China Merchants Securities Co., Ltd. - SEHK:6099
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 |
---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
Valuation Multiples |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
TEV/LTM Unlevered FCF | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - |
Market Cap/LTM Levered FCF | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - |
P/LTM Normalized EPS | 23.71 | 23.71 | 26.63 | 26.63 | 26.74 | 29.98 | 22.35 | 22.75 | 21.26 | 21.69 | 22.38 | 20.73 | 22.62 | 20.73 | 21.15 | 21.82 | 21.93 | 21.00 | 21.35 | 20.93 | 18.99 | 19.46 | 19.55 | 21.73 | 18.42 | 18.83 | 17.53 | 17.79 | 16.47 | 14.27 | 15.33 | 15.71 | 16.28 | 14.58 | 14.43 | 14.34 | 17.36 | 18.29 | 19.24 | 18.55 | 18.70 | 19.42 | 19.25 | 18.81 | 21.59 | 23.38 | 21.25 | 22.61 | 22.11 | 26.23 | 23.69 | 22.33 | 21.00 | 23.34 | 23.28 | 27.31 | 27.84 | 21.05 | 23.44 | 20.66 | 23.15 | 24.59 | 23.99 | 21.62 | 21.56 | 23.44 | 22.77 | 25.88 | 26.15 | 23.66 | 26.83 | 34.32 | 35.75 | 29.35 | 27.29 | 27.99 | 26.95 | 22.44 | 22.39 | 22.14 | 22.47 | 25.97 | 26.99 | 26.04 | 28.61 | 32.10 | 28.71 | 32.02 | 31.23 | 32.21 | 29.42 | 26.04 | 25.03 | 24.71 | 23.17 | 24.01 | 21.54 | 21.45 | 20.90 | 24.42 | 22.97 |
P/LTM EPS | 16.01 | 16.01 | 18.69 | 18.69 | 18.76 | 20.68 | 15.56 | 16.01 | 14.97 | 15.27 | 15.76 | 14.85 | 15.00 | 15.21 | 15.52 | 16.01 | 16.08 | 15.36 | 15.62 | 15.57 | 14.12 | 14.48 | 14.54 | 16.07 | 14.14 | 14.45 | 13.45 | 13.65 | 12.64 | 11.34 | 12.18 | 12.65 | 13.12 | 11.74 | 11.62 | 11.61 | 12.77 | 13.46 | 15.39 | 14.84 | 14.96 | 15.68 | 15.54 | 15.12 | 17.36 | 18.80 | 17.08 | 18.57 | 18.36 | 21.78 | 19.67 | 18.54 | 17.44 | 19.76 | 19.71 | 23.58 | 24.04 | 18.18 | 20.24 | 17.69 | 20.41 | 21.68 | 21.15 | 19.06 | 19.01 | 20.71 | 20.11 | 23.57 | 23.82 | 21.55 | 24.44 | 32.40 | 31.46 | 25.83 | 24.02 | 24.63 | 23.72 | 20.77 | 20.72 | 19.43 | 19.71 | 22.78 | 23.68 | 22.39 | 21.83 | 24.50 | 21.91 | 24.43 | 23.83 | 24.78 | 22.64 | 19.18 | 18.44 | 18.21 | 17.07 | 17.94 | 16.15 | 16.08 | 15.67 | 18.31 | 17.22 |
P/BV | 1.25 | 1.25 | 1.50 | 1.50 | 1.51 | 1.54 | 1.09 | 1.18 | 1.11 | 1.13 | 1.16 | 1.14 | 1.17 | 1.11 | 1.13 | 1.17 | 1.18 | 1.18 | 1.20 | 1.27 | 1.15 | 1.18 | 1.19 | 1.20 | 1.23 | 1.26 | 1.17 | 1.19 | 1.10 | 1.11 | 1.20 | 1.23 | 1.27 | 1.14 | 1.13 | 1.12 | 1.26 | 1.32 | 1.40 | 1.35 | 1.36 | 1.49 | 1.48 | 1.34 | 1.53 | 1.66 | 1.51 | 1.62 | 2.07 | 2.45 | 2.21 | 2.09 | 1.96 | 1.62 | 1.61 | 1.65 | 1.68 | 1.27 | 1.42 | 1.34 | 1.42 | 1.51 | 1.47 | 1.32 | 1.32 | 1.34 | 1.30 | 1.37 | 1.38 | 1.25 | 1.42 | 1.45 | 1.47 | 1.21 | 1.12 | 1.15 | 1.11 | 1.12 | 1.12 | 1.38 | 1.40 | 1.62 | 1.68 | 1.47 | 1.68 | 1.89 | 1.69 | 1.88 | 1.84 | 1.87 | 1.71 | 1.71 | 1.64 | 1.62 | 1.52 | 1.82 | 1.99 | 1.98 | 1.93 | 2.26 | 2.12 |
P/Tangible BV | 1.26 | 1.26 | 1.51 | 1.51 | 1.52 | 1.55 | 1.09 | 1.19 | 1.11 | 1.14 | 1.17 | 1.14 | 1.18 | 1.12 | 1.14 | 1.18 | 1.18 | 1.18 | 1.20 | 1.28 | 1.16 | 1.19 | 1.19 | 1.20 | 1.24 | 1.27 | 1.18 | 1.20 | 1.11 | 1.12 | 1.20 | 1.23 | 1.28 | 1.14 | 1.13 | 1.12 | 1.26 | 1.33 | 1.41 | 1.36 | 1.37 | 1.49 | 1.48 | 1.34 | 1.54 | 1.67 | 1.52 | 1.62 | 2.08 | 2.46 | 2.22 | 2.10 | 1.97 | 1.63 | 1.62 | 1.66 | 1.69 | 1.28 | 1.42 | 1.35 | 1.43 | 1.51 | 1.48 | 1.33 | 1.33 | 1.35 | 1.31 | 1.38 | 1.39 | 1.26 | 1.43 | 1.46 | 1.47 | 1.21 | 1.12 | 1.15 | 1.11 | 1.12 | 1.12 | 1.38 | 1.40 | 1.62 | 1.68 | 1.47 | 1.68 | 1.89 | 1.69 | 1.88 | 1.84 | 1.87 | 1.71 | 1.71 | 1.64 | 1.62 | 1.52 | 1.82 | 1.99 | 1.98 | 1.93 | 2.26 | 2.12 |
TEV/LTM Total Revenue | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - |
Market Cap/LTM Total Revenue | 7.26 | 7.26 | 8.49 | 8.41 | 8.33 | 8.45 | 6.27 | 6.14 | 5.76 | 5.89 | 6.06 | 5.62 | 5.66 | 5.76 | 5.90 | 6.08 | 6.12 | 5.84 | 5.95 | 5.98 | 5.44 | 5.56 | 5.60 | 5.81 | 4.89 | 5.02 | 4.67 | 4.74 | 4.41 | 3.86 | 4.13 | 4.11 | 4.30 | 3.87 | 3.83 | 3.99 | 4.35 | 4.60 | 5.10 | 4.92 | 4.98 | 5.51 | 5.44 | 5.30 | 6.03 | 6.54 | 5.94 | 6.49 | 7.30 | 8.62 | 7.83 | 7.36 | 6.92 | 7.88 | 7.90 | 8.87 | 7.03 | 5.37 | 5.98 | 5.60 | 6.63 | 6.99 | 6.88 | 6.20 | 6.23 | 6.76 | 6.58 | 7.87 | 7.98 | 7.24 | 8.22 | 9.66 | 9.34 | 7.77 | 7.28 | 7.48 | 7.09 | 6.70 | 6.66 | 6.40 | 6.50 | 7.42 | 7.67 | 7.99 | 8.54 | 9.59 | 8.62 | 9.53 | 9.38 | 10.95 | 10.05 | 9.48 | 9.15 | 9.03 | 8.52 | 9.02 | 7.32 | 7.29 | 7.13 | 8.23 | 7.73 |
TEV/LTM EBITDA | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - |
TEV/LTM EBIT | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - |
Margin Analysis |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Gross Margin | 100.00 | 100.00 | 53.70 | 53.70 | 53.70 | 54.76 | 56.08 | 56.08 | 56.08 | 56.08 | 56.08 | 56.90 | 55.50 | 55.50 | 55.50 | 55.50 | 55.50 | 55.21 | 55.21 | 56.45 | 56.45 | 56.37 | 56.37 | 56.37 | 61.70 | 61.70 | 61.70 | 63.78 | 63.78 | 63.78 | 63.70 | 63.70 | 63.70 | 63.73 | 63.73 | 63.73 | 59.59 | 59.59 | 59.59 | 58.34 | 58.34 | 58.34 | 59.35 | 59.35 | 59.35 | 60.23 | 60.23 | 60.23 | 65.82 | 65.82 | 65.82 | 65.85 | 65.85 | 65.85 | 63.01 | 63.01 | 63.01 | 61.68 | 61.68 | 61.68 | 55.64 | 55.64 | 55.64 | 55.14 | 55.14 | 55.14 | 53.88 | 53.88 | 53.88 | 52.33 | 52.33 | 52.33 | 54.85 | 54.85 | 54.85 | 56.21 | 56.21 | 56.21 | 56.77 | 56.77 | 56.77 | 57.76 | 57.76 | 57.76 | 59.00 | 59.00 | 59.00 | 60.26 | 60.26 | 60.26 | 61.55 | 61.55 | 61.55 | 62.70 | 62.70 | 62.70 | 57.69 | 57.69 | 57.69 | 57.59 | 57.59 |
SG&A Margin | - | - | 1.41 | 1.41 | 1.41 | 0.95 | 1.40 | 1.40 | 1.40 | 1.40 | 1.40 | 1.36 | 1.86 | 1.86 | 1.86 | 1.86 | 1.86 | 1.79 | 1.79 | 1.70 | 1.70 | 1.80 | 1.80 | 1.80 | 1.91 | 1.91 | 1.91 | 1.72 | 1.72 | 1.72 | 1.63 | 1.63 | 1.63 | 1.50 | 1.50 | 1.50 | 0.11 | 0.11 | 0.11 | -0.22 | -0.22 | -0.22 | 0.12 | 0.12 | 0.12 | 0.12 | 0.12 | 0.12 | 1.52 | 1.52 | 1.52 | 2.08 | 2.08 | 2.08 | 1.91 | 1.91 | 1.91 | 1.93 | 1.93 | 1.93 | 1.59 | 1.59 | 1.59 | 1.73 | 1.73 | 1.73 | 1.95 | 1.95 | 1.95 | 2.29 | 2.29 | 2.29 | 3.37 | 3.37 | 3.37 | 3.18 | 3.18 | 3.18 | 2.96 | 2.96 | 2.96 | 2.93 | 2.93 | 2.93 | 4.41 | 4.41 | 4.41 | 4.53 | 4.53 | 4.53 | 4.64 | 4.64 | 4.64 | 4.82 | 4.82 | 4.82 | 1.98 | 1.98 | 1.98 | 1.08 | 1.08 |
EBITDA Margin | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - |
EBIT Margin | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - |
Earnings from Cont. Ops Margin | 49.67 | 49.67 | 50.07 | 50.07 | 50.07 | 47.98 | 45.16 | 45.16 | 45.16 | 45.16 | 45.16 | 44.57 | 44.52 | 44.52 | 44.52 | 44.52 | 44.52 | 44.39 | 44.39 | 43.94 | 43.94 | 42.38 | 42.38 | 42.38 | 40.98 | 40.98 | 40.98 | 39.84 | 39.84 | 39.84 | 38.95 | 38.95 | 38.95 | 39.77 | 39.77 | 39.77 | 38.19 | 38.19 | 38.19 | 40.34 | 40.34 | 40.34 | 40.75 | 40.75 | 40.75 | 39.20 | 39.20 | 39.20 | 41.12 | 41.12 | 41.12 | 37.50 | 37.50 | 37.50 | 36.83 | 36.83 | 36.83 | 39.05 | 39.05 | 39.05 | 38.00 | 38.00 | 38.00 | 41.01 | 41.01 | 41.01 | 41.36 | 41.36 | 41.36 | 39.22 | 39.22 | 39.22 | 39.95 | 39.95 | 39.95 | 40.64 | 40.64 | 40.64 | 41.13 | 41.13 | 41.13 | 42.90 | 42.90 | 42.90 | 44.77 | 44.77 | 44.77 | 47.00 | 47.00 | 47.00 | 48.59 | 48.59 | 48.59 | 47.24 | 47.24 | 47.24 | 41.66 | 41.66 | 41.66 | 40.08 | 40.08 |
Net Income Margin | 49.67 | 49.67 | 50.04 | 50.04 | 50.04 | 47.96 | 45.13 | 45.13 | 45.13 | 45.13 | 45.13 | 44.54 | 44.50 | 44.50 | 44.50 | 44.50 | 44.50 | 44.38 | 44.38 | 43.93 | 43.93 | 42.35 | 42.35 | 42.35 | 40.94 | 40.94 | 40.94 | 39.79 | 39.79 | 39.79 | 38.90 | 38.90 | 38.90 | 39.72 | 39.72 | 39.72 | 38.15 | 38.15 | 38.15 | 40.30 | 40.30 | 40.30 | 40.70 | 40.70 | 40.70 | 39.15 | 39.15 | 39.15 | 41.01 | 41.01 | 41.01 | 37.38 | 37.38 | 37.38 | 36.67 | 36.67 | 36.67 | 38.88 | 38.88 | 38.88 | 37.76 | 37.76 | 37.76 | 40.78 | 40.78 | 40.78 | 41.09 | 41.09 | 41.09 | 39.03 | 39.03 | 39.03 | 39.85 | 39.85 | 39.85 | 40.47 | 40.47 | 40.47 | 41.11 | 41.11 | 41.11 | 42.76 | 42.76 | 42.76 | 44.65 | 44.65 | 44.65 | 46.87 | 46.87 | 46.87 | 48.45 | 48.45 | 48.45 | 47.12 | 47.12 | 47.12 | 41.51 | 41.51 | 41.51 | 40.13 | 40.13 |
Levered Free Cash Flow Margin | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - |
Unlevered Free Cash Flow Margin | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - |
Margin Analysis |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Total Revenue | - | - | HKD$ 22427.53 | - | - | HKD$ 20742.60 | - | - | HKD$ 20289.48 | - | - | HKD$ 20670.68 | - | - | HKD$ 21193.42 | - | - | HKD$ 19825.98 | - | - | HKD$ 20648.39 | - | - | HKD$ 21673.09 | - | - | HKD$ 20526.69 | - | - | HKD$ 24801.71 | - | - | HKD$ 27585.94 | - | - | HKD$ 29140.10 | - | - | HKD$ 31577.02 | - | - | HKD$ 30272.03 | - | - | HKD$ 29145.03 | - | - | HKD$ 27276.48 | - | - | HKD$ 26115.15 | - | - | HKD$ 25557.58 | - | - | HKD$ 23378.70 | - | - | HKD$ 20421.70 | - | - | HKD$ 20173.47 | - | - | HKD$ 17620.75 | - | - | HKD$ 16168.74 | - | - | HKD$ 14313.99 | - | - | HKD$ 12212.75 | - | - | HKD$ 12666.52 | - | - | HKD$ 13414.10 | - | - | HKD$ 14420.61 | - | - | HKD$ 14575.42 | - | - | HKD$ 13501.67 | - | - | HKD$ 13130.42 | - | - | HKD$ 12825.51 | - | - | HKD$ 12351.32 | - | - |
Profitability |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Return on Equity | 8.36 % | 8.36 % | 7.75 % | 7.75 % | 7.75 % | 7.24 % | 7.16 % | 7.16 % | 7.16 % | 7.16 % | 7.16 % | 7.39 % | 7.02 % | 7.02 % | 7.02 % | 7.02 % | 7.02 % | 7.41 % | 7.41 % | 7.81 % | 7.81 % | 7.09 % | 7.09 % | 7.09 % | 8.45 % | 8.45 % | 8.45 % | 9.34 % | 9.34 % | 9.34 % | 9.71 % | 9.71 % | 9.71 % | 10.67 % | 10.67 % | 10.67 % | 9.92 % | 9.92 % | 9.92 % | 11.10 % | 11.10 % | 11.10 % | 10.56 % | 10.56 % | 10.56 % | 9.95 % | 9.95 % | 9.95 % | 10.25 % | 10.25 % | 10.25 % | 9.47 % | 9.47 % | 9.47 % | 8.20 % | 8.20 % | 8.20 % | 8.82 % | 8.82 % | 8.82 % | 7.61 % | 7.61 % | 7.61 % | 7.66 % | 7.66 % | 7.66 % | 6.74 % | 6.74 % | 6.74 % | 5.55 % | 5.55 % | 5.55 % | 5.93 % | 5.93 % | 5.93 % | 6.53 % | 6.53 % | 6.53 % | 7.32 % | 7.32 % | 7.32 % | 8.34 % | 8.34 % | 8.34 % | 8.79 % | 8.79 % | 8.79 % | 9.20 % | 9.20 % | 9.20 % | 9.76 % | 9.76 % | 9.76 % | 10.00 % | 10.00 % | 10.00 % | 12.78 % | 12.78 % | 12.78 % | 12.18 % | 12.18 % |
Return on Assets | - | - | 1.47 % | 1.47 % | 1.47 % | 1.39 % | 1.39 % | 1.39 % | 1.39 % | 1.39 % | 1.39 % | 1.34 % | 1.36 % | 1.36 % | 1.36 % | 1.36 % | 1.36 % | 1.39 % | 1.39 % | 1.47 % | 1.47 % | 1.34 % | 1.34 % | 1.34 % | 1.58 % | 1.58 % | 1.58 % | 1.72 % | 1.72 % | 1.72 % | 1.86 % | 1.86 % | 1.86 % | 2.13 % | 2.13 % | 2.13 % | 1.96 % | 1.96 % | 1.96 % | 2.16 % | 2.16 % | 2.16 % | 2.20 % | 2.20 % | 2.20 % | 2.16 % | 2.16 % | 2.16 % | 2.29 % | 2.29 % | 2.29 % | 2.10 % | 2.10 % | 2.10 % | 1.91 % | 1.91 % | 1.91 % | 2.13 % | 2.13 % | 2.13 % | 1.87 % | 1.87 % | 1.87 % | 1.90 % | 1.90 % | 1.90 % | 1.77 % | 1.77 % | 1.77 % | 1.51 % | 1.51 % | 1.51 % | 1.71 % | 1.71 % | 1.71 % | 1.87 % | 1.87 % | 1.87 % | 2.06 % | 2.06 % | 2.06 % | 2.20 % | 2.20 % | 2.20 % | 2.27 % | 2.27 % | 2.27 % | 2.35 % | 2.35 % | 2.35 % | 2.33 % | 2.33 % | 2.33 % | 2.03 % | 2.03 % | 2.03 % | 2.28 % | 2.28 % | 2.28 % | 1.91 % | 1.91 % |
Return on Capital | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - |
Dividends |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Dividend/Market Cap | - | 1.12 % | 1.05 % | 1.32 % | 1.31 % | 1.30 % | 1.74 % | 1.69 % | 1.34 % | 1.31 % | 1.27 % | 1.33 % | 1.31 % | 1.37 % | 1.34 % | 1.31 % | 1.33 % | 1.34 % | 1.31 % | 1.23 % | 1.36 % | 1.33 % | 1.32 % | 1.34 % | 4.00 % | 3.82 % | 4.21 % | 4.26 % | 4.71 % | 4.65 % | 4.19 % | 3.91 % | 3.75 % | 4.19 % | 4.23 % | 3.73 % | 3.41 % | 3.24 % | - | - | - | - | - | 5.27 % | 4.60 % | 3.25 % | 3.58 % | 3.41 % | 3.08 % | 2.59 % | 2.87 % | 3.05 % | 3.24 % | 3.10 % | 3.11 % | - | - | - | - | - | 1.50 % | 1.41 % | 1.44 % | 1.60 % | 1.61 % | 1.60 % | 1.65 % | 1.56 % | 1.54 % | 2.24 % | 1.97 % | 1.97 % | 1.97 % | 2.40 % | 2.58 % | 2.52 % | 2.62 % | 2.64 % | 2.64 % | 2.57 % | 2.53 % | 2.19 % | - | - | - | - | - | - | - | - | - | 1.92 % | 2.33 % | 2.36 % | 2.52 % | 2.46 % | 2.38 % | 2.39 % | 2.46 % | 2.10 % | 2.23 % |
Buyback Yield/Market Cap | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | -3.50 % | -29.81 % | -29.81 % | -29.81 % | -30.59 % | -30.59 % | -30.59 % | -30.59 % | -30.34 % | -29.81 % | -29.81 % | -29.81 % | -25.42 % | - | - | - | 0.60 % | 0.60 % | 0.60 % | 0.60 % | 0.41 % | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | 0.00 | 0.00 | 0.00 | 0.00 | 0.00 | 0.00 | 0.00 | 0.00 | 0.00 | 0.00 | 0.00 | 0.00 | - | - | - | - | - |
Dividend/TEV | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - |
Buyback/TEV | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - |
Free Cash Flow Yield/Market Cap | - | 37.48 % | 35.10 % | 35.59 % | 35.48 % | 36.04 % | 20.46 % | 20.05 % | 21.36 % | -24.45 % | -23.75 % | -24.97 % | 2.63 % | 2.78 % | 2.71 % | 34.21 % | 33.97 % | 34.20 % | 16.88 % | 16.00 % | 17.59 % | 45.59 % | 45.28 % | 46.05 % | 37.75 % | 36.79 % | 39.57 % | 23.70 % | 25.49 % | 25.99 % | 39.14 % | 37.47 % | 35.83 % | 2.60 % | 2.62 % | 2.33 % | -21.00 % | -19.82 % | -18.70 % | -15.67 % | -15.47 % | -14.55 % | -30.05 % | -32.97 % | -28.99 % | -21.21 % | -23.33 % | -22.32 % | -4.12 % | -3.49 % | -3.84 % | -12.05 % | -12.83 % | -12.33 % | -3.31 % | -3.37 % | -4.25 % | -3.17 % | -2.85 % | -3.08 % | 7.39 % | 7.01 % | 7.12 % | 2.67 % | 2.66 % | 2.65 % | 26.99 % | 25.62 % | 25.26 % | 28.16 % | 24.80 % | 24.75 % | 14.18 % | 17.04 % | 18.19 % | -7.86 % | -8.28 % | -8.30 % | -43.14 % | -41.65 % | -40.97 % | -30.71 % | -29.72 % | -28.23 % | -45.91 % | -40.89 % | -45.49 % | -35.11 % | -35.66 % | -31.50 % | -20.81 % | -22.54 % | -23.35 % | -24.24 % | -25.69 % | -25.21 % | -13.00 % | -13.07 % | -13.35 % | -13.32 % | -14.20 % |
Free Cash Flow Yield/TEV | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - |
Growth |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Total Revenue | HKD$ 6.08 | HKD$ 6.08 | HKD$ 3.05 | HKD$ 3.05 | HKD$ 3.05 | HKD$ -5.44 | HKD$ -4.63 | HKD$ -4.63 | HKD$ -4.63 | HKD$ -4.63 | HKD$ -4.63 | HKD$ 3.25 | HKD$ -20.06 | HKD$ -20.06 | HKD$ -20.06 | HKD$ -20.06 | HKD$ -20.06 | HKD$ -25.15 | HKD$ -25.15 | HKD$ -25.62 | HKD$ -25.62 | HKD$ -34.99 | HKD$ -34.99 | HKD$ -34.99 | HKD$ -18.07 | HKD$ -18.07 | HKD$ -18.07 | HKD$ -5.35 | HKD$ -5.35 | HKD$ -5.35 | HKD$ 6.83 | HKD$ 6.83 | HKD$ 6.83 | HKD$ 20.91 | HKD$ 20.91 | HKD$ 20.91 | HKD$ 18.45 | HKD$ 18.45 | HKD$ 18.45 | HKD$ 24.66 | HKD$ 24.66 | HKD$ 24.66 | HKD$ 33.57 | HKD$ 33.57 | HKD$ 33.57 | HKD$ 29.45 | HKD$ 29.45 | HKD$ 29.45 | HKD$ 45.04 | HKD$ 45.04 | HKD$ 45.04 | HKD$ 44.59 | HKD$ 44.59 | HKD$ 44.59 | HKD$ 42.67 | HKD$ 42.67 | HKD$ 42.67 | HKD$ 65.18 | HKD$ 65.18 | HKD$ 65.18 | HKD$ 39.11 | HKD$ 39.11 | HKD$ 39.11 | HKD$ 20.54 | HKD$ 20.54 | HKD$ 20.54 | HKD$ -0.74 | HKD$ -0.74 | HKD$ -0.74 | HKD$ -16.21 | HKD$ -16.21 | HKD$ -16.21 | HKD$ -6.19 | HKD$ -6.19 | HKD$ -6.19 | HKD$ 2.16 | HKD$ 2.16 | HKD$ 2.16 | HKD$ 12.44 | HKD$ 12.44 | HKD$ 12.44 | HKD$ 18.01 | HKD$ 18.01 | HKD$ 18.01 | HKD$ -14.05 | HKD$ -14.05 | HKD$ -14.05 | HKD$ -16.19 | HKD$ -16.19 | HKD$ -16.19 | HKD$ -45.60 | HKD$ -45.60 | HKD$ -45.60 | HKD$ -54.49 | HKD$ -54.49 | HKD$ -54.49 | HKD$ -38.23 | HKD$ -38.23 | HKD$ -38.23 | HKD$ -37.45 | HKD$ -37.45 |
Gross Profit | 86.42 % | 86.42 % | -0.45 % | -0.45 % | -0.45 % | -29.21 % | -5.24 % | -5.24 % | -5.24 % | -5.24 % | -5.24 % | 4.22 % | -28.10 % | -28.10 % | -28.10 % | -28.10 % | -28.10 % | -35.20 % | -35.20 % | -34.09 % | -34.09 % | -42.50 % | -42.50 % | -42.50 % | -15.17 % | -15.17 % | -15.17 % | 3.47 % | 3.47 % | 3.47 % | 14.66 % | 14.66 % | 14.66 % | 27.95 % | 27.95 % | 27.95 % | 7.23 % | 7.23 % | 7.23 % | 10.45 % | 10.45 % | 10.45 % | 25.80 % | 25.80 % | 25.80 % | 26.41 % | 26.41 % | 26.41 % | 71.57 % | 71.57 % | 71.57 % | 72.67 % | 72.67 % | 72.67 % | 66.85 % | 66.85 % | 66.85 % | 94.73 % | 94.73 % | 94.73 % | 41.13 % | 41.13 % | 41.13 % | 18.25 % | 18.25 % | 18.25 % | -5.80 % | -5.80 % | -5.80 % | -24.10 % | -24.10 % | -24.10 % | -12.79 % | -12.79 % | -12.79 % | -4.70 % | -4.70 % | -4.70 % | 3.71 % | 3.71 % | 3.71 % | 8.71 % | 8.71 % | 8.71 % | -12.09 % | -12.09 % | -12.09 % | -12.31 % | -12.31 % | -12.31 % | -46.75 % | -46.75 % | -46.75 % | -54.10 % | -54.10 % | -54.10 % | -45.13 % | -45.13 % | -45.13 % | -43.52 % | -43.52 % |
EBITDA | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - |
Earnings from Cont. Ops. | 18.22 % | 18.22 % | 16.17 % | 16.17 % | 16.17 % | 3.31 % | -1.98 % | -1.98 % | -1.98 % | -1.98 % | -1.98 % | 8.57 % | -13.17 % | -13.17 % | -13.17 % | -13.17 % | -13.17 % | -16.60 % | -16.60 % | -16.10 % | -16.10 % | -30.71 % | -30.71 % | -30.71 % | -12.09 % | -12.09 % | -12.09 % | -6.52 % | -6.52 % | -6.52 % | 2.13 % | 2.13 % | 2.13 % | 22.66 % | 22.66 % | 22.66 % | 10.02 % | 10.02 % | 10.02 % | 34.12 % | 34.12 % | 34.12 % | 47.75 % | 47.75 % | 47.75 % | 29.95 % | 29.95 % | 29.95 % | 56.95 % | 56.95 % | 56.95 % | 32.21 % | 32.21 % | 32.21 % | 27.05 % | 27.05 % | 27.05 % | 64.48 % | 64.48 % | 64.48 % | 32.32 % | 32.32 % | 32.32 % | 21.63 % | 21.63 % | 21.63 % | -0.19 % | -0.19 % | -0.19 % | -23.40 % | -23.40 % | -23.40 % | -16.28 % | -16.28 % | -16.28 % | -11.65 % | -11.65 % | -11.65 % | -4.81 % | -4.81 % | -4.81 % | 7.16 % | 7.16 % | 7.16 % | -7.63 % | -7.63 % | -7.63 % | -1.71 % | -1.71 % | -1.71 % | -37.62 % | -37.62 % | -37.62 % | -50.43 % | -50.43 % | -50.43 % | -40.33 % | -40.33 % | -40.33 % | -40.84 % | -40.84 % |
Net Income | 18.29 % | 18.29 % | 16.15 % | 16.15 % | 16.15 % | 3.28 % | -2.00 % | -2.00 % | -2.00 % | -2.00 % | -2.00 % | 8.60 % | -13.10 % | -13.10 % | -13.10 % | -13.10 % | -13.10 % | -16.52 % | -16.52 % | -16.02 % | -16.02 % | -30.70 % | -30.70 % | -30.70 % | -12.08 % | -12.08 % | -12.08 % | -6.53 % | -6.53 % | -6.53 % | 2.11 % | 2.11 % | 2.11 % | 22.69 % | 22.69 % | 22.69 % | 10.19 % | 10.19 % | 10.19 % | 34.38 % | 34.38 % | 34.38 % | 48.23 % | 48.23 % | 48.23 % | 30.34 % | 30.34 % | 30.34 % | 57.52 % | 57.52 % | 57.52 % | 32.55 % | 32.55 % | 32.55 % | 27.34 % | 27.34 % | 27.34 % | 64.57 % | 64.57 % | 64.57 % | 31.80 % | 31.80 % | 31.80 % | 21.44 % | 21.44 % | 21.44 % | -0.78 % | -0.78 % | -0.78 % | -23.52 % | -23.52 % | -23.52 % | -16.26 % | -16.26 % | -16.26 % | -11.79 % | -11.79 % | -11.79 % | -4.61 % | -4.61 % | -4.61 % | 7.08 % | 7.08 % | 7.08 % | -7.56 % | -7.56 % | -7.56 % | -2.09 % | -2.09 % | -2.09 % | -37.66 % | -37.66 % | -37.66 % | -50.47 % | -50.47 % | -50.47 % | -40.36 % | -40.36 % | -40.36 % | -40.45 % | -40.45 % |
Unlevered Free Cash Flow | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - |
Dividend per Share | - | - | 36.22 % | 36.22 % | 36.22 % | 36.22 % | 36.22 % | 36.22 % | 36.22 % | 36.22 % | 36.22 % | 36.22 % | -65.74 % | -65.74 % | -65.74 % | -65.74 % | -65.74 % | -65.74 % | -65.74 % | -65.74 % | -65.74 % | -65.74 % | -65.74 % | -65.74 % | 23.57 % | 23.57 % | 23.57 % | 23.57 % | 23.57 % | 23.57 % | -30.05 % | -30.05 % | -30.05 % | -30.05 % | -30.05 % | -30.05 % | 30.45 % | 30.45 % | 30.45 % | 30.45 % | 30.45 % | 30.45 % | - | - | - | - | - | - | 26.89 % | 26.89 % | 26.89 % | 26.89 % | 26.89 % | 26.89 % | - | - | - | - | - | - | -23.70 % | -23.70 % | -23.70 % | -23.70 % | -23.70 % | -23.70 % | -23.70 % | -23.70 % | -23.70 % | -23.70 % | -23.70 % | -23.70 % | 83.07 % | 83.07 % | 83.07 % | 0.87 % | 0.87 % | 0.87 % | 0.87 % | 0.87 % | 0.87 % | 0.87 % | 0.87 % | 0.87 % | -52.87 % | -52.87 % | -52.87 % | 38.87 % | 38.87 % | 38.87 % | -54.33 % | -54.33 % | -54.33 % | -54.33 % | -54.33 % | -54.33 % | -47.85 % | -47.85 % | -47.85 % | -67.88 % | -67.88 % |
Balance Sheet
- 1y
- 2y
- 5y
- ALL
© 2024 PWW Financial Data Platform. All rights reserved.