China Vanke Co., Ltd. - SEHK:2202
Profile
Price
HKD$ 5.63
()
Market Cap
HKD$ 89.493B
Shares Out
15895.797 M
Employees
131097
Dividends
Yield
6.53 %
Payout (TTM)
-92.96 %
DPS (TTM)
0
DPS Growth 3Yr
-21.16 %
DPS Growth 5Yr
-13.45 %
DPS Growth 10Yr
155.33 %
FinancialHealth
Cash
-
Net Debt
HKD$ 178.53B
Debt/Equity (TTM)
101.39 %
Returns(TTM)
ROA
-1.43 %
ROE
-7.94 %
ROCE
-1.75 %
Valuation(TTM)
P/E
-4.443
P/B
0.368
P/FCF
-20.264 %
Margins(TTM)
Gross
9.82 %
Operating
-2.71 %
Pre-Tax
-3.9 %
Net
-4.94 %
FCFPS
-0.343 %
Growth(CAGR)
RevPS 3Yr
0.078 %
RevPS 5Yr
0.462 %
RevPS 10Yr
2.214 %
NetIncomePS 3Yr
-0.801 %
NetIncomePS 5Yr
-0.663 %
NetIncomePS 10Yr
-0.248 %
Last Price
HKD$ 5.63
5D
-2.087%
1M
10.609%
3M
-22.665%
1Y
-5.853%
China Vanke Co., Ltd. demonstrates both bullish and bearish factors. Bullish aspects include its strong market position, operational efficiency, diversified revenue streams, and strategic focus on core businesses and sustainability. The company benefits from government support and urbanization trends, enhancing its long-term growth potential. Conversely, bearish factors involve declining sales, high debt levels, and increased competition, compounded by macroeconomic uncertainties and a sluggish property market. In the short term, Vanke faces significant challenges, but its robust fundamentals and strategic adjustments position it for potential recovery and growth in the long run. Investors should consider these dynamics when evaluating Vanke's prospects.
Valuation And Growth
Segments
Guidance and Outlook
Bulls - Bears Say
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 |
---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
Valuation Multiples |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
TEV/LTM Unlevered FCF | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | 15.86 | 17.18 | 18.31 | 18.86 | 90.82 | 10.38 | 9.31 | 9.45 | 9.88 | 9.19 | 20.75 | 20.49 | 9.86 | 9.74 | 9.54 | 9.76 | 12.94 | 11.19 | 11.00 | 11.79 | 10.80 | 10.55 | 8.17 | 8.15 | 6.76 | 6.63 | 6.46 | 6.77 | 16.85 | 12.46 | 12.45 | 11.36 | 11.78 | 11.40 | 11.55 | 11.52 | - | - | - | - | 6.67 | - | - | - | - | - | 17.39 | 15.89 | 13.84 | 14.42 | 12.94 | 12.24 | 17.72 | 6.18 | 6.23 | 6.15 | 7.69 | 7.15 | 17.27 | 16.65 | 126.00 | 159.11 | 160.80 | 161.16 | - | 25.66 | 25.67 | 26.13 | 18.30 | 17.06 | 5.33 | 5.67 | 7.53 | 7.67 | 7.66 | 7.76 | 4.78 | 6.15 | 6.23 | 6.47 | 5.52 | 5.02 | 13.22 | 13.25 | - | - |
Market Cap/LTM Levered FCF | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | 10.22 | 11.84 | 13.23 | 13.91 | - | 7.43 | 6.24 | 6.39 | 6.87 | 6.10 | 16.39 | 16.07 | 6.67 | 6.54 | 6.32 | 6.57 | 9.16 | 7.56 | 7.35 | 8.24 | 7.12 | 6.84 | 5.51 | 5.49 | 4.47 | 4.34 | 4.16 | 4.49 | 14.03 | 8.82 | 8.81 | 7.57 | 8.04 | 7.61 | 8.41 | 8.37 | - | - | - | - | 5.67 | - | - | - | - | - | 14.51 | 12.87 | 10.58 | 11.20 | 9.63 | 8.88 | 13.42 | 5.09 | 5.13 | 5.05 | 6.64 | 6.08 | 15.11 | 14.44 | 225.55 | - | - | - | - | 22.62 | 22.63 | 23.13 | 14.74 | 13.41 | 4.18 | 4.52 | 6.00 | 6.15 | 6.14 | 6.24 | 4.08 | 4.54 | 4.62 | 4.87 | 3.89 | 3.38 | 8.62 | 8.65 | - | - |
P/LTM Normalized EPS | - | - | - | - | - | - | 9.48 | 9.94 | 9.71 | 11.56 | 10.39 | 10.85 | 9.15 | 8.75 | 9.53 | 10.42 | 10.32 | 9.77 | 10.19 | 10.18 | 9.36 | 9.51 | 10.11 | 10.06 | 11.08 | 11.83 | 11.77 | 12.06 | 8.74 | 11.41 | 10.65 | 11.57 | 13.78 | 11.98 | 13.03 | 12.70 | 7.72 | 8.18 | 7.95 | 7.34 | 7.32 | 8.15 | 7.57 | 7.53 | 8.68 | 9.73 | 10.26 | 10.69 | 12.07 | 10.13 | 10.47 | 11.19 | 10.05 | 9.76 | 9.50 | 9.44 | 9.19 | 9.04 | 9.42 | 8.99 | 10.82 | 10.60 | 11.77 | 10.13 | 9.70 | 9.81 | 9.78 | 11.25 | 10.88 | 10.44 | 11.29 | 12.35 | 11.32 | 11.22 | 9.63 | 10.29 | 9.80 | 10.66 | 10.55 | 10.99 | 11.60 | 12.06 | 13.39 | 16.16 | 18.66 | 21.43 | 17.72 | 17.81 | 16.52 | 15.71 | 13.90 | 15.15 | 16.19 | 13.78 | 12.64 | 13.32 | 15.40 | 15.51 | 15.41 | 20.23 | 18.69 | 20.93 | 19.94 | 14.60 | 20.81 | 20.81 | 20.81 | 20.97 | 22.38 | 22.38 | 22.38 | 13.80 | 12.52 | 11.90 | 12.90 | 13.75 | 14.08 | 13.92 | 14.16 | 12.62 | 11.86 | 12.21 | 12.93 | 10.14 | 8.75 | 8.48 | 8.43 | 9.27 | 7.75 |
P/LTM EPS | - | - | - | - | - | - | 7.76 | 8.14 | 7.96 | 9.47 | 8.51 | 8.74 | 6.13 | 5.86 | 6.38 | 6.98 | 6.92 | 7.52 | 7.84 | 7.80 | 7.17 | 7.29 | 7.75 | 7.82 | 8.69 | 9.28 | 9.23 | 9.46 | 6.86 | 8.74 | 8.16 | 8.83 | 10.51 | 9.13 | 9.94 | 9.88 | 5.82 | 6.17 | 5.99 | 5.54 | 5.52 | 6.19 | 5.75 | 5.74 | 6.62 | 7.42 | 7.83 | 8.29 | 9.30 | 7.81 | 8.07 | 8.63 | 7.74 | 8.01 | 7.80 | 7.76 | 7.56 | 7.43 | 7.75 | 7.40 | 8.67 | 8.50 | 9.43 | 8.12 | 7.78 | 7.88 | 7.85 | 9.33 | 9.02 | 8.66 | 9.36 | 10.04 | 9.99 | 9.90 | 8.50 | 9.08 | 8.65 | 8.98 | 8.89 | 9.12 | 9.62 | 10.01 | 11.10 | 13.11 | 15.16 | 17.41 | 14.40 | 14.47 | 13.43 | 12.61 | 11.16 | 12.36 | 13.21 | 11.25 | 10.31 | 10.83 | 11.61 | 11.69 | 11.62 | 15.26 | 14.09 | 15.52 | 14.79 | 10.37 | 14.78 | 14.78 | 14.78 | 14.90 | 16.78 | 16.78 | 16.78 | 10.35 | 9.39 | 8.90 | 9.65 | 10.51 | 10.76 | 10.64 | 10.82 | 9.67 | 9.14 | 9.40 | 9.96 | 7.81 | 6.74 | 6.58 | 6.54 | 7.29 | 6.09 |
P/BV | 0.37 | 0.37 | 0.37 | 0.44 | 0.47 | 0.48 | 0.32 | 0.34 | 0.33 | 0.39 | 0.35 | 0.43 | 0.47 | 0.45 | 0.49 | 0.54 | 0.53 | 0.62 | 0.65 | 0.74 | 0.68 | 0.69 | 0.73 | 0.73 | 0.82 | 0.88 | 0.87 | 0.89 | 0.65 | 0.88 | 0.82 | 0.84 | 1.01 | 0.87 | 0.95 | 0.94 | 0.98 | 1.04 | 1.01 | 0.93 | 0.93 | 1.12 | 1.04 | 1.06 | 1.23 | 1.37 | 1.45 | 1.55 | 1.90 | 1.59 | 1.65 | 1.76 | 1.58 | 1.66 | 1.62 | 1.61 | 1.57 | 1.54 | 1.61 | 1.54 | 2.00 | 1.96 | 2.17 | 1.87 | 1.79 | 1.82 | 1.81 | 2.02 | 1.95 | 1.87 | 2.02 | 2.18 | 2.21 | 2.19 | 1.88 | 2.01 | 1.91 | 1.99 | 1.97 | 1.89 | 1.99 | 2.07 | 2.30 | 2.77 | 3.10 | 3.56 | 2.95 | 2.96 | 2.75 | 2.57 | 2.28 | 2.26 | 2.42 | 2.06 | 1.89 | 2.00 | 2.26 | 2.27 | 2.26 | 2.97 | 2.74 | 2.96 | 2.82 | 1.88 | 2.68 | 2.68 | 2.68 | 2.69 | 3.04 | 3.04 | 3.04 | 1.87 | 1.70 | 1.61 | 1.75 | 1.76 | 1.80 | 1.78 | 1.81 | 1.73 | 1.79 | 1.84 | 1.95 | 1.53 | 1.32 | 1.32 | 1.31 | 1.48 | 1.24 |
P/Tangible BV | 0.38 | 0.38 | 0.38 | 0.45 | 0.49 | 0.51 | 0.34 | 0.36 | 0.35 | 0.42 | 0.38 | 0.46 | 0.49 | 0.47 | 0.51 | 0.56 | 0.55 | 0.67 | 0.70 | 0.79 | 0.73 | 0.74 | 0.78 | 0.78 | 0.88 | 0.94 | 0.94 | 0.96 | 0.70 | 0.95 | 0.88 | 0.91 | 1.08 | 0.94 | 1.02 | 1.00 | 1.02 | 1.08 | 1.05 | 0.97 | 0.97 | 1.15 | 1.07 | 1.09 | 1.26 | 1.41 | 1.49 | 1.60 | 1.95 | 1.64 | 1.69 | 1.81 | 1.62 | 1.71 | 1.67 | 1.66 | 1.61 | 1.59 | 1.65 | 1.59 | 2.06 | 2.02 | 2.24 | 1.93 | 1.85 | 1.88 | 1.87 | 2.08 | 2.01 | 1.93 | 2.09 | 2.25 | 2.29 | 2.27 | 1.95 | 2.08 | 1.99 | 2.06 | 2.04 | 1.91 | 2.02 | 2.10 | 2.33 | 2.80 | 3.15 | 3.61 | 2.99 | 3.00 | 2.79 | 2.61 | 2.31 | 2.29 | 2.45 | 2.09 | 1.91 | 2.03 | 2.29 | 2.30 | 2.29 | 3.01 | 2.78 | 3.00 | 2.86 | 1.90 | 2.71 | 2.71 | 2.71 | 2.73 | 3.08 | 3.08 | 3.08 | 1.90 | 1.72 | 1.63 | 1.77 | 1.78 | 1.83 | 1.81 | 1.84 | 1.75 | 1.81 | 1.86 | 1.97 | 1.55 | 1.33 | 1.33 | 1.32 | 1.50 | 1.25 |
TEV/LTM Total Revenue | 1.25 | 1.25 | 1.25 | 1.28 | 1.31 | 1.26 | 1.05 | 1.06 | 1.06 | 1.09 | 1.07 | 1.07 | 1.12 | 1.11 | 1.13 | 1.15 | 1.15 | 1.05 | 1.06 | 1.03 | 1.01 | 1.01 | 1.03 | 1.07 | 1.07 | 1.10 | 1.10 | 1.11 | 1.00 | 1.06 | 1.04 | 1.13 | 1.21 | 1.15 | 1.19 | 1.16 | 1.14 | 1.17 | 1.15 | 1.11 | 1.11 | 1.12 | 1.08 | 1.03 | 1.11 | 1.18 | 1.22 | 1.35 | 1.51 | 1.35 | 1.37 | 1.44 | 1.33 | 1.36 | 1.34 | 1.37 | 1.35 | 1.33 | 1.36 | 1.30 | 1.60 | 1.57 | 1.68 | 1.54 | 1.51 | 1.45 | 1.45 | 1.66 | 1.63 | 1.59 | 1.66 | 1.64 | 1.63 | 1.63 | 1.49 | 1.54 | 1.49 | 1.47 | 1.46 | 1.62 | 1.67 | 1.71 | 1.84 | 1.82 | 1.96 | 2.17 | 1.88 | 1.87 | 1.78 | 1.58 | 1.44 | 1.44 | 1.50 | 1.35 | 1.28 | 1.34 | 1.19 | 1.20 | 1.19 | 1.49 | 1.38 | 1.54 | 1.48 | 1.29 | 1.63 | 1.65 | 1.65 | 1.65 | 1.92 | 1.92 | 1.95 | 1.37 | 1.27 | 1.19 | 1.27 | 1.40 | 1.43 | 1.43 | 1.44 | 1.26 | 1.47 | 1.49 | 1.54 | 1.32 | 1.20 | 1.27 | 1.28 | 1.40 | 1.26 |
Market Cap/LTM Total Revenue | 0.21 | 0.21 | 0.20 | 0.24 | 0.26 | 0.27 | 0.16 | 0.17 | 0.17 | 0.20 | 0.18 | 0.21 | 0.24 | 0.23 | 0.25 | 0.28 | 0.27 | 0.29 | 0.30 | 0.33 | 0.31 | 0.31 | 0.33 | 0.34 | 0.36 | 0.39 | 0.39 | 0.40 | 0.29 | 0.40 | 0.38 | 0.42 | 0.51 | 0.44 | 0.48 | 0.47 | 0.48 | 0.51 | 0.49 | 0.46 | 0.46 | 0.55 | 0.51 | 0.54 | 0.62 | 0.70 | 0.73 | 0.81 | 0.97 | 0.81 | 0.83 | 0.90 | 0.80 | 0.83 | 0.81 | 0.82 | 0.81 | 0.78 | 0.81 | 0.78 | 0.96 | 0.93 | 1.04 | 0.90 | 0.86 | 0.88 | 0.88 | 1.02 | 0.99 | 0.95 | 1.02 | 1.13 | 1.01 | 1.01 | 0.87 | 0.92 | 0.87 | 0.95 | 0.95 | 1.00 | 1.06 | 1.09 | 1.22 | 1.49 | 1.48 | 1.69 | 1.40 | 1.39 | 1.30 | 1.21 | 1.07 | 1.04 | 1.10 | 0.94 | 0.87 | 0.93 | 0.95 | 0.96 | 0.95 | 1.25 | 1.14 | 1.26 | 1.20 | 0.93 | 1.27 | 1.28 | 1.29 | 1.32 | 1.58 | 1.58 | 1.61 | 1.03 | 0.94 | 0.91 | 0.99 | 1.08 | 1.11 | 1.11 | 1.12 | 1.05 | 1.06 | 1.07 | 1.13 | 0.90 | 0.79 | 0.77 | 0.77 | 0.87 | 0.72 |
TEV/LTM EBITDA | - | - | - | - | - | 40.64 | 14.52 | 14.63 | 14.61 | 15.03 | 14.74 | 13.27 | 11.45 | 11.36 | 11.59 | 11.84 | 11.80 | 9.69 | 9.80 | 9.23 | 9.01 | 9.03 | 9.24 | 9.34 | 9.11 | 9.34 | 9.33 | 9.42 | 8.45 | 8.84 | 8.67 | 9.10 | 9.80 | 9.29 | 9.60 | 9.21 | 7.74 | 7.95 | 7.82 | 7.59 | 7.60 | 7.02 | 6.80 | 5.96 | 6.46 | 6.88 | 7.09 | 7.36 | 7.40 | 6.64 | 6.74 | 7.05 | 6.55 | 6.44 | 6.36 | 6.15 | 6.08 | 5.95 | 6.09 | 5.78 | 6.90 | 6.78 | 7.27 | 6.65 | 6.50 | 5.93 | 5.91 | 7.05 | 6.92 | 6.74 | 7.06 | 6.97 | 7.34 | 7.34 | 6.70 | 6.94 | 6.72 | 7.08 | 7.06 | 8.00 | 8.28 | 8.46 | 9.08 | 9.06 | 11.43 | 12.65 | 10.96 | 10.94 | 10.39 | 9.10 | 8.31 | 9.51 | 9.91 | 8.89 | 8.41 | 8.75 | 8.21 | 8.26 | 8.16 | 10.21 | 9.48 | 10.68 | 10.30 | 8.30 | 10.48 | 10.59 | 10.61 | 10.51 | 12.65 | 12.66 | 12.88 | 9.02 | 8.41 | 7.77 | 8.26 | 9.61 | 9.79 | 9.78 | 9.91 | 8.46 | 8.78 | 8.89 | 9.24 | 7.88 | 7.17 | 7.39 | 7.40 | 7.94 | 7.11 |
TEV/LTM EBIT | - | - | - | - | - | 78.19 | 18.31 | 18.45 | 18.42 | 18.96 | 18.59 | 16.52 | 13.25 | 13.14 | 13.41 | 13.69 | 13.64 | 10.97 | 11.11 | 10.43 | 10.18 | 10.21 | 10.44 | 10.59 | 9.89 | 10.14 | 10.14 | 10.23 | 9.18 | 9.71 | 9.52 | 10.11 | 10.89 | 10.32 | 10.66 | 10.29 | 8.27 | 8.49 | 8.35 | 8.11 | 8.12 | 7.51 | 7.28 | 6.37 | 6.90 | 7.35 | 7.57 | 7.89 | 7.86 | 7.05 | 7.16 | 7.48 | 6.96 | 6.79 | 6.71 | 6.53 | 6.45 | 6.32 | 6.46 | 6.13 | 7.07 | 6.95 | 7.45 | 6.83 | 6.67 | 6.25 | 6.24 | 7.24 | 7.11 | 6.93 | 7.26 | 7.17 | 7.50 | 7.50 | 6.84 | 7.09 | 6.86 | 7.26 | 7.24 | 8.22 | 8.50 | 8.69 | 9.32 | 9.31 | 11.71 | 12.96 | 11.23 | 11.21 | 10.65 | 9.34 | 8.53 | 9.75 | 10.16 | 9.12 | 8.62 | 8.96 | 8.37 | 8.43 | 8.32 | 10.41 | 9.68 | 10.87 | 10.48 | 8.47 | 10.69 | 10.81 | 10.83 | 10.73 | 12.93 | 12.94 | 13.17 | 9.22 | 8.60 | 7.94 | 8.44 | 9.81 | 10.00 | 9.99 | 10.11 | 8.61 | 8.84 | 8.96 | 9.31 | 7.94 | 7.22 | 7.47 | 7.48 | 8.00 | 7.16 |
Margin Analysis |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Gross Margin | 8.96 | 8.96 | 8.96 | 8.96 | 8.96 | 9.62 | 9.62 | 13.85 | 13.85 | 13.85 | 13.85 | 14.49 | 18.14 | 18.14 | 18.14 | 18.14 | 18.14 | 18.81 | 18.81 | 19.00 | 19.00 | 19.46 | 19.46 | 19.46 | 19.65 | 19.65 | 19.65 | 20.24 | 20.24 | 20.24 | 20.92 | 20.92 | 20.92 | 21.14 | 21.14 | 21.14 | 24.11 | 24.11 | 24.11 | 25.55 | 25.55 | 25.55 | 27.30 | 27.30 | 27.30 | 28.77 | 28.77 | 28.77 | 32.15 | 32.15 | 32.15 | 34.21 | 34.21 | 34.21 | 35.45 | 35.45 | 35.45 | 35.94 | 35.94 | 35.94 | 37.61 | 37.61 | 37.61 | 37.63 | 37.63 | 37.63 | 37.11 | 37.11 | 37.11 | 37.14 | 37.14 | 37.14 | 35.23 | 35.23 | 35.23 | 34.40 | 34.40 | 34.40 | 34.21 | 34.21 | 34.21 | 33.88 | 33.88 | 33.88 | 31.60 | 31.60 | 31.60 | 31.00 | 31.00 | 31.00 | 28.96 | 28.96 | 28.96 | 29.07 | 29.07 | 29.07 | 27.84 | 27.84 | 27.84 | 27.87 | 27.87 | 27.87 | 29.10 | 29.10 | 29.10 | 29.13 | 29.13 | 29.13 | 28.99 | 28.99 | 28.99 | 29.36 | 29.36 | 29.36 | 29.02 | 29.02 | 29.02 | 29.42 | 29.42 | 29.42 | 30.51 | 30.51 | 30.51 | 30.66 | 30.66 | 30.66 | 31.49 | 31.49 | 31.49 |
SG&A Margin | 4.18 | 4.18 | 4.18 | 4.18 | 4.18 | 4.23 | 4.23 | 3.91 | 3.91 | 3.91 | 3.91 | 3.87 | 4.23 | 4.23 | 4.23 | 4.23 | 4.23 | 4.09 | 4.09 | 4.09 | 4.09 | 4.37 | 4.37 | 4.37 | 5.12 | 5.12 | 5.12 | 4.76 | 4.76 | 4.76 | 5.03 | 5.03 | 5.03 | 5.09 | 5.09 | 5.09 | 5.03 | 5.03 | 5.03 | 5.08 | 5.08 | 5.08 | 5.05 | 5.05 | 5.05 | 4.99 | 4.99 | 4.99 | 5.11 | 5.11 | 5.11 | 5.20 | 5.20 | 5.20 | 5.39 | 5.39 | 5.39 | 5.45 | 5.45 | 5.45 | 5.88 | 5.88 | 5.88 | 5.96 | 5.96 | 5.96 | 5.98 | 5.98 | 5.98 | 6.12 | 6.12 | 6.12 | 5.65 | 5.65 | 5.65 | 5.96 | 5.96 | 5.96 | 6.03 | 6.03 | 6.03 | 5.98 | 5.98 | 5.98 | 5.84 | 5.84 | 5.84 | 5.29 | 5.29 | 5.29 | 5.15 | 5.15 | 5.15 | 4.97 | 4.97 | 4.97 | 4.48 | 4.48 | 4.48 | 4.61 | 4.61 | 4.61 | 4.65 | 4.65 | 4.65 | 4.54 | 4.54 | 4.54 | 5.34 | 5.34 | 5.34 | 5.42 | 5.42 | 5.42 | 5.80 | 5.80 | 5.80 | 5.75 | 5.75 | 5.75 | 5.43 | 5.43 | 5.43 | 5.33 | 5.33 | 5.33 | 5.38 | 5.38 | 5.38 |
EBITDA Margin | -1.90 | -1.90 | -1.90 | -1.90 | -1.90 | 2.60 | 2.60 | 6.74 | 6.74 | 6.74 | 6.74 | 7.53 | 9.00 | 9.00 | 9.00 | 9.00 | 9.00 | 10.32 | 10.32 | 11.34 | 11.34 | 11.47 | 11.47 | 11.47 | 14.87 | 14.87 | 14.87 | 12.22 | 12.22 | 12.22 | 12.40 | 12.40 | 12.40 | 12.45 | 12.45 | 12.45 | 14.94 | 14.94 | 14.94 | 16.09 | 16.09 | 16.09 | 17.28 | 17.28 | 17.28 | 18.27 | 18.27 | 18.27 | 20.48 | 20.48 | 20.48 | 21.15 | 21.15 | 21.15 | 22.20 | 22.20 | 22.20 | 22.36 | 22.36 | 22.36 | 23.64 | 23.64 | 23.64 | 24.27 | 24.27 | 24.27 | 23.76 | 23.76 | 23.76 | 23.91 | 23.91 | 23.91 | 22.55 | 22.55 | 22.55 | 21.05 | 21.05 | 21.05 | 20.52 | 20.52 | 20.52 | 20.33 | 20.33 | 20.33 | 17.33 | 17.33 | 17.33 | 17.61 | 17.61 | 17.61 | 15.30 | 15.30 | 15.30 | 15.43 | 15.43 | 15.43 | 14.64 | 14.64 | 14.64 | 14.49 | 14.49 | 14.49 | 15.64 | 15.64 | 15.64 | 15.75 | 15.75 | 15.75 | 15.33 | 15.33 | 15.33 | 15.52 | 15.52 | 15.52 | 14.71 | 14.71 | 14.71 | 15.03 | 15.03 | 15.03 | 16.72 | 16.72 | 16.72 | 17.27 | 17.27 | 17.27 | 17.70 | 17.70 | 17.70 |
EBIT Margin | -2.82 | -2.82 | -2.82 | -2.82 | -2.82 | 1.62 | 1.62 | 5.74 | 5.74 | 5.74 | 5.74 | 6.45 | 8.20 | 8.20 | 8.20 | 8.20 | 8.20 | 9.58 | 9.58 | 9.91 | 9.91 | 10.09 | 10.09 | 10.09 | 13.73 | 13.73 | 13.73 | 10.95 | 10.95 | 10.95 | 11.16 | 11.16 | 11.16 | 11.24 | 11.24 | 11.24 | 13.73 | 13.73 | 13.73 | 14.88 | 14.88 | 14.88 | 16.11 | 16.11 | 16.11 | 17.11 | 17.11 | 17.11 | 19.18 | 19.18 | 19.18 | 20.03 | 20.03 | 20.03 | 21.00 | 21.00 | 21.00 | 21.24 | 21.24 | 21.24 | 22.58 | 22.58 | 22.58 | 23.16 | 23.16 | 23.16 | 22.75 | 22.75 | 22.75 | 22.92 | 22.92 | 22.92 | 21.72 | 21.72 | 21.72 | 20.22 | 20.22 | 20.22 | 19.69 | 19.69 | 19.69 | 19.54 | 19.54 | 19.54 | 16.72 | 16.72 | 16.72 | 16.91 | 16.91 | 16.91 | 14.79 | 14.79 | 14.79 | 14.95 | 14.95 | 14.95 | 14.28 | 14.28 | 14.28 | 14.16 | 14.16 | 14.16 | 15.26 | 15.26 | 15.26 | 15.38 | 15.38 | 15.38 | 14.82 | 14.82 | 14.82 | 15.04 | 15.04 | 15.04 | 14.27 | 14.27 | 14.27 | 14.65 | 14.65 | 14.65 | 16.58 | 16.58 | 16.58 | 17.04 | 17.04 | 17.04 | 17.56 | 17.56 | 17.56 |
Earnings from Cont. Ops Margin | -4.29 | -4.29 | -4.29 | -4.29 | -4.29 | -0.79 | -0.79 | 3.91 | 3.91 | 3.91 | 3.91 | 4.39 | 6.86 | 6.86 | 6.86 | 6.86 | 6.86 | 6.95 | 6.95 | 7.39 | 7.39 | 7.47 | 7.47 | 7.47 | 7.85 | 7.85 | 7.85 | 8.13 | 8.13 | 8.13 | 8.46 | 8.46 | 8.46 | 8.41 | 8.41 | 8.41 | 11.99 | 11.99 | 11.99 | 12.92 | 12.92 | 12.92 | 13.69 | 13.69 | 13.69 | 14.15 | 14.15 | 14.15 | 14.69 | 14.69 | 14.69 | 14.53 | 14.53 | 14.53 | 14.80 | 14.80 | 14.80 | 14.99 | 14.99 | 14.99 | 16.22 | 16.22 | 16.22 | 16.63 | 16.63 | 16.63 | 16.08 | 16.08 | 16.08 | 16.55 | 16.55 | 16.55 | 14.64 | 14.64 | 14.64 | 14.58 | 14.58 | 14.58 | 14.85 | 14.85 | 14.85 | 15.32 | 15.32 | 15.32 | 13.25 | 13.25 | 13.25 | 13.29 | 13.29 | 13.29 | 11.54 | 11.54 | 11.54 | 11.79 | 11.79 | 11.79 | 11.89 | 11.89 | 11.89 | 11.93 | 11.93 | 11.93 | 13.06 | 13.06 | 13.06 | 13.27 | 13.27 | 13.27 | 13.03 | 13.03 | 13.03 | 13.22 | 13.22 | 13.22 | 12.73 | 12.73 | 12.73 | 13.18 | 13.18 | 13.18 | 13.63 | 13.63 | 13.63 | 13.67 | 13.67 | 13.67 | 13.86 | 13.86 | 13.86 |
Net Income Margin | -4.91 | -4.91 | -4.91 | -4.91 | -4.91 | -1.85 | -1.85 | 2.26 | 2.26 | 2.26 | 2.26 | 2.61 | 4.19 | 4.19 | 4.19 | 4.19 | 4.19 | 4.07 | 4.07 | 4.46 | 4.46 | 4.50 | 4.50 | 4.50 | 4.42 | 4.42 | 4.42 | 4.82 | 4.82 | 4.82 | 5.00 | 5.00 | 5.00 | 4.97 | 4.97 | 4.97 | 8.54 | 8.54 | 8.54 | 9.11 | 9.11 | 9.11 | 9.58 | 9.58 | 9.58 | 9.91 | 9.91 | 9.91 | 10.51 | 10.51 | 10.51 | 10.55 | 10.55 | 10.55 | 10.62 | 10.62 | 10.62 | 10.57 | 10.57 | 10.57 | 11.00 | 11.00 | 11.00 | 11.02 | 11.02 | 11.02 | 10.79 | 10.79 | 10.79 | 11.35 | 11.35 | 11.35 | 10.25 | 10.25 | 10.25 | 10.70 | 10.70 | 10.70 | 11.07 | 11.07 | 11.07 | 11.55 | 11.55 | 11.55 | 9.92 | 9.92 | 9.92 | 9.76 | 9.76 | 9.76 | 8.54 | 8.54 | 8.54 | 8.74 | 8.74 | 8.74 | 8.38 | 8.38 | 8.38 | 8.46 | 8.46 | 8.46 | 9.09 | 9.09 | 9.09 | 9.27 | 9.27 | 9.27 | 9.91 | 9.91 | 9.91 | 10.14 | 10.14 | 10.14 | 10.20 | 10.20 | 10.20 | 10.76 | 10.76 | 10.76 | 11.41 | 11.41 | 11.41 | 11.39 | 11.39 | 11.39 | 11.48 | 11.48 | 11.48 |
Levered Free Cash Flow Margin | -4.83 | -4.83 | -4.83 | -4.83 | -4.83 | -8.26 | -8.26 | -6.88 | -6.88 | -6.88 | -6.88 | -2.26 | -4.10 | -4.10 | -4.10 | -4.10 | -4.10 | -4.91 | -4.91 | -3.67 | -3.67 | -7.23 | -7.23 | -7.23 | -6.47 | -6.47 | -6.47 | -9.24 | -9.24 | -9.24 | -17.78 | -17.78 | -17.78 | -12.28 | -12.28 | -12.28 | -13.05 | -13.05 | -13.05 | -3.87 | -3.87 | -3.87 | 5.25 | 5.25 | 5.25 | 0.18 | 0.18 | 0.18 | 13.06 | 13.06 | 13.06 | 5.07 | 5.07 | 5.07 | 12.34 | 12.34 | 12.34 | 8.49 | 8.49 | 8.49 | 9.32 | 9.32 | 9.32 | 12.50 | 12.50 | 12.50 | 19.03 | 19.03 | 19.03 | 3.73 | 3.73 | 3.73 | 11.48 | 11.48 | 11.48 | 9.77 | 9.77 | 9.77 | -3.72 | -3.72 | -3.72 | 26.23 | 26.23 | 26.23 | -11.07 | -11.07 | -11.07 | 8.31 | 8.31 | 8.31 | 9.79 | 9.79 | 9.79 | 6.96 | 6.96 | 6.96 | 18.76 | 18.76 | 18.76 | 8.35 | 8.35 | 8.35 | 0.42 | 0.42 | 0.42 | -2.66 | -2.66 | -2.66 | 6.98 | 6.98 | 6.98 | 21.78 | 21.78 | 21.78 | 18.00 | 18.00 | 18.00 | 22.94 | 22.94 | 22.94 | 23.26 | 23.26 | 23.26 | 8.88 | 8.88 | 8.88 | -1.42 | -1.42 | -1.42 |
Unlevered Free Cash Flow Margin | -3.75 | -3.75 | -3.75 | -3.75 | -3.75 | -7.37 | -7.37 | -6.11 | -6.11 | -6.11 | -6.11 | -1.49 | -3.33 | -3.33 | -3.33 | -3.33 | -3.33 | -4.16 | -4.16 | -3.02 | -3.02 | -6.50 | -6.50 | -6.50 | -5.83 | -5.83 | -5.83 | -8.43 | -8.43 | -8.43 | -16.71 | -16.71 | -16.71 | -11.20 | -11.20 | -11.20 | -11.91 | -11.91 | -11.91 | -2.65 | -2.65 | -2.65 | 6.47 | 6.47 | 6.47 | 1.49 | 1.49 | 1.49 | 14.53 | 14.53 | 14.53 | 6.56 | 6.56 | 6.56 | 13.90 | 13.90 | 13.90 | 10.07 | 10.07 | 10.07 | 10.95 | 10.95 | 10.95 | 14.27 | 14.27 | 14.27 | 20.81 | 20.81 | 20.81 | 5.45 | 5.45 | 5.45 | 13.07 | 13.07 | 13.07 | 11.15 | 11.15 | 11.15 | -2.36 | -2.36 | -2.36 | 27.27 | 27.27 | 27.27 | -9.99 | -9.99 | -9.99 | 9.08 | 9.08 | 9.08 | 10.42 | 10.42 | 10.42 | 7.56 | 7.56 | 7.56 | 19.32 | 19.32 | 19.32 | 8.91 | 8.91 | 8.91 | 1.04 | 1.04 | 1.04 | -2.09 | -2.09 | -2.09 | 7.47 | 7.47 | 7.47 | 22.39 | 22.39 | 22.39 | 18.60 | 18.60 | 18.60 | 23.60 | 23.60 | 23.60 | 23.85 | 23.85 | 23.85 | 9.63 | 9.63 | 9.63 | -0.76 | -0.76 | -0.76 |
Margin Analysis |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Total Revenue | - | - | - | - | - | HKD$ 431409.19 | - | - | HKD$ 448020.66 | - | - | HKD$ 494258.59 | - | - | HKD$ 501669.21 | - | - | HKD$ 491688.95 | - | - | HKD$ 536219.32 | - | - | HKD$ 548962.64 | - | - | HKD$ 542707.73 | - | - | HKD$ 559023.13 | - | - | HKD$ 530605.73 | - | - | HKD$ 488163.60 | - | - | HKD$ 487729.53 | - | - | HKD$ 483752.93 | - | - | HKD$ 473807.77 | - | - | HKD$ 467052.26 | - | - | HKD$ 451444.67 | - | - | HKD$ 415208.29 | - | - | HKD$ 403847.32 | - | - | HKD$ 395629.00 | - | - | HKD$ 396275.60 | - | - | HKD$ 372231.61 | - | - | HKD$ 356562.28 | - | - | HKD$ 339547.11 | - | - | HKD$ 320644.24 | - | - | HKD$ 325103.00 | - | - | HKD$ 300589.76 | - | - | HKD$ 274816.15 | - | - | HKD$ 261635.77 | - | - | HKD$ 259078.44 | - | - | HKD$ 253659.83 | - | - | HKD$ 263314.01 | - | - | HKD$ 259029.21 | - | - | HKD$ 250983.45 | - | - | HKD$ 237055.84 | - | - | HKD$ 216793.08 | - | - | HKD$ 210635.06 | - | - | HKD$ 175407.51 | - | - | HKD$ 167704.06 | - | - | HKD$ 157031.94 | - | - | HKD$ 157681.32 | - | - | HKD$ 145568.88 | - | - | HKD$ 145404.38 |
Profitability |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Return on Equity | -4.34 % | -4.34 % | -4.34 % | -4.34 % | -4.34 % | -0.82 % | -0.82 % | 4.50 % | 4.50 % | 4.50 % | 4.50 % | 5.06 % | 7.70 % | 7.70 % | 7.70 % | 7.70 % | 7.70 % | 8.71 % | 8.71 % | 9.52 % | 9.52 % | 9.42 % | 9.42 % | 9.42 % | 10.44 % | 10.44 % | 10.44 % | 10.60 % | 10.60 % | 10.60 % | 10.24 % | 10.24 % | 10.24 % | 10.25 % | 10.25 % | 10.25 % | 15.89 % | 15.89 % | 15.89 % | 17.36 % | 17.36 % | 17.36 % | 18.86 % | 18.86 % | 18.86 % | 19.12 % | 19.12 % | 19.12 % | 20.68 % | 20.68 % | 20.68 % | 20.80 % | 20.80 % | 20.80 % | 21.30 % | 21.30 % | 21.30 % | 21.78 % | 21.78 % | 21.78 % | 24.34 % | 24.34 % | 24.34 % | 25.12 % | 25.12 % | 25.12 % | 23.50 % | 23.50 % | 23.50 % | 23.34 % | 23.34 % | 23.34 % | 23.04 % | 23.04 % | 23.04 % | 22.17 % | 22.17 % | 22.17 % | 21.20 % | 21.20 % | 21.20 % | 21.36 % | 21.36 % | 21.36 % | 20.48 % | 20.48 % | 20.48 % | 20.92 % | 20.92 % | 20.92 % | 18.76 % | 18.76 % | 18.76 % | 19.03 % | 19.03 % | 19.03 % | 20.93 % | 20.93 % | 20.93 % | 20.51 % | 20.51 % | 20.51 % | 20.62 % | 20.62 % | 20.62 % | 20.58 % | 20.58 % | 20.58 % | 18.67 % | 18.67 % | 18.67 % | 18.42 % | 18.42 % | 18.42 % | 17.03 % | 17.03 % | 17.03 % | 17.43 % | 17.43 % | 17.43 % | 18.37 % | 18.37 % | 18.37 % | 19.05 % | 19.05 % | 19.05 % | 19.47 % | 19.47 % | 19.47 % |
Return on Assets | -0.46 % | -0.46 % | -0.46 % | -0.46 % | -0.46 % | 0.27 % | 0.27 % | 1.03 % | 1.03 % | 1.03 % | 1.03 % | 1.15 % | 1.34 % | 1.34 % | 1.34 % | 1.34 % | 1.34 % | 1.67 % | 1.67 % | 1.71 % | 1.71 % | 1.72 % | 1.72 % | 1.72 % | 2.34 % | 2.34 % | 2.34 % | 1.76 % | 1.76 % | 1.76 % | 1.64 % | 1.64 % | 1.64 % | 1.67 % | 1.67 % | 1.67 % | 2.04 % | 2.04 % | 2.04 % | 2.17 % | 2.17 % | 2.17 % | 2.39 % | 2.39 % | 2.39 % | 2.49 % | 2.49 % | 2.49 % | 2.68 % | 2.68 % | 2.68 % | 2.77 % | 2.77 % | 2.77 % | 2.93 % | 2.93 % | 2.93 % | 3.00 % | 3.00 % | 3.00 % | 3.18 % | 3.18 % | 3.18 % | 3.28 % | 3.28 % | 3.28 % | 3.23 % | 3.23 % | 3.23 % | 3.17 % | 3.17 % | 3.17 % | 3.34 % | 3.34 % | 3.34 % | 3.10 % | 3.10 % | 3.10 % | 2.97 % | 2.97 % | 2.97 % | 2.97 % | 2.97 % | 2.97 % | 2.83 % | 2.83 % | 2.83 % | 3.03 % | 3.03 % | 3.03 % | 2.92 % | 2.92 % | 2.92 % | 3.12 % | 3.12 % | 3.12 % | 3.14 % | 3.14 % | 3.14 % | 3.12 % | 3.12 % | 3.12 % | 3.24 % | 3.24 % | 3.24 % | 3.36 % | 3.36 % | 3.36 % | 2.77 % | 2.77 % | 2.77 % | 2.82 % | 2.82 % | 2.82 % | 2.55 % | 2.55 % | 2.55 % | 2.71 % | 2.71 % | 2.71 % | 2.85 % | 2.85 % | 2.85 % | 3.08 % | 3.08 % | 3.08 % | 3.15 % | 3.15 % | 3.15 % |
Return on Capital | -0.94 % | -0.94 % | -0.94 % | -0.94 % | -0.94 % | 0.55 % | 0.55 % | 2.22 % | 2.22 % | 2.22 % | 2.22 % | 2.52 % | 3.15 % | 3.15 % | 3.15 % | 3.15 % | 3.15 % | 4.12 % | 4.12 % | 4.38 % | 4.38 % | 4.44 % | 4.44 % | 4.44 % | 6.37 % | 6.37 % | 6.37 % | 4.96 % | 4.96 % | 4.96 % | 4.74 % | 4.74 % | 4.74 % | 4.81 % | 4.81 % | 4.81 % | 6.15 % | 6.15 % | 6.15 % | 6.55 % | 6.55 % | 6.55 % | 7.28 % | 7.28 % | 7.28 % | 7.55 % | 7.55 % | 7.55 % | 8.56 % | 8.56 % | 8.56 % | 8.76 % | 8.76 % | 8.76 % | 9.02 % | 9.02 % | 9.02 % | 9.30 % | 9.30 % | 9.30 % | 10.21 % | 10.21 % | 10.21 % | 10.51 % | 10.51 % | 10.51 % | 10.05 % | 10.05 % | 10.05 % | 9.74 % | 9.74 % | 9.74 % | 10.43 % | 10.43 % | 10.43 % | 9.68 % | 9.68 % | 9.68 % | 9.07 % | 9.07 % | 9.07 % | 8.88 % | 8.88 % | 8.88 % | 9.01 % | 9.01 % | 9.01 % | 9.39 % | 9.39 % | 9.39 % | 8.51 % | 8.51 % | 8.51 % | 8.88 % | 8.88 % | 8.88 % | 9.82 % | 9.82 % | 9.82 % | 9.49 % | 9.49 % | 9.49 % | 9.44 % | 9.44 % | 9.44 % | 9.38 % | 9.38 % | 9.38 % | 8.05 % | 8.05 % | 8.05 % | 7.95 % | 7.95 % | 7.95 % | 7.21 % | 7.21 % | 7.21 % | 7.31 % | 7.31 % | 7.31 % | 7.96 % | 7.96 % | 7.96 % | 8.23 % | 8.23 % | 8.23 % | 8.38 % | 8.38 % | 8.38 % |
Dividends |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Dividend/Market Cap | - | - | - | - | - | - | - | - | - | - | - | - | 6.77 % | 7.08 % | 6.50 % | 5.94 % | 6.00 % | 5.20 % | 4.99 % | 4.46 % | 4.85 % | 4.78 % | 4.49 % | 4.46 % | 5.70 % | 5.34 % | 5.36 % | 5.23 % | 7.22 % | 5.47 % | 5.87 % | 5.67 % | 6.10 % | 7.02 % | 6.45 % | 6.53 % | 6.51 % | 6.15 % | 6.33 % | 6.85 % | 6.86 % | 5.87 % | 6.31 % | 6.05 % | 4.27 % | 3.81 % | 3.61 % | 3.39 % | 3.07 % | 3.66 % | 3.54 % | 3.31 % | 3.69 % | 3.63 % | 3.73 % | 3.79 % | 3.89 % | 3.96 % | 3.79 % | 3.96 % | 3.53 % | 3.61 % | 3.25 % | 3.77 % | 3.94 % | 4.04 % | 4.05 % | 3.63 % | 3.76 % | 3.91 % | 3.62 % | 2.93 % | 3.22 % | 3.24 % | 3.78 % | 3.54 % | 3.71 % | 3.70 % | 3.74 % | 3.86 % | 3.21 % | 3.09 % | 2.78 % | 2.37 % | 2.42 % | 2.10 % | 2.54 % | 2.53 % | 2.73 % | 3.01 % | 3.40 % | 3.38 % | 2.88 % | 3.39 % | 3.69 % | 3.50 % | 3.51 % | 3.48 % | 3.50 % | 2.67 % | 2.89 % | 2.75 % | 2.89 % | 4.20 % | 2.95 % | 2.05 % | 2.05 % | 2.05 % | 2.05 % | 2.05 % | 2.05 % | 3.32 % | 3.66 % | 3.93 % | 3.62 % | 3.53 % | 3.44 % | 3.48 % | 2.81 % | 2.97 % | 3.22 % | 3.13 % | 2.95 % | 3.76 % | 4.36 % | 4.47 % | 4.50 % | 4.14 % | 4.96 % |
Buyback Yield/Market Cap | - | - | - | - | - | - | - | - | - | - | - | - | -2.60 % | -2.60 % | -2.60 % | -2.60 % | -2.60 % | -2.60 % | -2.60 % | -2.64 % | -2.64 % | -2.03 % | -2.00 % | -2.00 % | 0.58 % | 0.58 % | 0.58 % | 0.58 % | 0.58 % | 0.58 % | 0.58 % | 0.56 % | 0.56 % | -0.04 % | -0.07 % | -0.07 % | -0.07 % | -0.07 % | -0.07 % | -0.07 % | -0.07 % | -0.07 % | -0.07 % | - | - | -2.79 % | -2.79 % | -2.79 % | -2.79 % | -2.79 % | -2.79 % | -2.79 % | -2.79 % | -2.79 % | -2.79 % | -2.79 % | -2.79 % | - | - | -2.38 % | -2.38 % | -2.38 % | -2.38 % | -2.38 % | -2.38 % | -2.38 % | -2.38 % | -2.38 % | -2.38 % | -2.38 % | -2.38 % | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | -0.00 | -0.00 | -0.00 | -0.02 % | -0.03 % | -0.03 % | -0.03 % | 0.08 % | 0.06 % | 0.06 % | 0.06 % | 0.06 % | -0.01 % | -0.20 % | -0.20 % | -0.18 % | -0.18 % | -0.18 % | -0.19 % | -0.30 % | -13.88 % | -13.88 % | -13.88 % | -13.88 % | -13.79 % | -13.58 % | -13.58 % | -13.58 % | -13.58 % | -13.58 % | -13.56 % | -13.56 % | - | - |
Dividend/TEV | - | - | - | - | - | - | - | - | - | - | - | - | 1.45 % | 1.47 % | 1.45 % | 1.43 % | 1.42 % | 1.43 % | 1.41 % | 1.43 % | 1.48 % | 1.47 % | 1.45 % | 1.42 % | 1.93 % | 1.89 % | 1.90 % | 1.89 % | 2.07 % | 2.06 % | 2.13 % | 2.11 % | 2.55 % | 2.71 % | 2.61 % | 2.66 % | 2.75 % | 2.69 % | 2.70 % | 2.81 % | 2.82 % | 2.87 % | 2.99 % | 3.16 % | 2.39 % | 2.23 % | 2.16 % | 2.04 % | 1.98 % | 2.20 % | 2.15 % | 2.07 % | 2.20 % | 2.22 % | 2.26 % | 2.28 % | 2.32 % | 2.33 % | 2.27 % | 2.37 % | 2.11 % | 2.13 % | 2.01 % | 2.20 % | 2.26 % | 2.45 % | 2.45 % | 2.23 % | 2.28 % | 2.34 % | 2.23 % | 2.01 % | 2.00 % | 2.02 % | 2.21 % | 2.12 % | 2.18 % | 2.41 % | 2.43 % | 2.39 % | 2.03 % | 1.97 % | 1.85 % | 1.94 % | 1.82 % | 1.64 % | 1.89 % | 1.88 % | 1.99 % | 2.30 % | 2.52 % | 2.43 % | 2.11 % | 2.37 % | 2.52 % | 2.44 % | 2.80 % | 2.79 % | 2.79 % | 2.24 % | 2.39 % | 2.25 % | 2.35 % | 3.01 % | 2.29 % | 1.59 % | 1.59 % | 1.64 % | 1.69 % | 1.69 % | 1.69 % | 2.50 % | 2.69 % | 2.99 % | 2.81 % | 2.72 % | 2.67 % | 2.70 % | 2.19 % | 2.47 % | 2.31 % | 2.26 % | 2.16 % | 2.59 % | 2.86 % | 2.69 % | 2.71 % | 2.57 % | 2.85 % |
Buyback/TEV | - | - | - | - | - | - | - | - | - | - | - | - | -0.56 % | -0.54 % | -0.58 % | -0.62 % | -0.62 % | -0.71 % | -0.74 % | -0.85 % | -0.81 % | -0.62 % | -0.64 % | -0.63 % | 0.20 % | 0.21 % | 0.21 % | 0.21 % | 0.17 % | 0.22 % | 0.21 % | 0.21 % | 0.23 % | -0.01 % | -0.03 % | -0.03 % | -0.03 % | -0.03 % | -0.03 % | -0.03 % | -0.03 % | -0.03 % | -0.03 % | - | - | -1.64 % | -1.67 % | -1.68 % | -1.80 % | -1.68 % | -1.70 % | -1.75 % | -1.67 % | -1.71 % | -1.69 % | -1.68 % | -1.66 % | - | - | -1.42 % | -1.43 % | -1.41 % | -1.47 % | -1.39 % | -1.37 % | -1.45 % | -1.44 % | -1.46 % | -1.45 % | -1.42 % | -1.46 % | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | -0.00 | -0.00 | -0.00 | -0.01 % | -0.02 % | -0.02 % | -0.02 % | 0.07 % | 0.05 % | 0.05 % | 0.05 % | 0.05 % | -0.01 % | -0.16 % | -0.16 % | -0.15 % | -0.13 % | -0.13 % | -0.14 % | -0.23 % | -10.70 % | -10.76 % | -10.76 % | -10.80 % | -11.48 % | -9.77 % | -9.82 % | -9.96 % | -9.34 % | -8.92 % | -8.16 % | -8.16 % | - | - |
Free Cash Flow Yield/Market Cap | - | 2.55 % | 2.58 % | 2.18 % | 1.98 % | 1.89 % | -3.37 % | -3.20 % | -3.24 % | -15.75 % | -17.62 % | -14.57 % | -0.63 % | -0.66 % | -0.60 % | 2.38 % | 2.42 % | 2.09 % | -7.91 % | -7.02 % | -7.58 % | 5.12 % | 4.76 % | 4.73 % | -5.34 % | -4.97 % | -4.98 % | -5.26 % | -7.36 % | -5.55 % | -9.76 % | -9.54 % | -7.91 % | -25.21 % | -23.24 % | -23.76 % | -10.09 % | -9.49 % | -9.86 % | -3.31 % | -3.30 % | -2.82 % | 15.20 % | 14.74 % | 12.72 % | 23.75 % | 22.59 % | 21.03 % | 15.45 % | 18.40 % | 17.95 % | 18.95 % | 21.34 % | 21.02 % | 12.72 % | 12.85 % | 13.11 % | 14.17 % | 13.63 % | 14.18 % | 5.06 % | 5.21 % | 4.64 % | 16.64 % | 17.33 % | 17.77 % | 6.85 % | 6.19 % | 6.39 % | 7.74 % | 7.17 % | 6.88 % | -10.81 % | -10.82 % | -12.60 % | -19.04 % | -20.12 % | -19.94 % | -12.16 % | -12.61 % | -11.94 % | -14.27 % | -12.81 % | -11.02 % | 8.46 % | 7.41 % | 8.95 % | -10.39 % | -11.14 % | -12.26 % | -1.32 % | -1.31 % | -1.24 % | -0.70 % | -0.76 % | -0.72 % | -1.68 % | -1.67 % | -1.70 % | 8.96 % | 9.79 % | 9.38 % | 5.81 % | 8.25 % | 6.04 % | 1.07 % | 1.07 % | 1.07 % | -1.87 % | -1.87 % | -1.83 % | 7.18 % | 7.89 % | 8.49 % | 16.61 % | 16.18 % | 15.79 % | 17.26 % | 16.98 % | 18.10 % | 26.26 % | 25.79 % | 24.47 % | 17.73 % | 20.42 % | 20.99 % | 6.98 % | 6.34 % | 7.63 % |
Free Cash Flow Yield/TEV | - | 0.42 % | 0.42 % | 0.41 % | 0.40 % | 0.40 % | -0.51 % | -0.51 % | -0.51 % | -2.86 % | -2.91 % | -2.87 % | -0.14 % | -0.14 % | -0.13 % |