China Tower Corporation Limited - SEHK:788
Profile
Price
HKD$ 1.12
()
Market Cap
HKD$ 194.057B
Shares Out
176373.295 M
Employees
22994
Dividends
Yield
4.35 %
Payout (TTM)
27.47 %
DPS (TTM)
0.052
DPS Growth 3Yr
120.8 %
DPS Growth 5Yr
0 %
DPS Growth 10Yr
0 %
FinancialHealth
Cash
-
Net Debt
HKD$ 90.671B
Debt/Equity (TTM)
40.29 %
Returns(TTM)
ROA
3.23 %
ROE
5.18 %
ROCE
5.08 %
Valuation(TTM)
P/E
17.615
P/B
0.918
P/FCF
11.808 %
Margins(TTM)
Gross
23.47 %
Operating
13.33 %
Pre-Tax
14.11 %
Net
10.69 %
FCFPS
0.088 %
Growth(CAGR)
RevPS 3Yr
0.16 %
RevPS 5Yr
0.112 %
RevPS 10Yr
9.537 %
NetIncomePS 3Yr
0.517 %
NetIncomePS 5Yr
2.125 %
NetIncomePS 10Yr
3.675 %
Last Price
HKD$ 1.12
5D
0.000%
1M
0.901%
3M
5.660%
1Y
27.273%
China Tower Corporation Limited (SEHK:788) shows strong fundamentals with steady revenue growth, achieving a 3.8% increase in H1 2024, and a 10.1% rise in net profit. Its diversified revenue streams and leadership in 5G infrastructure position it well for long-term growth, supported by government initiatives and ESG commitments. However, challenges include short-term cash flow pressures from new pricing agreements, intense competition in the maturing 5G market, high capital expenditure demands, and potential macroeconomic risks. Investors should weigh these factors against the company's growth potential and strategic positioning.
Valuation And Growth
Segments
Guidance and Outlook
Bulls - Bears Say
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 |
---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
Valuation Multiples |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
TEV/LTM Unlevered FCF | - | - | - | - | - | 11.62 | 11.09 | - | - | - | - | - | 55.57 | 52.60 | 50.74 | 50.37 | 47.40 | 26.41 | 26.62 | - | - | - | - | 8.04 | 6.50 | 6.69 | 6.45 | 6.45 | 5.83 | 6.38 | 7.02 | 10.72 | 10.72 | 10.13 | 10.13 | 13.01 | - | - | - | - | - | 86.26 | 86.26 | - | - | - | - | 15.51 | 14.48 | 14.16 | 14.32 | 14.96 | 14.88 | 12.15 | 12.99 | 10.34 | 10.14 | 11.11 | 12.03 | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - |
Market Cap/LTM Levered FCF | - | - | - | - | - | 8.54 | 7.96 | - | - | - | - | - | 57.82 | 52.95 | 49.91 | 49.30 | 44.43 | 19.60 | 19.86 | - | - | - | - | 5.79 | 4.34 | 4.54 | 4.28 | 4.28 | 3.62 | 4.09 | 4.78 | 7.38 | 7.38 | 6.72 | 6.72 | 8.68 | - | - | - | - | - | 231.08 | 231.08 | - | - | - | - | 11.07 | 10.75 | 10.38 | 10.56 | 11.30 | 11.21 | 9.00 | 9.94 | 7.85 | 7.63 | 8.68 | 9.69 | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - |
P/LTM Normalized EPS | 19.93 | 19.75 | 19.75 | 17.99 | 18.52 | 19.52 | 18.19 | 18.12 | 19.06 | 17.36 | 17.36 | 17.27 | 17.54 | 16.06 | 15.14 | 14.95 | 13.48 | 14.81 | 15.00 | - | - | - | - | 18.26 | 17.72 | 18.56 | 17.52 | 17.52 | 14.81 | 17.19 | 20.05 | 20.52 | 20.52 | 18.69 | 18.69 | 19.13 | 20.03 | 20.69 | 18.93 | 21.79 | 22.23 | 23.27 | 23.27 | - | - | - | - | 28.84 | 33.15 | 32.01 | 32.58 | 34.86 | 34.58 | 40.90 | 45.17 | 45.20 | 43.92 | 50.01 | 55.78 | 56.35 | - | - | - | - | - | 69.64 | 70.03 | 89.25 | - | - | - | 87.95 | - | - | - | - | - | 51.93 | 54.66 |
P/LTM EPS | 16.90 | 16.75 | 16.75 | 15.25 | 15.70 | 16.37 | 15.25 | 15.44 | 16.24 | 14.79 | 14.79 | 14.65 | 15.90 | 14.56 | 13.73 | 13.56 | 12.22 | 12.90 | 13.07 | - | - | - | - | 16.72 | 15.91 | 16.66 | 15.72 | 15.72 | 13.29 | 15.48 | 18.06 | 18.24 | 18.24 | 16.61 | 16.61 | 17.10 | 18.48 | 19.09 | 17.47 | 20.11 | 20.51 | 21.47 | 21.47 | - | - | - | - | 26.34 | 30.04 | 29.00 | 29.52 | 31.59 | 31.34 | 37.84 | 41.79 | 41.92 | 40.73 | 46.38 | 51.74 | 52.32 | - | - | - | - | - | 67.43 | 67.81 | 86.38 | - | - | - | 89.56 | - | - | - | - | - | 61.19 | 64.41 |
P/BV | 0.91 | 0.90 | 0.90 | 0.82 | 0.84 | 0.85 | 0.79 | 0.78 | 0.82 | 0.75 | 0.75 | 0.73 | 0.80 | 0.73 | 0.69 | 0.68 | 0.61 | 0.63 | 0.64 | 0.70 | 0.69 | 0.68 | 0.80 | 0.76 | 0.71 | 0.74 | 0.70 | 0.70 | 0.59 | 0.67 | 0.78 | 0.75 | 0.75 | 0.68 | 0.68 | 0.67 | 0.71 | 0.73 | 0.67 | 0.77 | 0.78 | 0.80 | 0.80 | 0.82 | 0.85 | 0.84 | 0.89 | 0.92 | 0.97 | 0.94 | 0.95 | 1.02 | 1.01 | 1.18 | 1.30 | 1.23 | 1.20 | 1.36 | 1.52 | 1.50 | 1.67 | 1.44 | 1.52 | 1.42 | 1.53 | 1.52 | 1.53 | 1.70 | 1.71 | 1.47 | 1.77 | 1.56 | 1.64 | 1.48 | 1.31 | 1.02 | 1.05 | 0.97 | 1.02 |
P/Tangible BV | 0.91 | 0.90 | 0.90 | 0.82 | 0.84 | 0.85 | 0.79 | 0.85 | 0.90 | 0.82 | 0.82 | 0.73 | 0.81 | 0.74 | 0.69 | 0.69 | 0.62 | 0.63 | 0.64 | 0.70 | 0.69 | 0.68 | 0.80 | 0.76 | 0.72 | 0.75 | 0.71 | 0.71 | 0.60 | 0.67 | 0.78 | 0.76 | 0.76 | 0.69 | 0.69 | 0.67 | 0.71 | 0.74 | 0.67 | 0.78 | 0.79 | 0.80 | 0.80 | 0.82 | 0.85 | 0.84 | 0.89 | 0.92 | 0.98 | 0.94 | 0.96 | 1.03 | 1.02 | 1.18 | 1.30 | 1.24 | 1.21 | 1.37 | 1.53 | 1.50 | 1.67 | 1.44 | 1.52 | 1.42 | 1.53 | 1.52 | 1.53 | 1.71 | 1.71 | 1.47 | 1.77 | 1.56 | 1.64 | 1.48 | 1.31 | 1.02 | 1.05 | 0.97 | 1.02 |
TEV/LTM Total Revenue | 2.69 | 2.67 | 2.67 | 2.51 | 2.56 | 2.59 | 2.47 | 2.50 | 2.59 | 2.44 | 2.44 | 2.48 | 2.62 | 2.48 | 2.39 | 2.38 | 2.24 | 2.26 | 2.27 | 2.25 | 2.23 | 2.21 | 2.45 | 2.39 | 2.39 | 2.46 | 2.37 | 2.37 | 2.14 | 2.36 | 2.59 | 2.65 | 2.65 | 2.51 | 2.51 | 2.54 | 2.76 | 2.81 | 2.67 | 2.90 | 2.93 | 3.06 | 3.06 | 3.14 | 3.22 | 3.20 | 3.31 | 3.42 | 3.50 | 3.42 | 3.46 | 3.62 | 3.60 | 4.14 | 4.42 | 4.23 | 4.14 | 4.54 | 4.91 | 5.07 | 5.59 | 5.03 | 5.23 | 4.97 | 5.25 | 5.27 | 5.29 | 5.76 | 5.47 | 4.88 | 5.61 | 5.22 | 5.90 | 5.51 | 5.08 | 4.39 | 4.45 | 4.31 | 4.44 |
Market Cap/LTM Total Revenue | 1.85 | 1.84 | 1.84 | 1.67 | 1.72 | 1.75 | 1.63 | 1.64 | 1.73 | 1.58 | 1.58 | 1.53 | 1.66 | 1.52 | 1.44 | 1.42 | 1.28 | 1.31 | 1.33 | 1.46 | 1.44 | 1.43 | 1.66 | 1.60 | 1.50 | 1.57 | 1.48 | 1.48 | 1.25 | 1.41 | 1.65 | 1.63 | 1.63 | 1.49 | 1.49 | 1.46 | 1.55 | 1.60 | 1.47 | 1.69 | 1.72 | 1.78 | 1.78 | 1.85 | 1.92 | 1.90 | 2.01 | 2.10 | 2.25 | 2.17 | 2.21 | 2.36 | 2.34 | 2.75 | 3.03 | 2.94 | 2.85 | 3.25 | 3.62 | 3.58 | 4.03 | 3.48 | 3.67 | 3.41 | 3.69 | 3.70 | 3.72 | 4.18 | 4.20 | 3.60 | 4.34 | 3.92 | 4.00 | 3.62 | 3.19 | 2.50 | 2.56 | 2.39 | 2.52 |
TEV/LTM EBITDA | 4.00 | 3.98 | 3.98 | 3.73 | 3.80 | 3.84 | 3.66 | 3.71 | 3.84 | 3.61 | 3.61 | 4.42 | 3.84 | 3.64 | 3.51 | 3.49 | 3.28 | 3.31 | 3.33 | 3.24 | 3.22 | 3.19 | 3.53 | 3.45 | 3.24 | 3.33 | 3.21 | 3.21 | 2.90 | 3.24 | 3.56 | 3.59 | 3.59 | 3.39 | 3.39 | 3.45 | 3.74 | 3.81 | 3.62 | 3.92 | 3.97 | 4.11 | 4.11 | 4.23 | 4.33 | 4.30 | 4.45 | 4.58 | 4.73 | 4.62 | 4.67 | 4.88 | 4.86 | 5.48 | 5.86 | 5.63 | 5.52 | 6.04 | 6.54 | 8.63 | 9.30 | 8.38 | 8.70 | 8.27 | 8.73 | 6.52 | 6.54 | 9.74 | 9.16 | 8.17 | 9.40 | 8.81 | 10.00 | 9.35 | 8.61 | 7.45 | 7.56 | 7.18 | 7.39 |
TEV/LTM EBIT | 16.19 | 16.09 | 16.09 | 15.11 | 15.40 | 16.05 | 15.32 | 15.78 | 16.32 | 15.35 | 15.35 | 15.66 | 16.42 | 15.54 | 14.99 | 14.88 | 14.00 | 14.56 | 14.68 | 13.80 | 13.69 | 13.59 | 15.02 | 15.06 | 14.19 | 14.60 | 14.08 | 14.08 | 12.72 | 14.22 | 15.64 | 15.99 | 15.99 | 15.11 | 15.11 | 15.80 | 16.79 | 17.10 | 16.27 | 17.62 | 17.82 | 18.70 | 18.70 | 19.33 | 19.78 | 19.67 | 20.33 | 21.15 | 21.74 | 21.26 | 21.50 | 22.46 | 22.34 | 25.91 | 27.71 | 26.23 | 25.71 | 28.17 | 30.49 | 31.73 | 33.83 | 30.48 | 31.64 | 30.09 | 31.77 | 36.01 | 36.15 | 39.61 | 36.18 | 32.25 | 37.13 | 37.77 | 45.77 | 42.76 | 39.42 | 34.07 | 34.57 | 31.98 | 32.91 |
Margin Analysis |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Gross Margin | 83.13 | 83.13 | 83.13 | 83.13 | 83.13 | 82.81 | 82.81 | 82.40 | 82.40 | 82.40 | 82.40 | 82.71 | 82.80 | 82.80 | 82.80 | 82.80 | 82.80 | 83.01 | 83.01 | 82.59 | 82.59 | 83.15 | 83.15 | 83.15 | 82.97 | 82.97 | 82.97 | 84.93 | 84.93 | 84.93 | 85.01 | 85.01 | 85.01 | 85.01 | 85.01 | 85.37 | 82.24 | 82.24 | 82.24 | 85.81 | 85.81 | 85.81 | 84.12 | 84.12 | 84.12 | 85.30 | 85.30 | 85.30 | 82.29 | 82.29 | 82.29 | 84.44 | 84.44 | 84.44 | 82.81 | 82.81 | 82.81 | 84.49 | 84.49 | 84.49 | 80.26 | 80.26 | 80.26 | 84.20 | 84.20 | 84.20 | 85.32 | 85.32 | 85.32 | 84.57 | 84.57 | 84.57 | 28.42 | 28.42 | 28.42 | 84.69 | 84.69 | 84.69 | 72.40 |
SG&A Margin | 6.40 | 6.40 | 6.40 | 6.40 | 6.40 | 6.88 | 6.88 | 6.68 | 6.68 | 6.68 | 6.68 | 6.56 | 7.51 | 7.51 | 7.51 | 7.51 | 7.51 | 7.04 | 7.04 | 6.91 | 6.91 | 7.01 | 7.01 | 7.01 | 6.40 | 6.40 | 6.40 | 6.52 | 6.52 | 6.52 | 6.65 | 6.65 | 6.65 | 6.65 | 6.65 | 6.49 | 6.02 | 6.02 | 6.02 | 8.08 | 8.08 | 8.08 | 5.93 | 5.93 | 5.93 | 6.12 | 6.12 | 6.12 | 0.62 | 0.62 | 0.62 | 0.29 | 0.29 | 0.29 | -0.88 | -0.88 | -0.88 | 0.25 | 0.25 | 0.25 | 13.63 | 13.63 | 13.63 | 9.18 | 9.18 | 9.18 | 18.21 | 18.21 | 18.21 | 16.98 | 16.98 | 16.98 | 22.23 | 22.23 | 22.23 | 16.61 | 16.61 | 16.61 | 17.36 |
EBITDA Margin | 55.34 | 55.34 | 55.34 | 55.34 | 55.34 | 55.71 | 55.71 | 55.44 | 55.44 | 55.44 | 55.44 | 55.86 | 55.92 | 55.92 | 55.92 | 55.92 | 55.92 | 55.84 | 55.84 | 56.80 | 56.80 | 57.26 | 57.26 | 57.26 | 60.57 | 60.57 | 60.57 | 59.64 | 59.64 | 59.64 | 60.94 | 60.94 | 60.94 | 60.94 | 60.94 | 60.47 | 60.57 | 60.57 | 60.57 | 61.20 | 61.20 | 61.20 | 60.51 | 60.51 | 60.51 | 60.63 | 60.63 | 60.63 | 59.78 | 59.78 | 59.78 | 60.61 | 60.61 | 60.61 | 60.28 | 60.28 | 60.28 | 60.26 | 60.26 | 60.26 | 58.86 | 58.86 | 58.86 | 66.59 | 66.59 | 66.59 | 59.15 | 59.15 | 59.15 | 59.27 | 59.27 | 59.27 | 66.45 | 66.45 | 66.45 | 60.07 | 60.07 | 60.07 | 60.39 |
EBIT Margin | 16.60 | 16.60 | 16.60 | 16.60 | 16.60 | 16.14 | 16.14 | 15.86 | 15.86 | 15.86 | 15.86 | 15.85 | 15.98 | 15.98 | 15.98 | 15.98 | 15.98 | 15.49 | 15.49 | 15.92 | 15.92 | 16.01 | 16.01 | 16.01 | 16.18 | 16.18 | 16.18 | 16.58 | 16.58 | 16.58 | 16.59 | 16.59 | 16.59 | 16.59 | 16.59 | 16.06 | 16.44 | 16.44 | 16.44 | 16.39 | 16.39 | 16.39 | 16.17 | 16.17 | 16.17 | 16.17 | 16.17 | 16.17 | 16.10 | 16.10 | 16.10 | 15.97 | 15.97 | 15.97 | 16.04 | 16.04 | 16.04 | 15.96 | 15.96 | 15.96 | 15.29 | 15.29 | 15.29 | 14.64 | 14.64 | 14.64 | 14.54 | 14.54 | 14.54 | 13.82 | 13.82 | 13.82 | 20.38 | 20.38 | 20.38 | 13.49 | 13.49 | 13.49 | 13.18 |
Earnings from Cont. Ops Margin | 10.96 | 10.96 | 10.96 | 10.96 | 10.96 | 10.69 | 10.69 | 10.58 | 10.58 | 10.58 | 10.58 | 10.37 | 10.40 | 10.40 | 10.40 | 10.40 | 10.40 | 10.10 | 10.10 | 9.83 | 9.83 | 9.53 | 9.53 | 9.53 | 9.34 | 9.34 | 9.34 | 9.06 | 9.06 | 9.06 | 8.87 | 8.87 | 8.87 | 8.87 | 8.87 | 8.46 | 8.33 | 8.33 | 8.33 | 8.22 | 8.22 | 8.22 | 8.08 | 8.08 | 8.08 | 7.92 | 7.92 | 7.92 | 7.43 | 7.43 | 7.43 | 7.22 | 7.22 | 7.22 | 6.98 | 6.98 | 6.98 | 6.83 | 6.83 | 6.83 | 6.06 | 6.06 | 6.06 | 5.36 | 5.36 | 5.36 | 4.84 | 4.84 | 4.84 | 3.69 | 3.69 | 3.69 | 3.10 | 3.10 | 3.10 | 2.87 | 2.87 | 2.87 | 2.65 |
Net Income Margin | 10.96 | 10.96 | 10.96 | 10.96 | 10.96 | 10.69 | 10.69 | 10.58 | 10.58 | 10.58 | 10.58 | 10.37 | 10.40 | 10.40 | 10.40 | 10.40 | 10.40 | 10.10 | 10.10 | 9.83 | 9.83 | 9.53 | 9.53 | 9.53 | 9.34 | 9.34 | 9.34 | 9.06 | 9.06 | 9.06 | 8.87 | 8.87 | 8.87 | 8.87 | 8.87 | 8.46 | 8.33 | 8.33 | 8.33 | 8.22 | 8.22 | 8.22 | 8.08 | 8.08 | 8.08 | 7.93 | 7.93 | 7.93 | 7.43 | 7.43 | 7.43 | 7.22 | 7.22 | 7.22 | 6.98 | 6.98 | 6.98 | 6.83 | 6.83 | 6.83 | 6.06 | 6.06 | 6.06 | 5.36 | 5.36 | 5.36 | 4.84 | 4.84 | 4.84 | 3.69 | 3.69 | 3.69 | 3.10 | 3.10 | 3.10 | 2.87 | 2.87 | 2.87 | 2.65 |
Levered Free Cash Flow Margin | - | - | - | - | - | 20.49 | 20.49 | - | - | - | - | -5.90 | 2.88 | 2.88 | 2.88 | 2.88 | 2.88 | 6.69 | 6.69 | - | - | 27.81 | 27.81 | 27.81 | 34.09 | 34.09 | 34.09 | 34.48 | 34.48 | 34.48 | 22.15 | 22.15 | 22.15 | 22.15 | 22.15 | 16.79 | -7.00 | -7.00 | -7.00 | 0.77 | 0.77 | 0.77 | -3.70 | -3.70 | -3.70 | 18.99 | 18.99 | 18.99 | 20.91 | 20.91 | 20.91 | 30.54 | 30.54 | 30.54 | 37.37 | 37.37 | 37.37 | 18.25 | 18.25 | 18.25 | - | - | - | -9.25 | -9.25 | -9.25 | -21.93 | -21.93 | -21.93 | -30.81 | -30.81 | -30.81 | - | - | - | - | - | - | - |
Unlevered Free Cash Flow Margin | - | - | - | - | - | 22.29 | 22.29 | - | - | - | - | -4.02 | 4.72 | 4.72 | 4.72 | 4.72 | 4.72 | 8.54 | 8.54 | - | - | 29.84 | 29.84 | 29.84 | 36.33 | 36.33 | 36.33 | 36.91 | 36.91 | 36.91 | 24.75 | 24.75 | 24.75 | 24.75 | 24.75 | 19.49 | -4.24 | -4.24 | -4.24 | 3.55 | 3.55 | 3.55 | -0.81 | -0.81 | -0.81 | 22.04 | 22.04 | 22.04 | 24.18 | 24.18 | 24.18 | 34.06 | 34.06 | 34.06 | 40.82 | 40.82 | 40.82 | 22.06 | 22.06 | 22.06 | - | - | - | -4.98 | -4.98 | -4.98 | -17.23 | -17.23 | -17.23 | -25.58 | -25.58 | -25.58 | - | - | - | - | - | - | - |
Margin Analysis |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Total Revenue | - | - | - | - | - | HKD$ 103485.90 | - | - | HKD$ 105244.00 | - | - | HKD$ 102096.73 | - | - | HKD$ 101261.46 | - | - | HKD$ 100861.58 | - | - | HKD$ 100338.35 | - | - | HKD$ 99645.72 | - | - | HKD$ 99280.59 | - | - | HKD$ 97674.87 | - | - | HKD$ 96287.20 | - | - | HKD$ 94861.45 | - | - | HKD$ 93264.73 | - | - | HKD$ 92060.94 | - | - | HKD$ 90456.61 | - | - | HKD$ 88928.64 | - | - | HKD$ 87355.50 | - | - | HKD$ 85748.04 | - | - | HKD$ 84278.10 | - | - | HKD$ 83178.59 | - | - | HKD$ 82324.15 | - | - | HKD$ 81020.55 | - | - | HKD$ 80208.64 | - | - | HKD$ 79139.57 | - | - | HKD$ 77359.58 | - | - | HKD$ 77292.06 | - |
Profitability |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Return on Equity | - | - | - | - | - | 5.26 % | 5.26 % | 5.09 % | 5.09 % | 5.09 % | 5.09 % | 4.98 % | 5.04 % | 5.04 % | 5.04 % | 5.04 % | 5.04 % | 4.93 % | 4.93 % | 4.73 % | 4.73 % | 4.59 % | 4.59 % | 4.59 % | 4.47 % | 4.47 % | 4.47 % | 4.32 % | 4.32 % | 4.32 % | 4.12 % | 4.12 % | 4.12 % | 4.12 % | 4.12 % | 3.90 % | 3.82 % | 3.82 % | 3.82 % | 3.75 % | 3.75 % | 3.75 % | 3.58 % | 3.58 % | 3.58 % | 3.49 % | 3.49 % | 3.49 % | 3.23 % | 3.23 % | 3.23 % | 3.10 % | 3.10 % | 3.10 % | 2.96 % | 2.96 % | 2.96 % | 2.88 % | 2.88 % | 2.88 % | - | - | - | 2.57 % | 2.57 % | 2.57 % | 2.30 % | 2.30 % | 2.30 % | 1.72 % | 1.72 % | 1.72 % | - | - | - | - | - | - | - |
Return on Assets | - | - | - | - | - | 3.04 % | 3.04 % | - | - | - | - | 2.95 % | 2.95 % | 2.95 % | 2.95 % | 2.95 % | 2.95 % | 2.86 % | 2.86 % | - | - | 2.93 % | 2.93 % | 2.93 % | 2.87 % | 2.87 % | 2.87 % | 2.86 % | 2.86 % | 2.86 % | 2.78 % | 2.78 % | 2.78 % | 2.78 % | 2.78 % | 2.63 % | 2.63 % | 2.63 % | 2.63 % | 2.57 % | 2.57 % | 2.57 % | 2.47 % | 2.47 % | 2.47 % | 2.43 % | 2.43 % | 2.43 % | 2.38 % | 2.38 % | 2.38 % | 2.32 % | 2.32 % | 2.32 % | 2.31 % | 2.31 % | 2.31 % | 2.33 % | 2.33 % | 2.33 % | - | - | - | 2.05 % | 2.05 % | 2.05 % | 2.03 % | 2.03 % | 2.03 % | 1.94 % | 1.94 % | 1.94 % | - | - | - | - | - | - | - |
Return on Capital | 3.49 % | 3.49 % | 3.49 % | 3.49 % | 3.49 % | 3.40 % | 3.40 % | 3.35 % | 3.35 % | 3.35 % | 3.35 % | 3.30 % | 3.30 % | 3.30 % | 3.30 % | 3.30 % | 3.30 % | 3.18 % | 3.18 % | 3.30 % | 3.30 % | 3.27 % | 3.27 % | 3.27 % | 3.21 % | 3.21 % | 3.21 % | 3.19 % | 3.19 % | 3.19 % | 3.10 % | 3.10 % | 3.10 % | 3.10 % | 3.10 % | 2.95 % | 3.00 % | 3.00 % | 3.00 % | 2.88 % | 2.88 % | 2.88 % | 2.82 % | 2.82 % | 2.82 % | 2.72 % | 2.72 % | 2.72 % | 2.76 % | 2.76 % | 2.76 % | 2.61 % | 2.61 % | 2.61 % | 2.63 % | 2.63 % | 2.63 % | 2.62 % | 2.62 % | 2.62 % | - | - | - | 2.34 % | 2.34 % | 2.34 % | 2.33 % | 2.33 % | 2.33 % | 2.27 % | 2.27 % | 2.27 % | - | - | - | - | - | - | - |
Dividends |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Dividend/Market Cap | - | 2.09 % | 2.07 % | 2.30 % | 2.27 % | 2.34 % | - | - | 4.07 % | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | 3.07 % | 3.07 % | - | - | - | - | - | - | - | 2.66 % | 2.64 % | 2.64 % | 2.61 % | 2.51 % | 2.54 % | 2.39 % | 2.31 % | 1.50 % | 1.57 % | 1.52 % | 1.41 % | 1.39 % | 1.24 % | 1.11 % | 1.15 % | 1.17 % | 1.01 % | 0.92 % | 0.92 % | 0.13 % | 0.15 % | 0.15 % | 0.16 % | 0.14 % | 0.14 % | 0.14 % | 0.13 % | 0.12 % | 0.15 % | 0.12 % | 0.14 % | - | - | - | - | - | - | - |
Buyback Yield/Market Cap | - | 0.68 % | 0.68 % | 0.68 % | 0.68 % | 0.68 % | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - |
Dividend/TEV | - | 1.44 % | 1.42 % | 1.53 % | 1.53 % | 1.58 % | - | - | 2.72 % | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | 1.89 % | 1.89 % | - | - | - | - | - | - | - | 1.56 % | 1.53 % | 1.53 % | 1.54 % | 1.50 % | 1.51 % | 1.46 % | 1.42 % | 0.96 % | 0.99 % | 0.97 % | 0.92 % | 0.91 % | 0.82 % | 0.76 % | 0.80 % | 0.80 % | 0.73 % | 0.68 % | 0.65 % | 0.10 % | 0.11 % | 0.10 % | 0.11 % | 0.10 % | 0.10 % | 0.10 % | 0.09 % | 0.10 % | 0.11 % | 0.10 % | 0.11 % | - | - | - | - | - | - | - |
Buyback/TEV | - | 0.47 % | 0.47 % | 0.45 % | 0.46 % | 0.46 % | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - |
Free Cash Flow Yield/Market Cap | - | 13.26 % | 13.26 % | 14.57 % | 14.15 % | 14.42 % | - | - | 14.61 % | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | 26.15 % | 26.15 % | - | - | - | - | - | - | - | 13.94 % | 13.80 % | 7.45 % | 7.38 % | 7.10 % | 9.32 % | 8.82 % | 8.59 % | 10.37 % | 10.74 % | 10.55 % | 12.18 % | 12.28 % | 11.09 % | 11.41 % | 11.98 % | 12.33 % | 9.76 % | 8.75 % | 8.75 % | 7.06 % | 8.18 % | 7.76 % | 5.35 % | 4.95 % | 4.81 % | 5.90 % | 5.18 % | 5.15 % | 6.78 % | 5.63 % | 6.56 % | 4.15 % | 4.60 % | 5.22 % | -4.63 % | -4.51 % | -4.71 % | -4.48 % |
Free Cash Flow Yield/TEV | - | 9.11 % | 9.11 % | 9.71 % | 9.52 % | 9.74 % | - | - | 9.76 % | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | 16.11 % | 16.11 % | - | - | - | - | - | - | - | 8.19 % | 8.00 % | 4.32 % | 4.34 % | 4.24 % | 5.55 % | 5.37 % | 5.28 % | 6.65 % | 6.80 % | 6.73 % | 7.96 % | 8.00 % | 7.37 % | 7.83 % | 8.32 % | 8.49 % | 6.99 % | 6.45 % | 6.19 % | 5.09 % | 5.65 % | 5.45 % | 3.67 % | 3.48 % | 3.37 % | 4.15 % | 3.76 % | 3.95 % | 5.01 % | 4.35 % | 4.92 % | 2.82 % | 3.02 % | 3.27 % | -2.64 % | -2.60 % | -2.62 % | -2.54 % |
Growth |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Total Revenue | HKD$ 2.85 | HKD$ 2.85 | HKD$ 2.85 | HKD$ 2.85 | HKD$ 2.85 | HKD$ 2.84 | HKD$ 2.84 | HKD$ 2.21 | HKD$ 2.21 | HKD$ 2.21 | HKD$ 2.21 | HKD$ 2.00 | HKD$ 3.26 | HKD$ 3.26 | HKD$ 3.26 | HKD$ 3.26 | HKD$ 3.26 | HKD$ 4.21 | HKD$ 4.21 | HKD$ 5.30 | HKD$ 5.30 | HKD$ 6.45 | HKD$ 6.45 | HKD$ 6.45 | HKD$ 6.10 | HKD$ 6.10 | HKD$ 6.10 | HKD$ 6.45 | HKD$ 6.45 | HKD$ 6.45 | HKD$ 6.67 | HKD$ 6.67 | HKD$ 6.67 | HKD$ 6.67 | HKD$ 6.67 | HKD$ 6.76 | HKD$ 7.36 | HKD$ 7.36 | HKD$ 7.36 | HKD$ 7.33 | HKD$ 7.33 | HKD$ 7.33 | HKD$ 6.91 | HKD$ 6.91 | HKD$ 6.91 | HKD$ 6.11 | HKD$ 6.11 | HKD$ 6.11 | HKD$ 5.83 | HKD$ 5.83 | HKD$ 5.83 | HKD$ 5.07 | HKD$ 5.07 | HKD$ 5.07 | HKD$ 5.10 | HKD$ 5.10 | HKD$ 5.10 | HKD$ 6.42 | HKD$ 6.42 | HKD$ 6.42 | HKD$ 4.82 | HKD$ 4.82 | HKD$ 4.82 | HKD$ 5.28 | HKD$ 5.28 | HKD$ 5.28 | HKD$ 5.77 | HKD$ 5.77 | HKD$ 5.77 | HKD$ 4.59 | HKD$ 4.59 | HKD$ 4.59 | - | - | - | - | - | - | - |
Gross Profit | 3.26 % | 3.26 % | 3.26 % | 3.26 % | 3.26 % | 2.60 % | 2.60 % | 1.98 % | 1.98 % | 1.98 % | 1.98 % | 1.46 % | 3.05 % | 3.05 % | 3.05 % | 3.05 % | 3.05 % | 1.84 % | 1.84 % | 2.30 % | 2.30 % | 3.68 % | 3.68 % | 3.68 % | 7.04 % | 7.04 % | 7.04 % | 5.36 % | 5.36 % | 5.36 % | 7.80 % | 7.80 % | 7.80 % | 7.80 % | 7.80 % | 6.84 % | 7.29 % | 7.29 % | 7.29 % | 9.07 % | 9.07 % | 9.07 % | 8.60 % | 8.60 % | 8.60 % | 7.13 % | 7.13 % | 7.13 % | 8.51 % | 8.51 % | 8.51 % | 5.38 % | 5.38 % | 5.38 % | 2.02 % | 2.02 % | 2.02 % | 6.31 % | 6.31 % | 6.31 % | 196.04 % | 196.04 % | 196.04 % | 4.67 % | 4.67 % | 4.67 % | 24.65 % | 24.65 % | 24.65 % | 4.22 % | 4.22 % | 4.22 % | - | - | - | - | - | - | - |
EBITDA | 1.80 % | 1.80 % | 1.80 % | 1.80 % | 1.80 % | 2.06 % | 2.06 % | -0.23 % | -0.23 % | -0.23 % | -0.23 % | -0.50 % | -4.67 % | -4.67 % | -4.67 % | -4.67 % | -4.67 % | -2.43 % | -2.43 % | -1.86 % | -1.86 % | 0.80 % | 0.80 % | 0.80 % | 6.10 % | 6.10 % | 6.10 % | 3.73 % | 3.73 % | 3.73 % | 7.42 % | 7.42 % | 7.42 % | 7.42 % | 7.42 % | 6.48 % | 8.78 % | 8.78 % | 8.78 % | 8.38 % | 8.38 % | 8.38 % | 7.32 % | 7.32 % | 7.32 % | 6.77 % | 6.77 % | 6.77 % | 7.49 % | 7.49 % | 7.49 % | -4.36 % | -4.36 % | -4.36 % | 7.12 % | 7.12 % | 7.12 % | 8.20 % | 8.20 % | 8.20 % | -7.14 % | -7.14 % | -7.14 % | 16.71 % | 16.71 % | 16.71 % | 3.60 % | 3.60 % | 3.60 % | 2.22 % | 2.22 % | 2.22 % | - | - | - | - | - | - | - |
Earnings from Cont. Ops. | 8.44 % | 8.44 % | 8.44 % | 8.44 % | 8.44 % | 8.88 % | 8.88 % | 10.03 % | 10.03 % | 10.03 % | 10.03 % | 10.96 % | 14.92 % | 14.92 % | 14.92 % | 14.92 % | 14.92 % | 16.17 % | 16.17 % | 16.63 % | 16.63 % | 19.91 % | 19.91 % | 19.91 % | 18.98 % | 18.98 % | 18.98 % | 17.20 % | 17.20 % | 17.20 % | 17.17 % | 17.17 % | 17.17 % | 17.17 % | 17.17 % | 14.02 % | 20.43 % | 20.43 % | 20.43 % | 22.25 % | 22.25 % | 22.25 % | 23.75 % | 23.75 % | 23.75 % | 23.10 % | 23.10 % | 23.10 % | 29.63 % | 29.63 % | 29.63 % | 41.67 % | 41.67 % | 41.67 % | 51.62 % | 51.62 % | 51.62 % | 97.02 % | 97.02 % | 97.02 % | 105.14 % | 105.14 % | 105.14 % | 96.16 % | 96.16 % | 96.16 % | 93.27 % | 93.27 % | 93.27 % | 36.39 % | 36.39 % | 36.39 % | - | - | - | - | - | - | - |
Net Income | 8.44 % | 8.44 % | 8.44 % | 8.44 % | 8.44 % | 8.88 % | 8.88 % | 10.03 % | 10.03 % | 10.03 % | 10.03 % | 10.96 % | 14.90 % | 14.90 % | 14.90 % | 14.90 % | 14.90 % | 16.16 % | 16.16 % | 16.62 % | 16.62 % | 19.89 % | 19.89 % | 19.89 % | 18.99 % | 18.99 % | 18.99 % | 17.21 % | 17.21 % | 17.21 % | 17.18 % | 17.18 % | 17.18 % | 17.18 % | 17.18 % | 14.02 % | 20.41 % | 20.41 % | 20.41 % | 22.20 % | 22.20 % | 22.20 % | 23.73 % | 23.73 % | 23.73 % | 23.09 % | 23.09 % | 23.09 % | 29.63 % | 29.63 % | 29.63 % | 41.73 % | 41.73 % | 41.73 % | 51.66 % | 51.66 % | 51.66 % | 97.06 % | 97.06 % | 97.06 % | 105.18 % | 105.18 % | 105.18 % | 96.16 % | 96.16 % | 96.16 % | 93.27 % | 93.27 % | 93.27 % | 36.39 % | 36.39 % | 36.39 % | - | - | - | - | - | - | - |
Unlevered Free Cash Flow | - | - | - | - | - | 166.21 % | 166.21 % | - | - | - | - | -86.58 % | -86.58 % | -86.58 % | -86.58 % | -86.58 % | -86.58 % | -75.89 % | -75.89 % | - | - | 62.99 % | 62.99 % | 62.99 % | 1005.99 % | 1005.99 % | 1005.99 % | 1005.99 % | 1005.99 % | 1005.99 % | -5.59 % | -5.59 % | -5.59 % | -5.59 % | -5.59 % | -5.59 % | -88.80 % | -88.80 % | -88.80 % | -88.80 % | -88.80 % | -88.80 % | 6.04 % | 6.04 % | 6.04 % | 6.04 % | 6.04 % | 6.04 % | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - |
Dividend per Share | - | - | - | - | - | 15.69 % | 15.69 % | 15.69 % | 15.69 % | 15.69 % | 15.69 % | 15.69 % | 23.17 % | 23.17 % | 23.17 % | 23.17 % | 23.17 % | 23.17 % | 23.17 % | 23.17 % | 23.17 % | 23.17 % | 23.17 % | 23.17 % | 17.40 % | 17.40 % | 17.40 % | 17.40 % | 17.40 % | 17.40 % | 17.40 % | 17.40 % | 17.40 % | 17.40 % | 17.40 % | 17.40 % | 53.61 % | 53.61 % | 53.61 % | 53.61 % | 53.61 % | 53.61 % | 53.61 % | 53.61 % | 53.61 % | 53.61 % | 53.61 % | 53.61 % | 546.67 % | 546.67 % | 546.67 % | 546.67 % | 546.67 % | 546.67 % | 546.67 % | 546.67 % | 546.67 % | 546.67 % | 546.67 % | 546.67 % | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - |
Balance Sheet
- 1y
- 2y
- 5y
- ALL
© 2024 PWW Financial Data Platform. All rights reserved.