China Zheshang Bank Co., Ltd - SEHK:2016
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 |
---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
Valuation Multiples |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
TEV/LTM Unlevered FCF | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - |
Market Cap/LTM Levered FCF | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - |
P/LTM Normalized EPS | 5.47 | 5.50 | 5.42 | 5.25 | 5.28 | 5.37 | 5.02 | 4.70 | 4.63 | 5.01 | 5.01 | 4.93 | 4.17 | 4.00 | 3.90 | 4.11 | 3.74 | 4.12 | 4.31 | 4.01 | 4.50 | 4.58 | 4.92 | 5.29 | 5.22 | 5.53 | 5.40 | 5.75 | 5.24 | 6.29 | 7.46 | 6.77 | 6.51 | 6.50 | 6.11 | 6.29 | 5.95 | 5.84 | 6.21 | 5.86 | 5.91 | 6.23 | 6.30 | 6.87 | 8.11 | 7.70 | 6.97 | 7.31 | 8.43 | 8.52 | 8.59 | 8.91 | 7.93 | 8.03 | 8.01 | 7.00 | 6.64 | 6.66 | 7.37 | 6.80 | 6.92 | 6.92 | 7.59 | 8.06 | 7.72 | 7.80 | 7.83 | 6.99 | 7.26 | 7.42 | 7.63 | 8.34 | 8.35 | 8.04 | 8.37 | 8.16 | 8.39 | 7.22 | 7.82 | - | - | - | - | 8.40 | 8.07 | - | - | - | - | 7.28 | 7.21 | - | - | - | - | 8.03 | - | - | - | - | - | 7.48 | 7.45 | 7.11 | 7.18 | 7.31 | 7.31 | 10.01 |
P/LTM EPS | 3.89 | 3.91 | 3.86 | 3.74 | 3.75 | 3.91 | 3.66 | 3.53 | 3.48 | 3.76 | 3.76 | 3.67 | 3.29 | 3.15 | 3.07 | 3.24 | 2.95 | 3.10 | 3.24 | 3.30 | 3.70 | 3.77 | 4.05 | 4.27 | 4.12 | 4.37 | 4.26 | 4.54 | 4.14 | 4.88 | 5.79 | 5.12 | 4.93 | 4.92 | 4.62 | 4.89 | 4.65 | 4.56 | 4.86 | 4.58 | 4.62 | 4.82 | 4.93 | 5.37 | 6.34 | 6.02 | 5.45 | 5.66 | 6.34 | 6.41 | 6.46 | 6.70 | 5.97 | 6.05 | 6.03 | 5.28 | 5.01 | 5.03 | 5.56 | 5.04 | 5.00 | 5.00 | 5.49 | 5.83 | 5.58 | 6.03 | 6.06 | 5.20 | 5.40 | 5.51 | 5.67 | 6.35 | 6.49 | 6.25 | 6.50 | 6.34 | 6.52 | 5.90 | 6.39 | - | - | - | - | 7.01 | 6.74 | - | - | - | - | 6.01 | 5.96 | - | - | - | - | 6.62 | - | - | - | - | - | 6.25 | 6.21 | 5.91 | 5.97 | 6.08 | 6.08 | 8.31 |
P/BV | 0.33 | 0.33 | 0.32 | 0.31 | 0.31 | 0.34 | 0.32 | 0.32 | 0.32 | 0.34 | 0.34 | 0.35 | 0.35 | 0.33 | 0.33 | 0.34 | 0.31 | 0.33 | 0.34 | 0.30 | 0.33 | 0.34 | 0.37 | 0.37 | 0.39 | 0.41 | 0.40 | 0.42 | 0.39 | 0.45 | 0.53 | 0.50 | 0.48 | 0.48 | 0.45 | 0.46 | 0.46 | 0.45 | 0.48 | 0.45 | 0.45 | 0.47 | 0.43 | 0.51 | 0.60 | 0.57 | 0.52 | 0.55 | 0.61 | 0.62 | 0.62 | 0.65 | 0.57 | 0.63 | 0.63 | 0.59 | 0.56 | 0.57 | 0.63 | 0.61 | 0.65 | 0.65 | 0.71 | 0.76 | 0.72 | 0.76 | 0.76 | 0.71 | 0.74 | 0.75 | 0.78 | 0.84 | 0.85 | 0.82 | 0.85 | 0.83 | 0.86 | 0.83 | 0.90 | - | - | - | - | 0.98 | 0.94 | - | - | - | - | 0.95 | 0.94 | - | - | - | - | 1.04 | - | - | - | - | - | 0.97 | 0.97 | 0.93 | 0.94 | 0.96 | 0.96 | 1.01 |
P/Tangible BV | 0.33 | 0.33 | 0.32 | 0.31 | 0.32 | 0.34 | 0.32 | 0.32 | 0.32 | 0.34 | 0.34 | 0.36 | 0.35 | 0.34 | 0.33 | 0.35 | 0.31 | 0.33 | 0.34 | 0.30 | 0.34 | 0.34 | 0.37 | 0.37 | 0.39 | 0.41 | 0.40 | 0.43 | 0.39 | 0.45 | 0.53 | 0.50 | 0.48 | 0.48 | 0.45 | 0.46 | 0.46 | 0.45 | 0.48 | 0.45 | 0.45 | 0.47 | 0.43 | 0.51 | 0.60 | 0.57 | 0.52 | 0.55 | 0.62 | 0.63 | 0.63 | 0.66 | 0.59 | 0.63 | 0.63 | 0.59 | 0.56 | 0.57 | 0.63 | 0.63 | 0.66 | 0.66 | 0.72 | 0.76 | 0.73 | 0.77 | 0.77 | 0.72 | 0.74 | 0.76 | 0.78 | 0.85 | 0.86 | 0.83 | 0.86 | 0.84 | 0.86 | 0.84 | 0.91 | - | - | - | - | 0.99 | 0.95 | - | - | - | - | 0.96 | 0.95 | - | - | - | - | 1.05 | - | - | - | - | - | 0.98 | 0.97 | 0.94 | 0.95 | 0.97 | 0.97 | 1.02 |
TEV/LTM Total Revenue | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - |
Market Cap/LTM Total Revenue | 1.89 | 1.89 | 1.87 | 1.87 | 1.87 | 2.01 | 1.80 | 1.86 | 1.81 | 1.97 | 1.98 | 2.01 | 1.99 | 1.93 | 1.83 | 1.84 | 1.79 | 1.83 | 1.86 | 1.95 | 1.81 | 1.60 | 1.76 | 1.77 | 1.86 | 1.94 | 1.88 | 1.87 | 1.71 | 1.91 | 2.17 | 2.12 | 2.16 | 2.13 | 2.15 | 2.29 | 2.44 | 2.41 | 2.48 | 2.41 | 2.40 | 2.50 | 2.51 | 2.69 | 2.99 | 3.03 | 2.90 | 2.96 | 3.19 | 3.11 | 3.16 | 3.19 | 2.99 | 3.30 | 3.25 | 3.01 | 2.84 | 2.77 | 2.98 | 2.94 | 3.12 | 3.36 | 3.54 | 3.52 | 2.54 | 2.58 | 2.59 | 2.31 | 2.40 | 2.45 | 2.52 | 2.78 | 2.84 | 2.73 | 2.84 | 2.77 | 2.85 | 2.58 | 2.80 | 2.43 | 2.76 | 2.82 | 2.91 | 3.01 | 2.77 | 2.80 | 2.62 | 2.52 | 2.53 | 2.60 | 2.58 | 2.70 | 2.67 | 2.69 | 2.71 | 3.00 | 2.77 | 2.69 | 2.66 | 2.64 | 2.63 | 2.94 | 2.92 | 3.25 | 3.28 | 3.34 | 3.34 | 4.04 |
TEV/LTM EBITDA | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - |
TEV/LTM EBIT | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - |
Margin Analysis |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Gross Margin | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - |
SG&A Margin | 49.62 | 49.62 | 49.62 | 49.62 | 49.62 | 49.59 | 49.59 | 49.05 | 49.05 | 49.05 | 49.05 | 51.37 | 45.90 | 45.90 | 45.90 | 45.90 | 45.90 | 51.08 | 51.08 | 47.15 | 47.15 | 50.41 | 50.41 | 50.41 | 42.05 | 42.05 | 42.05 | 47.95 | 47.95 | 47.95 | 45.42 | 45.42 | 45.42 | 46.50 | 46.50 | 46.50 | 42.55 | 42.55 | 42.55 | 45.39 | 45.39 | 45.39 | 44.70 | 44.70 | 44.70 | 44.67 | 44.67 | 44.67 | 11.51 | 11.51 | 11.51 | 45.03 | 45.03 | 45.03 | 42.63 | 42.63 | 42.63 | 43.70 | 43.70 | 43.70 | 44.03 | 44.03 | 44.03 | 44.40 | 44.40 | 44.40 | 32.78 | 32.78 | 32.78 | 44.62 | 44.62 | 44.62 | 43.50 | 43.50 | 43.50 | 42.21 | 42.21 | 42.21 | 43.57 | 43.57 | 43.57 | 43.95 | 43.95 | 43.95 | 42.81 | 42.81 | 42.81 | 41.97 | 41.97 | 41.97 | 40.84 | 40.84 | 40.84 | 39.68 | 39.68 | 39.68 | 40.00 | 40.00 | 40.00 | 39.96 | 39.96 | 39.96 | 38.08 | 38.08 | 38.08 | 39.13 | 39.13 | 39.13 |
EBITDA Margin | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - |
EBIT Margin | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - |
Earnings from Cont. Ops Margin | 40.83 | 40.83 | 40.83 | 40.83 | 40.83 | 40.97 | 40.97 | 40.69 | 40.69 | 40.69 | 40.69 | 41.70 | 41.80 | 41.80 | 41.80 | 41.80 | 41.80 | 41.07 | 41.07 | 40.93 | 40.93 | 42.04 | 42.04 | 42.04 | 42.49 | 42.49 | 42.49 | 42.26 | 42.26 | 42.26 | 44.42 | 44.42 | 44.42 | 43.58 | 43.58 | 43.58 | 44.93 | 44.93 | 44.93 | 44.22 | 44.22 | 44.22 | 45.70 | 45.70 | 45.70 | 45.50 | 45.50 | 45.50 | 44.08 | 44.08 | 44.08 | 46.23 | 46.23 | 46.23 | 47.05 | 47.05 | 47.05 | 47.71 | 47.71 | 47.71 | 47.08 | 47.08 | 47.08 | 46.59 | 46.59 | 46.59 | 45.62 | 45.62 | 45.62 | 44.61 | 44.61 | 44.61 | 46.83 | 46.83 | 46.83 | 46.29 | 46.29 | 46.29 | 45.01 | 45.01 | 45.01 | 44.16 | 44.16 | 44.16 | 43.39 | 43.39 | 43.39 | 43.59 | 43.59 | 43.59 | 43.53 | 43.53 | 43.53 | 43.44 | 43.44 | 43.44 | 42.03 | 42.03 | 42.03 | 40.54 | 40.54 | 40.54 | 41.26 | 41.26 | 41.26 | 39.98 | 39.98 | 39.98 |
Net Income Margin | 39.51 | 39.51 | 39.51 | 39.51 | 39.51 | 39.76 | 39.76 | 39.54 | 39.54 | 39.54 | 39.54 | 40.50 | 40.59 | 40.59 | 40.59 | 40.59 | 40.59 | 39.98 | 39.98 | 39.86 | 39.86 | 40.92 | 40.92 | 40.92 | 41.51 | 41.51 | 41.51 | 41.19 | 41.19 | 41.19 | 43.46 | 43.46 | 43.46 | 42.67 | 42.67 | 42.67 | 43.98 | 43.98 | 43.98 | 43.35 | 43.35 | 43.35 | 44.80 | 44.80 | 44.80 | 44.59 | 44.59 | 44.59 | 43.15 | 43.15 | 43.15 | 45.27 | 45.27 | 45.27 | 46.09 | 46.09 | 46.09 | 46.92 | 46.92 | 46.92 | 46.36 | 46.36 | 46.36 | 46.07 | 46.07 | 46.07 | 45.31 | 45.31 | 45.31 | 44.34 | 44.34 | 44.34 | 46.63 | 46.63 | 46.63 | 46.06 | 46.06 | 46.06 | 44.77 | 44.77 | 44.77 | 44.07 | 44.07 | 44.07 | 43.34 | 43.34 | 43.34 | 43.63 | 43.63 | 43.63 | 43.63 | 43.63 | 43.63 | 43.44 | 43.44 | 43.44 | 42.03 | 42.03 | 42.03 | 40.54 | 40.54 | 40.54 | 41.26 | 41.26 | 41.26 | 39.98 | 39.98 | 39.98 |
Levered Free Cash Flow Margin | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - |
Unlevered Free Cash Flow Margin | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - |
Margin Analysis |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Total Revenue | - | - | - | - | - | HKD$ 41978.12 | - | - | HKD$ 42287.66 | - | - | HKD$ 41780.36 | - | - | HKD$ 40022.45 | - | - | HKD$ 39363.24 | - | - | HKD$ 38764.35 | - | - | HKD$ 38172.99 | - | - | HKD$ 35843.13 | - | - | HKD$ 35311.02 | - | - | HKD$ 33394.77 | - | - | HKD$ 32688.16 | - | - | HKD$ 31926.62 | - | - | HKD$ 31210.32 | - | - | HKD$ 30775.15 | - | - | HKD$ 29713.09 | - | - | HKD$ 29734.63 | - | - | HKD$ 29526.74 | - | - | HKD$ 28959.08 | - | - | HKD$ 30419.98 | - | - | HKD$ 29670.00 | - | - | HKD$ 29908.09 | - | - | HKD$ 29302.64 | - | - | HKD$ 29563.22 | - | - | HKD$ 27912.68 | - | - | HKD$ 27090.39 | - | - | HKD$ 27645.83 | - | - | HKD$ 26552.57 | - | - | HKD$ 26764.41 | - | - | HKD$ 27502.69 | - | - | HKD$ 27232.37 | - | - | HKD$ 26664.59 | - | - | HKD$ 25178.66 | - | - | HKD$ 24555.26 | - | - | HKD$ 22475.16 | - | - | HKD$ 21258.58 |
Profitability |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Return on Equity | 8.14 % | 8.14 % | 8.14 % | 8.14 % | 8.14 % | 8.44 % | 8.44 % | 8.60 % | 8.60 % | 8.60 % | 8.60 % | 8.72 % | 8.74 % | 8.74 % | 8.74 % | 8.74 % | 8.74 % | 8.75 % | 8.75 % | 8.86 % | 8.86 % | 8.41 % | 8.41 % | 8.41 % | 9.22 % | 9.22 % | 9.22 % | 8.93 % | 8.93 % | 8.93 % | 9.21 % | 9.21 % | 9.21 % | 8.63 % | 8.63 % | 8.63 % | 9.65 % | 9.65 % | 9.65 % | 9.57 % | 9.57 % | 9.57 % | 9.37 % | 9.37 % | 9.37 % | 9.64 % | 9.64 % | 9.64 % | 9.88 % | 9.88 % | 9.88 % | 10.45 % | 10.45 % | 10.45 % | 11.13 % | 11.13 % | 11.13 % | 11.40 % | 11.40 % | 11.40 % | 12.18 % | 12.18 % | 12.18 % | 12.35 % | 12.35 % | 12.35 % | 12.45 % | 12.45 % | 12.45 % | 12.03 % | 12.03 % | 12.03 % | 12.42 % | 12.42 % | 12.42 % | 13.06 % | 13.06 % | 13.06 % | 12.18 % | 12.18 % | 12.18 % | 13.96 % | 13.96 % | 13.96 % | 14.20 % | 14.20 % | 14.20 % | 14.80 % | 14.80 % | 14.80 % | 15.79 % | 15.79 % | 15.79 % | 17.34 % | 17.34 % | 17.34 % | 16.76 % | 16.76 % | 16.76 % | 15.63 % | 15.63 % | 15.63 % | 17.18 % | 17.18 % | 17.18 % | 17.03 % | 17.03 % | 17.03 % |
Return on Assets | 0.50 % | 0.50 % | 0.50 % | 0.50 % | 0.50 % | 0.51 % | 0.51 % | 0.53 % | 0.53 % | 0.53 % | 0.53 % | 0.54 % | 0.56 % | 0.56 % | 0.56 % | 0.56 % | 0.56 % | 0.54 % | 0.54 % | 0.55 % | 0.55 % | 0.57 % | 0.57 % | 0.57 % | 0.59 % | 0.59 % | 0.59 % | 0.56 % | 0.56 % | 0.56 % | 0.59 % | 0.59 % | 0.59 % | 0.60 % | 0.60 % | 0.60 % | 0.62 % | 0.62 % | 0.62 % | 0.61 % | 0.61 % | 0.61 % | 0.65 % | 0.65 % | 0.65 % | 0.65 % | 0.65 % | 0.65 % | 0.64 % | 0.64 % | 0.64 % | 0.67 % | 0.67 % | 0.67 % | 0.75 % | 0.75 % | 0.75 % | 0.76 % | 0.76 % | 0.76 % | 0.78 % | 0.78 % | 0.78 % | 0.75 % | 0.75 % | 0.75 % | 0.77 % | 0.77 % | 0.77 % | 0.73 % | 0.73 % | 0.73 % | 0.76 % | 0.76 % | 0.76 % | 0.77 % | 0.77 % | 0.77 % | 0.74 % | 0.74 % | 0.74 % | 0.76 % | 0.76 % | 0.76 % | 0.81 % | 0.81 % | 0.81 % | 0.84 % | 0.84 % | 0.84 % | - | - | - | 0.85 % | 0.85 % | 0.85 % | 0.85 % | 0.85 % | 0.85 % | 0.82 % | 0.82 % | 0.82 % | - | - | - | 0.83 % | 0.83 % | 0.83 % |
Return on Capital | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - |
Dividends |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Dividend/Market Cap | - | 7.83 % | 7.86 % | 8.20 % | 8.29 % | 8.26 % | 8.79 % | 8.37 % | 8.43 % | 7.84 % | 7.84 % | 7.76 % | 11.06 % | 11.54 % | 11.82 % | 11.21 % | 12.31 % | 11.65 % | 11.16 % | 10.43 % | 9.29 % | 9.12 % | 8.49 % | 8.95 % | - | - | - | - | - | - | - | - | - | - | - | - | 6.31 % | 6.37 % | 5.99 % | 6.34 % | 6.23 % | 6.21 % | 6.04 % | 5.73 % | 4.85 % | 5.18 % | 8.39 % | 8.00 % | 7.73 % | 7.70 % | 7.52 % | 7.20 % | 7.95 % | 7.50 % | 7.46 % | 7.51 % | 7.81 % | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | 4.59 % | 4.75 % | 4.44 % | 4.50 % | 4.37 % | 4.61 % | 4.29 % | 4.90 % | 4.43 % | 4.47 % | 4.39 % | 4.43 % | 4.56 % | 4.52 % | 4.67 % | 4.78 % | 4.74 % | 4.73 % | 4.83 % | 4.70 % | 4.71 % | 4.64 % | 3.49 % | 3.37 % | 3.59 % | 3.69 % | 3.69 % | 3.75 % | 3.83 % | 3.80 % | 3.81 % | 3.98 % | 3.94 % | 3.92 % | 3.97 % | - |
Buyback Yield/Market Cap | - | - | - | - | - | - | - | - | -5.23 % | -29.13 % | -29.13 % | -29.13 % | -29.13 % | -29.13 % | -29.13 % | -29.13 % | -29.13 % | -29.13 % | -29.13 % | -29.13 % | -22.71 % | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | -13.62 % | -13.62 % | -13.62 % | -13.62 % | -13.62 % | -13.62 % | -13.62 % | -13.62 % | -13.62 % | -13.62 % | -13.62 % | -13.62 % | - | - | - | - | - | - | - | - | -4.23 % | -4.23 % | -4.23 % | -4.23 % | -4.23 % | -4.23 % | -4.23 % | -4.23 % | -4.23 % | -4.23 % | -4.23 % | -4.23 % | - | - | - | - | - | - | - | - | - | - | - | -0.84 % | -0.84 % | -0.84 % | -0.84 % | -0.84 % | -0.84 % | -0.84 % | -0.84 % | -0.84 % | -0.84 % | -0.84 % | -0.84 % | - |
Dividend/TEV | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - |
Buyback/TEV | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - |
Free Cash Flow Yield/Market Cap | - | 64.46 % | 64.95 % | 64.95 % | 65.14 % | 62.35 % | 78.53 % | 74.52 % | 76.49 % | -262.31 % | -260.70 % | -260.21 % | -9.79 % | -10.08 % | -10.64 % | 40.94 % | 42.12 % | 41.48 % | -82.50 % | -75.77 % | -81.75 % | -452.02 % | -410.79 % | -437.95 % | 59.91 % | 57.44 % | 59.28 % | -252.53 % | -276.67 % | -246.41 % | -223.47 % | -221.54 % | -217.90 % | -279.74 % | -276.81 % | -267.94 % | -144.81 % | -146.53 % | -142.41 % | -164.93 % | -165.45 % | -161.97 % | -150.48 % | -146.86 % | -132.16 % | -186.27 % | -194.75 % | -190.50 % | -167.99 % | -172.72 % | -169.72 % | -337.24 % | -359.03 % | -343.99 % | -188.76 % | -194.41 % | -205.69 % | -85.79 % | -79.81 % | -81.25 % | -95.43 % | -88.69 % | -84.00 % | 33.05 % | 45.69 % | 44.30 % | -37.83 % | -40.88 % | -39.39 % | -94.65 % | -92.03 % | -90.57 % | -86.00 % | -89.29 % | -85.81 % | -45.59 % | -44.33 % | -46.13 % | -172.63 % | -196.37 % | -172.63 % | -268.93 % | -260.53 % | -260.53 % | -96.01 % | -94.57 % | -101.28 % | -429.27 % | -427.23 % | -427.23 % | -323.23 % | -321.69 % | -324.78 % | -331.95 % | -330.37 % | -319.01 % | -322.90 % | -332.66 % | -336.04 % | -235.07 % | -236.28 % | -230.34 % | -329.52 % | -342.49 % | -338.93 % | -202.64 % | -202.64 % | -203.82 % |
Free Cash Flow Yield/TEV | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - |
Growth |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Total Revenue | HKD$ 5.71 | HKD$ 5.71 | HKD$ 5.71 | HKD$ 5.71 | HKD$ 5.71 | HKD$ 7.42 | HKD$ 7.42 | HKD$ 9.45 | HKD$ 9.45 | HKD$ 9.45 | HKD$ 9.45 | HKD$ 11.66 | HKD$ 11.48 | HKD$ 11.48 | HKD$ 11.48 | HKD$ 11.48 | HKD$ 11.48 | HKD$ 16.08 | HKD$ 16.08 | HKD$ 16.78 | HKD$ 16.78 | HKD$ 12.27 | HKD$ 12.27 | HKD$ 12.27 | HKD$ 13.14 | HKD$ 13.14 | HKD$ 13.14 | HKD$ 8.51 | HKD$ 8.51 | HKD$ 8.51 | HKD$ 10.01 | HKD$ 10.01 | HKD$ 10.01 | HKD$ 7.37 | HKD$ 7.37 | HKD$ 7.37 | HKD$ 5.70 | HKD$ 5.70 | HKD$ 5.70 | HKD$ 6.27 | HKD$ 6.27 | HKD$ 6.27 | HKD$ -2.32 | HKD$ -2.32 | HKD$ -2.32 | HKD$ 0.22 | HKD$ 0.22 | HKD$ 0.22 | HKD$ -1.28 | HKD$ -1.28 | HKD$ -1.28 | HKD$ -1.17 | HKD$ -1.17 | HKD$ -1.17 | HKD$ 2.90 | HKD$ 2.90 | HKD$ 2.90 | HKD$ 6.30 | HKD$ 6.30 | HKD$ 6.30 | HKD$ 10.40 | HKD$ 10.40 | HKD$ 10.40 | HKD$ 5.99 | HKD$ 5.99 | HKD$ 5.99 | HKD$ 11.34 | HKD$ 11.34 | HKD$ 11.34 | HKD$ 4.29 | HKD$ 4.29 | HKD$ 4.29 | HKD$ -1.50 | HKD$ -1.50 | HKD$ -1.50 | HKD$ 1.52 | HKD$ 1.52 | HKD$ 1.52 | HKD$ -0.42 | HKD$ -0.42 | HKD$ -0.42 | HKD$ 6.30 | HKD$ 6.30 | HKD$ 6.30 | HKD$ 12.00 | HKD$ 12.00 | HKD$ 12.00 | HKD$ 21.17 | HKD$ 21.17 | HKD$ 21.17 | HKD$ 25.43 | HKD$ 25.43 | HKD$ 25.43 | HKD$ 32.53 | HKD$ 32.53 | HKD$ 32.53 | HKD$ 43.33 | HKD$ 43.33 | HKD$ 43.33 | HKD$ 50.65 | HKD$ 50.65 | HKD$ 50.65 | HKD$ 48.00 | HKD$ 48.00 | HKD$ 48.00 | HKD$ 37.57 | HKD$ 37.57 | HKD$ 37.57 |
Gross Profit | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - |
EBITDA | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - |
Earnings from Cont. Ops. | 2.81 % | 2.81 % | 2.81 % | 2.81 % | 2.81 % | 6.70 % | 6.70 % | 8.80 % | 8.80 % | 8.80 % | 8.80 % | 10.75 % | 9.66 % | 9.66 % | 9.66 % | 9.66 % | 9.66 % | 12.82 % | 12.82 % | 7.60 % | 7.60 % | 8.31 % | 8.31 % | 8.31 % | 7.00 % | 7.00 % | 7.00 % | 3.69 % | 3.69 % | 3.69 % | 6.93 % | 6.93 % | 6.93 % | 2.84 % | 2.84 % | 2.84 % | 7.74 % | 7.74 % | 7.74 % | 1.65 % | 1.65 % | 1.65 % | -5.12 % | -5.12 % | -5.12 % | -4.44 % | -4.44 % | -4.44 % | -7.56 % | -7.56 % | -7.56 % | -1.94 % | -1.94 % | -1.94 % | 6.12 % | 6.12 % | 6.12 % | 13.68 % | 13.68 % | 13.68 % | 11.01 % | 11.01 % | 11.01 % | 6.70 % | 6.70 % | 6.70 % | 12.84 % | 12.84 % | 12.84 % | 5.35 % | 5.35 % | 5.35 % | 6.31 % | 6.31 % | 6.31 % | 7.80 % | 7.80 % | 7.80 % | 2.96 % | 2.96 % | 2.96 % | 8.07 % | 8.07 % | 8.07 % | 15.63 % | 15.63 % | 15.63 % | 30.27 % | 30.27 % | 30.27 % | 32.35 % | 32.35 % | 32.35 % | 44.00 % | 44.00 % | 44.00 % | 42.60 % | 42.60 % | 42.60 % | 54.12 % | 54.12 % | 54.12 % | 53.86 % | 53.86 % | 53.86 % | 38.37 % | 38.37 % | 38.37 % |
Net Income | 2.47 % | 2.47 % | 2.47 % | 2.47 % | 2.47 % | 6.37 % | 6.37 % | 8.57 % | 8.57 % | 8.57 % | 8.57 % | 10.50 % | 9.02 % | 9.02 % | 9.02 % | 9.02 % | 9.02 % | 12.65 % | 12.65 % | 7.09 % | 7.09 % | 7.67 % | 7.67 % | 7.67 % | 6.78 % | 6.78 % | 6.78 % | 3.12 % | 3.12 % | 3.12 % | 6.74 % | 6.74 % | 6.74 % | 2.75 % | 2.75 % | 2.75 % | 7.73 % | 7.73 % | 7.73 % | 1.76 % | 1.76 % | 1.76 % | -5.06 % | -5.06 % | -5.06 % | -4.76 % | -4.76 % | -4.76 % | -8.10 % | -8.10 % | -8.10 % | -2.89 % | -2.89 % | -2.89 % | 4.66 % | 4.66 % | 4.66 % | 12.48 % | 12.48 % | 12.48 % | 9.74 % | 9.74 % | 9.74 % | 6.01 % | 6.01 % | 6.01 % | 12.69 % | 12.69 % | 12.69 % | 4.94 % | 4.94 % | 4.94 % | 5.99 % | 5.99 % | 5.99 % | 7.17 % | 7.17 % | 7.17 % | 2.17 % | 2.17 % | 2.17 % | 7.85 % | 7.85 % | 7.85 % | 15.50 % | 15.50 % | 15.50 % | 30.40 % | 30.40 % | 30.40 % | 32.65 % | 32.65 % | 32.65 % | 44.00 % | 44.00 % | 44.00 % | 42.60 % | 42.60 % | 42.60 % | 54.12 % | 54.12 % | 54.12 % | 53.86 % | 53.86 % | 53.86 % | 38.37 % | 38.37 % | 38.37 % |
Unlevered Free Cash Flow | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - |