HKT Trust and HKT Limited - SEHK:6823
Profile
Price
HKD$ 9.59
()
Market Cap
HKD$ 72.69B
Shares Out
7579.78 M
Employees
13400
Dividends
Yield
8.11 %
Payout (TTM)
113.26 %
DPS (TTM)
0.774
DPS Growth 3Yr
6.75 %
DPS Growth 5Yr
14.14 %
DPS Growth 10Yr
83.94 %
FinancialHealth
Cash
-
Net Debt
HKD$ 45.068B
Debt/Equity (TTM)
144.23 %
Returns(TTM)
ROA
4.42 %
ROE
14.54 %
ROCE
8.84 %
Valuation(TTM)
P/E
14.451
P/B
2.145
P/FCF
14.403 %
Margins(TTM)
Gross
40.43 %
Operating
22.92 %
Pre-Tax
16.08 %
Net
14.54 %
FCFPS
0.666 %
Growth(CAGR)
RevPS 3Yr
0.06 %
RevPS 5Yr
-0.025 %
RevPS 10Yr
0.326 %
NetIncomePS 3Yr
-0.059 %
NetIncomePS 5Yr
0.034 %
NetIncomePS 10Yr
0.789 %
Last Price
HKD$ 9.59
5D
0.841%
1M
-0.208%
3M
-0.930%
1Y
3.341%
HKT Trust and HKT Limited show strong growth potential, particularly in mobile services and enterprise revenue, driven by 5G adoption and digital transformation. Key positive factors include robust service revenue growth, significant 5G penetration, and a strong financial position. However, challenges such as rising interest rates, intense market competition, and economic uncertainties could impact profitability. The company must continue investing in network expansion while managing costs to sustain growth. Overall, HKT presents a compelling investment opportunity, but investors should be mindful of potential risks.
Valuation And Growth
Segments
Guidance and Outlook
Bulls - Bears Say
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 |
---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
Valuation Multiples |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
TEV/LTM Unlevered FCF | 17.00 | 16.91 | 16.93 | 17.00 | 16.99 | 17.30 | - | - | 15.66 | 16.01 | 15.56 | - | - | 17.22 | 17.14 | 16.03 | 15.77 | 15.86 | - | 16.29 | 16.21 | 17.18 | 17.50 | 17.63 | - | 17.91 | 17.14 | 17.04 | 16.36 | 16.73 | - | 20.01 | 19.46 | 19.77 | 20.33 | 19.72 | - | 20.49 | 20.31 | 20.44 | 20.41 | 20.54 | - | 22.04 | 22.07 | 21.98 | 23.02 | 22.75 | - | 19.74 | 19.54 | 19.64 | 19.49 | 19.79 | - | 19.16 | 19.07 | 18.70 | 20.35 | - | - | 21.89 | 21.04 | 21.68 | 22.61 | 22.92 | - | 26.68 | 26.50 | 26.44 | 26.14 | - | - | 30.31 | 29.80 | 29.87 | 28.94 | 28.87 | - | 35.32 | 34.25 | 33.85 | 34.99 | 33.90 | - | 34.34 | 34.84 | 34.49 | 33.82 | 33.73 | - | 38.23 | 38.23 | 38.13 | 37.49 | 37.67 | 38.54 | - | 27.22 | 28.41 | 29.46 | 29.97 | - | 35.13 | 32.85 | 33.02 | 32.98 | 31.80 | - | 30.06 | 29.41 | 29.25 | 28.17 | 28.00 | - | 20.77 | 20.29 | 21.29 | 22.18 | 21.59 | - | 26.38 | 26.27 | 25.51 | 25.17 | 25.06 | - | 43.79 | 38.55 | 36.48 | 35.44 | 35.66 | - | 21.55 | 21.97 | 20.27 | 21.04 | 21.22 | - | 28.84 | 28.45 | 32.12 | 30.31 | 29.31 | - | - | - | - | - | - | - | 22.07 | 21.82 | 21.45 | 21.72 | 21.75 | - | - | - | - |
Market Cap/LTM Levered FCF | 12.72 | 12.60 | 12.62 | 12.72 | 12.70 | 13.08 | - | - | 11.29 | 11.71 | 11.16 | - | - | 12.57 | 12.48 | 11.15 | 10.85 | 10.95 | - | 11.53 | 11.43 | 12.54 | 12.92 | 13.07 | - | 12.80 | 11.94 | 11.83 | 11.07 | 11.48 | - | 14.89 | 14.27 | 14.62 | 15.24 | 14.56 | - | 15.20 | 15.00 | 15.15 | 15.12 | 15.26 | - | 16.88 | 16.92 | 16.82 | 18.04 | 17.72 | - | 15.02 | 14.78 | 14.90 | 14.73 | 15.08 | - | 15.15 | 15.05 | 14.62 | 16.53 | - | - | 17.63 | 16.63 | 17.39 | 18.48 | 18.84 | - | 22.50 | 22.28 | 22.21 | 21.85 | - | - | 25.07 | 24.46 | 24.55 | 23.42 | 23.34 | - | 30.92 | 29.56 | 29.06 | 30.50 | 29.12 | - | 29.20 | 29.83 | 29.38 | 28.54 | 28.42 | - | 33.83 | 33.83 | 33.70 | 32.87 | 33.10 | 34.23 | - | 22.55 | 24.00 | 25.28 | 25.89 | - | 32.77 | 29.88 | 30.09 | 30.04 | 28.54 | - | 26.24 | 25.42 | 25.21 | 23.85 | 23.65 | - | 16.35 | 15.80 | 16.96 | 17.98 | 17.31 | - | 19.61 | 19.49 | 18.62 | 18.24 | 18.10 | - | 44.99 | 37.87 | 35.05 | 33.64 | 33.93 | - | 17.79 | 18.29 | 16.24 | 17.17 | 17.38 | - | 25.24 | 24.74 | 29.40 | 27.11 | 25.84 | - | - | - | - | - | - | - | 22.92 | 22.51 | 21.92 | 22.36 | 22.40 | - | - | - | - |
P/LTM Normalized EPS | 21.41 | 21.21 | 21.25 | 21.41 | 21.39 | 22.03 | 21.94 | 20.94 | 19.40 | 20.13 | 19.18 | 20.22 | 21.15 | 20.63 | 20.48 | 18.30 | 17.80 | 17.97 | 18.37 | 20.14 | 19.96 | 21.91 | 22.57 | 22.83 | 22.35 | 21.40 | 19.96 | 19.77 | 18.50 | 19.19 | 21.98 | 23.00 | 22.04 | 22.58 | 23.54 | 22.50 | 22.04 | 22.35 | 22.05 | 22.26 | 22.22 | 22.43 | 22.31 | 22.10 | 22.14 | 22.01 | 23.60 | 23.18 | 22.05 | 20.85 | 20.53 | 20.69 | 20.45 | 20.94 | 22.61 | 22.17 | 22.01 | 21.39 | 24.19 | 20.50 | 22.63 | 22.72 | 21.43 | 22.41 | 23.81 | 24.28 | 23.93 | 26.05 | 25.80 | 25.71 | 25.30 | 26.25 | 25.51 | 22.61 | 22.06 | 22.14 | 21.12 | 21.04 | 19.83 | 20.45 | 19.55 | 19.22 | 20.18 | 19.26 | 19.51 | 20.56 | 21.00 | 20.69 | 20.09 | 20.01 | 21.30 | 21.79 | 21.79 | 21.71 | 21.18 | 21.33 | 22.05 | 23.11 | 22.04 | 23.46 | 24.71 | 25.31 | 24.80 | 32.13 | 29.30 | 29.51 | 29.46 | 27.99 | 28.20 | 35.26 | 34.15 | 33.88 | 32.05 | 31.77 | 30.95 | 33.57 | 32.43 | 34.81 | 36.91 | 35.53 | 36.52 | 33.97 | 33.77 | 32.26 | 31.59 | 31.36 | 30.69 | 38.81 | 38.56 | 35.69 | 34.25 | 34.55 | 34.80 | 36.79 | 37.82 | 33.58 | 35.50 | 35.95 | 35.70 | 38.29 | 37.53 | 44.59 | 41.11 | 39.20 | 38.24 | 35.96 | 37.65 | 36.66 | 35.76 | 32.73 | 33.03 | 29.00 | 28.48 | 27.73 | 28.30 | 28.34 | 26.23 | - | - | - |
P/LTM EPS | 14.57 | 14.43 | 14.46 | 14.57 | 14.55 | 14.99 | 14.93 | 14.25 | 13.30 | 13.80 | 13.15 | 13.86 | 14.50 | 14.39 | 14.28 | 12.77 | 12.41 | 12.54 | 12.81 | 14.20 | 14.08 | 15.46 | 15.92 | 16.11 | 15.77 | 16.13 | 15.04 | 14.90 | 13.94 | 14.46 | 16.57 | 17.33 | 16.60 | 17.01 | 17.74 | 16.95 | 16.60 | 15.16 | 14.96 | 15.11 | 15.08 | 15.22 | 15.14 | 15.09 | 15.11 | 15.03 | 16.11 | 15.83 | 15.06 | 15.63 | 15.38 | 15.51 | 15.32 | 15.69 | 16.94 | 16.58 | 16.46 | 16.00 | 18.09 | 15.33 | 16.93 | 17.22 | 16.25 | 16.98 | 18.05 | 18.41 | 18.14 | 19.65 | 19.46 | 19.40 | 19.09 | 19.81 | 19.24 | 18.14 | 17.70 | 17.76 | 16.95 | 16.88 | 15.91 | 15.57 | 14.89 | 14.63 | 15.36 | 14.66 | 14.86 | 14.88 | 15.20 | 14.97 | 14.55 | 14.48 | 15.42 | 15.86 | 15.86 | 15.79 | 15.41 | 15.52 | 16.04 | 16.82 | 16.04 | 17.07 | 17.98 | 18.41 | 18.04 | 23.50 | 21.43 | 21.58 | 21.54 | 20.47 | 20.62 | 22.86 | 22.14 | 21.97 | 20.78 | 20.60 | 20.06 | 22.37 | 21.62 | 23.20 | 24.60 | 23.68 | 24.37 | 24.40 | 24.26 | 23.18 | 22.70 | 22.53 | 22.05 | 23.97 | 23.81 | 22.04 | 21.15 | 21.34 | 21.49 | 23.65 | 24.32 | 21.59 | 22.83 | 23.11 | 22.95 | 30.25 | 29.65 | 35.23 | 32.48 | 30.97 | 30.21 | 27.57 | 28.87 | 28.11 | 27.42 | 25.09 | 25.32 | 23.03 | 22.62 | 22.02 | 22.47 | 22.50 | 20.83 | - | - | - |
P/BV | 2.16 | 2.14 | 2.15 | 2.16 | 2.16 | 2.23 | 2.22 | 2.12 | 1.88 | 1.95 | 1.86 | 1.96 | 2.05 | 2.04 | 2.03 | 1.81 | 1.76 | 1.78 | 1.82 | 1.92 | 1.90 | 2.08 | 2.15 | 2.17 | 2.12 | 2.16 | 2.02 | 2.00 | 1.87 | 1.94 | 2.22 | 2.24 | 2.15 | 2.20 | 2.30 | 2.19 | 2.15 | 2.20 | 2.17 | 2.19 | 2.19 | 2.21 | 2.20 | 2.11 | 2.12 | 2.11 | 2.26 | 2.22 | 2.11 | 2.10 | 2.07 | 2.09 | 2.06 | 2.11 | 2.28 | 2.28 | 2.26 | 2.20 | 2.49 | 2.11 | 2.33 | 2.39 | 2.25 | 2.35 | 2.50 | 2.55 | 2.51 | 2.52 | 2.50 | 2.49 | 2.45 | 2.54 | 2.47 | 2.37 | 2.31 | 2.32 | 2.21 | 2.20 | 2.08 | 2.03 | 1.94 | 1.91 | 2.01 | 1.92 | 1.94 | 1.93 | 1.98 | 1.95 | 1.89 | 1.88 | 2.00 | 1.98 | 1.98 | 1.97 | 1.93 | 1.94 | 2.01 | 2.10 | 1.88 | 2.00 | 2.11 | 2.16 | 2.12 | 2.46 | 2.25 | 2.26 | 2.26 | 2.15 | 2.16 | 2.05 | 1.99 | 1.97 | 1.87 | 1.85 | 1.80 | 1.88 | 1.82 | 1.95 | 2.07 | 1.99 | 2.10 | 2.14 | 2.13 | 2.03 | 1.99 | 1.98 | 1.93 | 1.92 | 1.91 | 1.77 | 1.70 | 1.71 | 1.73 | 1.56 | 1.60 | 1.42 | 1.51 | 1.53 | 1.52 | 1.57 | 1.54 | 1.83 | 1.69 | 1.61 | 1.57 | 1.48 | 1.55 | 1.51 | 1.47 | 1.35 | 1.36 | 1.29 | 1.27 | 1.23 | 1.26 | 1.26 | 0.83 | 1.60 | 1.47 | 1.46 |
P/Tangible BV | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - |
TEV/LTM Total Revenue | 3.48 | 3.46 | 3.47 | 3.48 | 3.48 | 3.55 | 3.54 | 3.44 | 3.26 | 3.33 | 3.24 | 3.35 | 3.44 | 3.39 | 3.37 | 3.16 | 3.11 | 3.12 | 3.16 | 3.32 | 3.31 | 3.50 | 3.57 | 3.60 | 3.56 | 3.54 | 3.39 | 3.37 | 3.24 | 3.31 | 3.61 | 3.72 | 3.62 | 3.67 | 3.78 | 3.66 | 3.62 | 3.71 | 3.68 | 3.70 | 3.70 | 3.72 | 3.71 | 3.78 | 3.78 | 3.77 | 3.94 | 3.90 | 3.78 | 3.65 | 3.62 | 3.63 | 3.61 | 3.66 | 3.85 | 3.82 | 3.80 | 3.73 | 4.06 | 3.63 | 3.88 | 3.88 | 3.73 | 3.84 | 4.01 | 4.06 | 4.02 | 3.85 | 3.82 | 3.81 | 3.77 | 3.87 | 3.79 | 3.64 | 3.58 | 3.59 | 3.48 | 3.47 | 3.33 | 3.46 | 3.35 | 3.31 | 3.43 | 3.32 | 3.35 | 3.32 | 3.37 | 3.34 | 3.27 | 3.26 | 3.40 | 3.32 | 3.32 | 3.31 | 3.26 | 3.27 | 3.35 | 3.46 | 3.00 | 3.13 | 3.25 | 3.31 | 3.26 | 3.62 | 3.39 | 3.41 | 3.40 | 3.28 | 3.30 | 3.45 | 3.38 | 3.36 | 3.23 | 3.21 | 3.16 | 3.62 | 3.54 | 3.72 | 3.87 | 3.77 | 3.84 | 4.86 | 4.84 | 4.70 | 4.63 | 4.61 | 4.55 | 4.03 | 3.55 | 3.36 | 3.26 | 3.28 | 3.28 | 3.12 | 3.18 | 2.93 | 3.04 | 3.07 | 3.05 | 3.35 | 3.30 | 3.73 | 3.52 | 3.40 | 3.34 | 3.40 | 3.51 | 3.45 | 3.39 | 3.19 | 3.21 | 3.13 | 3.09 | 3.04 | 3.08 | 3.08 | 2.89 | 3.28 | 3.14 | 3.13 |
Market Cap/LTM Total Revenue | 2.12 | 2.10 | 2.10 | 2.12 | 2.12 | 2.18 | 2.17 | 2.07 | 1.93 | 2.01 | 1.91 | 2.02 | 2.11 | 2.07 | 2.06 | 1.84 | 1.79 | 1.80 | 1.84 | 2.04 | 2.02 | 2.22 | 2.29 | 2.31 | 2.27 | 2.26 | 2.10 | 2.08 | 1.95 | 2.02 | 2.32 | 2.45 | 2.35 | 2.41 | 2.51 | 2.40 | 2.35 | 2.41 | 2.37 | 2.40 | 2.39 | 2.42 | 2.40 | 2.47 | 2.47 | 2.46 | 2.64 | 2.59 | 2.46 | 2.37 | 2.34 | 2.36 | 2.33 | 2.38 | 2.57 | 2.61 | 2.59 | 2.52 | 2.85 | 2.42 | 2.67 | 2.65 | 2.50 | 2.61 | 2.78 | 2.83 | 2.79 | 2.69 | 2.67 | 2.66 | 2.62 | 2.72 | 2.64 | 2.50 | 2.44 | 2.44 | 2.33 | 2.32 | 2.19 | 2.39 | 2.28 | 2.24 | 2.35 | 2.25 | 2.28 | 2.23 | 2.28 | 2.24 | 2.18 | 2.17 | 2.31 | 2.29 | 2.29 | 2.28 | 2.22 | 2.24 | 2.32 | 2.43 | 2.05 | 2.18 | 2.30 | 2.35 | 2.30 | 2.67 | 2.43 | 2.45 | 2.45 | 2.33 | 2.34 | 2.39 | 2.32 | 2.30 | 2.18 | 2.16 | 2.10 | 2.48 | 2.39 | 2.57 | 2.72 | 2.62 | 2.70 | 3.17 | 3.15 | 3.01 | 2.94 | 2.92 | 2.86 | 3.04 | 2.56 | 2.37 | 2.28 | 2.30 | 2.31 | 2.13 | 2.19 | 1.94 | 2.06 | 2.08 | 2.07 | 2.31 | 2.26 | 2.69 | 2.48 | 2.36 | 2.31 | 2.32 | 2.43 | 2.36 | 2.31 | 2.11 | 2.13 | 2.00 | 1.96 | 1.91 | 1.95 | 1.95 | 1.81 | 1.69 | 1.55 | 1.54 |
TEV/LTM EBITDA | 10.67 | 10.61 | 10.62 | 10.67 | 10.66 | 10.86 | 12.41 | 12.07 | 10.03 | 10.25 | 9.96 | 11.75 | 12.07 | 10.85 | 10.80 | 10.10 | 9.94 | 10.00 | 11.72 | 10.61 | 10.55 | 11.18 | 11.39 | 11.48 | 12.96 | 11.42 | 10.93 | 10.86 | 10.43 | 10.67 | 13.88 | 11.85 | 11.52 | 11.71 | 12.03 | 11.67 | 13.91 | 11.75 | 11.65 | 11.72 | 11.71 | 11.78 | 14.40 | 11.70 | 11.71 | 11.67 | 12.22 | 12.07 | 13.67 | 11.03 | 10.91 | 10.97 | 10.89 | 11.05 | 13.82 | 11.53 | 11.48 | 11.26 | 12.25 | 12.11 | 12.95 | 11.60 | 11.15 | 11.49 | 11.98 | 12.14 | 13.71 | 12.25 | 12.17 | 12.14 | 12.01 | 13.99 | 13.71 | 11.15 | 10.96 | 10.99 | 10.65 | 10.62 | 14.06 | 11.70 | 11.35 | 11.22 | 11.60 | 11.23 | 11.16 | 11.40 | 11.56 | 11.44 | 11.22 | 11.19 | 13.80 | 11.79 | 11.79 | 11.76 | 11.56 | 11.62 | 11.89 | 10.97 | 10.77 | 11.24 | 11.66 | 11.86 | 12.88 | 12.98 | 12.14 | 12.20 | 12.18 | 11.75 | 11.27 | 11.21 | 10.97 | 10.91 | 10.50 | 10.44 | 11.48 | 12.14 | 11.86 | 12.45 | 12.97 | 12.63 | 14.69 | 16.73 | 16.66 | 16.18 | 15.96 | 15.89 | 17.50 | 14.20 | 12.50 | 11.83 | 11.49 | 11.56 | 11.24 | 10.78 | 10.99 | 10.14 | 10.52 | 10.61 | 11.83 | 11.20 | 11.04 | 12.47 | 11.77 | 11.38 | 9.88 | 9.14 | 9.43 | 9.26 | 9.11 | 8.58 | 8.82 | 8.40 | 8.30 | 8.17 | 8.27 | 8.28 | 7.69 | 8.49 | 8.13 | 8.11 |
TEV/LTM EBIT | 15.47 | 15.38 | 15.40 | 15.47 | 15.46 | 15.74 | 15.70 | 15.26 | 14.66 | 14.98 | 14.56 | 15.07 | 15.48 | 15.67 | 15.60 | 14.59 | 14.35 | 14.44 | 14.62 | 15.85 | 15.77 | 16.71 | 17.03 | 17.15 | 16.95 | 17.35 | 16.61 | 16.51 | 15.85 | 16.21 | 17.65 | 18.10 | 17.60 | 17.88 | 18.38 | 17.83 | 17.64 | 17.76 | 17.61 | 17.72 | 17.70 | 17.81 | 17.74 | 17.20 | 17.22 | 17.16 | 17.97 | 17.76 | 17.21 | 16.25 | 16.08 | 16.16 | 16.04 | 16.29 | 17.14 | 16.56 | 16.48 | 16.16 | 17.59 | 15.74 | 16.82 | 16.97 | 16.31 | 16.81 | 17.53 | 17.77 | 17.59 | 18.79 | 18.67 | 18.62 | 18.41 | 18.89 | 18.52 | 17.34 | 17.05 | 17.09 | 16.56 | 16.52 | 15.88 | 15.75 | 15.28 | 15.10 | 15.61 | 15.12 | 15.25 | 15.80 | 16.03 | 15.87 | 15.56 | 15.52 | 16.17 | 16.40 | 16.40 | 16.35 | 16.08 | 16.15 | 16.53 | 17.08 | 16.62 | 17.35 | 17.99 | 18.30 | 18.03 | 21.41 | 20.02 | 20.12 | 20.09 | 19.37 | 19.47 | 23.14 | 22.63 | 22.51 | 21.67 | 21.55 | 21.18 | 24.15 | 23.59 | 24.76 | 25.79 | 25.11 | 25.61 | 30.36 | 30.25 | 29.37 | 28.98 | 28.84 | 28.45 | 28.18 | 24.81 | 23.48 | 22.81 | 22.95 | 22.95 | 23.59 | 24.04 | 22.18 | 23.03 | 23.22 | 23.12 | 24.32 | 23.99 | 27.08 | 25.56 | 24.72 | 24.30 | 22.26 | 22.98 | 22.56 | 22.18 | 20.90 | 21.03 | 19.71 | 19.48 | 19.16 | 19.40 | 19.42 | 18.21 | 20.85 | 19.96 | 19.91 |
Margin Analysis |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Gross Margin | 48.94 | 48.94 | 48.94 | 48.94 | 48.94 | 48.94 | 48.94 | 48.94 | 49.05 | 49.16 | 49.16 | 49.16 | 49.50 | 49.50 | 49.50 | 49.84 | 49.84 | 49.84 | 49.87 | 49.87 | 49.87 | 49.91 | 49.91 | 49.91 | 49.84 | 49.84 | 49.84 | 49.78 | 49.78 | 49.78 | 50.26 | 50.26 | 50.26 | 50.74 | 50.74 | 50.74 | 50.97 | 50.97 | 50.97 | 51.20 | 51.20 | 51.20 | 51.36 | 51.36 | 51.36 | 51.52 | 51.52 | 51.52 | 51.56 | 51.56 | 51.56 | 51.60 | 51.60 | 51.60 | 51.96 | 51.96 | 51.96 | 52.31 | 52.31 | 52.31 | 52.00 | 52.00 | 52.00 | 51.70 | 51.70 | 51.70 | 50.26 | 50.26 | 50.26 | 48.90 | 48.90 | 48.90 | 49.07 | 49.07 | 49.07 | 49.23 | 49.23 | 49.23 | 50.43 | 50.43 | 50.43 | 51.70 | 51.70 | 51.70 | 55.15 | 55.15 | 55.15 | 55.32 | 55.32 | 55.32 | 56.34 | 56.34 | 56.34 | 57.32 | 57.32 | 57.32 | 55.92 | 55.92 | 55.92 | 54.56 | 54.56 | 54.56 | 54.91 | 54.91 | 54.91 | 55.26 | 55.26 | 55.26 | 57.01 | 57.01 | 57.01 | 58.91 | 58.91 | 58.91 | 58.56 | 58.56 | 58.56 | 58.18 | 58.18 | 58.18 | 57.44 | 57.44 | 57.44 | 56.55 | 56.55 | 56.55 | 56.14 | 56.14 | 56.14 | 55.69 | 55.69 | 55.69 | 55.55 | 55.55 | 55.55 | 55.40 | 55.40 | 55.40 | 56.26 | 56.26 | 56.26 | 57.18 | 57.18 | 57.18 | 58.00 | 58.00 | 58.00 | 58.87 | 58.87 | 58.87 | 59.10 | 59.10 | 59.10 | 59.33 | 59.33 | 59.33 | 60.36 | 60.36 | 60.36 | 61.44 |
SG&A Margin | 26.02 | 26.02 | 26.02 | 26.02 | 26.02 | 26.02 | 26.02 | 26.02 | 26.31 | 26.59 | 26.59 | 26.59 | 27.23 | 27.23 | 27.23 | 27.86 | 27.86 | 27.86 | 28.25 | 28.25 | 28.25 | 28.65 | 28.65 | 28.65 | 28.85 | 28.85 | 28.85 | 29.05 | 29.05 | 29.05 | 29.43 | 29.43 | 29.43 | 29.82 | 29.82 | 29.82 | 29.89 | 29.89 | 29.89 | 29.96 | 29.96 | 29.96 | 29.64 | 29.64 | 29.64 | 29.32 | 29.32 | 29.32 | 29.13 | 29.13 | 29.13 | 28.94 | 28.94 | 28.94 | 29.00 | 29.00 | 29.00 | 29.07 | 29.07 | 29.07 | 28.90 | 28.90 | 28.90 | 28.74 | 28.74 | 28.74 | 28.56 | 28.56 | 28.56 | 28.39 | 28.39 | 28.39 | 28.73 | 28.73 | 28.73 | 29.07 | 29.07 | 29.07 | 29.84 | 29.84 | 29.84 | 30.66 | 30.66 | 30.66 | 34.15 | 34.15 | 34.15 | 34.80 | 34.80 | 34.80 | 35.92 | 35.92 | 35.92 | 37.00 | 37.00 | 37.00 | 36.72 | 36.72 | 36.72 | 36.45 | 36.45 | 36.45 | 37.35 | 37.35 | 37.35 | 38.26 | 38.26 | 38.26 | 40.95 | 40.95 | 40.95 | 43.85 | 43.85 | 43.85 | 43.48 | 43.48 | 43.48 | 43.08 | 43.08 | 43.08 | 42.01 | 42.01 | 42.01 | 40.75 | 40.75 | 40.75 | 41.17 | 41.17 | 41.17 | 41.61 | 41.61 | 41.61 | 41.88 | 41.88 | 41.88 | 42.15 | 42.15 | 42.15 | 42.58 | 42.58 | 42.58 | 43.04 | 43.04 | 43.04 | 43.13 | 43.13 | 43.13 | 43.22 | 43.22 | 43.22 | 43.29 | 43.29 | 43.29 | 43.36 | 43.36 | 43.36 | 44.32 | 44.32 | 44.32 | 45.34 |
EBITDA Margin | 28.89 | 28.89 | 28.89 | 28.89 | 28.89 | 28.89 | 28.89 | 28.89 | 28.91 | 28.94 | 28.94 | 28.94 | 28.33 | 28.33 | 28.33 | 27.73 | 27.73 | 27.73 | 27.66 | 27.66 | 27.66 | 27.58 | 27.58 | 27.58 | 27.37 | 27.37 | 27.37 | 27.15 | 27.15 | 27.15 | 27.28 | 27.28 | 27.28 | 27.41 | 27.41 | 27.41 | 27.44 | 27.44 | 27.44 | 27.46 | 27.46 | 27.46 | 27.71 | 27.71 | 27.71 | 27.98 | 27.98 | 27.98 | 28.42 | 28.42 | 28.42 | 28.86 | 28.86 | 28.86 | 28.83 | 28.83 | 28.83 | 28.80 | 28.80 | 28.80 | 28.90 | 28.90 | 28.90 | 29.00 | 29.00 | 29.00 | 27.98 | 27.98 | 27.98 | 27.02 | 27.02 | 27.02 | 26.94 | 26.94 | 26.94 | 26.86 | 26.86 | 26.86 | 27.48 | 27.48 | 27.48 | 28.14 | 28.14 | 28.14 | 24.27 | 24.27 | 24.27 | 24.05 | 24.05 | 24.05 | 26.18 | 26.18 | 26.18 | 28.24 | 28.24 | 28.24 | 28.08 | 28.08 | 28.08 | 27.93 | 27.93 | 27.93 | 27.96 | 27.96 | 27.96 | 27.99 | 27.99 | 27.99 | 29.40 | 29.40 | 29.40 | 30.92 | 30.92 | 30.92 | 30.46 | 30.46 | 30.46 | 29.94 | 29.94 | 29.94 | 29.44 | 29.44 | 29.44 | 28.84 | 28.84 | 28.84 | 28.51 | 28.51 | 28.51 | 28.16 | 28.16 | 28.16 | 28.55 | 28.55 | 28.55 | 28.94 | 28.94 | 28.94 | 29.59 | 29.59 | 29.59 | 30.28 | 30.28 | 30.28 | 31.45 | 31.45 | 31.45 | 32.68 | 32.68 | 32.68 | 32.54 | 32.54 | 32.54 | 32.40 | 32.40 | 32.40 | 35.61 | 35.61 | 35.61 | 38.99 |
EBIT Margin | 22.92 | 22.92 | 22.92 | 22.92 | 22.92 | 22.92 | 22.92 | 22.92 | 22.74 | 22.56 | 22.56 | 22.56 | 22.27 | 22.27 | 22.27 | 21.98 | 21.98 | 21.98 | 21.62 | 21.62 | 21.62 | 21.26 | 21.26 | 21.26 | 20.99 | 20.99 | 20.99 | 20.73 | 20.73 | 20.73 | 20.83 | 20.83 | 20.83 | 20.92 | 20.92 | 20.92 | 21.08 | 21.08 | 21.08 | 21.24 | 21.24 | 21.24 | 21.71 | 21.71 | 21.71 | 22.20 | 22.20 | 22.20 | 22.43 | 22.43 | 22.43 | 22.66 | 22.66 | 22.66 | 22.95 | 22.95 | 22.95 | 23.24 | 23.24 | 23.24 | 23.10 | 23.10 | 23.10 | 22.96 | 22.96 | 22.96 | 21.70 | 21.70 | 21.70 | 20.51 | 20.51 | 20.51 | 20.34 | 20.34 | 20.34 | 20.16 | 20.16 | 20.16 | 20.59 | 20.59 | 20.59 | 21.04 | 21.04 | 21.04 | 21.00 | 21.00 | 21.00 | 20.52 | 20.52 | 20.52 | 20.42 | 20.42 | 20.42 | 20.32 | 20.32 | 20.32 | 19.20 | 19.20 | 19.20 | 18.11 | 18.11 | 18.11 | 17.56 | 17.56 | 17.56 | 17.00 | 17.00 | 17.00 | 16.06 | 16.06 | 16.06 | 15.06 | 15.06 | 15.06 | 15.08 | 15.08 | 15.08 | 15.11 | 15.11 | 15.11 | 15.42 | 15.42 | 15.42 | 15.80 | 15.80 | 15.80 | 14.97 | 14.97 | 14.97 | 14.08 | 14.08 | 14.08 | 13.67 | 13.67 | 13.67 | 13.25 | 13.25 | 13.25 | 13.68 | 13.68 | 13.68 | 14.14 | 14.14 | 14.14 | 14.88 | 14.88 | 14.88 | 15.65 | 15.65 | 15.65 | 15.81 | 15.81 | 15.81 | 15.97 | 15.97 | 15.97 | 16.04 | 16.04 | 16.04 | 16.10 |
Earnings from Cont. Ops Margin | 14.60 | 14.60 | 14.60 | 14.60 | 14.60 | 14.60 | 14.60 | 14.60 | 14.60 | 14.60 | 14.60 | 14.60 | 14.52 | 14.52 | 14.52 | 14.43 | 14.43 | 14.43 | 14.42 | 14.42 | 14.42 | 14.41 | 14.41 | 14.41 | 14.21 | 14.21 | 14.21 | 14.00 | 14.00 | 14.00 | 14.10 | 14.10 | 14.10 | 14.20 | 14.20 | 14.20 | 15.05 | 15.05 | 15.05 | 15.92 | 15.92 | 15.92 | 16.17 | 16.17 | 16.17 | 16.42 | 16.42 | 16.42 | 15.83 | 15.83 | 15.83 | 15.25 | 15.25 | 15.25 | 15.54 | 15.54 | 15.54 | 15.82 | 15.82 | 15.82 | 15.62 | 15.62 | 15.62 | 15.41 | 15.41 | 15.41 | 14.56 | 14.56 | 14.56 | 13.76 | 13.76 | 13.76 | 13.32 | 13.32 | 13.32 | 12.88 | 12.88 | 12.88 | 13.61 | 13.61 | 13.61 | 14.39 | 14.39 | 14.39 | 14.67 | 14.67 | 14.67 | 14.54 | 14.54 | 14.54 | 14.55 | 14.55 | 14.55 | 14.56 | 14.56 | 14.56 | 13.69 | 13.69 | 13.69 | 12.86 | 12.86 | 12.86 | 12.17 | 12.17 | 12.17 | 11.48 | 11.48 | 11.48 | 11.07 | 11.07 | 11.07 | 10.64 | 10.64 | 10.64 | 10.63 | 10.63 | 10.63 | 10.61 | 10.61 | 10.61 | 10.86 | 10.86 | 10.86 | 11.16 | 11.16 | 11.16 | 11.06 | 11.06 | 11.06 | 10.95 | 10.95 | 10.95 | 10.08 | 10.08 | 10.08 | 9.19 | 9.19 | 9.19 | 8.55 | 8.55 | 8.55 | 7.87 | 7.87 | 7.87 | 7.74 | 7.74 | 7.74 | 7.59 | 7.59 | 7.59 | 7.00 | 7.00 | 7.00 | 6.41 | 6.41 | 6.41 | 6.15 | 6.15 | 6.15 | 5.88 |
Net Income Margin | 14.54 | 14.54 | 14.54 | 14.54 | 14.54 | 14.54 | 14.54 | 14.54 | 14.54 | 14.54 | 14.54 | 14.54 | 14.46 | 14.46 | 14.46 | 14.38 | 14.38 | 14.38 | 14.37 | 14.37 | 14.37 | 14.36 | 14.36 | 14.36 | 14.17 | 14.17 | 14.17 | 13.98 | 13.98 | 13.98 | 14.07 | 14.07 | 14.07 | 14.16 | 14.16 | 14.16 | 15.01 | 15.01 | 15.01 | 15.87 | 15.87 | 15.87 | 16.12 | 16.12 | 16.12 | 16.37 | 16.37 | 16.37 | 15.78 | 15.78 | 15.78 | 15.19 | 15.19 | 15.19 | 15.48 | 15.48 | 15.48 | 15.76 | 15.76 | 15.76 | 15.57 | 15.57 | 15.57 | 15.38 | 15.38 | 15.38 | 14.53 | 14.53 | 14.53 | 13.71 | 13.71 | 13.71 | 13.27 | 13.27 | 13.27 | 12.83 | 12.83 | 12.83 | 13.57 | 13.57 | 13.57 | 14.35 | 14.35 | 14.35 | 14.59 | 14.59 | 14.59 | 14.42 | 14.42 | 14.42 | 14.43 | 14.43 | 14.43 | 14.44 | 14.44 | 14.44 | 13.59 | 13.59 | 13.59 | 12.77 | 12.77 | 12.77 | 12.07 | 12.07 | 12.07 | 11.37 | 11.37 | 11.37 | 10.92 | 10.92 | 10.92 | 10.44 | 10.44 | 10.44 | 10.41 | 10.41 | 10.41 | 10.38 | 10.38 | 10.38 | 10.66 | 10.66 | 10.66 | 11.00 | 11.00 | 11.00 | 10.89 | 10.89 | 10.89 | 10.77 | 10.77 | 10.77 | 9.90 | 9.90 | 9.90 | 9.01 | 9.01 | 9.01 | 8.34 | 8.34 | 8.34 | 7.64 | 7.64 | 7.64 | 7.48 | 7.48 | 7.48 | 7.31 | 7.31 | 7.31 | 6.74 | 6.74 | 6.74 | 6.16 | 6.16 | 6.16 | 5.90 | 5.90 | 5.90 | 5.63 |
Levered Free Cash Flow Margin | - | - | - | - | - | - | - | - | - | 17.14 | 17.14 | 17.14 | 17.26 | 17.26 | 17.26 | 16.47 | 16.47 | 16.47 | 16.71 | 16.71 | 16.71 | 17.71 | 17.71 | 17.71 | 17.24 | 17.24 | 17.24 | 17.55 | 17.55 | 17.55 | 17.59 | 17.59 | 17.59 | 16.41 | 16.41 | 16.41 | 17.16 | 17.16 | 17.16 | 15.83 | 15.83 | 15.83 | 15.71 | 15.71 | 15.71 | 14.63 | 14.63 | 14.63 | 13.96 | 13.96 | 13.96 | 15.81 | 15.81 | 15.81 | 15.77 | 15.77 | 15.77 | 17.24 | 17.24 | 17.24 | 17.68 | 17.68 | 17.68 | 15.02 | 15.02 | 15.02 | 14.77 | 14.77 | 14.77 | 12.91 | 12.91 | 12.91 | 16.52 | 16.52 | 16.52 | 18.29 | 18.29 | 18.29 | 18.73 | 18.73 | 18.73 | 19.04 | 19.04 | 19.04 | 7.17 | 7.17 | 7.17 | 6.75 | 6.75 | 6.75 | 7.05 | 7.05 | 7.05 | 6.77 | 6.77 | 6.77 | 6.59 | 6.59 | 6.59 | 9.08 | 9.08 | 9.08 | 9.15 | 9.15 | 9.15 | 8.15 | 8.15 | 8.15 | 9.87 | 9.87 | 9.87 | 9.12 | 9.12 | 9.12 | 7.90 | 7.90 | 7.90 | 15.15 | 15.15 | 15.15 | 16.83 | 16.83 | 16.83 | 16.32 | 16.32 | 16.32 | 16.07 | 16.07 | 16.07 | 6.95 | 6.95 | 6.95 | 9.66 | 9.66 | 9.66 | 16.52 | 16.52 | 16.52 | 14.90 | 14.90 | 14.90 | 9.14 | 9.14 | 9.14 | 9.57 | 9.57 | 9.57 | -5.22 | -5.22 | -5.22 | -5.78 | -5.78 | -5.78 | 13.93 | 13.93 | 13.93 | - | - | - | - |
Unlevered Free Cash Flow Margin | - | - | - | - | - | - | - | - | - | 20.80 | 20.80 | 20.80 | 20.70 | 20.70 | 20.70 | 19.69 | 19.69 | 19.69 | 19.67 | 19.67 | 19.67 | 20.40 | 20.40 | 20.40 | 19.70 | 19.70 | 19.70 | 19.79 | 19.79 | 19.79 | 19.79 | 19.79 | 19.79 | 18.58 | 18.58 | 18.58 | 19.39 | 19.39 | 19.39 | 18.13 | 18.13 | 18.13 | 18.10 | 18.10 | 18.10 | 17.14 | 17.14 | 17.14 | 16.56 | 16.56 | 16.56 | 18.50 | 18.50 | 18.50 | 18.47 | 18.47 | 18.47 | 19.95 | 19.95 | 19.95 | 20.39 | 20.39 | 20.39 | 17.72 | 17.72 | 17.72 | 17.33 | 17.33 | 17.33 | 15.35 | 15.35 | 15.35 | 18.84 | 18.84 | 18.84 | 20.49 | 20.49 | 20.49 | 20.94 | 20.94 | 20.94 | 21.27 | 21.27 | 21.27 | 9.26 | 9.26 | 9.26 | 8.82 | 8.82 | 8.82 | 9.04 | 9.04 | 9.04 | 8.69 | 8.69 | 8.69 | 8.53 | 8.53 | 8.53 | 11.03 | 11.03 | 11.03 | 11.21 | 11.21 | 11.21 | 10.31 | 10.31 | 10.31 | 12.13 | 12.13 | 12.13 | 11.48 | 11.48 | 11.48 | 10.22 | 10.22 | 10.22 | 17.45 | 17.45 | 17.45 | 19.04 | 19.04 | 19.04 | 18.41 | 18.41 | 18.41 | 18.25 | 18.25 | 18.25 | 9.20 | 9.20 | 9.20 | 12.02 | 12.02 | 12.02 | 18.99 | 18.99 | 18.99 | 17.36 | 17.36 | 17.36 | 11.59 | 11.59 | 11.59 | 12.67 | 12.67 | 12.67 | -1.43 | -1.43 | -1.43 | -1.45 | -1.45 | -1.45 | 18.80 | 18.80 | 18.80 | - | - | - | - |
Margin Analysis |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Total Revenue | - | - | - | - | - | - | - | - | HKD$ 34599.00 | - | - | HKD$ 34464.50 | - | - | HKD$ 34330.00 | - | - | HKD$ 34349.00 | - | - | HKD$ 34368.00 | - | - | HKD$ 34246.50 | - | - | HKD$ 34125.00 | - | - | HKD$ 34300.00 | - | - | HKD$ 34475.00 | - | - | HKD$ 34218.00 | - | - | HKD$ 33961.00 | - | - | HKD$ 33693.50 | - | - | HKD$ 33426.00 | - | - | HKD$ 32907.50 | - | - | HKD$ 32389.00 | - | - | HKD$ 32494.50 | - | - | HKD$ 32600.00 | - | - | HKD$ 32851.50 | - | - | HKD$ 33103.00 | - | - | HKD$ 33188.50 | - | - | HKD$ 33274.00 | - | - | HKD$ 34230.50 | - | - | HKD$ 35187.00 | - | - | HKD$ 35032.50 | - | - | HKD$ 34878.00 | - | - | HKD$ 33972.50 | - | - | HKD$ 33067.00 | - | - | HKD$ 32745.00 | - | - | HKD$ 32670.00 | - | - | HKD$ 33258.50 | - | - | HKD$ 33847.00 | - | - | HKD$ 34495.00 | - | - | HKD$ 35143.00 | - | - | HKD$ 34936.00 | - | - | HKD$ 34729.00 | - | - | HKD$ 33503.00 | - | - | HKD$ 32277.00 | - | - | HKD$ 30550.00 | - | - | HKD$ 28823.00 | - | - | HKD$ 26552.00 | - | - | HKD$ 24281.00 | - | - | HKD$ 23556.50 | - | - | HKD$ 22832.00 | - | - | HKD$ 22634.50 | - | - | HKD$ 22437.00 | - | - | HKD$ 21759.00 | - | - | HKD$ 21081.00 | - | - | HKD$ 20542.00 | - | - | HKD$ 20003.00 | - | - | HKD$ 19914.00 | - | - | HKD$ 19825.00 | - |
Profitability |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Return on Equity | 14.67 % | 14.67 % | 14.67 % | 14.67 % | 14.67 % | 14.67 % | 14.67 % | 14.67 % | 14.61 % | 13.96 % | 13.96 % | 13.96 % | 13.89 % | 13.89 % | 13.89 % | 14.00 % | 14.00 % | 14.00 % | 13.94 % | 13.94 % | 13.94 % | 13.36 % | 13.36 % | 13.36 % | 13.24 % | 13.24 % | 13.24 % | 13.30 % | 13.30 % | 13.30 % | 13.30 % | 13.30 % | 13.30 % | 12.84 % | 12.84 % | 12.84 % | 13.51 % | 13.51 % | 13.51 % | 14.50 % | 14.50 % | 14.50 % | 14.49 % | 14.49 % | 14.49 % | 14.02 % | 14.02 % | 14.02 % | 13.56 % | 13.56 % | 13.56 % | 13.47 % | 13.47 % | 13.47 % | 13.83 % | 13.83 % | 13.83 % | 13.86 % | 13.86 % | 13.86 % | 13.72 % | 13.72 % | 13.72 % | 13.86 % | 13.86 % | 13.86 % | 13.47 % | 13.47 % | 13.47 % | 12.83 % | 12.83 % | 12.83 % | 12.18 % | 12.18 % | 12.18 % | 11.93 % | 11.93 % | 11.93 % | 12.29 % | 12.29 % | 12.29 % | 12.35 % | 12.35 % | 12.35 % | 12.28 % | 12.28 % | 12.28 % | 12.40 % | 12.40 % | 12.40 % | 12.63 % | 12.63 % | 12.63 % | 12.81 % | 12.81 % | 12.81 % | 12.28 % | 12.28 % | 12.28 % | 11.87 % | 11.87 % | 11.87 % | 11.17 % | 11.17 % | 11.17 % | 10.52 % | 10.52 % | 10.52 % | 9.79 % | 9.79 % | 9.79 % | 10.04 % | 10.04 % | 10.04 % | 9.49 % | 9.49 % | 9.49 % | 8.88 % | 8.88 % | 8.88 % | 8.38 % | 8.38 % | 8.38 % | 8.81 % | 8.81 % | 8.81 % | 8.47 % | 8.47 % | 8.47 % | 8.07 % | 8.07 % | 8.07 % | 7.37 % | 7.37 % | 7.37 % | 6.62 % | 6.62 % | 6.62 % | 5.98 % | 5.98 % | 5.98 % | 5.35 % | 5.35 % | 5.35 % | 5.12 % | 5.12 % | 5.12 % | 5.89 % | 5.89 % | 5.89 % | 5.41 % | 5.41 % | 5.41 % | 5.04 % | 5.04 % | 5.04 % | - | - | - | - |
Return on Assets | 4.43 % | 4.43 % | 4.43 % | 4.43 % | 4.43 % | 4.43 % | 4.43 % | 4.43 % | 4.38 % | 4.34 % | 4.34 % | 4.34 % | 4.28 % | 4.28 % | 4.28 % | 4.30 % | 4.30 % | 4.30 % | 4.21 % | 4.21 % | 4.21 % | 4.11 % | 4.11 % | 4.11 % | 4.08 % | 4.08 % | 4.08 % | 4.17 % | 4.17 % | 4.17 % | 4.16 % | 4.16 % | 4.16 % | 4.17 % | 4.17 % | 4.17 % | 4.17 % | 4.17 % | 4.17 % | 4.34 % | 4.34 % | 4.34 % | 4.37 % | 4.37 % | 4.37 % | 4.43 % | 4.43 % | 4.43 % | 4.49 % | 4.49 % | 4.49 % | 4.66 % | 4.66 % | 4.66 % | 4.76 % | 4.76 % | 4.76 % | 4.87 % | 4.87 % | 4.87 % | 4.86 % | 4.86 % | 4.86 % | 4.92 % | 4.92 % | 4.92 % | 4.78 % | 4.78 % | 4.78 % | 4.68 % | 4.68 % | 4.68 % | 4.62 % | 4.62 % | 4.62 % | 4.65 % | 4.65 % | 4.65 % | 4.63 % | 4.63 % | 4.63 % | 4.61 % | 4.61 % | 4.61 % | 4.55 % | 4.55 % | 4.55 % | 4.56 % | 4.56 % | 4.56 % | 4.62 % | 4.62 % | 4.62 % | 4.69 % | 4.69 % | 4.69 % | 4.52 % | 4.52 % | 4.52 % | 4.41 % | 4.41 % | 4.41 % | 4.25 % | 4.25 % | 4.25 % | 4.11 % | 4.11 % | 4.11 % | 3.74 % | 3.74 % | 3.74 % | 3.36 % | 3.36 % | 3.36 % | 3.19 % | 3.19 % | 3.19 % | 3.50 % | 3.50 % | 3.50 % | 3.29 % | 3.29 % | 3.29 % | 3.02 % | 3.02 % | 3.02 % | 2.78 % | 2.78 % | 2.78 % | 3.04 % | 3.04 % | 3.04 % | 2.93 % | 2.93 % | 2.93 % | 2.81 % | 2.81 % | 2.81 % | 2.81 % | 2.81 % | 2.81 % | 2.84 % | 2.84 % | 2.84 % | 2.91 % | 2.91 % | 2.91 % | 2.97 % | 2.97 % | 2.97 % | 2.99 % | 2.99 % | 2.99 % | 2.98 % | 2.98 % | 2.98 % | - | - | - | - |
Return on Capital | 6.01 % | 6.01 % | 6.01 % | 6.01 % | 6.01 % | 6.01 % | 6.01 % | 6.01 % | 5.94 % | 5.85 % | 5.85 % | 5.85 % | 5.78 % | 5.78 % | 5.78 % | 5.74 % | 5.74 % | 5.74 % | 5.63 % | 5.63 % | 5.63 % | 5.47 % | 5.47 % | 5.47 % | 5.43 % | 5.43 % | 5.43 % | 5.42 % | 5.42 % | 5.42 % | 5.41 % | 5.41 % | 5.41 % | 5.34 % | 5.34 % | 5.34 % | 5.34 % | 5.34 % | 5.34 % | 5.44 % | 5.44 % | 5.44 % | 5.47 % | 5.47 % | 5.47 % | 5.47 % | 5.47 % | 5.47 % | 5.55 % | 5.55 % | 5.55 % | 5.74 % | 5.74 % | 5.74 % | 5.86 % | 5.86 % | 5.86 % | 5.93 % | 5.93 % | 5.93 % | 5.91 % | 5.91 % | 5.91 % | 5.97 % | 5.97 % | 5.97 % | 5.81 % | 5.81 % | 5.81 % | 5.61 % | 5.61 % | 5.61 % | 5.58 % | 5.58 % | 5.58 % | 5.61 % | 5.61 % | 5.61 % | 5.58 % | 5.58 % | 5.58 % | 5.54 % | 5.54 % | 5.54 % | 5.52 % | 5.52 % | 5.52 % | 5.52 % | 5.52 % | 5.52 % | 5.59 % | 5.59 % | 5.59 % | 5.66 % | 5.66 % | 5.66 % | 5.45 % | 5.45 % | 5.45 % | 5.32 % | 5.32 % | 5.32 % | 5.13 % | 5.13 % | 5.13 % | 4.95 % | 4.95 % | 4.95 % | 4.51 % | 4.51 % | 4.51 % | 4.06 % | 4.06 % | 4.06 % | 3.85 % | 3.85 % | 3.85 % | 4.19 % | 4.19 % | 4.19 % | 3.94 % | 3.94 % | 3.94 % | 3.66 % | 3.66 % | 3.66 % | 3.36 % | 3.36 % | 3.36 % | 3.64 % | 3.64 % | 3.64 % | 3.50 % | 3.50 % | 3.50 % | 3.34 % | 3.34 % | 3.34 % | 3.35 % | 3.35 % | 3.35 % | 3.40 % | 3.40 % | 3.40 % | 3.48 % | 3.48 % | 3.48 % | 3.56 % | 3.56 % | 3.56 % | 3.58 % | 3.58 % | 3.58 % | 3.50 % | 3.50 % | 3.50 % | - | - | - | - |
Dividends |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|