Shandong Gold Mining Co., Ltd. - SEHK:1787
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 |
---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
Valuation Multiples |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
TEV/LTM Unlevered FCF | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | 98.91 | 102.91 | 100.41 | 106.11 | 92.45 | 44.88 | 46.48 | 66.12 | 66.81 | 66.46 | 68.66 | 11.18 | - | - | - | - | - | - | - | - | - | - | - | - | 90.24 | 88.64 | 94.29 | 95.44 | 95.79 | 8.94 | 10.08 | 18.47 | 15.52 | 15.69 | 15.40 | - | 16.28 | 15.64 | 15.67 | 14.40 | 15.31 | - | - | 203.05 | 198.49 | 154.64 | 145.70 | 189.53 | 37.73 | 35.76 | 35.19 | 31.77 | 31.02 | - |
Market Cap/LTM Levered FCF | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | 203.37 | 213.40 | 207.12 | 221.42 | 187.15 | 50.80 | 53.03 | 83.70 | 84.76 | 84.22 | 87.60 | 10.56 | - | - | - | - | - | - | - | - | - | - | - | - | 153.69 | 150.77 | 161.10 | 163.21 | 163.85 | 8.59 | 9.78 | 18.96 | 15.77 | 15.96 | 15.64 | - | 17.65 | 16.96 | 16.99 | 15.60 | 16.59 | - | - | - | - | - | - | - | 43.98 | 41.53 | 40.82 | 36.55 | 35.62 | - |
P/LTM Normalized EPS | 31.59 | 31.59 | 29.39 | 31.76 | 34.28 | 47.40 | 43.70 | 59.23 | 55.12 | 58.00 | 58.12 | 66.06 | 38.44 | 36.46 | 40.53 | 41.12 | 42.34 | 65.56 | 68.48 | 71.64 | 68.97 | 74.17 | 75.49 | 78.62 | 63.60 | 66.32 | 64.21 | 68.53 | 57.97 | 71.45 | 74.67 | - | - | - | - | - | - | - | - | - | - | - | - | 67.91 | 74.33 | 82.64 | 74.87 | 51.89 | 51.70 | 51.70 | 54.98 | 55.49 | 55.36 | 71.68 | 81.49 | 100.92 | 85.93 | 87.05 | 85.15 | 89.57 | 134.00 | 128.27 | 128.86 | 118.87 | 125.54 | 119.83 | 141.01 | 99.56 | 97.29 | 73.47 | 68.94 | 68.51 | 52.10 | 49.03 | 48.34 | 43.23 | 42.03 | 39.69 |
P/LTM EPS | 36.71 | 36.71 | 34.15 | 36.91 | 39.84 | 51.10 | 47.10 | 58.47 | 54.41 | 57.26 | 57.37 | 67.21 | 46.17 | 43.79 | 48.68 | 49.39 | 50.86 | 90.02 | 94.04 | 109.22 | 105.14 | 113.07 | 115.08 | 110.20 | 61.21 | 63.82 | 61.79 | 65.95 | 55.79 | 54.12 | 56.55 | - | - | - | - | - | - | - | - | - | - | - | - | 56.12 | 61.42 | 68.29 | 61.87 | 40.98 | 44.32 | 44.32 | 47.13 | 47.57 | 47.45 | 59.70 | 67.87 | 89.38 | 76.10 | 77.10 | 75.42 | 81.76 | 104.73 | 100.25 | 100.71 | 92.90 | 98.12 | 108.68 | 127.88 | 95.48 | 93.30 | 70.46 | 66.11 | 69.06 | 60.36 | 56.81 | 56.01 | 50.09 | 48.70 | 38.82 |
P/BV | 4.49 | 4.49 | 4.17 | 4.51 | 4.87 | 5.58 | 5.14 | 5.52 | 5.14 | 5.41 | 5.42 | 5.46 | 4.08 | 3.87 | 4.30 | 4.37 | 4.50 | 4.78 | 5.00 | 4.70 | 4.53 | 4.87 | 4.96 | 4.30 | 3.77 | 3.94 | 3.81 | 4.07 | 3.44 | 3.27 | 3.41 | 2.77 | 2.81 | 2.78 | 2.90 | 3.29 | 3.16 | 2.85 | 2.86 | 2.90 | 3.03 | 2.99 | 2.74 | 2.56 | 2.80 | 3.11 | 2.82 | 3.20 | 3.93 | 3.93 | 4.18 | 4.22 | 4.20 | 4.61 | 5.24 | 5.61 | 4.78 | 4.84 | 4.74 | 4.60 | 4.73 | 4.53 | 4.55 | 4.20 | 4.43 | 4.76 | 5.60 | 4.26 | 4.16 | 3.14 | 2.95 | 3.18 | 3.05 | 2.87 | 2.83 | 2.53 | 2.46 | 2.64 |
P/Tangible BV | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | 106.37 | 111.12 | 130.14 | 125.29 | 134.73 | 137.13 | 240.53 | - | - | - | - | - | 78.42 | 81.94 | 11.09 | 11.25 | 11.15 | 11.61 | 14.11 | 8.26 | 7.46 | 7.49 | 7.60 | 7.93 | 7.84 | 7.20 | 4.90 | 5.36 | 5.96 | 5.40 | 5.91 | 8.59 | 8.59 | 9.13 | 9.22 | 9.20 | 10.41 | 11.83 | 12.82 | 10.91 | 11.05 | 10.81 | 11.00 | 11.34 | 10.85 | 10.90 | 10.06 | 10.62 | 11.42 | 13.44 | 10.32 | 10.09 | 7.62 | 7.15 | 7.89 | 7.25 | 6.82 | 6.73 | 6.01 | 5.85 | 9.83 |
TEV/LTM Total Revenue | 1.99 | 1.99 | 1.91 | 2.00 | 2.09 | 2.39 | 2.26 | 2.77 | 2.65 | 2.74 | 2.75 | 2.94 | 2.72 | 2.63 | 2.84 | 2.87 | 2.92 | 2.75 | 2.85 | 2.48 | 2.40 | 2.53 | 2.58 | 2.12 | 1.72 | 1.79 | 1.74 | 1.84 | 1.60 | 1.70 | 1.76 | 2.30 | 2.33 | 2.31 | 2.39 | 2.91 | 3.52 | 3.22 | 3.23 | 3.28 | 3.40 | 2.13 | 1.97 | 1.46 | 1.56 | 1.74 | 1.58 | 1.51 | 1.92 | 1.88 | 2.00 | 2.03 | 2.03 | 1.78 | 2.01 | 2.03 | 1.71 | 1.73 | 1.69 | 1.53 | 1.34 | 1.29 | 1.29 | 1.19 | 1.26 | 1.84 | 2.11 | 1.77 | 1.73 | 1.35 | 1.27 | 1.27 | 1.44 | 1.36 | 1.34 | 1.21 | 1.18 | 1.13 |
Market Cap/LTM Total Revenue | 1.17 | 1.17 | 1.08 | 1.17 | 1.27 | 1.54 | 1.41 | 1.83 | 1.71 | 1.80 | 1.81 | 1.93 | 1.70 | 1.61 | 1.82 | 1.85 | 1.90 | 2.14 | 2.24 | 2.01 | 1.93 | 2.06 | 2.11 | 1.82 | 1.41 | 1.48 | 1.43 | 1.53 | 1.29 | 1.38 | 1.44 | 1.90 | 1.92 | 1.91 | 1.99 | 2.61 | 3.08 | 2.78 | 2.79 | 2.85 | 2.96 | 1.90 | 1.74 | 1.29 | 1.39 | 1.57 | 1.41 | 1.38 | 1.78 | 1.75 | 1.87 | 1.89 | 1.90 | 1.64 | 1.87 | 1.93 | 1.61 | 1.63 | 1.59 | 1.56 | 1.33 | 1.28 | 1.28 | 1.18 | 1.25 | 1.62 | 1.88 | 1.66 | 1.62 | 1.24 | 1.16 | 1.16 | 1.34 | 1.27 | 1.25 | 1.12 | 1.09 | 0.94 |
TEV/LTM EBITDA | 12.75 | 12.75 | 12.22 | 12.79 | 13.40 | 15.23 | 14.41 | 17.25 | 16.51 | 17.09 | 17.13 | 18.28 | 17.31 | 16.70 | 18.05 | 18.26 | 18.54 | 18.36 | 19.03 | 17.58 | 16.99 | 17.94 | 18.31 | 16.13 | 18.07 | 18.80 | 18.34 | 19.38 | 16.89 | 16.28 | 16.86 | 32.33 | 32.67 | 32.49 | 33.57 | 54.64 | 47.35 | 43.29 | 43.49 | 44.22 | 45.75 | 29.23 | 27.08 | 15.36 | 16.46 | 18.30 | 16.63 | 14.18 | 14.00 | 13.75 | 14.63 | 14.81 | 14.86 | 17.86 | 20.14 | 22.51 | 18.91 | 19.12 | 18.76 | 17.84 | 20.02 | 19.23 | 19.27 | 17.71 | 18.82 | 23.49 | 26.83 | 19.09 | 18.66 | 14.54 | 13.70 | 14.70 | 13.35 | 12.65 | 12.45 | 11.24 | 10.98 | 11.27 |
TEV/LTM EBIT | 19.40 | 19.40 | 18.60 | 19.45 | 20.39 | 24.79 | 23.45 | 28.68 | 27.44 | 28.41 | 28.48 | 31.36 | 31.92 | 30.78 | 33.28 | 33.67 | 34.18 | 33.81 | 35.04 | 33.91 | 32.77 | 34.60 | 35.32 | 31.48 | 32.66 | 33.98 | 33.16 | 35.04 | 30.53 | 38.70 | 40.08 | 227.83 | 230.22 | 229.00 | 236.60 | - | - | - | - | - | - | 119.30 | 110.55 | 29.14 | 31.24 | 34.73 | 31.56 | 22.94 | 23.27 | 22.86 | 24.32 | 24.61 | 24.70 | 30.65 | 34.56 | 41.25 | 34.65 | 35.04 | 34.38 | 32.49 | 42.35 | 40.68 | 40.77 | 37.46 | 39.82 | 49.17 | 56.16 | 39.69 | 38.80 | 30.23 | 28.48 | 30.18 | 27.46 | 26.03 | 25.61 | 23.12 | 22.58 | 23.38 |
Margin Analysis |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Gross Margin | 15.90 | 15.90 | 15.90 | 15.90 | 15.90 | 16.06 | 16.06 | 16.38 | 16.38 | 16.38 | 16.38 | 16.54 | 15.05 | 15.05 | 15.05 | 14.57 | 14.57 | 14.57 | 14.37 | 14.37 | 14.37 | 14.02 | 14.02 | 14.02 | 13.36 | 13.36 | 13.36 | 13.09 | 13.09 | 13.09 | 11.45 | 11.45 | 11.45 | 10.26 | 10.26 | 10.26 | 12.86 | 12.86 | 12.86 | 11.46 | 11.46 | 11.46 | 11.99 | 11.99 | 11.99 | 12.43 | 12.43 | 12.43 | 14.64 | 14.64 | 14.64 | 12.05 | 12.05 | 12.05 | 9.60 | 9.60 | 9.60 | 9.49 | 9.49 | 9.49 | 7.30 | 7.30 | 7.30 | 8.18 | 8.18 | 8.18 | 9.39 | 9.39 | 9.39 | 8.54 | 8.54 | 8.54 | 8.03 | 8.03 | 8.03 | 8.20 | 8.20 | 8.20 |
SG&A Margin | 3.29 | 3.29 | 3.29 | 3.29 | 3.29 | 3.74 | 3.74 | 4.06 | 4.06 | 4.06 | 4.06 | 4.42 | 3.80 | 3.80 | 3.80 | 4.00 | 4.00 | 4.00 | 4.56 | 4.56 | 4.56 | 4.87 | 4.87 | 4.87 | 5.75 | 5.75 | 5.75 | 6.20 | 6.20 | 6.20 | 7.76 | 7.76 | 7.76 | 9.40 | 9.40 | 9.40 | 11.20 | 11.20 | 11.20 | 7.28 | 7.28 | 7.28 | 5.12 | 5.12 | 5.12 | 4.07 | 4.07 | 4.07 | 4.51 | 4.51 | 4.51 | 3.85 | 3.85 | 3.85 | 3.24 | 3.24 | 3.24 | 3.41 | 3.41 | 3.41 | 2.78 | 2.78 | 2.78 | 3.19 | 3.19 | 3.19 | 3.77 | 3.77 | 3.77 | 3.38 | 3.38 | 3.38 | 3.12 | 3.12 | 3.12 | 3.02 | 3.02 | 3.02 |
EBITDA Margin | 15.53 | 15.53 | 15.53 | 15.53 | 15.53 | 15.66 | 15.66 | 15.94 | 15.94 | 15.94 | 15.94 | 15.96 | 15.61 | 15.61 | 15.61 | 14.83 | 14.83 | 14.83 | 13.96 | 13.96 | 13.96 | 12.99 | 12.99 | 12.99 | 9.46 | 9.46 | 9.46 | 10.36 | 10.36 | 10.36 | 7.06 | 7.06 | 7.06 | 5.24 | 5.24 | 5.24 | 7.79 | 7.79 | 7.79 | 7.54 | 7.54 | 7.54 | 9.72 | 9.72 | 9.72 | 10.83 | 10.83 | 10.83 | 13.71 | 13.71 | 13.71 | 11.21 | 11.21 | 11.21 | 9.03 | 9.03 | 9.03 | 8.88 | 8.88 | 8.88 | 6.51 | 6.51 | 6.51 | 7.37 | 7.37 | 7.37 | 8.82 | 8.82 | 8.82 | 8.27 | 8.27 | 8.27 | 8.92 | 8.92 | 8.92 | 8.83 | 8.83 | 8.83 |
EBIT Margin | 10.26 | 10.26 | 10.26 | 10.26 | 10.26 | 9.69 | 9.69 | 9.66 | 9.66 | 9.66 | 9.66 | 9.37 | 8.54 | 8.54 | 8.54 | 8.12 | 8.12 | 8.12 | 7.31 | 7.31 | 7.31 | 6.73 | 6.73 | 6.73 | 5.25 | 5.25 | 5.25 | 4.40 | 4.40 | 4.40 | 1.02 | 1.02 | 1.02 | -1.99 | -1.99 | -1.99 | -1.38 | -1.38 | -1.38 | 2.00 | 2.00 | 2.00 | 5.21 | 5.21 | 5.21 | 6.77 | 6.77 | 6.77 | 8.26 | 8.26 | 8.26 | 6.59 | 6.59 | 6.59 | 4.93 | 4.93 | 4.93 | 4.66 | 4.66 | 4.66 | 3.01 | 3.01 | 3.01 | 3.46 | 3.46 | 3.46 | 4.12 | 4.12 | 4.12 | 3.93 | 3.93 | 3.93 | 4.30 | 4.30 | 4.30 | 4.23 | 4.23 | 4.23 |
Earnings from Cont. Ops Margin | 5.34 | 5.34 | 5.34 | 5.34 | 5.34 | 5.21 | 5.21 | 5.28 | 5.28 | 5.28 | 5.28 | 4.88 | 4.41 | 4.41 | 4.41 | 3.82 | 3.82 | 3.82 | 3.15 | 3.15 | 3.15 | 2.83 | 2.83 | 2.83 | 3.56 | 3.56 | 3.56 | 3.64 | 3.64 | 3.64 | 1.28 | 1.28 | 1.28 | -0.58 | -0.58 | -0.58 | -4.24 | -4.24 | -4.24 | -1.14 | -1.14 | -1.14 | 2.30 | 2.30 | 2.30 | 3.61 | 3.61 | 3.61 | 4.77 | 4.77 | 4.77 | 3.61 | 3.61 | 3.61 | 2.52 | 2.52 | 2.52 | 2.27 | 2.27 | 2.27 | 1.69 | 1.69 | 1.69 | 1.68 | 1.68 | 1.68 | 2.10 | 2.10 | 2.10 | 1.93 | 1.93 | 1.93 | 1.90 | 1.90 | 1.90 | 2.17 | 2.17 | 2.17 |
Net Income Margin | 3.59 | 3.59 | 3.59 | 3.59 | 3.59 | 3.65 | 3.65 | 3.97 | 3.97 | 3.97 | 3.97 | 3.93 | 3.67 | 3.67 | 3.67 | 3.28 | 3.28 | 3.28 | 2.75 | 2.75 | 2.75 | 2.48 | 2.48 | 2.48 | 3.28 | 3.28 | 3.28 | 3.41 | 3.41 | 3.41 | 1.12 | 1.12 | 1.12 | -0.57 | -0.57 | -0.57 | -4.17 | -4.17 | -4.17 | -1.26 | -1.26 | -1.26 | 1.99 | 1.99 | 1.99 | 3.18 | 3.18 | 3.18 | 4.26 | 4.26 | 4.26 | 3.26 | 3.26 | 3.26 | 2.28 | 2.28 | 2.28 | 2.06 | 2.06 | 2.06 | 1.55 | 1.55 | 1.55 | 1.52 | 1.52 | 1.52 | 1.95 | 1.95 | 1.95 | 1.82 | 1.82 | 1.82 | 1.79 | 1.79 | 1.79 | 2.06 | 2.06 | 2.06 |
Levered Free Cash Flow Margin | -3.58 | -3.58 | -3.58 | -3.58 | -3.58 | 0.21 | 0.21 | -16.18 | -16.18 | -16.18 | -16.18 | -23.10 | -18.49 | -18.49 | -18.49 | -10.93 | -10.93 | -10.93 | -3.09 | -3.09 | -3.09 | -4.40 | -4.40 | -4.40 | 0.69 | 0.69 | 0.69 | 2.72 | 2.72 | 2.72 | 2.27 | 2.27 | 2.27 | 24.71 | 24.71 | 24.71 | -14.11 | -14.11 | -14.11 | -0.96 | -0.96 | -0.96 | -5.33 | -5.33 | -5.33 | -7.93 | -7.93 | -7.93 | 1.18 | 1.18 | 1.18 | 21.62 | 21.62 | 21.62 | 10.20 | 10.20 | 10.20 | 4.45 | 4.45 | 4.45 | 7.28 | 7.28 | 7.28 | -9.67 | -9.67 | -9.67 | -0.28 | -0.28 | -0.28 | 6.70 | 6.70 | 6.70 | 2.41 | 2.41 | 2.41 | -3.46 | -3.46 | -3.46 |
Unlevered Free Cash Flow Margin | -2.23 | -2.23 | -2.23 | -2.23 | -2.23 | 0.86 | 0.86 | -14.61 | -14.61 | -14.61 | -14.61 | -21.45 | -16.70 | -16.70 | -16.70 | -9.23 | -9.23 | -9.23 | -1.62 | -1.62 | -1.62 | -3.10 | -3.10 | -3.10 | 1.73 | 1.73 | 1.73 | 3.79 | 3.79 | 3.79 | 3.48 | 3.48 | 3.48 | 26.06 | 26.06 | 26.06 | -12.31 | -12.31 | -12.31 | 0.19 | 0.19 | 0.19 | -4.46 | -4.46 | -4.46 | -7.13 | -7.13 | -7.13 | 2.14 | 2.14 | 2.14 | 22.55 | 22.55 | 22.55 | 11.00 | 11.00 | 11.00 | 5.29 | 5.29 | 5.29 | 8.04 | 8.04 | 8.04 | -8.82 | -8.82 | -8.82 | 0.75 | 0.75 | 0.75 | 7.62 | 7.62 | 7.62 | 3.14 | 3.14 | 3.14 | -2.77 | -2.77 | -2.77 |
Margin Analysis |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Total Revenue | - | - | - | - | - | HKD$ 92712.43 | - | - | HKD$ 85280.52 | - | - | HKD$ 70159.30 | - | - | HKD$ 63848.15 | - | - | HKD$ 55797.50 | - | - | HKD$ 51601.23 | - | - | HKD$ 53774.69 | - | - | HKD$ 54186.67 | - | - | HKD$ 60377.88 | - | - | HKD$ 55877.87 | - | - | HKD$ 43202.84 | - | - | HKD$ 36552.92 | - | - | HKD$ 29850.97 | - | - | HKD$ 45777.08 | - | - | HKD$ 61404.00 | - | - | HKD$ 68576.46 | - | - | HKD$ 55310.74 | - | - | HKD$ 60616.12 | - | - | HKD$ 70817.50 | - | - | HKD$ 67462.44 | - | - | HKD$ 79813.74 | - | - | HKD$ 67772.46 | - | - | HKD$ 57025.35 | - | - | HKD$ 60596.47 | - | - | HKD$ 64240.08 |
Profitability |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Return on Equity | 8.53 % | 8.53 % | 8.53 % | 8.53 % | 8.53 % | 8.88 % | 8.88 % | 7.54 % | 7.54 % | 7.54 % | 7.54 % | 6.43 % | 5.28 % | 5.28 % | 5.28 % | 5.12 % | 5.12 % | 5.12 % | 4.54 % | 4.54 % | 4.54 % | 4.16 % | 4.16 % | 4.16 % | 5.93 % | 5.93 % | 5.93 % | 5.69 % | 5.69 % | 5.69 % | 1.56 % | 1.56 % | 1.56 % | -0.58 % | -0.58 % | -0.58 % | -3.95 % | -3.95 % | -3.95 % | -1.65 % | -1.65 % | -1.65 % | 4.36 % | 4.36 % | 4.36 % | 7.50 % | 7.50 % | 7.50 % | 9.53 % | 9.53 % | 9.53 % | 8.02 % | 8.02 % | 8.02 % | 6.59 % | 6.59 % | 6.59 % | 5.55 % | 5.55 % | 5.55 % | 5.42 % | 5.42 % | 5.42 % | 5.09 % | 5.09 % | 5.09 % | 5.39 % | 5.39 % | 5.39 % | 5.10 % | 5.10 % | 5.10 % | 5.79 % | 5.79 % | 5.79 % | 7.29 % | 7.29 % | 7.29 % |
Return on Assets | 3.78 % | 3.78 % | 3.78 % | 3.78 % | 3.78 % | 3.73 % | 3.73 % | 3.32 % | 3.32 % | 3.32 % | 3.32 % | 3.08 % | 2.55 % | 2.55 % | 2.55 % | 2.66 % | 2.66 % | 2.66 % | 2.61 % | 2.61 % | 2.61 % | 2.50 % | 2.50 % | 2.50 % | 2.31 % | 2.31 % | 2.31 % | 1.86 % | 1.86 % | 1.86 % | 0.34 % | 0.34 % | 0.34 % | -0.57 % | -0.57 % | -0.57 % | -0.35 % | -0.35 % | -0.35 % | 0.81 % | 0.81 % | 0.81 % | 2.89 % | 2.89 % | 2.89 % | 4.22 % | 4.22 % | 4.22 % | 4.29 % | 4.29 % | 4.29 % | 4.23 % | 4.23 % | 4.23 % | 3.79 % | 3.79 % | 3.79 % | 3.26 % | 3.26 % | 3.26 % | 2.62 % | 2.62 % | 2.62 % | 3.01 % | 3.01 % | 3.01 % | 3.06 % | 3.06 % | 3.06 % | 2.88 % | 2.88 % | 2.88 % | 3.56 % | 3.56 % | 3.56 % | 3.61 % | 3.61 % | 3.61 % |
Return on Capital | 4.90 % | 4.90 % | 4.90 % | 4.90 % | 4.90 % | 5.08 % | 5.08 % | 4.42 % | 4.42 % | 4.42 % | 4.42 % | 4.15 % | 3.46 % | 3.46 % | 3.46 % | 3.81 % | 3.81 % | 3.81 % | 3.82 % | 3.82 % | 3.82 % | 3.93 % | 3.93 % | 3.93 % | 3.52 % | 3.52 % | 3.52 % | 2.87 % | 2.87 % | 2.87 % | 0.52 % | 0.52 % | 0.52 % | -0.89 % | -0.89 % | -0.89 % | -0.55 % | -0.55 % | -0.55 % | 1.27 % | 1.27 % | 1.27 % | 4.62 % | 4.62 % | 4.62 % | 6.53 % | 6.53 % | 6.53 % | 7.25 % | 7.25 % | 7.25 % | 6.02 % | 6.02 % | 6.02 % | 6.14 % | 6.14 % | 6.14 % | 5.40 % | 5.40 % | 5.40 % | 4.24 % | 4.24 % | 4.24 % | 3.98 % | 3.98 % | 3.98 % | 4.64 % | 4.64 % | 4.64 % | 4.51 % | 4.51 % | 4.51 % | 5.31 % | 5.31 % | 5.31 % | 5.31 % | 5.31 % | 5.31 % |
Dividends |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Dividend/Market Cap | - | 0.66 % | 0.71 % | 0.65 % | 0.61 % | 0.55 % | 0.51 % | 0.48 % | 0.26 % | 0.24 % | 0.24 % | 0.25 % | 0.32 % | 0.34 % | 0.31 % | 0.30 % | 0.29 % | 0.28 % | 0.27 % | 0.29 % | 0.30 % | 0.20 % | 0.19 % | 0.23 % | 0.26 % | 0.25 % | 0.26 % | 0.24 % | 0.29 % | 0.29 % | 0.28 % | 0.27 % | 0.27 % | 0.27 % | 0.26 % | 0.23 % | 0.24 % | 0.27 % | 0.27 % | 0.26 % | 0.25 % | 0.25 % | 0.28 % | 0.28 % | 0.26 % | 0.24 % | 0.26 % | 0.24 % | 0.23 % | 0.23 % | 0.22 % | 0.21 % | 0.21 % | 0.20 % | 0.18 % | 0.23 % | 0.27 % | 0.27 % | 0.28 % | 0.29 % | 0.21 % | 0.22 % | 0.22 % | 0.24 % | 0.22 % | 0.21 % | 0.18 % | 0.24 % | 0.24 % | 0.39 % | 0.41 % | 0.39 % | 0.37 % | 0.39 % | 0.40 % | 0.44 % | 0.46 % | 0.51 % |
Buyback Yield/Market Cap | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | -3.70 % | -3.70 % | -3.09 % | -3.09 % | -3.09 % | -3.09 % | -3.09 % | -3.09 % | -3.09 % | -3.09 % | -3.09 % | -3.09 % | 0.59 % | 0.59 % | - | - | - | - | 0.00 | 0.00 | 0.00 | 0.00 | 0.00 | 0.00 | 0.00 | 0.00 | 0.00 | 0.00 | -1.33 % | -1.33 % | -1.33 % | -1.33 % | -1.33 % | -1.33 % | -1.33 % | -1.33 % | -1.33 % | -1.33 % | -1.33 % | -1.33 % | - |
Dividend/TEV | - | 0.38 % | 0.40 % | 0.38 % | 0.37 % | 0.35 % | 0.31 % | 0.31 % | 0.16 % | 0.16 % | 0.16 % | 0.16 % | 0.20 % | 0.21 % | 0.20 % | 0.19 % | 0.19 % | 0.22 % | 0.21 % | 0.23 % | 0.24 % | 0.16 % | 0.16 % | 0.19 % | 0.22 % | 0.21 % | 0.21 % | 0.20 % | 0.23 % | 0.24 % | 0.23 % | 0.23 % | 0.22 % | 0.22 % | 0.22 % | 0.21 % | 0.21 % | 0.23 % | 0.23 % | 0.23 % | 0.22 % | 0.23 % | 0.25 % | 0.25 % | 0.23 % | 0.21 % | 0.23 % | 0.22 % | 0.21 % | 0.21 % | 0.20 % | 0.20 % | 0.20 % | 0.18 % | 0.16 % | 0.22 % | 0.26 % | 0.25 % | 0.26 % | 0.30 % | 0.21 % | 0.22 % | 0.22 % | 0.24 % | 0.22 % | 0.18 % | 0.16 % | 0.22 % | 0.23 % | 0.35 % | 0.37 % | 0.35 % | 0.34 % | 0.36 % | 0.37 % | 0.41 % | 0.42 % | 0.42 % |
Buyback/TEV | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | -3.19 % | -3.20 % | -2.68 % | -2.69 % | -2.75 % | -2.72 % | -2.72 % | -2.75 % | -2.78 % | -2.75 % | -2.81 % | -2.87 % | 0.55 % | 0.55 % | - | - | - | - | 0.00 | 0.00 | 0.00 | 0.00 | 0.00 | 0.00 | 0.00 | 0.00 | 0.00 | 0.00 | -1.17 % | -1.19 % | -1.25 % | -1.25 % | -1.22 % | -1.22 % | -1.22 % | -1.25 % | -1.24 % | -1.24 % | -1.23 % | -1.23 % | - |
Free Cash Flow Yield/Market Cap | - | -11.21 % | -12.02 % | -11.17 % | -10.19 % | -9.11 % | -11.46 % | -10.52 % | -11.25 % | -10.60 % | -10.57 % | -10.87 % | -15.29 % | -16.22 % | -14.32 % | -13.75 % | -13.44 % | -12.85 % | -7.97 % | -8.52 % | -8.89 % | -5.62 % | -5.48 % | -6.31 % | -2.83 % | -2.70 % | -2.78 % | -0.15 % | -0.18 % | -0.19 % | -0.32 % | -0.32 % | -0.31 % | -1.50 % | -1.44 % | -1.29 % | -0.90 % | -1.00 % | -0.99 % | -3.94 % | -3.79 % | -3.85 % | -3.42 % | -3.45 % | -3.19 % | -1.93 % | -2.15 % | -1.97 % | -2.25 % | -2.29 % | -2.14 % | 1.12 % | 1.12 % | 1.04 % | 0.60 % | 0.57 % | 0.68 % | -0.01 % | -0.01 % | -0.01 % | 0.35 % | 0.37 % | 0.37 % | 0.20 % | 0.18 % | 0.17 % | -0.68 % | -0.90 % | -0.92 % | -0.10 % | -0.10 % | -0.10 % | -0.60 % | -0.64 % | -0.65 % | -1.73 % | -1.77 % | -1.99 % |
Free Cash Flow Yield/TEV | - | -6.55 % | -6.82 % | -6.54 % | -6.16 % | -5.86 % | -7.13 % | -6.95 % | -7.26 % | -6.97 % | -6.95 % | -7.15 % | -9.56 % | -9.91 % | -9.17 % | -8.86 % | -8.73 % | -10.03 % | -6.28 % | -6.91 % | -7.15 % | -4.57 % | -4.48 % | -5.42 % | -2.32 % | -2.23 % | -2.29 % | -0.13 % | -0.15 % | -0.15 % | -0.26 % | -0.26 % | -0.26 % | -1.24 % | -1.20 % | -1.16 % | -0.79 % | -0.86 % | -0.86 % | -3.42 % | -3.30 % | -3.43 % | -3.01 % | -3.04 % | -2.84 % | -1.74 % | -1.92 % | -1.79 % | -2.09 % | -2.13 % | -2.00 % | 1.05 % | 1.04 % | 0.96 % | 0.56 % | 0.54 % | 0.64 % | -0.01 % | -0.01 % | -0.01 % | 0.35 % | 0.37 % | 0.36 % | 0.19 % | 0.18 % | 0.15 % | -0.61 % | -0.84 % | -0.86 % | -0.09 % | -0.09 % | -0.09 % | -0.56 % | -0.59 % | -0.60 % | -1.60 % | -1.63 % | -1.65 % |
Growth |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Total Revenue | HKD$ 64.01 | HKD$ 64.01 | HKD$ 64.01 | HKD$ 64.01 | HKD$ 64.01 | HKD$ 62.04 | HKD$ 62.04 | HKD$ 30.47 | HKD$ 30.47 | HKD$ 30.47 | HKD$ 30.47 | HKD$ 17.83 | HKD$ -7.59 | HKD$ -7.59 | HKD$ -7.59 | HKD$ -7.65 | HKD$ -7.65 | HKD$ -7.65 | HKD$ 24.47 | HKD$ 24.47 | HKD$ 24.47 | HKD$ 48.24 | HKD$ 48.24 | HKD$ 48.24 | HKD$ 102.26 | HKD$ 102.26 | HKD$ 102.26 | HKD$ 22.07 | HKD$ 22.07 | HKD$ 22.07 | HKD$ -29.64 | HKD$ -29.64 | HKD$ -29.64 | HKD$ -46.70 | HKD$ -46.70 | HKD$ -46.70 | HKD$ -46.03 | HKD$ -46.03 | HKD$ -46.03 | HKD$ -24.48 | HKD$ -24.48 | HKD$ -24.48 | HKD$ -13.29 | HKD$ -13.29 | HKD$ -13.29 | HKD$ 1.65 | HKD$ 1.65 | HKD$ 1.65 | HKD$ -30.70 | HKD$ -30.70 | HKD$ -30.70 | HKD$ -10.56 | HKD$ -10.56 | HKD$ -10.56 | HKD$ 24.19 | HKD$ 24.19 | HKD$ 24.19 | HKD$ 11.33 | HKD$ 11.33 | HKD$ 11.33 | HKD$ 24.24 | HKD$ 24.24 | HKD$ 24.24 | HKD$ 8.45 | HKD$ 8.45 | HKD$ 8.45 | HKD$ -4.09 | HKD$ -4.09 | HKD$ -4.09 | HKD$ 10.22 | HKD$ 10.22 | HKD$ 10.22 | HKD$ 16.95 | HKD$ 16.95 | HKD$ 16.95 | HKD$ 13.76 | HKD$ 13.76 | HKD$ 13.76 |
Gross Profit | 73.26 % | 73.26 % | 73.26 % | 73.26 % | 73.26 % | 78.60 % | 78.60 % | 48.70 % | 48.70 % | 48.70 % | 48.70 % | 39.04 % | 4.12 % | 4.12 % | 4.12 % | 2.80 % | 2.80 % | 2.80 % | 56.18 % | 56.18 % | 56.18 % | 102.49 % | 102.49 % | 102.49 % | 110.06 % | 110.06 % | 110.06 % | 39.43 % | 39.43 % | 39.43 % | -32.81 % | -32.81 % | -32.81 % | -56.00 % | -56.00 % | -56.00 % | -52.58 % | -52.58 % | -52.58 % | -28.21 % | -28.21 % | -28.21 % | 8.26 % | 8.26 % | 8.26 % | 33.11 % | 33.11 % | 33.11 % | 38.93 % | 38.93 % | 38.93 % | 31.85 % | 31.85 % | 31.85 % | 27.03 % | 27.03 % | 27.03 % | 23.75 % | 23.75 % | 23.75 % | 12.93 % | 12.93 % | 12.93 % | 8.15 % | 8.15 % | 8.15 % | 6.52 % | 6.52 % | 6.52 % | 5.53 % | 5.53 % | 5.53 % | 1.99 % | 1.99 % | 1.99 % | 4.47 % | 4.47 % | 4.47 % |
EBITDA | 62.93 % | 62.93 % | 62.93 % | 62.93 % | 62.93 % | 71.10 % | 71.10 % | 48.99 % | 48.99 % | 48.99 % | 48.99 % | 44.78 % | 52.50 % | 52.50 % | 52.50 % | 32.21 % | 32.21 % | 32.21 % | 146.24 % | 146.24 % | 146.24 % | 267.23 % | 267.23 % | 267.23 % | 145.50 % | 145.50 % | 145.50 % | 67.54 % | 67.54 % | 67.54 % | -48.90 % | -48.90 % | -48.90 % | -74.20 % | -74.20 % | -74.20 % | -69.31 % | -69.31 % | -69.31 % | -49.16 % | -49.16 % | -49.16 % | -6.72 % | -6.72 % | -6.72 % | 23.91 % | 23.91 % | 23.91 % | 46.00 % | 46.00 % | 46.00 % | 36.05 % | 36.05 % | 36.05 % | 27.20 % | 27.20 % | 27.20 % | 19.60 % | 19.60 % | 19.60 % | -9.39 % | -9.39 % | -9.39 % | -9.54 % | -9.54 % | -9.54 % | -1.88 % | -1.88 % | -1.88 % | 5.72 % | 5.72 % | 5.72 % | 43.22 % | 43.22 % | 43.22 % | 35.59 % | 35.59 % | 35.59 % |
Earnings from Cont. Ops. | 98.60 % | 98.60 % | 98.60 % | 98.60 % | 98.60 % | 121.08 % | 121.08 % | 118.60 % | 118.60 % | 118.60 % | 118.60 % | 102.74 % | 14.66 % | 14.66 % | 14.66 % | -3.18 % | -3.18 % | -3.18 % | 206.37 % | 206.37 % | 206.37 % | -60.72 % | -60.72 % | -60.72 % | -60.72 % | -60.72 % | -60.72 % | -60.72 % | -60.72 % | -60.72 % | -60.72 % | -60.72 % | -60.72 % | -20.93 % | -20.93 % | -20.93 % | -20.93 % | -20.93 % | -20.93 % | -20.93 % | -20.93 % | -20.93 % | -20.93 % | -20.93 % | -20.93 % | 61.57 % | 61.57 % | 61.57 % | 96.21 % | 96.21 % | 96.21 % | 91.88 % | 91.88 % | 91.88 % | 48.85 % | 48.85 % | 48.85 % | 30.93 % | 30.93 % | 30.93 % | 10.47 % | 10.47 % | 10.47 % | -15.89 % | -15.89 % | -15.89 % | -10.13 % | -10.13 % | -10.13 % | -9.03 % | -9.03 % | -9.03 % | -26.12 % | -26.12 % | -26.12 % | -13.75 % | -13.75 % | -13.75 % |
Net Income | 60.45 % | 60.45 % | 60.45 % | 60.45 % | 60.45 % | 80.17 % | 80.17 % | 88.75 % | 88.75 % | 88.75 % | 88.75 % | 86.57 % | 3.45 % | 3.45 % | 3.45 % | -11.29 % | -11.29 % | -11.29 % | 204.32 % | 204.32 % | 204.32 % | -60.19 % | -60.19 % | -60.19 % | -60.19 % | -60.19 % | -60.19 % | -60.19 % | -60.19 % | -60.19 % | -60.19 % | -60.19 % | -60.19 % | -24.34 % | -24.34 % | -24.34 % | -24.34 % | -24.34 % | -24.34 % | -24.34 % | -24.34 % | -24.34 % | -24.34 % | -24.34 % | -24.34 % | 57.02 % | 57.02 % | 57.02 % | 90.26 % | 90.26 % | 90.26 % | 91.83 % | 91.83 % | 91.83 % | 44.70 % | 44.70 % | 44.70 % | 25.91 % | 25.91 % | 25.91 % | 7.85 % | 7.85 % | 7.85 % | -20.21 % | -20.21 % | -20.21 % | -10.62 % | -10.62 % | -10.62 % | -9.96 % | -9.96 % | -9.96 % | -26.89 % | -26.89 % | -26.89 % | -14.00 % | -14.00 % | -14.00 % |
Unlevered Free Cash Flow | - | - | - | - | - | - | - | 2283.04 % | 2283.04 % | 2283.04 % | 2283.04 % | 2283.04 % | 2283.04 % | 2283.04 % | 2283.04 % | 2283.04 % | 2283.04 % | 2283.04 % | 2283.04 % | 2283.04 % | 2283.04 % | 2283.04 % | 2283.04 % | 2283.04 % | 2283.04 % | 2283.04 % | 2283.04 % | 2283.04 % | 2283.04 % | 2283.04 % | -99.35 % | -99.35 % | -99.35 % | -99.35 % | -99.35 % | -99.35 % | -99.35 % | -99.35 % | -99.35 % | -99.35 % | -99.35 % | -99.35 % | -81.56 % | -81.56 % | -81.56 % | -81.56 % | -81.56 % | -81.56 % | -81.56 % | -81.56 % | -81.56 % | 1715.58 % | 1715.58 % | 1715.58 % | 1715.58 % | 1715.58 % | 1715.58 % | -22.65 % | -22.65 % | -22.65 % | 218.36 % | 218.36 % | 218.36 % | -28.91 % | -28.91 % | -28.91 % | -28.91 % | -28.91 % | -28.91 % | 222.26 % | 222.26 % | 222.26 % | 297.31 % | 297.31 % | 297.31 % | 297.31 % | 297.31 % | 297.31 % |
Dividend per Share | 214.29 % | 214.29 % | 214.29 % | 214.29 % | 214.29 % | 100.00 % | 100.00 % | 100.00 % | 100.00 % | 100.00 % | 100.00 % | 100.00 % | 40.00 % | 40.00 % | 40.00 % | 40.00 % | 40.00 % | 40.00 % | 40.00 % | 40.00 % | 40.00 % | 40.00 % | 40.00 % | 40.00 % | - | - | - | - | - | - | - | - | - | - | - | - | -29.97 % | -29.97 % | -29.97 % | -29.97 % | -29.97 % | -29.97 % | -29.97 % | -29.97 % | -29.97 % | -29.97 % | -29.97 % | -29.97 % | 40.00 % | 40.00 % | 40.00 % | 40.00 % | 40.00 % | 40.00 % | 40.00 % | 40.00 % | 40.00 % | 40.00 % | 40.00 % | 40.00 % | 150.00 % | 150.00 % | 150.00 % | -16.67 % | -16.67 % | -16.67 % | -16.67 % | -16.67 % | -16.67 % | -16.67 % | -16.67 % | -16.67 % | -77.78 % | -77.78 % | -77.78 % | 20.00 % | 20.00 % | 20.00 % |
Balance Sheet
- 1y
- 2y
- 5y
- ALL
© 2024 PWW Financial Data Platform. All rights reserved.