Haidilao International Holding Ltd. - SEHK:6862
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 |
---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
Valuation Multiples |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
TEV/LTM Unlevered FCF | 6.69 | 6.95 | 7.69 | 7.49 | 7.57 | 9.37 | - | 7.92 | 8.81 | 11.02 | 11.37 | - | 9.43 | 8.03 | 9.57 | 10.24 | 12.95 | 13.93 | - | 24.18 | 19.21 | 18.39 | 21.17 | - | 56.46 | 55.36 | 58.17 | 50.15 | 31.91 | 41.06 | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | 296.47 | - | 267.51 | 293.48 | - | - | - | - | - | - | - |
Market Cap/LTM Levered FCF | 7.61 | 7.87 | 8.63 | 8.43 | 8.51 | 10.35 | - | 8.71 | 9.63 | 11.90 | 12.26 | - | 10.05 | 8.59 | 10.19 | 10.89 | 13.70 | 14.71 | - | 25.19 | 19.87 | 19.00 | 21.97 | - | 65.13 | 63.78 | 67.23 | 57.39 | 35.00 | 46.22 | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | 287.73 | - | - | - | - | - | - | - | - |
P/LTM Normalized EPS | 19.19 | 19.85 | 21.76 | 21.24 | 21.46 | 26.09 | 17.96 | 17.43 | 19.27 | 23.83 | 24.54 | 24.24 | 26.70 | 22.83 | 27.08 | 28.94 | 36.43 | 39.11 | 39.76 | 87.68 | 69.18 | 66.13 | 76.48 | 85.27 | - | - | - | - | - | - | - | - | - | - | - | - | 67.89 | 63.57 | 66.68 | 65.24 | 82.59 | 112.71 | 120.09 | - | - | - | - | - | - | - | - | - | - | - | - | 83.03 | 76.16 | 87.22 | 78.61 | 70.34 | 89.15 | 83.97 | 87.61 | 92.09 | 106.36 | 93.77 | 101.98 | 94.78 | 101.46 | 85.77 | 93.85 | 78.00 | 85.60 | 71.60 | 66.92 | 67.70 | 64.27 | 69.41 |
P/LTM EPS | 16.52 | 17.08 | 18.73 | 18.28 | 18.47 | 22.45 | 15.46 | 13.89 | 15.35 | 18.99 | 19.55 | 19.31 | 18.80 | 16.07 | 19.06 | 20.37 | 25.64 | 27.53 | 27.98 | 64.43 | 50.83 | 48.59 | 56.20 | 62.66 | - | - | - | - | - | - | - | - | - | - | - | - | 57.71 | 54.04 | 56.68 | 55.46 | 70.21 | 95.81 | 102.09 | - | - | - | - | - | - | - | - | - | - | - | - | 72.43 | 66.44 | 76.09 | 68.57 | 61.36 | 76.22 | 71.79 | 74.90 | 78.73 | 90.93 | 80.17 | 87.34 | 81.17 | 86.89 | 73.45 | 80.37 | 66.80 | 72.25 | 60.43 | 56.48 | 57.14 | 54.24 | 58.59 |
P/BV | 7.61 | 7.87 | 8.63 | 8.43 | 8.51 | 10.35 | 6.92 | 5.57 | 6.16 | 7.62 | 7.85 | 7.75 | 7.95 | 6.80 | 8.06 | 8.62 | 10.85 | 11.65 | 11.50 | 14.47 | 11.42 | 10.92 | 12.63 | 14.08 | 13.51 | 13.23 | 13.94 | 11.90 | 7.26 | 9.58 | 11.25 | 8.98 | 10.50 | 8.95 | 8.98 | 8.81 | 7.71 | 7.22 | 7.57 | 7.41 | 9.38 | 12.80 | 13.64 | 12.73 | 17.84 | 19.49 | 21.96 | 23.18 | 34.46 | 35.39 | 32.33 | 27.53 | 27.72 | 30.19 | 27.07 | 15.90 | 14.58 | 16.70 | 15.05 | 13.47 | 16.15 | 15.21 | 15.87 | 16.68 | 19.27 | 16.98 | 18.51 | 16.46 | 17.62 | 14.89 | 16.30 | 13.55 | 78.05 | 65.29 | 61.02 | 61.73 | 58.60 | 63.30 |
P/Tangible BV | 7.73 | 7.99 | 8.76 | 8.55 | 8.64 | 10.51 | 7.03 | 5.65 | 6.25 | 7.73 | 7.96 | 7.86 | 8.10 | 6.93 | 8.22 | 8.78 | 11.05 | 11.87 | 11.72 | 14.85 | 11.72 | 11.20 | 12.96 | 14.44 | 13.89 | 13.60 | 14.34 | 12.24 | 7.46 | 9.86 | 11.57 | 9.24 | 10.80 | 9.20 | 9.24 | 9.06 | 7.93 | 7.43 | 7.79 | 7.62 | 9.65 | 13.17 | 14.03 | 12.93 | 18.11 | 19.79 | 22.29 | 23.53 | 35.24 | 36.18 | 33.05 | 28.15 | 28.34 | 30.86 | 27.68 | 16.21 | 14.87 | 17.03 | 15.35 | 13.73 | 16.58 | 15.61 | 16.29 | 17.12 | 19.78 | 17.43 | 19.00 | 16.56 | 17.73 | 14.98 | 16.40 | 13.63 | 80.26 | 67.14 | 62.75 | 63.48 | 60.26 | 65.09 |
TEV/LTM Total Revenue | 1.48 | 1.54 | 1.70 | 1.66 | 1.68 | 2.07 | 1.37 | 1.45 | 1.62 | 2.02 | 2.08 | 2.06 | 2.07 | 1.77 | 2.10 | 2.25 | 2.85 | 3.06 | 3.11 | 3.56 | 2.83 | 2.71 | 3.12 | 3.47 | 2.91 | 2.85 | 3.00 | 2.58 | 1.64 | 2.12 | 2.52 | 1.94 | 2.23 | 1.93 | 1.94 | 1.90 | 2.43 | 2.29 | 2.39 | 2.35 | 2.84 | 3.76 | 3.99 | 5.01 | 6.70 | 7.29 | 8.17 | 8.61 | 12.68 | 13.01 | 11.91 | 10.17 | 10.24 | 11.13 | 10.00 | 6.40 | 5.87 | 6.72 | 6.06 | 5.43 | 6.96 | 6.55 | 6.84 | 7.19 | 8.30 | 7.32 | 7.97 | 8.14 | 8.73 | 7.35 | 8.06 | 6.66 | 7.47 | 6.25 | 5.85 | 5.92 | 5.62 | 6.06 |
Market Cap/LTM Total Revenue | 1.65 | 1.71 | 1.87 | 1.83 | 1.85 | 2.24 | 1.54 | 1.55 | 1.71 | 2.12 | 2.18 | 2.16 | 2.13 | 1.82 | 2.16 | 2.31 | 2.90 | 3.12 | 3.17 | 3.47 | 2.74 | 2.62 | 3.03 | 3.38 | 2.73 | 2.68 | 2.82 | 2.41 | 1.47 | 1.94 | 2.34 | 1.73 | 2.02 | 1.72 | 1.73 | 1.70 | 2.13 | 2.00 | 2.09 | 2.05 | 2.54 | 3.47 | 3.69 | 4.69 | 6.38 | 6.97 | 7.85 | 8.29 | 12.49 | 12.82 | 11.71 | 9.98 | 10.05 | 10.94 | 9.81 | 6.36 | 5.83 | 6.68 | 6.02 | 5.39 | 6.96 | 6.56 | 6.84 | 7.19 | 8.30 | 7.32 | 7.98 | 8.37 | 8.96 | 7.57 | 8.28 | 6.88 | 7.42 | 6.21 | 5.80 | 5.87 | 5.57 | 6.02 |
TEV/LTM EBITDA | 7.60 | 7.89 | 8.74 | 8.51 | 8.61 | 10.65 | 7.60 | 7.04 | 7.84 | 9.80 | 10.11 | 10.15 | 9.36 | 7.96 | 9.49 | 10.16 | 12.85 | 13.81 | 15.33 | 18.68 | 14.84 | 14.21 | 16.35 | 19.41 | 25.18 | 24.69 | 25.94 | 22.36 | 14.23 | 18.31 | 26.60 | 16.47 | 18.95 | 16.41 | 16.47 | 32.14 | 14.27 | 13.47 | 14.04 | 13.78 | 16.66 | 22.10 | 30.94 | 33.64 | 44.97 | 48.94 | 54.86 | 98.97 | 92.19 | 94.62 | 86.56 | 73.93 | 74.43 | 80.92 | 104.49 | 33.52 | 30.77 | 35.20 | 31.75 | 37.18 | 35.42 | 33.36 | 34.81 | 36.59 | 42.26 | 37.26 | 49.86 | 46.02 | 49.35 | 41.52 | 45.56 | 42.21 | 43.99 | 36.84 | 34.45 | 34.85 | 33.10 | 35.73 |
TEV/LTM EBIT | 11.19 | 11.61 | 12.86 | 12.52 | 12.66 | 15.67 | 10.39 | 10.69 | 11.89 | 14.88 | 15.35 | 15.15 | 16.59 | 14.12 | 16.82 | 18.01 | 22.78 | 24.49 | 24.90 | 51.37 | 40.81 | 39.07 | 44.98 | 49.99 | - | - | - | - | - | - | - | 255.91 | 294.47 | 255.03 | 255.91 | 251.52 | 34.38 | 32.46 | 33.84 | 33.20 | 40.15 | 53.26 | 56.48 | 114.33 | 152.84 | 166.36 | 186.47 | 196.43 | 298.33 | - | 280.09 | 239.24 | 240.86 | 261.86 | 235.32 | 53.16 | 48.79 | 55.83 | 50.34 | 45.08 | 55.35 | 52.14 | 54.40 | 57.18 | 66.05 | 58.22 | 63.44 | 59.49 | 63.80 | 53.67 | 58.89 | 48.66 | 56.09 | 46.98 | 43.93 | 44.44 | 42.20 | 45.55 |
Margin Analysis |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Gross Margin | 22.24 | 22.24 | 22.24 | 22.24 | 22.24 | 22.24 | 22.49 | 22.49 | 22.49 | 22.76 | 22.76 | 22.76 | 23.79 | 23.79 | 23.79 | 23.79 | 23.79 | 23.79 | 22.23 | 22.23 | 22.23 | 20.49 | 20.49 | 20.49 | 14.91 | 14.91 | 14.91 | 14.91 | 14.91 | 14.91 | 14.98 | 14.98 | 14.98 | 15.04 | 15.04 | 15.04 | 17.35 | 17.35 | 17.35 | 19.99 | 19.99 | 19.99 | 19.22 | 19.22 | 19.22 | 18.17 | 18.17 | 18.17 | 17.73 | 17.73 | 17.73 | 17.21 | 17.21 | 17.21 | 19.94 | 19.94 | 19.94 | 22.47 | 22.47 | 22.47 | 22.31 | 22.31 | 22.31 | 22.11 | 22.11 | 22.11 | 22.08 | 22.08 | 22.08 | 22.03 | 22.03 | 22.03 | 21.98 | 21.98 | 21.98 | 21.93 | 21.93 | 21.93 |
SG&A Margin | 1.30 | 1.30 | 1.30 | 1.30 | 1.30 | 1.30 | 1.19 | 1.19 | 1.19 | 1.07 | 1.07 | 1.07 | 0.89 | 0.89 | 0.89 | 0.89 | 0.89 | 0.89 | 0.91 | 0.91 | 0.91 | 0.92 | 0.92 | 0.92 | 0.91 | 0.91 | 0.91 | 0.91 | 0.91 | 0.91 | 0.91 | 0.91 | 0.91 | 0.90 | 0.90 | 0.90 | 0.90 | 0.90 | 0.90 | 0.87 | 0.87 | 0.87 | 0.92 | 0.92 | 0.92 | 0.98 | 0.98 | 0.98 | 1.09 | 1.09 | 1.09 | 1.23 | 1.23 | 1.23 | 1.21 | 1.21 | 1.21 | 1.19 | 1.19 | 1.19 | 1.12 | 1.12 | 1.12 | 1.03 | 1.03 | 1.03 | 0.99 | 0.99 | 0.99 | 0.94 | 0.94 | 0.94 | 0.97 | 0.97 | 0.97 | 1.00 | 1.00 | 1.00 |
EBITDA Margin | 17.68 | 17.68 | 17.68 | 17.68 | 17.68 | 17.68 | 18.19 | 18.19 | 18.19 | 18.74 | 18.74 | 18.74 | 19.46 | 19.46 | 19.46 | 19.46 | 19.46 | 19.46 | 17.66 | 17.66 | 17.66 | 15.76 | 15.76 | 15.76 | 10.76 | 10.76 | 10.76 | 10.76 | 10.76 | 10.76 | 10.50 | 10.50 | 10.50 | 10.26 | 10.26 | 10.26 | 11.40 | 11.40 | 11.40 | 14.13 | 14.13 | 14.13 | 13.03 | 13.03 | 13.03 | 11.54 | 11.54 | 11.54 | 11.10 | 11.10 | 11.10 | 10.59 | 10.59 | 10.59 | 13.72 | 13.72 | 13.72 | 16.63 | 16.63 | 16.63 | 16.67 | 16.67 | 16.67 | 16.73 | 16.73 | 16.73 | 17.03 | 17.03 | 17.03 | 17.41 | 17.41 | 17.41 | 17.17 | 17.17 | 17.17 | 16.86 | 16.86 | 16.86 |
EBIT Margin | 13.11 | 13.11 | 13.11 | 13.11 | 13.11 | 13.11 | 13.28 | 13.28 | 13.28 | 13.47 | 13.47 | 13.47 | 12.35 | 12.35 | 12.35 | 12.35 | 12.35 | 12.35 | 9.70 | 9.70 | 9.70 | 6.84 | 6.84 | 6.84 | 1.33 | 1.33 | 1.33 | 1.33 | 1.33 | 1.33 | 1.47 | 1.47 | 1.47 | 1.59 | 1.59 | 1.59 | 3.63 | 3.63 | 3.63 | 6.88 | 6.88 | 6.88 | 5.71 | 5.71 | 5.71 | 4.12 | 4.12 | 4.12 | 4.10 | 4.10 | 4.10 | 4.08 | 4.08 | 4.08 | 8.18 | 8.18 | 8.18 | 11.98 | 11.98 | 11.98 | 12.15 | 12.15 | 12.15 | 12.36 | 12.36 | 12.36 | 12.82 | 12.82 | 12.82 | 13.40 | 13.40 | 13.40 | 13.31 | 13.31 | 13.31 | 13.20 | 13.20 | 13.20 |
Earnings from Cont. Ops Margin | 9.69 | 9.69 | 9.69 | 9.69 | 9.69 | 9.69 | 10.25 | 10.25 | 10.25 | 10.84 | 10.84 | 10.84 | 11.00 | 11.00 | 11.00 | 11.00 | 11.00 | 11.00 | 8.30 | 8.30 | 8.30 | 5.28 | 5.28 | 5.28 | -9.58 | -9.58 | -9.58 | -9.58 | -9.58 | -9.58 | -8.90 | -8.90 | -8.90 | -8.31 | -8.31 | -8.31 | -3.49 | -3.49 | -3.49 | 3.52 | 3.52 | 3.52 | 2.49 | 2.49 | 2.49 | 1.08 | 1.08 | 1.08 | 1.46 | 1.46 | 1.46 | 1.91 | 1.91 | 1.91 | 5.50 | 5.50 | 5.50 | 8.84 | 8.84 | 8.84 | 8.90 | 8.90 | 8.90 | 8.98 | 8.98 | 8.98 | 9.30 | 9.30 | 9.30 | 9.72 | 9.72 | 9.72 | 9.73 | 9.73 | 9.73 | 9.74 | 9.74 | 9.74 |
Net Income Margin | 9.71 | 9.71 | 9.71 | 9.71 | 9.71 | 9.71 | 10.27 | 10.27 | 10.27 | 10.85 | 10.85 | 10.85 | 11.21 | 11.21 | 11.21 | 11.21 | 11.21 | 11.21 | 8.01 | 8.01 | 8.01 | 4.43 | 4.43 | 4.43 | -13.24 | -13.24 | -13.24 | -13.24 | -13.24 | -13.24 | -11.86 | -11.86 | -11.86 | -10.65 | -10.65 | -10.65 | -3.49 | -3.49 | -3.49 | 3.51 | 3.51 | 3.51 | 2.48 | 2.48 | 2.48 | 1.08 | 1.08 | 1.08 | 1.46 | 1.46 | 1.46 | 1.91 | 1.91 | 1.91 | 5.50 | 5.50 | 5.50 | 8.83 | 8.83 | 8.83 | 8.89 | 8.89 | 8.89 | 8.96 | 8.96 | 8.96 | 9.29 | 9.29 | 9.29 | 9.70 | 9.70 | 9.70 | 9.59 | 9.59 | 9.59 | 9.45 | 9.45 | 9.45 |
Levered Free Cash Flow Margin | 21.69 | 21.69 | 21.69 | 21.69 | 21.69 | 21.69 | 22.72 | 22.72 | 22.72 | 17.80 | 17.80 | 17.80 | 21.18 | 21.18 | 21.18 | 21.18 | 21.18 | 21.18 | 20.24 | 20.24 | 20.24 | 13.85 | 13.85 | 13.85 | 5.58 | 5.58 | 5.58 | 5.58 | 5.58 | 5.58 | 1.97 | 1.97 | 1.97 | -2.98 | -2.98 | -2.98 | -6.21 | -6.21 | -6.21 | -8.06 | -8.06 | -8.06 | -9.78 | -9.78 | -9.78 | -9.70 | -9.70 | -9.70 | -9.68 | -9.68 | -9.68 | -5.07 | -5.07 | -5.07 | -2.98 | -2.98 | -2.98 | -3.71 | -3.71 | -3.71 | -2.88 | -2.88 | -2.88 | -4.57 | -4.57 | -4.57 | -4.69 | -4.69 | -4.69 | 2.58 | 2.58 | 2.58 | - | - | - | - | - | - |
Unlevered Free Cash Flow Margin | 22.12 | 22.12 | 22.12 | 22.12 | 22.12 | 22.12 | 23.20 | 23.20 | 23.20 | 18.33 | 18.33 | 18.33 | 21.99 | 21.99 | 21.99 | 21.99 | 21.99 | 21.99 | 21.12 | 21.12 | 21.12 | 14.81 | 14.81 | 14.81 | 6.47 | 6.47 | 6.47 | 6.47 | 6.47 | 6.47 | 2.88 | 2.88 | 2.88 | -2.05 | -2.05 | -2.05 | -5.26 | -5.26 | -5.26 | -7.15 | -7.15 | -7.15 | -8.84 | -8.84 | -8.84 | -8.73 | -8.73 | -8.73 | -8.78 | -8.78 | -8.78 | -4.27 | -4.27 | -4.27 | -2.30 | -2.30 | -2.30 | -3.15 | -3.15 | -3.15 | -2.41 | -2.41 | -2.41 | -4.21 | -4.21 | -4.21 | -4.43 | -4.43 | -4.43 | 2.69 | 2.69 | 2.69 | - | - | - | - | - | - |
Margin Analysis |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Total Revenue | - | - | - | - | - | - | - | - | HKD$ 48800.27 | - | - | HKD$ 47357.56 | - | - | HKD$ 44651.33 | - | - | - | - | - | HKD$ 37451.32 | - | - | HKD$ 35442.24 | - | - | HKD$ 33433.16 | - | - | - | - | - | HKD$ 36792.99 | - | - | HKD$ 39452.94 | - | - | HKD$ 42112.90 | - | - | HKD$ 43117.98 | - | - | HKD$ 41952.72 | - | - | HKD$ 36387.23 | - | - | HKD$ 30821.74 | - | - | HKD$ 28671.50 | - | - | HKD$ 26521.25 | - | - | HKD$ 27562.87 | - | - | HKD$ 28604.48 | - | - | HKD$ 25785.20 | - | - | HKD$ 22965.93 | - | - | HKD$ 20622.07 | - | - | HKD$ 18278.21 | - | - | HKD$ 16261.06 |
Profitability |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Return on Equity | 45.29 % | 45.29 % | 45.29 % | 45.29 % | 45.29 % | 45.29 % | 46.49 % | 46.49 % | 46.49 % | 47.39 % | 47.39 % | 47.39 % | 45.06 % | 45.06 % | 45.06 % | 45.06 % | 45.06 % | 45.06 % | 32.17 % | 32.17 % | 32.17 % | 21.28 % | 21.28 % | 21.28 % | -36.53 % | -36.53 % | -36.53 % | -36.53 % | -36.53 % | -36.53 % | -36.40 % | -36.40 % | -36.40 % | -35.76 % | -35.76 % | -35.76 % | -15.36 % | -15.36 % | -15.36 % | 14.29 % | 14.29 % | 14.29 % | 8.76 % | 8.76 % | 8.76 % | 2.97 % | 2.97 % | 2.97 % | 3.74 % | 3.74 % | 3.74 % | 5.19 % | 5.19 % | 5.19 % | 15.55 % | 15.55 % | 15.55 % | 24.38 % | 24.38 % | 24.38 % | 22.13 % | 22.13 % | 22.13 % | 36.84 % | 36.84 % | 36.84 % | 34.29 % | 34.29 % | 34.29 % | 33.92 % | 33.92 % | 33.92 % | - | - | - | - | - | - |
Return on Assets | 14.88 % | 14.88 % | 14.88 % | 14.88 % | 14.88 % | 14.88 % | 14.64 % | 14.64 % | 14.64 % | 15.14 % | 15.14 % | 15.14 % | 10.86 % | 10.86 % | 10.86 % | 10.86 % | 10.86 % | 10.86 % | 8.07 % | 8.07 % | 8.07 % | 5.37 % | 5.37 % | 5.37 % | 0.98 % | 0.98 % | 0.98 % | 0.98 % | 0.98 % | 0.98 % | 1.16 % | 1.16 % | 1.16 % | 1.40 % | 1.40 % | 1.40 % | 3.27 % | 3.27 % | 3.27 % | 6.16 % | 6.16 % | 6.16 % | 4.43 % | 4.43 % | 4.43 % | 3.06 % | 3.06 % | 3.06 % | 2.84 % | 2.84 % | 2.84 % | 3.15 % | 3.15 % | 3.15 % | 6.55 % | 6.55 % | 6.55 % | 12.21 % | 12.21 % | 12.21 % | 11.16 % | 11.16 % | 11.16 % | 15.35 % | 15.35 % | 15.35 % | 14.30 % | 14.30 % | 14.30 % | 18.13 % | 18.13 % | 18.13 % | - | - | - | - | - | - |
Return on Capital | 21.54 % | 21.54 % | 21.54 % | 21.54 % | 21.54 % | 21.54 % | 21.18 % | 21.18 % | 21.18 % | 19.31 % | 19.31 % | 19.31 % | 13.76 % | 13.76 % | 13.76 % | 13.76 % | 13.76 % | 13.76 % | 10.22 % | 10.22 % | 10.22 % | 6.60 % | 6.60 % | 6.60 % | 1.18 % | 1.18 % | 1.18 % | 1.18 % | 1.18 % | 1.18 % | 1.39 % | 1.39 % | 1.39 % | 1.72 % | 1.72 % | 1.72 % | 4.02 % | 4.02 % | 4.02 % | 7.45 % | 7.45 % | 7.45 % | 5.37 % | 5.37 % | 5.37 % | 3.87 % | 3.87 % | 3.87 % | 3.58 % | 3.58 % | 3.58 % | 3.91 % | 3.91 % | 3.91 % | 8.13 % | 8.13 % | 8.13 % | 16.05 % | 16.05 % | 16.05 % | 14.67 % | 14.67 % | 14.67 % | 20.36 % | 20.36 % | 20.36 % | 18.97 % | 18.97 % | 18.97 % | 25.43 % | 25.43 % | 25.43 % | - | - | - | - | - | - |
Dividends |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Dividend/Market Cap | - | 5.31 % | 4.79 % | 4.96 % | 4.99 % | 4.16 % | 6.03 % | 6.37 % | 5.72 % | 4.65 % | 4.52 % | 4.67 % | 0.77 % | 0.91 % | 0.77 % | 0.72 % | 0.56 % | 0.52 % | 0.52 % | 0.51 % | 0.64 % | 0.68 % | 0.61 % | 0.55 % | - | - | - | - | - | - | - | - | - | - | - | - | 0.12 % | 0.13 % | 0.13 % | 0.13 % | 0.10 % | 0.07 % | 0.07 % | 0.07 % | 0.05 % | 0.05 % | 0.04 % | 0.29 % | 0.24 % | 0.24 % | 0.26 % | 0.30 % | 0.29 % | 0.27 % | 0.29 % | 0.41 % | 0.44 % | 0.38 % | 0.23 % | 0.25 % | 0.24 % | 0.25 % | 0.24 % | 0.23 % | 0.20 % | 0.23 % | 0.21 % | 0.25 % | 0.23 % | 0.28 % | 0.25 % | - | - | - | - | - | - | - |
Buyback Yield/Market Cap | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | -2.11 % | -2.11 % | -2.11 % | -2.11 % | -5.17 % | -5.17 % | -5.17 % | -5.17 % | -5.17 % | -5.17 % | -5.17 % | -5.17 % | -3.00 % | -3.00 % | -3.00 % | -3.00 % | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - |
Dividend/TEV | - | 5.90 % | 5.27 % | 5.47 % | 5.50 % | 4.50 % | 6.78 % | 6.80 % | 6.07 % | 4.88 % | 4.73 % | 4.89 % | 0.79 % | 0.94 % | 0.79 % | 0.74 % | 0.57 % | 0.53 % | 0.53 % | 0.50 % | 0.62 % | 0.66 % | 0.59 % | 0.53 % | - | - | - | - | - | - | - | - | - | - | - | - | 0.11 % | 0.11 % | 0.11 % | 0.11 % | 0.09 % | 0.07 % | 0.06 % | 0.07 % | 0.05 % | 0.05 % | 0.04 % | 0.28 % | 0.24 % | 0.24 % | 0.25 % | 0.30 % | 0.29 % | 0.26 % | 0.29 % | 0.40 % | 0.43 % | 0.37 % | 0.22 % | 0.25 % | 0.24 % | 0.25 % | 0.24 % | 0.23 % | 0.20 % | 0.23 % | 0.21 % | 0.26 % | 0.24 % | 0.28 % | 0.26 % | - | - | - | - | - | - | - |
Buyback/TEV | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | -1.88 % | -1.93 % | -1.96 % | -1.88 % | -4.69 % | -4.62 % | -4.62 % | -4.61 % | -4.54 % | -4.50 % | -4.53 % | -4.51 % | -2.69 % | -2.76 % | -2.78 % | -2.81 % | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - |
Free Cash Flow Yield/Market Cap | - | 4.30 % | 3.92 % | 4.02 % | 3.98 % | 3.27 % | 4.76 % | 4.91 % | 4.44 % | 3.91 % | 3.80 % | 3.84 % | 4.97 % | 5.82 % | 4.90 % | 8.70 % | 6.91 % | 6.44 % | 6.33 % | 6.19 % | 7.84 % | 7.26 % | 6.28 % | 5.63 % | 4.80 % | 4.91 % | 4.65 % | 2.96 % | 4.86 % | 3.68 % | 3.05 % | 3.62 % | 3.10 % | 1.11 % | 1.10 % | 1.12 % | -1.24 % | -1.32 % | -1.26 % | -1.72 % | -1.39 % | -1.02 % | -1.19 % | -1.30 % | -0.95 % | -0.84 % | -0.74 % | -0.71 % | -0.57 % | -0.55 % | -0.60 % | -0.78 % | -0.78 % | -0.71 % | -0.87 % | -1.22 % | -1.33 % | -0.70 % | -0.78 % | -0.87 % | -0.28 % | -0.30 % | -0.29 % | -0.90 % | -0.78 % | -0.88 % | -1.37 % | -1.64 % | -1.53 % | -1.45 % | -1.32 % | -1.59 % | -1.37 % | -1.64 % | -1.75 % | -0.55 % | -0.58 % | -0.54 % |
Free Cash Flow Yield/TEV | - | 4.78 % | 4.32 % | 4.43 % | 4.38 % | 3.54 % | 5.35 % | 5.25 % | 4.71 % | 4.10 % | 3.97 % | 4.03 % | 5.10 % | 5.99 % | 5.03 % | 8.90 % | 7.04 % | 6.55 % | 6.44 % | 6.03 % | 7.59 % | 7.02 % | 6.10 % | 5.48 % | 4.51 % | 4.60 % | 4.38 % | 2.76 % | 4.34 % | 3.37 % | 2.83 % | 3.23 % | 2.81 % | 0.99 % | 0.98 % | 1.00 % | -1.08 % | -1.15 % | -1.10 % | -1.50 % | -1.24 % | -0.94 % | -1.11 % | -1.21 % | -0.91 % | -0.80 % | -0.72 % | -0.68 % | -0.56 % | -0.54 % | -0.59 % | -0.77 % | -0.76 % | -0.70 % | -0.86 % | -1.22 % | -1.32 % | -0.70 % | -0.78 % | -0.87 % | -0.28 % | -0.30 % | -0.29 % | -0.90 % | -0.78 % | -0.88 % | -1.37 % | -1.68 % | -1.57 % | -1.49 % | -1.36 % | -1.65 % | -1.36 % | -1.62 % | -1.74 % | -0.55 % | -0.58 % | -0.53 % |
Growth |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Total Revenue | HKD$ 26.72 | HKD$ 26.72 | HKD$ 26.72 | HKD$ 26.72 | HKD$ 26.72 | HKD$ 26.72 | HKD$ 29.94 | HKD$ 29.94 | HKD$ 29.94 | HKD$ 33.55 | HKD$ 33.55 | HKD$ 33.55 | HKD$ 1.79 | HKD$ 1.79 | HKD$ 1.79 | HKD$ 1.79 | HKD$ 1.79 | HKD$ 1.79 | HKD$ -10.17 | HKD$ -10.17 | HKD$ -10.17 | HKD$ -20.61 | HKD$ -20.61 | HKD$ -20.61 | HKD$ -12.30 | HKD$ -12.30 | HKD$ -12.30 | HKD$ -12.30 | HKD$ -12.30 | HKD$ -12.30 | HKD$ 8.43 | HKD$ 8.43 | HKD$ 8.43 | HKD$ 36.63 | HKD$ 36.63 | HKD$ 36.63 | HKD$ 50.39 | HKD$ 50.39 | HKD$ 50.39 | HKD$ 58.19 | HKD$ 58.19 | HKD$ 58.19 | HKD$ 32.02 | HKD$ 32.02 | HKD$ 32.02 | HKD$ 7.75 | HKD$ 7.75 | HKD$ 7.75 | HKD$ 11.19 | HKD$ 11.19 | HKD$ 11.19 | HKD$ 15.48 | HKD$ 15.48 | HKD$ 15.48 | HKD$ 33.66 | HKD$ 33.66 | HKD$ 33.66 | HKD$ 56.49 | HKD$ 56.49 | HKD$ 56.49 | HKD$ 58.57 | HKD$ 58.57 | HKD$ 58.57 | HKD$ 61.23 | HKD$ 61.23 | HKD$ 61.23 | HKD$ 60.47 | HKD$ 60.47 | HKD$ 60.47 | HKD$ 59.53 | HKD$ 59.53 | HKD$ 59.53 | - | - | - | - | - | - |
Gross Profit | 18.44 % | 18.44 % | 18.44 % | 18.44 % | 18.44 % | 18.44 % | 31.45 % | 31.45 % | 31.45 % | 48.36 % | 48.36 % | 48.36 % | 62.42 % | 62.42 % | 62.42 % | 62.42 % | 62.42 % | 62.42 % | 33.34 % | 33.34 % | 33.34 % | 8.17 % | 8.17 % | 8.17 % | -34.58 % | -34.58 % | -34.58 % | -34.58 % | -34.58 % | -34.58 % | -15.49 % | -15.49 % | -15.49 % | 13.09 % | 13.09 % | 13.09 % | 47.19 % | 47.19 % | 47.19 % | 83.72 % | 83.72 % | 83.72 % | 27.23 % | 27.23 % | 27.23 % | -12.88 % | -12.88 % | -12.88 % | -11.67 % | -11.67 % | -11.67 % | -10.13 % | -10.13 % | -10.13 % | 20.73 % | 20.73 % | 20.73 % | 59.66 % | 59.66 % | 59.66 % | 60.95 % | 60.95 % | 60.95 % | 62.61 % | 62.61 % | 62.61 % | 58.29 % | 58.29 % | 58.29 % | 53.15 % | 53.15 % | 53.15 % | - | - | - | - | - | - |
EBITDA | 14.64 % | 14.64 % | 14.64 % | 14.64 % | 14.64 % | 14.64 % | 33.12 % | 33.12 % | 33.12 % | 58.77 % | 58.77 % | 58.77 % | 84.08 % | 84.08 % | 84.08 % | 84.08 % | 84.08 % | 84.08 % | 51.16 % | 51.16 % | 51.16 % | 21.92 % | 21.92 % | 21.92 % | -33.20 % | -33.20 % | -33.20 % | -33.20 % | -33.20 % | -33.20 % | -12.67 % | -12.67 % | -12.67 % | 21.57 % | 21.57 % | 21.57 % | 54.41 % | 54.41 % | 54.41 % | 110.99 % | 110.99 % | 110.99 % | 25.35 % | 25.35 % | 25.35 % | -25.24 % | -25.24 % | -25.24 % | -25.97 % | -25.97 % | -25.97 % | -26.88 % | -26.88 % | -26.88 % | 7.71 % | 7.71 % | 7.71 % | 49.47 % | 49.47 % | 49.47 % | 54.00 % | 54.00 % | 54.00 % | 59.99 % | 59.99 % | 59.99 % | 55.73 % | 55.73 % | 55.73 % | 50.88 % | 50.88 % | 50.88 % | - | - | - | - | - | - |
Earnings from Cont. Ops. | 11.66 % | 11.66 % | 11.66 % | 11.66 % | 11.66 % | 11.66 % | 60.50 % | 60.50 % | 60.50 % | 174.56 % | 174.56 % | 174.56 % | 191.43 % | 191.43 % | 191.43 % | 191.43 % | 191.43 % | 191.43 % | 191.43 % | 191.43 % | 191.43 % | 191.43 % | 191.43 % | 191.43 % | 191.43 % | 191.43 % | 191.43 % | 191.43 % | 191.43 % | 191.43 % | 191.43 % | 191.43 % | 191.43 % | 191.43 % | 191.43 % | 191.43 % | 191.43 % | 191.43 % | 191.43 % | 191.43 % | 191.43 % | 191.43 % | -40.36 % | -40.36 % | -40.36 % | -86.81 % | -86.81 % | -86.81 % | -81.70 % | -81.70 % | -81.70 % | -75.42 % | -75.42 % | -75.42 % | -20.92 % | -20.92 % | -20.92 % | 42.34 % | 42.34 % | 42.34 % | 45.04 % | 45.04 % | 45.04 % | 48.50 % | 48.50 % | 48.50 % | 43.48 % | 43.48 % | 43.48 % | 38.05 % | 38.05 % | 38.05 % | - | - | - | - | - | - |
Net Income | 9.76 % | 9.76 % | 9.76 % | 9.76 % | 9.76 % | 9.76 % | 66.47 % | 66.47 % | 66.47 % | 227.33 % | 227.33 % | 227.33 % | 191.72 % | 191.72 % | 191.72 % | 191.72 % | 191.72 % | 191.72 % | 191.72 % | 191.72 % | 191.72 % | 191.72 % | 191.72 % | 191.72 % | 191.72 % | 191.72 % | 191.72 % | 191.72 % | 191.72 % | 191.72 % | 191.72 % | 191.72 % | 191.72 % | 191.72 % | 191.72 % | 191.72 % | 191.72 % | 191.72 % | 191.72 % | 191.72 % | 191.72 % | 191.72 % | -40.38 % | -40.38 % | -40.38 % | -86.81 % | -86.81 % | -86.81 % | -81.71 % | -81.71 % | -81.71 % | -75.45 % | -75.45 % | -75.45 % | -20.89 % | -20.89 % | -20.89 % | 42.44 % | 42.44 % | 42.44 % | 46.96 % | 46.96 % | 46.96 % | 52.91 % | 52.91 % | 52.91 % | 56.18 % | 56.18 % | 56.18 % | 60.16 % | 60.16 % | 60.16 % | - | - | - | - | - | - |
Unlevered Free Cash Flow | 27.21 % | 27.21 % | 27.21 % | 27.21 % | 27.21 % | 27.21 % | 42.34 % | 42.34 % | 42.34 % | 65.36 % | 65.36 % | 65.36 % | 245.92 % | 245.92 % | 245.92 % | 245.92 % | 245.92 % | 245.92 % | 558.99 % | 558.99 % | 558.99 % | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | 25.40 % | 25.40 % | 25.40 % | - | - | - | - | - | - |
Dividend per Share | 984.31 % | 984.31 % | 984.31 % | 984.31 % | 984.31 % | 984.31 % | 808.82 % | 808.82 % | 808.82 % | 633.33 % | 633.33 % | 633.33 % | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | -86.15 % | -86.15 % | -86.15 % | -86.15 % | -86.15 % | -86.15 % | -86.15 % | -86.15 % | -86.15 % | -86.15 % | -86.15 % | -86.15 % | 100.00 % | 100.00 % | 100.00 % | 100.00 % | 100.00 % | 100.00 % | 100.00 % | 100.00 % | 100.00 % | 100.00 % | 100.00 % | 100.00 % | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - |
Balance Sheet
- 1y
- 2y
- 5y
- ALL
© 2024 PWW Financial Data Platform. All rights reserved.