pww.comSmoore International Holdings Limited - SEHK:6969

Valuation And Growth

Segments

1Y

3Y

5Y

ALL

For the Fiscal PeriodFeb-28-2025Jan-31-2025Dec-31-2024Nov-30-2024Oct-31-2024Sep-30-2024Aug-31-2024Jul-31-2024Jun-30-2024May-31-2024Apr-30-2024Mar-31-2024Feb-29-2024Jan-31-2024Dec-31-2023Nov-30-2023Oct-31-2023Sep-30-2023Aug-31-2023Jul-31-2023Jun-30-2023May-31-2023Apr-30-2023Mar-31-2023Feb-28-2023Jan-31-2023Dec-31-2022Nov-30-2022Oct-31-2022Sep-30-2022Aug-31-2022Jul-31-2022Jun-30-2022May-31-2022Apr-30-2022Mar-31-2022Feb-28-2022Jan-31-2022Dec-31-2021Nov-30-2021Oct-31-2021Sep-30-2021Aug-31-2021Jul-31-2021Jun-30-2021May-31-2021Apr-30-2021Mar-31-2021Feb-28-2021Jan-31-2021Dec-31-2020Nov-30-2020Oct-31-2020Sep-30-2020Aug-31-2020Jul-31-2020

Valuation Multiples

TEV/LTM Unlevered FCF

-

-

-

-

-

-

-

62.50

65.83

58.07

40.31

-

-

-

-

-

-

35.64

42.07

147.02

129.04

127.07

157.52

-

38.72

50.12

51.85

50.88

31.47

37.09

62.39

32.61

45.35

34.90

29.76

-

64.41

75.44

91.26

108.06

85.25

82.79

97.46

98.31

128.37

167.09

165.67

-

-

-

-

-

-

-

-

238.97

Market Cap/LTM Levered FCF

-

-

-

-

-

-

-

92.38

95.82

87.81

69.50

-

-

-

-

-

-

56.96

63.53

233.39

213.79

211.64

244.84

-

53.51

65.15

66.92

65.92

46.10

51.84

77.69

38.91

51.74

41.22

36.05

-

70.95

82.03

97.92

114.79

91.88

89.41

104.26

104.65

134.89

173.84

172.41

-

-

-

-

-

-

-

-

241.65

P/LTM Normalized EPS

59.08

59.17

62.66

54.18

47.87

60.16

42.16

43.49

45.11

41.35

32.73

30.52

-

-

-

-

-

32.07

35.77

26.13

23.93

23.69

27.42

30.34

18.77

22.86

23.48

23.13

16.18

18.19

27.28

24.07

32.01

25.50

22.30

24.65

38.53

44.55

53.18

62.35

49.91

48.57

55.73

61.50

79.27

102.19

101.36

86.15

166.00

202.39

157.82

131.85

106.40

92.16

87.55

117.45

P/LTM EPS

46.30

46.37

49.11

42.46

37.51

45.90

32.17

31.07

32.23

29.54

23.38

22.67

-

-

-

-

-

22.03

24.57

18.92

17.33

17.16

19.86

21.95

13.50

16.44

16.89

16.64

11.64

13.09

19.62

17.36

23.09

18.39

16.08

17.93

28.45

32.90

39.27

46.04

36.85

35.86

41.15

66.69

85.96

110.82

109.92

94.45

222.26

270.98

211.31

176.54

142.47

123.40

117.22

87.09

P/BV

3.26

3.26

3.46

2.99

2.64

3.46

2.41

2.38

2.46

2.26

1.79

1.72

1.49

1.29

1.77

1.85

1.64

1.92

2.14

2.29

2.10

2.08

2.41

2.64

2.52

3.07

3.15

3.11

2.17

2.44

3.66

4.63

6.16

4.90

4.29

4.78

8.03

9.28

11.08

12.99

10.39

10.12

11.56

13.30

17.15

22.11

21.93

18.60

298.54

-

283.84

237.12

191.36

165.75

157.45

253.24

P/Tangible BV

3.27

3.28

3.47

3.00

2.65

3.47

2.42

2.39

2.47

2.27

1.80

1.73

1.49

1.29

1.78

1.86

1.65

1.93

2.15

2.30

2.11

2.09

2.42

2.65

2.53

3.08

3.16

3.12

2.18

2.45

3.68

4.64

6.18

4.92

4.30

4.79

8.05

9.31

11.12

13.03

10.43

10.15

11.60

13.40

17.27

22.26

22.08

18.74

-

-

-

251.87

203.26

176.06

167.24

275.27

TEV/LTM Total Revenue

5.00

5.01

5.37

4.50

3.84

5.56

3.53

3.18

3.35

2.95

2.05

1.94

1.48

1.11

2.01

2.16

1.77

2.22

2.62

2.64

2.32

2.29

2.83

3.26

2.98

3.86

4.00

3.92

2.43

2.86

4.81

5.45

7.59

5.84

4.98

5.68

10.03

11.75

14.22

16.83

13.28

12.90

14.94

15.85

20.69

26.93

26.70

22.80

41.51

50.09

38.98

32.55

26.14

22.64

21.51

28.14

Market Cap/LTM Total Revenue

6.09

6.10

6.46

5.58

4.93

6.69

4.66

4.55

4.72

4.33

3.43

3.32

2.77

2.40

3.29

3.45

3.06

3.47

3.88

3.85

3.53

3.49

4.04

4.46

4.04

4.92

5.05

4.97

3.48

3.91

5.86

6.47

8.60

6.85

5.99

6.69

11.00

12.72

15.18

17.80

14.25

13.86

15.91

16.77

21.61

27.85

27.62

23.72

41.47

50.05

38.94

32.50

26.09

22.60

21.47

28.10

TEV/LTM EBITDA

27.25

27.30

29.26

24.49

20.94

37.61

21.41

20.63

21.73

19.17

13.31

13.00

9.53

7.12

12.88

13.89

11.35

14.08

16.62

12.45

10.92

10.76

13.34

16.18

9.32

12.07

12.49

12.25

7.58

8.93

15.02

13.05

18.16

13.97

11.92

13.67

22.08

25.86

31.28

37.04

29.22

28.38

32.88

38.64

50.45

65.67

65.11

55.95

120.26

145.11

112.92

94.29

75.71

65.60

62.32

82.61

TEV/LTM EBIT

32.47

32.53

34.87

29.19

24.95

46.61

29.59

24.50

25.80

22.76

15.80

14.99

11.19

8.36

15.12

16.31

13.33

16.28

19.22

13.62

11.95

11.77

14.59

16.78

9.66

12.50

12.93

12.69

7.85

9.25

15.56

13.26

18.44

14.19

12.10

13.81

22.36

26.19

31.68

37.51

29.59

28.74

33.29

39.17

51.15

66.58

66.01

56.36

121.88

147.07

114.45

95.56

76.73

66.48

63.16

83.57

Margin Analysis

Gross Margin

40.82

40.82

40.82

40.82

40.82

40.08

40.08

39.59

39.59

39.12

39.12

39.12

40.03

40.03

40.03

40.03

40.03

38.73

41.57

41.57

41.57

44.28

44.28

44.28

87.10

87.10

87.10

51.33

51.33

51.33

53.09

53.09

53.09

54.68

54.68

54.68

55.35

55.35

55.35

56.06

56.06

56.06

55.07

55.07

55.07

53.77

53.77

53.77

51.36

51.36

51.36

48.42

48.42

48.42

46.85

46.85

SG&A Margin

12.13

12.13

12.13

12.13

12.13

12.93

12.93

12.70

12.70

12.48

12.48

12.48

13.61

13.61

13.61

13.61

13.61

12.45

12.55

12.55

12.55

12.64

12.64

12.64

2.55

2.55

2.55

11.16

11.16

11.16

9.33

9.33

9.33

7.68

7.68

7.68

7.30

7.30

7.30

6.90

6.90

6.90

7.49

7.49

7.49

8.26

8.26

8.26

8.22

8.22

8.22

8.18

8.18

8.18

7.31

7.31

EBITDA Margin

18.35

18.35

18.35

18.35

18.35

14.89

14.89

15.14

15.14

15.40

15.40

15.40

15.57

15.57

15.57

15.57

15.57

15.78

18.57

18.57

18.57

21.24

21.24

21.24

83.79

83.79

83.79

32.01

32.01

32.01

37.14

37.14

37.14

41.79

41.79

41.79

43.57

43.57

43.57

45.44

45.44

45.44

43.52

43.52

43.52

41.01

41.01

41.01

38.20

38.20

38.20

34.77

34.77

34.77

34.57

34.57

EBIT Margin

15.40

15.40

15.40

15.40

15.40

11.93

11.93

12.45

12.45

12.97

12.97

12.97

13.26

13.26

13.26

13.26

13.26

13.65

16.60

16.60

16.60

19.41

19.41

19.41

82.50

82.50

82.50

30.90

30.90

30.90

36.28

36.28

36.28

41.15

41.15

41.15

42.96

42.96

42.96

44.87

44.87

44.87

42.95

42.95

42.95

40.45

40.45

40.45

37.69

37.69

37.69

34.33

34.33

34.33

34.16

34.16

Earnings from Cont. Ops Margin

13.07

13.07

13.07

13.07

13.07

14.54

14.54

14.63

14.63

14.73

14.73

14.73

14.32

14.32

14.32

14.32

14.32

15.87

18.32

18.32

18.32

20.67

20.67

20.67

26.85

26.85

26.85

30.45

30.45

30.45

34.64

34.64

34.64

38.44

38.44

38.44

39.08

39.08

39.08

39.76

39.76

39.76

32.92

32.92

32.92

23.98

23.98

23.98

20.46

20.46

20.46

16.18

16.18

16.18

22.13

22.13

Net Income Margin

13.07

13.07

13.07

13.07

13.07

14.54

14.54

14.63

14.63

14.73

14.73

14.73

14.32

14.32

14.32

14.32

14.32

15.87

18.32

18.32

18.32

20.67

20.67

20.67

26.85

26.85

26.85

30.45

30.45

30.45

34.64

34.64

34.64

38.44

38.44

38.44

39.08

39.08

39.08

39.76

39.76

39.76

32.92

32.92

32.92

23.98

23.98

23.98

20.46

20.46

20.46

16.18

16.18

16.18

22.13

22.13

Levered Free Cash Flow Margin

-

-

-

-

-

-3.88

-3.88

-3.63

-3.63

4.93

4.93

4.93

-

-

-

-

-

6.10

7.24

7.24

7.24

1.65

1.65

1.65

-

-

-

7.55

7.55

7.55

12.16

12.16

12.16

16.62

16.62

16.62

22.41

22.41

22.41

15.26

15.26

15.26

13.84

13.84

13.84

16.02

16.02

16.02

-

-

-

-

-

-

-

-

Unlevered Free Cash Flow Margin

-

-

-

-

-

-3.68

-3.68

-3.46

-3.46

5.08

5.08

5.08

-

-

-

-

-

6.24

7.39

7.39

7.39

1.80

1.80

1.80

-

-

-

7.71

7.71

7.71

12.30

12.30

12.30

16.73

16.73

16.73

22.50

22.50

22.50

15.33

15.33

15.33

13.92

13.92

13.92

16.12

16.12

16.12

-

-

-

-

-

-

-

-

Margin Analysis

Total Revenue

-
-
-
-
-

HKD$ 12345.69

-
-

HKD$ 12181.10

-
-

HKD$ 12228.15

-
-

HKD$ 12030.03

-
-

HKD$ 12124.62

-
-

HKD$ 12510.54

-
-

HKD$ 12796.23

-
-

HKD$ 13081.92

-
-

HKD$ 13210.36

-
-

HKD$ 13416.03

-
-

HKD$ 14116.22

-
-

HKD$ 14816.41

-
-

HKD$ 14454.26

-
-

HKD$ 14092.12

-
-

HKD$ 12437.14

-
-

HKD$ 10782.17

-
-

HKD$ 9816.79

-
-

Profitability

Return on Equity

-

-

-

-

-

7.64 %

7.64 %

7.73 %

7.73 %

7.87 %

7.87 %

7.87 %

-

-

-

-

-

9.10 %

10.75 %

10.75 %

10.75 %

12.67 %

12.67 %

12.67 %

-

-

-

20.23 %

20.23 %

20.23 %

24.22 %

24.22 %

24.22 %

33.41 %

33.41 %

33.41 %

33.14 %

33.14 %

33.14 %

55.44 %

55.44 %

55.44 %

40.50 %

40.50 %

40.50 %

36.54 %

36.54 %

36.54 %

-

-

-

-

-

-

-

-

Return on Assets

-

-

-

-

-

3.27 %

3.27 %

3.42 %

3.42 %

3.63 %

3.63 %

3.63 %

-

-

-

-

-

4.15 %

5.16 %

5.16 %

5.16 %

6.24 %

6.24 %

6.24 %

-

-

-

10.89 %

10.89 %

10.89 %

13.46 %

13.46 %

13.46 %

18.79 %

18.79 %

18.79 %

19.14 %

19.14 %

19.14 %

29.25 %

29.25 %

29.25 %

24.71 %

24.71 %

24.71 %

28.00 %

28.00 %

28.00 %

-

-

-

-

-

-

-

-

Return on Capital

4.96 %

4.96 %

4.96 %

4.96 %

4.96 %

3.70 %

3.70 %

3.88 %

3.88 %

4.20 %

4.20 %

4.20 %

-

-

-

-

-

4.69 %

5.84 %

5.84 %

5.84 %

7.20 %

7.20 %

7.20 %

-

-

-

12.30 %

12.30 %

12.30 %

15.20 %

15.20 %

15.20 %

21.61 %

21.61 %

21.61 %

22.02 %

22.02 %

22.02 %

34.80 %

34.80 %

34.80 %

29.40 %

29.40 %

29.40 %

34.82 %

34.82 %

34.82 %

-

-

-

-

-

-

-

-

Dividends

Dividend/Market Cap

-

0.80 %

0.75 %

0.87 %

0.98 %

0.78 %

1.13 %

1.10 %

1.06 %

1.15 %

1.46 %

1.50 %

1.83 %

2.11 %

1.54 %

1.47 %

1.66 %

1.41 %

1.26 %

1.84 %

2.01 %

2.03 %

1.75 %

1.59 %

2.06 %

1.69 %

1.65 %

1.68 %

2.40 %

2.13 %

1.42 %

1.98 %

1.49 %

1.87 %

2.14 %

1.91 %

1.46 %

1.26 %

1.06 %

0.90 %

1.13 %

1.16 %

1.01 %

0.81 %

0.63 %

0.49 %

0.49 %

-

-

-

-

-

-

-

-

-

Buyback Yield/Market Cap

-

-0.69 %

-0.69 %

-0.68 %

-0.64 %

-0.71 %

-0.09 %

-0.94 %

-0.94 %

-0.93 %

-0.97 %

-0.97 %

-0.97 %

-0.98 %

-0.97 %

-0.97 %

-0.97 %

-0.90 %

-0.97 %

-1.38 %

-1.38 %

-1.38 %

-1.34 %

-1.14 %

-1.14 %

-1.13 %

-1.13 %

-1.13 %

-1.13 %

-1.13 %

-1.07 %

-0.51 %

-0.51 %

-0.54 %

-0.56 %

-0.83 %

-1.20 %

-2.23 %

-2.47 %

-2.55 %

-3.10 %

-3.09 %

-3.09 %

-3.91 %

-3.91 %

-3.88 %

-3.86 %

-3.79 %

-3.40 %

-2.36 %

-2.12 %

-2.05 %

-1.50 %

-1.50 %

-1.50 %

-

Dividend/TEV

-

0.97 %

0.90 %

1.08 %

1.26 %

0.93 %

1.49 %

1.57 %

1.49 %

1.69 %

2.43 %

2.57 %

3.42 %

4.57 %

2.53 %

2.34 %

2.87 %

2.20 %

1.86 %

2.68 %

3.05 %

3.10 %

2.50 %

2.17 %

2.79 %

2.16 %

2.09 %

2.12 %

3.44 %

2.91 %

1.73 %

2.34 %

1.69 %

2.19 %

2.57 %

2.26 %

1.60 %

1.37 %

1.13 %

0.95 %

1.21 %

1.24 %

1.07 %

0.86 %

0.66 %

0.50 %

0.51 %

-

-

-

-

-

-

-

-

-

Buyback/TEV

-

-0.84 %

-0.83 %

-0.85 %

-0.82 %

-0.85 %

-0.11 %

-1.35 %

-1.33 %

-1.37 %

-1.62 %

-1.66 %

-1.81 %

-2.12 %

-1.60 %

-1.56 %

-1.69 %

-1.41 %

-1.44 %

-2.01 %

-2.09 %

-2.10 %

-1.91 %

-1.56 %

-1.54 %

-1.44 %

-1.43 %

-1.43 %

-1.62 %

-1.55 %

-1.30 %

-0.61 %

-0.58 %

-0.64 %

-0.67 %

-0.97 %

-1.32 %

-2.41 %

-2.64 %

-2.69 %

-3.32 %

-3.32 %

-3.29 %

-4.13 %

-4.08 %

-4.01 %

-3.99 %

-3.94 %

-3.40 %

-2.36 %

-2.12 %

-2.04 %

-1.50 %

-1.50 %

-1.50 %

-

Free Cash Flow Yield/Market Cap

-

-8.96 %

-8.46 %

-9.79 %

-11.08 %

-8.73 %

-12.53 %

-12.41 %

-11.97 %

-10.47 %

-13.23 %

-13.65 %

-12.27 %

-14.18 %

-10.32 %

-1.43 %

-1.61 %

-1.37 %

-1.23 %

-1.13 %

-1.23 %

-2.82 %

-2.44 %

-2.20 %

-3.57 %

-2.93 %

-2.86 %

3.18 %

4.54 %

4.04 %

2.70 %

2.11 %

1.59 %

0.23 %

0.27 %

0.24 %

-1.02 %

-0.88 %

-0.74 %

-0.50 %

-0.62 %

-0.64 %

-0.41 %

-0.52 %

-0.40 %

0.13 %

0.13 %

0.16 %

0.51 %

0.42 %

0.54 %

0.66 %

0.82 %

0.94 %

1.00 %

0.81 %

Free Cash Flow Yield/TEV

-

-10.91 %

-10.18 %

-12.16 %

-14.22 %

-10.50 %

-16.54 %

-17.80 %

-16.89 %

-15.36 %

-22.13 %

-23.32 %

-22.92 %

-30.67 %

-16.95 %

-2.28 %

-2.79 %

-2.14 %

-1.81 %

-1.64 %

-1.87 %

-4.31 %

-3.47 %

-3.02 %

-4.83 %

-3.74 %

-3.61 %

4.03 %

6.52 %

5.53 %

3.29 %

2.50 %

1.80 %

0.28 %

0.32 %

0.28 %

-1.12 %

-0.95 %

-0.79 %

-0.53 %

-0.67 %

-0.69 %

-0.44 %

-0.55 %

-0.42 %

0.14 %

0.14 %

0.16 %

0.51 %

0.42 %

0.54 %

0.65 %

0.81 %

0.94 %

0.99 %

0.81 %

Growth

Total Revenue

HKD$ 1.82

HKD$ 1.82

HKD$ 1.82

HKD$ 1.82

HKD$ 1.82

HKD$ -4.58

HKD$ -4.58

HKD$ -6.35

HKD$ -6.35

HKD$ -8.04

HKD$ -8.04

HKD$ -8.04

HKD$ -7.99

HKD$ -7.99

HKD$ -7.99

HKD$ -7.99

HKD$ -7.99

HKD$ -6.75

HKD$ -9.35

HKD$ -9.35

HKD$ -9.35

HKD$ -11.71

HKD$ -11.71

HKD$ -11.71

HKD$ -8.61

HKD$ -8.61

HKD$ -8.61

HKD$ -4.80

HKD$ -4.80

HKD$ -4.80

HKD$ 13.50

HKD$ 13.50

HKD$ 13.50

HKD$ 37.42

HKD$ 37.42

HKD$ 37.42

HKD$ 47.24

HKD$ 47.24

HKD$ 47.24

HKD$ 59.21

HKD$ 59.21

HKD$ 59.21

HKD$ 45.90

HKD$ 45.90

HKD$ 45.90

HKD$ 31.53

HKD$ 31.53

HKD$ 31.53

-
-
-
-
-
-
-
-

Gross Profit

3.82 %

3.82 %

3.82 %

3.82 %

3.82 %

-1.26 %

-1.26 %

-10.80 %

-10.80 %

-18.77 %

-18.77 %

-18.77 %

-57.71 %

-57.71 %

-57.71 %

-57.71 %

-57.71 %

-29.65 %

-29.02 %

-29.02 %

-29.02 %

-28.49 %

-28.49 %

-28.49 %

43.81 %

43.81 %

43.81 %

-12.83 %

-12.83 %

-12.83 %

9.42 %

9.42 %

9.42 %

39.73 %

39.73 %

39.73 %

58.68 %

58.68 %

58.68 %

84.32 %

84.32 %

84.32 %

71.50 %

71.50 %

71.50 %

56.64 %

56.64 %

56.64 %

-

-

-

-

-

-

-

-

EBITDA

20.03 %

20.03 %

20.03 %

20.03 %

20.03 %

-9.98 %

-9.98 %

-23.64 %

-23.64 %

-33.34 %

-33.34 %

-33.34 %

-82.91 %

-82.91 %

-82.91 %

-82.91 %

-82.91 %

-54.02 %

-54.67 %

-54.67 %

-54.67 %

-55.12 %

-55.12 %

-55.12 %

75.78 %

75.78 %

75.78 %

-32.94 %

-32.94 %

-32.94 %

-3.14 %

-3.14 %

-3.14 %

40.01 %

40.01 %

40.01 %

67.93 %

67.93 %

67.93 %

108.04 %

108.04 %

108.04 %

83.69 %

83.69 %

83.69 %

57.08 %

57.08 %

57.08 %

-

-

-

-

-

-

-

-

Earnings from Cont. Ops.

-7.11 %

-7.11 %

-7.11 %

-7.11 %

-7.11 %

-12.59 %

-12.59 %

-25.21 %

-25.21 %

-34.47 %

-34.47 %

-34.47 %

-50.92 %

-50.92 %

-50.92 %

-50.92 %

-50.92 %

-51.41 %

-52.06 %

-52.06 %

-52.06 %

-52.52 %

-52.52 %

-52.52 %

-37.22 %

-37.22 %

-37.22 %

-27.09 %

-27.09 %

-27.09 %

19.44 %

19.44 %

19.44 %

120.30 %

120.30 %

120.30 %

181.25 %

181.25 %

181.25 %

291.29 %

291.29 %

291.29 %

117.00 %

117.00 %

117.00 %

10.40 %

10.40 %

10.40 %

-

-

-

-

-

-

-

-

Net Income

-7.11 %

-7.11 %

-7.11 %

-7.11 %

-7.11 %

-12.59 %

-12.59 %

-25.21 %

-25.21 %

-34.47 %

-34.47 %

-34.47 %

-50.92 %

-50.92 %

-50.92 %

-50.92 %

-50.92 %

-51.41 %

-52.06 %

-52.06 %

-52.06 %

-52.52 %

-52.52 %

-52.52 %

-37.22 %

-37.22 %

-37.22 %

-27.09 %

-27.09 %

-27.09 %

19.44 %

19.44 %

19.44 %

120.30 %

120.30 %

120.30 %

181.25 %

181.25 %

181.25 %

291.29 %

291.29 %

291.29 %

117.00 %

117.00 %

117.00 %

10.40 %

10.40 %

10.40 %

-

-

-

-

-

-

-

-

Unlevered Free Cash Flow

-

-

-

-

-

-

-

159.93 %

159.93 %

159.93 %

159.93 %

159.93 %

-

-

-

-

-

-24.55 %

-45.55 %

-45.55 %

-45.55 %

-90.51 %

-90.51 %

-90.51 %

-

-

-

-52.14 %

-52.14 %

-52.14 %

0.23 %

0.23 %

0.23 %

42.63 %

42.63 %

42.63 %

-

-

-

-

-

-

-

-

-

77.23 %

77.23 %

77.23 %

-

-

-

-

-

-

-

-

Dividend per Share

-

-

-

-

-

-24.22 %

-24.22 %

-34.92 %

-34.92 %

-42.99 %

-42.99 %

-42.99 %

-

-

-

-

-

-47.42 %

-48.86 %

-48.86 %

-48.86 %

-49.89 %

-49.89 %

-49.89 %

-84.89 %

-84.89 %

-84.89 %

-43.16 %

-43.16 %

-43.16 %

-13.21 %

-13.21 %

-13.21 %

39.75 %

39.75 %

39.75 %

-

-

-

-

-

-

-

-

-

-

-

-

-

-

-

-

-

-

-

-

Balance Sheet

  • 1y
  • 2y
  • 5y
  • ALL


© 2024 PWW Financial Data Platform. All rights reserved.