Haitong Securities Co., Ltd. - SEHK:6837
Valuation And Growth
Segments
1Y
3Y
5Y
ALL
For the Fiscal Period | Feb-28-2025 | Jan-31-2025 | Dec-31-2024 | Nov-30-2024 | Oct-31-2024 | Sep-30-2024 | Aug-31-2024 | Jul-31-2024 | Jun-30-2024 | May-31-2024 | Apr-30-2024 | Mar-31-2024 | Feb-29-2024 | Jan-31-2024 | Dec-31-2023 | Nov-30-2023 | Oct-31-2023 | Sep-30-2023 | Aug-31-2023 | Jul-31-2023 | Jun-30-2023 | May-31-2023 | Apr-30-2023 | Mar-31-2023 | Feb-28-2023 | Jan-31-2023 | Dec-31-2022 | Nov-30-2022 | Oct-31-2022 | Sep-30-2022 | Aug-31-2022 | Jul-31-2022 | Jun-30-2022 | May-31-2022 | Apr-30-2022 | Mar-31-2022 | Feb-28-2022 | Jan-31-2022 | Dec-31-2021 | Nov-30-2021 | Oct-31-2021 | Sep-30-2021 | Aug-31-2021 | Jul-31-2021 | Jun-30-2021 | May-31-2021 | Apr-30-2021 | Mar-31-2021 | Feb-28-2021 | Jan-31-2021 | Dec-31-2020 | Nov-30-2020 | Oct-31-2020 | Sep-30-2020 | Aug-31-2020 | Jul-31-2020 | Jun-30-2020 | May-31-2020 | Apr-30-2020 | Mar-31-2020 | Feb-29-2020 | Jan-31-2020 | Dec-31-2019 | Nov-30-2019 | Oct-31-2019 | Sep-30-2019 | Aug-31-2019 | Jul-31-2019 | Jun-30-2019 | May-31-2019 | Apr-30-2019 | Mar-31-2019 | Feb-28-2019 | Jan-31-2019 | Dec-31-2018 | Nov-30-2018 | Oct-31-2018 | Sep-30-2018 | Aug-31-2018 | Jul-31-2018 | Jun-30-2018 | May-31-2018 | Apr-30-2018 | Mar-31-2018 | Feb-28-2018 | Jan-31-2018 | Dec-31-2017 | Nov-30-2017 | Oct-31-2017 | Sep-30-2017 | Aug-31-2017 | Jul-31-2017 | Jun-30-2017 | May-31-2017 | Apr-30-2017 | Mar-31-2017 | Feb-28-2017 | Jan-31-2017 | Dec-31-2016 | Nov-30-2016 | Oct-31-2016 | Sep-30-2016 | Aug-31-2016 | Jul-31-2016 | Jun-30-2016 | May-31-2016 | Apr-30-2016 | Mar-31-2016 | Feb-29-2016 | Jan-31-2016 | Dec-31-2015 | Nov-30-2015 | Oct-31-2015 | Sep-30-2015 | Aug-31-2015 | Jul-31-2015 | Jun-30-2015 | May-31-2015 | Apr-30-2015 | Mar-31-2015 | Feb-28-2015 | Jan-31-2015 | Dec-31-2014 | Nov-30-2014 | Oct-31-2014 | Sep-30-2014 | Aug-31-2014 | Jul-31-2014 | Jun-30-2014 | May-31-2014 | Apr-30-2014 | Mar-31-2014 | Feb-28-2014 | Jan-31-2014 | Dec-31-2013 | Nov-30-2013 | Oct-31-2013 | Sep-30-2013 | Aug-31-2013 | Jul-31-2013 | Jun-30-2013 | May-31-2013 | Apr-30-2013 | Mar-31-2013 | Feb-28-2013 | Jan-31-2013 | Dec-31-2012 | Nov-30-2012 | Oct-31-2012 | Sep-30-2012 | Aug-31-2012 | Jul-31-2012 | Jun-30-2012 | May-31-2012 | Apr-30-2012 |
---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
Valuation Multiples |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
TEV/LTM Unlevered FCF | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - |
Market Cap/LTM Levered FCF | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - |
P/LTM Normalized EPS | - | - | - | - | - | - | 95.94 | 100.95 | 235.70 | 228.27 | 231.02 | 58.14 | 31.26 | 30.06 | 32.05 | 33.24 | 33.41 | 25.59 | 25.29 | 21.26 | 18.94 | 19.33 | 19.04 | 19.59 | 18.16 | 18.54 | 17.25 | 17.74 | 16.75 | 14.26 | 15.61 | 13.48 | 14.16 | 13.18 | 13.06 | 11.62 | 12.34 | 12.60 | 13.46 | 12.99 | 13.56 | 14.92 | 15.62 | 12.39 | 14.12 | 14.37 | 13.59 | 14.59 | 14.84 | 16.88 | 17.71 | 18.59 | 19.34 | 20.74 | 22.24 | 24.48 | 21.84 | 20.05 | 22.38 | 18.77 | 23.90 | 24.47 | 26.01 | 23.11 | 23.72 | 27.61 | 26.37 | 25.57 | 29.98 | 25.56 | 29.53 | 40.15 | 30.82 | 24.44 | 24.22 | 25.99 | 25.93 | 18.54 | 17.74 | 18.67 | 17.67 | 19.55 | 21.28 | 19.77 | 17.14 | 19.61 | 23.81 | 26.44 | 26.79 | 28.50 | 29.49 | 27.50 | 27.22 | 28.05 | 27.22 | 27.85 | 25.97 | 26.90 | 23.77 | 25.29 | 24.57 | 25.66 | 25.55 | 25.03 | 16.71 | 17.18 | 16.29 | 12.42 | 10.02 | 9.79 | 14.27 | 13.73 | 13.39 | 10.00 | 9.53 | 13.49 | 24.97 | 29.50 | 32.76 | 36.60 | 31.94 | 29.16 | 57.45 | 34.53 | 25.41 | 31.63 | 30.09 | 29.81 | 29.61 | 29.90 | 30.26 | 28.71 | 26.99 | 28.96 | 30.75 | 31.94 | 31.70 | 37.36 | 34.58 | 32.45 | 28.94 | 37.36 | 33.04 | 32.83 | 44.35 | 42.18 | 32.73 | 25.25 | 28.41 | 30.33 | 26.15 | 31.28 | 29.51 | 32.02 | 30.31 |
P/LTM EPS | - | - | - | - | - | - | - | - | - | - | - | 112.63 | 25.20 | 24.23 | 25.83 | 26.79 | 26.93 | 23.19 | 22.91 | 17.82 | 15.88 | 16.21 | 15.96 | 17.62 | 16.83 | 17.18 | 15.98 | 16.44 | 15.52 | 12.13 | 13.28 | 11.55 | 12.13 | 11.29 | 11.19 | 10.49 | 10.36 | 10.58 | 11.30 | 10.90 | 11.38 | 11.50 | 12.04 | 10.55 | 11.73 | 11.93 | 11.29 | 12.30 | 13.43 | 13.31 | 13.96 | 14.66 | 15.25 | 17.06 | 18.29 | 20.13 | 17.96 | 16.49 | 18.40 | 15.47 | 18.23 | 18.66 | 19.83 | 17.62 | 18.09 | 21.49 | 20.53 | 20.70 | 22.61 | 19.28 | 22.27 | 31.18 | 28.24 | 22.40 | 16.89 | 18.11 | 18.08 | 13.78 | 13.18 | 14.56 | 13.53 | 14.97 | 16.30 | 15.53 | 16.13 | 18.45 | 18.93 | 21.02 | 21.30 | 21.74 | 22.49 | 21.87 | 20.05 | 20.65 | 20.05 | 20.86 | 22.39 | 23.19 | 16.33 | 17.38 | 16.88 | 18.45 | 18.37 | 17.69 | 12.85 | 13.21 | 12.52 | 9.66 | 8.38 | 8.18 | 11.82 | 11.37 | 11.09 | 8.31 | 7.91 | 11.20 | 19.94 | 23.56 | 26.16 | 29.26 | 27.20 | 24.84 | 43.85 | 26.35 | 19.39 | 23.44 | 22.30 | 22.80 | 22.92 | 23.15 | 23.42 | 22.00 | 22.83 | 24.50 | 25.10 | 26.08 | 25.88 | 32.50 | 30.08 | 29.43 | 26.24 | 33.87 | 29.96 | 30.64 | 37.91 | 36.06 | 31.84 | 24.57 | 27.65 | 27.91 | 24.06 | 27.88 | 26.18 | 28.41 | 26.89 |
P/BV | 0.81 | 0.81 | 0.85 | 0.87 | 0.90 | 0.70 | 0.68 | 0.72 | 0.68 | 0.66 | 0.66 | 0.69 | 0.72 | 0.70 | 0.74 | 0.77 | 0.77 | 0.78 | 0.77 | 0.81 | 0.72 | 0.73 | 0.72 | 0.70 | 0.73 | 0.74 | 0.69 | 0.71 | 0.67 | 0.69 | 0.76 | 0.74 | 0.78 | 0.73 | 0.72 | 0.82 | 0.91 | 0.93 | 0.99 | 0.95 | 1.00 | 1.00 | 1.05 | 0.92 | 0.96 | 0.98 | 0.93 | 0.94 | 1.02 | 1.04 | 1.09 | 1.14 | 1.19 | 1.24 | 1.33 | 1.27 | 1.13 | 1.04 | 1.16 | 1.17 | 1.32 | 1.35 | 1.43 | 1.27 | 1.31 | 1.34 | 1.28 | 1.30 | 1.33 | 1.13 | 1.31 | 1.37 | 1.24 | 0.98 | 0.86 | 0.92 | 0.92 | 0.88 | 0.84 | 0.92 | 0.92 | 1.02 | 1.11 | 1.12 | 1.23 | 1.40 | 1.31 | 1.45 | 1.47 | 1.51 | 1.56 | 1.56 | 1.56 | 1.60 | 1.56 | 1.52 | 1.69 | 1.75 | 1.70 | 1.81 | 1.76 | 1.74 | 1.73 | 1.65 | 1.66 | 1.71 | 1.62 | 1.53 | 1.25 | 1.23 | 1.60 | 1.54 | 1.50 | 1.67 | 1.59 | 2.25 | 2.86 | 3.37 | 3.75 | 3.28 | 3.12 | 2.85 | 3.45 | 2.07 | 1.53 | 1.56 | 1.49 | 1.49 | 1.36 | 1.37 | 1.39 | 1.44 | 1.46 | 1.57 | 1.72 | 1.79 | 1.78 | 2.00 | 1.85 | 1.67 | 1.49 | 1.92 | 1.70 | 1.65 | 2.02 | 1.92 | 1.85 | 1.43 | 1.60 | 1.60 | 1.38 | 1.67 | 1.68 | 1.82 | 1.72 |
P/Tangible BV | 0.83 | 0.83 | 0.88 | 0.90 | 0.93 | 0.72 | 0.70 | 0.74 | 0.70 | 0.68 | 0.68 | 0.72 | 0.75 | 0.72 | 0.77 | 0.79 | 0.80 | 0.80 | 0.79 | 0.83 | 0.74 | 0.76 | 0.74 | 0.72 | 0.75 | 0.77 | 0.71 | 0.73 | 0.69 | 0.71 | 0.78 | 0.76 | 0.80 | 0.75 | 0.74 | 0.85 | 0.94 | 0.96 | 1.02 | 0.98 | 1.03 | 1.04 | 1.08 | 0.95 | 0.99 | 1.01 | 0.96 | 0.98 | 1.06 | 1.07 | 1.13 | 1.18 | 1.23 | 1.30 | 1.39 | 1.33 | 1.18 | 1.09 | 1.21 | 1.22 | 1.38 | 1.41 | 1.50 | 1.33 | 1.37 | 1.41 | 1.34 | 1.36 | 1.39 | 1.19 | 1.37 | 1.43 | 1.30 | 1.03 | 0.90 | 0.97 | 0.96 | 0.92 | 0.88 | 0.96 | 0.96 | 1.06 | 1.15 | 1.17 | 1.29 | 1.47 | 1.37 | 1.52 | 1.54 | 1.59 | 1.64 | 1.64 | 1.63 | 1.68 | 1.63 | 1.59 | 1.76 | 1.82 | 1.77 | 1.88 | 1.83 | 1.81 | 1.81 | 1.71 | 1.73 | 1.78 | 1.69 | 1.59 | 1.31 | 1.28 | 1.67 | 1.60 | 1.56 | 1.74 | 1.66 | 2.35 | 2.97 | 3.51 | 3.90 | 3.43 | 3.26 | 2.98 | 3.61 | 2.17 | 1.60 | 1.64 | 1.56 | 1.56 | 1.42 | 1.44 | 1.45 | 1.46 | 1.47 | 1.57 | 1.73 | 1.80 | 1.78 | 2.03 | 1.88 | 1.68 | 1.50 | 1.93 | 1.71 | 1.68 | 2.03 | 1.93 | 1.86 | 1.43 | 1.61 | 1.63 | 1.41 | 1.68 | 1.69 | 1.83 | 1.74 |
TEV/LTM Total Revenue | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - |
Market Cap/LTM Total Revenue | 9.86 | 9.86 | 10.34 | 10.57 | 10.03 | 6.77 | 4.87 | 5.12 | 5.56 | 5.44 | 5.48 | 4.69 | 3.61 | 3.45 | 3.72 | 3.87 | 3.91 | 3.74 | 3.73 | 3.95 | 3.52 | 3.61 | 3.55 | 3.91 | 3.76 | 3.85 | 3.57 | 3.67 | 3.40 | 3.13 | 3.47 | 3.01 | 3.18 | 2.97 | 2.94 | 2.77 | 2.96 | 3.04 | 3.21 | 3.09 | 3.23 | 3.33 | 3.46 | 3.13 | 3.35 | 3.44 | 3.26 | 3.72 | 3.59 | 4.19 | 4.38 | 4.55 | 4.70 | 5.16 | 5.54 | 4.81 | 4.28 | 3.95 | 4.46 | 3.88 | 4.54 | 4.56 | 4.95 | 4.37 | 4.48 | 4.86 | 4.61 | 4.70 | 5.35 | 4.63 | 5.41 | 6.47 | 5.58 | 4.50 | 3.89 | 4.19 | 4.16 | 3.71 | 3.56 | 3.89 | 3.71 | 4.19 | 4.55 | 4.40 | 4.57 | 5.22 | 5.14 | 5.63 | 5.77 | 5.64 | 5.83 | 5.66 | 5.60 | 5.78 | 5.65 | 5.85 | 6.09 | 6.24 | 5.49 | 5.91 | 5.65 | 6.00 | 6.02 | 5.89 | 4.71 | 4.77 | 4.58 | 4.12 | 3.48 | 3.45 | 5.02 | 4.83 | 4.74 | 4.04 | 3.90 | 5.34 | 10.16 | 12.05 | 11.46 | 11.85 | 11.04 | 10.08 | 16.26 | 10.18 | 7.59 | 8.54 | 8.23 | 8.36 | 8.32 | 8.34 | 8.35 | 8.29 | 8.40 | 9.03 | 10.11 | 10.44 | 10.19 | 11.77 | 10.95 | 10.15 | 9.11 | 11.71 | 10.48 | 10.45 | - | - | 10.85 | 8.35 | 9.21 | 9.90 | 8.57 | 9.85 | 10.13 | 10.87 | 10.23 |
TEV/LTM EBITDA | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - |
TEV/LTM EBIT | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - |
Margin Analysis |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Gross Margin | 84.33 | 84.33 | 84.33 | 84.33 | 84.33 | 83.02 | 83.02 | 35.59 | 35.59 | 35.59 | 35.59 | 45.50 | 60.16 | 60.16 | 60.16 | 62.51 | 62.51 | 62.51 | 61.24 | 61.24 | 61.24 | 57.83 | 57.83 | 57.83 | 93.89 | 93.89 | 93.89 | 91.74 | 91.74 | 91.74 | 92.61 | 92.61 | 92.61 | 91.01 | 91.01 | 91.01 | 87.88 | 87.88 | 87.88 | 88.08 | 88.08 | 88.08 | 89.03 | 89.03 | 89.03 | 90.40 | 90.40 | 90.40 | 64.28 | 64.28 | 64.28 | 64.93 | 64.93 | 64.93 | 62.40 | 62.40 | 62.40 | 65.85 | 65.85 | 65.85 | 44.88 | 44.88 | 44.88 | 49.54 | 49.54 | 49.54 | 62.55 | 62.55 | 62.55 | 57.80 | 57.80 | 57.80 | 59.38 | 59.38 | 59.38 | 62.52 | 62.52 | 62.52 | 57.11 | 57.11 | 57.11 | 66.32 | 66.32 | 66.32 | 65.49 | 65.49 | 65.49 | 67.11 | 67.11 | 67.11 | 67.49 | 67.49 | 67.49 | 66.10 | 66.10 | 66.10 | 64.39 | 64.39 | 64.39 | 60.70 | 60.70 | 60.70 | 68.49 | 68.49 | 68.49 | 70.73 | 70.73 | 70.73 | 81.85 | 81.85 | 81.85 | 81.63 | 81.63 | 81.63 | 73.50 | 73.50 | 73.50 | 66.04 | 66.04 | 66.04 | 68.16 | 68.16 | 68.16 | 62.91 | 62.91 | 62.91 | 59.83 | 59.83 | 59.83 | 59.36 | 59.36 | 59.36 | 64.52 | 64.52 | 64.52 | 80.59 | 80.59 | 80.59 | 60.75 | 60.75 | 60.75 | 58.56 | 58.56 | 58.56 | 56.19 | 56.19 | 56.19 | 55.70 | 55.70 | 55.70 | 55.61 | 55.61 | 55.61 | 56.70 | 56.70 |
SG&A Margin | 47.75 | 47.75 | 47.75 | 47.75 | 47.75 | 45.26 | 45.26 | 2.21 | 2.21 | 2.21 | 2.21 | 1.83 | 1.00 | 1.00 | 1.00 | 1.09 | 1.09 | 1.09 | 0.93 | 0.93 | 0.93 | 1.09 | 1.09 | 1.09 | 32.77 | 32.77 | 32.77 | 28.82 | 28.82 | 28.82 | 25.72 | 25.72 | 25.72 | 21.52 | 21.52 | 21.52 | 16.83 | 16.83 | 16.83 | 17.42 | 17.42 | 17.42 | 18.46 | 18.46 | 18.46 | 20.79 | 20.79 | 20.79 | 0.54 | 0.54 | 0.54 | 0.97 | 0.97 | 0.97 | 0.63 | 0.63 | 0.63 | 0.54 | 0.54 | 0.54 | -20.08 | -20.08 | -20.08 | -13.91 | -13.91 | -13.91 | 0.31 | 0.31 | 0.31 | 0.37 | 0.37 | 0.37 | -0.74 | -0.74 | -0.74 | -1.57 | -1.57 | -1.57 | -6.59 | -6.59 | -6.59 | 1.86 | 1.86 | 1.86 | 2.27 | 2.27 | 2.27 | 3.54 | 3.54 | 3.54 | 2.78 | 2.78 | 2.78 | 1.52 | 1.52 | 1.52 | -1.49 | -1.49 | -1.49 | -2.33 | -2.33 | -2.33 | 1.69 | 1.69 | 1.69 | 0.93 | 0.93 | 0.93 | 11.89 | 11.89 | 11.89 | 9.58 | 9.58 | 9.58 | 3.26 | 3.26 | 3.26 | 1.73 | 1.73 | 1.73 | 8.76 | 8.76 | 8.76 | 7.92 | 7.92 | 7.92 | 5.46 | 5.46 | 5.46 | 2.71 | 2.71 | 2.71 | 4.35 | 4.35 | 4.35 | 21.27 | 21.27 | 21.27 | 3.11 | 3.11 | 3.11 | 2.94 | 2.94 | 2.94 | 2.68 | 2.68 | 2.68 | 2.79 | 2.79 | 2.79 | 1.80 | 1.80 | 1.80 | 2.58 | 2.58 |
EBITDA Margin | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - |
EBIT Margin | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - |
Earnings from Cont. Ops Margin | -34.46 | -34.46 | -34.46 | -34.46 | -34.46 | -21.29 | -21.29 | -11.20 | -11.20 | -11.20 | -11.20 | -1.53 | 15.58 | 15.58 | 15.58 | 16.82 | 16.82 | 16.82 | 22.80 | 22.80 | 22.80 | 22.03 | 22.03 | 22.03 | 24.25 | 24.25 | 24.25 | 29.78 | 29.78 | 29.78 | 32.27 | 32.27 | 32.27 | 32.78 | 32.78 | 32.78 | 34.18 | 34.18 | 34.18 | 34.24 | 34.24 | 34.24 | 32.99 | 32.99 | 32.99 | 32.68 | 32.68 | 32.68 | 35.61 | 35.61 | 35.61 | 33.83 | 33.83 | 33.83 | 30.82 | 30.82 | 30.82 | 32.44 | 32.44 | 32.44 | 31.40 | 31.40 | 31.40 | 29.23 | 29.23 | 29.23 | 29.74 | 29.74 | 29.74 | 25.95 | 25.95 | 25.95 | 30.76 | 30.76 | 30.76 | 35.60 | 35.60 | 35.60 | 34.85 | 34.85 | 34.85 | 35.83 | 35.83 | 35.83 | 33.48 | 33.48 | 33.48 | 31.55 | 31.55 | 31.55 | 34.00 | 34.00 | 34.00 | 33.06 | 33.06 | 33.06 | 39.76 | 39.76 | 39.76 | 38.25 | 38.25 | 38.25 | 41.83 | 41.83 | 41.83 | 45.35 | 45.35 | 45.35 | 44.26 | 44.26 | 44.26 | 49.11 | 49.11 | 49.11 | 49.56 | 49.56 | 49.56 | 45.98 | 45.98 | 45.98 | 41.75 | 41.75 | 41.75 | 39.17 | 39.17 | 39.17 | 38.10 | 38.10 | 38.10 | 40.74 | 40.74 | 40.74 | 42.79 | 42.79 | 42.79 | 39.87 | 39.87 | 39.87 | 38.20 | 38.20 | 38.20 | 35.94 | 35.94 | 35.94 | 32.84 | 32.84 | 32.84 | 34.28 | 34.28 | 34.28 | 35.09 | 35.09 | 35.09 | 35.58 | 35.58 |
Net Income Margin | -30.22 | -30.22 | -30.22 | -30.22 | -30.22 | -13.23 | -13.23 | -3.05 | -3.05 | -3.05 | -3.05 | 4.96 | 18.74 | 18.74 | 18.74 | 20.30 | 20.30 | 20.30 | 27.02 | 27.02 | 27.02 | 27.75 | 27.75 | 27.75 | 25.69 | 25.69 | 25.69 | 30.06 | 30.06 | 30.06 | 30.52 | 30.52 | 30.52 | 30.59 | 30.59 | 30.59 | 31.21 | 31.21 | 31.21 | 30.91 | 30.91 | 30.91 | 29.44 | 29.44 | 29.44 | 29.53 | 29.53 | 29.53 | 32.33 | 32.33 | 32.33 | 30.91 | 30.91 | 30.91 | 28.39 | 28.39 | 28.39 | 29.31 | 29.31 | 29.31 | 29.01 | 29.01 | 29.01 | 26.88 | 26.88 | 26.88 | 27.37 | 27.37 | 27.37 | 23.44 | 23.44 | 23.44 | 26.52 | 26.52 | 26.52 | 30.79 | 30.79 | 30.79 | 30.47 | 30.47 | 30.47 | 31.27 | 31.27 | 31.27 | 29.49 | 29.49 | 29.49 | 28.03 | 28.03 | 28.03 | 30.28 | 30.28 | 30.28 | 29.78 | 29.78 | 29.78 | 36.49 | 36.49 | 36.49 | 35.97 | 35.97 | 35.97 | 39.12 | 39.12 | 39.12 | 42.65 | 42.65 | 42.65 | 41.84 | 41.84 | 41.84 | 45.92 | 45.92 | 45.92 | 46.86 | 46.86 | 46.86 | 43.67 | 43.67 | 43.67 | 39.47 | 39.47 | 39.47 | 36.83 | 36.83 | 36.83 | 35.82 | 35.82 | 35.82 | 38.40 | 38.40 | 38.40 | 40.57 | 40.57 | 40.57 | 37.71 | 37.71 | 37.71 | 35.85 | 35.85 | 35.85 | 33.56 | 33.56 | 33.56 | 30.88 | 30.88 | 30.88 | 32.12 | 32.12 | 32.12 | 32.97 | 32.97 | 32.97 | 33.64 | 33.64 |
Levered Free Cash Flow Margin | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - |
Unlevered Free Cash Flow Margin | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - |
Margin Analysis |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Total Revenue | - | - | - | - | - | HKD$ 14492.20 | - | - | HKD$ 15522.27 | - | - | HKD$ 18125.65 | - | - | HKD$ 21890.90 | - | - | HKD$ 27764.43 | - | - | HKD$ 29812.03 | - | - | HKD$ 29815.00 | - | - | HKD$ 25404.33 | - | - | HKD$ 29666.42 | - | - | HKD$ 33728.89 | - | - | HKD$ 37793.18 | - | - | HKD$ 45171.91 | - | - | HKD$ 49004.87 | - | - | HKD$ 47268.03 | - | - | HKD$ 44674.94 | - | - | HKD$ 39670.80 | - | - | HKD$ 35447.55 | - | - | HKD$ 33035.29 | - | - | HKD$ 30492.02 | - | - | HKD$ 34998.18 | - | - | HKD$ 33453.67 | - | - | HKD$ 30880.26 | - | - | HKD$ 28530.79 | - | - | HKD$ 23949.00 | - | - | HKD$ 24614.13 | - | - | HKD$ 26677.16 | - | - | HKD$ 28672.40 | - | - | HKD$ 29686.47 | - | - | HKD$ 28576.95 | - | - | HKD$ 29986.43 | - | - | HKD$ 30336.81 | - | - | HKD$ 29092.83 | - | - | HKD$ 32879.32 | - | - | HKD$ 29787.63 | - | - | HKD$ 37149.42 | - | - | HKD$ 39997.15 | - | - | HKD$ 35591.60 | - | - | HKD$ 35160.60 | - | - | HKD$ 24370.95 | - | - | HKD$ 19020.12 | - | - | HKD$ 14445.61 | - | - | HKD$ 12400.67 | - | - | HKD$ 11451.05 | - | - | HKD$ 11318.09 | - | - | HKD$ 11385.47 | - | - | HKD$ 10523.93 | - | - | HKD$ 10292.29 | - | - | HKD$ 9748.40 | - | - | HKD$ 9818.70 | - | - | HKD$ 9703.81 | - | - |
Profitability |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Return on Equity | -2.88 % | -2.88 % | -2.88 % | -2.88 % | -2.88 % | -1.71 % | -1.71 % | -1.06 % | -1.06 % | -1.06 % | -1.06 % | -0.18 % | 2.24 % | 2.24 % | 2.24 % | 2.61 % | 2.61 % | 2.61 % | 3.51 % | 3.51 % | 3.51 % | 2.92 % | 2.92 % | 2.92 % | 3.75 % | 3.75 % | 3.75 % | 5.32 % | 5.32 % | 5.32 % | 6.47 % | 6.47 % | 6.47 % | 7.95 % | 7.95 % | 7.95 % | 8.97 % | 8.97 % | 8.97 % | 9.40 % | 9.40 % | 9.40 % | 8.70 % | 8.70 % | 8.70 % | 7.78 % | 7.78 % | 7.78 % | 7.60 % | 7.60 % | 7.60 % | 7.32 % | 7.32 % | 7.32 % | 6.28 % | 6.28 % | 6.28 % | 7.77 % | 7.77 % | 7.77 % | 7.24 % | 7.24 % | 7.24 % | 6.30 % | 6.30 % | 6.30 % | 5.93 % | 5.93 % | 5.93 % | 4.44 % | 4.44 % | 4.44 % | 5.44 % | 5.44 % | 5.44 % | 6.97 % | 6.97 % | 6.97 % | 7.27 % | 7.27 % | 7.27 % | 7.85 % | 7.85 % | 7.85 % | 7.17 % | 7.17 % | 7.17 % | 7.32 % | 7.32 % | 7.32 % | 7.87 % | 7.87 % | 7.87 % | 7.48 % | 7.48 % | 7.48 % | 10.50 % | 10.50 % | 10.50 % | - | - | - | 14.72 % | 14.72 % | 14.72 % | 17.80 % | 17.80 % | 17.80 % | 16.15 % | 16.15 % | 16.15 % | - | - | - | 15.73 % | 15.73 % | 15.73 % | 11.91 % | 11.91 % | 11.91 % | 8.43 % | 8.43 % | 8.43 % | 7.00 % | 7.00 % | 7.00 % | 6.36 % | 6.36 % | 6.36 % | 6.88 % | 6.88 % | 6.88 % | 7.37 % | 7.37 % | 7.37 % | 6.44 % | 6.44 % | 6.44 % | 6.65 % | 6.65 % | 6.65 % | 6.08 % | 6.08 % | 6.08 % | 5.69 % | 5.69 % | 5.69 % | 5.87 % | 5.87 % | 5.87 % | 6.66 % | 6.66 % | 6.66 % | 7.12 % | 7.12 % |
Return on Assets | -0.70 % | -0.70 % | -0.70 % | -0.70 % | -0.70 % | -0.41 % | -0.41 % | -0.25 % | -0.25 % | -0.25 % | -0.25 % | -0.04 % | 0.54 % | 0.54 % | 0.54 % | 0.62 % | 0.62 % | 0.62 % | 0.83 % | 0.83 % | 0.83 % | 0.69 % | 0.69 % | 0.69 % | 0.89 % | 0.89 % | 0.89 % | 1.27 % | 1.27 % | 1.27 % | 1.56 % | 1.56 % | 1.56 % | 1.91 % | 1.91 % | 1.91 % | 2.10 % | 2.10 % | 2.10 % | 2.14 % | 2.14 % | 2.14 % | 1.98 % | 1.98 % | 1.98 % | 1.81 % | 1.81 % | 1.81 % | 1.72 % | 1.72 % | 1.72 % | 1.59 % | 1.59 % | 1.59 % | 1.35 % | 1.35 % | 1.35 % | 1.74 % | 1.74 % | 1.74 % | 1.64 % | 1.64 % | 1.64 % | 1.40 % | 1.40 % | 1.40 % | 1.33 % | 1.33 % | 1.33 % | 1.04 % | 1.04 % | 1.04 % | 1.29 % | 1.29 % | 1.29 % | 1.59 % | 1.59 % | 1.59 % | 1.64 % | 1.64 % | 1.64 % | 1.80 % | 1.80 % | 1.80 % | 1.69 % | 1.69 % | 1.69 % | 1.63 % | 1.63 % | 1.63 % | 1.70 % | 1.70 % | 1.70 % | 1.57 % | 1.57 % | 1.57 % | 2.20 % | 2.20 % | 2.20 % | - | - | - | 2.96 % | 2.96 % | 2.96 % | 3.63 % | 3.63 % | 3.63 % | 3.56 % | 3.56 % | 3.56 % | - | - | - | 3.75 % | 3.75 % | 3.75 % | 3.11 % | 3.11 % | 3.11 % | 2.95 % | 2.95 % | 2.95 % | 2.54 % | 2.54 % | 2.54 % | 2.53 % | 2.53 % | 2.53 % | 2.90 % | 2.90 % | 2.90 % | 3.58 % | 3.58 % | 3.58 % | 3.06 % | 3.06 % | 3.06 % | 3.05 % | 3.05 % | 3.05 % | 2.89 % | 2.89 % | 2.89 % | 2.75 % | 2.75 % | 2.75 % | 2.79 % | 2.79 % | 2.79 % | 2.87 % | 2.87 % | 2.87 % | 3.06 % | 3.06 % |
Return on Capital | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - |
Dividends |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Dividend/Market Cap | - | 0.57 % | 0.54 % | 0.53 % | 0.51 % | 1.14 % | 1.18 % | 1.10 % | 1.17 % | 1.21 % | 1.19 % | 1.15 % | 2.30 % | 2.39 % | 2.24 % | 2.16 % | 2.15 % | 2.11 % | 2.14 % | 2.03 % | 2.28 % | 3.19 % | 3.24 % | 3.41 % | 3.28 % | 3.21 % | 3.45 % | 3.36 % | 3.55 % | 3.46 % | 3.16 % | 3.21 % | 3.06 % | 5.48 % | 5.52 % | 4.85 % | 4.45 % | 4.36 % | 4.08 % | 4.23 % | 4.05 % | 4.12 % | 3.93 % | 4.53 % | 4.35 % | 4.79 % | 5.06 % | 5.06 % | 4.63 % | 4.57 % | 4.35 % | 4.15 % | 3.99 % | - | - | - | - | - | - | - | 1.06 % | 1.03 % | 0.97 % | 1.09 % | 1.06 % | 1.05 % | 1.10 % |