Shanghai Pharmaceuticals Holding Co., Ltd - SEHK:2607
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 |
---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
Valuation Multiples |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
TEV/LTM Unlevered FCF | 45.81 | 45.81 | 47.07 | 48.21 | 44.41 | - | - | - | - | - | - | - | 53.29 | 50.37 | 50.16 | 52.29 | 52.58 | 40.13 | 40.10 | - | - | - | - | 189.12 | - | - | - | - | - | - | - | - | - | - | - | - | 106.57 | 108.47 | 110.77 | 106.11 | 106.98 | 42.70 | 42.94 | 261.03 | 276.06 | 291.02 | 286.39 | 30.99 | 36.11 | 33.53 | 34.76 | 35.45 | 34.92 | 40.70 | 43.18 | 35.66 | 33.46 | 32.66 | 33.83 | 33.10 | 58.63 | 59.15 | 58.74 | 57.10 | 58.40 | 79.81 | 81.86 | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | 91.60 | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | 66.83 | 64.57 | 63.07 | 73.71 | - | - | - | - | - | - | - | - | - | - | - |
Market Cap/LTM Levered FCF | 74.39 | 74.39 | 77.23 | 79.80 | 71.22 | - | - | - | - | - | - | - | 154.62 | 142.82 | 141.95 | 150.56 | 151.75 | 67.29 | 67.24 | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | 56.87 | 57.36 | - | - | - | - | 33.42 | 41.68 | 37.27 | 39.37 | 40.54 | 39.65 | 54.60 | 59.47 | 43.05 | 39.20 | 37.80 | 39.84 | 37.38 | 158.65 | 160.75 | 159.06 | 152.48 | 157.73 | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | 284.14 | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - |
P/LTM Normalized EPS | 22.59 | 22.59 | 23.54 | 24.38 | 21.69 | 25.08 | 21.46 | 24.46 | 24.10 | 22.90 | 22.60 | 20.79 | 20.21 | 18.89 | 18.65 | 20.02 | 20.10 | 20.22 | 19.99 | 22.45 | 25.02 | 26.18 | 25.58 | 22.04 | 21.19 | 20.03 | 19.12 | 20.75 | 18.85 | 16.85 | 17.63 | 15.81 | 16.64 | 16.56 | 16.19 | 18.30 | 13.55 | 13.69 | 14.41 | 13.35 | 13.53 | 13.02 | 13.06 | 13.21 | 14.67 | 16.13 | 15.54 | 17.15 | 16.16 | 14.26 | 15.16 | 15.88 | 15.73 | 17.51 | 19.14 | 18.01 | 16.15 | 15.64 | 16.25 | 16.86 | 19.65 | 19.91 | 19.34 | 18.73 | 19.53 | 17.37 | 17.98 | 17.94 | 17.93 | 18.17 | 19.44 | 20.64 | 17.94 | 15.68 | 16.56 | 19.72 | 19.29 | 21.78 | 22.60 | 23.84 | 24.63 | 27.30 | 24.09 | 25.57 | 25.69 | 27.57 | 27.94 | 27.93 | 28.87 | 27.83 | 27.31 | 30.25 | 35.00 | 30.99 | 28.77 | 31.23 | 30.44 | 30.76 | 27.47 | 28.48 | 27.82 | 27.97 | 28.72 | 30.25 | 26.75 | 27.31 | 26.82 | 24.72 | 21.98 | 22.66 | 28.89 | 27.07 | 28.10 | 27.24 | 29.27 | 30.88 | 33.64 | 40.74 | 40.06 | 36.37 | 26.35 | 24.63 | 24.46 | 22.10 | 21.77 | 23.32 | 20.34 | 22.01 | 21.26 | 21.24 | 20.47 | 22.50 | 25.04 | 24.21 | 26.74 | 28.08 | 24.90 | 30.12 | 22.71 | 22.20 | 20.85 | 25.09 | 23.52 | 26.02 | 28.04 | 25.18 | 23.35 | 21.27 | 23.48 | 25.17 | 24.95 | 24.41 | 24.55 | 24.16 | 26.67 | 19.26 | 20.43 | 18.75 | 18.40 | 22.07 | 24.03 | 22.62 | 24.09 | 24.50 | 25.60 | 26.71 |
P/LTM EPS | 18.65 | 18.65 | 19.44 | 20.13 | 17.91 | 19.22 | 16.91 | 18.90 | 18.61 | 17.69 | 17.45 | 16.63 | 14.84 | 13.88 | 13.70 | 14.70 | 14.76 | 14.75 | 14.59 | 12.66 | 14.11 | 14.76 | 14.42 | 12.65 | 11.69 | 11.05 | 10.54 | 11.44 | 10.40 | 9.70 | 10.15 | 11.59 | 12.20 | 12.15 | 11.87 | 13.69 | 9.89 | 9.99 | 10.52 | 9.74 | 9.87 | 9.67 | 9.71 | 9.72 | 10.80 | 11.87 | 11.44 | 12.41 | 13.59 | 11.99 | 12.75 | 13.35 | 13.23 | 13.62 | 14.89 | 14.58 | 13.07 | 12.66 | 13.16 | 13.59 | 13.58 | 13.75 | 13.36 | 12.94 | 13.49 | 12.51 | 12.95 | 12.94 | 12.94 | 13.12 | 14.03 | 15.08 | 12.23 | 10.69 | 11.29 | 13.44 | 13.15 | 15.55 | 16.13 | 17.73 | 18.32 | 20.31 | 17.91 | 18.83 | 17.45 | 18.72 | 18.98 | 18.97 | 19.61 | 18.84 | 18.49 | 20.30 | 23.49 | 20.80 | 19.31 | 19.61 | 18.48 | 18.67 | 16.67 | 17.28 | 16.88 | 17.25 | 17.71 | 18.09 | 16.00 | 16.34 | 16.05 | 16.01 | 14.26 | 14.70 | 18.74 | 17.56 | 18.23 | 16.71 | 17.95 | 20.07 | 21.87 | 26.49 | 26.04 | 23.58 | 19.07 | 17.83 | 17.70 | 15.99 | 15.76 | 16.84 | 14.68 | 15.71 | 15.17 | 15.16 | 14.61 | 15.85 | 17.06 | 16.49 | 18.21 | 19.12 | 16.96 | 19.99 | 15.07 | 14.77 | 13.87 | 16.68 | 15.64 | 17.28 | 19.13 | 17.18 | 15.93 | 14.51 | 16.02 | 17.18 | 17.04 | 15.88 | 15.97 | 15.71 | 17.34 | 13.20 | 14.51 | 13.32 | 13.07 | 15.68 | 17.07 | 15.94 | 16.97 | 17.72 | 18.52 | 19.32 |
P/BV | 1.05 | 1.05 | 1.10 | 1.14 | 1.01 | 1.12 | 0.98 | 1.03 | 1.01 | 0.96 | 0.95 | 0.91 | 0.98 | 0.92 | 0.90 | 0.97 | 0.97 | 0.99 | 0.98 | 1.08 | 1.21 | 1.26 | 1.24 | 1.12 | 1.10 | 1.04 | 1.00 | 1.08 | 0.98 | 0.93 | 0.98 | 0.98 | 1.04 | 1.03 | 1.01 | 1.41 | 1.09 | 1.10 | 1.16 | 1.07 | 1.09 | 1.14 | 1.14 | 1.14 | 1.27 | 1.39 | 1.34 | 1.23 | 1.31 | 1.16 | 1.23 | 1.29 | 1.28 | 1.34 | 1.47 | 1.37 | 1.23 | 1.19 | 1.23 | 1.33 | 1.30 | 1.31 | 1.28 | 1.24 | 1.29 | 1.29 | 1.34 | 1.29 | 1.29 | 1.30 | 1.39 | 1.51 | 1.36 | 1.19 | 1.25 | 1.49 | 1.46 | 1.56 | 1.62 | 1.72 | 1.78 | 1.97 | 1.74 | 1.95 | 1.79 | 1.93 | 1.95 | 1.95 | 2.02 | 1.96 | 1.92 | 2.05 | 2.38 | 2.10 | 1.95 | 1.98 | 1.85 | 1.87 | 1.67 | 1.73 | 1.69 | 1.72 | 1.77 | 1.78 | 1.57 | 1.61 | 1.58 | 1.54 | 1.40 | 1.44 | 1.84 | 1.72 | 1.79 | 1.65 | 1.77 | 1.92 | 2.10 | 2.54 | 2.50 | 2.20 | 1.76 | 1.65 | 1.64 | 1.48 | 1.46 | 1.50 | 1.31 | 1.31 | 1.26 | 1.26 | 1.22 | 1.37 | 1.47 | 1.42 | 1.57 | 1.64 | 1.46 | 1.68 | 1.27 | 1.20 | 1.13 | 1.36 | 1.28 | 1.44 | 1.49 | 1.34 | 1.24 | 1.13 | 1.25 | 1.33 | 1.32 | 1.21 | 1.21 | 1.19 | 1.32 | 1.30 | 1.47 | 1.35 | 1.32 | 1.58 | 1.73 | 1.72 | 1.83 | 3.22 | 3.37 | 3.51 |
P/Tangible BV | 1.39 | 1.39 | 1.45 | 1.50 | 1.33 | 1.48 | 1.31 | 1.36 | 1.34 | 1.27 | 1.26 | 1.23 | 1.31 | 1.23 | 1.21 | 1.30 | 1.31 | 1.34 | 1.33 | 1.45 | 1.62 | 1.70 | 1.66 | 1.52 | 1.49 | 1.41 | 1.34 | 1.46 | 1.32 | 1.27 | 1.33 | 1.34 | 1.41 | 1.41 | 1.37 | 2.17 | 1.64 | 1.66 | 1.75 | 1.62 | 1.64 | 1.73 | 1.74 | 1.73 | 1.92 | 2.11 | 2.03 | 1.93 | 2.05 | 1.81 | 1.92 | 2.02 | 2.00 | 2.15 | 2.35 | 2.15 | 1.93 | 1.86 | 1.94 | 2.06 | 2.08 | 2.10 | 2.04 | 1.98 | 2.06 | 2.11 | 2.18 | 2.10 | 2.10 | 2.13 | 2.28 | 2.50 | 2.33 | 2.04 | 2.15 | 2.56 | 2.51 | 2.52 | 2.62 | 2.67 | 2.75 | 3.05 | 2.69 | 2.68 | 2.46 | 2.64 | 2.68 | 2.68 | 2.77 | 2.71 | 2.65 | 2.85 | 3.29 | 2.92 | 2.71 | 2.72 | 2.37 | 2.39 | 2.14 | 2.22 | 2.17 | 2.22 | 2.28 | 2.29 | 2.02 | 2.06 | 2.03 | 1.99 | 1.83 | 1.89 | 2.41 | 2.25 | 2.34 | 2.16 | 2.33 | 2.52 | 2.74 | 3.32 | 3.27 | 2.84 | 2.28 | 2.13 | 2.12 | 1.91 | 1.89 | 1.97 | 1.71 | 1.62 | 1.57 | 1.57 | 1.51 | 1.71 | 1.84 | 1.78 | 1.97 | 2.07 | 1.83 | 2.13 | 1.60 | 1.47 | 1.38 | 1.66 | 1.56 | 1.77 | 1.84 | 1.65 | 1.53 | 1.40 | 1.54 | 1.65 | 1.63 | 1.48 | 1.49 | 1.47 | 1.62 | 1.60 | 1.77 | 1.63 | 1.60 | 1.91 | 2.08 | 2.07 | 2.20 | 3.69 | 3.85 | 4.02 |
TEV/LTM Total Revenue | 0.34 | 0.34 | 0.35 | 0.36 | 0.33 | 0.35 | 0.32 | 0.36 | 0.35 | 0.34 | 0.34 | 0.31 | 0.33 | 0.32 | 0.31 | 0.33 | 0.33 | 0.32 | 0.32 | 0.38 | 0.41 | 0.42 | 0.42 | 0.37 | 0.38 | 0.37 | 0.35 | 0.37 | 0.34 | 0.33 | 0.34 | 0.34 | 0.36 | 0.36 | 0.35 | 0.40 | 0.35 | 0.35 | 0.36 | 0.35 | 0.35 | 0.35 | 0.35 | 0.37 | 0.39 | 0.41 | 0.41 | 0.38 | 0.40 | 0.37 | 0.38 | 0.39 | 0.39 | 0.40 | 0.43 | 0.41 | 0.38 | 0.37 | 0.39 | 0.39 | 0.39 | 0.39 | 0.39 | 0.38 | 0.39 | 0.39 | 0.40 | 0.41 | 0.41 | 0.42 | 0.43 | 0.46 | 0.47 | 0.43 | 0.44 | 0.50 | 0.49 | 0.51 | 0.53 | 0.57 | 0.58 | 0.63 | 0.57 | 0.54 | 0.51 | 0.53 | 0.53 | 0.52 | 0.53 | 0.51 | 0.50 | 0.55 | 0.62 | 0.57 | 0.53 | 0.53 | 0.51 | 0.51 | 0.46 | 0.48 | 0.47 | 0.48 | 0.49 | 0.49 | 0.44 | 0.45 | 0.44 | 0.43 | 0.40 | 0.41 | 0.50 | 0.48 | 0.50 | 0.46 | 0.48 | 0.53 | 0.59 | 0.71 | 0.69 | 0.61 | 0.49 | 0.47 | 0.47 | 0.45 | 0.45 | 0.47 | 0.40 | 0.38 | 0.39 | 0.38 | 0.36 | 0.41 | 0.47 | 0.45 | 0.48 | 0.49 | 0.43 | 0.47 | 0.37 | 0.37 | 0.34 | 0.41 | 0.39 | 0.45 | 0.47 | 0.42 | 0.39 | 0.36 | 0.38 | 0.41 | 0.40 | 0.36 | 0.35 | 0.34 | 0.40 | 0.42 | 0.52 | 0.46 | 0.45 | 0.56 | 0.62 | 0.68 | 0.71 | 1.13 | 1.22 | 1.27 |
Market Cap/LTM Total Revenue | 0.25 | 0.25 | 0.25 | 0.26 | 0.23 | 0.26 | 0.23 | 0.24 | 0.24 | 0.23 | 0.22 | 0.22 | 0.24 | 0.22 | 0.22 | 0.23 | 0.24 | 0.24 | 0.24 | 0.28 | 0.31 | 0.32 | 0.32 | 0.29 | 0.29 | 0.27 | 0.26 | 0.28 | 0.25 | 0.25 | 0.26 | 0.26 | 0.27 | 0.27 | 0.27 | 0.27 | 0.22 | 0.22 | 0.23 | 0.22 | 0.22 | 0.23 | 0.23 | 0.24 | 0.26 | 0.29 | 0.28 | 0.26 | 0.27 | 0.24 | 0.25 | 0.26 | 0.26 | 0.27 | 0.30 | 0.28 | 0.26 | 0.25 | 0.26 | 0.26 | 0.26 | 0.27 | 0.26 | 0.25 | 0.26 | 0.27 | 0.28 | 0.28 | 0.28 | 0.28 | 0.30 | 0.33 | 0.33 | 0.29 | 0.30 | 0.37 | 0.35 | 0.39 | 0.41 | 0.46 | 0.47 | 0.52 | 0.45 | 0.48 | 0.44 | 0.47 | 0.46 | 0.46 | 0.47 | 0.46 | 0.45 | 0.49 | 0.57 | 0.52 | 0.48 | 0.49 | 0.47 | 0.48 | 0.43 | 0.45 | 0.44 | 0.45 | 0.46 | 0.47 | 0.42 | 0.42 | 0.41 | 0.40 | 0.37 | 0.39 | 0.48 | 0.45 | 0.47 | 0.44 | 0.47 | 0.53 | 0.58 | 0.70 | 0.68 | 0.61 | 0.50 | 0.48 | 0.48 | 0.45 | 0.45 | 0.48 | 0.41 | 0.42 | 0.42 | 0.41 | 0.40 | 0.46 | 0.52 | 0.50 | 0.53 | 0.54 | 0.48 | 0.53 | 0.43 | 0.44 | 0.41 | 0.48 | 0.46 | 0.53 | 0.55 | 0.50 | 0.46 | 0.43 | 0.46 | 0.50 | 0.49 | 0.46 | 0.45 | 0.44 | 0.50 | 0.53 | 0.67 | 0.61 | 0.60 | 0.71 | 0.76 | 0.87 | 0.90 | 1.05 | 1.14 | 1.20 |
TEV/LTM EBITDA | 9.02 | 9.02 | 9.27 | 9.50 | 8.75 | 9.18 | 8.23 | 9.23 | 9.16 | 8.88 | 8.78 | 7.52 | 7.82 | 7.39 | 7.36 | 7.67 | 7.72 | 7.70 | 7.70 | 8.61 | 9.33 | 9.58 | 9.43 | 8.50 | 8.80 | 8.47 | 8.19 | 8.64 | 7.97 | 7.39 | 7.62 | 7.89 | 8.24 | 8.19 | 8.06 | 9.16 | 7.85 | 7.99 | 8.16 | 7.82 | 7.88 | 7.47 | 7.52 | 8.02 | 8.48 | 8.94 | 8.80 | 7.92 | 7.80 | 7.25 | 7.51 | 7.66 | 7.55 | 8.26 | 8.77 | 8.44 | 7.92 | 7.73 | 8.00 | 8.14 | 10.23 | 10.32 | 10.24 | 9.96 | 10.19 | 9.39 | 9.64 | 10.35 | 10.37 | 10.46 | 10.89 | 11.35 | 11.31 | 10.48 | 10.71 | 12.19 | 11.80 | 11.75 | 12.11 | 12.99 | 13.28 | 14.37 | 12.97 | 12.64 | 13.03 | 13.75 | 13.54 | 13.39 | 13.78 | 13.35 | 13.17 | 14.57 | 16.57 | 15.13 | 14.14 | 14.30 | 12.58 | 12.66 | 11.42 | 11.93 | 11.78 | 11.95 | 12.24 | 12.23 | 11.01 | 11.10 | 10.89 | 10.47 | 9.94 | 10.30 | 12.59 | 12.01 | 12.45 | 11.47 | 12.11 | 13.41 | 14.84 | 17.85 | 17.39 | 15.18 | 11.75 | 11.25 | 11.28 | 10.60 | 10.62 | 10.79 | 9.27 | 9.01 | 9.09 | 8.82 | 8.50 | 9.77 | 10.53 | 10.03 | 10.80 | 11.10 | 9.69 | 10.81 | 8.47 | 8.27 | 7.57 | 8.97 | 8.66 | 9.63 | 9.66 | 8.62 | 7.96 | 7.31 | 7.92 | 8.12 | 7.86 | 7.18 | 6.94 | 6.78 | 7.92 | 7.95 | 10.62 | 9.41 | 9.17 | 11.42 | 12.52 | 12.66 | 13.22 | 19.32 | 20.95 | 21.82 |
TEV/LTM EBIT | 11.05 | 11.05 | 11.36 | 11.63 | 10.71 | 11.46 | 10.24 | 11.46 | 11.37 | 11.03 | 10.90 | 9.30 | 9.52 | 9.00 | 8.96 | 9.34 | 9.40 | 9.43 | 9.43 | 10.63 | 11.51 | 11.82 | 11.63 | 10.65 | 10.82 | 10.40 | 10.06 | 10.61 | 9.79 | 9.14 | 9.43 | 9.86 | 10.29 | 10.24 | 10.07 | 11.57 | 9.93 | 10.10 | 10.32 | 9.88 | 9.97 | 9.33 | 9.38 | 10.13 | 10.71 | 11.29 | 11.12 | 10.06 | 9.56 | 8.87 | 9.20 | 9.38 | 9.24 | 10.41 | 11.04 | 10.53 | 9.88 | 9.65 | 9.99 | 10.12 | 12.52 | 12.63 | 12.55 | 12.20 | 12.47 | 11.97 | 12.27 | 12.44 | 12.47 | 12.58 | 13.09 | 13.57 | 13.12 | 12.15 | 12.42 | 14.14 | 13.68 | 13.66 | 14.07 | 15.04 | 15.37 | 16.64 | 15.02 | 14.69 | 15.09 | 15.92 | 15.68 | 15.50 | 15.96 | 15.49 | 15.28 | 17.05 | 19.39 | 17.70 | 16.55 | 16.84 | 14.68 | 14.77 | 13.33 | 13.92 | 13.75 | 13.91 | 14.25 | 14.33 | 12.90 | 13.01 | 12.76 | 12.28 | 11.52 | 11.95 | 14.60 | 13.92 | 14.44 | 13.50 | 14.25 | 15.70 | 17.37 | 20.90 | 20.36 | 17.88 | 13.71 | 13.13 | 13.17 | 12.36 | 12.39 | 12.78 | 10.97 | 10.69 | 10.79 | 10.46 | 10.08 | 11.66 | 12.69 | 12.09 | 13.01 | 13.38 | 11.68 | 12.95 | 10.15 | 9.95 | 9.10 | 10.79 | 10.42 | 11.58 | 11.63 | 10.37 | 9.58 | 8.80 | 9.52 | 9.69 | 9.38 | 8.62 | 8.33 | 8.14 | 9.51 | 9.54 | 12.58 | 11.15 | 10.86 | 13.54 | 14.84 | 15.14 | 15.81 | 23.11 | 25.05 | 26.09 |
Margin Analysis |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Gross Margin | 11.07 | 11.07 | 11.07 | 11.07 | 11.07 | 11.20 | 11.20 | 11.48 | 11.48 | 11.48 | 11.48 | 11.88 | 12.42 | 12.42 | 12.42 | 12.83 | 12.83 | 12.83 | 13.13 | 13.13 | 13.13 | 13.09 | 13.09 | 13.09 | 12.80 | 12.80 | 12.80 | 13.24 | 13.24 | 13.24 | 13.02 | 13.02 | 13.02 | 13.16 | 13.16 | 13.16 | 13.07 | 13.07 | 13.07 | 13.05 | 13.05 | 13.05 | 13.27 | 13.27 | 13.27 | 13.67 | 13.67 | 13.67 | 14.47 | 14.47 | 14.47 | 14.41 | 14.41 | 14.41 | 14.43 | 14.43 | 14.43 | 14.18 | 14.18 | 14.18 | 13.82 | 13.82 | 13.82 | 13.86 | 13.86 | 13.86 | 13.79 | 13.79 | 13.79 | 13.90 | 13.90 | 13.90 | 13.93 | 13.93 | 13.93 | 13.70 | 13.70 | 13.70 | 13.37 | 13.37 | 13.37 | 12.67 | 12.67 | 12.67 | 12.16 | 12.16 | 12.16 | 11.95 | 11.95 | 11.95 | 11.77 | 11.77 | 11.77 | 11.69 | 11.69 | 11.69 | 11.81 | 11.81 | 11.81 | 11.81 | 11.81 | 11.81 | 11.78 | 11.78 | 11.78 | 11.88 | 11.88 | 11.88 | 12.04 | 12.04 | 12.04 | 12.04 | 12.04 | 12.04 | 12.19 | 12.19 | 12.19 | 12.22 | 12.22 | 12.22 | 12.38 | 12.38 | 12.38 | 12.62 | 12.62 | 12.62 | 12.81 | 12.81 | 12.81 | 12.95 | 12.95 | 12.95 | 13.18 | 13.18 | 13.18 | 13.30 | 13.30 | 13.30 | 13.38 | 13.38 | 13.38 | 13.53 | 13.53 | 13.53 | 13.60 | 13.60 | 13.60 | 13.84 | 13.84 | 13.84 | 14.02 | 14.02 | 14.02 | 14.50 | 14.50 | 14.50 | 15.14 | 15.14 | 15.14 | 16.12 | 16.12 | 16.12 | 17.40 | 17.40 | 17.40 | 18.20 |
SG&A Margin | 6.79 | 6.79 | 6.79 | 6.79 | 6.79 | 6.91 | 6.91 | 7.16 | 7.16 | 7.16 | 7.16 | 7.50 | 7.75 | 7.75 | 7.75 | 8.12 | 8.12 | 8.12 | 8.27 | 8.27 | 8.27 | 8.26 | 8.26 | 8.26 | 8.14 | 8.14 | 8.14 | 8.48 | 8.48 | 8.48 | 8.36 | 8.36 | 8.36 | 8.51 | 8.51 | 8.51 | 8.36 | 8.36 | 8.36 | 8.15 | 8.15 | 8.15 | 8.44 | 8.44 | 8.44 | 8.75 | 8.75 | 8.75 | 9.23 | 9.23 | 9.23 | 9.40 | 9.40 | 9.40 | 9.41 | 9.41 | 9.41 | 9.35 | 9.35 | 9.35 | 9.48 | 9.48 | 9.48 | 9.50 | 9.50 | 9.50 | 9.45 | 9.45 | 9.45 | 9.45 | 9.45 | 9.45 | 9.29 | 9.29 | 9.29 | 9.01 | 9.01 | 9.01 | 8.61 | 8.61 | 8.61 | 8.15 | 8.15 | 8.15 | 7.78 | 7.78 | 7.78 | 7.83 | 7.83 | 7.83 | 7.95 | 7.95 | 7.95 | 7.91 | 7.91 | 7.91 | 7.99 | 7.99 | 7.99 | 7.93 | 7.93 | 7.93 | 7.93 | 7.93 | 7.93 | 8.00 | 8.00 | 8.00 | 8.09 | 8.09 | 8.09 | 8.13 | 8.13 | 8.13 | 8.26 | 8.26 | 8.26 | 8.30 | 8.30 | 8.30 | 8.40 | 8.40 | 8.40 | 8.60 | 8.60 | 8.60 | 8.85 | 8.85 | 8.85 | 9.00 | 9.00 | 9.00 | 9.11 | 9.11 | 9.11 | 9.22 | 9.22 | 9.22 | 9.21 | 9.21 | 9.21 | 9.30 | 9.30 | 9.30 | 9.23 | 9.23 | 9.23 | 9.25 | 9.25 | 9.25 | 9.46 | 9.46 | 9.46 | 9.73 | 9.73 | 9.73 | 10.38 | 10.38 | 10.38 | 10.98 | 10.98 | 10.98 | 11.82 | 11.82 | 11.82 | 12.66 |
EBITDA Margin | 3.53 | 3.53 | 3.53 | 3.53 | 3.53 | 3.61 | 3.61 | 3.60 | 3.60 | 3.60 | 3.60 | 3.81 | 4.14 | 4.14 | 4.14 | 4.03 | 4.03 | 4.03 | 4.24 | 4.24 | 4.24 | 4.18 | 4.18 | 4.18 | 4.17 | 4.17 | 4.17 | 4.30 | 4.30 | 4.30 | 4.17 | 4.17 | 4.17 | 4.16 | 4.16 | 4.16 | 4.26 | 4.26 | 4.26 | 4.42 | 4.42 | 4.42 | 4.45 | 4.45 | 4.45 | 4.57 | 4.57 | 4.57 | 4.95 | 4.95 | 4.95 | 4.64 | 4.64 | 4.64 | 4.67 | 4.67 | 4.67 | 4.53 | 4.53 | 4.53 | 4.09 | 4.09 | 4.09 | 4.02 | 4.02 | 4.02 | 4.07 | 4.07 | 4.07 | 4.16 | 4.16 | 4.16 | 4.25 | 4.25 | 4.25 | 4.49 | 4.49 | 4.49 | 4.38 | 4.38 | 4.38 | 4.26 | 4.26 | 4.26 | 3.94 | 3.94 | 3.94 | 3.90 | 3.90 | 3.90 | 3.76 | 3.76 | 3.76 | 3.73 | 3.73 | 3.73 | 4.07 | 4.07 | 4.07 | 4.03 | 4.03 | 4.03 | 4.08 | 4.08 | 4.08 | 4.11 | 4.11 | 4.11 | 4.04 | 4.04 | 4.04 | 4.03 | 4.03 | 4.03 | 4.02 | 4.02 | 4.02 | 4.02 | 4.02 | 4.02 | 4.23 | 4.23 | 4.23 | 4.25 | 4.25 | 4.25 | 4.28 | 4.28 | 4.28 | 4.25 | 4.25 | 4.25 | 4.46 | 4.46 | 4.46 | 4.49 | 4.49 | 4.49 | 4.54 | 4.54 | 4.54 | 4.63 | 4.63 | 4.63 | 4.86 | 4.86 | 4.86 | 5.01 | 5.01 | 5.01 | 5.05 | 5.05 | 5.05 | 5.25 | 5.25 | 5.25 | 5.13 | 5.13 | 5.13 | 5.65 | 5.65 | 5.65 | 6.10 | 6.10 | 6.10 | 6.16 |
EBIT Margin | 3.09 | 3.09 | 3.09 | 3.09 | 3.09 | 3.11 | 3.11 | 3.11 | 3.11 | 3.11 | 3.11 | 3.30 | 3.54 | 3.54 | 3.54 | 3.46 | 3.46 | 3.46 | 3.61 | 3.61 | 3.61 | 3.52 | 3.52 | 3.52 | 3.51 | 3.51 | 3.51 | 3.61 | 3.61 | 3.61 | 3.49 | 3.49 | 3.49 | 3.46 | 3.46 | 3.46 | 3.50 | 3.50 | 3.50 | 3.70 | 3.70 | 3.70 | 3.70 | 3.70 | 3.70 | 3.79 | 3.79 | 3.79 | 4.17 | 4.17 | 4.17 | 3.86 | 3.86 | 3.86 | 3.92 | 3.92 | 3.92 | 3.82 | 3.82 | 3.82 | 3.28 | 3.28 | 3.28 | 3.29 | 3.29 | 3.29 | 3.32 | 3.32 | 3.32 | 3.42 | 3.42 | 3.42 | 3.68 | 3.68 | 3.68 | 3.85 | 3.85 | 3.85 | 3.78 | 3.78 | 3.78 | 3.66 | 3.66 | 3.66 | 3.42 | 3.42 | 3.42 | 3.35 | 3.35 | 3.35 | 3.21 | 3.21 | 3.21 | 3.16 | 3.16 | 3.16 | 3.44 | 3.44 | 3.44 | 3.42 | 3.42 | 3.42 | 3.44 | 3.44 | 3.44 | 3.47 | 3.47 | 3.47 | 3.44 | 3.44 | 3.44 | 3.39 | 3.39 | 3.39 | 3.40 | 3.40 | 3.40 | 3.39 | 3.39 | 3.39 | 3.60 | 3.60 | 3.60 | 3.55 | 3.55 | 3.55 | 3.59 | 3.59 | 3.59 | 3.54 | 3.54 | 3.54 | 3.69 | 3.69 | 3.69 | 3.75 | 3.75 | 3.75 | 3.77 | 3.77 | 3.77 | 3.85 | 3.85 | 3.85 | 4.04 | 4.04 | 4.04 | 4.18 | 4.18 | 4.18 | 4.20 | 4.20 | 4.20 | 4.38 | 4.38 | 4.38 | 4.33 | 4.33 | 4.33 | 4.72 | 4.72 | 4.72 | 5.14 | 5.14 | 5.14 | 5.13 |
Earnings from Cont. Ops Margin | 1.92 | 1.92 | 1.92 | 1.92 | 1.92 | 2.00 | 2.00 | 1.92 | 1.92 | 1.92 | 1.92 | 1.98 | 2.34 | 2.34 | 2.34 | 2.31 | 2.31 | 2.31 | 3.07 | 3.07 | 3.07 | 3.01 | 3.01 | 3.01 | 3.00 | 3.00 | 3.00 | 3.00 | 3.00 | 3.00 | 2.46 | 2.46 | 2.46 | 2.91 | 2.91 | 2.91 | 3.11 | 3.11 | 3.11 | 3.28 | 3.28 | 3.28 | 3.33 | 3.33 | 3.33 | 2.92 | 2.92 | 2.92 | 2.76 | 2.76 | 2.76 | 2.74 | 2.74 | 2.74 | 2.59 | 2.59 | 2.59 | 2.59 | 2.59 | 2.59 | 2.50 | 2.50 | 2.50 | 2.70 | 2.70 | 2.70 | 2.75 | 2.75 | 2.75 | 2.80 | 2.80 | 2.80 | 3.27 | 3.27 | 3.27 | 3.05 | 3.05 | 3.05 | 3.06 | 3.06 | 3.06 | 3.10 | 3.10 | 3.10 | 3.10 | 3.10 | 3.10 | 3.10 | 3.10 | 3.10 | 3.10 | 3.10 | 3.10 | 3.17 | 3.17 | 3.17 | 3.25 | 3.25 | 3.25 | 3.25 | 3.25 | 3.25 | 3.31 | 3.31 | 3.31 | 3.19 | 3.19 | 3.19 | 3.20 | 3.20 | 3.20 | 3.25 | 3.25 | 3.25 | 3.28 | 3.28 | 3.28 | 3.24 | 3.24 | 3.24 | 3.22 | 3.22 | 3.22 | 3.29 | 3.29 | 3.29 | 3.18 | 3.18 | 3.18 | 3.32 | 3.32 | 3.32 | 3.43 | 3.43 | 3.43 | 3.40 | 3.40 | 3.40 | 3.54 | 3.54 | 3.54 | 3.61 | 3.61 | 3.61 | 3.49 | 3.49 | 3.49 | 3.58 | 3.58 | 3.58 | 3.59 | 3.59 | 3.59 | 4.46 | 4.46 | 4.46 | 4.61 | 4.61 | 4.61 | 5.20 | 5.20 | 5.20 | 5.64 | 5.64 | 5.64 | 4.82 |
Net Income Margin | 1.48 | 1.48 | 1.48 | 1.48 | 1.48 | 1.53 | 1.53 | 1.44 | 1.44 | 1.44 | 1.44 | 1.45 | 1.80 | 1.80 | 1.80 | 1.79 | 1.79 | 1.79 | 2.44 | 2.44 | 2.44 | 2.42 | 2.42 | 2.42 | 2.36 | 2.36 | 2.36 | 2.35 | 2.35 | 2.35 | 1.91 | 1.91 | 1.91 | 2.36 | 2.36 | 2.36 | 2.53 | 2.53 | 2.53 | 2.68 | 2.68 | 2.68 | 2.75 | 2.75 | 2.75 | 2.34 | 2.34 | 2.34 | 2.30 | 2.30 | 2.30 | 2.34 | 2.34 | 2.34 | 2.21 | 2.21 | 2.21 | 2.19 | 2.19 | 2.19 | 2.15 | 2.15 | 2.15 | 2.35 | 2.35 | 2.35 | 2.36 | 2.36 | 2.36 | 2.44 | 2.44 | 2.44 | 2.81 | 2.81 | 2.81 | 2.57 | 2.57 | 2.57 | 2.64 | 2.64 | 2.64 | 2.69 | 2.69 | 2.69 | 2.65 | 2.65 | 2.65 | 2.67 | 2.67 | 2.67 | 2.65 | 2.65 | 2.65 | 2.65 | 2.65 | 2.65 | 2.70 | 2.70 | 2.70 | 2.69 | 2.69 | 2.69 | 2.77 | 2.77 | 2.77 | 2.73 | 2.73 | 2.73 | 2.78 | 2.78 | 2.78 | 2.83 | 2.83 | 2.83 | 2.84 | 2.84 | 2.84 | 2.80 | 2.80 | 2.80 | 2.79 | 2.79 | 2.79 | 2.84 | 2.84 | 2.84 | 2.72 | 2.72 | 2.72 | 2.83 | 2.83 | 2.83 | 2.87 | 2.87 | 2.87 | 2.82 | 2.82 | 2.82 | 2.96 | 2.96 | 2.96 | 3.02 | 3.02 | 3.02 | 2.85 | 2.85 | 2.85 | 2.93 | 2.93 | 2.93 | 2.92 | 2.92 | 2.92 | 3.72 | 3.72 | 3.72 | 3.97 | 3.97 | 3.97 | 4.37 | 4.37 | 4.37 | 4.64 | 4.64 | 4.64 | 3.76 |
Levered Free Cash Flow Margin | 0.33 | 0.33 | 0.33 | 0.33 | 0.33 | -0.45 | -0.45 | -1.32 | -1.32 | -1.32 | -1.32 | -0.58 | 0.16 | 0.16 | 0.16 | 0.36 | 0.36 | 0.36 | -0.44 | -0.44 | -0.44 | -0.26 | -0.26 | -0.26 | -2.43 | -2.43 | -2.43 | -2.33 | -2.33 | -2.33 | -1.87 | -1.87 | -1.87 | -0.64 | -0.64 | -0.64 | -0.08 | -0.08 | -0.08 | 0.40 | 0.40 | 0.40 | -0.27 | -0.27 | -0.27 | 0.77 | 0.77 | 0.77 | 0.65 | 0.65 | 0.65 | 0.51 | 0.51 | 0.51 | 0.68 | 0.68 | 0.68 | 0.36 | 0.36 | 0.36 | 0.38 | 0.38 | 0.38 | 0.11 | 0.11 | 0.11 | -1.41 | -1.41 | -1.41 | -4.61 | -4.61 | -4.61 | -5.06 | -5.06 | -5.06 | -3.82 | -3.82 | -3.82 | -3.93 | -3.93 | -3.93 | 0.14 | 0.14 | 0.14 | -0.78 | -0.78 | -0.78 | -1.16 | -1.16 | -1.16 | -0.92 | -0.92 | -0.92 | -1.34 | -1.34 | -1.34 | -0.97 | -0.97 | -0.97 | -0.30 | -0.30 | -0.30 | -0.90 | -0.90 | -0.90 | -0.56 | -0.56 | -0.56 | -1.39 | -1.39 | -1.39 | -1.46 | -1.46 | -1.46 | -1.95 | -1.95 | -1.95 | -2.49 | -2.49 | -2.49 | -1.68 | -1.68 | -1.68 | -1.80 | -1.80 | -1.80 | -0.87 | -0.87 | -0.87 | -0.68 | -0.68 | -0.68 | -1.19 | -1.19 | -1.19 | -1.35 | -1.35 | -1.35 | -1.84 | -1.84 | -1.84 | -1.22 | -1.22 | -1.22 | -2.38 | -2.38 | -2.38 | -2.09 | -2.09 | -2.09 | 0.08 | 0.08 | 0.08 | -1.37 | -1.37 | -1.37 | -3.08 | -3.08 | -3.08 | -2.83 | -2.83 | -2.83 | -5.76 | -5.76 | -5.76 | -2.43 |
Unlevered Free Cash Flow Margin | 0.75 | 0.75 | 0.75 | 0.75 | 0.75 | -0.02 | -0.02 | -0.88 | -0.88 | -0.88 | -0.88 | -0.13 | 0.65 | 0.65 | 0.65 | 0.83 | 0.83 | 0.83 | 0.01 | 0.01 | 0.01 | 0.20 | 0.20 | 0.20 | -1.99 | -1.99 | -1.99 | -1.87 | -1.87 | -1.87 | -1.42 | -1.42 | -1.42 | -0.20 | -0.20 | -0.20 | 0.33 | 0.33 | 0.33 | 0.81 | 0.81 | 0.81 | 0.16 | 0.16 | 0.16 | 1.23 | 1.23 | 1.23 | 1.11 | 1.11 | 1.11 | 1.00 | 1.00 | 1.00 | 1.17 | 1.17 | 1.17 | 0.83 | 0.83 | 0.83 | 0.78 | 0.78 | 0.78 | 0.52 | 0.52 | 0.52 | -1.01 | -1.01 | -1.01 | -4.21 | -4.21 | -4.21 | -4.54 | -4.54 | -4.54 | -3.35 | -3.35 | -3.35 | -3.47 | -3.47 | -3.47 | 0.56 | 0.56 | 0.56 | -0.36 | -0.36 | -0.36 | -0.80 | -0.80 | -0.80 | -0.58 | -0.58 | -0.58 | -1.00 | -1.00 | -1.00 | -0.65 | -0.65 | -0.65 | 0.03 | 0.03 | 0.03 | -0.55 | -0.55 | -0.55 | -0.20 | -0.20 | -0.20 | -0.96 | -0.96 | -0.96 | -1.05 | -1.05 | -1.05 | -1.54 | -1.54 | -1.54 | -2.09 | -2.09 | -2.09 | -1.29 | -1.29 | -1.29 | -1.35 | -1.35 | -1.35 | -0.49 | -0.49 | -0.49 | -0.35 | -0.35 | -0.35 | -0.77 | -0.77 | -0.77 | -1.08 | -1.08 | -1.08 | -1.45 | -1.45 | -1.45 | -0.78 | -0.78 | -0.78 | -2.10 | -2.10 | -2.10 | -1.58 | -1.58 | -1.58 | 0.54 | 0.54 | 0.54 | -0.84 | -0.84 | -0.84 | -2.60 | -2.60 | -2.60 | -2.41 | -2.41 | -2.41 | -5.34 | -5.34 | -5.34 | -2.03 |
Margin Analysis |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Total Revenue | - | - | - | - | - | HKD$ 292712.74 | - | - | HKD$ 293463.78 | - | - | HKD$ 284605.17 | - | - | HKD$ 280375.94 | - | - | HKD$ 274540.61 | - | - | HKD$ 272373.72 | - | - | HKD$ 259925.73 | - | - | HKD$ 249877.84 | - | - | HKD$ 247165.77 | - | - | HKD$ 239443.47 | - | - | HKD$ 238181.31 | - | - | HKD$ 232474.34 | - | - | HKD$ 228957.55 | - | - | HKD$ 226180.86 | - | - | HKD$ 218726.17 | - | - | HKD$ 206714.27 | - | - | HKD$ 200641.50 | - | - | HKD$ 195131.19 | - | - | HKD$ 194971.55 | - | - | HKD$ 200958.69 | - | - | HKD$ 196148.17 | - | - | HKD$ 189341.82 | - | - | HKD$ 181720.02 | - | - | HKD$ 171357.20 | - | - | HKD$ 160944.33 | - | - | HKD$ 151820.57 | - | - | HKD$ 144449.43 | - | - | HKD$ 140941.58 | - | - | HKD$ 139252.70 | - | - | HKD$ 136634.07 | - | - | HKD$ 134232.39 | - | - | HKD$ 130081.23 | - | - | HKD$ 126018.72 | - | - | HKD$ 123076.77 | - | - | HKD$ 118127.67 | - | - | HKD$ 113656.82 | - | - | HKD$ 110647.98 | - | - | HKD$ 106999.37 | - | - | HKD$ 103675.11 | - | - | HKD$ 99527.14 | - | - | HKD$ 95738.04 | - | - | HKD$ 89961.05 | - | - | HKD$ 86071.26 | - | - | HKD$ 84257.43 | - | - | HKD$ 80773.55 | - | - | HKD$ 78820.00 | - | - | HKD$ 76488.94 | - | - | HKD$ 73330.11 | - | - | HKD$ 70852.57 | - | - | HKD$ 67459.48 | - | - | HKD$ 63882.45 | - | - | HKD$ 59135.20 | - | - | HKD$ 54073.08 | - | - | HKD$ 48896.83 | - |
Profitability |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Return on Equity | 6.41 % | 6.41 % | 6.41 % | 6.41 % | 6.41 % | 6.64 % | 6.64 % | 6.27 % | 6.27 % | 6.27 % | 6.27 % | 6.53 % | 7.61 % | 7.61 % | 7.61 % | 7.56 % | 7.56 % | 7.56 % | 9.61 % | 9.61 % | 9.61 % | 10.20 % | 10.20 % | 10.20 % | 10.24 % | 10.24 % | 10.24 % | 10.04 % | 10.04 % | 10.04 % | 8.28 % | 8.28 % | 8.28 % | 11.03 % | 11.03 % | 11.03 % | 11.85 % | 11.85 % | 11.85 % | 12.63 % | 12.63 % | 12.63 % | 12.50 % | 12.50 % | 12.50 % | 10.77 % | 10.77 % | 10.77 % | 10.06 % | 10.06 % | 10.06 % | 9.96 % | 9.96 % | 9.96 % | 9.43 % | 9.43 % | 9.43 % | 10.08 % | 10.08 % | 10.08 % | 9.60 % | 9.60 % | 9.60 % | 10.34 % | 10.34 % | 10.34 % | 10.11 % | 10.11 % | 10.11 % | 10.35 % | 10.35 % | 10.35 % | 11.53 % | 11.53 % | 11.53 % | 10.51 % | 10.51 % | 10.51 % | 10.06 % | 10.06 % | 10.06 % | 10.61 % | 10.61 % | 10.61 % | 10.70 % | 10.70 % | 10.70 % | 10.80 % | 10.80 % | 10.80 % | 10.60 % | 10.60 % | 10.60 % | 10.84 % | 10.84 % | 10.84 % | 11.10 % | 11.10 % | 11.10 % | 11.07 % | 11.07 % | 11.07 % | 10.82 % | 10.82 % | 10.82 % | 10.37 % | 10.37 % | 10.37 % | 10.42 % | 10.42 % | 10.42 % | 10.47 % | 10.47 % | 10.47 % | 10.25 % | 10.25 % | 10.25 % | 9.96 % | 9.96 % | 9.96 % | 9.72 % | 9.72 % | 9.72 % | 9.51 % | 9.51 % | 9.51 % | 8.76 % | 8.76 % | 8.76 % | 9.16 % | 9.16 % | 9.16 % | 9.21 % | 9.21 % | 9.21 % | 9.07 % | 9.07 % | 9.07 % | 9.13 % | 9.13 % | 9.13 % | 9.17 % | 9.17 % | 9.17 % | 8.71 % | 8.71 % | 8.71 % | 8.57 % | 8.57 % | 8.57 % | 10.86 % | 10.86 % | 10.86 % | 12.61 % | 12.61 % | 12.61 % | 12.49 % | 12.49 % | 12.49 % | 12.89 % | 12.89 % | 12.89 % | 19.81 % | 19.81 % | 19.81 % | 16.05 % |
Return on Assets | 2.41 % | 2.41 % | 2.41 % | 2.41 % | 2.41 % | 2.39 % | 2.39 % | 2.42 % | 2.42 % | 2.42 % | 2.42 % | 2.62 % | 2.76 % | 2.76 % | 2.76 % | 2.73 % | 2.73 % | 2.73 % | 2.81 % | 2.81 % | 2.81 % | 2.82 % | 2.82 % | 2.82 % | 2.81 % | 2.81 % | 2.81 % | 2.90 % | 2.90 % | 2.90 % | 2.85 % | 2.85 % | 2.85 % | 2.99 % | 2.99 % | 2.99 % | 2.98 % | 2.98 % | 2.98 % | 3.17 % | 3.17 % | 3.17 % | 3.16 % | 3.16 % | 3.16 % | 3.18 % | 3.18 % | 3.18 % | 3.42 % | 3.42 % | 3.42 % | 3.10 % | 3.10 % | 3.10 % | 3.21 % | 3.21 % | 3.21 % | 3.37 % | 3.37 % | 3.37 % | 2.87 % | 2.87 % | 2.87 % | 2.86 % | 2.86 % | 2.86 % | 2.82 % | 2.82 % | 2.82 % | 3.08 % | 3.08 % | 3.08 % | 3.17 % | 3.17 % | 3.17 % | 3.24 % | 3.24 % | 3.24 % | 3.12 % | 3.12 % | 3.12 % | 3.38 % | 3.38 % | 3.38 % | 3.19 % | 3.19 % | 3.19 % | 3.13 % | 3.13 % | 3.13 % | 3.00 % | 3.00 % | 3.00 % | 3.04 % | 3.04 % | 3.04 % | 3.28 % | 3.28 % | 3.28 % | 3.28 % | 3.28 % | 3.28 % | 3.25 % | 3.25 % | 3.25 % | 3.30 % | 3.30 % | 3.30 % | 3.22 % | 3.22 % | 3.22 % | 3.16 % | 3.16 % | 3.16 % | 3.26 % | 3.26 % | 3.26 % | 3.24 % | 3.24 % | 3.24 % | 3.34 % | 3.34 % | 3.34 % | 3.16 % | 3.16 % | 3.16 % | 3.22 % | 3.22 % | 3.22 % | 3.23 % | 3.23 % | 3.23 % | 3.26 % | 3.26 % | 3.26 % | 3.27 % | 3.27 % | 3.27 % | 3.27 % | 3.27 % | 3.27 % | 3.31 % | 3.31 % | 3.31 % | 3.35 % | 3.35 % | 3.35 % | 3.41 % | 3.41 % | 3.41 % | 3.85 % | 3.85 % | 3.85 % | 3.86 % | 3.86 % | 3.86 % | 3.64 % | 3.64 % | 3.64 % | 3.82 % | 3.82 % | 3.82 % | 4.78 % | 4.78 % | 4.78 % | 4.77 % |
Return on Capital | 3.86 % | 3.86 % | 3.86 % | 3.86 % | 3.86 % | 3.85 % | 3.85 % | 3.83 % | 3.83 % | 3.83 % | 3.83 % | 4.21 % | 4.36 % | 4.36 % | 4.36 % | 4.33 % | 4.33 % | 4.33 % | 4.34 % | 4.34 % | 4.34 % | 4.59 % | 4.59 % | 4.59 % | 4.49 % | 4.49 % | 4.49 % | 4.63 % | 4.63 % | 4.63 % | 4.47 % | 4.47 % | 4.47 % | 4.88 % | 4.88 % | 4.88 % | 4.89 % | 4.89 % | 4.89 % | 5.19 % | 5.19 % | 5.19 % | 5.11 % | 5.11 % | 5.11 % | 5.19 % | 5.19 % | 5.19 % | 5.65 % | 5.65 % | 5.65 % | 5.10 % | 5.10 % | 5.10 % | 5.24 % | 5.24 % | 5.24 % | 5.49 % | 5.49 % | 5.49 % | 4.74 % |