China Minsheng Banking Corp., Ltd. - SEHK:1988
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 | 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 | Feb-28-2011 | Jan-31-2011 | Dec-31-2010 | Nov-30-2010 | Oct-31-2010 | Sep-30-2010 | Aug-31-2010 | Jul-31-2010 | Jun-30-2010 | May-31-2010 | Apr-30-2010 | Mar-31-2010 | Feb-28-2010 | Jan-31-2010 | Dec-31-2009 | Nov-30-2009 |
---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
Valuation Multiples |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
TEV/LTM Unlevered FCF | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - |
Market Cap/LTM Levered FCF | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - |
P/LTM Normalized EPS | 8.76 | 8.76 | 8.72 | 8.36 | 7.98 | 7.87 | 6.61 | 6.85 | 7.31 | 7.54 | 7.62 | 7.65 | 7.91 | 7.73 | 7.32 | 7.54 | 7.28 | 7.76 | 7.64 | 7.59 | 7.08 | 7.47 | 6.85 | 7.70 | 7.61 | 7.79 | 7.70 | 7.86 | 7.37 | 7.40 | 7.86 | 7.79 | 7.96 | 8.15 | 7.92 | 7.73 | 8.90 | 8.83 | 8.88 | 8.86 | 8.86 | 8.72 | 8.85 | 8.51 | 9.43 | 10.09 | 10.05 | 9.98 | 7.55 | 7.45 | 7.58 | 7.72 | 7.69 | 6.43 | 6.73 | 6.07 | 6.22 | 6.24 | 6.46 | 6.35 | 6.35 | 6.75 | 7.01 | 6.85 | 6.83 | 6.84 | 6.60 | 7.03 | 7.36 | 7.08 | 7.42 | 7.49 | 7.85 | 7.15 | 6.58 | 7.00 | 7.33 | 7.36 | 6.93 | 7.23 | 6.94 | 7.60 | 7.65 | 8.04 | 8.63 | 9.21 | 8.53 | 8.99 | 8.43 | 8.13 | 8.51 | 8.64 | 8.25 | 8.06 | 7.90 | 8.44 | 9.20 | 9.42 | 9.25 | 9.67 | 9.37 | 9.21 | 9.26 | 9.11 | 8.88 | 9.04 | 9.25 | 9.05 | 8.35 | 8.49 | 9.53 | 8.53 | 8.50 | 8.35 | 8.47 | 9.00 | 9.85 | 9.92 | 10.52 | 9.76 | 9.04 | 9.28 | 10.66 | 7.18 | 6.31 | 6.21 | 6.23 | 6.75 | 6.30 | 6.30 | 6.65 | 6.66 | 6.40 | 6.24 | 6.56 | 7.30 | 7.61 | 8.18 | 7.73 | 7.24 | 7.50 | 9.15 | 8.59 | 8.73 | 9.75 | 9.70 | 7.40 | 5.92 | 5.66 | 5.64 | 5.96 | 6.32 | 6.30 | 6.70 | 6.99 | 7.35 | 8.35 | 8.13 | 7.46 | 7.35 | 7.74 | 8.00 | 8.68 | 9.18 | 9.67 | 10.23 | 10.38 | 10.47 | 11.01 | 10.83 | 10.81 | 10.92 | 11.76 | 11.60 | 12.26 | 11.98 | 10.80 | 11.68 | 12.53 | 19.40 | 18.49 | 18.24 | 19.95 | 19.43 |
P/LTM EPS | 6.47 | 6.47 | 6.44 | 6.17 | 5.89 | 5.83 | 4.90 | 5.07 | 5.41 | 5.58 | 5.64 | 5.63 | 5.77 | 5.64 | 5.34 | 5.50 | 5.31 | 5.65 | 5.56 | 5.53 | 5.16 | 5.45 | 5.00 | 5.36 | 5.29 | 5.42 | 5.36 | 5.46 | 5.12 | 5.33 | 5.66 | 5.33 | 5.45 | 5.58 | 5.42 | 5.39 | 5.88 | 5.84 | 5.87 | 5.85 | 5.85 | 5.92 | 6.02 | 5.98 | 6.63 | 7.09 | 7.06 | 7.14 | 5.33 | 5.26 | 5.35 | 5.46 | 5.44 | 4.82 | 5.05 | 4.48 | 4.59 | 4.60 | 4.76 | 4.69 | 4.74 | 5.04 | 5.23 | 5.11 | 5.10 | 5.10 | 4.92 | 5.25 | 5.49 | 5.28 | 5.53 | 5.58 | 5.73 | 5.22 | 4.87 | 5.19 | 5.44 | 5.46 | 5.14 | 5.33 | 5.11 | 5.59 | 5.63 | 5.92 | 6.34 | 6.76 | 6.26 | 6.60 | 6.19 | 6.03 | 6.32 | 6.51 | 6.23 | 6.08 | 5.96 | 6.47 | 7.07 | 7.25 | 7.11 | 7.44 | 7.21 | 7.26 | 7.30 | 7.15 | 6.97 | 7.09 | 7.26 | 7.16 | 6.59 | 6.70 | 7.51 | 6.73 | 6.70 | 6.63 | 6.72 | 7.20 | 7.87 | 7.93 | 8.41 | 7.80 | 7.27 | 7.46 | 8.57 | 5.77 | 5.07 | 5.00 | 5.02 | 5.43 | 5.08 | 5.07 | 5.36 | 5.37 | 5.26 | 5.12 | 5.39 | 6.00 | 6.25 | 6.65 | 6.28 | 6.00 | 6.21 | 7.57 | 7.11 | 7.19 | 8.04 | 8.01 | 6.10 | 4.88 | 4.67 | 4.64 | 4.90 | 5.20 | 5.18 | 5.51 | 5.75 | 6.00 | 6.82 | 6.64 | 6.09 | 6.00 | 6.32 | 6.52 | 7.07 | 7.47 | 7.86 | 8.32 | 8.44 | 8.49 | 8.89 | 8.76 | 8.74 | 8.83 | 9.50 | 9.42 | 9.96 | 9.68 | 8.73 | 9.43 | 10.13 | 15.39 | 14.67 | 14.47 | 15.83 | 15.41 |
P/BV | 0.33 | 0.33 | 0.33 | 0.32 | 0.30 | 0.33 | 0.28 | 0.29 | 0.30 | 0.31 | 0.32 | 0.33 | 0.34 | 0.33 | 0.31 | 0.32 | 0.31 | 0.32 | 0.32 | 0.34 | 0.32 | 0.33 | 0.31 | 0.30 | 0.30 | 0.30 | 0.30 | 0.31 | 0.29 | 0.30 | 0.32 | 0.32 | 0.33 | 0.34 | 0.33 | 0.35 | 0.35 | 0.35 | 0.35 | 0.35 | 0.35 | 0.36 | 0.37 | 0.37 | 0.41 | 0.43 | 0.43 | 0.48 | 0.49 | 0.48 | 0.49 | 0.50 | 0.50 | 0.51 | 0.53 | 0.52 | 0.53 | 0.53 | 0.55 | 0.56 | 0.57 | 0.60 | 0.63 | 0.61 | 0.61 | 0.62 | 0.60 | 0.62 | 0.65 | 0.63 | 0.66 | 0.68 | 0.71 | 0.65 | 0.62 | 0.67 | 0.70 | 0.72 | 0.68 | 0.71 | 0.68 | 0.74 | 0.75 | 0.79 | 0.87 | 0.92 | 0.86 | 0.90 | 0.85 | 0.83 | 0.87 | 0.90 | 0.86 | 0.84 | 0.83 | 0.93 | 1.03 | 1.06 | 1.04 | 1.09 | 1.05 | 1.06 | 1.07 | 1.06 | 1.04 | 1.05 | 1.08 | 1.10 | 1.05 | 1.06 | 1.19 | 1.07 | 1.07 | 1.10 | 1.12 | 1.23 | 1.34 | 1.35 | 1.43 | 1.38 | 1.34 | 1.38 | 1.58 | 1.07 | 0.94 | 0.96 | 0.96 | 1.07 | 0.99 | 0.99 | 1.05 | 1.10 | 1.11 | 1.08 | 1.14 | 1.27 | 1.32 | 1.46 | 1.38 | 1.31 | 1.36 | 1.66 | 1.56 | 1.68 | 1.87 | 1.86 | 1.42 | 1.14 | 1.09 | 1.07 | 1.13 | 1.17 | 1.16 | 1.24 | 1.29 | 1.29 | 1.43 | 1.40 | 1.28 | 1.26 | 1.33 | 1.28 | 1.39 | 1.33 | 1.40 | 1.48 | 1.50 | 1.43 | 1.32 | 1.30 | 1.30 | 1.31 | 1.41 | 1.42 | 1.50 | 1.63 | 1.47 | 1.58 | 1.70 | 2.43 | 2.31 | 2.28 | 2.50 | 2.43 |
P/Tangible BV | 0.34 | 0.34 | 0.33 | 0.32 | 0.31 | 0.33 | 0.28 | 0.29 | 0.31 | 0.32 | 0.32 | 0.34 | 0.34 | 0.33 | 0.31 | 0.32 | 0.31 | 0.33 | 0.32 | 0.34 | 0.32 | 0.34 | 0.31 | 0.30 | 0.30 | 0.31 | 0.30 | 0.31 | 0.29 | 0.30 | 0.32 | 0.32 | 0.33 | 0.34 | 0.33 | 0.35 | 0.36 | 0.35 | 0.35 | 0.35 | 0.35 | 0.36 | 0.37 | 0.37 | 0.41 | 0.44 | 0.44 | 0.49 | 0.49 | 0.49 | 0.50 | 0.51 | 0.50 | 0.51 | 0.54 | 0.52 | 0.54 | 0.54 | 0.56 | 0.56 | 0.57 | 0.61 | 0.63 | 0.62 | 0.62 | 0.62 | 0.60 | 0.63 | 0.66 | 0.63 | 0.66 | 0.69 | 0.72 | 0.66 | 0.63 | 0.67 | 0.71 | 0.73 | 0.68 | 0.72 | 0.69 | 0.75 | 0.76 | 0.80 | 0.88 | 0.94 | 0.87 | 0.92 | 0.86 | 0.84 | 0.88 | 0.92 | 0.87 | 0.85 | 0.84 | 0.94 | 1.05 | 1.07 | 1.05 | 1.10 | 1.07 | 1.08 | 1.08 | 1.08 | 1.05 | 1.07 | 1.10 | 1.12 | 1.07 | 1.08 | 1.22 | 1.09 | 1.09 | 1.12 | 1.14 | 1.25 | 1.37 | 1.38 | 1.46 | 1.41 | 1.37 | 1.41 | 1.62 | 1.09 | 0.96 | 0.98 | 0.98 | 1.09 | 1.02 | 1.02 | 1.08 | 1.13 | 1.14 | 1.11 | 1.17 | 1.30 | 1.36 | 1.51 | 1.42 | 1.35 | 1.40 | 1.71 | 1.60 | 1.73 | 1.93 | 1.92 | 1.46 | 1.17 | 1.12 | 1.11 | 1.17 | 1.21 | 1.21 | 1.28 | 1.34 | 1.34 | 1.49 | 1.45 | 1.33 | 1.31 | 1.38 | 1.33 | 1.45 | 1.35 | 1.42 | 1.50 | 1.53 | 1.46 | 1.32 | 1.30 | 1.30 | 1.31 | 1.41 | 1.44 | 1.52 | 1.65 | 1.49 | 1.61 | 1.72 | 2.44 | 2.32 | 2.29 | 2.51 | 2.44 |
TEV/LTM Total Revenue | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - |
Market Cap/LTM Total Revenue | 1.96 | 1.96 | 1.93 | 1.82 | 1.73 | 1.82 | 1.54 | 1.59 | 1.67 | 1.74 | 1.75 | 1.74 | 1.75 | 1.71 | 1.63 | 1.67 | 1.62 | 1.71 | 1.67 | 1.74 | 1.64 | 1.73 | 1.58 | 1.56 | 1.55 | 1.59 | 1.56 | 1.60 | 1.48 | 1.52 | 1.62 | 1.64 | 1.69 | 1.74 | 1.69 | 1.70 | 1.87 | 1.86 | 1.86 | 1.86 | 1.87 | 1.82 | 1.85 | 1.83 | 2.05 | 2.20 | 2.19 | 2.29 | 2.04 | 2.00 | 2.04 | 2.06 | 2.06 | 1.96 | 2.08 | 2.01 | 2.08 | 2.10 | 2.18 | 2.14 | 2.10 | 2.22 | 2.32 | 2.25 | 2.25 | 2.24 | 2.16 | 2.28 | 2.37 | 2.31 | 2.40 | 2.40 | 1.75 | 1.62 | 2.14 | 2.29 | 2.38 | 2.39 | 2.26 | 2.33 | 2.23 | 2.43 | 2.44 | 2.54 | 2.71 | 2.90 | 2.68 | 2.81 | 2.65 | 2.54 | 2.67 | 2.71 | 2.61 | 2.58 | 2.52 | 2.65 | 2.82 | 2.86 | 2.80 | 2.94 | 2.85 | 2.85 | 2.83 | 2.65 | 2.57 | 2.59 | 2.64 | 2.60 | 2.41 | 2.47 | 2.77 | 2.50 | 2.51 | 2.45 | 2.50 | 2.72 | 3.01 | 2.86 | 3.03 | 2.77 | 2.70 | 2.76 | 3.14 | 2.18 | 1.93 | 1.90 | 1.92 | 2.13 | 1.96 | 1.95 | 2.03 | 2.03 | 2.03 | 1.98 | 2.11 | 2.34 | 2.40 | 2.58 | 2.42 | 2.30 | 2.35 | 2.88 | 2.76 | 2.81 | 3.15 | 3.15 | 2.43 | 1.97 | 1.87 | 1.83 | 1.93 | 2.12 | 2.09 | 2.23 | 2.34 | 2.23 | 2.57 | 2.49 | 2.29 | 2.24 | 2.35 | 2.35 | 2.62 | 2.74 | 2.89 | 3.04 | 3.08 | 3.07 | 3.13 | 3.07 | 3.07 | 3.13 | 3.35 | 3.32 | 3.49 | 3.76 | 3.42 | 3.62 | 3.89 | 5.24 | 5.03 | 4.94 | 5.43 | 5.29 |
TEV/LTM EBITDA | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - |
TEV/LTM EBIT | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - |
Margin Analysis |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Gross Margin | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - |
SG&A Margin | 59.65 | 59.65 | 59.65 | 59.65 | 59.65 | 57.76 | 57.76 | 57.75 | 57.75 | 57.75 | 57.75 | 56.67 | 57.13 | 57.13 | 57.13 | 57.13 | 57.13 | 57.91 | 57.91 | 56.60 | 56.60 | 57.26 | 57.26 | 57.26 | 59.14 | 59.14 | 59.14 | 59.44 | 59.44 | 59.44 | 57.93 | 57.93 | 57.93 | 56.97 | 56.97 | 56.97 | 58.47 | 58.47 | 58.47 | 57.60 | 57.60 | 57.60 | 57.38 | 57.38 | 57.38 | 55.42 | 55.42 | 55.42 | 45.91 | 45.91 | 45.91 | 43.51 | 43.51 | 43.51 | 40.67 | 40.67 | 40.67 | 41.01 | 41.01 | 41.01 | 42.52 | 42.52 | 42.52 | 42.74 | 42.74 | 42.74 | 43.33 | 43.33 | 43.33 | 43.69 | 43.69 | 43.69 | 41.16 | 41.16 | 41.16 | 41.39 | 41.39 | 41.39 | 41.56 | 41.56 | 41.56 | 41.79 | 41.79 | 41.79 | 42.87 | 42.87 | 42.87 | 43.32 | 43.32 | 43.32 | 42.85 | 42.85 | 42.85 | 42.26 | 42.26 | 42.26 | 69.54 | 69.54 | 69.54 | 39.27 | 39.27 | 39.27 | 48.07 | 48.07 | 48.07 | 40.30 | 40.30 | 40.30 | 12.27 | 12.27 | 12.27 | 39.84 | 39.84 | 39.84 | 31.53 | 31.53 | 31.53 | 39.42 | 39.42 | 39.42 | 37.45 | 37.45 | 37.45 | 36.79 | 36.79 | 36.79 | 36.51 | 36.51 | 36.51 | 36.89 | 36.89 | 36.89 | 36.35 | 36.35 | 36.35 | 36.28 | 36.28 | 36.28 | 37.50 | 37.50 | 37.50 | 37.39 | 37.39 | 37.39 | 36.89 | 36.89 | 36.89 | 37.75 | 37.75 | 37.75 | 37.88 | 37.88 | 37.88 | 39.64 | 39.64 | 39.64 | 40.52 | 40.52 | 40.52 | 41.15 | 41.15 | 41.15 | 41.72 | 41.72 | 41.72 | 43.90 | 43.90 | 43.90 | 46.79 | 46.79 | 46.79 | 48.43 | 48.43 | 48.43 | 46.69 | 46.69 | 46.69 | 48.26 | 48.26 | 48.26 | 51.98 | 51.98 | 51.98 | 50.35 |
EBITDA Margin | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - |
EBIT Margin | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - |
Earnings from Cont. Ops Margin | 36.52 | 36.52 | 36.52 | 36.52 | 36.52 | 37.94 | 37.94 | 37.90 | 37.90 | 37.90 | 37.90 | 38.17 | 37.98 | 37.98 | 37.98 | 37.98 | 37.98 | 37.88 | 37.88 | 38.31 | 38.31 | 38.49 | 38.49 | 38.49 | 36.68 | 36.68 | 36.68 | 36.89 | 36.89 | 36.89 | 38.16 | 38.16 | 38.16 | 38.53 | 38.53 | 38.53 | 38.94 | 38.94 | 38.94 | 37.74 | 37.74 | 37.74 | 37.21 | 37.21 | 37.21 | 38.38 | 38.38 | 38.38 | 43.05 | 43.05 | 43.05 | 45.47 | 45.47 | 45.47 | 47.02 | 47.02 | 47.02 | 46.69 | 46.69 | 46.69 | 47.32 | 47.32 | 47.32 | 47.25 | 47.25 | 47.25 | 46.81 | 46.81 | 46.81 | 46.65 | 46.65 | 46.65 | 46.77 | 46.77 | 46.77 | 46.64 | 46.64 | 46.64 | 46.67 | 46.67 | 46.67 | 46.50 | 46.50 | 46.50 | 45.62 | 45.62 | 45.62 | 45.13 | 45.13 | 45.13 | 44.49 | 44.49 | 44.49 | 42.87 | 42.87 | 42.87 | 41.97 | 41.97 | 41.97 | 41.29 | 41.29 | 41.29 | 39.47 | 39.47 | 39.47 | 39.31 | 39.31 | 39.31 | 39.69 | 39.69 | 39.69 | 39.51 | 39.51 | 39.51 | 39.69 | 39.69 | 39.69 | 39.85 | 39.85 | 39.85 | 41.47 | 41.47 | 41.47 | 41.98 | 41.98 | 41.98 | 42.55 | 42.55 | 42.55 | 42.06 | 42.06 | 42.06 | 42.63 | 42.63 | 42.63 | 42.48 | 42.48 | 42.48 | 41.51 | 41.51 | 41.51 | 40.84 | 40.84 | 40.84 | 40.43 | 40.43 | 40.43 | 39.77 | 39.77 | 39.77 | 39.23 | 39.23 | 39.23 | 38.44 | 38.44 | 38.44 | 38.55 | 38.55 | 38.55 | 38.05 | 38.05 | 38.05 | 36.84 | 36.84 | 36.84 | 35.90 | 35.90 | 35.90 | 33.72 | 33.72 | 33.72 | 32.41 | 32.41 | 32.41 | 34.25 | 34.25 | 34.25 | 32.94 | 32.94 | 32.94 | 29.13 | 29.13 | 29.13 | 29.86 |
Net Income Margin | 36.38 | 36.38 | 36.38 | 36.38 | 36.38 | 37.72 | 37.72 | 37.76 | 37.76 | 37.76 | 37.76 | 38.00 | 37.44 | 37.44 | 37.44 | 37.44 | 37.44 | 37.38 | 37.38 | 37.77 | 37.77 | 37.94 | 37.94 | 37.94 | 36.20 | 36.20 | 36.20 | 36.29 | 36.29 | 36.29 | 37.38 | 37.38 | 37.38 | 38.01 | 38.01 | 38.01 | 38.32 | 38.32 | 38.32 | 37.00 | 37.00 | 37.00 | 36.64 | 36.64 | 36.64 | 37.51 | 37.51 | 37.51 | 42.05 | 42.05 | 42.05 | 44.51 | 44.51 | 44.51 | 46.10 | 46.10 | 46.10 | 45.75 | 45.75 | 45.75 | 47.22 | 47.22 | 47.22 | 47.15 | 47.15 | 47.15 | 46.81 | 46.81 | 46.81 | 46.65 | 46.65 | 46.65 | 46.14 | 46.14 | 46.14 | 45.91 | 45.91 | 45.91 | 45.78 | 45.78 | 45.78 | 45.49 | 45.49 | 45.49 | 44.64 | 44.64 | 44.64 | 44.24 | 44.24 | 44.24 | 43.59 | 43.59 | 43.59 | 42.05 | 42.05 | 42.05 | 41.13 | 41.13 | 41.13 | 40.51 | 40.51 | 40.51 | 38.66 | 38.66 | 38.66 | 38.55 | 38.55 | 38.55 | 38.80 | 38.80 | 38.80 | 38.67 | 38.67 | 38.67 | 38.86 | 38.86 | 38.86 | 38.96 | 38.96 | 38.96 | 40.70 | 40.70 | 40.70 | 41.09 | 41.09 | 41.09 | 41.62 | 41.62 | 41.62 | 41.09 | 41.09 | 41.09 | 41.66 | 41.66 | 41.66 | 41.54 | 41.54 | 41.54 | 40.63 | 40.63 | 40.63 | 40.05 | 40.05 | 40.05 | 39.46 | 39.46 | 39.46 | 38.90 | 38.90 | 38.90 | 38.45 | 38.45 | 38.45 | 37.73 | 37.73 | 37.73 | 38.21 | 38.21 | 38.21 | 37.74 | 37.74 | 37.74 | 36.56 | 36.56 | 36.56 | 35.69 | 35.69 | 35.69 | 33.53 | 33.53 | 33.53 | 32.28 | 32.28 | 32.28 | 34.20 | 34.20 | 34.20 | 32.93 | 32.93 | 32.93 | 29.18 | 29.18 | 29.18 | 29.83 |
Levered Free Cash Flow Margin | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - |
Unlevered Free Cash Flow Margin | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - |
Margin Analysis |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Total Revenue | - | - | - | - | - | HKD$ 98194.12 | - | - | HKD$ 100593.97 | - | - | HKD$ 99909.64 | - | - | HKD$ 101550.14 | - | - | HKD$ 100890.93 | - | - | HKD$ 99153.49 | - | - | HKD$ 102017.62 | - | - | HKD$ 100133.69 | - | - | HKD$ 97224.32 | - | - | HKD$ 96366.91 | - | - | HKD$ 96120.24 | - | - | HKD$ 97436.52 | - | - | HKD$ 91252.62 | - | - | HKD$ 94356.95 | - | - | HKD$ 95256.37 | - | - | HKD$ 98516.89 | - | - | HKD$ 116868.24 | - | - | HKD$ 122563.11 | - | - | HKD$ 127744.19 | - | - | HKD$ 126709.05 | - | - | HKD$ 121295.31 | - | - | HKD$ 119552.49 | - | - | HKD$ 117766.58 | - | - | HKD$ 116210.10 | - | - | HKD$ 121990.07 | - | - | HKD$ 120468.06 | - | - | HKD$ 118954.67 | - | - | HKD$ 117959.39 | - | - | HKD$ 118043.41 | - | - | HKD$ 118591.67 | - | - | HKD$ 119439.39 | - | - | HKD$ 122553.42 | - | - | HKD$ 122809.78 | - | - | HKD$ 123787.83 | - | - | HKD$ 129380.37 | - | - | HKD$ 128852.57 | - | - | HKD$ 128100.72 | - | - | HKD$ 127444.74 | - | - | HKD$ 125404.63 | - | - | HKD$ 123157.70 | - | - | HKD$ 121050.80 | - | - | HKD$ 117722.42 | - | - | HKD$ 113716.51 | - | - | HKD$ 110835.14 | - | - | HKD$ 108772.41 | - | - | HKD$ 107492.76 | - | - | HKD$ 104458.43 | - | - | HKD$ 101026.65 | - | - | HKD$ 96487.55 | - | - | HKD$ 91525.14 | - | - | HKD$ 86521.79 | - | - | HKD$ 79700.22 | - | - | HKD$ 73177.02 | - | - | HKD$ 64604.01 | - | - | HKD$ 57515.31 | - | - | HKD$ 53064.54 | - | - | HKD$ 47905.01 | - | - | HKD$ 45370.49 | - | - | HKD$ 43699.83 | - | - | HKD$ 39588.36 | - |
Profitability |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Return on Equity | 5.13 % | 5.13 % | 5.13 % | 5.13 % | 5.13 % | 5.62 % | 5.62 % | 5.49 % | 5.49 % | 5.49 % | 5.49 % | 5.75 % | 5.71 % | 5.71 % | 5.71 % | 5.71 % | 5.71 % | 5.67 % | 5.67 % | 5.91 % | 5.91 % | 5.97 % | 5.97 % | 5.97 % | 5.47 % | 5.47 % | 5.47 % | 5.55 % | 5.55 % | 5.55 % |