Guolian Securities Co., Ltd. - SEHK:1456
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 | Sep-30-2017 | Aug-31-2017 | Jul-31-2017 | Jun-30-2017 | May-31-2017 | Apr-30-2017 | 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 |
---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
Valuation Multiples |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
TEV/LTM Unlevered FCF | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - |
Market Cap/LTM Levered FCF | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - |
P/LTM Normalized EPS | 37.35 | 38.32 | 44.84 | 42.51 | 42.21 | 169.47 | 124.11 | 55.82 | 54.32 | 63.56 | 68.65 | 14.48 | 14.17 | 13.34 | 15.10 | 16.02 | 14.92 | 12.84 | 13.70 | 15.57 | 14.79 | 15.24 | 15.99 | 16.44 | 14.73 | 16.27 | 15.67 | 15.86 | 12.96 | 11.44 | 13.35 | 12.02 | 12.64 | 11.24 | 10.43 | 11.37 | 13.60 | 12.71 | 12.99 | 11.86 | 11.64 | 13.03 | 15.42 | 14.47 | 16.37 | 16.63 | 16.02 | 13.44 | 17.37 | 18.65 | 17.28 | 17.15 | 15.07 | 19.05 | 16.13 | 16.29 | 10.46 | 11.62 | 10.05 | 9.49 | 11.02 | 14.85 | 13.32 | 12.36 | 12.81 | 13.04 | 10.49 | 27.64 | 30.43 | 30.43 | 33.22 | 38.21 | 13.15 | 11.15 | 13.21 | 10.51 | 10.27 | 12.85 | 14.50 | 12.13 | 12.18 | 13.64 | 13.84 | 15.70 | 13.40 | 13.85 | 14.15 | 13.93 | 14.30 | 14.87 | 14.87 | 11.76 | 11.67 | 11.49 | 12.53 | 12.56 | 9.07 | 8.67 | 8.65 | 9.23 | 8.59 | 8.69 | 8.65 | 4.34 | 4.76 | 4.64 | 4.69 | 4.76 | 3.40 | 3.38 | 4.73 | 4.56 | 4.56 | 4.09 | 3.89 | 9.35 |
P/LTM EPS | 29.09 | 29.85 | 34.92 | 33.10 | 32.88 | 71.38 | 48.09 | 30.90 | 30.07 | 35.18 | 38.00 | 10.23 | 10.01 | 9.42 | 10.67 | 11.32 | 10.54 | 10.08 | 10.76 | 12.18 | 11.56 | 11.92 | 12.50 | 12.88 | 11.46 | 12.66 | 12.19 | 12.34 | 10.08 | 9.17 | 10.70 | 9.85 | 10.35 | 9.21 | 8.55 | 9.32 | 11.08 | 10.36 | 10.58 | 9.66 | 9.49 | 10.85 | 12.74 | 11.96 | 13.53 | 13.74 | 13.24 | 11.31 | 14.33 | 15.39 | 14.26 | 14.15 | 12.43 | 15.71 | 13.31 | 13.55 | 8.61 | 9.57 | 8.28 | 7.81 | 9.07 | 16.03 | 14.38 | 13.34 | 13.83 | 14.07 | 11.32 | 78.60 | 86.53 | 86.53 | 94.46 | 108.66 | 14.00 | 11.88 | 14.07 | 11.19 | 10.94 | 13.69 | 15.44 | 10.56 | 10.61 | 11.88 | 12.05 | 13.67 | 11.54 | 11.93 | 12.19 | 12.00 | 12.32 | 12.80 | 12.80 | 11.05 | 10.97 | 10.80 | 11.78 | 11.81 | 8.19 | 7.83 | 7.81 | 8.34 | 7.75 | 7.85 | 7.81 | 3.66 | 4.01 | 3.90 | 3.95 | 4.01 | 2.81 | 2.80 | 3.91 | 3.77 | 3.77 | 3.38 | 3.22 | 7.64 |
P/BV | 0.53 | 0.55 | 0.64 | 0.61 | 0.60 | 0.61 | 0.45 | 0.43 | 0.42 | 0.49 | 0.53 | 0.49 | 0.48 | 0.45 | 0.51 | 0.54 | 0.50 | 0.53 | 0.56 | 0.54 | 0.51 | 0.53 | 0.55 | 0.59 | 0.60 | 0.66 | 0.64 | 0.65 | 0.53 | 0.54 | 0.63 | 0.59 | 0.62 | 0.55 | 0.51 | 0.57 | 0.55 | 0.51 | 0.52 | 0.48 | 0.47 | 0.67 | 0.67 | 0.62 | 0.71 | 0.72 | 0.69 | 0.71 | 0.81 | 0.87 | 0.81 | 0.80 | 0.70 | 0.89 | 0.75 | 0.75 | 0.55 | 0.61 | 0.53 | 0.50 | 0.58 | 0.55 | 0.50 | 0.46 | 0.48 | 0.49 | 0.39 | 0.52 | 0.57 | 0.57 | 0.62 | 0.72 | 0.46 | 0.39 | 0.47 | 0.37 | 0.36 | 0.45 | 0.51 | 0.50 | 0.50 | 0.57 | 0.57 | 0.65 | 0.78 | 0.81 | 0.83 | 0.81 | 0.84 | 0.87 | 0.87 | 0.89 | 0.88 | 0.87 | 0.95 | 0.95 | 0.97 | 0.93 | 0.93 | 0.99 | 0.92 | 0.93 | 0.93 | 0.79 | 0.87 | 0.84 | 0.86 | 0.87 | 0.85 | 0.84 | 1.18 | 1.13 | 1.13 | 1.02 | 0.97 | 1.70 |
P/Tangible BV | 0.59 | 0.60 | 0.71 | 0.67 | 0.66 | 0.68 | 0.50 | 0.48 | 0.46 | 0.54 | 0.59 | 0.54 | 0.52 | 0.49 | 0.56 | 0.59 | 0.55 | 0.59 | 0.62 | 0.54 | 0.51 | 0.53 | 0.56 | 0.59 | 0.60 | 0.67 | 0.64 | 0.65 | 0.53 | 0.54 | 0.64 | 0.60 | 0.63 | 0.56 | 0.52 | 0.58 | 0.55 | 0.51 | 0.52 | 0.48 | 0.47 | 0.67 | 0.67 | 0.63 | 0.71 | 0.72 | 0.70 | 0.71 | 0.82 | 0.88 | 0.81 | 0.81 | 0.71 | 0.89 | 0.76 | 0.76 | 0.55 | 0.61 | 0.53 | 0.50 | 0.58 | 0.56 | 0.50 | 0.46 | 0.48 | 0.49 | 0.39 | 0.52 | 0.57 | 0.57 | 0.63 | 0.72 | 0.47 | 0.40 | 0.47 | 0.37 | 0.36 | 0.46 | 0.51 | 0.50 | 0.51 | 0.57 | 0.58 | 0.65 | 0.79 | 0.81 | 0.83 | 0.82 | 0.84 | 0.87 | 0.87 | 0.89 | 0.89 | 0.87 | 0.95 | 0.95 | 0.98 | 0.93 | 0.93 | 0.99 | 0.92 | 0.94 | 0.93 | 0.79 | 0.87 | 0.85 | 0.86 | 0.87 | 0.85 | 0.84 | 1.18 | 1.14 | 1.14 | 1.02 | 0.97 | 1.71 |
TEV/LTM Total Revenue | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - |
Market Cap/LTM Total Revenue | 20.19 | 20.20 | 12.11 | 11.09 | 11.34 | 13.80 | 10.42 | 9.92 | 9.15 | 10.41 | 10.06 | 8.93 | 8.70 | 8.15 | 8.73 | 9.31 | 8.41 | 7.93 | 8.20 | 8.58 | 7.63 | 8.18 | 9.00 | 9.56 | 8.96 | 9.75 | 8.90 | 8.51 | 7.05 | 6.12 | 7.96 | 7.40 | 8.53 | 7.21 | 6.63 | 10.12 | 13.56 | 13.31 | 12.75 | 11.44 | 11.06 | 11.18 | 13.32 | 12.48 | 15.28 | 15.72 | 13.79 | 14.76 | 19.09 | 21.03 | 26.71 | 23.84 | 20.48 | 23.84 | 20.55 | 8.03 | 2.52 | 2.80 | 2.42 | 2.29 | 2.65 | 3.18 | 2.85 | 2.64 | 2.74 | 2.79 | 2.24 | 3.65 | 4.02 | 4.02 | 4.39 | 5.05 | 2.47 | 2.10 | 2.48 | 1.97 | 1.93 | 2.42 | 2.72 | 2.53 | 2.54 | 2.84 | 2.88 | 3.27 | 3.47 | 3.58 | 3.66 | 3.60 | 3.70 | 3.84 | 3.84 | 3.32 | 3.29 | 3.24 | 3.53 | 3.54 | 2.94 | 2.81 | 2.80 | 2.99 | 2.78 | 2.82 | 2.80 | 1.83 | 2.00 | 1.95 | 1.98 | 2.00 | 1.64 | 1.63 | 2.27 | 2.19 | 2.19 | 1.97 | 1.87 | 3.61 |
TEV/LTM EBITDA | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - |
TEV/LTM EBIT | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - |
Margin Analysis |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Gross Margin | 92.92 | 92.92 | 92.92 | 92.92 | 92.92 | 90.81 | 90.81 | 87.62 | 87.62 | 87.62 | 87.62 | 91.99 | 79.63 | 79.63 | 79.63 | 92.70 | 92.70 | 92.70 | 90.53 | 90.53 | 90.53 | 90.75 | 90.75 | 90.75 | 86.95 | 86.95 | 86.95 | 90.06 | 90.06 | 90.06 | 86.70 | 86.70 | 86.70 | 89.91 | 89.91 | 89.91 | 76.85 | 76.85 | 76.85 | 89.17 | 89.17 | 89.17 | 84.79 | 84.79 | 84.79 | 88.90 | 88.90 | 88.90 | 56.98 | 56.98 | 56.98 | 89.81 | 89.81 | 89.81 | 91.14 | 91.14 | 91.14 | 90.93 | 90.93 | 90.93 | 90.84 | 90.84 | 90.84 | 90.73 | 90.73 | 90.73 | 80.35 | 80.35 | 80.35 | 89.96 | 89.96 | 89.96 | 90.04 | 90.04 | 90.04 | 90.10 | 90.10 | 90.10 | 89.93 | 89.93 | 89.93 | 89.77 | 89.77 | 89.77 | 87.87 | 87.87 | 87.87 | 86.19 | 86.19 | 86.19 | 86.15 | 86.15 | 86.15 | 86.12 | 86.12 | 86.12 | 86.51 | 86.51 | 86.51 | 86.83 | 86.83 | 86.83 | 86.90 | 86.90 | 86.90 | 86.96 | 86.96 | 86.96 | 86.83 | 86.83 | 86.83 | 86.71 | 86.71 | 86.71 | 86.43 | 86.43 |
SG&A Margin | 50.68 | 50.68 | 50.68 | 50.68 | 50.68 | 54.29 | 54.29 | 52.58 | 52.58 | 52.58 | 52.58 | 44.04 | 34.55 | 34.55 | 34.55 | 39.74 | 39.74 | 39.74 | 38.53 | 38.53 | 38.53 | 39.07 | 39.07 | 39.07 | 38.32 | 38.32 | 38.32 | 39.36 | 39.36 | 39.36 | 36.48 | 36.48 | 36.48 | 38.32 | 38.32 | 38.32 | 25.27 | 25.27 | 25.27 | 35.89 | 35.89 | 35.89 | 33.96 | 33.96 | 33.96 | 33.62 | 33.62 | 33.62 | 11.63 | 11.63 | 11.63 | 37.33 | 37.33 | 37.33 | 38.95 | 38.95 | 38.95 | 36.95 | 36.95 | 36.95 | 38.25 | 38.25 | 38.25 | 39.92 | 39.92 | 39.92 | 31.92 | 31.92 | 31.92 | 50.24 | 50.24 | 50.24 | 42.82 | 42.82 | 42.82 | 37.28 | 37.28 | 37.28 | 36.00 | 36.00 | 36.00 | 34.78 | 34.78 | 34.78 | 34.08 | 34.08 | 34.08 | 33.46 | 33.46 | 33.46 | 32.02 | 32.02 | 32.02 | 30.80 | 30.80 | 30.80 | 28.06 | 28.06 | 28.06 | 25.75 | 25.75 | 25.75 | 21.50 | 21.50 | 21.50 | 18.45 | 18.45 | 18.45 | 16.64 | 16.64 | 16.64 | 14.77 | 14.77 | 14.77 | 17.59 | 17.59 |
EBITDA Margin | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - |
EBIT Margin | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - |
Earnings from Cont. Ops Margin | 12.88 | 12.88 | 12.88 | 12.88 | 12.88 | 6.92 | 6.92 | 9.55 | 9.55 | 9.55 | 9.55 | 21.53 | 26.47 | 26.47 | 26.47 | 27.75 | 27.75 | 27.75 | 27.31 | 27.31 | 27.31 | 27.05 | 27.05 | 27.05 | 26.68 | 26.68 | 26.68 | 27.49 | 27.49 | 27.49 | 26.70 | 26.70 | 26.70 | 27.09 | 27.09 | 27.09 | 28.24 | 28.24 | 28.24 | 26.61 | 26.61 | 26.61 | 24.93 | 24.93 | 24.93 | 28.12 | 28.12 | 28.12 | 30.63 | 30.63 | 30.63 | 28.08 | 28.08 | 28.08 | 27.34 | 27.34 | 27.34 | 29.70 | 29.70 | 29.70 | 25.35 | 25.35 | 25.35 | 19.81 | 19.81 | 19.81 | 20.72 | 20.72 | 20.72 | 4.65 | 4.65 | 4.65 | 12.44 | 12.44 | 12.44 | 18.27 | 18.27 | 18.27 | 21.55 | 21.55 | 21.55 | 24.71 | 24.71 | 24.71 | 28.27 | 28.27 | 28.27 | 31.42 | 31.42 | 31.42 | 31.58 | 31.58 | 31.58 | 31.72 | 31.72 | 31.72 | 34.41 | 34.41 | 34.41 | 36.68 | 36.68 | 36.68 | 41.38 | 41.38 | 41.38 | 44.75 | 44.75 | 44.75 | 45.57 | 45.57 | 45.57 | 46.42 | 46.42 | 46.42 | 43.32 | 43.32 |
Net Income Margin | 12.50 | 12.50 | 12.50 | 12.50 | 12.50 | 6.69 | 6.69 | 9.34 | 9.34 | 9.34 | 9.34 | 21.42 | 26.51 | 26.51 | 26.51 | 27.73 | 27.73 | 27.73 | 27.31 | 27.31 | 27.31 | 27.05 | 27.05 | 27.05 | 26.68 | 26.68 | 26.68 | 27.49 | 27.49 | 27.49 | 26.70 | 26.70 | 26.70 | 27.09 | 27.09 | 27.09 | 28.24 | 28.24 | 28.24 | 26.61 | 26.61 | 26.61 | 24.93 | 24.93 | 24.93 | 28.12 | 28.12 | 28.12 | 30.63 | 30.63 | 30.63 | 28.08 | 28.08 | 28.08 | 27.34 | 27.34 | 27.34 | 29.70 | 29.70 | 29.70 | 25.35 | 25.35 | 25.35 | 19.81 | 19.81 | 19.81 | 20.72 | 20.72 | 20.72 | 4.65 | 4.65 | 4.65 | 12.10 | 12.10 | 12.10 | 17.66 | 17.66 | 17.66 | 20.85 | 20.85 | 20.85 | 23.91 | 23.91 | 23.91 | 27.19 | 27.19 | 27.19 | 30.10 | 30.10 | 30.10 | 30.08 | 30.08 | 30.08 | 30.06 | 30.06 | 30.06 | 32.93 | 32.93 | 32.93 | 35.35 | 35.35 | 35.35 | 40.36 | 40.36 | 40.36 | 43.95 | 43.95 | 43.95 | 44.88 | 44.88 | 44.88 | 45.84 | 45.84 | 45.84 | 42.65 | 42.65 |
Levered Free Cash Flow Margin | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - |
Unlevered Free Cash Flow Margin | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - |
Margin Analysis |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Total Revenue | - | - | - | - | - | HKD$ 2971.20 | - | - | HKD$ 2606.83 | - | - | HKD$ 2827.15 | - | - | HKD$ 3375.16 | - | - | HKD$ 3456.04 | - | - | HKD$ 3613.73 | - | - | HKD$ 3098.74 | - | - | HKD$ 3055.82 | - | - | HKD$ 3534.28 | - | - | HKD$ 3710.23 | - | - | HKD$ 3712.47 | - | - | HKD$ 3533.66 | - | - | HKD$ 2996.45 | - | - | HKD$ 2613.34 | - | - | HKD$ 2229.04 | - | - | HKD$ 2251.60 | - | - | HKD$ 1904.78 | - | - | HKD$ 1865.44 | - | - | HKD$ 1793.59 | - | - | HKD$ 1890.69 | - | - | HKD$ 1688.54 | - | - | HKD$ 1486.39 | - | - | HKD$ 1451.63 | - | - | HKD$ 1172.20 | - | - | HKD$ 1369.91 | - | - | HKD$ 1567.61 | - | - | HKD$ 1598.13 | - | - | HKD$ 1628.65 | - | - | HKD$ 1733.38 | - | - | HKD$ 1838.12 | - | - | HKD$ 2011.97 | - | - | HKD$ 2185.83 | - | - | HKD$ 2386.36 | - | - | HKD$ 2586.88 | - | - | HKD$ 3096.69 | - | - | HKD$ 3606.50 | - | - | HKD$ 3541.89 | - | - |
Profitability |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Return on Equity | 1.90 % | 1.90 % | 1.90 % | 1.90 % | 1.90 % | 0.89 % | 0.89 % | 1.41 % | 1.41 % | 1.41 % | 1.41 % | 3.87 % | 4.87 % | 4.87 % | 4.87 % | 5.37 % | 5.37 % | 5.37 % | 4.64 % | 4.64 % | 4.64 % | 4.63 % | 4.63 % | 4.63 % | 5.35 % | 5.35 % | 5.35 % | 6.96 % | 6.96 % | 6.96 % | 6.73 % | 6.73 % | 6.73 % | 6.59 % | 6.59 % | 6.59 % | - | - | - | 6.79 % | 6.79 % | 6.79 % | 5.48 % | 5.48 % | 5.48 % | 6.30 % | 6.30 % | 6.30 % | - | - | - | 5.97 % | 5.97 % | 5.97 % | 5.79 % | 5.79 % | 5.79 % | 6.63 % | 6.63 % | 6.63 % | 5.06 % | 5.06 % | 5.06 % | 3.50 % | 3.50 % | 3.50 % | 3.63 % | 3.63 % | 3.63 % | 0.66 % | 0.66 % | 0.66 % | 2.08 % | 2.08 % | 2.08 % | 3.41 % | 3.41 % | 3.41 % | 4.10 % | 4.10 % | 4.10 % | 4.82 % | 4.82 % | 4.82 % | 5.87 % | 5.87 % | 5.87 % | 6.95 % | 6.95 % | 6.95 % | 7.65 % | 7.65 % | 7.65 % | 8.08 % | 8.08 % | 8.08 % | 9.57 % | 9.57 % | 9.57 % | 13.81 % | 13.81 % | 13.81 % | 18.65 % | 18.65 % | 18.65 % | 24.21 % | 24.21 % | 24.21 % | - | - | - | - | - | - | - | - |
Return on Assets | 0.36 % | 0.36 % | 0.36 % | 0.36 % | 0.36 % | 0.18 % | 0.18 % | 0.29 % | 0.29 % | 0.29 % | 0.29 % | 0.84 % | 1.07 % | 1.07 % | 1.07 % | 1.13 % | 1.13 % | 1.13 % | 1.02 % | 1.02 % | 1.02 % | 1.09 % | 1.09 % | 1.09 % | 1.31 % | 1.31 % | 1.31 % | 1.37 % | 1.37 % | 1.37 % | 1.47 % | 1.47 % | 1.47 % | 1.58 % | 1.58 % | 1.58 % | - | - | - | 1.34 % | 1.34 % | 1.34 % | - | - | - | 1.58 % | 1.58 % | 1.58 % | - | - | - | 1.58 % | 1.58 % | 1.58 % | - | - | - | 2.10 % | 2.10 % | 2.10 % | 1.60 % | 1.60 % | 1.60 % | 1.10 % | 1.10 % | 1.10 % | - | - | - | 0.22 % | 0.22 % | 0.22 % | 0.70 % | 0.70 % | 0.70 % | 1.12 % | 1.12 % | 1.12 % | 1.35 % | 1.35 % | 1.35 % | 1.55 % | 1.55 % | 1.55 % | 1.89 % | 1.89 % | 1.89 % | 2.12 % | 2.12 % | 2.12 % | 2.34 % | 2.34 % | 2.34 % | 2.33 % | 2.33 % | 2.33 % | 2.76 % | 2.76 % | 2.76 % | 2.57 % | 2.57 % | 2.57 % | 3.47 % | 3.47 % | 3.47 % | 5.80 % | 5.80 % | 5.80 % | - | - | - | - | - | - | - | - |
Return on Capital | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - |
Dividends |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Dividend/Market Cap | - | 3.95 % | 3.38 % | 3.49 % | 3.57 % | 3.70 % | 5.59 % | 5.19 % | 5.30 % | 4.55 % | 4.22 % | - | - | - | - | - | - | - | - | - | - | - | - | - | 2.89 % | 2.69 % | 2.72 % | 2.62 % | 3.12 % | 2.97 % | 2.62 % | 2.71 % | 2.59 % | 2.93 % | 3.18 % | 3.03 % | 3.34 % | 3.54 % | 3.47 % | 3.79 % | 3.83 % | 4.03 % | 4.05 % | 4.31 % | 3.81 % | 3.80 % | 3.88 % | 3.79 % | - | - | - | - | - | - | - | - | - | - | - | - | - | 2.14 % | 2.38 % | 2.55 % | 2.46 % | 2.38 % | 2.96 % | 2.39 % | 2.17 % | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | 4.84 % | 4.71 % | 4.45 % | 4.45 % | 4.31 % | 4.14 % | 4.19 % | 4.12 % | 4.11 % | 4.15 % | 3.75 % | 3.74 % | 10.44 % | 10.90 % | 10.82 % | 10.21 % | 11.16 % | 11.21 % | 11.25 % | 12.16 % | 11.09 % | - | - | - | - | - | - | - | - | - | - | - |
Buyback Yield/Market Cap | - | -93.24 % | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | -19.08 % | -19.08 % | -19.08 % | -19.08 % | -19.08 % | -19.08 % | -19.08 % | -19.08 % | -19.08 % | -19.08 % | -19.08 % | -19.08 % | - | - | - | -25.01 % | -25.01 % | -25.01 % | -25.01 % | -25.01 % | -25.01 % | -25.01 % | -25.01 % | -25.01 % | -25.01 % | -25.01 % | -25.01 % | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - |
Dividend/TEV | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - |
Buyback/TEV | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - |
Free Cash Flow Yield/Market Cap | - | 29.70 % | 49.55 % | 54.10 % | 52.92 % | 51.30 % | 21.23 % | 20.05 % | 21.74 % | 10.49 % | 10.86 % | 10.10 % | -0.45 % | -0.48 % | -0.45 % | 0.08 % | 0.08 % | 0.09 % | 0.39 % | 0.41 % | 0.46 % | 2.30 % | 2.09 % | 2.02 % | -0.70 % | -0.64 % | -0.70 % | -17.79 % | -21.47 % | -22.20 % | -17.44 % | -17.78 % | -15.42 % | -51.28 % | -55.75 % | -38.61 % | -31.16 % | -31.74 % | -33.12 % | -34.55 % | -35.74 % | -40.72 % | -31.55 % | -33.67 % | -27.50 % | -17.91 % | -20.42 % | -18.88 % | -19.91 % | -18.07 % | -14.23 % | -10.88 % | -12.66 % | -10.88 % | -12.44 % | -33.02 % | -98.18 % | -74.72 % | -86.37 % | -91.50 % | 26.79 % | 28.01 % | 31.23 % | 41.11 % | 39.66 % | 38.97 % | 57.22 % | 44.48 % | 40.40 % | 94.05 % | 86.15 % | 74.89 % | 17.77 % | 20.95 % | 17.69 % | -14.49 % | -14.82 % | -11.84 % | -37.11 % | -38.03 % | -37.87 % | -50.65 % | -49.91 % | -43.99 % | -51.08 % | -49.42 % | -48.37 % | -18.06 % | -17.58 % | -16.92 % | 12.22 % | 12.28 % | 12.38 % | 23.25 % | 21.31 % | 21.26 % | 30.24 % | 31.63 % | 31.71 % | 12.99 % | 13.97 % | 13.81 % | -3.96 % | -4.26 % | -3.88 % | -15.76 % | -15.57 % | -15.35 % | -32.54 % | -32.72 % | -23.42 % | -25.93 % | -25.93 % | -28.92 % | -32.31 % | -28.19 % |
Free Cash Flow Yield/TEV | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - |
Growth |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Total Revenue | HKD$ -15.14 | HKD$ -15.14 | HKD$ -15.14 | HKD$ -15.14 | HKD$ -15.14 | HKD$ -29.30 | HKD$ -29.30 | HKD$ -8.76 | HKD$ -8.76 | HKD$ -8.76 | HKD$ -8.76 | HKD$ 10.45 | HKD$ -2.21 | HKD$ -2.21 | HKD$ -2.21 | HKD$ -2.60 | HKD$ -2.60 | HKD$ -2.60 | HKD$ -16.53 | HKD$ -16.53 | HKD$ -16.53 | HKD$ -13.52 | HKD$ -13.52 | HKD$ -13.52 | HKD$ 17.95 | HKD$ 17.95 | HKD$ 17.95 | HKD$ 41.97 | HKD$ 41.97 | HKD$ 41.97 | HKD$ 66.55 | HKD$ 66.55 | HKD$ 66.55 | HKD$ 56.94 | HKD$ 56.94 | HKD$ 56.94 | HKD$ 57.31 | HKD$ 57.31 | HKD$ 57.31 | HKD$ 40.09 | HKD$ 40.09 | HKD$ 40.09 | HKD$ 24.28 | HKD$ 24.28 | HKD$ 24.28 | HKD$ 19.09 | HKD$ 19.09 | HKD$ 19.09 | HKD$ 12.81 | HKD$ 12.81 | HKD$ 12.81 | HKD$ 25.50 | HKD$ 25.50 | HKD$ 25.50 | HKD$ 23.56 | HKD$ 23.56 | HKD$ 23.56 | HKD$ 61.29 | HKD$ 61.29 | HKD$ 61.29 | HKD$ 23.26 | HKD$ 23.26 | HKD$ 23.26 | HKD$ -5.18 | HKD$ -5.18 | HKD$ -5.18 | HKD$ -9.17 | HKD$ -9.17 | HKD$ -9.17 | HKD$ -28.03 | HKD$ -28.03 | HKD$ -28.03 | HKD$ -20.97 | HKD$ -20.97 | HKD$ -20.97 | HKD$ -14.72 | HKD$ -14.72 | HKD$ -14.72 | HKD$ -20.57 | HKD$ -20.57 | HKD$ -20.57 | HKD$ -25.49 | HKD$ -25.49 | HKD$ -25.49 | HKD$ -27.36 | HKD$ -27.36 | HKD$ -27.36 | HKD$ -28.94 | HKD$ -28.94 | HKD$ -28.94 | HKD$ -35.03 | HKD$ -35.03 | HKD$ -35.03 | HKD$ -39.39 | HKD$ -39.39 | HKD$ -39.39 | HKD$ -32.62 | HKD$ -32.62 | HKD$ -32.62 | HKD$ -25.61 | HKD$ -25.61 | HKD$ -25.61 | HKD$ 11.74 | HKD$ 11.74 | HKD$ 11.74 | HKD$ 74.61 | HKD$ 74.61 | HKD$ 74.61 | - | - | - | - | - | - | - | - |
Gross Profit | -0.97 % | -0.97 % | -0.97 % | -0.97 % | -0.97 % | -30.74 % | -30.74 % | -11.70 % | -11.70 % | -11.70 % | -11.70 % | 11.95 % | -10.45 % | -10.45 % | -10.45 % | 0.26 % | 0.26 % | 0.26 % | -12.84 % | -12.84 % | -12.84 % | -12.72 % | -12.72 % | -12.72 % | 33.45 % | 33.45 % | 33.45 % | 43.38 % | 43.38 % | 43.38 % | 70.30 % | 70.30 % | 70.30 % | 58.72 % | 58.72 % | 58.72 % | 112.17 % | 112.17 % | 112.17 % | 39.09 % | 39.09 % | 39.09 % | 15.61 % | 15.61 % | 15.61 % | 16.43 % | 16.43 % | 16.43 % | -29.24 % | -29.24 % | -29.24 % | 24.23 % | 24.23 % | 24.23 % | 40.14 % | 40.14 % | 40.14 % | 63.04 % | 63.04 % | 63.04 % | 24.36 % | 24.36 % | 24.36 % | -4.52 % | -4.52 % | -4.52 % | -18.84 % | -18.84 % | -18.84 % | -27.87 % | -27.87 % | -27.87 % | -19.02 % | -19.02 % | -19.02 % | -10.84 % | -10.84 % | -10.84 % | -17.08 % | -17.08 % | -17.08 % | -22.33 % | -22.33 % | -22.33 % | -26.22 % | -26.22 % | -26.22 % | -29.47 % | -29.47 % | -29.47 % | -35.59 % | -35.59 % | -35.59 % | -39.97 % | -39.97 % | -39.97 % | -32.88 % | -32.88 % | -32.88 % | -25.50 % | -25.50 % | -25.50 % | 12.35 % | 12.35 % | 12.35 % | 76.63 % | 76.63 % | 76.63 % | - | - | - | - | - | - | - | - |
EBITDA | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - |