Chongqing Rural Commercial Bank Co., Ltd. - SEHK:3618
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 |
---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
Valuation Multiples |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
TEV/LTM Unlevered FCF | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - |
Market Cap/LTM Levered FCF | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - |
P/LTM Normalized EPS | 6.70 | 6.66 | 6.51 | 5.97 | 5.86 | 5.79 | 5.46 | 6.31 | 5.96 | 5.60 | 5.23 | 4.51 | 4.42 | 4.26 | 4.24 | 4.05 | 4.14 | 4.03 | 3.86 | 3.95 | 3.80 | 3.71 | 4.16 | 4.09 | 4.14 | 4.32 | 4.07 | 3.98 | 3.63 | 3.51 | 3.75 | 3.56 | 3.68 | 3.66 | 3.99 | 4.15 | 3.94 | 3.90 | 3.79 | 3.64 | 3.83 | 4.12 | 4.58 | 4.46 | 4.72 | 5.40 | 5.08 | 5.23 | 5.01 | 4.90 | 4.63 | 4.87 | 4.53 | 4.03 | 4.47 | 4.15 | 4.03 | 3.93 | 4.48 | 3.93 | 4.04 | 4.11 | 4.56 | 4.46 | 4.81 | 4.78 | 4.35 | 4.98 | 5.14 | 4.85 | 5.53 | 5.47 | 5.42 | 5.00 | 4.64 | 5.05 | 4.77 | 4.73 | 4.67 | 4.92 | 4.80 | 5.38 | 6.21 | 6.42 | 7.18 | 8.01 | 6.23 | 6.24 | 5.98 | 5.79 | 6.38 | 7.05 | 6.45 | 6.52 | 6.55 | 6.65 | 6.69 | 5.83 | 5.59 | 5.95 | 5.71 | 6.03 | 5.68 | 5.08 | 4.90 | 4.97 | 5.11 | 5.28 | 4.61 | 4.99 | 5.95 | 5.79 | 6.20 | 5.45 | 5.65 | 6.98 | 7.81 | 7.92 | 8.73 | 6.52 | 6.42 | 6.33 | 6.42 | 5.84 | 4.96 | 4.98 | 5.45 | 5.53 | 5.13 | 5.13 | 4.87 | 4.97 | 4.82 | 4.89 | 5.59 | 6.04 | 5.81 | 5.71 | 5.33 | 5.13 | 5.32 | 6.39 | 6.83 | 6.99 | 7.68 | 8.14 | 7.48 | 6.28 | 6.42 | 5.82 | 6.05 | 5.99 | 6.17 | 6.57 | 7.12 | 7.83 | 10.31 | 9.44 | 8.65 | 7.31 | 7.53 | 5.44 | 8.43 | 10.03 | 10.19 | 12.37 | 11.99 | 11.88 | 14.80 | 12.85 | 12.73 |
P/LTM EPS | 4.46 | 4.43 | 4.33 | 3.98 | 3.93 | 3.87 | 3.65 | 4.15 | 3.93 | 3.69 | 3.45 | 3.13 | 3.09 | 2.98 | 2.97 | 2.83 | 2.90 | 2.85 | 2.74 | 2.74 | 2.63 | 2.57 | 2.88 | 2.84 | 2.82 | 2.94 | 2.77 | 2.71 | 2.47 | 2.42 | 2.58 | 2.54 | 2.62 | 2.61 | 2.85 | 2.99 | 2.87 | 2.84 | 2.76 | 2.65 | 2.79 | 3.03 | 3.31 | 3.22 | 3.41 | 3.90 | 3.67 | 3.81 | 3.81 | 3.72 | 3.52 | 3.70 | 3.44 | 3.10 | 3.44 | 3.20 | 3.11 | 3.02 | 3.45 | 2.99 | 3.10 | 3.16 | 3.51 | 3.43 | 3.69 | 3.68 | 3.34 | 3.99 | 4.12 | 3.89 | 4.44 | 4.39 | 4.44 | 4.10 | 3.80 | 4.14 | 3.91 | 3.87 | 3.83 | 4.06 | 3.96 | 4.44 | 5.13 | 5.32 | 5.86 | 6.53 | 5.09 | 5.09 | 4.88 | 4.78 | 5.26 | 5.83 | 5.34 | 5.40 | 5.42 | 5.50 | 5.67 | 4.94 | 4.73 | 5.03 | 4.84 | 5.07 | 4.77 | 4.25 | 4.10 | 4.16 | 4.27 | 4.42 | 3.86 | 4.17 | 4.97 | 4.84 | 5.18 | 4.56 | 4.73 | 5.88 | 6.58 | 6.68 | 7.36 | 5.48 | 5.35 | 5.27 | 5.35 | 4.86 | 4.13 | 4.13 | 4.51 | 4.59 | 4.26 | 4.26 | 4.04 | 4.12 | 4.02 | 4.08 | 4.66 | 5.04 | 4.85 | 4.77 | 4.45 | 4.25 | 4.41 | 5.30 | 5.66 | 5.79 | 6.46 | 6.85 | 6.30 | 5.29 | 5.41 | 4.85 | 5.04 | 5.03 | 5.18 | 5.52 | 5.98 | 6.59 | 8.64 | 7.92 | 7.25 | 6.13 | 6.31 | 4.55 | 7.05 | 8.55 | 8.68 | 10.54 | 10.22 | 10.12 | 12.59 | 10.94 | 10.83 |
P/BV | 0.40 | 0.39 | 0.38 | 0.35 | 0.35 | 0.35 | 0.33 | 0.35 | 0.33 | 0.31 | 0.29 | 0.27 | 0.28 | 0.27 | 0.27 | 0.25 | 0.26 | 0.26 | 0.25 | 0.24 | 0.23 | 0.23 | 0.26 | 0.25 | 0.25 | 0.26 | 0.24 | 0.24 | 0.22 | 0.22 | 0.24 | 0.23 | 0.24 | 0.24 | 0.26 | 0.27 | 0.26 | 0.26 | 0.25 | 0.24 | 0.25 | 0.28 | 0.29 | 0.29 | 0.30 | 0.35 | 0.33 | 0.34 | 0.37 | 0.36 | 0.34 | 0.36 | 0.33 | 0.33 | 0.36 | 0.36 | 0.35 | 0.34 | 0.38 | 0.37 | 0.42 | 0.42 | 0.47 | 0.46 | 0.49 | 0.49 | 0.45 | 0.51 | 0.53 | 0.50 | 0.57 | 0.56 | 0.62 | 0.57 | 0.53 | 0.58 | 0.55 | 0.54 | 0.54 | 0.58 | 0.56 | 0.63 | 0.73 | 0.79 | 0.87 | 0.98 | 0.76 | 0.76 | 0.73 | 0.72 | 0.79 | 0.86 | 0.79 | 0.80 | 0.80 | 0.83 | 0.85 | 0.74 | 0.71 | 0.75 | 0.72 | 0.77 | 0.73 | 0.64 | 0.62 | 0.63 | 0.65 | 0.68 | 0.61 | 0.66 | 0.79 | 0.77 | 0.82 | 0.75 | 0.78 | 0.95 | 1.06 | 1.08 | 1.19 | 0.90 | 0.89 | 0.88 | 0.89 | 0.81 | 0.69 | 0.69 | 0.75 | 0.75 | 0.70 | 0.70 | 0.66 | 0.68 | 0.68 | 0.69 | 0.79 | 0.85 | 0.82 | 0.82 | 0.76 | 0.70 | 0.73 | 0.88 | 0.94 | 0.97 | 1.07 | 1.13 | 1.04 | 0.87 | 0.89 | 0.79 | 0.82 | 0.78 | 0.80 | 0.85 | 0.93 | 1.01 | 1.36 | 1.24 | 1.14 | 0.96 | 0.99 | 0.72 | 1.12 | 1.54 | 1.56 | 1.90 | 1.84 | 1.82 | 2.93 | 2.54 | 2.52 |
P/Tangible BV | 0.40 | 0.39 | 0.39 | 0.35 | 0.35 | 0.35 | 0.33 | 0.35 | 0.33 | 0.31 | 0.29 | 0.28 | 0.28 | 0.27 | 0.27 | 0.25 | 0.26 | 0.26 | 0.25 | 0.24 | 0.23 | 0.23 | 0.26 | 0.25 | 0.25 | 0.26 | 0.24 | 0.24 | 0.22 | 0.23 | 0.24 | 0.23 | 0.24 | 0.24 | 0.26 | 0.27 | 0.26 | 0.26 | 0.25 | 0.24 | 0.25 | 0.28 | 0.30 | 0.29 | 0.30 | 0.35 | 0.33 | 0.35 | 0.37 | 0.36 | 0.34 | 0.36 | 0.33 | 0.33 | 0.36 | 0.36 | 0.35 | 0.34 | 0.39 | 0.37 | 0.42 | 0.43 | 0.48 | 0.47 | 0.50 | 0.50 | 0.45 | 0.52 | 0.53 | 0.50 | 0.58 | 0.57 | 0.63 | 0.58 | 0.54 | 0.59 | 0.56 | 0.55 | 0.54 | 0.58 | 0.57 | 0.63 | 0.73 | 0.80 | 0.88 | 0.98 | 0.76 | 0.77 | 0.73 | 0.73 | 0.81 | 0.87 | 0.80 | 0.80 | 0.81 | 0.85 | 0.86 | 0.75 | 0.71 | 0.76 | 0.73 | 0.79 | 0.74 | 0.65 | 0.63 | 0.63 | 0.65 | 0.70 | 0.62 | 0.67 | 0.80 | 0.78 | 0.83 | 0.76 | 0.79 | 0.96 | 1.07 | 1.09 | 1.20 | 0.93 | 0.90 | 0.89 | 0.90 | 0.82 | 0.69 | 0.71 | 0.77 | 0.76 | 0.71 | 0.71 | 0.67 | 0.70 | 0.69 | 0.70 | 0.80 | 0.86 | 0.83 | 0.85 | 0.79 | 0.71 | 0.74 | 0.89 | 0.95 | 1.00 | 1.08 | 1.15 | 1.06 | 0.89 | 0.91 | 0.82 | 0.85 | 0.79 | 0.81 | 0.87 | 0.94 | 1.04 | 1.38 | 1.27 | 1.16 | 0.98 | 1.01 | 0.75 | 1.16 | 1.61 | 1.63 | 1.98 | 1.92 | 1.91 | 3.18 | 2.76 | 2.73 |
TEV/LTM Total Revenue | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - |
Market Cap/LTM Total Revenue | 2.97 | 2.97 | 2.94 | 2.75 | 2.74 | 2.79 | 2.55 | 2.67 | 2.57 | 2.61 | 2.36 | 2.18 | 2.14 | 2.07 | 1.98 | 1.95 | 1.99 | 1.86 | 1.77 | 1.81 | 1.66 | 1.82 | 1.87 | 1.86 | 1.90 | 1.94 | 1.86 | 1.85 | 1.73 | 1.72 | 1.79 | 1.73 | 1.80 | 1.87 | 1.91 | 2.09 | 2.12 | 2.07 | 2.07 | 2.04 | 2.04 | 2.12 | 2.26 | 2.19 | 2.31 | 2.51 | 2.41 | 2.48 | 2.38 | 2.34 | 2.46 | 2.51 | 2.38 | 2.59 | 2.71 | 2.59 | 2.37 | 2.39 | 2.54 | 2.64 | 2.91 | 3.21 | 3.39 | 3.34 | 4.01 | 1.85 | 1.68 | 1.81 | 1.87 | 1.77 | 2.02 | 2.00 | 2.01 | 1.85 | 1.72 | 1.87 | 1.77 | 1.75 | 1.73 | 1.87 | 1.82 | 2.05 | 2.36 | 2.47 | 2.81 | 3.13 | 2.44 | 2.44 | 2.34 | 2.25 | 2.30 | 2.48 | 2.27 | 2.30 | 2.31 | 2.29 | 2.27 | 1.98 | 1.90 | 2.02 | 1.94 | 1.99 | 1.87 | 1.65 | 1.59 | 1.62 | 1.66 | 1.71 | 1.50 | 1.62 | 1.93 | 1.88 | 2.01 | 1.78 | 1.85 | 2.29 | 2.57 | 2.60 | 2.87 | 2.14 | 2.11 | 2.08 | 2.11 | 1.92 | 1.63 | 1.62 | 1.77 | 1.84 | 1.70 | 1.70 | 1.62 | 1.63 | 1.59 | 1.62 | 1.85 | 1.99 | 1.92 | 1.92 | 1.79 | 1.72 | 1.79 | 2.15 | 2.29 | 2.36 | 2.67 | 2.82 | 2.60 | 2.18 | 2.23 | 2.00 | 2.08 | 2.06 | 2.13 | 2.26 | 2.45 | 2.73 | 3.82 | 3.50 | 3.21 | 2.71 | 2.79 | 2.10 | 3.25 | 4.51 | 4.58 | 5.55 | 5.38 | 5.33 | 6.92 | 6.01 | 5.76 |
TEV/LTM EBITDA | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - |
TEV/LTM EBIT | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - |
Margin Analysis |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Gross Margin | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - |
SG&A Margin | 39.21 | 39.21 | 39.21 | 39.21 | 39.21 | 44.04 | 44.04 | 45.28 | 45.28 | 45.28 | 45.28 | 42.36 | 40.59 | 40.59 | 40.59 | 40.59 | 40.59 | 22.07 | 41.47 | 41.47 | 41.47 | 42.86 | 42.86 | 42.86 | 40.58 | 40.58 | 40.58 | 41.13 | 41.13 | 41.13 | 40.70 | 40.70 | 40.70 | 41.62 | 41.62 | 41.62 | 24.82 | 24.82 | 24.82 | 28.17 | 28.17 | 28.17 | 26.52 | 26.52 | 26.52 | 26.96 | 26.96 | 26.96 | - | - | - | 3.78 | 3.78 | 3.78 | - | - | - | - | - | - | -8.14 | -8.14 | -8.14 | -3.14 | -3.14 | -3.14 | 0.60 | 0.60 | 0.60 | 0.60 | 0.60 | 0.60 | 45.87 | 45.87 | 45.87 | 37.11 | 37.11 | 37.11 | 37.18 | 37.18 | 37.18 | 37.18 | 37.18 | 37.52 | 38.50 | 38.50 | 38.50 | 38.50 | 38.50 | 38.47 | 38.89 | 38.89 | 38.89 | 38.92 | 38.92 | 38.92 | 37.13 | 37.13 | 37.13 | 38.47 | 38.47 | 38.47 | 37.44 | 37.44 | 37.44 | 38.19 | 38.19 | 38.19 | 36.16 | 36.16 | 36.16 | 38.08 | 38.08 | 38.08 | 37.27 | 37.27 | 37.27 | 38.31 | 38.31 | 38.31 | 34.68 | 34.68 | 34.68 | 38.57 | 38.57 | 38.57 | 37.27 | 37.27 | 37.27 | 38.59 | 38.59 | 38.59 | 32.96 | 32.96 | 32.96 | 37.93 | 37.93 | 37.93 | 35.94 | 35.94 | 35.94 | 37.48 | 37.48 | 37.48 | 24.27 | 24.27 | 24.27 | 32.75 | 32.75 | 32.75 | 27.06 | 27.06 | 27.06 | 29.08 | 29.08 | 29.08 | 26.04 | 26.04 | 26.04 | 30.72 | 30.72 | 30.72 | 23.95 | 23.95 | 23.95 | 31.51 | 31.51 | 31.51 | 7.71 | 7.71 | 7.71 |
EBITDA Margin | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - |
EBIT Margin | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - |
Earnings from Cont. Ops Margin | 54.52 | 54.52 | 54.52 | 54.52 | 54.52 | 54.61 | 54.61 | 52.30 | 52.30 | 52.30 | 52.30 | 50.53 | 50.28 | 50.28 | 50.28 | 50.28 | 50.28 | 49.46 | 49.63 | 49.63 | 49.63 | 49.66 | 49.66 | 49.66 | 49.99 | 49.99 | 49.99 | 50.82 | 50.82 | 50.82 | 49.34 | 49.34 | 49.34 | 48.60 | 48.60 | 48.60 | 48.69 | 48.69 | 48.69 | 48.03 | 48.03 | 48.03 | 47.74 | 47.74 | 47.74 | 47.65 | 47.65 | 47.65 | 46.39 | 46.39 | 46.39 | 46.49 | 46.49 | 46.49 | 47.46 | 47.46 | 47.46 | 49.77 | 49.77 | 49.77 | 53.12 | 53.12 | 53.12 | 51.12 | 51.12 | 51.12 | 49.95 | 49.95 | 49.95 | 45.95 | 45.95 | 45.95 | 44.22 | 44.22 | 44.22 | 44.87 | 44.87 | 44.87 | 44.61 | 44.61 | 44.61 | 44.61 | 44.61 | 44.40 | 44.84 | 44.84 | 44.84 | 44.84 | 44.84 | 44.07 | 43.19 | 43.19 | 43.19 | 41.90 | 41.90 | 41.90 | 40.34 | 40.34 | 40.34 | 39.19 | 39.19 | 39.19 | 38.78 | 38.78 | 38.78 | 38.73 | 38.73 | 38.73 | 39.05 | 39.05 | 39.05 | 39.10 | 39.10 | 39.10 | 39.01 | 39.01 | 39.01 | 38.91 | 38.91 | 38.91 | 39.31 | 39.31 | 39.31 | 39.52 | 39.52 | 39.52 | 39.84 | 39.84 | 39.84 | 39.77 | 39.77 | 39.77 | 39.94 | 39.94 | 39.94 | 40.26 | 40.26 | 40.26 | 40.80 | 40.80 | 40.80 | 40.92 | 40.92 | 40.92 | 41.61 | 41.61 | 41.61 | 41.34 | 41.34 | 41.34 | 41.31 | 41.31 | 41.31 | 41.36 | 41.36 | 41.36 | 41.47 | 41.47 | 41.47 | 40.76 | 40.76 | 40.76 | 39.94 | 39.94 | 39.94 | 38.77 | 38.77 | 38.77 | 38.45 | 38.45 | 38.45 |
Net Income Margin | 53.11 | 53.11 | 53.11 | 53.11 | 53.11 | 53.24 | 53.24 | 50.86 | 50.86 | 50.86 | 50.86 | 49.52 | 49.32 | 49.32 | 49.32 | 49.32 | 49.32 | 48.48 | 48.65 | 48.65 | 48.65 | 48.70 | 48.70 | 48.70 | 49.00 | 49.00 | 49.00 | 49.89 | 49.89 | 49.89 | 48.57 | 48.57 | 48.57 | 47.80 | 47.80 | 47.80 | 48.07 | 48.07 | 48.07 | 47.16 | 47.16 | 47.16 | 46.91 | 46.91 | 46.91 | 46.74 | 46.74 | 46.74 | 45.19 | 45.19 | 45.19 | 45.39 | 45.39 | 45.39 | 46.23 | 46.23 | 46.23 | 48.63 | 48.63 | 48.63 | 52.18 | 52.18 | 52.18 | 50.39 | 50.39 | 50.39 | 49.35 | 49.35 | 49.35 | 45.42 | 45.42 | 45.42 | 43.77 | 43.77 | 43.77 | 44.47 | 44.47 | 44.47 | 44.27 | 44.27 | 44.27 | 44.27 | 44.27 | 44.04 | 44.54 | 44.54 | 44.54 | 44.54 | 44.54 | 43.72 | 42.80 | 42.80 | 42.80 | 41.60 | 41.60 | 41.60 | 40.30 | 40.30 | 40.30 | 39.17 | 39.17 | 39.17 | 38.81 | 38.81 | 38.81 | 38.70 | 38.70 | 38.70 | 38.79 | 38.79 | 38.79 | 39.07 | 39.07 | 39.07 | 39.02 | 39.02 | 39.02 | 39.00 | 39.00 | 39.00 | 39.32 | 39.32 | 39.32 | 39.32 | 39.32 | 39.32 | 39.64 | 39.64 | 39.64 | 39.61 | 39.61 | 39.61 | 39.79 | 39.79 | 39.79 | 40.17 | 40.17 | 40.17 | 40.68 | 40.68 | 40.68 | 40.79 | 40.79 | 40.79 | 41.52 | 41.52 | 41.52 | 41.27 | 41.27 | 41.27 | 41.27 | 41.27 | 41.27 | 41.34 | 41.34 | 41.34 | 41.49 | 41.49 | 41.49 | 40.78 | 40.78 | 40.78 | 39.96 | 39.96 | 39.96 | 38.81 | 38.81 | 38.81 | 38.46 | 38.46 | 38.46 |
Levered Free Cash Flow Margin | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - |
Unlevered Free Cash Flow Margin | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - |
Margin Analysis |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Total Revenue | - | - | - | - | - | HKD$ 23127.20 | - | - | HKD$ 23265.59 | - | - | HKD$ 22185.81 | - | - | HKD$ 23714.34 | - | - | HKD$ 24000.48 | - | - | HKD$ 24177.99 | - | - | HKD$ 23487.14 | - | - | HKD$ 22728.68 | - | - | HKD$ 22092.18 | - | - | HKD$ 22035.70 | - | - | HKD$ 22025.25 | - | - | HKD$ 21540.28 | - | - | HKD$ 21028.07 | - | - | HKD$ 20446.91 | - | - | HKD$ 19678.86 | - | - | HKD$ 19359.89 | - | - | HKD$ 21216.62 | - | - | HKD$ 21810.38 | - | - | HKD$ 22206.51 | - | - | HKD$ 21618.00 | - | - | HKD$ 22169.62 | - | - | HKD$ 21319.09 | - | - | HKD$ 21412.44 | - | - | HKD$ 21482.01 | - | - | HKD$ 22088.19 | - | - | HKD$ 22231.39 | - | - | HKD$ 22052.09 | - | - | HKD$ 21854.52 | - | - | HKD$ 20792.93 | - | - | HKD$ 20605.21 | - | - | HKD$ 20585.04 | - | - | HKD$ 20568.99 | - | - | HKD$ 20681.61 | - | - | HKD$ 20654.37 | - | - | HKD$ 20508.05 | - | - | HKD$ 20103.28 | - | - | HKD$ 19981.13 | - | - | HKD$ 19642.81 | - | - | HKD$ 19386.72 | - | - | HKD$ 18861.54 | - | - | HKD$ 18127.88 | - | - | HKD$ 17435.16 | - | - | HKD$ 16869.88 | - | - | HKD$ 16291.32 | - | - | HKD$ 16098.63 | - | - | HKD$ 15485.75 | - | - | HKD$ 14765.06 | - | - | HKD$ 14156.44 | - | - | HKD$ 13258.04 | - | - | HKD$ 12559.64 | - | - | HKD$ 11891.88 | - | - | HKD$ 11063.72 | - | - | HKD$ 10292.34 | - | - | HKD$ 9614.13 | - | - | HKD$ 8960.67 | - | - | HKD$ 8505.40 |
Profitability |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Return on Equity | 9.06 % | 9.06 % | 9.06 % | 9.06 % | 9.06 % | 9.26 % | 9.26 % | 8.69 % | 8.69 % | 8.69 % | 8.69 % | 9.29 % | 9.43 % | 9.43 % | 9.43 % | 9.43 % | 9.43 % | 9.58 % | 9.44 % | 9.44 % | 9.44 % | 9.44 % | 9.44 % | 9.44 % | 9.31 % | 9.31 % | 9.31 % | 9.90 % | 9.90 % | 9.90 % | 9.69 % | 9.69 % | 9.69 % | 9.64 % | 9.64 % | 9.64 % | 9.49 % | 9.49 % | 9.49 % | 9.55 % | 9.55 % | 9.55 % | 9.10 % | 9.10 % | 9.10 % | 9.27 % | 9.27 % | 9.27 % | - | - | - | 11.18 % | 11.18 % | 11.18 % | 11.84 % | 11.84 % | 11.84 % | 12.33 % | 12.33 % | 12.33 % | - | - | - | 14.07 % | 14.07 % | 14.07 % | 14.18 % | 14.18 % | 14.18 % | 13.34 % | 13.34 % | 13.34 % | 13.37 % | 13.37 % | 13.37 % | 14.82 % | 14.82 % | 14.82 % | 14.67 % | 14.67 % | 14.67 % | 14.67 % | 14.67 % | 15.08 % | 14.87 % | 14.87 % | 14.87 % | 14.87 % | 14.87 % | 15.62 % | 15.41 % | 15.41 % | 15.41 % | 15.62 % | 15.62 % | 15.62 % | 15.51 % | 15.51 % | 15.51 % | 15.71 % | 15.71 % | 15.71 % | 15.48 % | 15.48 % | 15.48 % | 15.86 % | 15.86 % | 15.86 % | 16.55 % | 16.55 % | 16.55 % | 17.03 % | 17.03 % | 17.03 % | 16.78 % | 16.78 % | 16.78 % | 17.09 % | 17.09 % | 17.09 % | 17.35 % | 17.35 % | 17.35 % | 17.53 % | 17.53 % | 17.53 % | 17.12 % | 17.12 % | 17.12 % | 17.41 % | 17.41 % | 17.41 % | 17.93 % | 17.93 % | 17.93 % | 18.16 % | 18.16 % | 18.16 % | 17.61 % | 17.61 % | 17.61 % | 17.86 % | 17.86 % | 17.86 % | 17.70 % | 17.70 % | 17.70 % | 17.36 % | 17.36 % | 17.36 % | 17.59 % | 17.59 % | 17.59 % | 16.84 % | 16.84 % | 16.84 % | - | - | - | 18.83 % | 18.83 % | 18.83 % | 18.92 % | 18.92 % | 18.92 % | 19.19 % | 19.19 % | 19.19 % | - | - | - |
Return on Assets | 0.78 % | 0.78 % | 0.78 % | 0.78 % | 0.78 % | 0.78 % | 0.78 % | 0.74 % | 0.74 % | 0.74 % | 0.74 % | 0.80 % | 0.81 % | 0.81 % | 0.81 % | 0.81 % | 0.81 % | 0.81 % | 0.79 % | 0.79 % | 0.79 % | 0.80 % | 0.80 % | 0.80 % | 0.79 % | 0.79 % | 0.79 % | 0.82 % | 0.82 % | 0.82 % | 0.81 % | 0.81 % | 0.81 % | 0.81 % | 0.81 % | 0.81 % | 0.81 % | 0.81 % | 0.81 % | 0.79 % | 0.79 % | 0.79 % | 0.78 % | 0.78 % | 0.78 % | 0.79 % | 0.79 % | 0.79 % | - | - | - | 0.90 % | 0.90 % | 0.90 % | - | - | - | 1.01 % | 1.01 % | 1.01 % | - | - | - | 1.05 % | 1.05 % | 1.05 % | - | - | - | 0.99 % | 0.99 % | 0.99 % | 0.99 % | 0.99 % | 0.99 % | 1.05 % | 1.05 % | 1.05 % | 1.06 % | 1.06 % | 1.06 % | 1.06 % | 1.06 % | 1.05 % | 1.04 % | 1.04 % | 1.04 % | 1.04 % | 1.04 % | 1.04 % | 1.07 % | 1.07 % | 1.07 % | 1.05 % | 1.05 % | 1.05 % | 1.04 % | 1.04 % | 1.04 % | 1.04 % | 1.04 % | 1.04 % | 1.08 % | 1.08 % | 1.08 % | 1.08 % | 1.08 % | 1.08 % | 1.11 % | 1.11 % | 1.11 % | 1.13 % | 1.13 % | 1.13 % | 1.18 % | 1.18 % | 1.18 % | 1.22 % | 1.22 % | 1.22 % | 1.20 % | 1.20 % | 1.20 % | 1.18 % | 1.18 % | 1.18 % | 1.21 % | 1.21 % | 1.21 % | 1.28 % | 1.28 % | 1.28 % | 1.33 % | 1.33 % | 1.33 % | 1.30 % | 1.30 % | 1.30 % | 1.30 % | 1.30 % | 1.30 % | 1.38 % | 1.38 % | 1.38 % | 1.40 % | 1.40 % | 1.40 % | 1.34 % | 1.34 % | 1.34 % | - |