China Galaxy Securities Co., Ltd. - SEHK:6881
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 |
---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
Valuation Multiples |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
TEV/LTM Unlevered FCF | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - |
Market Cap/LTM Levered FCF | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - |
P/LTM Normalized EPS | 12.03 | 12.11 | 13.68 | 13.61 | 13.43 | 15.98 | 8.80 | 9.18 | 9.39 | 9.67 | 9.80 | 7.51 | 9.24 | 8.59 | 9.27 | 9.38 | 8.97 | 8.38 | 8.76 | 8.08 | 7.43 | 7.51 | 7.56 | 7.80 | 5.70 | 6.15 | 5.55 | 5.63 | 4.29 | 4.21 | 4.98 | 4.46 | 5.21 | 4.98 | 4.94 | 4.61 | 5.44 | 5.61 | 5.45 | 5.23 | 5.28 | 5.98 | 6.13 | 5.69 | 6.49 | 6.83 | 6.49 | 7.40 | 7.39 | 7.17 | 7.49 | 7.72 | 6.54 | 7.79 | 8.36 | 9.26 | 8.38 | 7.44 | 7.92 | 7.73 | 9.79 | 8.87 | 10.45 | 9.06 | 9.13 | 11.19 | 10.03 | 16.49 | 18.09 | 16.45 | 20.05 | 20.17 | 16.95 | 12.85 | 11.23 | 13.33 | 12.50 | 11.58 | 12.19 | 10.07 | 10.00 | 12.18 | 12.90 | 12.95 | 11.20 | 13.04 | 11.75 | 12.51 | 13.88 | 13.98 | 14.47 | 13.90 | 14.12 | 14.47 | 14.33 | 14.47 | 11.54 | 10.99 | 10.60 | 11.68 | 11.19 | 10.72 | 11.02 | 6.04 | 6.24 | 6.17 | 6.16 | 6.80 | 5.15 | 5.32 | 6.68 | 6.64 | 6.36 | 5.12 | 10.24 | 13.48 | 19.48 | 25.35 | 24.57 | 17.11 | 26.36 | 23.59 | 27.72 | 22.71 | 17.61 | 15.42 | 16.13 | 16.68 | 14.24 | 14.18 | 12.90 | 13.41 | 17.41 | 19.90 | 23.98 | 22.73 | 18.73 | 18.23 | 17.59 | 16.17 | 16.84 | 19.12 |
P/LTM EPS | 8.02 | 8.08 | 10.13 | 10.08 | 9.95 | 11.82 | 6.81 | 6.48 | 6.63 | 6.82 | 6.92 | 5.37 | 5.62 | 5.23 | 5.63 | 5.70 | 5.46 | 5.21 | 5.45 | 5.49 | 5.05 | 5.10 | 5.14 | 5.20 | 4.28 | 4.62 | 4.17 | 4.23 | 3.22 | 3.27 | 3.87 | 3.48 | 4.07 | 3.89 | 3.86 | 3.69 | 4.37 | 4.50 | 4.38 | 4.20 | 4.24 | 4.96 | 4.95 | 4.60 | 5.24 | 5.51 | 5.24 | 6.04 | 6.03 | 5.86 | 6.12 | 6.31 | 5.34 | 6.50 | 6.98 | 7.89 | 7.14 | 6.34 | 6.75 | 6.52 | 8.01 | 7.26 | 8.55 | 7.41 | 7.47 | 8.91 | 7.99 | 13.01 | 14.28 | 12.98 | 15.82 | 15.91 | 14.36 | 10.89 | 9.52 | 11.30 | 10.60 | 9.82 | 10.33 | 8.58 | 8.52 | 10.38 | 10.99 | 11.03 | 9.33 | 10.86 | 9.79 | 10.41 | 11.55 | 11.64 | 12.04 | 11.42 | 11.60 | 11.88 | 11.77 | 11.88 | 9.65 | 9.19 | 8.86 | 9.76 | 9.36 | 8.96 | 9.22 | 5.06 | 5.23 | 5.17 | 5.16 | 5.70 | 4.26 | 4.41 | 5.53 | 5.50 | 5.26 | 4.24 | 8.49 | 11.18 | 16.15 | 21.01 | 20.37 | 14.18 | 22.26 | 19.93 | 23.42 | 19.18 | 14.88 | 13.02 | 13.62 | 14.90 | 12.72 | 12.67 | 11.52 | 11.98 | 15.91 | 18.18 | 21.90 | 20.77 | 17.11 | 16.65 | 16.07 | 13.56 | 14.13 | 16.04 |
P/BV | 0.53 | 0.53 | 0.66 | 0.65 | 0.64 | 0.71 | 0.31 | 0.39 | 0.40 | 0.41 | 0.42 | 0.38 | 0.42 | 0.39 | 0.42 | 0.43 | 0.41 | 0.42 | 0.44 | 0.38 | 0.35 | 0.35 | 0.36 | 0.40 | 0.41 | 0.44 | 0.40 | 0.40 | 0.31 | 0.31 | 0.37 | 0.31 | 0.37 | 0.35 | 0.35 | 0.37 | 0.39 | 0.40 | 0.39 | 0.38 | 0.38 | 0.41 | 0.42 | 0.39 | 0.45 | 0.47 | 0.45 | 0.57 | 0.57 | 0.56 | 0.58 | 0.60 | 0.51 | 0.55 | 0.59 | 0.59 | 0.53 | 0.47 | 0.50 | 0.48 | 0.57 | 0.52 | 0.61 | 0.53 | 0.53 | 0.55 | 0.49 | 0.57 | 0.62 | 0.57 | 0.69 | 0.70 | 0.71 | 0.54 | 0.47 | 0.56 | 0.52 | 0.48 | 0.51 | 0.53 | 0.53 | 0.64 | 0.68 | 0.68 | 0.77 | 0.90 | 0.81 | 0.86 | 0.96 | 0.96 | 1.00 | 1.01 | 1.03 | 1.06 | 1.05 | 1.06 | 1.14 | 1.08 | 1.04 | 1.15 | 1.10 | 1.06 | 1.09 | 0.94 | 0.97 | 0.96 | 0.96 | 1.06 | 0.79 | 0.82 | 1.03 | 1.02 | 0.98 | 0.79 | 1.10 | 1.45 | 2.10 | 2.73 | 2.65 | 1.84 | 2.13 | 1.90 | 2.24 | 1.83 | 1.42 | 1.24 | 1.30 | 1.37 | 1.17 | 1.17 | 1.06 | 1.10 | 1.18 | 1.35 | 1.63 | 1.54 | 1.27 | 1.24 | 1.19 | 1.21 | 1.26 | 1.43 |
P/Tangible BV | 0.53 | 0.54 | 0.67 | 0.66 | 0.65 | 0.72 | 0.32 | 0.40 | 0.41 | 0.42 | 0.43 | 0.39 | 0.43 | 0.40 | 0.43 | 0.44 | 0.42 | 0.43 | 0.44 | 0.39 | 0.36 | 0.36 | 0.36 | 0.41 | 0.42 | 0.45 | 0.40 | 0.41 | 0.31 | 0.32 | 0.38 | 0.32 | 0.37 | 0.36 | 0.35 | 0.37 | 0.39 | 0.41 | 0.40 | 0.38 | 0.38 | 0.42 | 0.43 | 0.40 | 0.45 | 0.48 | 0.45 | 0.58 | 0.58 | 0.56 | 0.59 | 0.61 | 0.51 | 0.56 | 0.60 | 0.60 | 0.54 | 0.48 | 0.51 | 0.49 | 0.58 | 0.53 | 0.62 | 0.54 | 0.54 | 0.55 | 0.50 | 0.57 | 0.63 | 0.57 | 0.70 | 0.70 | 0.71 | 0.54 | 0.47 | 0.56 | 0.53 | 0.49 | 0.51 | 0.54 | 0.53 | 0.65 | 0.69 | 0.69 | 0.78 | 0.91 | 0.82 | 0.87 | 0.96 | 0.97 | 1.01 | 1.02 | 1.04 | 1.07 | 1.06 | 1.07 | 1.15 | 1.09 | 1.05 | 1.16 | 1.11 | 1.07 | 1.10 | 0.95 | 0.98 | 0.97 | 0.97 | 1.07 | 0.80 | 0.83 | 1.04 | 1.03 | 0.99 | 0.79 | 1.13 | 1.48 | 2.14 | 2.78 | 2.70 | 1.88 | 2.18 | 1.95 | 2.29 | 1.87 | 1.45 | 1.27 | 1.33 | 1.40 | 1.20 | 1.19 | 1.09 | 1.13 | 1.21 | 1.38 | 1.67 | 1.58 | 1.30 | 1.27 | 1.22 | 1.25 | 1.30 | 1.47 |
TEV/LTM Total Revenue | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - |
Market Cap/LTM Total Revenue | 3.58 | 3.58 | 3.58 | 3.67 | 3.51 | 4.07 | 2.81 | 2.79 | 2.77 | 2.94 | 3.15 | 2.84 | 3.27 | 3.13 | 3.28 | 3.22 | 3.05 | 2.72 | 2.86 | 2.90 | 2.48 | 2.48 | 2.38 | 2.34 | 2.08 | 2.18 | 2.01 | 2.08 | 1.80 | 1.71 | 1.96 | 1.81 | 2.05 | 1.89 | 1.98 | 2.18 | 2.48 | 2.54 | 2.68 | 2.50 | 2.38 | 2.84 | 3.05 | 2.83 | 3.20 | 3.36 | 3.00 | 3.62 | 3.77 | 3.76 | 4.25 | 4.35 | 3.87 | 4.70 | 4.98 | 5.25 | 4.58 | 3.90 | 4.02 | 4.15 | 5.36 | 5.58 | 5.89 | 5.18 | 5.37 | 6.25 | 5.95 | 8.80 | 9.49 | 7.96 | 9.38 | 9.61 | 8.41 | 5.91 | 5.19 | 5.86 | 5.58 | 5.38 | 5.67 | 5.25 | 5.51 | 6.46 | 7.15 | 7.37 | 6.90 | 7.98 | 6.99 | 7.73 | 8.43 | 9.78 | 10.08 | 7.60 | 7.53 | 7.24 | 7.65 | 8.18 | 5.92 | 5.19 | 3.07 | 3.38 | 3.24 | 3.11 | 3.19 | 2.03 | 2.10 | 2.07 | 2.07 | 2.28 | 1.95 | 2.02 | 2.53 | 2.52 | 2.41 | 1.94 | 3.49 | 4.60 | 6.65 | 8.65 | 6.63 | 4.61 | 6.56 | 5.87 | 6.90 | 5.65 | 4.38 | 3.84 | 4.02 | 4.48 | 3.82 | 3.80 | 3.46 | 3.60 | 4.72 | 5.39 | 6.49 | 6.16 | 5.07 | 4.94 | 4.76 | 4.63 | 4.82 | 5.44 |
TEV/LTM EBITDA | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - |
TEV/LTM EBIT | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - |
Margin Analysis |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Gross Margin | 100.00 | 100.00 | 56.66 | 56.66 | 56.66 | 53.58 | 53.58 | 52.46 | 52.46 | 52.46 | 52.46 | 54.47 | 51.04 | 51.04 | 51.04 | 56.17 | 56.17 | 56.17 | 55.36 | 55.36 | 55.36 | 53.56 | 53.56 | 53.56 | 99.95 | 99.95 | 99.95 | 92.27 | 92.27 | 92.27 | 99.95 | 99.95 | 99.95 | 99.95 | 99.95 | 99.95 | 100.00 | 100.00 | 100.00 | 90.32 | 90.32 | 90.32 | 100.01 | 100.01 | 100.01 | 100.01 | 100.01 | 100.01 | 86.79 | 86.79 | 86.79 | 86.76 | 86.76 | 86.76 | 92.40 | 92.40 | 92.40 | 82.22 | 82.22 | 82.22 | 98.42 | 98.42 | 98.42 | 72.72 | 72.72 | 72.72 | 84.15 | 84.15 | 84.15 | 97.52 | 97.52 | 97.52 | 99.18 | 99.18 | 99.18 | 98.49 | 98.49 | 98.49 | 97.39 | 97.39 | 97.39 | 97.68 | 97.68 | 97.68 | 97.85 | 97.85 | 97.85 | 98.02 | 98.02 | 98.02 | 97.97 | 97.97 | 97.97 | 97.94 | 97.94 | 97.94 | 97.95 | 97.95 | 97.95 | 97.96 | 97.96 | 97.96 | 98.17 | 98.17 | 98.17 | 98.31 | 98.31 | 98.31 | 98.38 | 98.38 | 98.38 | 98.46 | 98.46 | 98.46 | 98.39 | 98.39 | 98.39 | 98.27 | 98.27 | 98.27 | 98.09 | 98.09 | 98.09 | 97.86 | 97.86 | 97.86 | 97.71 | 97.71 | 97.71 | 97.78 | 97.78 | 97.78 | 97.87 | 97.87 | 97.87 | 97.98 | 97.98 | 97.98 | 98.10 | 98.10 | 98.10 | 98.10 |
SG&A Margin | - | - | 21.41 | 21.41 | 21.41 | 21.04 | 21.04 | 21.39 | 21.39 | 21.39 | 21.39 | 20.92 | 23.59 | 23.59 | 23.59 | 22.02 | 22.02 | 22.02 | 21.35 | 21.35 | 21.35 | 20.93 | 20.93 | 20.93 | 26.70 | 26.70 | 26.70 | 25.52 | 25.52 | 25.52 | 27.17 | 27.17 | 27.17 | 27.42 | 27.42 | 27.42 | 28.08 | 28.08 | 28.08 | 30.18 | 30.18 | 30.18 | 31.10 | 31.10 | 31.10 | 33.11 | 33.11 | 33.11 | 25.00 | 25.00 | 25.00 | 35.61 | 35.61 | 35.61 | 36.96 | 36.96 | 36.96 | 28.75 | 28.75 | 28.75 | 36.87 | 36.87 | 36.87 | 13.74 | 13.74 | 13.74 | 27.35 | 27.35 | 27.35 | 40.75 | 40.75 | 40.75 | 50.97 | 50.97 | 50.97 | 46.54 | 46.54 | 46.54 | 40.40 | 40.40 | 40.40 | 39.81 | 39.81 | 39.81 | 37.69 | 37.69 | 37.69 | 35.75 | 35.75 | 35.75 | 36.06 | 36.06 | 36.06 | 36.34 | 36.34 | 36.34 | 38.52 | 38.52 | 38.52 | 40.11 | 40.11 | 40.11 | 38.77 | 38.77 | 38.77 | 37.83 | 37.83 | 37.83 | 37.49 | 37.49 | 37.49 | 37.07 | 37.07 | 37.07 | 38.07 | 38.07 | 38.07 | 39.93 | 39.93 | 39.93 | 39.60 | 39.60 | 39.60 | 39.15 | 39.15 | 39.15 | 38.64 | 38.64 | 38.64 | 37.34 | 37.34 | 37.34 | 37.94 | 37.94 | 37.94 | 38.68 | 38.68 | 38.68 | 38.78 | 38.78 | 38.78 | 38.78 |
EBITDA Margin | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - |
EBIT Margin | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - |
Earnings from Cont. Ops Margin | 28.65 | 28.65 | 22.68 | 22.68 | 22.68 | 21.31 | 21.31 | 21.93 | 21.93 | 21.93 | 21.93 | 22.79 | 24.18 | 24.18 | 24.18 | 24.81 | 24.81 | 24.81 | 23.52 | 23.52 | 23.52 | 22.47 | 22.47 | 22.47 | 25.58 | 25.58 | 25.58 | 27.18 | 27.18 | 27.18 | 28.25 | 28.25 | 28.25 | 29.30 | 29.30 | 29.30 | 28.73 | 28.73 | 28.73 | 28.77 | 28.77 | 28.77 | 29.47 | 29.47 | 29.47 | 30.97 | 30.97 | 30.97 | 30.20 | 30.20 | 30.20 | 28.91 | 28.91 | 28.91 | 28.47 | 28.47 | 28.47 | 30.15 | 30.15 | 30.15 | 31.54 | 31.54 | 31.54 | 32.46 | 32.46 | 32.46 | 33.46 | 33.46 | 33.46 | 29.64 | 29.64 | 29.64 | 30.81 | 30.81 | 30.81 | 31.87 | 31.87 | 31.87 | 33.15 | 33.15 | 33.15 | 34.61 | 34.61 | 34.61 | 37.20 | 37.20 | 37.20 | 39.56 | 39.56 | 39.56 | 38.91 | 38.91 | 38.91 | 38.30 | 38.30 | 38.30 | 36.24 | 36.24 | 36.24 | 34.74 | 34.74 | 34.74 | 36.25 | 36.25 | 36.25 | 37.32 | 37.32 | 37.32 | 37.37 | 37.37 | 37.37 | 37.44 | 37.44 | 37.44 | 35.78 | 35.78 | 35.78 | 32.70 | 32.70 | 32.70 | 31.42 | 31.42 | 31.42 | 29.68 | 29.68 | 29.68 | 27.49 | 27.49 | 27.49 | 27.92 | 27.92 | 27.92 | 26.47 | 26.47 | 26.47 | 24.68 | 24.68 | 24.68 | 26.81 | 26.81 | 26.81 | 26.81 |
Net Income Margin | 28.65 | 28.65 | 22.67 | 22.67 | 22.67 | 21.30 | 21.30 | 21.91 | 21.91 | 21.91 | 21.91 | 22.77 | 24.18 | 24.18 | 24.18 | 24.81 | 24.81 | 24.81 | 23.51 | 23.51 | 23.51 | 22.46 | 22.46 | 22.46 | 25.53 | 25.53 | 25.53 | 27.03 | 27.03 | 27.03 | 28.06 | 28.06 | 28.06 | 29.06 | 29.06 | 29.06 | 28.48 | 28.48 | 28.48 | 28.57 | 28.57 | 28.57 | 29.24 | 29.24 | 29.24 | 30.68 | 30.68 | 30.68 | 29.94 | 29.94 | 29.94 | 28.66 | 28.66 | 28.66 | 28.26 | 28.26 | 28.26 | 30.03 | 30.03 | 30.03 | 31.35 | 31.35 | 31.35 | 32.22 | 32.22 | 32.22 | 33.08 | 33.08 | 33.08 | 29.19 | 29.19 | 29.19 | 30.34 | 30.34 | 30.34 | 31.45 | 31.45 | 31.45 | 32.78 | 32.78 | 32.78 | 34.28 | 34.28 | 34.28 | 36.90 | 36.90 | 36.90 | 39.29 | 39.29 | 39.29 | 38.66 | 38.66 | 38.66 | 38.07 | 38.07 | 38.07 | 36.03 | 36.03 | 36.03 | 34.56 | 34.56 | 34.56 | 36.09 | 36.09 | 36.09 | 37.16 | 37.16 | 37.16 | 37.21 | 37.21 | 37.21 | 37.27 | 37.27 | 37.27 | 35.61 | 35.61 | 35.61 | 32.53 | 32.53 | 32.53 | 31.24 | 31.24 | 31.24 | 29.50 | 29.50 | 29.50 | 27.28 | 27.28 | 27.28 | 27.66 | 27.66 | 27.66 | 26.25 | 26.25 | 26.25 | 24.49 | 24.49 | 24.49 | 26.60 | 26.60 | 26.60 | 26.60 |
Levered Free Cash Flow Margin | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - |
Unlevered Free Cash Flow Margin | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - |
Margin Analysis |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Total Revenue | - | - | HKD$ 38005.89 | - | - | HKD$ 39667.59 | - | - | HKD$ 37812.76 | - | - | HKD$ 35690.67 | - | - | HKD$ 37267.19 | - | - | HKD$ 35326.78 | - | - | HKD$ 36385.00 | - | - | HKD$ 38740.69 | - | - | HKD$ 37244.53 | - | - | HKD$ 39958.16 | - | - | HKD$ 41845.63 | - | - | HKD$ 38410.42 | - | - | HKD$ 38659.22 | - | - | HKD$ 34018.04 | - | - | HKD$ 29958.88 | - | - | HKD$ 27534.98 | - | - | HKD$ 25432.47 | - | - | HKD$ 25252.20 | - | - | HKD$ 23248.29 | - | - | HKD$ 20767.06 | - | - | HKD$ 18754.42 | - | - | HKD$ 16759.08 | - | - | HKD$ 13944.72 | - | - | HKD$ 12255.90 | - | - | HKD$ 10652.40 | - | - | HKD$ 9955.79 | - | - | HKD$ 10890.87 | - | - | HKD$ 11765.65 | - | - | HKD$ 12506.94 | - | - | HKD$ 13121.96 | - | - | HKD$ 13736.97 | - | - | HKD$ 14159.52 | - | - | HKD$ 14582.07 | - | - | HKD$ 17339.74 | - | - | HKD$ 20097.41 | - | - | HKD$ 24302.46 | - | - | HKD$ 28507.52 | - | - | HKD$ 25911.86 | - | - | HKD$ 23316.20 | - | - | HKD$ 17901.46 | - | - | HKD$ 12486.72 | - | - | HKD$ 10833.78 | - | - | HKD$ 9180.85 | - | - | HKD$ 8633.51 | - | - | HKD$ 8314.22 | - | - | HKD$ 7503.98 | - | - | HKD$ 6693.75 | - |
Profitability |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Return on Equity | 7.58 % | 7.58 % | 6.41 % | 6.41 % | 6.41 % | 5.83 % | 5.83 % | 6.09 % | 6.09 % | 6.09 % | 6.09 % | 6.76 % | 7.09 % | 7.09 % | 7.09 % | 7.68 % | 7.68 % | 7.68 % | 8.17 % | 8.17 % | 8.17 % | 7.71 % | 7.71 % | 7.71 % | 9.48 % | 9.48 % | 9.48 % | 10.87 % | 10.87 % | 10.87 % | 10.59 % | 10.59 % | 10.59 % | 11.62 % | 11.62 % | 11.62 % | 10.54 % | 10.54 % | 10.54 % | 9.58 % | 9.58 % | 9.58 % | 9.26 % | 9.26 % | 9.26 % | 9.50 % | 9.50 % | 9.50 % | 9.72 % | 9.72 % | 9.72 % | 8.74 % | 8.74 % | 8.74 % | 7.83 % | 7.83 % | 7.83 % | 7.59 % | 7.59 % | 7.59 % | - | - | - | 6.27 % | 6.27 % | 6.27 % | 5.80 % | 5.80 % | 5.80 % | 4.47 % | 4.47 % | 4.47 % | - | - | - | 5.04 % | 5.04 % | 5.04 % | 5.66 % | 5.66 % | 5.66 % | 6.52 % | 6.52 % | 6.52 % | 7.36 % | 7.36 % | 7.36 % | 8.54 % | 8.54 % | 8.54 % | 8.66 % | 8.66 % | 8.66 % | 8.97 % | 8.97 % | 8.97 % | 10.09 % | 10.09 % | 10.09 % | 11.98 % | 11.98 % | 11.98 % | 15.12 % | 15.12 % | 15.12 % | 22.81 % | 22.81 % | 22.81 % | 20.77 % | 20.77 % | 20.77 % | 20.34 % | 20.34 % | 20.34 % | 14.93 % | 14.93 % | 14.93 % | 13.84 % | 13.84 % | 13.84 % | 11.54 % | 11.54 % | 11.54 % | 9.80 % | 9.80 % | 9.80 % | 9.82 % | 9.82 % | 9.82 % | 10.03 % | 10.03 % | 10.03 % | - | - | - | - | - | - | - | - | - | - |
Return on Assets | - | - | 1.16 % | 1.16 % | 1.16 % | 1.01 % | 1.01 % | 1.02 % | 1.02 % | 1.02 % | 1.02 % | 1.22 % | 1.22 % | 1.22 % | 1.22 % | 1.28 % | 1.28 % | 1.28 % | 1.37 % | 1.37 % | 1.37 % | 1.31 % | 1.31 % | 1.31 % | 1.65 % | 1.65 % | 1.65 % | 1.91 % | 1.91 % | 1.91 % | 1.95 % | 1.95 % | 1.95 % | 2.09 % | 2.09 % | 2.09 % | 1.90 % | 1.90 % | 1.90 % | 1.83 % | 1.83 % | 1.83 % | 1.82 % | 1.82 % | 1.82 % | 1.92 % | 1.92 % | 1.92 % | 1.94 % | 1.94 % | 1.94 % | 1.79 % | 1.79 % | 1.79 % | - | - | - | 1.85 % | 1.85 % | 1.85 % | - | - | - | 1.46 % | 1.46 % | 1.46 % | - | - | - | 1.16 % | 1.16 % | 1.16 % | - | - | - | 1.31 % | 1.31 % | 1.31 % | 1.47 % | 1.47 % | 1.47 % | 1.61 % | 1.61 % | 1.61 % | 1.81 % | 1.81 % | 1.81 % | 2.08 % | 2.08 % | 2.08 % | 2.11 % | 2.11 % | 2.11 % | 1.90 % | 1.90 % | 1.90 % | 2.13 % | 2.13 % | 2.13 % | 1.95 % | 1.95 % | 1.95 % | 2.47 % | 2.47 % | 2.47 % | 4.11 % | 4.11 % | 4.11 % | 3.74 % | 3.74 % | 3.74 % | 3.26 % | 3.26 % | 3.26 % | 2.39 % | 2.39 % | 2.39 % | 2.93 % | 2.93 % | 2.93 % | 2.45 % | 2.45 % | 2.45 % | 2.89 % | 2.89 % | 2.89 % | 2.72 % | 2.72 % | 2.72 % | 3.02 % | 3.02 % | 3.02 % | - | - | - | - | - | - | - | - | - | - |
Return on Capital | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - |
Dividends |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Dividend/Market Cap | - | 2.56 % | 2.52 % | 2.56 % | 2.64 % | 2.56 % | 6.29 % | 5.95 % | 6.00 % | 5.82 % | 5.74 % | 6.39 % | 5.95 % | 6.40 % | 5.94 % | 5.87 % | 6.13 % | 6.07 % | 5.81 % | 5.40 % | 5.82 % | 5.88 % | 6.02 % | 6.52 % | - | - | - | - | 8.04 % | 6.69 % | 5.83 % | 6.60 % | 5.69 % | 5.98 % | 6.07 % | 6.19 % | 6.10 % | 5.85 % | 6.03 % | 6.27 % | 6.16 % | 5.87 % | 6.06 % | 6.52 % | 5.71 % | 5.50 % | 3.78 % | 3.65 % | 3.66 % | 3.77 % | 3.60 % | 3.50 % | 4.13 % | 4.03 % | 3.75 % | 3.78 % | 4.18 % | 4.67 % | 4.43 % | 4.66 % | 2.38 % | 2.63 % | 2.23 % | 2.57 % | 2.55 % | 2.46 % | 2.74 % | 2.43 % | 2.21 % | 2.43 % | 2.04 % | 2.04 % | 2.73 % | 3.60 % | 4.11 % | 3.47 % | 3.70 % | 3.99 % | 3.79 % | 3.59 % | 3.61 % | 2.99 % | 2.86 % | 2.88 % | 3.24 % | 2.78 % | 3.09 % | 2.90 % | 2.61 % | 2.59 % | 2.51 % | 2.58 % | 2.54 % | 2.47 % | 2.46 % | 2.44 % | 4.87 % | 5.11 % | 5.24 % | 4.80 % | 5.09 % | 5.40 % | 5.24 % | 5.71 % | 5.53 % | 5.66 % | 2.80 % | 2.55 % | 3.47 % | 3.35 % | 2.69 % | 2.75 % | 2.90 % | 3.59 % | 3.66 % | 2.86 % | 1.98 % | 1.52 % | 1.57 % | 2.26 % | 0.83 % | 0.93 % | 0.80 % | 0.98 % | 1.27 % | 1.45 % | 1.38 % | 1.33 % | 1.54 % | 1.54 % | - | - | - | - | - | - | - | - | - | - | - | - |
Buyback Yield/Market Cap | - | - | - | -3.62 % | -3.62 % | -3.62 % | -3.62 % | -5.68 % | -5.68 % | -5.75 % | -7.86 % | -7.86 % | -7.86 % | -7.86 % | -7.86 % | -4.09 % | -4.09 % | -4.09 % | -4.09 % | -2.07 % | -2.07 % | -2.00 % | -0.00 | -0.00 | -0.00 | -0.00 | -0.00 | -0.00 | -0.00 | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | -6.29 % | -6.29 % | -6.29 % | -6.29 % | -6.29 % | -6.29 % | -6.29 % | -6.29 % | -6.29 % | -6.29 % | -6.29 % | -6.29 % | 0.00 | 0.00 | 0.00 | - | -0.00 | - | - | - | -26.53 % | -26.53 % | -26.53 % | -26.53 % | -26.53 % | -26.53 % | -26.53 % | -26.53 % | -26.53 % | -26.53 % | -26.53 % | -26.53 % | - | - | - | - | -0.00 | -0.00 | -0.00 | -0.00 | -0.00 | 2.00 % | 2.00 % | 1.47 % | 1.47 % | 1.47 % | 1.47 % | 1.47 % | 1.47 % | 1.47 % | 1.47 % | 1.47 % | 1.47 % | -0.54 % | -0.54 % | - |
Dividend/TEV | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - |