Guangzhou Automobile Group Co., Ltd. - SEHK:2238
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 |
---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
Valuation Multiples |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
TEV/LTM Unlevered FCF | - | - | - | - | - | - | - | - | - | - | - | 7.40 | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | 7.16 | 7.98 | 10.42 | 10.97 | 10.21 | 17.38 | 19.17 | 19.20 | 18.79 | 18.34 | 99.51 | 92.40 | 138.05 | 129.70 | 126.26 | 121.44 | 38.25 | - | - | - | - | - | 39.20 | 40.90 | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | 7.36 | 6.89 | 6.40 | 6.32 | - | 5.21 | 5.28 | 5.98 | 6.93 | 6.17 | 17.00 | 16.21 | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | 100.12 | 35.47 | - | - | - | - | 9.81 | - | - | - | - | - | - | - |
Market Cap/LTM Levered FCF | - | - | - | - | - | - | - | - | - | - | - | 10.14 | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | 12.20 | 13.07 | 15.66 | 16.24 | 14.48 | 20.40 | 22.33 | 22.35 | 21.92 | 21.43 | 183.78 | 171.75 | 287.49 | 270.71 | 263.78 | 254.09 | 49.08 | - | - | - | - | - | 50.35 | 52.40 | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | 10.22 | 9.72 | 9.19 | 9.10 | - | 7.47 | 7.54 | 8.28 | 9.30 | 8.49 | 22.40 | 21.48 | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | 71.70 | - | - | - | - | 15.75 | - | - | - | - | - | - | - |
P/LTM Normalized EPS | - | - | - | - | - | 19.79 | 9.22 | 10.66 | 10.22 | 12.03 | 12.03 | 10.28 | 10.09 | 9.20 | 10.81 | 10.78 | 10.90 | 9.77 | 10.43 | 8.79 | 8.42 | 8.09 | 8.78 | 7.82 | 7.30 | 8.20 | 7.68 | 8.11 | 6.98 | 9.86 | 11.94 | 13.86 | 14.31 | 14.01 | 12.76 | 13.28 | 25.34 | 25.01 | 25.31 | 26.26 | 24.22 | 15.41 | 17.54 | 13.15 | 13.64 | 12.94 | 12.98 | 20.07 | 68.16 | 66.93 | 81.60 | 78.95 | 75.26 | 153.08 | 158.06 | 149.84 | 113.04 | 128.81 | 141.35 | 31.65 | 28.43 | 25.78 | 31.73 | 27.35 | 25.68 | 17.75 | 18.70 | 13.12 | 13.60 | 12.32 | 13.74 | 12.48 | 15.39 | 13.52 | 12.46 | 12.98 | 12.65 | 12.82 | 12.60 | 10.05 | 10.48 | 12.97 | 14.15 | 14.31 | 18.14 | 18.48 | 19.31 | 20.44 | 20.23 | 22.15 | 18.92 | 22.67 | 18.51 | 17.67 | 16.35 | 21.72 | 19.88 | 16.21 | 14.32 | 15.51 | 14.32 | 17.02 | 18.24 | 19.59 | 18.19 | 17.48 | 17.76 | 21.32 | 25.41 | 24.62 | 26.13 | 28.06 | 25.79 | 26.96 | 23.28 | 28.31 | 32.73 | 36.15 | 38.52 | 26.89 | 26.50 | 25.15 | 25.15 | 26.14 | 24.58 | 24.36 | 26.14 | 28.02 | 28.76 | 26.16 | 25.04 | 28.69 | 49.51 | 53.16 | 58.32 | 70.83 | 63.27 | 109.69 | 103.16 | 125.46 | 122.13 | 137.96 | 106.63 | 70.56 | 26.30 | 26.43 | 27.97 | 25.69 | 21.62 | 17.72 | 18.83 | 21.66 | 23.96 | 24.48 | 32.04 | 24.61 | - | - | - | - | - | 18.33 | 20.15 | - | - | - | - | 18.82 | 19.68 | 19.68 | 21.10 | 20.71 | 23.23 | 26.30 | 17.95 |
P/LTM EPS | - | - | - | - | - | 10.16 | 5.88 | 6.80 | 6.52 | 7.68 | 7.68 | 6.94 | 7.41 | 6.75 | 7.93 | 7.91 | 8.00 | 7.15 | 7.63 | 6.76 | 6.47 | 6.22 | 6.75 | 5.69 | 4.62 | 5.19 | 4.86 | 5.14 | 4.42 | 5.68 | 6.88 | 7.72 | 7.97 | 7.81 | 7.11 | 7.50 | 10.59 | 10.45 | 10.57 | 10.97 | 10.12 | 7.47 | 8.50 | 6.84 | 7.09 | 6.73 | 6.75 | 9.45 | 12.21 | 11.99 | 14.62 | 14.15 | 13.48 | 14.86 | 15.34 | 18.17 | 13.71 | 15.62 | 17.14 | 10.81 | 10.98 | 9.96 | 12.26 | 10.57 | 9.92 | 7.59 | 7.99 | 7.24 | 7.50 | 6.80 | 7.58 | 7.68 | 10.14 | 8.91 | 8.21 | 8.55 | 8.33 | 8.69 | 8.54 | 7.32 | 7.63 | 9.45 | 10.30 | 10.47 | 14.06 | 14.32 | 14.97 | 15.84 | 15.68 | 16.85 | 14.39 | 16.45 | 13.43 | 12.82 | 11.86 | 16.08 | 14.23 | 11.61 | 10.25 | 11.10 | 10.25 | 11.91 | 12.76 | 13.23 | 12.28 | 11.81 | 11.99 | 14.34 | 13.51 | 13.08 | 13.89 | 14.91 | 13.71 | 14.12 | 12.20 | 15.51 | 17.93 | 19.80 | 21.10 | 16.62 | 20.05 | 19.03 | 19.03 | 19.78 | 18.60 | 17.21 | 18.47 | 20.75 | 21.29 | 19.37 | 18.54 | 21.73 | 33.19 | 35.63 | 39.09 | 47.48 | 42.41 | 69.44 | 65.31 | 78.10 | 76.03 | 85.88 | 66.38 | 41.52 | 13.17 | 13.23 | 14.00 | 12.86 | 10.82 | 8.98 | 9.54 | 10.85 | 12.01 | 12.27 | 16.06 | 12.68 | - | - | - | - | - | 13.93 | 15.31 | - | - | - | - | 12.21 | 12.82 | 12.82 | 13.75 | 13.49 | 15.13 | 17.13 | 11.69 |
P/BV | 0.34 | 0.35 | 0.39 | 0.34 | 0.31 | 0.28 | 0.21 | 0.24 | 0.23 | 0.27 | 0.27 | 0.26 | 0.29 | 0.26 | 0.31 | 0.31 | 0.31 | 0.33 | 0.35 | 0.39 | 0.37 | 0.36 | 0.39 | 0.41 | 0.47 | 0.53 | 0.50 | 0.53 | 0.45 | 0.51 | 0.61 | 0.64 | 0.66 | 0.65 | 0.59 | 0.61 | 0.75 | 0.74 | 0.75 | 0.78 | 0.72 | 0.68 | 0.77 | 0.68 | 0.70 | 0.66 | 0.67 | 0.67 | 0.78 | 0.76 | 0.93 | 0.90 | 0.86 | 0.75 | 0.77 | 0.87 | 0.65 | 0.74 | 0.82 | 0.89 | 1.02 | 0.92 | 1.14 | 0.98 | 0.92 | 0.86 | 0.90 | 0.89 | 0.92 | 0.83 | 0.93 | 1.09 | 1.15 | 1.01 | 0.93 | 0.97 | 0.94 | 0.91 | 0.90 | 1.15 | 1.20 | 1.49 | 1.62 | 1.27 | 2.65 | 2.70 | 2.82 | 2.99 | 2.96 | 2.06 | 1.76 | 2.82 | 2.30 | 2.20 | 2.03 | 1.64 | 2.37 | 1.93 | 1.71 | 1.85 | 1.71 | 1.31 | 1.41 | 1.82 | 1.69 | 1.63 | 1.65 | 1.13 | 1.33 | 1.28 | 1.36 | 1.46 | 1.35 | 0.89 | 0.77 | 1.28 | 1.49 | 1.64 | 1.75 | 1.08 | 1.64 | 1.56 | 1.56 | 1.62 | 1.52 | 1.13 | 1.21 | 1.88 | 1.93 | 1.76 | 1.68 | 1.23 | 1.55 | 1.67 | 1.83 | 2.22 | 1.98 | 1.33 | 1.25 | 1.83 | 1.78 | 2.01 | 1.55 | 1.09 | 1.37 | 1.38 | 1.46 | 1.34 | 1.13 | 0.84 | 0.89 | 1.22 | 1.35 | 1.38 | 1.81 | 1.32 | - | - | - | - | - | 1.47 | 1.62 | - | - | - | - | 2.37 | 2.23 | 2.23 | 2.39 | 2.35 | 2.63 | 2.98 | 2.03 |
P/Tangible BV | 0.41 | 0.42 | 0.47 | 0.41 | 0.37 | 0.33 | 0.25 | 0.29 | 0.27 | 0.32 | 0.32 | 0.32 | 0.33 | 0.31 | 0.36 | 0.36 | 0.36 | 0.38 | 0.41 | 0.46 | 0.44 | 0.42 | 0.46 | 0.47 | 0.56 | 0.63 | 0.59 | 0.62 | 0.54 | 0.60 | 0.72 | 0.76 | 0.78 | 0.77 | 0.70 | 0.74 | 0.91 | 0.90 | 0.91 | 0.95 | 0.87 | 0.82 | 0.93 | 0.81 | 0.84 | 0.80 | 0.80 | 0.81 | 0.93 | 0.92 | 1.12 | 1.08 | 1.03 | 0.90 | 0.93 | 1.02 | 0.77 | 0.88 | 0.96 | 1.04 | 1.18 | 1.07 | 1.32 | 1.14 | 1.07 | 0.98 | 1.03 | 1.00 | 1.03 | 0.94 | 1.04 | 1.23 | 1.29 | 1.13 | 1.04 | 1.08 | 1.06 | 1.02 | 1.00 | 1.28 | 1.34 | 1.66 | 1.81 | 1.42 | 3.05 | 3.10 | 3.24 | 3.43 | 3.40 | 2.38 | 2.03 | 3.16 | 2.58 | 2.46 | 2.28 | 1.87 | 2.67 | 2.18 | 1.93 | 2.09 | 1.93 | 1.49 | 1.59 | 2.06 | 1.91 | 1.84 | 1.87 | 1.28 | 1.50 | 1.45 | 1.54 | 1.65 | 1.52 | 1.01 | 0.87 | 1.44 | 1.66 | 1.83 | 1.95 | 1.21 | 1.82 | 1.73 | 1.73 | 1.80 | 1.69 | 1.25 | 1.34 | 2.09 | 2.14 | 1.95 | 1.86 | 1.36 | 1.71 | 1.84 | 2.02 | 2.45 | 2.19 | 1.46 | 1.37 | 2.00 | 1.95 | 2.20 | 1.70 | 1.20 | 1.51 | 1.52 | 1.61 | 1.48 | 1.24 | 0.93 | 0.98 | 1.52 | 1.68 | 1.72 | 2.25 | 1.44 | - | - | - | - | - | 1.78 | 1.95 | - | - | - | - | 2.73 | 2.57 | 2.57 | 2.76 | 2.71 | 3.04 | 3.44 | 2.35 |
TEV/LTM Total Revenue | 0.65 | 0.66 | 0.71 | 0.67 | 0.62 | 0.58 | 0.49 | 0.54 | 0.51 | 0.56 | 0.59 | 0.43 | 0.48 | 0.44 | 0.49 | 0.55 | 0.54 | 0.54 | 0.55 | 0.77 | 0.68 | 0.67 | 0.73 | 0.72 | 0.89 | 0.95 | 0.86 | 0.94 | 0.83 | 1.01 | 1.22 | 1.40 | 1.44 | 1.42 | 1.18 | 1.23 | 1.45 | 1.47 | 1.66 | 1.78 | 1.83 | 1.71 | 2.08 | 1.71 | 1.61 | 1.46 | 1.40 | 1.26 | 1.54 | 1.53 | 1.93 | 1.93 | 1.85 | 1.43 | 1.54 | 1.66 | 1.33 | 1.38 | 1.50 | 1.34 | 1.50 | 1.47 | 1.65 | 1.59 | 1.53 | 1.41 | 1.37 | 1.21 | 1.20 | 1.16 | 1.40 | 1.14 | 1.17 | 0.96 | 0.91 | 0.92 | 0.95 | 0.93 | 0.87 | 0.74 | 0.82 | 1.07 | 1.13 | 1.48 | 2.04 | 2.25 | 2.26 | 2.21 | 2.16 | 2.22 | 2.06 | 2.57 | 2.42 | 2.35 | 2.26 | 2.62 | 2.90 | 2.61 | 2.48 | 2.71 | 2.46 | 2.69 | 2.80 | 3.28 | 3.22 | 3.26 | 3.15 | 3.34 | 3.33 | 3.48 | 3.98 | 3.80 | 3.79 | 3.57 | 3.50 | 3.89 | 3.33 | 2.77 | 2.92 | 2.28 | 2.03 | 1.97 | 2.05 | 1.99 | 1.89 | 2.08 | 2.03 | 1.99 | 1.86 | 1.73 | 1.71 | 2.08 | 2.00 | 2.02 | 2.29 | 2.65 | 2.36 | 2.75 | 2.62 | 2.73 | 2.78 | 3.43 | 2.18 | 2.44 | 2.87 | 3.00 | 2.83 | 2.46 | 2.24 | 2.39 | 2.73 | 3.45 | 3.72 | 3.89 | 4.36 | 3.09 | 1.76 | 1.60 | 1.17 | 1.28 | 1.48 | 0.45 | 0.51 | 0.90 | 0.92 | 0.83 | 0.84 | 0.55 | 0.81 | 0.81 | 0.88 | 0.86 | 0.97 | 1.12 | 0.73 |
Market Cap/LTM Total Revenue | 0.65 | 0.65 | 0.70 | 0.67 | 0.62 | 0.66 | 0.50 | 0.55 | 0.52 | 0.57 | 0.59 | 0.56 | 0.60 | 0.55 | 0.60 | 0.67 | 0.66 | 0.69 | 0.70 | 0.85 | 0.75 | 0.75 | 0.81 | 0.88 | 1.00 | 1.06 | 0.97 | 1.06 | 0.94 | 1.10 | 1.31 | 1.47 | 1.51 | 1.49 | 1.25 | 1.32 | 1.54 | 1.55 | 1.74 | 1.87 | 1.92 | 1.77 | 2.14 | 1.76 | 1.66 | 1.52 | 1.45 | 1.44 | 1.67 | 1.67 | 2.07 | 2.06 | 1.99 | 1.56 | 1.67 | 1.77 | 1.43 | 1.49 | 1.60 | 1.60 | 1.67 | 1.64 | 1.82 | 1.76 | 1.70 | 1.65 | 1.61 | 1.46 | 1.46 | 1.41 | 1.65 | 1.53 | 1.55 | 1.34 | 1.29 | 1.30 | 1.33 | 1.33 | 1.27 | 1.19 | 1.27 | 1.52 | 1.58 | 2.02 | 2.23 | 2.44 | 2.44 | 2.39 | 2.34 | 2.42 | 2.27 | 2.66 | 2.51 | 2.44 | 2.35 | 2.78 | 2.92 | 2.63 | 2.50 | 2.73 | 2.48 | 2.86 | 2.98 | 3.38 | 3.32 | 3.36 | 3.24 | 3.49 | 3.46 | 3.62 | 4.12 | 3.94 | 3.93 | 3.73 | 3.66 | 3.92 | 3.36 | 2.80 | 2.95 | 2.44 | 2.18 | 2.13 | 2.20 | 2.14 | 2.05 | 2.33 | 2.27 | 2.56 | 2.43 | 2.30 | 2.28 | 2.33 | 2.69 | 2.72 | 2.98 | 3.35 | 3.06 | 3.12 | 2.99 | 3.00 | 3.05 | 3.70 | 2.45 | 2.78 | 3.24 | 3.36 | 3.20 | 2.83 | 2.60 | 2.83 | 3.17 | 3.82 | 4.09 | 4.26 | 4.73 | 3.66 | 2.00 | 1.83 | 1.41 | 1.52 | 1.72 | 0.67 | 0.74 | 1.01 | 1.02 | 0.93 | 0.94 | 0.82 | 0.92 | 0.92 | 0.98 | 0.96 | 1.08 | 1.22 | 0.84 |
TEV/LTM EBITDA | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | 73.51 | 73.28 | 70.64 | 85.17 | 24.28 | 22.24 | 18.33 | 17.28 | 17.56 | 18.04 | 13.51 | 12.66 | 9.58 | 10.67 | 13.94 | 14.67 | 17.74 | 27.93 | 30.82 | 30.86 | 30.21 | 29.48 | 30.52 | 28.34 | 36.38 | 34.18 | 33.27 | 32.01 | 42.71 | 43.52 | 39.17 | 37.25 | 40.70 | 36.99 | 47.26 | 49.31 | 73.92 | 72.51 | 73.51 | 70.84 | 207.60 | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | 9.38 | 8.52 | 6.27 | 6.83 | 7.89 | 4.34 | 4.97 | 6.41 | 6.49 | 5.86 | 5.93 | 4.44 | 6.66 | 6.66 | 7.20 | 7.05 | 8.01 | 9.19 | 5.99 |
TEV/LTM EBIT | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | 45.94 | 26.88 | 22.15 | 20.87 | 21.22 | 21.79 | 16.86 | 15.80 | 11.80 | 13.15 | 17.18 | 18.08 | 22.59 | 32.95 | 36.35 | 36.40 | 35.63 | 34.78 | 41.88 | 38.88 | 48.44 | 45.51 | 44.30 | 42.61 | 67.45 | 55.25 | 49.71 | 47.28 | 51.66 | 46.95 | 66.33 | 69.21 | 153.66 | 150.72 | 152.80 | 147.26 | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | 10.79 | 9.79 | 7.21 | 7.85 | 9.07 | 5.43 | 6.24 | 7.29 | 7.38 | 6.67 | 6.75 | 5.16 | 7.67 | 7.67 | 8.30 | 8.13 | 9.24 | 10.59 | 6.91 |
Margin Analysis |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Gross Margin | 7.01 | 7.01 | 7.01 | 7.01 | 7.01 | 8.37 | 8.37 | 8.05 | 8.05 | 8.05 | 8.05 | 7.33 | 7.25 | 7.25 | 7.25 | 6.09 | 6.09 | 6.09 | 6.13 | 6.13 | 6.13 | 6.60 | 6.60 | 6.60 | 7.32 | 7.32 | 7.32 | 7.82 | 7.82 | 7.82 | 8.30 | 8.30 | 8.30 | 8.41 | 8.41 | 8.41 | 8.25 | 8.25 | 8.25 | 7.50 | 7.50 | 7.50 | 7.18 | 7.18 | 7.18 | 7.01 | 7.01 | 7.01 | 5.50 | 5.50 | 5.50 | 5.64 | 5.64 | 5.64 | 5.60 | 5.60 | 5.60 | 7.52 | 7.52 | 7.52 | 9.61 | 9.61 | 9.61 | 12.82 | 12.82 | 12.82 | 16.26 | 16.26 | 16.26 | 19.38 | 19.38 | 19.38 | 21.94 | 21.94 | 21.94 | 23.59 | 23.59 | 23.59 | 23.52 | 23.52 | 23.52 | 23.05 | 23.05 | 23.05 | 22.14 | 22.14 | 22.14 | 20.44 | 20.44 | 20.44 | 20.64 | 20.64 | 20.64 | 19.53 | 19.53 | 19.53 | 20.51 | 20.51 | 20.51 | 19.35 | 19.35 | 19.35 | 17.41 | 17.41 | 17.41 | 15.33 | 15.33 | 15.33 | 14.06 | 14.06 | 14.06 | 14.72 | 14.72 | 14.72 | 15.16 | 15.16 | 15.16 | 15.09 | 15.09 | 15.09 | 14.59 | 14.59 | 14.59 | 14.80 | 14.80 | 14.80 | 14.46 | 14.46 | 14.46 | 14.16 | 14.16 | 14.16 | 12.12 | 12.12 | 12.12 | 10.40 | 10.40 | 10.40 | 8.79 | 8.79 | 8.79 | 8.20 | 8.20 | 8.20 | 6.09 | 6.09 | 6.09 | 4.87 | 4.87 | 4.87 | 4.69 | 4.69 | 4.69 | 5.60 | 5.60 | 5.60 | 8.94 | 8.94 | 8.94 | 8.94 | 8.94 | 8.94 | 8.94 | 8.94 | 8.94 | 8.94 | 8.94 | 8.94 | 16.32 | 16.32 | 16.32 | 17.43 | 17.43 | 17.43 | 17.04 |
SG&A Margin | 10.31 | 10.31 | 10.31 | 10.31 | 10.31 | 9.62 | 9.62 | 8.75 | 8.75 | 8.75 | 8.75 | 8.09 | 6.42 | 6.42 | 6.42 | 6.26 | 6.26 | 6.26 | 6.60 | 6.60 | 6.60 | 7.00 | 7.00 | 7.00 | 9.09 | 9.09 | 9.09 | 10.02 | 10.02 | 10.02 | 10.69 | 10.69 | 10.69 | 10.93 | 10.93 | 10.93 | 11.30 | 11.30 | 11.30 | 10.84 | 10.84 | 10.84 | 10.71 | 10.71 | 10.71 | 11.08 | 11.08 | 11.08 | 12.46 | 12.46 | 12.46 | 13.37 | 13.37 | 13.37 | 13.02 | 13.02 | 13.02 | 13.06 | 13.06 | 13.06 | 11.20 | 11.20 | 11.20 | 11.99 | 11.99 | 11.99 | 12.61 | 12.61 | 12.61 | 12.61 | 12.61 | 12.61 | 13.71 | 13.71 | 13.71 | 13.75 | 13.75 | 13.75 | 12.90 | 12.90 | 12.90 | 12.17 | 12.17 | 12.17 | 11.47 | 11.47 | 11.47 | 10.88 | 10.88 | 10.88 | 11.75 | 11.75 | 11.75 | 12.28 | 12.28 | 12.28 | 11.84 | 11.84 | 11.84 | 11.69 | 11.69 | 11.69 | 11.68 | 11.68 | 11.68 | 12.92 | 12.92 | 12.92 | 15.06 | 15.06 | 15.06 | 16.36 | 16.36 | 16.36 | 16.39 | 16.39 | 16.39 | 16.27 | 16.27 | 16.27 | 14.25 | 14.25 | 14.25 | 13.75 | 13.75 | 13.75 | 13.82 | 13.82 | 13.82 | 14.48 | 14.48 | 14.48 | 14.82 | 14.82 | 14.82 | 15.21 | 15.21 | 15.21 | 16.22 | 16.22 | 16.22 | 16.50 | 16.50 | 16.50 | 17.17 | 17.17 | 17.17 | 18.26 | 18.26 | 18.26 | 18.20 | 18.20 | 18.20 | 16.60 | 16.60 | 16.60 | 15.02 | 15.02 | 15.02 | 15.02 | 15.02 | 15.02 | 15.02 | 15.02 | 15.02 | 15.02 | 15.02 | 15.02 | 9.17 | 9.17 | 9.17 | 8.30 | 8.30 | 8.30 | 8.77 |
EBITDA Margin | -6.34 | -6.34 | -6.34 | -6.34 | -6.34 | -0.83 | -0.83 | -2.46 | -2.46 | -2.46 | -2.46 | -2.09 | 2.09 | 2.09 | 2.09 | -0.63 | -0.63 | -0.63 | 1.32 | 1.32 | 1.32 | 1.50 | 1.50 | 1.50 | 0.51 | 0.51 | 0.51 | 0.97 | 0.97 | 0.97 | 0.71 | 0.71 | 0.71 | 0.87 | 0.87 | 0.87 | 0.11 | 0.11 | 0.11 | 0.13 | 0.13 | 0.13 | -0.24 | -0.24 | -0.24 | -0.30 | -0.30 | -0.30 | -3.52 | -3.52 | -3.52 | -4.76 | -4.76 | -4.76 | -3.80 | -3.80 | -3.80 | -2.85 | -2.85 | -2.85 | 1.35 | 1.35 | 1.35 | 3.28 | 3.28 | 3.28 | 4.20 | 4.20 | 4.20 | 6.57 | 6.57 | 6.57 | 7.51 | 7.51 | 7.51 | 9.06 | 9.06 | 9.06 | 9.39 | 9.39 | 9.39 | 9.66 | 9.66 | 9.66 | 10.15 | 10.15 | 10.15 | 9.04 | 9.04 | 9.04 | 9.32 | 9.32 | 9.32 | 8.13 | 8.13 | 8.13 | 9.54 | 9.54 | 9.54 | 8.57 | 8.57 | 8.57 | 7.14 | 7.14 | 7.14 | 4.12 | 4.12 | 4.12 | 0.55 | 0.55 | 0.55 | 0.32 | 0.32 | 0.32 | 0.17 | 0.17 | 0.17 | -0.01 | -0.01 | -0.01 | 1.43 | 1.43 | 1.43 | 1.92 | 1.92 | 1.92 | 1.60 | 1.60 | 1.60 | 0.44 | 0.44 | 0.44 | -1.86 | -1.86 | -1.86 | -3.75 | -3.75 | -3.75 | -6.33 | -6.33 | -6.33 | -6.49 | -6.49 | -6.49 | -9.14 | -9.14 | -9.14 | -10.57 | -10.57 | -10.57 | -10.52 | -10.52 | -10.52 | -8.51 | -8.51 | -8.51 | -5.00 | -5.00 | -5.00 | -5.00 | -5.00 | -5.00 | -5.00 | -5.00 | -5.00 | -5.00 | -5.00 | -5.00 | 8.17 | 8.17 | 8.17 | 10.14 | 10.14 | 10.14 | 9.27 |
EBIT Margin | -5.34 | -5.34 | -5.34 | -5.34 | -5.34 | -3.45 | -3.45 | -3.29 | -3.29 | -3.29 | -3.29 | -3.69 | -3.35 | -3.35 | -3.35 | -4.27 | -4.27 | -4.27 | -4.41 | -4.41 | -4.41 | -4.19 | -4.19 | -4.19 | -5.28 | -5.28 | -5.28 | -5.59 | -5.59 | -5.59 | -5.93 | -5.93 | -5.93 | -6.20 | -6.20 | -6.20 | -6.90 | -6.90 | -6.90 | -7.17 | -7.17 | -7.17 | -7.44 | -7.44 | -7.44 | -7.79 | -7.79 | -7.79 | -11.41 | -11.41 | -11.41 | -12.76 | -12.76 | -12.76 | -11.32 | -11.32 | -11.32 | -9.52 | -9.52 | -9.52 | -4.43 | -4.43 | -4.43 | -1.92 | -1.92 | -1.92 | -0.55 | -0.55 | -0.55 | 2.42 | 2.42 | 2.42 | 4.34 | 4.34 | 4.34 | 5.70 | 5.70 | 5.70 | 6.34 | 6.34 | 6.34 | 6.54 | 6.54 | 6.54 | 6.44 | 6.44 | 6.44 | 5.46 | 5.46 | 5.46 | 5.36 | 5.36 | 5.36 | 3.88 | 3.88 | 3.88 | 5.24 | 5.24 | 5.24 | 4.05 | 4.05 | 4.05 | 2.14 | 2.14 | 2.14 | -1.33 | -1.33 | -1.33 | -4.76 | -4.76 | -4.76 | -5.50 | -5.50 | -5.50 | -5.20 | -5.20 | -5.20 | -5.25 | -5.25 | -5.25 | -3.63 | -3.63 | -3.63 | -2.99 | -2.99 | -2.99 | -3.41 | -3.41 | -3.41 | -4.42 | -4.42 | -4.42 | -6.52 | -6.52 | -6.52 | -8.64 | -8.64 | -8.64 | -11.09 | -11.09 | -11.09 | -11.48 | -11.48 | -11.48 | -13.41 | -13.41 | -13.41 | -15.10 | -15.10 | -15.10 | -15.32 | -15.32 | -15.32 | -12.77 | -12.77 | -12.77 | -6.89 | -6.89 | -6.89 | -6.89 | -6.89 | -6.89 | -6.89 | -6.89 | -6.89 | -6.89 | -6.89 | -6.89 | 6.52 | 6.52 | 6.52 | 8.53 | 8.53 | 8.53 | 7.54 |
Earnings from Cont. Ops Margin | -0.87 | -0.87 | -0.87 | -0.87 | -0.87 | 2.04 | 2.04 | 2.83 | 2.83 | 2.83 | 2.83 | 2.88 | 3.21 | 3.21 | 3.21 | 3.89 | 3.89 | 3.89 | 5.55 | 5.55 | 5.55 | 7.25 | 7.25 | 7.25 | 10.09 | 10.09 | 10.09 | 9.86 | 9.86 | 9.86 | 9.69 | 9.69 | 9.69 | 9.77 | 9.77 | 9.77 | 8.30 | 8.30 | 8.30 | 11.18 | 11.18 | 11.18 | 12.14 | 12.14 | 12.14 | 9.58 | 9.58 | 9.58 | 8.96 | 8.96 | 8.96 | 7.16 | 7.16 | 7.16 | 7.13 | 7.13 | 7.13 | 11.24 | 11.24 | 11.24 | 12.07 | 12.07 | 12.07 | 14.13 | 14.13 | 14.13 | 14.66 | 14.66 | 14.66 | 15.12 | 15.12 | 15.12 | 15.98 | 15.98 | 15.98 | 15.63 | 15.63 | 15.63 | 14.69 | 14.69 | 14.69 | 15.12 | 15.12 | 15.12 | 14.46 | 14.46 | 14.46 | 13.51 | 13.51 | 13.51 | 14.68 | 14.68 | 14.68 | 12.74 | 12.74 | 12.74 | 15.66 | 15.66 | 15.66 | 15.99 | 15.99 | 15.99 | 15.86 | 15.86 | 15.86 | 13.62 | 13.62 | 13.62 | 13.11 | 13.11 | 13.11 | 12.77 | 12.77 | 12.77 | 11.29 | 11.29 | 11.29 | 13.12 | 13.12 | 13.12 | 11.73 | 11.73 | 11.73 | 14.51 | 14.51 | 14.51 | 14.80 | 14.80 | 14.80 | 13.52 | 13.52 | 13.52 | 8.48 | 8.48 | 8.48 | 4.94 | 4.94 | 4.94 | 4.41 | 4.41 | 4.41 | 8.21 | 8.21 | 8.21 | 28.38 | 28.38 | 28.38 | 34.48 | 34.48 | 34.48 | 33.58 | 33.58 | 33.58 | 37.94 | 37.94 | 37.94 | 63.13 | 63.13 | 63.13 | 63.13 | 63.13 | 63.13 | 63.13 | 63.13 | 63.13 | 63.13 | 63.13 | 63.13 | 15.81 | 15.81 | 15.81 | 8.74 | 8.74 | 8.74 | 7.70 |
Net Income Margin | 0.04 | 0.04 | 0.04 | 0.04 | 0.04 | 2.61 | 2.61 | 3.30 | 3.30 | 3.30 | 3.30 | 3.41 | 3.52 | 3.52 | 3.52 | 4.27 | 4.27 | 4.27 | 5.81 | 5.81 | 5.81 | 7.31 | 7.31 | 7.31 | 10.06 | 10.06 | 10.06 | 9.74 | 9.74 | 9.74 | 9.62 | 9.62 | 9.62 | 9.69 | 9.69 | 9.69 | 8.27 | 8.27 | 8.27 | 11.08 | 11.08 | 11.08 | 12.02 | 12.02 | 12.02 | 9.45 | 9.45 | 9.45 | 8.83 | 8.83 | 8.83 | 7.05 | 7.05 | 7.05 | 7.04 | 7.04 | 7.04 | 11.08 | 11.08 | 11.08 | 11.92 | 11.92 | 11.92 | 14.02 | 14.02 | 14.02 | 14.56 | 14.56 | 14.56 | 15.06 | 15.06 | 15.06 | 15.91 | 15.91 | 15.91 | 15.56 | 15.56 | 15.56 | 14.62 | 14.62 | 14.62 | 15.07 | 15.07 | 15.07 | 14.46 | 14.46 | 14.46 | 13.53 | 13.53 | 13.53 | 14.58 | 14.58 | 14.58 | 12.72 | 12.72 | 12.72 | 15.92 | 15.92 | 15.92 | 16.41 | 16.41 | 16.41 | 16.48 | 16.48 | 16.48 | 14.39 | 14.39 | 14.39 | 14.11 | 14.11 | 14.11 | 13.96 | 13.96 | 13.96 | 12.49 | 12.49 | 12.49 | 14.27 | 14.27 | 14.27 | 12.25 | 12.25 | 12.25 | 14.88 | 14.88 | 14.88 | 15.50 | 15.50 | 15.50 | 14.18 | 14.18 | 14.18 | 9.18 | 9.18 | 9.18 | 5.53 | 5.53 | 5.53 | 4.90 | 4.90 | 4.90 | 8.74 | 8.74 | 8.74 | 29.24 | 29.24 | 29.24 | 35.53 | 35.53 | 35.53 | 34.90 | 34.90 | 34.90 | 38.89 | 38.89 | 38.89 | 49.12 | 49.12 | 49.12 | 49.12 | 49.12 | 49.12 | 49.12 | 49.12 | 49.12 | 49.12 | 49.12 | 49.12 | 11.89 | 11.89 | 11.89 | 6.33 | 6.33 | 6.33 | 5.27 |
Levered Free Cash Flow Margin | -7.51 | -7.51 | -7.51 | -7.51 | -7.51 | -11.52 | -11.52 | -5.30 | -5.30 | -5.30 | -5.30 | 5.55 | -10.09 | -10.09 | -10.09 | -4.19 | -4.19 | -4.19 | -8.41 | -8.41 | -8.41 | -9.38 | -9.38 | -9.38 | -4.38 | -4.38 | -4.38 | -5.69 | -5.69 | -5.69 | -7.48 | -7.48 | -7.48 | -9.99 | -9.99 | -9.99 | -6.14 | -6.14 | -6.14 | -7.87 | -7.87 | -7.87 | -6.17 | -6.17 | -6.17 | -11.03 | -11.03 | -11.03 | -9.50 | -9.50 | -9.50 | -17.60 | -17.60 | -17.60 | -16.87 | -16.87 | -16.87 | -19.90 | -19.90 | -19.90 | -26.18 | -26.18 | -26.18 | -22.14 | -22.14 | -22.14 | -27.37 | -27.37 | -27.37 | -16.86 | -16.86 | -16.86 | -5.09 | -5.09 | -5.09 | -2.17 | -2.17 | -2.17 | 9.71 | 9.71 | 9.71 | 13.69 | 13.69 | 13.69 | 10.82 | 10.82 | 10.82 | 1.38 | 1.38 | 1.38 | 0.91 | 0.91 | 0.91 | 5.62 | 5.62 | 5.62 | -9.71 | -9.71 | -9.71 | 5.69 | 5.69 | 5.69 | -3.37 | -3.37 | -3.37 | -7.07 | -7.07 | -7.07 | -5.80 | -5.80 | -5.80 | -10.60 | -10.60 | -10.60 | -51.30 | -51.30 | -51.30 | -12.96 | -12.96 | -12.96 | -50.51 | -50.51 | -50.51 | -17.27 | -17.27 | -17.27 | 25.03 | 25.03 | 25.03 | -9.81 | -9.81 | -9.81 | 36.04 | 36.04 | 36.04 | 13.93 | 13.93 | 13.93 | -24.26 | -24.26 | -24.26 | -9.81 | -9.81 | -9.81 | -7.12 | -7.12 | -7.12 | -100.26 | -100.26 | -100.26 | -2.04 | -2.04 | -2.04 | -22.11 | -22.11 | -22.11 | -130.50 | -130.50 | -130.50 | -130.50 | -130.50 | -130.50 | -130.50 | -130.50 | -130.50 | -130.50 | -130.50 | -130.50 | - | - | - | - | - | - | - |
Unlevered Free Cash Flow Margin | -7.35 | -7.35 | -7.35 | -7.35 | -7.35 | -11.20 | -11.20 | -5.00 | -5.00 | -5.00 | -5.00 | 5.82 | -9.86 | -9.86 | -9.86 | -3.98 | -3.98 | -3.98 | -8.16 | -8.16 | -8.16 | -9.14 | -9.14 | -9.14 | -4.14 | -4.14 | -4.14 | -5.38 | -5.38 | -5.38 | -7.10 | -7.10 | -7.10 | -9.54 | -9.54 | -9.54 | -5.66 | -5.66 | -5.66 | -7.38 | -7.38 | -7.38 | -5.65 | -5.65 | -5.65 | -10.48 | -10.48 | -10.48 | -8.89 | -8.89 | -8.89 | -16.97 | -16.97 | -16.97 | -16.21 | -16.21 | -16.21 | -19.25 | -19.25 | -19.25 | -25.55 | -25.55 | -25.55 | -21.54 | -21.54 | -21.54 | -26.83 | -26.83 | -26.83 | -16.38 | -16.38 | -16.38 | -4.66 | -4.66 | -4.66 | -1.72 | -1.72 | -1.72 | 10.32 | 10.32 | 10.32 | 14.24 | 14.24 | 14.24 | 11.87 | 11.87 | 11.87 | 2.29 | 2.29 | 2.29 | 1.85 | 1.85 | 1.85 | 6.80 | 6.80 | 6.80 | -8.71 | -8.71 | -8.71 | 6.85 | 6.85 | 6.85 | -1.96 | -1.96 | -1.96 | -5.39 | -5.39 | -5.39 | -4.01 | -4.01 | -4.01 | -8.47 | -8.47 | -8.47 | -49.22 | -49.22 | -49.22 | -10.99 | -10.99 | -10.99 | -48.44 | -48.44 | -48.44 | -15.32 | -15.32 | -15.32 | 27.04 | 27.04 | 27.04 | -7.78 | -7.78 | -7.78 | 38.31 | 38.31 | 38.31 | 16.19 | 16.19 | 16.19 | -22.07 | -22.07 | -22.07 | -7.42 | -7.42 | -7.42 | -4.89 | -4.89 | -4.89 | -97.89 | -97.89 | -97.89 | 0.57 | 0.57 | 0.57 | -19.80 | -19.80 | -19.80 | -128.15 | -128.15 | -128.15 | -128.15 | -128.15 | -128.15 | -128.15 | -128.15 | -128.15 | -128.15 | -128.15 | -128.15 | - | - | - | - | - | - | - |
Margin Analysis |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Total Revenue | - | - | - | - | - | HKD$ 115964.49 | - | - | HKD$ 125352.52 | - | - | HKD$ 134337.27 | - | - | HKD$ 139712.54 | - | - | HKD$ 137968.37 | - | - | HKD$ 133021.43 | - | - | HKD$ 122321.72 | - | - | HKD$ 118779.01 | - | - | HKD$ 108285.68 | - | - | HKD$ 96719.85 | - | - | HKD$ 89316.84 | - | - | HKD$ 81513.88 | - | - | HKD$ 81347.11 | - | - | HKD$ 77648.43 | - | - | HKD$ 73572.26 | - | - | HKD$ 68029.32 | - | - | HKD$ 64436.93 | - | - | HKD$ 61391.37 | - | - | HKD$ 60543.89 | - | - | HKD$ 64310.30 | - | - | HKD$ 66678.07 | - | - | HKD$ 68432.12 | - | - | HKD$ 72492.13 | - | - | HKD$ 77963.62 | - | - | HKD$ 79110.91 | - | - | HKD$ 79711.83 | - | - | HKD$ 79856.60 | - | - | HKD$ 77089.13 | - | - | HKD$ 71804.63 | - | - | HKD$ 67595.26 | - | - | HKD$ 60490.44 | - | - | HKD$ 53230.08 | - | - | HKD$ 48311.76 | - | - | HKD$ 42437.05 | - | - | HKD$ 36803.13 | - | - | HKD$ 31687.74 | - | - | HKD$ 27675.17 | - | - | HKD$ 24846.21 | - | - | HKD$ 24804.89 | - | - | HKD$ 24110.23 | - | - | HKD$ 23736.67 | - | - | HKD$ 22989.89 | - | - | HKD$ 21123.73 | - | - | HKD$ 20276.42 | - | - | HKD$ 18037.97 | - | - | HKD$ 16942.59 | - | - | HKD$ 15619.04 | - | - | HKD$ 13963.98 | - | - | HKD$ 12920.43 | - | - | HKD$ 12148.43 | - | - | HKD$ 11528.39 | - | - | HKD$ 11831.67 | - | - | HKD$ -2626.79 | - | - | HKD$ -16121.61 | - | - | HKD$ -3228.70 | - | - | HKD$ 9416.79 | - | - | HKD$ 36205.85 | - |
Profitability |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Return on Equity | -0.75 % | -0.75 % | -0.75 % | -0.75 % | -0.75 % | 1.88 % | 1.88 % | 2.83 % | 2.83 % | 2.83 % | 2.83 % | 3.03 % | 3.60 % | 3.60 % | 3.60 % | 4.26 % | 4.26 % | 4.26 % | 5.62 % | 5.62 % | 5.62 % | 7.44 % | 7.44 % | 7.44 % | 10.47 % | 10.47 % | 10.47 % | 9.21 % | 9.21 % | 9.21 % | 8.46 % | 8.46 % | 8.46 % | 8.25 % | 8.25 % | 8.25 % | 7.15 % | 7.15 % | 7.15 % | 9.32 % | 9.32 % | 9.32 % | 9.67 % | 9.67 % | 9.67 % | 7.16 % | 7.16 % | 7.16 % | 6.40 % | 6.40 % | 6.40 % | 4.97 % | 4.97 % | 4.97 % | 4.91 % | 4.91 % | 4.91 % | 8.37 % | 8.37 % | 8.37 % | 9.40 % | 9.40 % | 9.40 % | 11.52 % | 11.52 % | 11.52 % | 12.70 % | 12.70 % | 12.70 % | 14.76 % | 14.76 % | 14.76 % | 18.08 % | 18.08 % | 18.08 % | 18.45 % | 18.45 % | 18.45 % | 17.66 % | 17.66 % | 17.66 % | 18.78 % | 18.78 % | 18.78 % | 19.89 % | 19.89 % | 19.89 % | 18.16 % | 18.16 % | 18.16 % | 18.20 % | 18.20 % | 18.20 % | 14.94 % | 14.94 % | 14.94 % | 17.14 % | 17.14 % | 17.14 % | 15.72 % | 15.72 % | 15.72 % | 13.84 % | 13.84 % | 13.84 % | 10.60 % | 10.60 % | 10.60 % | 9.23 % | 9.23 % | 9.23 % | 8.13 % | 8.13 % | 8.13 % | 7.28 % | 7.28 % | 7.28 % | 8.36 % | 8.36 % | 8.36 % | 7.51 % | 7.51 % | 7.51 % | 9.09 % | 9.09 % | 9.09 % | 8.62 % | 8.62 % | 8.62 % | 7.70 % | 7.70 % | 7.70 % | 4.28 % | 4.28 % | 4.28 % | 2.36 % | 2.36 % | 2.36 % | 1.94 % | 1.94 % | 1.94 % | 3.43 % | 3.43 % | 3.43 % | 11.12 % | 11.12 % | 11.12 % | 12.85 % | 12.85 % | 12.85 % | 11.82 % | 11.82 % | 11.82 % | 14.90 % | 14.90 % | 14.90 % | 13.59 % | 13.59 % | 13.59 % | 15.31 % | 15.31 % | 15.31 % | 20.66 % | 20.66 % | 20.66 % | 23.36 % | 23.36 % | 23.36 % | - | - | - | - | - | - | - |
Return on Assets | -1.64 % |