pww.comCITIC Securities Company Limited - SEHK:6030

Profile

Price

HKD$ 21.7

()

Market Cap

HKD$ 426.581B

Shares Out

18521.244 M

Employees

26822

Dividends

Yield

4.64 %

Payout (TTM)

101.37 %

DPS (TTM)

0.715

DPS Growth 3Yr

-10.71 %

DPS Growth 5Yr

-0.03 %

DPS Growth 10Yr

156.25 %

FinancialHealth

Cash

-

Net Debt

HKD$ -529.72B

Debt/Equity (TTM)

223.05 %

Returns(TTM)

ROA

1.12 %

ROE

7.11 %

ROCE

0.77 %

Valuation(TTM)

P/E

20.556

P/B

1.393

P/FCF

3.332 %

Margins(TTM)

Gross

64.9 %

Operating

20.56 %

Pre-Tax

40.43 %

Net

30.06 %

FCFPS

7.556 %

Growth(CAGR)

RevPS 3Yr

-0.02 %

RevPS 5Yr

0.361 %

RevPS 10Yr

1.778 %

NetIncomePS 3Yr

0.174 %

NetIncomePS 5Yr

0.756 %

NetIncomePS 10Yr

1.795 %

  • Last Price

    HKD$ 21.7

  • 5D

    5.596%

  • 1M

    10.489%

  • 3M

    -3.125%

  • 1Y

    48.022%

CITIC Securities' 2023 earnings call highlights both bullish and bearish market indicators. Bullish factors include growth in the bond market, international expansion, increased assets under management, and strong performance in fixed income and derivatives. Conversely, bearish indicators involve declines in equity markets, reduced IPO activity, and a drop in securities lending. The company emphasizes risk management and ESG initiatives, which may attract socially conscious investors. Despite short-term challenges, CITIC Securities' strategic positioning and robust risk management suggest potential for long-term growth, balancing the impact of current market volatility.

Valuation And Growth

Segments

Guidance and Outlook

Bulls - Bears Say

1Y

3Y

5Y

ALL

For the Fiscal PeriodFeb-28-2025Jan-31-2025Dec-31-2024Nov-30-2024Oct-31-2024Sep-30-2024Aug-31-2024Jul-31-2024Jun-30-2024May-31-2024Apr-30-2024Mar-31-2024Feb-29-2024Jan-31-2024Dec-31-2023Nov-30-2023Oct-31-2023Sep-30-2023Aug-31-2023Jul-31-2023Jun-30-2023May-31-2023Apr-30-2023Mar-31-2023Feb-28-2023Jan-31-2023Dec-31-2022Nov-30-2022Oct-31-2022Sep-30-2022Aug-31-2022Jul-31-2022Jun-30-2022May-31-2022Apr-30-2022Mar-31-2022Feb-28-2022Jan-31-2022Dec-31-2021Nov-30-2021Oct-31-2021Sep-30-2021Aug-31-2021Jul-31-2021Jun-30-2021May-31-2021Apr-30-2021Mar-31-2021Feb-28-2021Jan-31-2021Dec-31-2020Nov-30-2020Oct-31-2020Sep-30-2020Aug-31-2020Jul-31-2020Jun-30-2020May-31-2020Apr-30-2020Mar-31-2020Feb-29-2020Jan-31-2020Dec-31-2019Nov-30-2019Oct-31-2019Sep-30-2019Aug-31-2019Jul-31-2019Jun-30-2019May-31-2019Apr-30-2019Mar-31-2019Feb-28-2019Jan-31-2019Dec-31-2018Nov-30-2018Oct-31-2018Sep-30-2018Aug-31-2018Jul-31-2018Jun-30-2018May-31-2018Apr-30-2018Mar-31-2018Feb-28-2018Jan-31-2018Dec-31-2017Nov-30-2017Oct-31-2017Sep-30-2017Aug-31-2017Jul-31-2017Jun-30-2017May-31-2017Apr-30-2017Mar-31-2017Feb-28-2017Jan-31-2017Dec-31-2016Nov-30-2016Oct-31-2016Sep-30-2016Aug-31-2016Jul-31-2016Jun-30-2016May-31-2016Apr-30-2016Mar-31-2016Feb-29-2016Jan-31-2016Dec-31-2015Nov-30-2015Oct-31-2015Sep-30-2015Aug-31-2015Jul-31-2015Jun-30-2015May-31-2015Apr-30-2015Mar-31-2015Feb-28-2015Jan-31-2015Dec-31-2014Nov-30-2014Oct-31-2014Sep-30-2014Aug-31-2014Jul-31-2014Jun-30-2014May-31-2014Apr-30-2014Mar-31-2014Feb-28-2014Jan-31-2014Dec-31-2013Nov-30-2013Oct-31-2013Sep-30-2013Aug-31-2013Jul-31-2013Jun-30-2013May-31-2013Apr-30-2013Mar-31-2013Feb-28-2013Jan-31-2013Dec-31-2012Nov-30-2012Oct-31-2012Sep-30-2012Aug-31-2012Jul-31-2012Jun-30-2012May-31-2012Apr-30-2012Mar-31-2012Feb-29-2012Jan-31-2012Dec-31-2011Nov-30-2011Oct-31-2011

Valuation Multiples

TEV/LTM Unlevered FCF

-

-

-

-

-

-

-

-

-

-

-

-

-

-

-

-

-

-

-

-

-

-

-

-

-

-

-

-

-

-

-

-

-

-

-

-

-

-

-

-

-

-

-

-

-

-

-

-

-

-

-

-

-

-

-

-

-

-

-

-

-

-

-

-

-

-

-

-

-

-

-

-

-

-

-

-

-

-

-

-

-

-

-

-

-

-

-

-

-

-

-

-

-

-

-

-

-

-

-

-

-

-

-

-

-

-

-

-

-

-

-

-

-

-

-

-

-

-

-

-

-

-

-

-

-

-

-

-

-

-

-

-

-

-

-

-

-

-

-

-

-

-

-

-

-

-

-

-

-

-

-

-

-

-

-

-

-

-

-

-

-

Market Cap/LTM Levered FCF

-

-

-

-

-

-

-

-

-

-

-

-

-

-

-

-

-

-

-

-

-

-

-

-

-

-

-

-

-

-

-

-

-

-

-

-

-

-

-

-

-

-

-

-

-

-

-

-

-

-

-

-

-

-

-

-

-

-

-

-

-

-

-

-

-

-

-

-

-

-

-

-

-

-

-

-

-

-

-

-

-

-

-

-

-

-

-

-

-

-

-

-

-

-

-

-

-

-

-

-

-

-

-

-

-

-

-

-

-

-

-

-

-

-

-

-

-

-

-

-

-

-

-

-

-

-

-

-

-

-

-

-

-

-

-

-

-

-

-

-

-

-

-

-

-

-

-

-

-

-

-

-

-

-

-

-

-

-

-

-

-

P/LTM Normalized EPS

23.34

23.34

28.31

29.85

27.15

28.17

19.98

19.76

18.19

18.58

18.97

18.42

18.69

17.98

17.87

18.82

19.05

18.34

18.80

19.99

16.40

16.63

17.43

17.07

17.21

17.84

15.55

15.48

13.45

12.38

13.87

13.04

14.41

13.17

13.10

13.52

15.24

16.07

16.55

14.89

16.22

18.14

18.42

15.38

19.08

19.97

18.24

18.85

27.38

28.49

31.11

32.06

30.29

29.49

31.22

30.11

28.15

26.00

27.67

25.54

26.68

27.25

30.09

25.46

25.81

33.86

33.62

35.59

34.78

29.41

33.66

43.08

36.32

28.21

20.61

21.72

22.09

18.62

17.83

19.24

19.06

21.44

21.84

21.78

21.61

25.41

24.70

26.19

23.63

25.28

25.34

23.05

21.36

20.63

20.36

20.85

22.38

22.28

17.16

18.96

17.74

15.61

16.37

16.20

11.57

11.97

11.72

11.42

9.70

9.85

13.35

12.16

10.95

10.06

11.17

15.28

29.18

32.93

37.26

44.82

32.89

31.03

69.12

35.19

27.06

30.63

29.64

22.62

26.92

26.59

26.75

26.12

28.07

30.01

35.33

35.74

32.83

40.74

36.56

36.58

32.80

42.06

40.21

40.56

16.39

16.98

14.95

11.20

12.18

13.34

11.57

13.82

13.42

14.63

13.81

11.51

12.84

11.63

10.54

11.66

13.03

P/LTM EPS

19.10

19.10

22.32

23.53

21.40

21.99

15.59

15.78

14.53

14.84

15.15

14.82

15.27

14.70

14.60

15.38

15.56

15.39

15.78

17.03

13.98

14.17

14.85

14.52

14.65

15.18

13.14

13.08

11.36

11.01

12.34

11.39

12.58

11.50

11.44

11.81

13.18

13.90

17.25

15.53

16.90

18.04

18.33

16.11

20.11

21.05

19.23

20.59

23.49

24.44

25.86

26.65

25.18

25.43

26.93

25.28

24.54

22.66

24.12

21.96

23.17

23.66

24.30

20.57

20.85

26.76

26.57

27.64

26.44

22.35

25.58

32.18

30.14

23.41

17.99

18.96

19.28

16.86

16.14

17.05

17.09

19.22

19.58

19.77

19.06

22.41

21.40

22.69

20.48

21.93

21.98

20.77

18.86

18.21

17.98

18.83

19.24

19.16

16.47

18.20

17.03

15.59

16.34

15.54

10.86

11.24

11.00

10.42

8.35

8.48

10.48

9.55

8.59

7.60

8.43

11.62

21.41

24.16

27.34

31.89

28.67

27.05

47.53

24.20

18.60

20.35

19.70

20.03

22.67

22.40

22.53

22.12

23.04

24.64

28.47

28.80

26.46

33.23

29.82

28.80

26.00

33.34

31.88

32.03

13.23

13.71

12.06

9.04

9.83

10.82

9.38

11.21

10.97

11.97

11.30

9.42

9.59

8.69

8.92

9.86

11.02

P/BV

1.39

1.39

1.66

1.75

1.60

1.58

1.12

1.14

1.05

1.07

1.10

1.13

1.27

1.22

1.21

1.28

1.29

1.32

1.35

1.41

1.16

1.17

1.23

1.29

1.30

1.35

1.26

1.25

1.09

1.13

1.26

1.19

1.31

1.20

1.19

1.36

1.56

1.65

1.77

1.59

1.73

1.74

1.77

1.57

1.73

1.82

1.66

1.70

1.96

2.04

2.11

2.18

2.06

2.21

2.34

2.18

1.76

1.62

1.73

1.66

1.77

1.81

1.92

1.62

1.64

1.75

1.73

1.78

1.83

1.54

1.77

1.96

1.86

1.45

1.27

1.34

1.36

1.35

1.29

1.36

1.34

1.50

1.53

1.50

1.54

1.81

1.54

1.63

1.47

1.53

1.54

1.44

1.42

1.37

1.35

1.37

1.39

1.39

1.35

1.49

1.40

1.43

1.50

1.37

1.37

1.42

1.39

1.55

1.39

1.41

1.89

1.72

1.55

1.26

1.40

2.18

2.82

3.19

3.60

3.65

3.47

3.27

3.98

2.03

1.56

1.64

1.58

1.63

1.42

1.40

1.41

1.32

1.32

1.41

1.55

1.57

1.44

1.60

1.44

1.32

1.26

1.61

1.54

1.55

1.94

2.01

1.77

1.33

1.44

1.54

1.34

1.51

1.56

1.70

1.60

1.47

1.79

1.62

1.47

1.63

1.82

P/Tangible BV

1.45

1.45

1.74

1.83

1.67

1.65

1.17

1.20

1.10

1.12

1.15

1.18

1.33

1.28

1.27

1.34

1.36

1.38

1.42

1.48

1.22

1.23

1.29

1.36

1.37

1.42

1.32

1.32

1.14

1.19

1.33

1.25

1.38

1.26

1.26

1.45

1.67

1.76

1.89

1.70

1.85

1.88

1.91

1.69

1.87

1.96

1.79

1.84

2.12

2.21

2.29

2.36

2.23

2.40

2.54

2.37

1.91

1.76

1.88

1.81

1.93

1.98

2.09

1.77

1.79

1.91

1.90

1.95

2.00

1.69

1.93

2.15

2.05

1.59

1.40

1.47

1.50

1.48

1.42

1.49

1.47

1.65

1.68

1.65

1.70

2.00

1.70

1.80

1.63

1.70

1.70

1.60

1.57

1.51

1.49

1.52

1.55

1.54

1.50

1.66

1.55

1.60

1.68

1.52

1.52

1.58

1.54

1.73

1.56

1.59

2.12

1.93

1.74

1.39

1.55

2.46

3.19

3.60

4.07

4.15

3.98

3.75

4.57

2.32

1.79

1.88

1.82

1.88

1.64

1.62

1.63

1.53

1.54

1.65

1.81

1.83

1.68

1.62

1.45

1.33

1.27

1.62

1.55

1.56

1.96

2.03

1.79

1.34

1.46

1.56

1.35

1.52

1.57

1.71

1.61

1.49

1.81

1.64

1.49

1.65

1.84

TEV/LTM Total Revenue

-

-

-

-

-

-

-

-

-

-

-

-

-

-

-

-

-

-

-

-

-

-

-

-

-

-

-

-

-

-

-

-

-

-

-

-

-

-

-

-

-

-

-

-

-

-

-

-

-

-

-

-

-

-

-

-

-

-

-

-

-

-

-

-

-

-

-

-

-

-

-

-

-

-

-

-

-

-

-

-

-

-

-

-

-

-

-

-

-

-

-

-

-

-

-

-

-

-

-

-

-

-

-

-

-

-

-

-

-

-

-

-

-

-

-

-

-

-

-

-

-

-

-

-

-

-

-

-

-

-

-

-

-

-

-

-

-

-

-

-

-

-

-

-

-

-

-

-

-

-

-

-

-

-

-

-

-

-

-

-

-

Market Cap/LTM Total Revenue

5.97

5.97

6.66

6.99

6.44

6.66

4.61

4.75

4.40

4.51

4.61

4.49

5.12

4.98

4.97

5.22

5.25

5.21

5.29

5.43

4.48

4.53

4.79

4.40

4.43

4.60

4.32

4.31

3.69

3.43

3.86

3.73

4.12

3.79

3.78

3.93

4.17

3.92

4.59

4.14

4.50

4.71

4.78

4.22

5.29

5.56

5.06

5.36

5.92

6.15

6.65

6.84

6.48

7.51

7.98

7.46

6.61

6.13

6.52

6.21

6.12

6.16

6.69

5.64

5.71

6.60

6.52

6.79

7.22

6.14

7.03

7.71

7.21

5.66

4.67

4.95

4.98

4.39

4.23

4.46

4.38

5.00

5.05

5.03

4.87

5.72

5.33

5.66

5.21

5.55

5.56

5.28

5.15

5.02

4.98

5.06

5.17

5.11

4.71

5.24

4.90

4.47

4.69

4.48

3.61

3.70

3.64

3.76

3.02

3.06

4.15

3.82

3.46

3.20

3.56

4.88

9.16

9.57

10.75

11.96

10.73

10.09

15.60

8.25

6.42

7.17

6.99

7.15

7.16

7.06

7.04

7.35

7.56

8.11

10.30

10.32

9.36

11.20

10.14

9.93

9.18

11.72

11.31

11.61

6.87

7.13

6.33

4.74

5.10

5.54

4.85

5.71

5.83

6.28

5.98

5.15

5.30

4.79

4.34

4.75

5.36

TEV/LTM EBITDA

-

-

-

-

-

-

-

-

-

-

-

-

-

-

-

-

-

-

-

-

-

-

-

-

-

-

-

-

-

-

-

-

-

-

-

-

-

-

-

-

-

-

-

-

-

-

-

-

-

-

-

-

-

-

-

-

-

-

-

-

-

-

-

-

-

-

-

-

-

-

-

-

-

-

-

-

-

-

-

-

-

-

-

-

-

-

-

-

-

-

-

-

-

-

-

-

-

-

-

-

-

-

-

-

-

-

-

-

-

-

-

-

-

-

-

-

-

-

-

-

-

-

-

-

-

-

-

-

-

-

-

-

-

-

-

-

-

-

-

-

-

-

-

-

-

-

-

-

-

-

-

-

-

-

-

-

-

-

-

-

-

TEV/LTM EBIT

-

-

-

-

-

-

-

-

-

-

-

-

-

-

-

-

-

-

-

-

-

-

-

-

-

-

-

-

-

-

-

-

-

-

-

-

-

-

-

-

-

-

-

-

-

-

-

-

-

-

-

-

-

-

-

-

-

-

-

-

-

-

-

-

-

-

-

-

-

-

-

-

-

-

-

-

-

-

-

-

-

-

-

-

-

-

-

-

-

-

-

-

-

-

-

-

-

-

-

-

-

-

-

-

-

-

-

-

-

-

-

-

-

-

-

-

-

-

-

-

-

-

-

-

-

-

-

-

-

-

-

-

-

-

-

-

-

-

-

-

-

-

-

-

-

-

-

-

-

-

-

-

-

-

-

-

-

-

-

-

-

Margin Analysis

Gross Margin

100.00

100.00

53.99

53.99

53.99

51.91

51.91

50.37

50.37

50.37

50.37

52.28

87.60

87.60

87.60

87.60

87.60

87.97

87.97

65.52

65.52

55.97

55.97

55.97

89.34

89.34

89.34

90.27

90.27

90.27

62.52

62.52

62.52

62.52

62.52

90.67

63.23

63.23

63.23

63.54

63.54

63.54

61.29

61.29

61.29

62.46

62.46

62.46

60.87

60.87

60.87

59.54

59.54

59.54

60.36

60.36

60.36

58.90

58.90

58.90

64.65

64.65

64.65

61.40

61.40

61.40

59.65

59.65

59.65

60.04

60.04

60.04

61.00

61.00

61.00

63.06

63.06

63.06

64.34

64.34

64.34

63.05

63.05

63.05

60.11

60.11

60.11

60.50

60.50

60.50

59.34

59.34

59.34

58.80

58.80

58.80

61.51

61.51

61.51

61.98

61.98

61.98

65.61

65.61

65.61

66.29

66.29

66.29

65.64

65.64

65.64

64.67

64.67

64.67

57.13

57.13

57.13

54.56

54.56

54.56

47.48

47.48

47.48

46.43

46.43

46.43

51.65

51.65

51.65

53.01

53.01

53.01

54.60

54.60

54.60

54.15

54.15

54.15

52.23

52.23

52.23

52.40

52.40

52.40

69.27

69.27

69.27

68.36

68.36

68.36

69.27

69.27

69.27

69.35

69.35

69.35

67.81

67.81

67.81

59.20

59.20

SG&A Margin

-

-

-0.32

-0.32

-0.32

1.41

1.41

-0.64

-0.64

-0.64

-0.64

1.31

38.02

38.02

38.02

38.02

38.02

37.74

37.74

12.59

12.59

1.12

1.12

1.12

35.85

35.85

35.85

32.37

32.37

32.37

0.58

0.58

0.58

0.58

0.58

30.74

0.37

0.37

0.37

0.49

0.49

0.49

0.45

0.45

0.45

0.48

0.48

0.48

0.40

0.40

0.40

0.86

0.86

0.86

0.46

0.46

0.46

0.49

0.49

0.49

1.93

1.93

1.93

2.16

2.16

2.16

2.27

2.27

2.27

2.31

2.31

2.31

2.94

2.94

2.94

2.70

2.70

2.70

2.64

2.64

2.64

2.71

2.71

2.71

3.66

3.66

3.66

3.74

3.74

3.74

3.71

3.71

3.71

3.81

3.81

3.81

3.27

3.27

3.27

3.10

3.10

3.10

2.47

2.47

2.47

2.37

2.37

2.37

1.57

1.57

1.57

1.70

1.70

1.70

2.47

2.47

2.47

2.91

2.91

2.91

2.09

2.09

2.09

1.65

1.65

1.65

2.68

2.68

2.68

2.98

2.98

2.98

1.87

1.87

1.87

3.36

3.36

3.36

2.15

2.15

2.15

2.26

2.26

2.26

1.39

1.39

1.39

0.63

0.63

0.63

1.37

1.37

1.37

1.32

1.32

1.32

4.82

4.82

4.82

-3.77

-3.77

EBITDA Margin

-

-

-

-

-

-

-

-

-

-

-

-

-

-

-

-

-

-

-

-

-

-

-

-

-

-

-

-

-

-

-

-

-

-

-

-

-

-

-

-

-

-

-

-

-

-

-

-

-

-

-

-

-

-

-

-

-

-

-

-

-

-

-

-

-

-

-

-

-

-

-

-

-

-

-

-

-

-

-

-

-

-

-

-

-

-

-

-

-

-

-

-

-

-

-

-

-

-

-

-

-

-

-

-

-

-

-

-

-

-

-

-

-

-

-

-

-

-

-

-

-

-

-

-

-

-

-

-

-

-

-

-

-

-

-

-

-

-

-

-

-

-

-

-

-

-

-

-

-

-

-

-

-

-

-

-

-

-

-

-

-

EBIT Margin

-

-

-

-

-

-

-

-

-

-

-

-

-

-

-

-

-

-

-

-

-

-

-

-

-

-

-

-

-

-

-

-

-

-

-

-

-

-

-

-

-

-

-

-

-

-

-

-

-

-

-

-

-

-

-

-

-

-

-

-

-

-

-

-

-

-

-

-

-

-

-

-

-

-

-

-

-

-

-

-

-

-

-

-

-

-

-

-

-

-

-

-

-

-

-

-

-

-

-

-

-

-

-

-

-

-

-

-

-

-

-

-

-

-

-

-

-

-

-

-

-

-

-

-

-

-

-

-

-

-

-

-

-

-

-

-

-

-

-

-

-

-

-

-

-

-

-

-

-

-

-

-

-

-

-

-

-

-

-

-

-

Earnings from Cont. Ops Margin

34.02

34.02

34.11

34.11

34.11

34.58

34.58

35.29

35.29

35.29

35.29

34.73

38.27

38.27

38.27

38.27

38.27

38.34

38.34

35.05

35.05

34.70

34.70

34.70

38.41

38.41

38.41

34.82

34.82

34.82

32.65

32.65

32.65

32.65

32.65

34.51

29.76

29.76

29.76

29.04

29.04

29.04

29.09

29.09

29.09

28.82

28.82

28.82

28.82

28.82

28.82

32.47

32.47

32.47

28.17

28.17

28.17

29.84

29.84

29.84

30.11

30.11

30.11

27.66

27.66

27.66

30.96

30.96

30.96

27.24

27.24

27.24

28.65

28.65

28.65

29.37

29.37

29.37

28.00

28.00

28.00

27.96

27.96

27.96

27.94

27.94

27.94

27.76

27.76

27.76

30.04

30.04

30.04

29.12

29.12

29.12

30.50

30.50

30.50

30.76

30.76

30.76

34.11

34.11

34.11

36.54

36.54

36.54

39.70

39.70

39.70

40.64

40.64

40.64

41.71

41.71

41.71

40.54

40.54

40.54

36.00

36.00

36.00

36.53

36.53

36.53

31.82

31.82

31.82

32.82

32.82

32.82

36.37

36.37

36.37

34.48

34.48

34.48

36.27

36.27

36.27

36.90

36.90

36.90

51.41

51.41

51.41

50.93

50.93

50.93

50.43

50.43

50.43

50.28

50.28

50.28

43.74

43.74

43.74

44.05

44.05

Net Income Margin

34.02

34.02

32.78

32.78

32.78

33.21

33.21

33.87

33.87

33.87

33.87

33.34

36.76

36.76

36.76

36.76

36.76

36.82

36.82

33.68

33.68

33.37

33.37

33.37

36.93

36.93

36.93

33.42

33.42

33.42

31.41

31.41

31.41

31.41

31.41

33.21

28.59

28.59

28.59

27.94

27.94

27.94

27.96

27.96

27.96

27.68

27.68

27.68

28.59

28.59

28.59

32.31

32.31

32.31

28.06

28.06

28.06

29.84

29.84

29.84

29.08

29.08

29.08

26.51

26.51

26.51

29.66

29.66

29.66

25.89

25.89

25.89

27.38

27.38

27.38

28.10

28.10

28.10

26.82

26.82

26.82

26.69

26.69

26.69

26.37

26.37

26.37

26.15

26.15

26.15

28.50

28.50

28.50

27.49

27.49

27.49

29.11

29.11

29.11

29.49

29.49

29.49

33.01

33.01

33.01

35.53

35.53

35.53

38.68

38.68

38.68

39.57

39.57

39.57

40.17

40.17

40.17

38.75

38.75

38.75

34.18

34.18

34.18

34.97

34.97

34.97

30.97

30.97

30.97

32.43

32.43

32.43

35.66

35.66

35.66

33.88

33.88

33.88

35.48

35.48

35.48

36.30

36.30

36.30

51.33

51.33

51.33

50.85

50.85

50.85

50.32

50.32

50.32

50.17

50.17

50.17

42.80

42.80

42.80

42.56

42.56

Levered Free Cash Flow Margin

-

-

-

-

-

-

-

-

-

-

-

-

-

-

-

-

-

-

-

-

-

-

-

-

-

-

-

-

-

-

-

-

-

-

-

-

-

-

-

-

-

-

-

-

-

-

-

-

-

-

-

-

-

-

-

-

-

-

-

-

-

-

-

-

-

-

-

-

-

-

-

-

-

-

-

-

-

-

-

-

-

-

-

-

-

-

-

-

-

-

-

-

-

-

-

-

-

-

-

-

-

-

-

-

-

-

-

-

-

-

-

-

-

-

-

-

-

-

-

-

-

-

-

-

-

-

-

-

-

-

-

-

-

-

-

-

-

-

-

-

-

-

-

-

-

-

-

-

-

-

-

-

-

-

-

-

-

-

-

-

-

Unlevered Free Cash Flow Margin

-

-

-

-

-

-

-

-

-

-

-

-

-

-

-

-

-

-

-

-

-

-

-

-

-

-

-

-

-

-

-

-

-

-

-

-

-

-

-

-

-

-

-

-

-

-

-

-

-

-

-

-

-

-

-

-

-

-

-

-

-

-

-

-

-

-

-

-

-

-

-

-

-

-

-

-

-

-

-

-

-

-

-

-

-

-

-

-

-

-

-

-

-

-

-

-

-

-

-

-

-

-

-

-

-

-

-

-

-

-

-

-

-

-

-

-

-

-

-

-

-

-

-

-

-

-

-

-

-

-

-

-

-

-

-

-

-

-

-

-

-

-

-

-

-

-

-

-

-

-

-

-

-

-

-

-

-

-

-

-

-

Margin Analysis

Total Revenue

-
-

HKD$ 68541.81

-
-

HKD$ 66942.31

-
-

HKD$ 62826.90

-
-

HKD$ 61254.46

-
-

HKD$ 63707.34

-
-

HKD$ 62022.19

-
-

HKD$ 62678.94

-
-

HKD$ 68604.51

-
-

HKD$ 68808.57

-
-

HKD$ 64238.12

-
-

HKD$ 71215.49

-
-

HKD$ 79440.92

-
-

HKD$ 74920.09

-
-

HKD$ 74912.26

-
-

HKD$ 70076.81

-
-

HKD$ 61611.66

-
-

HKD$ 57983.49

-
-

HKD$ 55720.58

-
-

HKD$ 50434.63

-
-

HKD$ 47848.67

-
-

HKD$ 45664.68

-
-

HKD$ 46668.82

-
-

HKD$ 41737.81

-
-

HKD$ 39789.45

-
-

HKD$ 39059.85

-
-

HKD$ 42564.38

-
-

HKD$ 46281.64

-
-

HKD$ 47483.69

-
-

HKD$ 46150.35

-
-

HKD$ 42278.43

-
-

HKD$ 41393.12

-
-

HKD$ 41672.62

-
-

HKD$ 40620.63

-
-

HKD$ 43488.55

-
-

HKD$ 45920.63

-
-

HKD$ 57510.22

-
-

HKD$ 60021.68

-
-

HKD$ 58364.39

-
-

HKD$ 53719.04

-
-

HKD$ 37118.11

-
-

HKD$ 31516.78

-
-

HKD$ 24934.16

-
-

HKD$ 22206.79

-
-

HKD$ 19400.78

-
-

HKD$ 17418.59

-
-

HKD$ 15146.57

-
-

HKD$ 13028.30

-
-

HKD$ 13205.96

-
-

HKD$ 12573.11

-
-

HKD$ 25524.48

-
-

HKD$ 25103.71

-
-

HKD$ 25864.01

-
-

HKD$ 27000.86

-
-

Profitability

Return on Equity

7.67 %

7.67 %

7.48 %

7.48 %

7.48 %

7.22 %

7.22 %

7.38 %

7.38 %

7.38 %

7.38 %

7.71 %

8.45 %

8.45 %

8.45 %

8.45 %

8.45 %

8.74 %

8.74 %

8.83 %

8.83 %

9.39 %

9.39 %

9.39 %

9.91 %

9.91 %

9.91 %

10.49 %

10.49 %

10.49 %

10.98 %

10.98 %

10.98 %

10.98 %

10.98 %

12.01 %

10.56 %

10.56 %

10.56 %

10.17 %

10.17 %

10.17 %

8.97 %

8.97 %

8.97 %

8.83 %

8.83 %

8.83 %

8.58 %

8.58 %

8.58 %

8.95 %

8.95 %

8.95 %

7.30 %

7.30 %

7.30 %

7.85 %

7.85 %

7.85 %

8.15 %

8.15 %

8.15 %

6.84 %

6.84 %

6.84 %

7.22 %

7.22 %

7.22 %

6.37 %

6.37 %

6.37 %

7.38 %

7.38 %

7.38 %

8.40 %

8.40 %

8.40 %

8.12 %

8.12 %

8.12 %

8.01 %

8.01 %

8.01 %

7.49 %

7.49 %

7.49 %

7.46 %

7.46 %

7.46 %

8.00 %

8.00 %

8.00 %

7.64 %

7.64 %

7.64 %

8.84 %

8.84 %

8.84 %

9.65 %

9.65 %

9.65 %

14.68 %

14.68 %

14.68 %

16.77 %

16.77 %

16.77 %

18.63 %

18.63 %

18.63 %

18.08 %

18.08 %

18.08 %

14.65 %

14.65 %

14.65 %

12.45 %

12.45 %

12.45 %

9.11 %

9.11 %

9.11 %

8.56 %

8.56 %

8.56 %

6.46 %

6.46 %

6.46 %

6.03 %

6.03 %

6.03 %

5.91 %

5.91 %

5.91 %

4.93 %

4.93 %

4.93 %

5.07 %

5.07 %

5.07 %

4.96 %

4.96 %

4.96 %

16.16 %

16.16 %

16.16 %

15.56 %

15.56 %

15.56 %

15.11 %

15.11 %

15.11 %

15.97 %

15.97 %

15.97 %

16.27 %

16.27 %

16.27 %

18.30 %

18.30 %

Return on Assets

-

-

1.33 %

1.33 %

1.33 %

1.35 %

1.35 %

-

-

-

-

1.49 %

1.60 %

1.60 %

1.60 %

1.60 %

1.60 %

1.58 %

1.58 %

-

-

1.71 %

1.71 %

1.71 %

1.80 %

1.80 %

1.80 %

1.79 %

1.79 %

1.79 %

1.92 %

1.92 %

1.92 %

1.92 %

1.92 %

2.06 %

1.83 %

1.83 %

1.83 %

1.76 %

1.76 %

1.76 %

1.61 %

1.61 %

1.61 %

1.68 %

1.68 %

1.68 %

1.68 %

1.68 %

1.68 %

1.79 %

1.79 %

1.79 %

1.57 %

1.57 %

1.57 %

1.75 %

1.75 %

1.75 %

1.94 %

1.94 %

1.94 %

1.55 %

1.55 %

1.55 %

1.72 %

1.72 %

1.72 %

1.54 %

1.54 %

1.54 %

1.82 %

1.82 %

1.82 %

2.00 %

2.00 %

2.00 %

1.92 %

1.92 %

1.92 %

1.96 %

1.96 %

1.96 %

1.86 %

1.86 %

1.86 %

1.81 %

1.81 %

1.81 %

1.92 %

1.92 %

1.92 %

1.81 %

1.81 %

1.81 %

2.07 %

2.07 %

2.07 %

1.95 %

1.95 %

1.95 %

3.16 %

3.16 %

3.16 %

3.72 %

3.72 %

3.72 %

4.22 %

4.22 %

4.22 %

3.64 %

3.64 %

3.64 %

3.24 %

3.24 %

3.24 %

3.16 %

3.16 %

3.16 %

2.59 %

2.59 %

2.59 %

2.80 %

2.80 %

2.80 %

2.25 %

2.25 %

2.25 %

2.41 %

2.41 %

2.41 %

2.45 %

2.45 %

2.45 %

2.39 %

2.39 %

2.39 %

2.62 %

2.62 %

2.62 %

2.72 %

2.72 %

2.72 %

9.02 %

9.02 %

9.02 %

8.45 %

8.45 %

8.45 %

8.33 %

8.33 %

8.33 %

8.36 %

8.36 %

8.36 %

7.36 %

7.36 %

7.36 %

7.69 %

7.69 %

Return on Capital

-

-

-

-

-

-

-

-

-

-

-

-

-

-

-

-

-

-

-

-

-

-

-

-

-

-

-

-

-

-

-

-

-

-

-

-

-

-

-

-

-

-

-

-

-

-

-

-

-

-

-

-

-

-

-

-

-

-

-

-

-

-

-

-

-

-

-

-

-

-

-

-

-

-

-

-

-

-

-

-

-

-

-

-

-

-

-

-

-

-

-

-

-

-

-

-

-

-

-

-

-

-

-

-

-

-

-

-

-

-

-

-

-

-

-

-

-

-

-

-

-

-

-

-

-

-

-

-

-

-

-

-

-

-

-

-

-

-

-

-

-

-

-

-

-

-

-

-

-

-

-

-

-

-

-

-

-

-

-

-

-

Dividends