Huatai Securities Co., Ltd. - SEHK:6886
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 |
---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
Valuation Multiples |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
TEV/LTM Unlevered FCF | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - |
Market Cap/LTM Levered FCF | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - |
P/LTM Normalized EPS | 16.50 | 16.50 | 17.08 | 17.45 | 17.12 | 23.89 | 16.04 | 16.96 | 15.80 | 17.31 | 17.56 | 15.04 | 14.91 | 14.09 | 14.31 | 14.70 | 16.44 | 17.26 | 17.34 | 18.75 | 15.22 | 14.96 | 15.53 | 15.74 | 18.28 | 18.82 | 18.48 | 18.96 | 17.37 | 13.75 | 14.90 | 13.33 | 14.28 | 13.39 | 13.42 | 16.20 | 14.47 | 15.60 | 16.22 | 14.45 | 14.49 | 16.88 | 16.27 | 15.36 | 16.81 | 18.26 | 16.93 | 18.54 | 17.02 | 17.24 | 17.85 | 19.13 | 20.18 | 20.32 | 21.19 | 24.79 | 22.41 | 20.60 | 21.63 | 20.32 | 27.78 | 28.36 | 30.41 | 25.41 | 26.13 | 31.23 | 31.02 | 32.95 | 36.19 | 30.21 | 33.08 | 41.56 | 27.00 | 22.46 | 19.01 | 19.71 | 19.54 | 16.99 | 16.57 | 15.86 | 15.36 | 17.29 | 18.80 | 18.54 | 16.89 | 28.37 | 24.99 | 27.95 | 28.34 | 31.69 | 32.15 | 28.06 | 25.24 | 24.79 | 23.97 | 24.03 | 23.55 | 23.97 | 23.18 | 25.73 | 26.64 | 22.85 | 25.99 | 15.95 | 16.00 | 15.63 | 14.73 | 12.60 | 9.67 | 10.35 | 14.00 | 13.25 | 12.55 | 10.18 | 10.67 | 14.09 | 28.07 |
P/LTM EPS | 10.26 | 10.26 | 10.62 | 10.85 | 10.64 | 14.68 | 10.47 | 11.07 | 10.31 | 11.30 | 11.46 | 10.55 | 10.82 | 10.23 | 10.39 | 10.67 | 11.93 | 12.41 | 12.46 | 13.36 | 10.85 | 10.66 | 11.07 | 11.04 | 11.92 | 12.27 | 12.05 | 12.36 | 11.32 | 10.39 | 11.26 | 9.99 | 10.70 | 10.04 | 10.06 | 10.12 | 11.00 | 11.87 | 12.34 | 10.99 | 11.02 | 12.63 | 12.18 | 11.65 | 12.74 | 13.85 | 12.84 | 14.25 | 13.72 | 13.90 | 14.39 | 15.43 | 16.27 | 16.56 | 17.27 | 20.40 | 18.44 | 16.95 | 17.80 | 16.70 | 22.70 | 23.17 | 24.85 | 20.76 | 21.35 | 26.34 | 26.16 | 27.19 | 29.86 | 24.93 | 27.29 | 33.95 | 18.62 | 15.49 | 13.11 | 13.59 | 13.47 | 11.95 | 11.65 | 11.24 | 10.89 | 12.25 | 13.32 | 13.31 | 13.20 | 22.64 | 19.95 | 22.30 | 22.62 | 25.23 | 25.60 | 22.43 | 20.18 | 19.82 | 19.16 | 19.20 | 19.00 | 19.34 | 18.70 | 20.76 | 21.50 | 18.75 | 21.33 | 13.09 | 13.14 | 12.83 | 12.09 | 10.40 | 7.90 | 8.45 | 11.43 | 10.82 | 10.25 | 8.25 | 8.65 | 11.47 | 22.74 |
P/BV | 1.09 | 1.09 | 1.13 | 1.15 | 1.13 | 0.83 | 0.77 | 0.81 | 0.76 | 0.83 | 0.84 | 0.71 | 0.99 | 0.93 | 0.95 | 0.97 | 1.09 | 0.93 | 0.93 | 1.06 | 0.86 | 0.84 | 0.87 | 0.62 | 0.88 | 0.90 | 0.89 | 0.91 | 0.83 | 0.76 | 0.82 | 0.85 | 0.91 | 0.85 | 0.85 | 0.96 | 1.02 | 1.10 | 1.14 | 1.02 | 1.02 | 1.15 | 1.11 | 0.98 | 1.08 | 1.17 | 1.08 | 1.18 | 1.21 | 1.23 | 1.27 | 1.36 | 1.44 | 1.48 | 1.54 | 1.51 | 1.36 | 1.25 | 1.32 | 1.28 | 1.40 | 1.43 | 1.54 | 1.28 | 1.32 | 1.48 | 1.47 | 1.57 | 1.73 | 1.44 | 1.58 | 1.79 | 1.79 | 1.49 | 1.26 | 1.30 | 1.29 | 1.25 | 1.22 | 1.25 | 1.21 | 1.36 | 1.48 | 1.41 | 1.44 | 1.63 | 1.43 | 1.60 | 1.63 | 1.93 | 1.96 | 1.65 | 1.48 | 1.46 | 1.41 | 1.43 | 1.61 | 1.64 | 1.58 | 1.76 | 1.82 | 1.63 | 1.86 | 1.68 | 1.68 | 1.64 | 1.55 | 1.52 | 1.28 | 1.37 | 1.86 | 1.76 | 1.67 | 1.29 | 1.36 | 2.64 | 3.16 |
P/Tangible BV | 1.10 | 1.10 | 1.14 | 1.17 | 1.14 | 0.84 | 0.83 | 0.88 | 0.82 | 0.90 | 0.91 | 0.77 | 1.06 | 1.01 | 1.02 | 1.05 | 1.17 | 1.00 | 1.01 | 1.14 | 0.92 | 0.91 | 0.94 | 0.66 | 0.95 | 0.98 | 0.96 | 0.98 | 0.90 | 0.82 | 0.89 | 0.91 | 0.97 | 0.91 | 0.92 | 1.03 | 1.10 | 1.18 | 1.23 | 1.10 | 1.10 | 1.22 | 1.18 | 1.04 | 1.14 | 1.24 | 1.15 | 1.25 | 1.29 | 1.31 | 1.36 | 1.45 | 1.53 | 1.58 | 1.65 | 1.61 | 1.46 | 1.34 | 1.41 | 1.37 | 1.50 | 1.54 | 1.65 | 1.38 | 1.42 | 1.59 | 1.58 | 1.69 | 1.86 | 1.55 | 1.70 | 1.93 | 1.92 | 1.60 | 1.35 | 1.40 | 1.39 | 1.36 | 1.33 | 1.35 | 1.31 | 1.47 | 1.60 | 1.54 | 1.57 | 1.78 | 1.57 | 1.75 | 1.78 | 2.11 | 2.14 | 1.81 | 1.62 | 1.59 | 1.54 | 1.57 | 1.62 | 1.65 | 1.59 | 1.77 | 1.83 | 1.64 | 1.87 | 1.69 | 1.69 | 1.65 | 1.56 | 1.53 | 1.29 | 1.38 | 1.87 | 1.77 | 1.68 | 1.30 | 1.36 | 2.67 | 3.19 |
TEV/LTM Total Revenue | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - |
Market Cap/LTM Total Revenue | 3.45 | 3.45 | 3.55 | 3.62 | 3.55 | 4.09 | 3.30 | 3.48 | 3.27 | 3.56 | 3.62 | 3.31 | 3.28 | 3.12 | 3.20 | 3.28 | 3.64 | 3.83 | 3.85 | 4.00 | 3.29 | 3.23 | 3.34 | 3.22 | 2.96 | 3.08 | 2.99 | 3.07 | 2.80 | 2.67 | 2.93 | 2.83 | 3.05 | 2.86 | 2.86 | 3.30 | 4.03 | 4.35 | 4.46 | 3.96 | 3.99 | 4.15 | 3.99 | 3.65 | 4.00 | 4.32 | 4.02 | 4.58 | 4.50 | 4.58 | 4.73 | 5.03 | 5.30 | 5.88 | 6.16 | 6.93 | 6.27 | 5.84 | 6.16 | 5.92 | 7.49 | 7.53 | 8.12 | 6.80 | 6.97 | 8.45 | 8.37 | 9.46 | 10.33 | 7.87 | 8.68 | 10.69 | 8.45 | 7.13 | 6.06 | 6.30 | 6.23 | 5.72 | 5.63 | 4.79 | 4.65 | 5.30 | 5.69 | 5.46 | 5.50 | 7.52 | 6.67 | 7.35 | 7.52 | 8.41 | 8.50 | 7.60 | 6.92 | 6.86 | 6.67 | 6.76 | 6.62 | 6.65 | 6.46 | 7.28 | 7.34 | 6.40 | 7.17 | 5.18 | 5.23 | 5.11 | 4.87 | 4.63 | 3.91 | 4.12 | 5.46 | 5.25 | 4.96 | 4.42 | 4.52 | 5.74 | 10.53 |
TEV/LTM EBITDA | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - |
TEV/LTM EBIT | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - |
Margin Analysis |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Gross Margin | 47.10 | 47.10 | 47.10 | 47.10 | 47.10 | 54.51 | 54.51 | 51.26 | 51.26 | 51.26 | 51.26 | 52.62 | 84.57 | 84.57 | 84.57 | 84.57 | 84.57 | 83.27 | 83.27 | 45.96 | 45.96 | 45.85 | 45.85 | 45.85 | 83.63 | 83.63 | 83.63 | 85.79 | 85.79 | 85.79 | 86.33 | 86.33 | 86.33 | 86.18 | 86.18 | 86.18 | 82.76 | 82.76 | 82.76 | 82.74 | 82.74 | 82.74 | 83.09 | 83.09 | 83.09 | 85.13 | 85.13 | 85.13 | 55.61 | 55.61 | 55.61 | 56.46 | 56.46 | 56.46 | 53.68 | 53.68 | 53.68 | 54.86 | 54.86 | 54.86 | 55.17 | 55.17 | 55.17 | 53.36 | 53.36 | 53.36 | 54.43 | 54.43 | 54.43 | 51.70 | 51.70 | 51.70 | 55.85 | 55.85 | 55.85 | 56.69 | 56.69 | 56.69 | 56.89 | 56.89 | 56.89 | 55.78 | 55.78 | 55.78 | 51.05 | 51.05 | 51.05 | 52.05 | 52.05 | 52.05 | 53.37 | 53.37 | 53.37 | 54.98 | 54.98 | 54.98 | 55.80 | 55.80 | 55.80 | 56.46 | 56.46 | 56.46 | 61.16 | 61.16 | 61.16 | 61.94 | 61.94 | 61.94 | 64.28 | 64.28 | 64.28 | 65.15 | 65.15 | 65.15 | 60.38 | 60.38 | 60.38 |
SG&A Margin | -10.80 | -10.80 | -10.80 | -10.80 | -10.80 | -1.57 | -1.57 | 1.65 | 1.65 | 1.65 | 1.65 | 1.49 | 29.44 | 29.44 | 29.44 | 29.44 | 29.44 | 31.52 | 31.52 | 2.01 | 2.01 | 2.15 | 2.15 | 2.15 | 34.01 | 34.01 | 34.01 | 31.83 | 31.83 | 31.83 | 30.58 | 30.58 | 30.58 | 29.50 | 29.50 | 29.50 | 31.28 | 31.28 | 31.28 | 30.60 | 30.60 | 30.60 | 31.43 | 31.43 | 31.43 | 33.49 | 33.49 | 33.49 | 1.04 | 1.04 | 1.04 | 1.54 | 1.54 | 1.54 | 1.31 | 1.31 | 1.31 | 1.34 | 1.34 | 1.34 | 2.44 | 2.44 | 2.44 | 2.73 | 2.73 | 2.73 | 2.87 | 2.87 | 2.87 | 3.23 | 3.23 | 3.23 | 2.28 | 2.28 | 2.28 | 2.24 | 2.24 | 2.24 | 2.19 | 2.19 | 2.19 | 2.23 | 2.23 | 2.23 | 2.24 | 2.24 | 2.24 | 2.21 | 2.21 | 2.21 | 2.25 | 2.25 | 2.25 | 2.30 | 2.30 | 2.30 | 1.56 | 1.56 | 1.56 | 0.95 | 0.95 | 0.95 | 1.19 | 1.19 | 1.19 | 1.12 | 1.12 | 1.12 | 1.17 | 1.17 | 1.17 | 1.79 | 1.79 | 1.79 | 1.92 | 1.92 | 1.92 |
EBITDA Margin | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - |
EBIT Margin | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - |
Earnings from Cont. Ops Margin | 39.01 | 39.01 | 39.01 | 39.01 | 39.01 | 33.08 | 33.08 | 38.37 | 38.37 | 38.37 | 38.37 | 37.30 | 35.89 | 35.89 | 35.89 | 35.89 | 35.89 | 36.48 | 36.48 | 38.65 | 38.65 | 37.98 | 37.98 | 37.98 | 29.38 | 29.38 | 29.38 | 29.62 | 29.62 | 29.62 | 31.78 | 31.78 | 31.78 | 33.25 | 33.25 | 33.25 | 37.74 | 37.74 | 37.74 | 34.43 | 34.43 | 34.43 | 32.60 | 32.60 | 32.60 | 33.34 | 33.34 | 33.34 | 36.64 | 36.64 | 36.64 | 39.81 | 39.81 | 39.81 | 36.74 | 36.74 | 36.74 | 37.03 | 37.03 | 37.03 | 33.58 | 33.58 | 33.58 | 32.18 | 32.18 | 32.18 | 33.85 | 33.85 | 33.85 | 32.56 | 32.56 | 32.56 | 44.62 | 44.62 | 44.62 | 45.64 | 45.64 | 45.64 | 46.47 | 46.47 | 46.47 | 44.82 | 44.82 | 44.82 | 36.69 | 36.69 | 36.69 | 37.52 | 37.52 | 37.52 | 38.09 | 38.09 | 38.09 | 38.50 | 38.50 | 38.50 | 37.95 | 37.95 | 37.95 | 37.16 | 37.16 | 37.16 | 41.38 | 41.38 | 41.38 | 41.80 | 41.80 | 41.80 | 43.28 | 43.28 | 43.28 | 44.25 | 44.25 | 44.25 | 38.91 | 38.91 | 38.91 |
Net Income Margin | 38.28 | 38.28 | 38.28 | 38.28 | 38.28 | 32.13 | 32.13 | 37.41 | 37.41 | 37.41 | 37.41 | 36.49 | 35.14 | 35.14 | 35.14 | 35.14 | 35.14 | 35.77 | 35.77 | 37.73 | 37.73 | 36.93 | 36.93 | 36.93 | 28.53 | 28.53 | 28.53 | 28.79 | 28.79 | 28.79 | 31.05 | 31.05 | 31.05 | 32.63 | 32.63 | 32.63 | 37.33 | 37.33 | 37.33 | 34.08 | 34.08 | 34.08 | 32.37 | 32.37 | 32.37 | 33.20 | 33.20 | 33.20 | 36.28 | 36.28 | 36.28 | 39.63 | 39.63 | 39.63 | 36.53 | 36.53 | 36.53 | 36.80 | 36.80 | 36.80 | 33.28 | 33.28 | 33.28 | 31.53 | 31.53 | 31.53 | 33.09 | 33.09 | 33.09 | 31.75 | 31.75 | 31.75 | 44.03 | 44.03 | 44.03 | 45.08 | 45.08 | 45.08 | 45.97 | 45.97 | 45.97 | 44.19 | 44.19 | 44.19 | 35.39 | 35.39 | 35.39 | 36.35 | 36.35 | 36.35 | 36.71 | 36.71 | 36.71 | 37.03 | 37.03 | 37.03 | 36.98 | 36.98 | 36.98 | 36.32 | 36.32 | 36.32 | 40.83 | 40.83 | 40.83 | 41.41 | 41.41 | 41.41 | 42.94 | 42.94 | 42.94 | 43.87 | 43.87 | 43.87 | 38.45 | 38.45 | 38.45 |
Levered Free Cash Flow Margin | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - |
Unlevered Free Cash Flow Margin | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - |
Margin Analysis |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Total Revenue | - | - | - | - | - | HKD$ 44719.89 | - | - | HKD$ 39363.20 | - | - | HKD$ 33970.31 | - | - | HKD$ 37641.71 | - | - | HKD$ 39284.16 | - | - | HKD$ 36837.57 | - | - | HKD$ 34500.70 | - | - | HKD$ 32239.15 | - | - | HKD$ 38207.35 | - | - | HKD$ 40969.14 | - | - | HKD$ 42498.31 | - | - | HKD$ 44058.35 | - | - | HKD$ 37600.12 | - | - | HKD$ 38525.35 | - | - | HKD$ 37409.46 | - | - | HKD$ 35117.14 | - | - | HKD$ 33843.21 | - | - | HKD$ 30847.94 | - | - | HKD$ 26863.69 | - | - | HKD$ 26344.62 | - | - | HKD$ 22635.56 | - | - | HKD$ 20263.04 | - | - | HKD$ 19236.51 | - | - | HKD$ 17072.37 | - | - | HKD$ 22137.45 | - | - | HKD$ 22560.77 | - | - | HKD$ 23076.94 | - | - | HKD$ 22610.24 | - | - | HKD$ 18775.01 | - | - | HKD$ 19033.90 | - | - | HKD$ 18644.18 | - | - | HKD$ 18238.34 | - | - | HKD$ 20006.72 | - | - | HKD$ 20356.43 | - | - | HKD$ 26192.87 | - | - | HKD$ 27824.99 | - | - | HKD$ 26290.77 | - | - | HKD$ 23738.25 |
Profitability |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Return on Equity | 8.86 % | 8.86 % | 8.86 % | 8.86 % | 8.86 % | 6.69 % | 6.69 % | 6.80 % | 6.80 % | 6.80 % | 6.80 % | 7.45 % | 7.78 % | 7.78 % | 7.78 % | 7.78 % | 7.78 % | 7.63 % | 7.63 % | 7.55 % | 7.55 % | 7.11 % | 7.11 % | 7.11 % | 6.85 % | 6.85 % | 6.85 % | 7.70 % | 7.70 % | 7.70 % | 8.58 % | 8.58 % | 8.58 % | 9.57 % | 9.57 % | 9.57 % | 9.65 % | 9.65 % | 9.65 % | 9.31 % | 9.31 % | 9.31 % | 8.59 % | 8.59 % | 8.59 % | 8.43 % | 8.43 % | 8.43 % | 9.08 % | 9.08 % | 9.08 % | 9.25 % | 9.25 % | 9.25 % | 7.75 % | 7.75 % | 7.75 % | 7.86 % | 7.86 % | 7.86 % | 6.12 % | 6.12 % | 6.12 % | 5.78 % | 5.78 % | 5.78 % | 6.10 % | 6.10 % | 6.10 % | 5.34 % | 5.34 % | 5.34 % | 9.40 % | 9.40 % | 9.40 % | 10.80 % | 10.80 % | 10.80 % | 11.18 % | 11.18 % | 11.18 % | 10.80 % | 10.80 % | 10.80 % | 7.49 % | 7.49 % | 7.49 % | 8.02 % | 8.02 % | 8.02 % | 7.79 % | 7.79 % | 7.79 % | 7.80 % | 7.80 % | 7.80 % | 8.75 % | 8.75 % | 8.75 % | 8.92 % | 8.92 % | 8.92 % | 16.35 % | 16.35 % | 16.35 % | 17.49 % | 17.49 % | 17.49 % | 18.05 % | 18.05 % | 18.05 % | 17.00 % | 17.00 % | 17.00 % | 14.65 % | 14.65 % | 14.65 % |
Return on Assets | 1.86 % | 1.86 % | 1.86 % | 1.86 % | 1.86 % | 1.38 % | 1.38 % | 1.41 % | 1.41 % | 1.41 % | 1.41 % | 1.49 % | 1.51 % | 1.51 % | 1.51 % | 1.51 % | 1.51 % | 1.44 % | 1.44 % | 1.47 % | 1.47 % | 1.38 % | 1.38 % | 1.38 % | 1.23 % | 1.23 % | 1.23 % | 1.37 % | 1.37 % | 1.37 % | 1.59 % | 1.59 % | 1.59 % | 1.79 % | 1.79 % | 1.79 % | 1.73 % | 1.73 % | 1.73 % | 1.78 % | 1.78 % | 1.78 % | 1.69 % | 1.69 % | 1.69 % | 1.70 % | 1.70 % | 1.70 % | 1.91 % | 1.91 % | 1.91 % | 2.10 % | 2.10 % | 2.10 % | 1.75 % | 1.75 % | 1.75 % | 1.95 % | 1.95 % | 1.95 % | 1.58 % | 1.58 % | 1.58 % | 1.36 % | 1.36 % | 1.36 % | 1.43 % | 1.43 % | 1.43 % | 1.38 % | 1.38 % | 1.38 % | 2.43 % | 2.43 % | 2.43 % | 2.50 % | 2.50 % | 2.50 % | 2.55 % | 2.55 % | 2.55 % | 2.40 % | 2.40 % | 2.40 % | 1.68 % | 1.68 % | 1.68 % | 1.72 % | 1.72 % | 1.72 % | 1.64 % | 1.64 % | 1.64 % | 1.53 % | 1.53 % | 1.53 % | 1.63 % | 1.63 % | 1.63 % | 1.43 % | 1.43 % | 1.43 % | 2.62 % | 2.62 % | 2.62 % | 2.98 % | 2.98 % | 2.98 % | 3.26 % | 3.26 % | 3.26 % | 2.82 % | 2.82 % | 2.82 % | 2.54 % | 2.54 % | 2.54 % |
Return on Capital | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - |
Dividends |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Dividend/Market Cap | - | 1.77 % | 1.71 % | 1.67 % | 1.70 % | 2.42 % | 3.47 % | 3.28 % | 3.55 % | 3.17 % | 3.12 % | 3.06 % | 3.09 % | 3.28 % | 3.23 % | 3.14 % | 2.81 % | 2.85 % | 2.83 % | 2.65 % | 3.27 % | 3.33 % | 3.20 % | 3.52 % | 3.57 % | 3.47 % | 3.53 % | 3.44 % | 3.76 % | 3.71 % | 3.42 % | 3.39 % | 3.17 % | 3.00 % | 3.00 % | 2.69 % | 2.53 % | 2.34 % | 2.25 % | 2.53 % | 2.52 % | 2.35 % | 2.44 % | 2.77 % | 2.53 % | 2.33 % | 2.51 % | 2.36 % | 1.75 % | 1.73 % | 1.67 % | 1.55 % | 1.47 % | 1.46 % | 1.40 % | 1.44 % | 1.60 % | 3.47 % | 3.31 % | 3.48 % | 3.23 % | 3.17 % | 2.95 % | 3.54 % | 3.44 % | 3.14 % | 3.16 % | 2.95 % | 2.69 % | 3.22 % | 2.94 % | 2.68 % | 2.61 % | 3.13 % | 3.70 % | 3.57 % | 3.60 % | - | - | - | - | - | - | - | - | 2.55 % | 2.90 % | 2.59 % | 2.55 % | 2.21 % | 2.18 % | 2.51 % | 2.79 % | 2.84 % | 2.94 % | 2.97 % | 2.75 % | 2.71 % | 2.80 % | 2.52 % | 2.44 % | 2.79 % | 2.45 % | 2.65 % | 2.64 % | 2.71 % | 2.87 % | 2.92 % | 3.67 % | 3.43 % | 2.54 % | 2.68 % | 2.83 % | 3.59 % | 3.43 % | 2.58 % | 2.16 % |
Buyback Yield/Market Cap | - | 0.02 % | 0.53 % | 0.53 % | 0.53 % | 0.53 % | 0.54 % | 0.54 % | 0.54 % | 0.54 % | 0.54 % | 0.51 % | 0.51 % | 0.51 % | 0.01 % | 0.01 % | 0.01 % | 0.01 % | 0.01 % | 0.01 % | 0.01 % | 0.01 % | 0.01 % | 0.01 % | 0.01 % | 0.01 % | 0.01 % | 0.01 % | 0.01 % | 0.01 % | - | - | - | - | - | - | - | - | 0.03 % | 0.03 % | 0.03 % | 0.03 % | 0.03 % | 0.09 % | 0.21 % | 0.55 % | 0.98 % | 1.00 % | 1.00 % | 1.00 % | 0.97 % | 0.97 % | 0.97 % | 0.97 % | 0.97 % | 0.91 % | 0.79 % | -9.51 % | -9.98 % | -10.00 % | -10.00 % | -10.00 % | -10.00 % | -10.00 % | -10.00 % | -10.00 % | -10.00 % | -26.72 % | -26.72 % | -15.20 % | -15.20 % | -15.20 % | -15.20 % | -15.20 % | -15.20 % | -15.20 % | -15.20 % | -15.20 % | -15.20 % | -0.00 | -0.00 | -0.00 | -0.00 | -0.00 | - | - | - | - | - | - | - | 0.00 | 0.00 | 0.00 | 0.00 | 0.00 | - | - | - | - | - | - | - | - | 0.00 | 0.00 | 0.00 | 0.00 | 0.00 | 0.00 | 0.00 | 0.00 | 0.00 | 0.00 | 0.00 | 0.00 | - |
Dividend/TEV | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - |
Buyback/TEV | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - |
Free Cash Flow Yield/Market Cap | - | 78.37 % | 76.15 % | 74.95 % | 75.54 % | 75.85 % | 25.43 % | 24.15 % | 25.67 % | 31.52 % | 30.97 % | 30.60 % | -30.89 % | -32.51 % | -31.65 % | 2.95 % | 2.65 % | 2.69 % | 11.73 % | 10.99 % | 13.39 % | -5.34 % | -5.16 % | -5.71 % | 47.07 % | 45.22 % | 46.54 % | -47.86 % | -52.57 % | -51.40 % | -22.82 % | -22.77 % | -21.13 % | -54.53 % | -54.55 % | -49.26 % | -48.36 % | -44.78 % | -43.63 % | -7.78 % | -7.72 % | -7.24 % | -44.60 % | -50.31 % | -45.92 % | -19.48 % | -20.98 % | -19.65 % | -18.93 % | -18.58 % | -18.01 % | 3.37 % | 3.19 % | 3.16 % | 10.44 % | 10.65 % | 11.78 % | -1.18 % | -1.12 % | -1.19 % | 10.27 % | 10.21 % | 9.47 % | 4.05 % | 3.96 % | 3.65 % | 13.22 % | 12.33 % | 11.28 % | 29.49 % | 26.73 % | 24.45 % | 6.49 % | 7.69 % | 9.04 % | 11.23 % | 11.36 % | 12.14 % | -15.78 % | -18.15 % | -18.69 % | -21.87 % | -20.35 % | -21.65 % | -40.72 % | -36.04 % | -40.66 % | -55.67 % | -54.36 % | -48.02 % | -30.46 % | -34.76 % | -38.16 % | -51.68 % | -53.13 % | -53.58 % | -15.79 % | -15.72 % | -16.17 % | -46.07 % | -45.65 % | -51.49 % | -101.69 % | -109.44 % | -108.24 % | -12.72 % | -13.36 % | -13.23 % | -6.47 % | -6.14 % | -4.63 % | 55.89 % | 59.22 % | 73.67 % | 159.94 % | 123.97 % | 101.86 % |
Free Cash Flow Yield/TEV | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - |
Growth |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Total Revenue | HKD$ 19.90 | HKD$ 19.90 | HKD$ 19.90 | HKD$ 19.90 | HKD$ 19.90 | HKD$ 12.24 | HKD$ 12.24 | HKD$ -1.54 | HKD$ -1.54 | HKD$ -1.54 | HKD$ -1.54 | HKD$ 16.76 | HKD$ 2.82 | HKD$ 2.82 | HKD$ 2.82 | HKD$ 2.82 | HKD$ 2.82 | HKD$ -10.08 | HKD$ -10.08 | HKD$ -18.82 | HKD$ -18.82 | HKD$ -26.83 | HKD$ -26.83 | HKD$ -26.83 | HKD$ 1.61 | HKD$ 1.61 | HKD$ 1.61 | HKD$ 6.34 | HKD$ 6.34 | HKD$ 6.34 | HKD$ 13.60 | HKD$ 13.60 | HKD$ 13.60 | HKD$ 25.46 | HKD$ 25.46 | HKD$ 25.46 | HKD$ 11.10 | HKD$ 11.10 | HKD$ 11.10 | HKD$ 24.89 | HKD$ 24.89 | HKD$ 24.89 | HKD$ 39.26 | HKD$ 39.26 | HKD$ 39.26 | HKD$ 33.30 | HKD$ 33.30 | HKD$ 33.30 | HKD$ 49.51 | HKD$ 49.51 | HKD$ 49.51 | HKD$ 52.24 | HKD$ 52.24 | HKD$ 52.24 | HKD$ 39.65 | HKD$ 39.65 | HKD$ 39.65 | HKD$ 54.31 | HKD$ 54.31 | HKD$ 54.31 | HKD$ 2.25 | HKD$ 2.25 | HKD$ 2.25 | HKD$ -10.18 | HKD$ -10.18 | HKD$ -10.18 | HKD$ -16.64 | HKD$ -16.64 | HKD$ -16.64 | HKD$ -24.49 | HKD$ -24.49 | HKD$ -24.49 | HKD$ 17.91 | HKD$ 17.91 | HKD$ 17.91 | HKD$ 18.53 | HKD$ 18.53 | HKD$ 18.53 | HKD$ 23.78 | HKD$ 23.78 | HKD$ 23.78 | HKD$ 23.97 | HKD$ 23.97 | HKD$ 23.97 | HKD$ -6.16 | HKD$ -6.16 | HKD$ -6.16 | HKD$ -6.50 | HKD$ -6.50 | HKD$ -6.50 | HKD$ -28.82 | HKD$ -28.82 | HKD$ -28.82 | HKD$ -34.45 | HKD$ -34.45 | HKD$ -34.45 | HKD$ -23.90 | HKD$ -23.90 | HKD$ -23.90 | HKD$ -14.25 | HKD$ -14.25 | HKD$ -14.25 | HKD$ 64.13 | HKD$ 64.13 | HKD$ 64.13 | HKD$ 114.20 | HKD$ 114.20 | HKD$ 114.20 | HKD$ 173.14 | HKD$ 173.14 | HKD$ 173.14 | HKD$ 179.73 | HKD$ 179.73 | HKD$ 179.73 | HKD$ 95.93 | HKD$ 95.93 | HKD$ 95.93 |
Gross Profit | -17.22 % | -17.22 % | -17.22 % | -17.22 % | -17.22 % | -6.82 % | -6.82 % | 9.81 % | 9.81 % | 9.81 % | 9.81 % | 33.99 % | 3.98 % | 3.98 % | 3.98 % | 3.98 % | 3.98 % | -12.72 % | -12.72 % | -56.78 % | -56.78 % | -61.07 % | -61.07 % | -61.07 % | 2.69 % | 2.69 % | 2.69 % | 10.26 % | 10.26 % | 10.26 % | 18.04 % | 18.04 % | 18.04 % | 27.02 % | 27.02 % | 27.02 % | 65.32 % | 65.32 % | 65.32 % | 83.02 % | 83.02 % | 83.02 % | 115.55 % | 115.55 % | 115.55 % | 106.84 % | 106.84 % | 106.84 % | 50.71 % | 50.71 % | 50.71 % | 61.08 % | 61.08 % | 61.08 % | 37.73 % | 37.73 % | 37.73 % | 63.73 % | 63.73 % | 63.73 % | 1.00 % | 1.00 % | 1.00 % | -15.46 % | -15.46 % | -15.46 % | -20.25 % | -20.25 % | -20.25 % | -30.01 % | -30.01 % | -30.01 % | 28.99 % | 28.99 % | 28.99 % | 29.10 % | 29.10 % | 29.10 % | 31.95 % | 31.95 % | 31.95 % | 25.78 % | 25.78 % | 25.78 % | -14.13 % | -14.13 % | -14.13 % | -13.80 % | -13.80 % | -13.80 % | -37.89 % | -37.89 % | -37.89 % | -41.82 % | -41.82 % | -41.82 % | -33.94 % | -33.94 % | -33.94 % | -25.68 % | -25.68 % | -25.68 % | 66.27 % | 66.27 % | 66.27 % | 126.77 % | 126.77 % | 126.77 % | 228.98 % | 228.98 % | 228.98 % | 263.05 % | 263.05 % | 263.05 % | 132.07 % | 132.07 % | 132.07 % |
EBITDA | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - |