Guotai Junan Securities Co., Ltd. - SEHK:2611
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 |
---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
Valuation Multiples |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
TEV/LTM Unlevered FCF | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - |
Market Cap/LTM Levered FCF | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - |
P/LTM Normalized EPS | 15.95 | 15.95 | 24.66 | 25.03 | 25.02 | 21.74 | 22.41 | 22.39 | 21.10 | 21.71 | 21.43 | 18.93 | 16.93 | 16.39 | 16.69 | 16.94 | 16.57 | 17.96 | 17.98 | 18.36 | 15.49 | 16.38 | 16.74 | 16.02 | 15.02 | 15.40 | 14.66 | 15.09 | 14.26 | 13.25 | 14.33 | 13.72 | 14.86 | 14.17 | 14.28 | 13.01 | 12.71 | 13.42 | 15.23 | 14.25 | 14.92 | 15.90 | 15.83 | 13.95 | 14.98 | 15.65 | 14.48 | 17.19 | 16.63 | 16.35 | 18.64 | 19.90 | 19.56 | 23.58 | 25.00 | 28.35 | 26.48 | 24.04 | 25.95 | 21.21 | 22.75 | 23.51 | 27.33 | 24.70 | 25.22 | 27.11 | 26.37 | 24.99 | 28.92 | 25.33 | 29.68 | 32.35 | 32.21 | 27.69 | 23.72 | 24.83 | 23.61 | 20.80 | 20.28 | 19.45 | 17.07 | 19.44 | 20.44 | 18.96 | 18.60 | 20.92 | 21.93 | 23.94 | 23.61 | 23.47 | 23.41 | 23.05 | 20.38 | 19.14 | 18.08 |
P/LTM EPS | 12.76 | 12.76 | 17.33 | 17.59 | 17.58 | 16.56 | 16.67 | 15.84 | 14.93 | 15.36 | 15.16 | 14.27 | 12.19 | 11.81 | 12.02 | 12.20 | 11.93 | 12.68 | 12.70 | 13.57 | 10.94 | 11.58 | 11.83 | 11.70 | 11.52 | 11.44 | 10.90 | 11.22 | 10.60 | 9.54 | 10.32 | 10.15 | 10.79 | 10.29 | 10.37 | 9.70 | 10.12 | 10.68 | 11.92 | 11.15 | 11.67 | 12.05 | 12.00 | 10.84 | 11.55 | 12.06 | 11.16 | 13.68 | 13.88 | 13.65 | 15.01 | 16.03 | 15.75 | 19.27 | 20.43 | 24.34 | 22.73 | 20.64 | 22.28 | 18.08 | 18.89 | 19.52 | 22.55 | 20.38 | 20.81 | 21.50 | 20.91 | 22.16 | 23.83 | 20.87 | 24.45 | 28.79 | 27.87 | 23.96 | 17.61 | 18.43 | 17.53 | 15.67 | 15.28 | 15.50 | 14.08 | 16.04 | 16.86 | 15.46 | 16.07 | 18.08 | 17.42 | 19.01 | 18.75 | 18.84 | 18.80 | 18.20 | 16.48 | 15.48 | 14.62 |
P/BV | 1.12 | 1.12 | 1.30 | 1.32 | 1.32 | 0.88 | 0.85 | 0.85 | 0.80 | 0.82 | 0.81 | 0.83 | 0.91 | 0.89 | 0.90 | 0.91 | 0.89 | 0.89 | 0.90 | 0.94 | 0.85 | 0.90 | 0.92 | 0.89 | 0.90 | 0.90 | 0.86 | 0.88 | 0.83 | 0.88 | 0.95 | 0.97 | 1.02 | 0.97 | 0.98 | 1.01 | 1.13 | 1.19 | 1.21 | 1.13 | 1.19 | 1.21 | 1.21 | 1.09 | 1.15 | 1.20 | 1.11 | 1.12 | 1.19 | 1.17 | 1.26 | 1.34 | 1.32 | 1.32 | 1.40 | 1.33 | 1.24 | 1.13 | 1.22 | 1.18 | 1.26 | 1.30 | 1.37 | 1.24 | 1.26 | 1.32 | 1.28 | 1.34 | 1.36 | 1.19 | 1.40 | 1.55 | 1.50 | 1.29 | 1.18 | 1.23 | 1.17 | 1.17 | 1.14 | 1.14 | 1.12 | 1.28 | 1.34 | 1.31 | 1.43 | 1.61 | 1.49 | 1.62 | 1.60 | 1.76 | 1.76 | 1.87 | 1.84 | 1.73 | 1.63 |
P/Tangible BV | 1.16 | 1.16 | 1.35 | 1.37 | 1.37 | 0.91 | 0.88 | 0.88 | 0.83 | 0.86 | 0.85 | 0.87 | 0.95 | 0.92 | 0.94 | 0.95 | 0.93 | 0.93 | 0.93 | 0.98 | 0.88 | 0.93 | 0.95 | 0.93 | 0.91 | 0.91 | 0.87 | 0.89 | 0.84 | 0.89 | 0.96 | 0.98 | 1.03 | 0.98 | 0.99 | 1.02 | 1.14 | 1.20 | 1.22 | 1.14 | 1.20 | 1.22 | 1.22 | 1.10 | 1.16 | 1.21 | 1.12 | 1.15 | 1.22 | 1.20 | 1.29 | 1.37 | 1.35 | 1.35 | 1.43 | 1.36 | 1.27 | 1.15 | 1.25 | 1.21 | 1.29 | 1.33 | 1.40 | 1.27 | 1.30 | 1.35 | 1.31 | 1.38 | 1.40 | 1.22 | 1.43 | 1.59 | 1.53 | 1.32 | 1.21 | 1.26 | 1.20 | 1.20 | 1.17 | 1.17 | 1.15 | 1.31 | 1.38 | 1.35 | 1.47 | 1.65 | 1.53 | 1.67 | 1.64 | 1.81 | 1.81 | 1.94 | 1.90 | 1.78 | 1.69 |
TEV/LTM Total Revenue | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - |
Market Cap/LTM Total Revenue | 3.39 | 3.39 | 4.10 | 4.16 | 4.15 | 3.56 | 3.57 | 3.50 | 3.31 | 3.41 | 3.38 | 3.26 | 3.59 | 3.47 | 3.53 | 3.59 | 3.51 | 3.55 | 3.57 | 3.80 | 3.20 | 3.38 | 3.45 | 3.39 | 3.29 | 3.18 | 3.03 | 3.13 | 2.94 | 2.82 | 3.06 | 3.01 | 3.21 | 3.09 | 3.11 | 3.08 | 3.21 | 3.38 | 3.65 | 3.38 | 3.54 | 3.66 | 3.64 | 3.30 | 3.61 | 3.77 | 3.50 | 3.95 | 3.87 | 3.83 | 4.20 | 4.46 | 4.36 | 4.84 | 5.17 | 5.52 | 5.12 | 4.71 | 5.09 | 4.79 | 4.82 | 4.94 | 6.15 | 5.53 | 5.64 | 6.16 | 5.96 | 6.23 | 6.87 | 6.08 | 7.16 | 7.80 | 7.24 | 6.30 | 6.02 | 6.29 | 6.04 | 5.80 | 5.67 | 5.53 | 5.43 | 6.13 | 6.40 | 6.24 | 6.37 | 7.14 | 6.97 | 7.54 | 7.50 | 7.76 | 7.74 | 7.55 | 7.36 | 6.93 | 6.58 |
TEV/LTM EBITDA | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - |
TEV/LTM EBIT | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - |
Margin Analysis |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Gross Margin | 100.00 | 100.00 | 59.11 | 59.11 | 59.11 | 56.41 | 56.41 | 54.20 | 54.20 | 54.20 | 54.20 | 56.23 | 61.63 | 61.63 | 61.63 | 61.63 | 61.63 | 57.71 | 57.71 | 62.87 | 62.87 | 61.54 | 61.54 | 61.54 | 62.05 | 62.05 | 62.05 | 67.14 | 67.14 | 67.14 | 63.83 | 63.83 | 63.83 | 66.46 | 66.46 | 66.46 | 91.11 | 91.11 | 91.11 | 63.45 | 63.45 | 63.45 | 66.60 | 66.60 | 66.60 | 61.74 | 61.74 | 61.74 | 64.00 | 64.00 | 64.00 | 64.34 | 64.34 | 64.34 | 60.04 | 60.04 | 60.04 | 61.17 | 61.17 | 61.17 | 31.53 | 31.53 | 31.53 | 39.14 | 39.14 | 39.14 | 71.03 | 71.03 | 71.03 | 57.53 | 57.53 | 57.53 | 61.73 | 61.73 | 61.73 | 62.58 | 62.58 | 62.58 | 52.54 | 52.54 | 52.54 | 63.80 | 63.80 | 63.80 | 59.64 | 59.64 | 59.64 | 60.90 | 60.90 | 60.90 | 61.01 | 61.01 | 61.01 | 64.74 | 64.74 |
SG&A Margin | - | - | 0.75 | 0.75 | 0.75 | 1.03 | 1.03 | 0.07 | 0.07 | 0.07 | 0.07 | 0.99 | 5.07 | 5.07 | 5.07 | 5.07 | 5.07 | 1.40 | 1.40 | 3.13 | 3.13 | 0.49 | 0.49 | 0.49 | -2.85 | -2.85 | -2.85 | 0.79 | 0.79 | 0.79 | -1.74 | -1.74 | -1.74 | 0.79 | 0.79 | 0.79 | 27.16 | 27.16 | 27.16 | 1.07 | 1.07 | 1.07 | 4.78 | 4.78 | 4.78 | 1.21 | 1.21 | 1.21 | 1.44 | 1.44 | 1.44 | 2.06 | 2.06 | 2.06 | 0.08 | 0.08 | 0.08 | 1.72 | 1.72 | 1.72 | -25.27 | -25.27 | -25.27 | -16.24 | -16.24 | -16.24 | 16.32 | 16.32 | 16.32 | 4.54 | 4.54 | 4.54 | 6.20 | 6.20 | 6.20 | 5.13 | 5.13 | 5.13 | -5.56 | -5.56 | -5.56 | 3.81 | 3.81 | 3.81 | 0.55 | 0.55 | 0.55 | 1.02 | 1.02 | 1.02 | 0.76 | 0.76 | 0.76 | 2.65 | 2.65 |
EBITDA Margin | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - |
EBIT Margin | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - |
Earnings from Cont. Ops Margin | 29.99 | 29.99 | 28.58 | 28.58 | 28.58 | 27.21 | 27.21 | 27.73 | 27.73 | 27.73 | 27.73 | 28.14 | 35.31 | 35.31 | 35.31 | 35.31 | 35.31 | 33.31 | 33.31 | 33.89 | 33.89 | 33.19 | 33.19 | 33.19 | 32.06 | 32.06 | 32.06 | 33.94 | 33.94 | 33.94 | 34.18 | 34.18 | 34.18 | 36.64 | 36.64 | 36.64 | 35.34 | 35.34 | 35.34 | 35.89 | 35.89 | 35.89 | 37.35 | 37.35 | 37.35 | 34.63 | 34.63 | 34.63 | 33.94 | 33.94 | 33.94 | 30.75 | 30.75 | 30.75 | 27.42 | 27.42 | 27.42 | 31.66 | 31.66 | 31.66 | 32.37 | 32.37 | 32.37 | 33.59 | 33.59 | 33.59 | 34.80 | 34.80 | 34.80 | 32.46 | 32.46 | 32.46 | 39.64 | 39.64 | 39.64 | 42.90 | 42.90 | 42.90 | 43.53 | 43.53 | 43.53 | 45.28 | 45.28 | 45.28 | 43.94 | 43.94 | 43.94 | 44.22 | 44.22 | 44.22 | 46.32 | 46.32 | 46.32 | 44.15 | 44.15 |
Net Income Margin | 29.99 | 29.99 | 27.31 | 27.31 | 27.31 | 25.63 | 25.63 | 26.28 | 26.28 | 26.28 | 26.28 | 26.69 | 33.88 | 33.88 | 33.88 | 33.88 | 33.88 | 32.25 | 32.25 | 33.17 | 33.17 | 32.86 | 32.86 | 32.86 | 31.98 | 31.98 | 31.98 | 33.70 | 33.70 | 33.70 | 33.88 | 33.88 | 33.88 | 35.95 | 35.95 | 35.95 | 34.35 | 34.35 | 34.35 | 34.45 | 34.45 | 34.45 | 35.30 | 35.30 | 35.30 | 32.82 | 32.82 | 32.82 | 32.33 | 32.33 | 32.33 | 29.53 | 29.53 | 29.53 | 26.84 | 26.84 | 26.84 | 30.21 | 30.21 | 30.21 | 30.38 | 30.38 | 30.38 | 31.66 | 31.66 | 31.66 | 32.94 | 32.94 | 32.94 | 30.79 | 30.79 | 30.79 | 38.16 | 38.16 | 38.16 | 40.78 | 40.78 | 40.78 | 41.04 | 41.04 | 41.04 | 42.68 | 42.68 | 42.68 | 41.08 | 41.08 | 41.08 | 41.30 | 41.30 | 41.30 | 43.13 | 43.13 | 43.13 | 38.27 | 38.27 |
Levered Free Cash Flow Margin | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - |
Unlevered Free Cash Flow Margin | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - |
Margin Analysis |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Total Revenue | - | - | HKD$ 46640.37 | - | - | HKD$ 41037.38 | - | - | HKD$ 37067.77 | - | - | HKD$ 36160.08 | - | - | HKD$ 37838.69 | - | - | HKD$ 37220.10 | - | - | HKD$ 36325.88 | - | - | HKD$ 39070.18 | - | - | HKD$ 37723.83 | - | - | HKD$ 39763.83 | - | - | HKD$ 42738.65 | - | - | HKD$ 41718.78 | - | - | HKD$ 44986.31 | - | - | HKD$ 43295.89 | - | - | HKD$ 42776.69 | - | - | HKD$ 41821.28 | - | - | HKD$ 36503.98 | - | - | HKD$ 36791.00 | - | - | HKD$ 33085.14 | - | - | HKD$ 29924.56 | - | - | HKD$ 30793.25 | - | - | HKD$ 27449.28 | - | - | HKD$ 26261.78 | - | - | HKD$ 24373.29 | - | - | HKD$ 23463.96 | - | - | HKD$ 23592.30 | - | - | HKD$ 24125.54 | - | - | HKD$ 25138.52 | - | - | HKD$ 24938.46 | - | - | HKD$ 24199.57 | - | - | HKD$ 24978.95 | - | - |
Profitability |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Return on Equity | 7.52 % | 7.52 % | 6.23 % | 6.23 % | 6.23 % | 5.32 % | 5.32 % | 5.43 % | 5.43 % | 5.43 % | 5.43 % | 5.86 % | 7.38 % | 7.38 % | 7.38 % | 7.38 % | 7.38 % | 7.00 % | 7.00 % | 7.69 % | 7.69 % | 7.39 % | 7.39 % | 7.39 % | 7.74 % | 7.74 % | 7.74 % | 9.15 % | 9.15 % | 9.15 % | 8.89 % | 8.89 % | 8.89 % | 10.31 % | 10.31 % | 10.31 % | 9.74 % | 9.74 % | 9.74 % | 10.01 % | 10.01 % | 10.01 % | 9.90 % | 9.90 % | 9.90 % | 8.03 % | 8.03 % | 8.03 % | 8.05 % | 8.05 % | 8.05 % | 6.74 % | 6.74 % | 6.74 % | 5.33 % | 5.33 % | 5.33 % | 6.47 % | 6.47 % | 6.47 % | 5.94 % | 5.94 % | 5.94 % | 6.04 % | 6.04 % | 6.04 % | 5.74 % | 5.74 % | 5.74 % | 5.29 % | 5.29 % | 5.29 % | 6.54 % | 6.54 % | 6.54 % | 7.39 % | 7.39 % | 7.39 % | 8.23 % | 8.23 % | 8.23 % | 8.58 % | 8.58 % | 8.58 % | 8.23 % | 8.23 % | 8.23 % | 8.89 % | 8.89 % | 8.89 % | 10.07 % | 10.07 % | 10.07 % | 10.69 % | 10.69 % |
Return on Assets | - | - | 1.19 % | 1.19 % | 1.19 % | 1.01 % | 1.01 % | 1.03 % | 1.03 % | 1.03 % | 1.03 % | 1.11 % | 1.43 % | 1.43 % | 1.43 % | 1.43 % | 1.43 % | 1.28 % | 1.28 % | 1.43 % | 1.43 % | 1.41 % | 1.41 % | 1.41 % | 1.48 % | 1.48 % | 1.48 % | 1.72 % | 1.72 % | 1.72 % | 1.78 % | 1.78 % | 1.78 % | 2.05 % | 2.05 % | 2.05 % | 1.94 % | 1.94 % | 1.94 % | 2.10 % | 2.10 % | 2.10 % | 2.28 % | 2.28 % | 2.28 % | 1.86 % | 1.86 % | 1.86 % | 1.88 % | 1.88 % | 1.88 % | 1.62 % | 1.62 % | 1.62 % | 1.39 % | 1.39 % | 1.39 % | 1.82 % | 1.82 % | 1.82 % | 1.71 % | 1.71 % | 1.71 % | 1.67 % | 1.67 % | 1.67 % | 1.66 % | 1.66 % | 1.66 % | 1.63 % | 1.63 % | 1.63 % | 2.05 % | 2.05 % | 2.05 % | 2.27 % | 2.27 % | 2.27 % | 2.40 % | 2.40 % | 2.40 % | 2.49 % | 2.49 % | 2.49 % | 2.46 % | 2.46 % | 2.46 % | 2.50 % | 2.50 % | 2.50 % | 2.61 % | 2.61 % | 2.61 % | 2.62 % | 2.62 % |
Return on Capital | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - |
Dividends |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Dividend/Market Cap | - | 1.69 % | 1.61 % | 1.58 % | 1.59 % | 2.72 % | 2.84 % | 2.78 % | 2.95 % | 3.80 % | 3.85 % | 3.82 % | 3.51 % | 3.63 % | 3.56 % | 3.51 % | 3.59 % | 3.65 % | 3.64 % | 3.40 % | 3.79 % | 3.58 % | 4.50 % | 4.74 % | 4.76 % | 4.77 % | 5.00 % | 4.86 % | 5.14 % | 4.97 % | 4.60 % | 4.71 % | 4.47 % | 4.69 % | 4.66 % | 4.33 % | 3.36 % | 3.18 % | 3.13 % | 3.35 % | 3.20 % | 3.14 % | 3.15 % | 3.45 % | 3.27 % | 2.18 % | 2.35 % | 2.40 % | 2.34 % | 2.38 % | 2.22 % | 2.08 % | 2.12 % | 2.14 % | 2.02 % | 2.11 % | 2.26 % | 2.49 % | 2.30 % | 2.40 % | 1.62 % | 1.57 % | 1.49 % | 1.65 % | 1.61 % | 1.57 % | 1.61 % | 2.21 % | 2.18 % | 2.49 % | 2.12 % | 1.99 % | 2.05 % | 2.39 % | 2.61 % | 2.49 % | 2.62 % | 2.67 % | 2.74 % | 2.66 % | 2.71 % | 2.38 % | 2.21 % | 2.29 % | 2.19 % | 1.94 % | 2.11 % | 1.93 % | 1.96 % | 1.80 % | 1.81 % | 1.87 % | 1.90 % | 2.02 % | 2.14 % |
Buyback Yield/Market Cap | - | -0.31 % | -0.31 % | -0.31 % | -0.31 % | -0.31 % | 0.01 % | -0.01 % | -0.02 % | 0.01 % | -0.00 | -0.00 | -0.28 % | -0.28 % | -0.28 % | -0.28 % | -0.28 % | -0.28 % | -0.28 % | -0.26 % | -0.26 % | -0.28 % | -0.28 % | -0.28 % | -0.00 | -0.00 | -0.00 | -0.00 | -0.00 | -0.00 | -0.00 | -0.00 | -0.00 | -0.00 | -0.00 | -0.00 | -0.00 | -0.00 | -0.00 | -0.00 | -0.00 | -0.01 % | -0.01 % | -0.01 % | 0.23 % | 0.99 % | 0.99 % | 0.99 % | 0.99 % | 0.99 % | 0.99 % | 0.99 % | 0.99 % | 1.00 % | 1.00 % | 1.00 % | 0.76 % | -0.00 | -0.00 | -2.23 % | -2.23 % | -2.23 % | -2.23 % | -2.23 % | -2.23 % | -2.23 % | -2.23 % | -2.23 % | -2.23 % | -2.23 % | -2.23 % | -0.00 | -0.00 | -0.00 | -0.00 | -0.00 | -0.00 | -0.00 | -0.00 | -0.00 | -0.00 | -0.00 | -0.56 % | -0.56 % | -0.56 % | -0.56 % | -0.56 % | -0.56 % | -0.56 % | -0.56 % | -0.56 % | -0.56 % | -0.56 % | -0.56 % | - |
Dividend/TEV | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - |
Buyback/TEV | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - |
Free Cash Flow Yield/Market Cap | - | 35.85 % | 34.33 % | 33.93 % | 33.60 % | 43.37 % | -14.65 % | -15.00 % | -15.90 % | 2.31 % | 2.33 % | 2.31 % | -15.05 % | -15.56 % | -15.30 % | -10.26 % | -10.47 % | -10.63 % | 18.37 % | 17.21 % | 19.05 % | 7.70 % | 7.54 % | 7.95 % | 32.66 % | 32.68 % | 34.36 % | 25.87 % | 27.52 % | 26.64 % | 25.98 % | 26.59 % | 25.30 % | 11.04 % | 10.97 % | 10.27 % | -16.70 % | -15.84 % | -15.60 % | -8.32 % | -7.95 % | -7.79 % | -32.41 % | -35.52 % | -33.43 % | -26.14 % | -28.14 % | -28.57 % | -0.11 % | -0.11 % | -0.10 % | -4.64 % | -4.76 % | -4.76 % | 0.49 % | 0.51 % | 0.55 % | 7.57 % | 7.01 % | 7.23 % | 9.02 % | 8.81 % | 8.32 % | 17.75 % | 17.41 % | 16.90 % | 35.09 % | 33.00 % | 32.31 % | 28.80 % | 24.45 % | 23.32 % | 28.78 % | 33.07 % | 35.92 % | 8.10 % | 8.44 % | 8.61 % | -18.58 % | -18.15 % | -18.45 % | -10.63 % | -10.17 % | -10.59 % | -37.00 % | -33.03 % | -35.84 % | -25.00 % | -25.15 % | -23.57 % | -30.26 % | -31.08 % | -31.73 % | -42.19 % | -44.47 % |
Free Cash Flow Yield/TEV | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - |
Growth |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Total Revenue | HKD$ 23.56 | HKD$ 23.56 | HKD$ 8.83 | HKD$ 8.83 | HKD$ 8.83 | HKD$ -1.44 | HKD$ -1.44 | HKD$ -7.45 | HKD$ -7.45 | HKD$ -7.45 | HKD$ -7.45 | HKD$ 0.30 | HKD$ -6.40 | HKD$ -6.40 | HKD$ -6.40 | HKD$ -6.40 | HKD$ -6.40 | HKD$ -15.00 | HKD$ -15.00 | HKD$ -6.35 | HKD$ -6.35 | HKD$ -16.14 | HKD$ -16.14 | HKD$ -16.14 | HKD$ -8.16 | HKD$ -8.16 | HKD$ -8.16 | HKD$ -0.09 | HKD$ -0.09 | HKD$ -0.09 | HKD$ -0.25 | HKD$ -0.25 | HKD$ -0.25 | HKD$ 23.24 | HKD$ 23.24 | HKD$ 23.24 | HKD$ 17.68 | HKD$ 17.68 | HKD$ 17.68 | HKD$ 29.29 | HKD$ 29.29 | HKD$ 29.29 | HKD$ 39.76 | HKD$ 39.76 | HKD$ 39.76 | HKD$ 18.55 | HKD$ 18.55 | HKD$ 18.55 | HKD$ 34.03 | HKD$ 34.03 | HKD$ 34.03 | HKD$ 25.98 | HKD$ 25.98 | HKD$ 25.98 | HKD$ 22.78 | HKD$ 22.78 | HKD$ 22.78 | HKD$ 31.24 | HKD$ 31.24 | HKD$ 31.24 | HKD$ 16.35 | HKD$ 16.35 | HKD$ 16.35 | HKD$ 8.85 | HKD$ 8.85 | HKD$ 8.85 | HKD$ -3.04 | HKD$ -3.04 | HKD$ -3.04 | HKD$ -5.91 | HKD$ -5.91 | HKD$ -5.91 | HKD$ -2.51 | HKD$ -2.51 | HKD$ -2.51 | HKD$ -3.42 | HKD$ -3.42 | HKD$ -3.42 | HKD$ 0.36 | HKD$ 0.36 | HKD$ 0.36 | HKD$ -9.97 | HKD$ -9.97 | HKD$ -9.97 | HKD$ -21.42 | HKD$ -21.42 | HKD$ -21.42 | HKD$ -20.15 | HKD$ -20.15 | HKD$ -20.15 | HKD$ -39.23 | HKD$ -39.23 | HKD$ -39.23 | HKD$ -31.68 | HKD$ -31.68 |
Gross Profit | 119.75 % | 119.75 % | 5.42 % | 5.42 % | 5.42 % | -2.54 % | -2.54 % | -20.21 % | -20.21 % | -20.21 % | -20.21 % | -8.35 % | -7.04 % | -7.04 % | -7.04 % | -7.04 % | -7.04 % | -26.95 % | -26.95 % | -7.76 % | -7.76 % | -22.35 % | -22.35 % | -22.35 % | -37.45 % | -37.45 % | -37.45 % | 5.73 % | 5.73 % | 5.73 % | -4.40 % | -4.40 % | -4.40 % | 32.66 % | 32.66 % | 32.66 % | 67.52 % | 67.52 % | 67.52 % | 27.50 % | 27.50 % | 27.50 % | 55.03 % | 55.03 % | 55.03 % | 19.65 % | 19.65 % | 19.65 % | 172.03 % | 172.03 % | 172.03 % | 107.07 % | 107.07 % | 107.07 % | 3.78 % | 3.78 % | 3.78 % | 39.52 % | 39.52 % | 39.52 % | -40.57 % | -40.57 % | -40.57 % | -31.91 % | -31.91 % | -31.91 % | 31.08 % | 31.08 % | 31.08 % | -15.15 % | -15.15 % | -15.15 % | 0.91 % | 0.91 % | 0.91 % | -0.76 % | -0.76 % | -0.76 % | -13.57 % | -13.57 % | -13.57 % | -11.28 % | -11.28 % | -11.28 % | -48.87 % | -48.87 % | -48.87 % | -40.92 % | -40.92 % | -40.92 % | -50.64 % | -50.64 % | -50.64 % | -34.43 % | -34.43 % |
EBITDA | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - |
Earnings from Cont. Ops. | 31.69 % | 31.69 % | -11.94 % | -11.94 % | -11.94 % | -18.30 % | -18.30 % | -24.27 % | -24.27 % | -24.27 % | -24.27 % | -14.95 % | 3.10 % | 3.10 % | 3.10 % | 3.10 % | 3.10 % | -16.58 % | -16.58 % | -7.15 % | -7.15 % | -24.05 % | -24.05 % | -24.05 % | -16.67 % | -16.67 % | -16.67 % | -5.51 % | -5.51 % | -5.51 % | -8.71 % | -8.71 % | -8.71 % | 30.38 % | 30.38 % | 30.38 % | 22.54 % | 22.54 % | 22.54 % | 50.86 % | 50.86 % | 50.86 % | 90.36 % | 90.36 % | 90.36 % | 29.67 % | 29.67 % | 29.67 % | 40.50 % | 40.50 % | 40.50 % | 15.34 % | 15.34 % | 15.34 % | -3.25 % | -3.25 % | -3.25 % | 28.02 % | 28.02 % | 28.02 % | -4.97 % | -4.97 % | -4.97 % | -14.75 % | -14.75 % | -14.75 % | -22.49 % | -22.49 % | -22.49 % | -32.56 % | -32.56 % | -32.56 % | -12.06 % | -12.06 % | -12.06 % | -6.31 % | -6.31 % | -6.31 % | -5.68 % | -5.68 % | -5.68 % | -7.66 % | -7.66 % | -7.66 % | -23.63 % | -23.63 % | -23.63 % | -17.84 % | -17.84 % | -17.84 % | -36.35 % | -36.35 % | -36.35 % | -32.00 % | -32.00 % |
Net Income | 38.87 % | 38.87 % | -12.30 % | -12.30 % | -12.30 % | -20.50 % | -20.50 % | -26.66 % | -26.66 % | -26.66 % | -26.66 % | -18.55 % | -0.82 % | -0.82 % | -0.82 % | -0.82 % | -0.82 % | -18.66 % | -18.66 % | -8.31 % | -8.31 % | -23.34 % | -23.34 % | -23.34 % | -14.49 % | -14.49 % | -14.49 % | -2.26 % | -2.26 % | -2.26 % | -4.28 % | -4.28 % | -4.28 % | 34.99 % | 34.99 % | 34.99 % | 25.01 % | 25.01 % | 25.01 % | 50.83 % | 50.83 % | 50.83 % | 83.81 % | 83.81 % | 83.81 % | 28.77 % | 28.77 % | 28.77 % | 42.64 % | 42.64 % | 42.64 % | 17.51 % | 17.51 % | 17.51 % | 0.04 % | 0.04 % | 0.04 % | 28.75 % | 28.75 % | 28.75 % | -7.37 % | -7.37 % | -7.37 % | -15.49 % | -15.49 % | -15.49 % | -22.17 % | -22.17 % | -22.17 % | -32.11 % | -32.11 % | -32.11 % | -9.44 % | -9.44 % | -9.44 % | -4.63 % | -4.63 % | -4.63 % | -4.51 % | -4.51 % | -4.51 % | 0.41 % | 0.41 % | 0.41 % | -18.93 % | -18.93 % | -18.93 % | -13.58 % | -13.58 % | -13.58 % | -34.19 % | -34.19 % | -34.19 % | -37.32 % | -37.32 % |
Unlevered Free Cash Flow | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - |
Dividend per Share | - | - | 3.77 % | 3.77 % | 3.77 % | -24.53 % | -24.53 % | -24.53 % | -24.53 % | -24.53 % | -24.53 % | -24.53 % | -22.06 % | -22.06 % | -22.06 % | -22.06 % | -22.06 % | -22.06 % | -22.06 % | -22.06 % | -22.06 % | -22.06 % | -22.06 % | -22.06 % | 21.43 % | 21.43 % | 21.43 % | 21.43 % | 21.43 % | 21.43 % | 21.43 % | 21.43 % | 21.43 % | 21.43 % | 21.43 % | 21.43 % | 43.59 % | 43.59 % | 43.59 % | 43.59 % | 43.59 % | 43.59 % | 43.59 % | 43.59 % | 43.59 % | 43.59 % | 43.59 % | 43.59 % | 41.82 % | 41.82 % | 41.82 % | 41.82 % | 41.82 % | 41.82 % | 41.82 % | 41.82 % | 41.82 % | 41.82 % | 41.82 % | 41.82 % | -31.25 % | -31.25 % | -31.25 % | -31.25 % | -31.25 % | -31.25 % | -31.25 % | -31.25 % | -31.25 % | -31.25 % | -31.25 % | -31.25 % | 2.56 % | 2.56 % | 2.56 % | 2.56 % | 2.56 % | 2.56 % | 2.56 % | 2.56 % | 2.56 % | 2.56 % | 2.56 % | 2.56 % | -25.00 % | -25.00 % | -25.00 % | -37.10 % | -37.10 % | -37.10 % | -37.10 % | -37.10 % | -37.10 % | -37.10 % | -37.10 % |
Balance Sheet
- 1y
- 2y
- 5y
- ALL
© 2024 PWW Financial Data Platform. All rights reserved.