China Everbright Bank Company Limited - SEHK:6818
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 |
---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
Valuation Multiples |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
TEV/LTM Unlevered FCF | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - |
Market Cap/LTM Levered FCF | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - |
P/LTM Normalized EPS | 6.41 | 6.41 | 6.41 | 5.97 | 5.72 | 7.37 | 5.74 | 5.92 | 5.94 | 6.07 | 5.91 | 6.03 | 5.02 | 4.91 | 4.52 | 4.51 | 4.63 | 5.36 | 4.98 | 5.19 | 5.11 | 5.24 | 5.33 | 5.30 | 5.21 | 5.37 | 5.37 | 5.23 | 4.76 | 5.04 | 5.13 | 5.41 | 5.62 | 5.82 | 5.95 | 6.11 | 5.52 | 5.52 | 6.51 | 6.57 | 6.74 | 6.48 | 6.41 | 6.90 | 7.90 | 8.01 | 7.90 | 8.64 | 7.55 | 7.46 | 9.03 | 9.82 | 8.87 | 8.21 | 8.63 | 8.01 | 7.59 | 8.07 | 7.90 | 7.66 | 7.07 | 7.52 | 9.34 | 8.75 | 9.19 | 8.68 | 8.28 | 9.09 | 8.82 | 8.89 | 9.65 | 9.62 | 8.75 | 8.46 | 8.56 | 8.91 | 9.28 | 8.76 | 8.35 | 7.91 | 7.89 | 8.56 | 8.71 | 8.36 | 8.45 | 9.16 | 7.94 | 8.20 | 7.92 | 7.77 | 8.06 | 7.90 | 7.57 | 7.46 | 7.21 | 7.71 | 7.80 | 7.69 | 7.37 | 7.71 | 7.18 | 7.20 | 7.47 | 7.33 | 7.17 | 7.08 | 6.96 | 7.15 | 6.48 | 6.80 | 8.08 | 8.25 | 7.83 | 7.41 | 8.04 | 8.83 | 10.43 | 10.06 | 10.80 | 9.21 | 8.03 | 8.15 | 9.54 | 7.43 | 5.82 | 5.45 | 5.26 | 5.11 | 4.96 | 4.82 | 4.80 | 4.71 | 4.68 | 4.76 | 5.08 |
P/LTM EPS | 6.38 | 6.38 | 6.38 | 5.94 | 5.69 | 5.79 | 5.04 | 5.21 | 5.22 | 5.34 | 5.19 | 5.10 | 4.61 | 4.51 | 4.15 | 4.14 | 4.25 | 4.48 | 4.43 | 4.59 | 4.51 | 4.63 | 4.71 | 4.49 | 4.42 | 4.55 | 4.55 | 4.44 | 4.03 | 4.25 | 4.33 | 4.45 | 4.62 | 4.79 | 4.90 | 5.07 | 4.70 | 4.70 | 5.10 | 5.15 | 5.28 | 5.15 | 5.08 | 5.43 | 6.22 | 6.30 | 6.22 | 6.72 | 6.03 | 5.96 | 6.93 | 7.54 | 6.81 | 6.44 | 6.77 | 6.12 | 5.80 | 6.17 | 6.04 | 5.86 | 5.56 | 5.91 | 7.17 | 6.71 | 7.05 | 6.66 | 6.35 | 6.98 | 6.76 | 6.82 | 7.40 | 7.41 | 6.93 | 6.70 | 6.53 | 6.80 | 7.08 | 6.86 | 6.54 | 6.36 | 6.34 | 6.88 | 7.00 | 6.88 | 7.09 | 7.68 | 6.66 | 6.87 | 6.64 | 6.55 | 6.79 | 6.74 | 6.46 | 6.36 | 6.15 | 6.55 | 6.65 | 6.55 | 6.28 | 6.57 | 6.12 | 6.17 | 6.40 | 6.07 | 5.94 | 5.86 | 5.77 | 5.93 | 5.40 | 5.67 | 6.74 | 6.88 | 6.53 | 6.19 | 6.71 | 7.33 | 8.65 | 8.34 | 8.96 | 7.64 | 6.59 | 6.69 | 7.83 | 6.09 | 4.78 | 4.38 | 4.22 | 4.09 | 3.96 | 3.85 | 3.84 | 3.77 | 3.77 | 3.83 | 4.09 |
P/BV | 0.48 | 0.48 | 0.48 | 0.45 | 0.43 | 0.46 | 0.39 | 0.41 | 0.41 | 0.42 | 0.40 | 0.41 | 0.35 | 0.34 | 0.31 | 0.31 | 0.32 | 0.42 | 0.33 | 0.43 | 0.42 | 0.43 | 0.44 | 0.40 | 0.41 | 0.42 | 0.42 | 0.41 | 0.37 | 0.40 | 0.40 | 0.41 | 0.42 | 0.44 | 0.45 | 0.47 | 0.49 | 0.49 | 0.49 | 0.49 | 0.50 | 0.46 | 0.46 | 0.50 | 0.57 | 0.58 | 0.57 | 0.63 | 0.57 | 0.57 | 0.56 | 0.61 | 0.55 | 0.59 | 0.62 | 0.60 | 0.57 | 0.60 | 0.59 | 0.59 | 0.63 | 0.67 | 0.74 | 0.69 | 0.72 | 0.68 | 0.65 | 0.68 | 0.66 | 0.67 | 0.72 | 0.74 | 0.71 | 0.68 | 0.62 | 0.64 | 0.67 | 0.75 | 0.71 | 0.64 | 0.64 | 0.69 | 0.70 | 0.78 | 0.90 | 0.98 | 0.85 | 0.88 | 0.85 | 0.80 | 0.83 | 0.88 | 0.85 | 0.83 | 0.81 | 0.87 | 0.89 | 0.88 | 0.84 | 0.88 | 0.82 | 0.84 | 0.88 | 0.85 | 0.83 | 0.82 | 0.81 | 0.86 | 0.83 | 0.87 | 1.03 | 1.05 | 1.00 | 0.96 | 1.05 | 1.12 | 1.33 | 1.28 | 1.37 | 1.23 | 1.11 | 1.13 | 1.32 | 1.03 | 0.81 | 0.78 | 0.76 | 0.75 | 0.72 | 0.70 | 0.70 | 0.75 | 0.74 | 0.75 | 0.80 |
P/Tangible BV | 0.48 | 0.48 | 0.48 | 0.45 | 0.43 | 0.46 | 0.40 | 0.41 | 0.41 | 0.42 | 0.41 | 0.42 | 0.35 | 0.34 | 0.32 | 0.31 | 0.32 | 0.42 | 0.33 | 0.43 | 0.43 | 0.44 | 0.44 | 0.41 | 0.41 | 0.42 | 0.42 | 0.41 | 0.37 | 0.40 | 0.41 | 0.41 | 0.43 | 0.44 | 0.45 | 0.48 | 0.49 | 0.49 | 0.49 | 0.50 | 0.51 | 0.46 | 0.46 | 0.50 | 0.58 | 0.58 | 0.58 | 0.64 | 0.58 | 0.57 | 0.56 | 0.61 | 0.55 | 0.59 | 0.63 | 0.60 | 0.57 | 0.61 | 0.59 | 0.60 | 0.64 | 0.68 | 0.74 | 0.70 | 0.73 | 0.69 | 0.66 | 0.69 | 0.67 | 0.67 | 0.73 | 0.74 | 0.71 | 0.69 | 0.62 | 0.65 | 0.67 | 0.75 | 0.72 | 0.64 | 0.64 | 0.70 | 0.71 | 0.79 | 0.91 | 0.99 | 0.86 | 0.88 | 0.85 | 0.81 | 0.84 | 0.89 | 0.85 | 0.84 | 0.81 | 0.88 | 0.90 | 0.89 | 0.85 | 0.89 | 0.83 | 0.85 | 0.89 | 0.86 | 0.84 | 0.83 | 0.81 | 0.87 | 0.84 | 0.88 | 1.04 | 1.06 | 1.01 | 0.97 | 1.06 | 1.14 | 1.34 | 1.29 | 1.39 | 1.25 | 1.12 | 1.14 | 1.34 | 1.04 | 0.82 | 0.79 | 0.77 | 0.76 | 0.73 | 0.71 | 0.71 | 0.76 | 0.75 | 0.76 | 0.81 |
TEV/LTM Total Revenue | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - |
Market Cap/LTM Total Revenue | 2.29 | 2.29 | 2.28 | 2.11 | 2.02 | 2.12 | 1.83 | 1.89 | 1.90 | 1.95 | 1.89 | 1.83 | 1.76 | 1.72 | 1.60 | 1.59 | 1.63 | 1.68 | 1.64 | 1.69 | 1.67 | 1.72 | 1.74 | 1.65 | 1.47 | 1.53 | 1.52 | 1.49 | 1.35 | 1.43 | 1.47 | 1.49 | 1.55 | 1.60 | 1.66 | 1.70 | 1.10 | 1.10 | 1.75 | 1.75 | 1.80 | 1.83 | 1.82 | 1.88 | 2.17 | 2.20 | 2.18 | 2.39 | 1.44 | 1.41 | 2.36 | 2.54 | 2.30 | 2.09 | 2.23 | 2.15 | 2.06 | 2.20 | 2.18 | 2.13 | 1.40 | 1.47 | 2.61 | 2.44 | 2.58 | 2.46 | 2.36 | 2.55 | 2.50 | 2.51 | 2.71 | 2.74 | 1.90 | 1.85 | 2.48 | 2.58 | 2.66 | 2.67 | 2.54 | 2.57 | 2.54 | 2.78 | 2.82 | 2.81 | 3.04 | 3.30 | 2.85 | 2.68 | 2.60 | 2.63 | 2.72 | 2.74 | 2.63 | 2.60 | 2.53 | 2.66 | 2.67 | 2.62 | 2.51 | 2.62 | 2.45 | 2.41 | 2.50 | 2.40 | 2.37 | 2.32 | 2.30 | 2.39 | 2.13 | 2.27 | 2.65 | 2.68 | 2.57 | 2.44 | 2.64 | 2.94 | 3.43 | 3.34 | 3.59 | 3.10 | 2.77 | 2.81 | 3.24 | 2.57 | 2.07 | 2.05 | 1.99 | 2.02 | 1.96 | 1.91 | 1.87 | 1.91 | 1.95 | 1.98 | 2.14 |
TEV/LTM EBITDA | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - |
TEV/LTM EBIT | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - |
Margin Analysis |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Gross Margin | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - |
SG&A Margin | 44.59 | 44.59 | 44.59 | 44.59 | 44.59 | 44.80 | 44.80 | 43.79 | 43.79 | 43.79 | 43.79 | 43.97 | 42.62 | 42.62 | 42.62 | 42.01 | 42.01 | 42.01 | 41.31 | 41.31 | 41.31 | 41.89 | 41.89 | 41.89 | 41.90 | 41.90 | 41.90 | 42.06 | 42.06 | 42.06 | 43.74 | 43.74 | 43.74 | 43.71 | 43.71 | 43.71 | 42.04 | 42.04 | 42.04 | 42.47 | 42.47 | 42.47 | 43.46 | 43.46 | 43.46 | 43.95 | 43.95 | 43.95 | 43.10 | 43.10 | 43.10 | 45.04 | 45.04 | 45.04 | 42.91 | 42.91 | 42.91 | 43.26 | 43.26 | 43.26 | 43.08 | 43.08 | 43.08 | 42.68 | 42.68 | 42.68 | 43.53 | 43.53 | 43.53 | 42.68 | 42.68 | 42.68 | 43.65 | 43.65 | 43.65 | 42.58 | 42.58 | 42.58 | 41.75 | 41.75 | 41.75 | 41.13 | 41.13 | 41.13 | 39.85 | 39.85 | 39.85 | 40.07 | 40.07 | 40.07 | 39.66 | 39.66 | 39.66 | 38.60 | 38.60 | 38.60 | 37.16 | 37.16 | 37.16 | 36.20 | 36.20 | 36.20 | 35.40 | 35.40 | 35.40 | 35.06 | 35.06 | 35.06 | 35.30 | 35.30 | 35.30 | 35.07 | 35.07 | 35.07 | 34.73 | 34.73 | 34.73 | 34.28 | 34.28 | 34.28 | 34.97 | 34.97 | 34.97 | 34.36 | 34.36 | 34.36 | 34.15 | 34.15 | 34.15 | 33.99 | 33.99 | 33.99 | 32.95 | 32.95 | 32.95 |
EBITDA Margin | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - |
EBIT Margin | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - |
Earnings from Cont. Ops Margin | 44.12 | 44.12 | 44.12 | 44.12 | 44.12 | 44.54 | 44.54 | 44.52 | 44.52 | 44.52 | 44.52 | 44.00 | 45.75 | 45.75 | 45.75 | 45.20 | 45.20 | 45.20 | 44.98 | 44.98 | 44.98 | 44.62 | 44.62 | 44.62 | 44.64 | 44.64 | 44.64 | 45.01 | 45.01 | 45.01 | 44.83 | 44.83 | 44.83 | 44.56 | 44.56 | 44.56 | 45.70 | 45.70 | 45.70 | 45.48 | 45.48 | 45.48 | 44.07 | 44.07 | 44.07 | 44.28 | 44.28 | 44.28 | 44.14 | 44.14 | 44.14 | 42.84 | 42.84 | 42.84 | 45.07 | 45.07 | 45.07 | 44.72 | 44.72 | 44.72 | 45.00 | 45.00 | 45.00 | 45.48 | 45.48 | 45.48 | 44.73 | 44.73 | 44.73 | 45.35 | 45.35 | 45.35 | 45.39 | 45.39 | 45.39 | 45.04 | 45.04 | 45.04 | 44.88 | 44.88 | 44.88 | 44.35 | 44.35 | 44.35 | 44.82 | 44.82 | 44.82 | 44.52 | 44.52 | 44.52 | 43.91 | 43.91 | 43.91 | 43.35 | 43.35 | 43.35 | 42.68 | 42.68 | 42.68 | 41.73 | 41.73 | 41.73 | 41.21 | 41.21 | 41.21 | 41.37 | 41.37 | 41.37 | 41.04 | 41.04 | 41.04 | 41.22 | 41.22 | 41.22 | 41.79 | 41.79 | 41.79 | 42.34 | 42.34 | 42.34 | 42.31 | 42.31 | 42.31 | 43.62 | 43.62 | 43.62 | 43.82 | 43.82 | 43.82 | 44.10 | 44.10 | 44.10 | 44.88 | 44.88 | 44.88 |
Net Income Margin | 43.86 | 43.86 | 43.86 | 43.86 | 43.86 | 44.26 | 44.26 | 44.22 | 44.22 | 44.22 | 44.22 | 43.70 | 45.47 | 45.47 | 45.47 | 44.97 | 44.97 | 44.97 | 44.76 | 44.76 | 44.76 | 44.39 | 44.39 | 44.39 | 44.40 | 44.40 | 44.40 | 44.70 | 44.70 | 44.70 | 44.55 | 44.55 | 44.55 | 44.32 | 44.32 | 44.32 | 45.54 | 45.54 | 45.54 | 45.37 | 45.37 | 45.37 | 43.95 | 43.95 | 43.95 | 44.17 | 44.17 | 44.17 | 43.99 | 43.99 | 43.99 | 42.71 | 42.71 | 42.71 | 44.94 | 44.94 | 44.94 | 44.62 | 44.62 | 44.62 | 44.89 | 44.89 | 44.89 | 45.38 | 45.38 | 45.38 | 44.65 | 44.65 | 44.65 | 45.26 | 45.26 | 45.26 | 45.31 | 45.31 | 45.31 | 44.96 | 44.96 | 44.96 | 44.79 | 44.79 | 44.79 | 44.26 | 44.26 | 44.26 | 44.75 | 44.75 | 44.75 | 44.43 | 44.43 | 44.43 | 43.82 | 43.82 | 43.82 | 43.27 | 43.27 | 43.27 | 42.59 | 42.59 | 42.59 | 41.66 | 41.66 | 41.66 | 41.14 | 41.14 | 41.14 | 41.30 | 41.30 | 41.30 | 40.97 | 40.97 | 40.97 | 41.16 | 41.16 | 41.16 | 41.73 | 41.73 | 41.73 | 42.28 | 42.28 | 42.28 | 42.25 | 42.25 | 42.25 | 43.55 | 43.55 | 43.55 | 43.76 | 43.76 | 43.76 | 44.04 | 44.04 | 44.04 | 44.81 | 44.81 | 44.81 |
Levered Free Cash Flow Margin | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - |
Unlevered Free Cash Flow Margin | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - |
Margin Analysis |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Total Revenue | - | - | - | - | - | HKD$ 103296.93 | - | - | HKD$ 102336.04 | - | - | HKD$ 99482.02 | - | - | HKD$ 100547.32 | - | - | HKD$ 108744.40 | - | - | HKD$ 109179.57 | - | - | HKD$ 109345.45 | - | - | HKD$ 108718.55 | - | - | HKD$ 108961.98 | - | - | HKD$ 106646.12 | - | - | HKD$ 105493.57 | - | - | HKD$ 105491.42 | - | - | HKD$ 102431.24 | - | - | HKD$ 99517.56 | - | - | HKD$ 94415.12 | - | - | HKD$ 92268.37 | - | - | HKD$ 87099.14 | - | - | HKD$ 88971.22 | - | - | HKD$ 92158.50 | - | - | HKD$ 90172.24 | - | - | HKD$ 89491.48 | - | - | HKD$ 85508.20 | - | - | HKD$ 82839.03 | - | - | HKD$ 80097.69 | - | - | HKD$ 80517.78 | - | - | HKD$ 78295.62 | - | - | HKD$ 76998.74 | - | - | HKD$ 76770.38 | - | - | HKD$ 75407.79 | - | - | HKD$ 74743.19 | - | - | HKD$ 74877.84 | - | - | HKD$ 75505.81 | - | - | HKD$ 76091.78 | - | - | HKD$ 76864.10 | - | - | HKD$ 77533.00 | - | - | HKD$ 77013.82 | - | - | HKD$ 77384.36 | - | - | HKD$ 76621.74 | - | - | HKD$ 75050.18 | - | - | HKD$ 73585.26 | - | - | HKD$ 72336.85 | - | - | HKD$ 68363.26 | - | - | HKD$ 66261.74 | - | - | HKD$ 65347.25 |
Profitability |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Return on Equity | 7.37 % | 7.37 % | 7.37 % | 7.37 % | 7.37 % | 7.46 % | 7.46 % | 7.43 % | 7.43 % | 7.43 % | 7.43 % | 7.72 % | 8.76 % | 8.76 % | 8.76 % | 8.87 % | 8.87 % | 8.87 % | 8.86 % | 8.86 % | 8.86 % | 9.06 % | 9.06 % | 9.06 % | 9.22 % | 9.22 % | 9.22 % | 9.32 % | 9.32 % | 9.32 % | 9.18 % | 9.18 % | 9.18 % | 9.29 % | 9.29 % | 9.29 % | 9.48 % | 9.48 % | 9.48 % | 9.82 % | 9.82 % | 9.82 % | 8.96 % | 8.96 % | 8.96 % | 9.02 % | 9.02 % | 9.02 % | 8.69 % | 8.69 % | 8.69 % | 9.75 % | 9.75 % | 9.75 % | 10.55 % | 10.55 % | 10.55 % | 10.57 % | 10.57 % | 10.57 % | 10.75 % | 10.75 % | 10.75 % | 11.30 % | 11.30 % | 11.30 % | 10.76 % | 10.76 % | 10.76 % | 10.74 % | 10.74 % | 10.74 % | 11.51 % | 11.51 % | 11.51 % | 11.47 % | 11.47 % | 11.47 % | 11.25 % | 11.25 % | 11.25 % | 11.36 % | 11.36 % | 11.36 % | 12.00 % | 12.00 % | 12.00 % | 12.45 % | 12.45 % | 12.45 % | 12.29 % | 12.29 % | 12.29 % | 12.79 % | 12.79 % | 12.79 % | 12.95 % | 12.95 % | 12.95 % | 13.59 % | 13.59 % | 13.59 % | 14.09 % | 14.09 % | 14.09 % | 14.66 % | 14.66 % | 14.66 % | 15.12 % | 15.12 % | 15.12 % | 15.69 % | 15.69 % | 15.69 % | 16.55 % | 16.55 % | 16.55 % | 17.40 % | 17.40 % | 17.40 % | 18.60 % | 18.60 % | 18.60 % | 18.94 % | 18.94 % | 18.94 % | 18.82 % | 18.82 % | 18.82 % | 20.01 % | 20.01 % | 20.01 % | 21.67 % | 21.67 % | 21.67 % |
Return on Assets | 0.61 % | 0.61 % | 0.61 % | 0.61 % | 0.61 % | 0.61 % | 0.61 % | 0.60 % | 0.60 % | 0.60 % | 0.60 % | 0.63 % | 0.71 % | 0.71 % | 0.71 % | 0.70 % | 0.70 % | 0.70 % | 0.71 % | 0.71 % | 0.71 % | 0.74 % | 0.74 % | 0.74 % | 0.76 % | 0.76 % | 0.76 % | 0.74 % | 0.74 % | 0.74 % | 0.74 % | 0.74 % | 0.74 % | 0.77 % | 0.77 % | 0.77 % | 0.79 % | 0.79 % | 0.79 % | 0.75 % | 0.75 % | 0.75 % | 0.71 % | 0.71 % | 0.71 % | 0.75 % | 0.75 % | 0.75 % | 0.71 % | 0.71 % | 0.71 % | 0.71 % | 0.71 % | 0.71 % | 0.79 % | 0.79 % | 0.79 % | 0.82 % | 0.82 % | 0.82 % | 0.82 % | 0.82 % | 0.82 % | 0.81 % | 0.81 % | 0.81 % | 0.79 % | 0.79 % | 0.79 % | 0.80 % | 0.80 % | 0.80 % | 0.81 % | 0.81 % | 0.81 % | 0.79 % | 0.79 % | 0.79 % | 0.77 % | 0.77 % | 0.77 % | 0.78 % | 0.78 % | 0.78 % | 0.80 % | 0.80 % | 0.80 % | 0.79 % | 0.79 % | 0.79 % | 0.80 % | 0.80 % | 0.80 % | 0.85 % | 0.85 % | 0.85 % | 0.87 % | 0.87 % | 0.87 % | 0.88 % | 0.88 % | 0.88 % | 0.93 % | 0.93 % | 0.93 % | 1.00 % | 1.00 % | 1.00 % | 1.04 % | 1.04 % | 1.04 % | 1.03 % | 1.03 % | 1.03 % | 1.07 % | 1.07 % | 1.07 % | 1.12 % | 1.12 % | 1.12 % | 1.12 % | 1.12 % | 1.12 % | 1.08 % | 1.08 % | 1.08 % | 1.08 % | 1.08 % | 1.08 % | 1.14 % | 1.14 % | 1.14 % | 1.12 % | 1.12 % | 1.12 % |
Return on Capital | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - |
Dividends |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Dividend/Market Cap | - | 5.37 % | 5.37 % | 5.78 % | 6.03 % | 4.81 % | 6.13 % | 6.01 % | 5.99 % | 5.86 % | 6.03 % | 6.09 % | 5.90 % | 6.03 % | 6.55 % | 6.57 % | 6.40 % | 6.19 % | 6.31 % | 6.09 % | 6.19 % | 6.03 % | 5.94 % | 6.31 % | 6.91 % | 6.54 % | 6.71 % | 7.07 % | 7.97 % | 7.49 % | 7.13 % | 6.90 % | 6.61 % | 6.35 % | 6.30 % | 6.09 % | 6.02 % | 6.02 % | 6.33 % | 6.27 % | 6.10 % | 6.19 % | 6.27 % | 6.36 % | 5.56 % | 5.48 % | 5.66 % | 5.24 % | 5.22 % | 5.28 % | 5.36 % | 4.93 % | 5.46 % | 5.86 % | 5.57 % | 5.66 % | 5.98 % | 4.23 % | 4.32 % | 4.46 % | 4.26 % | 4.00 % | 3.65 % | 3.90 % | 3.71 % | 4.09 % | 4.28 % | 4.10 % | 4.23 % | 4.71 % | 4.34 % | 4.41 % | 4.28 % | 4.43 % | 4.89 % | 4.70 % | 4.51 % | 4.63 % | 4.85 % | 4.93 % | 2.68 % | 2.47 % | 2.43 % | 2.40 % | 2.27 % | 2.10 % | 2.42 % | 2.34 % | 2.43 % | 2.42 % | 2.33 % | 2.32 % | 2.42 % | 2.46 % | 4.92 % | 4.62 % | 4.59 % | 4.66 % | 4.86 % | 4.65 % | 4.99 % | 5.01 % | 4.83 % | 4.95 % | 5.05 % | 5.12 % | 5.10 % | 4.96 % | 5.47 % | 5.21 % | 4.39 % | 4.30 % | 4.53 % | 4.79 % | 4.42 % | 4.10 % | 3.47 % | 3.60 % | 3.10 % | 3.64 % | 4.18 % | 4.12 % | 3.52 % | 4.53 % | 5.77 % | 6.21 % | 6.44 % | 6.56 % | 2.28 % | 2.35 % | 2.36 % | 2.34 % | 2.37 % | 2.33 % | 2.18 % |
Buyback Yield/Market Cap | - | - | - | - | - | - | - | - | - | - | - | - | -9.35 % | -9.35 % | -9.35 % | -9.35 % | -9.35 % | -9.35 % | -9.35 % | -9.35 % | -9.35 % | -9.35 % | -9.35 % | -9.35 % | -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 | -2.94 % | -2.94 % | -2.94 % | -2.94 % | -2.94 % | -2.94 % | -2.94 % | -2.94 % | -2.94 % | -2.94 % | -2.94 % | -2.94 % | -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 | -0.00 | -0.00 | -0.00 | -0.00 | -0.00 | -0.00 | -0.00 | -0.00 | -12.45 % | -12.45 % | -12.45 % | -12.45 % | -12.45 % | -12.45 % | -12.45 % | -12.45 % | -12.45 % | -12.45 % | -12.45 % | -12.45 % | -0.00 | -0.00 | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | -0.87 % | -0.87 % | -0.87 % | -0.87 % | -0.87 % | -0.87 % | -0.87 % | -0.87 % | -0.87 % | -0.87 % | -0.87 % | -0.87 % | - |
Dividend/TEV | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - |
Buyback/TEV | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - |
Free Cash Flow Yield/Market Cap | - | -6.59 % | -6.59 % | -7.17 % | -7.39 % | -7.09 % | -76.50 % | -74.16 % | -73.53 % | -105.58 % | -109.05 % | -110.96 % | -115.25 % | -118.54 % | -127.17 % | -84.97 % | -82.74 % | -79.83 % | 4.44 % | 4.30 % | 4.37 % | -22.83 % | -22.49 % | -23.91 % | -105.14 % | -101.25 % | -101.65 % | -134.97 % | -148.74 % | -143.47 % | -165.68 % | -165.28 % | -158.63 % | -191.53 % | -184.90 % | -179.93 % | -120.01 % | -119.65 % | -121.46 % | -133.63 % | -130.04 % | -131.44 % | -169.76 % | -173.39 % | -150.24 % | -138.21 % | -139.63 % | -129.90 % | -26.93 % | -27.47 % | -29.01 % | -9.29 % | -10.29 % | -11.06 % | 3.64 % | 3.64 % | 3.80 % | 45.46 % | 45.91 % | 48.07 % | -4.91 % | -4.67 % | -4.22 % | -19.16 % |