China Hongqiao Group Limited - SEHK:1378
Valuation And Growth
Segments
1Y
3Y
5Y
ALL
For the Fiscal Period | Feb-28-2025 | Jan-31-2025 | Dec-31-2024 | Nov-30-2024 | Oct-31-2024 | Sep-30-2024 | Aug-31-2024 | Jul-31-2024 | Jun-30-2024 | May-31-2024 | Apr-30-2024 | Mar-31-2024 | Feb-29-2024 | Jan-31-2024 | Dec-31-2023 | Nov-30-2023 | Oct-31-2023 | Sep-30-2023 | Aug-31-2023 | Jul-31-2023 | Jun-30-2023 | May-31-2023 | Apr-30-2023 | Mar-31-2023 | Feb-28-2023 | Jan-31-2023 | Dec-31-2022 | Nov-30-2022 | Oct-31-2022 | Sep-30-2022 | Aug-31-2022 | Jul-31-2022 | Jun-30-2022 | May-31-2022 | Apr-30-2022 | Mar-31-2022 | Feb-28-2022 | Jan-31-2022 | Dec-31-2021 | Nov-30-2021 | Oct-31-2021 | Sep-30-2021 | Aug-31-2021 | Jul-31-2021 | Jun-30-2021 | May-31-2021 | Apr-30-2021 | Mar-31-2021 | Feb-28-2021 | Jan-31-2021 | Dec-31-2020 | Nov-30-2020 | Oct-31-2020 | Sep-30-2020 | Aug-31-2020 | Jul-31-2020 | Jun-30-2020 | May-31-2020 | Apr-30-2020 | Mar-31-2020 | Feb-29-2020 | Jan-31-2020 | Dec-31-2019 | Nov-30-2019 | Oct-31-2019 | Sep-30-2019 | Aug-31-2019 | Jul-31-2019 | Jun-30-2019 | May-31-2019 | Apr-30-2019 | Mar-31-2019 | Feb-28-2019 | Jan-31-2019 | Dec-31-2018 | Nov-30-2018 | Oct-31-2018 | Sep-30-2018 | Aug-31-2018 | Jul-31-2018 | Jun-30-2018 | May-31-2018 | Apr-30-2018 | Mar-31-2018 | Feb-28-2018 | Jan-31-2018 | Dec-31-2017 | Nov-30-2017 | Oct-31-2017 | Mar-31-2017 | Feb-28-2017 | Jan-31-2017 | Dec-31-2016 | Nov-30-2016 | Oct-31-2016 | Sep-30-2016 | Aug-31-2016 | Jul-31-2016 | Jun-30-2016 | May-31-2016 | Apr-30-2016 | Mar-31-2016 | Feb-29-2016 | Jan-31-2016 | Dec-31-2015 | Nov-30-2015 | Oct-31-2015 | Sep-30-2015 | Aug-31-2015 | Jul-31-2015 | Jun-30-2015 | May-31-2015 | Apr-30-2015 | Mar-31-2015 | Feb-28-2015 | Jan-31-2015 | Dec-31-2014 | Nov-30-2014 | Oct-31-2014 | Sep-30-2014 | Aug-31-2014 | Jul-31-2014 | Jun-30-2014 | May-31-2014 | Apr-30-2014 | Mar-31-2014 | Feb-28-2014 | Jan-31-2014 | Dec-31-2013 | Nov-30-2013 | Oct-31-2013 | Sep-30-2013 | Aug-31-2013 | Jul-31-2013 | Jun-30-2013 | May-31-2013 | Apr-30-2013 | Mar-31-2013 | Feb-28-2013 | Jan-31-2013 | Dec-31-2012 | Nov-30-2012 | Oct-31-2012 | Sep-30-2012 | Aug-31-2012 | Jul-31-2012 | Jun-30-2012 | May-31-2012 | Apr-30-2012 | Mar-31-2012 | Feb-29-2012 | Jan-31-2012 | Dec-31-2011 | Nov-30-2011 | Oct-31-2011 | Sep-30-2011 | Aug-31-2011 | Jul-31-2011 | Jun-30-2011 | May-31-2011 | Apr-30-2011 | Mar-31-2011 |
---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
Valuation Multiples |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
TEV/LTM Unlevered FCF | 9.37 | 9.42 | 8.78 | 8.56 | 9.20 | 9.42 | - | 10.79 | 12.28 | 13.05 | 11.62 | - | - | - | - | - | - | - | - | - | - | - | - | - | 7.70 | 8.16 | 7.00 | 6.91 | 5.71 | 6.34 | - | 4.36 | 4.64 | 4.95 | 5.04 | - | 5.45 | 4.57 | 4.39 | 4.13 | 4.55 | 5.07 | - | 24.26 | 24.62 | 27.88 | 27.53 | - | 10.57 | 8.60 | 8.78 | 8.38 | 7.58 | 7.06 | - | 8.85 | 7.92 | 7.89 | 8.31 | - | - | - | - | - | - | - | - | 13.77 | 13.47 | 13.67 | 14.69 | - | 4.05 | 3.96 | 3.76 | 3.91 | 4.05 | 4.03 | - | 8.55 | 8.55 | 9.21 | 9.28 | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | 79.83 | 90.00 | 92.21 | 88.13 | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - |
Market Cap/LTM Levered FCF | 7.81 | 7.87 | 7.14 | 6.89 | 7.61 | 7.87 | - | 8.38 | 10.17 | 11.10 | 9.38 | - | - | - | - | - | - | - | - | - | - | - | - | - | 7.00 | 7.56 | 6.15 | 6.03 | 4.58 | 5.34 | - | 3.63 | 3.95 | 4.30 | 4.41 | - | 4.85 | 3.83 | 3.63 | 3.33 | 3.81 | 4.41 | - | 41.86 | 42.76 | 50.88 | 49.99 | - | 9.05 | 6.44 | 6.68 | 6.15 | 5.08 | 4.38 | - | 6.72 | 5.19 | 5.15 | 5.83 | - | - | - | - | - | - | - | - | 13.28 | 12.73 | 13.10 | 14.98 | - | 2.17 | 2.06 | 1.84 | 2.00 | 2.17 | 2.15 | - | 5.65 | 5.64 | 6.47 | 6.57 | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - |
P/LTM Normalized EPS | 7.51 | 7.56 | 6.85 | 6.61 | 7.31 | 7.55 | 6.25 | 9.27 | 11.25 | 12.28 | 10.37 | 8.37 | 20.08 | 18.86 | 21.07 | 21.00 | 24.14 | 25.29 | 25.86 | 8.80 | 7.47 | 6.53 | 9.04 | 8.98 | 5.13 | 5.54 | 4.51 | 4.42 | 3.41 | 3.97 | 4.68 | 4.52 | 4.92 | 5.40 | 5.54 | 5.81 | 6.23 | 4.99 | 4.72 | 4.34 | 4.96 | 5.75 | 6.64 | 8.98 | 9.18 | 10.92 | 10.73 | 9.05 | 14.03 | 9.99 | 10.35 | 9.87 | 8.17 | 7.04 | 8.17 | 6.35 | 4.91 | 4.87 | 5.51 | 4.73 | 6.01 | 5.52 | 6.76 | 5.91 | 6.27 | 7.21 | 7.12 | 8.01 | 7.68 | 7.90 | 9.00 | 8.87 | 5.37 | 5.12 | 4.56 | 4.96 | 5.37 | 5.32 | 6.79 | 5.94 | 5.92 | 6.78 | 6.88 | 6.85 | 8.53 | 9.32 | 8.17 | 7.80 | 12.28 | 11.02 | 12.20 | 12.51 | 10.66 | 11.26 | 10.85 | 10.91 | 10.27 | 8.25 | 8.28 | 8.87 | 9.07 | 8.59 | 4.20 | 4.03 | 4.40 | 3.63 | 3.87 | 3.47 | 3.54 | 6.16 | 7.83 | 8.43 | 7.77 | 4.99 | 6.16 | 5.79 | 6.16 | 6.97 | 7.04 | 6.87 | 7.69 | 6.88 | 5.76 | 5.66 | 5.48 | 5.07 | 5.15 | 5.17 | 5.69 | 5.11 | 5.22 | 4.89 | 4.68 | 4.28 | 4.07 | 4.94 | 4.69 | 4.00 | 3.64 | 4.06 | 4.03 | 3.52 | 3.55 | 3.36 | 3.37 | 3.12 | 3.36 | 3.42 | 4.51 | 4.57 | 5.24 | 4.19 | 4.24 | 4.07 | 4.68 | 4.07 | 5.62 | 8.50 | 8.93 | 8.92 | 9.48 | 9.26 |
P/LTM EPS | 6.38 | 6.43 | 5.83 | 5.62 | 6.21 | 6.42 | 5.30 | 7.40 | 8.98 | 9.80 | 8.28 | 6.68 | 16.03 | 15.06 | 16.82 | 16.77 | 19.27 | 20.19 | 20.59 | 7.08 | 6.01 | 5.26 | 7.27 | 7.11 | 4.31 | 4.65 | 3.78 | 3.71 | 2.86 | 3.34 | 3.93 | 3.88 | 4.22 | 4.64 | 4.75 | 4.98 | 5.05 | 4.05 | 3.83 | 3.52 | 4.02 | 4.66 | 5.40 | 7.10 | 7.25 | 8.63 | 8.48 | 7.16 | 11.94 | 8.50 | 8.81 | 8.40 | 6.95 | 6.00 | 6.21 | 5.70 | 4.41 | 4.37 | 4.94 | 4.23 | 5.44 | 5.00 | 6.12 | 5.35 | 5.68 | 6.52 | 6.69 | 8.51 | 8.15 | 8.39 | 9.56 | 8.74 | 6.62 | 6.30 | 5.61 | 6.11 | 6.62 | 6.56 | 8.36 | 8.88 | 8.85 | 10.14 | 10.28 | 10.25 | 11.38 | 12.43 | 10.89 | 10.40 | 10.86 | 9.55 | 10.57 | 10.84 | 9.24 | 9.76 | 9.40 | 9.46 | 8.90 | 7.49 | 7.52 | 8.06 | 8.23 | 7.80 | 3.63 | 3.48 | 3.80 | 3.14 | 3.34 | 3.00 | 3.06 | 5.21 | 6.62 | 7.13 | 6.57 | 4.22 | 5.12 | 4.81 | 5.12 | 5.79 | 5.85 | 5.71 | 6.39 | 5.71 | 4.79 | 4.70 | 4.55 | 4.21 | 4.34 | 4.36 | 4.80 | 4.31 | 4.41 | 4.13 | 3.95 | 3.59 | 3.41 | 4.14 | 3.93 | 3.35 | 3.09 | 3.44 | 3.42 | 2.99 | 3.01 | 2.85 | 2.85 | 2.64 | 2.84 | 2.89 | 3.81 | 3.86 | 4.41 | 3.53 | 3.57 | 3.43 | 3.94 | 3.43 | 4.73 | 7.08 | 7.44 | 7.42 | 7.89 | 7.71 |
P/BV | 1.14 | 1.15 | 1.04 | 1.00 | 1.11 | 1.15 | 0.95 | 0.91 | 1.10 | 1.20 | 1.02 | 0.82 | 0.62 | 0.58 | 0.65 | 0.65 | 0.74 | 0.78 | 0.79 | 0.74 | 0.63 | 0.55 | 0.76 | 0.75 | 0.78 | 0.84 | 0.68 | 0.67 | 0.52 | 0.60 | 0.71 | 0.75 | 0.81 | 0.89 | 0.91 | 0.96 | 1.07 | 0.86 | 0.81 | 0.75 | 0.85 | 0.99 | 1.15 | 1.08 | 1.10 | 1.31 | 1.29 | 1.09 | 1.19 | 0.84 | 0.88 | 0.84 | 0.69 | 0.60 | 0.62 | 0.54 | 0.42 | 0.41 | 0.47 | 0.40 | 0.52 | 0.48 | 0.59 | 0.52 | 0.55 | 0.63 | 0.65 | 0.73 | 0.70 | 0.72 | 0.82 | 0.75 | 0.68 | 0.65 | 0.58 | 0.63 | 0.68 | 0.68 | 0.86 | 0.97 | 0.97 | 1.11 | 1.13 | 1.12 | 1.25 | 1.36 | 1.19 | 1.14 | 1.28 | 1.07 | 1.18 | 1.21 | 1.03 | 1.09 | 1.05 | 1.06 | 1.01 | 0.78 | 0.78 | 0.84 | 0.85 | 0.92 | 0.65 | 0.62 | 0.68 | 0.56 | 0.60 | 0.54 | 0.55 | 0.88 | 1.12 | 1.21 | 1.11 | 0.71 | 0.90 | 0.84 | 0.90 | 1.02 | 1.03 | 1.00 | 1.12 | 1.15 | 0.96 | 0.94 | 0.91 | 0.84 | 0.94 | 0.95 | 1.04 | 0.93 | 0.96 | 0.89 | 0.86 | 0.87 | 0.83 | 1.00 | 0.95 | 0.81 | 0.90 | 1.00 | 1.00 | 0.87 | 0.88 | 0.83 | 0.83 | 0.87 | 0.94 | 0.95 | 1.26 | 1.28 | 1.63 | 1.31 | 1.32 | 1.27 | 1.46 | 1.27 | 1.75 | 4.04 | 4.24 | 4.23 | 4.50 | 4.40 |
P/Tangible BV | 1.14 | 1.15 | 1.04 | 1.01 | 1.11 | 1.15 | 0.95 | 0.91 | 1.11 | 1.21 | 1.02 | 0.82 | 0.62 | 0.58 | 0.65 | 0.65 | 0.75 | 0.78 | 0.80 | 0.75 | 0.63 | 0.55 | 0.77 | 0.75 | 0.78 | 0.84 | 0.69 | 0.67 | 0.52 | 0.61 | 0.71 | 0.75 | 0.81 | 0.89 | 0.92 | 0.96 | 1.08 | 0.86 | 0.82 | 0.75 | 0.86 | 0.99 | 1.15 | 1.09 | 1.11 | 1.32 | 1.30 | 1.09 | 1.20 | 0.85 | 0.88 | 0.84 | 0.70 | 0.60 | 0.62 | 0.55 | 0.42 | 0.42 | 0.47 | 0.40 | 0.53 | 0.49 | 0.60 | 0.52 | 0.55 | 0.64 | 0.65 | 0.74 | 0.71 | 0.73 | 0.83 | 0.76 | 0.69 | 0.66 | 0.59 | 0.64 | 0.69 | 0.69 | 0.87 | 1.00 | 0.99 | 1.14 | 1.16 | 1.15 | 1.30 | 1.42 | 1.25 | 1.19 | 1.33 | 1.08 | 1.19 | 1.23 | 1.04 | 1.10 | 1.06 | 1.07 | 1.02 | 0.78 | 0.78 | 0.84 | 0.86 | 0.93 | 0.65 | 0.62 | 0.68 | 0.56 | 0.60 | 0.54 | 0.55 | 0.89 | 1.12 | 1.21 | 1.12 | 0.72 | 0.90 | 0.84 | 0.90 | 1.02 | 1.03 | 1.00 | 1.12 | 1.15 | 0.96 | 0.94 | 0.91 | 0.84 | 0.98 | 0.99 | 1.09 | 0.98 | 1.00 | 0.94 | 0.89 | 0.87 | 0.83 | 1.00 | 0.95 | 0.81 | 0.95 | 1.06 | 1.05 | 0.92 | 0.93 | 0.88 | 0.88 | 0.87 | 0.94 | 0.95 | 1.26 | 1.35 | 1.67 | 1.33 | 1.35 | 1.29 | 1.49 | 1.29 | 1.79 | 4.04 | 4.24 | 4.23 | 4.50 | 4.40 |
TEV/LTM Total Revenue | 1.10 | 1.11 | 1.03 | 1.01 | 1.08 | 1.11 | 0.97 | 0.97 | 1.11 | 1.18 | 1.05 | 0.91 | 0.78 | 0.75 | 0.80 | 0.80 | 0.86 | 0.89 | 0.90 | 0.81 | 0.74 | 0.69 | 0.82 | 0.81 | 0.70 | 0.74 | 0.63 | 0.62 | 0.52 | 0.57 | 0.64 | 0.74 | 0.78 | 0.84 | 0.85 | 0.88 | 1.10 | 0.92 | 0.88 | 0.83 | 0.91 | 1.02 | 1.14 | 1.33 | 1.35 | 1.52 | 1.50 | 1.33 | 1.46 | 1.19 | 1.21 | 1.16 | 1.05 | 0.97 | 0.99 | 0.88 | 0.78 | 0.78 | 0.82 | 0.77 | 0.99 | 0.96 | 1.04 | 0.99 | 1.01 | 1.07 | 1.08 | 0.92 | 0.90 | 0.91 | 0.98 | 0.94 | 0.90 | 0.88 | 0.84 | 0.87 | 0.91 | 0.90 | 1.02 | 1.11 | 1.11 | 1.20 | 1.21 | 1.20 | 1.72 | 1.80 | 1.62 | 1.58 | 1.59 | 2.12 | 2.22 | 2.25 | 2.09 | 2.14 | 2.11 | 2.11 | 2.07 | 1.76 | 1.76 | 1.81 | 1.83 | 1.79 | 1.60 | 1.50 | 1.55 | 1.45 | 1.48 | 1.43 | 1.44 | 1.72 | 1.94 | 1.98 | 1.90 | 1.54 | 1.48 | 1.43 | 1.48 | 1.58 | 1.59 | 1.57 | 1.63 | 1.87 | 1.70 | 1.68 | 1.66 | 1.59 | 1.46 | 1.47 | 1.56 | 1.46 | 1.48 | 1.42 | 1.38 | 1.07 | 1.03 | 1.19 | 1.15 | 1.02 | 0.86 | 0.94 | 0.93 | 0.83 | 0.84 | 0.80 | 0.80 | 0.66 | 0.72 | 0.73 | 0.97 | 0.98 | 1.15 | 0.89 | 0.90 | 0.86 | 1.01 | 0.86 | 1.24 | 2.38 | 2.50 | 2.50 | 2.65 | 2.59 |
Market Cap/LTM Total Revenue | 0.80 | 0.81 | 0.73 | 0.71 | 0.78 | 0.81 | 0.67 | 0.63 | 0.76 | 0.83 | 0.70 | 0.57 | 0.41 | 0.39 | 0.44 | 0.43 | 0.50 | 0.52 | 0.53 | 0.48 | 0.40 | 0.35 | 0.49 | 0.48 | 0.52 | 0.56 | 0.46 | 0.45 | 0.34 | 0.40 | 0.47 | 0.54 | 0.59 | 0.64 | 0.66 | 0.69 | 0.85 | 0.67 | 0.63 | 0.58 | 0.66 | 0.77 | 0.89 | 0.92 | 0.94 | 1.12 | 1.10 | 0.93 | 0.94 | 0.67 | 0.69 | 0.64 | 0.53 | 0.46 | 0.47 | 0.41 | 0.31 | 0.31 | 0.35 | 0.30 | 0.36 | 0.33 | 0.41 | 0.35 | 0.38 | 0.43 | 0.44 | 0.48 | 0.46 | 0.47 | 0.54 | 0.50 | 0.42 | 0.40 | 0.36 | 0.39 | 0.42 | 0.42 | 0.54 | 0.58 | 0.58 | 0.66 | 0.67 | 0.67 | 0.85 | 0.93 | 0.74 | 0.71 | 0.72 | 0.93 | 1.03 | 1.06 | 0.90 | 0.95 | 0.92 | 0.92 | 0.88 | 0.71 | 0.72 | 0.77 | 0.78 | 0.74 | 0.62 | 0.52 | 0.57 | 0.47 | 0.50 | 0.45 | 0.46 | 0.81 | 1.03 | 1.08 | 0.99 | 0.63 | 0.78 | 0.73 | 0.78 | 0.88 | 0.89 | 0.87 | 0.93 | 1.04 | 0.87 | 0.85 | 0.83 | 0.77 | 0.88 | 0.88 | 0.97 | 0.87 | 0.89 | 0.83 | 0.80 | 0.78 | 0.74 | 0.90 | 0.86 | 0.73 | 0.71 | 0.79 | 0.79 | 0.69 | 0.70 | 0.66 | 0.66 | 0.68 | 0.73 | 0.74 | 0.98 | 0.99 | 1.30 | 1.04 | 1.05 | 1.01 | 1.16 | 1.01 | 1.39 | 2.29 | 2.41 | 2.40 | 2.56 | 2.50 |
TEV/LTM EBITDA | 4.38 | 4.40 | 4.10 | 4.00 | 4.30 | 4.40 | 3.86 | 5.53 | 6.29 | 6.68 | 5.95 | 5.28 | 8.72 | 8.44 | 8.95 | 8.93 | 9.66 | 9.93 | 10.31 | 5.61 | 5.11 | 4.76 | 5.69 | 5.75 | 3.09 | 3.28 | 2.81 | 2.77 | 2.29 | 2.54 | 2.85 | 2.73 | 2.90 | 3.10 | 3.16 | 3.28 | 3.57 | 2.99 | 2.88 | 2.71 | 2.98 | 3.32 | 3.74 | 5.12 | 5.20 | 5.89 | 5.81 | 5.08 | 6.43 | 5.24 | 5.35 | 5.10 | 4.62 | 4.30 | 4.38 | 3.64 | 3.26 | 3.25 | 3.42 | 3.25 | 4.37 | 4.24 | 4.57 | 4.35 | 4.44 | 4.69 | 4.93 | 4.42 | 4.32 | 4.39 | 4.72 | 4.53 | 4.25 | 4.16 | 3.95 | 4.10 | 4.25 | 4.24 | 4.74 | 5.04 | 5.04 | 5.42 | 5.47 | 6.10 | 7.50 | 7.84 | 7.05 | 6.90 | 7.90 | 6.96 | 7.28 | 7.37 | 6.86 | 7.02 | 6.91 | 6.93 | 6.79 | 6.15 | 6.15 | 6.33 | 6.39 | 7.14 | 4.79 | 4.49 | 4.64 | 4.34 | 4.43 | 4.27 | 4.30 | 5.29 | 5.97 | 6.11 | 5.84 | 5.22 | 4.91 | 4.75 | 4.91 | 5.24 | 5.27 | 5.20 | 5.40 | 5.66 | 5.14 | 5.10 | 5.02 | 4.83 | 4.14 | 4.15 | 4.40 | 4.12 | 4.17 | 4.01 | 3.91 | 2.97 | 2.86 | 3.30 | 3.17 | 2.82 | 2.37 | 2.59 | 2.58 | 2.30 | 2.32 | 2.21 | 2.22 | 1.78 | 1.92 | 1.96 | 2.59 | 2.64 | 2.94 | 2.27 | 2.30 | 2.19 | 2.58 | 2.19 | 3.17 | 5.81 | 6.09 | 6.08 | 6.45 | 6.31 |
TEV/LTM EBIT | 5.48 | 5.51 | 5.14 | 5.01 | 5.38 | 5.51 | 4.81 | 7.96 | 9.06 | 9.63 | 8.57 | 7.47 | 24.96 | 24.15 | 25.62 | 25.57 | 27.65 | 28.41 | 28.74 | 8.82 | 8.04 | 7.48 | 8.96 | 8.84 | 3.96 | 4.19 | 3.60 | 3.55 | 2.93 | 3.26 | 3.66 | 3.49 | 3.71 | 3.96 | 4.04 | 4.18 | 4.59 | 3.84 | 3.69 | 3.48 | 3.83 | 4.27 | 4.78 | 7.42 | 7.53 | 8.53 | 8.42 | 7.46 | 10.55 | 8.59 | 8.76 | 8.37 | 7.57 | 7.04 | 7.16 | 5.75 | 5.14 | 5.13 | 5.39 | 5.07 | 6.88 | 6.68 | 7.19 | 6.84 | 6.99 | 7.38 | 7.87 | 7.16 | 7.00 | 7.10 | 7.63 | 7.77 | 7.11 | 6.96 | 6.61 | 6.86 | 7.12 | 7.08 | 8.02 | 8.10 | 8.10 | 8.72 | 8.79 | 8.77 | 11.50 | 12.03 | 10.82 | 10.59 | 13.18 | 10.85 | 11.35 | 11.49 | 10.69 | 10.95 | 10.77 | 10.80 | 10.58 | 9.77 | 9.79 | 10.07 | 10.16 | 9.93 | 6.69 | 6.27 | 6.48 | 6.06 | 6.19 | 5.97 | 6.01 | 7.21 | 8.13 | 8.33 | 7.96 | 6.47 | 6.65 | 6.43 | 6.65 | 7.10 | 7.14 | 7.05 | 7.31 | 7.18 | 6.53 | 6.48 | 6.38 | 6.14 | 5.06 | 5.07 | 5.38 | 5.04 | 5.10 | 4.91 | 4.78 | 3.49 | 3.36 | 3.88 | 3.73 | 3.32 | 2.68 | 2.94 | 2.92 | 2.61 | 2.63 | 2.51 | 2.51 | 1.97 | 2.13 | 2.16 | 2.87 | 2.91 | 3.23 | 2.50 | 2.54 | 2.42 | 2.84 | 2.42 | 3.50 | 6.43 | 6.74 | 6.73 | 7.14 | 6.98 |
Margin Analysis |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Gross Margin | 23.16 | 23.16 | 23.16 | 23.16 | 23.16 | 23.16 | 19.48 | 19.48 | 19.48 | 15.59 | 15.59 | 15.59 | 11.41 | 11.41 | 11.41 | 7.06 | 7.06 | 7.06 | 10.46 | 10.46 | 10.46 | 13.79 | 13.79 | 13.79 | 18.16 | 18.16 | 18.16 | 22.56 | 22.56 | 22.56 | 24.41 | 24.41 | 24.41 | 26.52 | 26.52 | 26.52 | 27.68 | 27.68 | 27.68 | 29.02 | 29.02 | 29.02 | 25.96 | 25.96 | 25.96 | 22.45 | 22.45 | 22.45 | 20.48 | 20.48 | 20.48 | 18.44 | 18.44 | 18.44 | 18.99 | 18.99 | 18.99 | 19.53 | 19.53 | 19.53 | 19.23 | 19.23 | 19.23 | 18.94 | 18.94 | 18.94 | 18.00 | 18.00 | 18.00 | 17.10 | 17.10 | 17.10 | 16.78 | 16.78 | 16.78 | 16.47 | 16.47 | 16.47 | 16.55 | 16.55 | 16.55 | 16.62 | 16.62 | 16.62 | 17.21 | 17.21 | 17.21 | 17.89 | 17.89 | 23.17 | 22.58 | 22.58 | 22.58 | 21.81 | 21.81 | 21.81 | 21.11 | 21.11 | 21.11 | 20.37 | 20.37 | 20.37 | 23.11 | 23.11 | 23.11 | 26.04 | 26.04 | 26.04 | 25.91 | 25.91 | 25.91 | 25.76 | 25.76 | 25.76 | 24.91 | 24.91 | 24.91 | 23.98 | 23.98 | 23.98 | 25.72 | 25.72 | 25.72 | 27.69 | 27.69 | 27.69 | 29.11 | 29.11 | 29.11 | 30.74 | 30.74 | 30.74 | 31.49 | 31.49 | 31.49 | 32.27 | 32.27 | 32.27 | 32.61 | 32.61 | 32.61 | 32.96 | 32.96 | 32.96 | 33.76 | 33.76 | 33.76 | 34.61 | 34.61 | 34.61 | 35.40 | 35.40 | 35.40 | 36.29 | 36.29 | 36.29 | 37.02 | 37.02 | 37.02 | 37.95 | 37.95 | 37.95 |
SG&A Margin | 3.83 | 3.83 | 3.83 | 3.83 | 3.83 | 3.83 | 4.04 | 4.04 | 4.04 | 4.27 | 4.27 | 4.27 | 4.57 | 4.57 | 4.57 | 4.88 | 4.88 | 4.88 | 4.92 | 4.92 | 4.92 | 4.96 | 4.96 | 4.96 | 5.07 | 5.07 | 5.07 | 5.19 | 5.19 | 5.19 | 5.31 | 5.31 | 5.31 | 5.45 | 5.45 | 5.45 | 5.39 | 5.39 | 5.39 | 5.32 | 5.32 | 5.32 | 5.25 | 5.25 | 5.25 | 5.17 | 5.17 | 5.17 | 5.16 | 5.16 | 5.16 | 5.15 | 5.15 | 5.15 | 5.01 | 5.01 | 5.01 | 4.86 | 4.86 | 4.86 | 4.95 | 4.95 | 4.95 | 5.03 | 5.03 | 5.03 | 4.86 | 4.86 | 4.86 | 4.70 | 4.70 | 4.70 | 3.99 | 3.99 | 3.99 | 3.31 | 3.31 | 3.31 | 2.85 | 2.85 | 2.85 | 2.40 | 2.40 | 2.40 | 2.73 | 2.73 | 2.73 | 3.13 | 3.13 | 3.66 | 3.03 | 3.03 | 3.03 | 2.21 | 2.21 | 2.21 | 2.20 | 2.20 | 2.20 | 2.19 | 2.19 | 2.19 | 2.14 | 2.14 | 2.14 | 2.09 | 2.09 | 2.09 | 2.02 | 2.02 | 2.02 | 1.95 | 1.95 | 1.95 | 1.84 | 1.84 | 1.84 | 1.72 | 1.72 | 1.72 | 1.71 | 1.71 | 1.71 | 1.70 | 1.70 | 1.70 | 1.74 | 1.74 | 1.74 | 1.77 | 1.77 | 1.77 | 1.63 | 1.63 | 1.63 | 1.47 | 1.47 | 1.47 | 1.28 | 1.28 | 1.28 | 1.09 | 1.09 | 1.09 | 1.00 | 1.00 | 1.00 | 0.89 | 0.89 | 0.89 | 0.89 | 0.89 | 0.89 | 0.87 | 0.87 | 0.87 | 0.87 | 0.87 | 0.87 | 0.87 | 0.87 | 0.87 |
EBITDA Margin | 24.21 | 24.21 | 24.21 | 24.21 | 24.21 | 24.21 | 20.48 | 20.48 | 20.48 | 16.53 | 16.53 | 16.53 | 12.26 | 12.26 | 12.26 | 7.83 | 7.83 | 7.83 | 10.93 | 10.93 | 10.93 | 13.97 | 13.97 | 13.97 | 18.04 | 18.04 | 18.04 | 22.14 | 22.14 | 22.14 | 24.30 | 24.30 | 24.30 | 26.77 | 26.77 | 26.77 | 28.39 | 28.39 | 28.39 | 30.27 | 30.27 | 30.27 | 27.83 | 27.83 | 27.83 | 25.03 | 25.03 | 25.03 | 23.48 | 23.48 | 23.48 | 21.86 | 21.86 | 21.86 | 22.55 | 22.55 | 22.55 | 23.23 | 23.23 | 23.23 | 22.62 | 22.62 | 22.62 | 22.03 | 22.03 | 22.03 | 21.18 | 21.18 | 21.18 | 20.35 | 20.35 | 20.35 | 20.81 | 20.81 | 20.81 | 21.26 | 21.26 | 21.26 | 21.70 | 21.70 | 21.70 | 22.14 | 22.14 | 22.14 | 22.37 | 22.37 | 22.37 | 22.64 | 22.64 | 28.62 | 29.40 | 29.40 | 29.40 | 30.43 | 30.43 | 30.43 | 29.56 | 29.56 | 29.56 | 28.63 | 28.63 | 28.63 | 30.83 | 30.83 | 30.83 | 33.19 | 33.19 | 33.19 | 32.74 | 32.74 | 32.74 | 32.21 | 32.21 | 32.21 | 31.24 | 31.24 | 31.24 | 30.18 | 30.18 | 30.18 | 31.51 | 31.51 | 31.51 | 33.01 | 33.01 | 33.01 | 34.14 | 34.14 | 34.14 | 35.44 | 35.44 | 35.44 | 35.81 | 35.81 | 35.81 | 36.20 | 36.20 | 36.20 | 36.11 | 36.11 | 36.11 | 36.03 | 36.03 | 36.03 | 36.59 | 36.59 | 36.59 | 37.18 | 37.18 | 37.18 | 37.97 | 37.97 | 37.97 | 38.94 | 38.94 | 38.94 | 39.85 | 39.85 | 39.85 | 41.03 | 41.03 | 41.03 |
EBIT Margin | 19.34 | 19.34 | 19.34 | 19.34 | 19.34 | 19.34 | 15.44 | 15.44 | 15.44 | 11.32 | 11.32 | 11.32 | 6.83 | 6.83 | 6.83 | 2.17 | 2.17 | 2.17 | 5.53 | 5.53 | 5.53 | 8.83 | 8.83 | 8.83 | 13.08 | 13.08 | 13.08 | 17.37 | 17.37 | 17.37 | 19.10 | 19.10 | 19.10 | 21.07 | 21.07 | 21.07 | 22.29 | 22.29 | 22.29 | 23.70 | 23.70 | 23.70 | 20.70 | 20.70 | 20.70 | 17.26 | 17.26 | 17.26 | 15.30 | 15.30 | 15.30 | 13.25 | 13.25 | 13.25 | 13.96 | 13.96 | 13.96 | 14.65 | 14.65 | 14.65 | 14.26 | 14.26 | 14.26 | 13.89 | 13.89 | 13.89 | 13.13 | 13.13 | 13.13 | 12.39 | 12.39 | 12.39 | 12.76 | 12.76 | 12.76 | 13.12 | 13.12 | 13.12 | 13.66 | 13.66 | 13.66 | 14.19 | 14.19 | 14.19 | 14.45 | 14.45 | 14.45 | 14.75 | 14.75 | 19.50 | 19.57 | 19.57 | 19.57 | 19.65 | 19.65 | 19.65 | 18.94 | 18.94 | 18.94 | 18.18 | 18.18 | 18.18 | 20.85 | 20.85 | 20.85 | 23.72 | 23.72 | 23.72 | 23.66 | 23.66 | 23.66 | 23.59 | 23.59 | 23.59 | 22.96 | 22.96 | 22.96 | 22.28 | 22.28 | 22.28 | 24.02 | 24.02 | 24.02 | 25.99 | 25.99 | 25.99 | 27.39 | 27.39 | 27.39 | 28.98 | 28.98 | 28.98 | 29.87 | 29.87 | 29.87 | 30.80 | 30.80 | 30.80 | 31.29 | 31.29 | 31.29 | 31.79 | 31.79 | 31.79 | 32.68 | 32.68 | 32.68 | 33.62 | 33.62 | 33.62 | 34.43 | 34.43 | 34.43 | 35.34 | 35.34 | 35.34 | 36.10 | 36.10 | 36.10 | 37.07 | 37.07 | 37.07 |
Earnings from Cont. Ops Margin | 13.81 | 13.81 | 13.81 | 13.81 | 13.81 | 13.81 | 11.64 | 11.64 | 11.64 | 9.35 | 9.35 | 9.35 | 6.33 | 6.33 | 6.33 | 3.18 | 3.18 | 3.18 | 5.34 | 5.34 | 5.34 | 7.45 | 7.45 | 7.45 | 10.26 | 10.26 | 10.26 | 13.09 | 13.09 | 13.09 | 13.85 | 13.85 | 13.85 | 14.72 | 14.72 | 14.72 | 15.44 | 15.44 | 15.44 | 16.28 | 16.28 | 16.28 | 14.34 | 14.34 | 14.34 | 12.12 | 12.12 | 12.12 | 10.02 | 10.02 | 10.02 | 7.83 | 7.83 | 7.83 | 7.75 | 7.75 | 7.75 | 7.67 | 7.67 | 7.67 | 7.62 | 7.62 | 7.62 | 7.57 | 7.57 | 7.57 | 6.98 | 6.98 | 6.98 | 6.42 | 6.42 | 6.42 | 6.25 | 6.25 | 6.25 | 6.08 | 6.08 | 6.08 | 5.76 | 5.76 | 5.76 | 5.44 | 5.44 | 5.44 | 5.73 | 5.73 | 5.73 | 6.08 | 6.08 | 11.10 | 10.19 | 10.19 | 10.19 | 9.00 | 9.00 | 9.00 | 8.68 | 8.68 | 8.68 | 8.34 | 8.34 | 8.34 | 11.33 | 11.33 | 11.33 | 14.54 | 14.54 | 14.54 | 14.61 | 14.61 | 14.61 | 14.69 | 14.69 | 14.69 | 14.58 | 14.58 | 14.58 | 14.45 | 14.45 | 14.45 | 16.58 | 16.58 | 16.58 | 19.00 | 19.00 | 19.00 | 19.96 | 19.96 | 19.96 | 21.07 | 21.07 | 21.07 | 21.52 | 21.52 | 21.52 | 21.98 | 21.98 | 21.98 | 22.66 | 22.66 | 22.66 | 23.34 | 23.34 | 23.34 | 24.09 | 24.09 | 24.09 | 24.87 | 24.87 | 24.87 | 25.44 | 25.44 | 25.44 | 26.15 | 26.15 | 26.15 | 26.82 | 26.82 | 26.82 | 27.68 | 27.68 | 27.68 |
Net Income Margin | 12.83 | 12.83 | 12.83 | 12.83 | 12.83 | 12.83 | 10.77 | 10.77 | 10.77 | 8.58 | 8.58 | 8.58 | 5.63 | 5.63 | 5.63 | 2.57 | 2.57 | 2.57 | 4.61 | 4.61 | 4.61 | 6.61 | 6.61 | 6.61 | 9.33 | 9.33 | 9.33 | 12.07 | 12.07 | 12.07 | 12.99 | 12.99 | 12.99 | 14.04 | 14.04 | 14.04 | 14.95 | 14.95 | 14.95 | 16.02 | 16.02 | 16.02 | 14.23 | 14.23 | 14.23 | 12.18 | 12.18 | 12.18 | 10.04 | 10.04 | 10.04 | 7.80 | 7.80 | 7.80 | 7.52 | 7.52 | 7.52 | 7.24 | 7.24 | 7.24 | 7.10 | 7.10 | 7.10 | 6.96 | 6.96 | 6.96 | 6.47 | 6.47 | 6.47 | 6.00 | 6.00 | 6.00 | 5.86 | 5.86 | 5.86 | 5.73 | 5.73 | 5.73 | 5.48 | 5.48 | 5.48 | 5.24 | 5.24 | 5.24 | 5.62 | 5.62 | 5.62 | 6.08 | 6.08 | 11.16 | 10.25 | 10.25 | 10.25 | 9.07 | 9.07 | 9.07 | 8.75 | 8.75 | 8.75 | 8.40 | 8.40 | 8.40 | 11.38 | 11.38 | 11.38 | 14.56 | 14.56 | 14.56 | 14.64 | 14.64 | 14.64 | 14.72 | 14.72 | 14.72 | 14.61 | 14.61 | 14.61 | 14.49 | 14.49 | 14.49 | 16.61 | 16.61 | 16.61 | 19.02 | 19.02 | 19.02 | 19.99 | 19.99 | 19.99 | 21.09 | 21.09 | 21.09 | 21.53 | 21.53 | 21.53 | 21.98 | 21.98 | 21.98 | 22.66 | 22.66 | 22.66 | 23.34 | 23.34 | 23.34 | 24.09 | 24.09 | 24.09 | 24.87 | 24.87 | 24.87 | 25.44 | 25.44 | 25.44 | 26.15 | 26.15 | 26.15 | 26.84 | 26.84 | 26.84 | 27.73 | 27.73 | 27.73 |
Levered Free Cash Flow Margin | 10.27 | 10.27 | 10.27 | 10.27 | 10.27 | 10.27 | 8.82 | 8.82 | 8.82 | 7.48 | 7.48 | 7.48 | 3.81 | 3.81 | 3.81 | -7.51 | -7.51 | -7.51 | -5.53 | -5.53 | -5.53 | -6.20 | -6.20 | -6.20 | -2.06 | -2.06 | -2.06 | 7.41 | 7.41 | 7.41 | 7.54 | 7.54 | 7.54 | 14.93 | 14.93 | 14.93 | 15.07 | 15.07 | 15.07 | 17.45 | 17.45 | 17.45 | 16.82 | 16.82 | 16.82 | 2.19 | 2.19 | 2.19 | 1.73 | 1.73 | 1.73 | 10.41 | 10.41 | 10.41 | 11.14 | 11.14 | 11.14 | 6.03 | 6.03 | 6.03 | 4.54 | 4.54 | 4.54 | -8.66 | -8.66 | -8.66 | -7.89 | -7.89 | -7.89 | 3.61 | 3.61 | 3.61 | 4.34 | 4.34 | 4.34 | 19.54 | 19.54 | 19.54 | 17.32 | 17.32 | 17.32 | 10.16 | 10.16 | 10.16 | 5.78 | 5.78 | 5.78 | -21.27 | -21.27 | -27.33 | -29.33 | -29.33 | -29.33 | -20.82 | -20.82 | -20.82 | -22.39 | -22.39 | -22.39 | -24.18 | -24.18 | -24.18 | -23.11 | -23.11 | -23.11 | -24.65 | -24.65 | -24.65 | -19.41 | -19.41 | -19.41 | -1.10 | -1.10 | -1.10 | -5.17 | -5.17 | -5.17 | -17.50 | -17.50 | -17.50 | -23.81 | -23.81 | -23.81 | -52.80 | -52.80 | -52.80 | -52.76 | -52.76 | -52.76 | -40.42 | -40.42 | -40.42 | -38.95 | -38.95 | -38.95 | -23.35 | -23.35 | -23.35 | -20.37 | -20.37 | -20.37 | -12.41 | -12.41 | -12.41 | -10.89 | -10.89 | -10.89 | -7.13 | -7.13 | -7.13 | 2.22 | 2.22 | 2.22 | - | - | - | - | - | - | -14.33 | -14.33 | -14.33 |
Unlevered Free Cash Flow Margin | 11.75 | 11.75 | 11.75 | 11.75 | 11.75 | 11.75 | 10.33 | 10.33 | 10.33 | 9.01 | 9.01 | 9.01 | 5.27 | 5.27 | 5.27 | -6.12 | -6.12 | -6.12 | -4.12 | -4.12 | -4.12 | -4.77 | -4.77 | -4.77 | -0.53 | -0.53 | -0.53 | 9.03 | 9.03 | 9.03 | 9.33 | 9.33 | 9.33 | 16.91 | 16.91 | 16.91 | 17.36 | 17.36 | 17.36 | 20.09 | 20.09 | 20.09 | 19.75 | 19.75 | 19.75 | 5.46 | 5.46 | 5.46 | 5.07 | 5.07 | 5.07 | 13.81 | 13.81 | 13.81 | 14.78 | 14.78 | 14.78 | 9.90 | 9.90 | 9.90 | 8.41 | 8.41 | 8.41 | -4.82 | -4.82 | -4.82 | -4.44 | -4.44 | -4.44 | 6.69 | 6.69 | 6.69 | 7.18 | 7.18 | 7.18 | 22.16 | 22.16 | 22.16 | 19.93 | 19.93 | 19.93 | 12.77 | 12.77 | 12.77 | 8.50 | 8.50 | 8.50 | -18.42 | -18.42 | -23.93 | -25.75 | -25.75 | -25.75 | -17.01 | -17.01 | -17.01 | -18.91 | -18.91 | -18.91 | -21.04 | -21.04 | -21.04 | -20.00 | -20.00 | -20.00 | -21.58 | -21.58 | -21.58 | -16.32 | -16.32 | -16.32 | 2.01 | 2.01 | 2.01 | -2.27 | -2.27 | -2.27 | -14.85 | -14.85 | -14.85 | -21.04 | -21.04 | -21.04 | -49.91 | -49.91 | -49.91 | -50.13 | -50.13 | -50.13 | -38.09 | -38.09 | -38.09 | -37.10 | -37.10 | -37.10 | -22.02 | -22.02 | -22.02 | -19.16 | -19.16 | -19.16 | -11.34 | -11.34 | -11.34 | -9.95 | -9.95 | -9.95 | -6.33 | -6.33 | -6.33 | 3.01 | 3.01 | 3.01 | - | - | - | - | - | - | -13.53 | -13.53 | -13.53 |
Margin Analysis |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Total Revenue | - | - | - | - | - | - | - | - | HKD$ 156709.30 | - | - | HKD$ 152357.23 | - | - | HKD$ 143932.23 | - | - | HKD$ 141277.60 | - | - | HKD$ 138622.98 | - | - | HKD$ 140241.28 | - | - | HKD$ 141859.57 | - | - | HKD$ 141347.72 | - | - | HKD$ 140835.87 | - | - | HKD$ 132079.69 | - | - | HKD$ 123323.51 | - | - | HKD$ 114811.67 | - | - | HKD$ 106299.83 | - | - | HKD$ 99545.11 | - | - | HKD$ 92790.40 | - | - | HKD$ 90928.69 | - | - | HKD$ 89066.98 | - | - | HKD$ 89870.20 | - | - | HKD$ 90673.42 | - | - | HKD$ 92353.30 | - | - | HKD$ 94033.18 | - | - | HKD$ 95593.16 | - | - | HKD$ 97153.15 | - | - | HKD$ 99795.03 | - | - | HKD$ 102436.91 | - | - | HKD$ 103967.35 | - | - | HKD$ 105497.79 | - | - | HKD$ 77869.06 | - | - | HKD$ 66132.03 | - | - | HKD$ 58396.50 | - | - | HKD$ 50660.97 | - | - | HKD$ 49086.91 | - | - | HKD$ 47512.86 | - | - | HKD$ 45929.74 | - | - | HKD$ 44346.63 | - | - | HKD$ 41608.16 | - | - | HKD$ 38869.69 | - | - | HKD$ 37353.58 | - | - | HKD$ 35837.47 | - | - | HKD$ 33755.19 | - | - | HKD$ 31672.91 | - | - | HKD$ 29683.28 | - | - | HKD$ 27693.64 | - | - | HKD$ 27205.99 | - | - | HKD$ 26718.34 | - | - | HKD$ 26762.69 | - | - | HKD$ 26807.03 | - | - | HKD$ 26127.87 | - | - | HKD$ 25448.70 | - | - | HKD$ 23768.03 | - | - | HKD$ 20942.50 | - | - | HKD$ 18620.72 |
Profitability |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Return on Equity | 18.72 % | 18.72 % | 18.72 % | 18.72 % | 18.72 % | 18.72 % | 15.35 % | 15.35 % | 15.35 % | 12.34 % | 12.34 % | 12.34 % | 8.19 % | 8.19 % | 8.19 % | 4.17 % | 4.17 % | 4.17 % | 7.09 % | 7.09 % | 7.09 % | 10.39 % | 10.39 % | 10.39 % | 14.26 % | 14.26 % | 14.26 % | 18.54 % | 18.54 % | 18.54 % | 18.39 % | 18.39 % | 18.39 % | 19.91 % | 19.91 % | 19.91 % | 19.45 % | 19.45 % | 19.45 % | 20.93 % | 20.93 % | 20.93 % | 17.27 % | 17.27 % | 17.27 % | 14.63 % | 14.63 % | 14.63 % | 11.85 % | 11.85 % | 11.85 % | 10.01 % | 10.01 % | 10.01 % | 9.99 % | 9.99 % | 9.99 % | 10.04 % | 10.04 % | 10.04 % | 10.15 % | 10.15 % | 10.15 % | 10.82 % | 10.82 % | 10.82 % | 10.14 % | 10.14 % | 10.14 % | 9.95 % | 9.95 % | 9.95 % | 9.95 % | 9.95 % | 9.95 % | 10.78 % | 10.78 % | 10.78 % | 10.35 % | 10.35 % | 10.35 % | 10.72 % | 10.72 % | 10.72 % | 10.44 % | 10.44 % | 10.44 % | 11.23 % | 11.23 % | 16.63 % | 13.48 % | 13.48 % | 13.48 % | 11.00 % | 11.00 % | 11.00 % | 10.28 % | 10.28 % | 10.28 % | 10.70 % | 10.70 % | 10.70 % | 14.06 % | 14.06 % | 14.06 % | 19.06 % | 19.06 % | 19.06 % | 17.97 % | 17.97 % | 17.97 % | 17.87 % | 17.87 % | 17.87 % | 17.04 % | 17.04 % | 17.04 % | 18.59 % | 18.59 % | 18.59 % | 20.09 % | 20.09 % | 20.09 % | 22.70 % | 22.70 % | 22.70 % | 22.35 % | 22.35 % | 22.35 % | 24.83 % | 24.83 % | 24.83 % | 24.92 % | 24.92 % | 24.92 % | 26.77 % | 26.77 % | 26.77 % | 27.65 % | 27.65 % | 27.65 % | 33.08 % | 33.08 % | 33.08 % | 33.26 % | 33.26 % | 33.26 % | 45.72 % | 45.72 % | 45.72 % | 45.87 % | 45.87 % | 45.87 % | - | - | - | - | - | - | 80.17 % | 80.17 % | 80.17 % |
Return on Assets | 8.48 % | 8.48 % | 8.48 % | 8.48 % | 8.48 % | 8.48 % | 6.59 % | 6.59 % | 6.59 % | 4.90 % | 4.90 % | 4.90 % | 2.90 % | 2.90 % | 2.90 % | 0.91 % | 0.91 % | 0.91 % | 2.36 % | 2.36 % | 2.36 % | 3.88 % | 3.88 % | 3.88 % | 5.74 % | 5.74 % | 5.74 % | 7.45 % | 7.45 % | 7.45 % | 7.68 % | 7.68 % | 7.68 % | 8.15 % | 8.15 % | 8.15 % | 8.03 % | 8.03 % | 8.03 % | 8.08 % | 8.08 % | 8.08 % | 6.61 % | 6.61 % | 6.61 % | 5.15 % | 5.15 % | 5.15 % | 4.47 % | 4.47 % | 4.47 % | 3.98 % | 3.98 % | 3.98 % | 4.23 % | 4.23 % | 4.23 % | 4.32 % | 4.32 % | 4.32 % | 4.29 % | 4.29 % | 4.29 % | 4.51 % | 4.51 % | 4.51 % | 4.33 % | 4.33 % | 4.33 % | 4.16 % | 4.16 % | 4.16 % | 4.41 % | 4.41 % | 4.41 % | 4.86 % | 4.86 % | 4.86 % | 5.14 % | 5.14 % | 5.14 % | 5.77 % | 5.77 % | 5.77 % | 5.43 % | 5.43 % | 5.43 % | 5.45 % | 5.45 % | 6.01 % | 5.32 % | 5.32 % | 5.32 % | 5.21 % | 5.21 % | 5.21 % | 4.86 % | 4.86 % | 4.86 % | 5.28 % | 5.28 % | 5.28 % | 5.85 % | 5.85 % | 5.85 % | 7.36 % | 7.36 % | 7.36 % | 6.89 % | 6.89 % | 6.89 % | 7.16 % | 7.16 % | 7.16 % | 6.70 % | 6.70 % | 6.70 % | 7.15 % | 7.15 % | 7.15 % | 7.26 % | 7.26 % | 7.26 % | 8.72 % | 8.72 % | 8.72 % | 8.61 % | 8.61 % | 8.61 % | 9.96 % | 9.96 % | 9.96 % | 10.09 % | 10.09 % | 10.09 % | 12.90 % | 12.90 % | 12.90 % | 13.13 % | 13.13 % | 13.13 % | 17.14 % | 17.14 % | 17.14 % | 17.18 % | 17.18 % | 17.18 % | 23.08 % | 23.08 % | 23.08 % | 22.81 % | 22.81 % | 22.81 % | - | - | - | - | - | - | 28.35 % | 28.35 % | 28.35 % |
Return on Capital | 9.98 % | 9.98 % | 9.98 % | 9.98 % | 9.98 % | 9.98 % | 7.75 % | 7.75 % | 7.75 % | 5.80 % | 5.80 % | 5.80 % | 3.43 % | 3.43 % | 3.43 % | 1.08 % | 1.08 % | 1.08 % | 2.80 % | 2.80 % | 2.80 % | 4.70 % | 4.70 % | 4.70 % | 6.95 % | 6.95 % | 6.95 % | 9.10 % | 9.10 % | 9.10 % | 9.39 % | 9.39 % | 9.39 % | 9.90 % | 9.90 % | 9.90 % | 9.75 % | 9.75 % | 9.75 % | 9.72 % | 9.72 % | 9.72 % | 7.95 % | 7.95 % | 7.95 % | 6.27 % | 6.27 % | 6.27 % | 5.45 % | 5.45 % | 5.45 % | 4.75 % | 4.75 % | 4.75 % | 5.05 % | 5.05 % | 5.05 % | 5.32 % | 5.32 % | 5.32 % | 5.27 % | 5.27 % | 5.27 % | 5.46 % | 5.46 % | 5.46 % | 5.24 % | 5.24 % | 5.24 % | 5.20 % | 5.20 % | 5.20 % | 5.51 % | 5.51 % | 5.51 % | 5.87 % | 5.87 % | 5.87 % | 6.21 % | 6.21 % | 6.21 % | 7.11 % | 7.11 % | 7.11 % | 6.70 % | 6.70 % | 6.70 % | 6.44 % | 6.44 % | 7.09 % | 6.28 % | 6.28 % | 6.28 % | 6.04 % | 6.04 % | 6.04 % | 5.64 % | 5.64 % | 5.64 % | 6.16 % | 6.16 % | 6.16 % | 6.84 % | 6.84 % | 6.84 % | 8.55 % | 8.55 % | 8.55 % | 8.00 % | 8.00 % | 8.00 % | 8.20 % | 8.20 % | 8.20 % | 7.67 % | 7.67 % | 7.67 % | 8.16 % | 8.16 % | 8.16 % | 8.29 % | 8.29 % | 8.29 % | 9.95 % | 9.95 % | 9.95 % | 9.82 % | 9.82 % | 9.82 % | 11.35 % | 11.35 % | 11.35 % | 11.49 % | 11.49 % | 11.49 % | 14.86 % | 14.86 % | 14.86 % | 15.13 % | 15.13 % | 15.13 % | 19.82 % | 19.82 % | 19.82 % | 19.86 % | 19.86 % | 19.86 % | 26.89 % | 26.89 % | 26.89 % | 26.38 % | 26.38 % | 26.38 % | - | - | - | - | - | - | 45.16 % | 45.16 % | 45.16 % |
Dividends |
|
|
|
|