pww.comSenseTime Group Inc. - SEHK:20

Valuation And Growth

Segments

1Y

3Y

5Y

ALL

For the Fiscal PeriodFeb-28-2025Jan-31-2025Dec-31-2024Nov-30-2024Oct-31-2024Sep-30-2024Aug-31-2024Jul-31-2024Jun-30-2024May-31-2024Apr-30-2024Mar-31-2024Feb-29-2024Jan-31-2024Dec-31-2023Nov-30-2023Oct-31-2023Sep-30-2023Aug-31-2023Jul-31-2023Jun-30-2023May-31-2023Apr-30-2023Mar-31-2023Feb-28-2023Jan-31-2023Dec-31-2022Nov-30-2022Oct-31-2022Sep-30-2022Aug-31-2022Jul-31-2022Jun-30-2022May-31-2022Apr-30-2022Mar-31-2022Feb-28-2022Jan-31-2022Dec-31-2021

Valuation Multiples

TEV/LTM Unlevered FCF

-

-

-

-

-

-

-

-

-

-

-

-

-

-

-

-

-

-

-

-

-

-

-

-

-

-

-

-

-

-

-

17.95

26.93

48.83

49.96

61.14

-

-

-

Market Cap/LTM Levered FCF

-

-

-

-

-

-

-

-

-

-

-

-

-

-

-

-

-

-

-

-

-

-

-

-

-

-

-

-

-

-

-

26.40

35.46

57.56

58.69

69.98

-

-

-

P/LTM Normalized EPS

-

-

-

-

-

-

-

-

-

-

-

-

-

-

-

-

-

-

-

-

-

-

-

-

-

-

-

-

-

-

-

-

-

-

-

-

-

-

-

P/LTM EPS

-

-

-

-

-

-

-

-

-

-

-

-

-

-

-

-

-

-

-

-

-

-

-

-

-

-

-

-

-

-

-

-

-

-

-

-

-

-

-

P/BV

2.44

2.32

2.15

2.15

2.25

2.48

1.57

1.59

1.73

1.73

1.60

0.90

1.05

0.92

1.35

1.58

1.63

1.66

1.73

1.89

2.12

2.15

2.66

2.60

2.32

2.61

2.04

1.76

1.10

1.47

2.16

1.98

2.66

4.32

4.40

1.62

-

-

-

P/Tangible BV

2.46

2.35

2.17

2.17

2.27

2.51

1.59

1.61

1.76

1.76

1.62

0.92

1.06

0.93

1.36

1.60

1.65

1.68

1.75

1.91

2.14

2.17

2.69

2.63

2.34

2.64

2.06

1.77

1.11

1.49

2.18

1.99

2.68

4.35

4.44

1.64

-

-

-

TEV/LTM Total Revenue

14.60

13.86

12.74

12.05

12.66

14.07

9.32

9.82

10.85

10.27

9.37

4.98

5.31

4.42

7.42

9.04

9.36

9.60

10.75

11.71

13.42

13.66

17.54

18.09

13.36

15.41

11.44

9.45

4.85

7.47

13.09

9.28

13.93

25.25

25.83

31.48

50.50

52.28

43.94

Market Cap/LTM Total Revenue

15.68

14.94

13.82

13.13

13.74

15.15

10.40

11.33

12.36

11.77

10.88

6.33

7.29

6.40

9.39

11.01

11.33

11.58

12.63

14.38

16.09

16.32

20.21

20.68

16.13

18.18

14.21

12.22

7.62

10.24

15.83

13.53

18.18

29.50

30.08

35.72

42.48

44.26

35.92

TEV/LTM EBITDA

-

-

-

-

-

-

-

-

-

-

-

-

-

-

-

-

-

-

-

-

-

-

-

-

-

-

-

-

-

-

-

-

-

-

-

-

-

-

-

TEV/LTM EBIT

-

-

-

-

-

-

-

-

-

-

-

-

-

-

-

-

-

-

-

-

-

-

-

-

-

-

-

-

-

-

-

-

-

-

-

-

-

-

-

Margin Analysis

Gross Margin

43.61

43.61

43.61

43.61

43.61

43.61

43.83

43.83

43.83

44.06

44.06

44.06

51.96

51.96

51.96

58.98

58.98

58.98

62.86

62.86

62.86

66.75

66.75

66.75

67.08

67.08

67.08

67.36

67.36

67.36

68.57

68.57

68.57

69.73

69.73

69.73

70.42

70.42

70.42

SG&A Margin

58.70

58.70

58.70

58.70

58.70

58.70

63.34

63.34

63.34

68.40

68.40

68.40

66.95

66.95

66.95

65.66

65.66

65.66

65.24

65.24

65.24

64.82

64.82

64.82

59.04

59.04

59.04

54.11

54.11

54.11

58.87

58.87

58.87

63.40

63.40

63.40

62.28

62.28

62.28

EBITDA Margin

-134.33

-134.33

-134.33

-134.33

-134.33

-134.33

-139.54

-139.54

-139.54

-145.22

-145.22

-145.22

-129.50

-129.50

-129.50

-115.50

-115.50

-115.50

-117.34

-117.34

-117.34

-119.18

-119.18

-119.18

-91.40

-91.40

-91.40

-67.69

-67.69

-67.69

-64.36

-64.36

-64.36

-61.20

-61.20

-61.20

-57.46

-57.46

-57.46

EBIT Margin

-159.65

-159.65

-159.65

-159.65

-159.65

-159.65

-165.59

-165.59

-165.59

-172.06

-172.06

-172.06

-152.42

-152.42

-152.42

-134.94

-134.94

-134.94

-135.87

-135.87

-135.87

-136.80

-136.80

-136.80

-106.97

-106.97

-106.97

-81.52

-81.52

-81.52

-76.27

-76.27

-76.27

-71.29

-71.29

-71.29

-67.40

-67.40

-67.40

Earnings from Cont. Ops Margin

-157.02

-157.02

-157.02

-157.02

-157.02

-157.02

-173.13

-173.13

-173.13

-190.69

-190.69

-190.69

-173.15

-173.15

-173.15

-157.53

-157.53

-157.53

-158.75

-158.75

-158.75

-159.98

-159.98

-159.98

-275.20

-275.20

-275.20

-248.73

-248.73

-248.73

-248.73

-248.73

-248.73

-248.73

-248.73

-248.73

-248.73

-248.73

-248.73

Net Income Margin

-155.54

-155.54

-155.54

-155.54

-155.54

-155.54

-171.59

-171.59

-171.59

-189.09

-189.09

-189.09

-172.15

-172.15

-172.15

-157.07

-157.07

-157.07

-157.89

-157.89

-157.89

-158.72

-158.72

-158.72

-273.68

-273.68

-273.68

-248.70

-248.70

-248.70

-248.70

-248.70

-248.70

-248.70

-248.70

-248.70

-248.70

-248.70

-248.70

Levered Free Cash Flow Margin

-89.85

-89.85

-89.85

-89.85

-89.85

-89.85

-93.53

-93.53

-93.53

-80.72

-80.72

-80.72

-115.94

-115.94

-115.94

-164.95

-164.95

-164.95

-173.73

-173.73

-173.73

-196.19

-196.19

-196.19

-130.95

-130.95

-130.95

-80.88

-80.88

-80.88

-57.24

-57.24

-57.24

51.26

51.26

51.26

-

-

-

Unlevered Free Cash Flow Margin

-87.08

-87.08

-87.08

-87.08

-87.08

-87.08

-90.80

-90.80

-90.80

-78.03

-78.03

-78.03

-113.77

-113.77

-113.77

-163.24

-163.24

-163.24

-172.42

-172.42

-172.42

-195.28

-195.28

-195.28

-130.29

-130.29

-130.29

-80.45

-80.45

-80.45

-56.80

-56.80

-56.80

51.71

51.71

51.71

-

-

-

Margin Analysis

Total Revenue

-
-
-
-
-
-
-
-

HKD$ 4112.00

-
-

HKD$ 3942.20

-
-

HKD$ 3668.59

-
-

HKD$ 3895.03

-
-

HKD$ 4121.47

-
-

HKD$ 4111.90

-
-

HKD$ 4102.32

-
-

HKD$ 4455.24

-
-

HKD$ 4808.16

-
-

HKD$ 4935.52

-
-

HKD$ 5062.87

Profitability

Return on Equity

-23.60 %

-23.60 %

-23.60 %

-23.60 %

-23.60 %

-23.60 %

-24.95 %

-24.95 %

-24.95 %

-24.90 %

-24.90 %

-24.90 %

-24.00 %

-24.00 %

-24.00 %

-20.86 %

-20.86 %

-20.86 %

-20.97 %

-20.97 %

-20.97 %

-19.98 %

-19.98 %

-19.98 %

-37.32 %

-37.32 %

-37.32 %

-409.54 %

-409.54 %

-409.54 %

-415.74 %

-415.74 %

-415.74 %

-310.77 %

-310.77 %

-310.77 %

-

-

-

Return on Assets

-10.87 %

-10.87 %

-10.87 %

-10.87 %

-10.87 %

-10.87 %

-10.81 %

-10.81 %

-10.81 %

-10.42 %

-10.42 %

-10.42 %

-9.80 %

-9.80 %

-9.80 %

-8.93 %

-8.93 %

-8.93 %

-8.97 %

-8.97 %

-8.97 %

-8.76 %

-8.76 %

-8.76 %

-7.44 %

-7.44 %

-7.44 %

-6.60 %

-6.60 %

-6.60 %

-6.34 %

-6.34 %

-6.34 %

-5.55 %

-5.55 %

-5.55 %

-

-

-

Return on Capital

-12.30 %

-12.30 %

-12.30 %

-12.30 %

-12.30 %

-12.30 %

-12.23 %

-12.23 %

-12.23 %

-11.69 %

-11.69 %

-11.69 %

-10.99 %

-10.99 %

-10.99 %

-9.84 %

-9.84 %

-9.84 %

-9.88 %

-9.88 %

-9.88 %

-9.67 %

-9.67 %

-9.67 %

-8.22 %

-8.22 %

-8.22 %

-7.16 %

-7.16 %

-7.16 %

-6.87 %

-6.87 %

-6.87 %

-6.52 %

-6.52 %

-6.52 %

-

-

-

Dividends

Dividend/Market Cap

-

-

-

-

-

-

-

-

-

-

-

-

-

-

-

-

-

-

-

-

-

-

-

-

-

-

-

-

-

-

-

-

-

-

-

-

-

-

-

Buyback Yield/Market Cap

-

-10.57 %

-10.57 %

-5.00 %

-5.00 %

-5.00 %

-5.00 %

-5.00 %

-5.00 %

-

-

-

-

-

-

-0.02 %

-0.02 %

-0.02 %

0.11 %

0.11 %

0.11 %

0.11 %

0.11 %

0.11 %

0.11 %

0.11 %

-0.56 %

-0.54 %

-0.54 %

-0.54 %

-0.68 %

-0.68 %

-0.68 %

-0.68 %

-0.68 %

-0.68 %

-0.68 %

-0.68 %

-

Dividend/TEV

-

-

-

-

-

-

-

-

-

-

-

-

-

-

-

-

-

-

-

-

-

-

-

-

-

-

-

-

-

-

-

-

-

-

-

-

-

-

-

Buyback/TEV

-

-11.40 %

-11.47 %

-5.45 %

-5.43 %

-5.38 %

-5.58 %

-5.77 %

-5.70 %

-

-

-

-

-

-

-0.02 %

-0.02 %

-0.02 %

0.13 %

0.14 %

0.14 %

0.14 %

0.13 %

0.13 %

0.14 %

0.14 %

-0.70 %

-0.70 %

-0.85 %

-0.74 %

-0.82 %

-0.99 %

-0.88 %

-0.79 %

-0.79 %

-0.77 %

-0.57 %

-0.57 %

-

Free Cash Flow Yield/Market Cap

-

-5.48 %

-5.92 %

-6.24 %

-5.96 %

-5.40 %

-7.87 %

-7.68 %

-7.04 %

-3.41 %

-3.69 %

-

-

-

0.62 %

-7.11 %

-6.91 %

-6.76 %

-12.86 %

-10.84 %

-9.69 %

-14.26 %

-11.52 %

-11.26 %

-15.81 %

-14.03 %

-17.95 %

-15.20 %

-24.40 %

-18.15 %

-7.37 %

-7.81 %

-5.81 %

-3.07 %

-3.01 %

-2.53 %

-2.01 %

-1.93 %

-2.37 %

Free Cash Flow Yield/TEV

-

-5.91 %

-6.42 %

-6.79 %

-6.46 %

-5.82 %

-8.79 %

-8.86 %

-8.02 %

-3.92 %

-4.29 %

-

-

-

0.79 %

-8.66 %

-8.36 %

-8.15 %

-15.11 %

-13.31 %

-11.62 %

-17.05 %

-13.27 %

-12.87 %

-19.09 %

-16.56 %

-22.30 %

-19.66 %

-38.36 %

-24.88 %

-8.91 %

-11.39 %

-7.59 %

-3.58 %

-3.50 %

-2.87 %

-1.69 %

-1.63 %

-1.94 %

Growth

Total Revenue

HKD$ -2.98

HKD$ -2.98

HKD$ -2.98

HKD$ -2.98

HKD$ -2.98

HKD$ -2.98

HKD$ -6.77

HKD$ -6.77

HKD$ -6.77

HKD$ -10.57

HKD$ -10.57

HKD$ -10.57

HKD$ -12.57

HKD$ -12.57

HKD$ -12.57

HKD$ -14.28

HKD$ -14.28

HKD$ -14.28

HKD$ -16.69

HKD$ -16.69

HKD$ -16.69

HKD$ -18.97

HKD$ -18.97

HKD$ -18.97

HKD$ -7.44

HKD$ -7.44

HKD$ -7.44

HKD$ 5.36

HKD$ 5.36

HKD$ 5.36

HKD$ 19.28

HKD$ 19.28

HKD$ 19.28

HKD$ 36.39

HKD$ 36.39

HKD$ 36.39

-
-
-

Gross Profit

-28.27 %

-28.27 %

-28.27 %

-28.27 %

-28.27 %

-28.27 %

-35.00 %

-35.00 %

-35.00 %

-40.97 %

-40.97 %

-40.97 %

-32.28 %

-32.28 %

-32.28 %

-24.94 %

-24.94 %

-24.94 %

-23.63 %

-23.63 %

-23.63 %

-22.44 %

-22.44 %

-22.44 %

-11.84 %

-11.84 %

-11.84 %

-0.32 %

-0.32 %

-0.32 %

15.34 %

15.34 %

15.34 %

34.77 %

34.77 %

34.77 %

-

-

-

EBITDA

-

-

-

-

-

-

-

-

-

-

-

-

-

-

-

-

-

-

-

-

-

-

-

-

-

-

-

-

-

-

-

-

-

-

-

-

-

-

-

Earnings from Cont. Ops.

-

-

-

-

-

-

-

-

-

-

-

-

-

-

-

-

-

-

-

-

-

-

-

-

-

-

-

-

-

-

-

-

-

-

-

-

-

-

-

Net Income

-

-

-

-

-

-

-

-

-

-

-

-

-

-

-

-

-

-

-

-

-

-

-

-

-

-

-

-

-

-

-

-

-

-

-

-

-

-

-

Unlevered Free Cash Flow

-

-

-

-

-

-

-

-

-

-

-

-

-

-

-

-

-

-

-

-

-

-

-

-

-

-

-

-

-

-

-

-

-

-

-

-

-

-

-

Dividend per Share

-

-

-

-

-

-

-

-

-

-

-

-

-

-

-

-

-

-

-

-

-

-

-

-

-

-

-

-

-

-

-

-

-

-

-

-

-

-

-

Balance Sheet

  • 1y
  • 2y
  • 5y
  • ALL


© 2024 PWW Financial Data Platform. All rights reserved.