pww.comChina Longyuan Power Group Corporation Limited - SEHK:916

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-31-2020Jun-30-2020May-31-2020Apr-30-2020Mar-31-2020Feb-29-2020Jan-31-2020Dec-31-2019Nov-30-2019Oct-31-2019Sep-30-2019Aug-31-2019Jul-31-2019Jun-30-2019May-31-2019Apr-30-2019Mar-31-2019Feb-28-2019Jan-31-2019Dec-31-2018Nov-30-2018Oct-31-2018Sep-30-2018Aug-31-2018Jul-31-2018Jun-30-2018May-31-2018Apr-30-2018Mar-31-2018Feb-28-2018Jan-31-2018Dec-31-2017Nov-30-2017Oct-31-2017Sep-30-2017Aug-31-2017Jul-31-2017Jun-30-2017May-31-2017Apr-30-2017Mar-31-2017Feb-28-2017Jan-31-2017Dec-31-2016Nov-30-2016Oct-31-2016Sep-30-2016Aug-31-2016Jul-31-2016Jun-30-2016May-31-2016Apr-30-2016Mar-31-2016Feb-29-2016Jan-31-2016Dec-31-2015Nov-30-2015Oct-31-2015Sep-30-2015Aug-31-2015Jul-31-2015Jun-30-2015May-31-2015Apr-30-2015Mar-31-2015Feb-28-2015Jan-31-2015Dec-31-2014Nov-30-2014Oct-31-2014Sep-30-2014Aug-31-2014Jul-31-2014Jun-30-2014May-31-2014Apr-30-2014Mar-31-2014Feb-28-2014Jan-31-2014Dec-31-2013Nov-30-2013Oct-31-2013Sep-30-2013Aug-31-2013Jul-31-2013Jun-30-2013May-31-2013Apr-30-2013Mar-31-2013Feb-28-2013Jan-31-2013Dec-31-2012Nov-30-2012Oct-31-2012Sep-30-2012Aug-31-2012Jul-31-2012Jun-30-2012May-31-2012Apr-30-2012Mar-31-2012Feb-29-2012Jan-31-2012Dec-31-2011Nov-30-2011Oct-31-2011Sep-30-2011Aug-31-2011Jul-31-2011Jun-30-2011May-31-2011Apr-30-2011Mar-31-2011Feb-28-2011Jan-31-2011Dec-31-2010Nov-30-2010Oct-31-2010Sep-30-2010Aug-31-2010Jul-31-2010Jun-30-2010May-31-2010Apr-30-2010Mar-31-2010Feb-28-2010Jan-31-2010Dec-31-2009

Valuation Multiples

TEV/LTM Unlevered FCF

-

-

-

-

-

-

-

-

-

-

-

-

-

-

-

-

-

-

-

-

-

-

-

-

-

-

-

-

-

86.44

-

-

-

-

-

-

-

-

-

-

-

-

-

-

-

-

-

-

-

-

-

-

-

93.31

93.59

-

-

-

-

-

-

-

-

-

-

100.53

99.97

-

-

-

-

-

-

-

-

-

-

-

-

-

-

-

-

-

-

-

-

-

-

-

-

-

-

-

-

-

-

-

-

-

-

-

-

-

-

-

-

-

-

-

-

-

-

-

-

-

-

-

-

-

-

-

-

-

-

-

-

-

-

-

-

-

-

-

-

-

-

-

-

-

-

-

-

-

-

-

-

-

-

-

-

-

-

-

-

-

-

-

-

-

-

-

-

-

-

-

-

-

-

-

-

-

-

-

-

-

-

-

-

-

-

-

-

Market Cap/LTM Levered FCF

-

-

-

-

-

-

-

-

-

-

-

-

-

-

-

-

-

-

-

-

-

-

-

-

-

-

-

-

-

219.76

-

-

-

-

-

-

-

-

-

-

-

-

-

-

-

-

-

-

-

-

-

-

-

-

-

-

-

-

-

-

-

-

-

-

-

-

-

-

-

-

-

-

-

-

-

-

-

-

-

-

-

-

-

-

-

-

-

-

-

-

-

-

-

-

-

-

-

-

-

-

-

-

-

-

-

-

-

-

-

-

-

-

-

-

-

-

-

-

-

-

-

-

-

-

-

-

-

-

-

-

-

-

-

-

-

-

-

-

-

-

-

-

-

-

-

-

-

-

-

-

-

-

-

-

-

-

-

-

-

-

-

-

-

-

-

-

-

-

-

-

-

-

-

-

-

-

-

-

-

-

-

-

-

P/LTM Normalized EPS

7.21

7.33

8.26

8.22

8.86

10.35

8.96

8.82

8.82

8.96

6.92

6.84

7.99

6.76

8.54

8.44

9.56

9.46

8.61

-

-

-

-

13.06

-

-

-

-

-

17.02

21.98

-

-

-

-

25.52

-

-

-

-

-

26.77

22.07

-

-

-

-

17.65

-

-

-

-

-

10.36

10.47

-

-

-

-

9.23

-

-

-

-

-

10.05

9.85

-

-

-

-

12.62

-

-

-

-

-

13.93

14.00

-

-

-

-

14.61

-

-

-

-

-

16.01

16.12

-

-

-

-

19.46

-

-

-

-

-

23.47

24.29

-

-

-

-

22.33

-

-

-

-

-

26.22

25.93

-

-

-

-

33.89

-

-

-

-

-

33.59

37.09

-

-

-

-

35.27

-

-

-

-

-

32.18

32.70

-

-

-

-

26.55

-

-

-

-

21.17

21.38

21.08

-

-

-

-

27.06

-

-

-

-

-

26.73

29.12

37.16

41.39

46.17

43.86

45.95

51.64

51.56

52.37

53.11

59.45

56.72

57.83

80.52

71.34

76.67

81.51

90.78

137.74

139.63

146.03

P/LTM EPS

7.57

7.70

8.67

8.63

9.30

10.65

9.22

8.64

8.64

8.78

6.78

6.72

7.59

6.42

8.11

8.01

9.08

9.26

8.43

-

-

-

-

13.53

-

-

-

-

-

13.13

16.96

-

-

-

-

18.97

-

-

-

-

-

21.66

17.85

-

-

-

-

15.12

-

-

-

-

-

7.97

8.05

-

-

-

-

7.08

-

-

-

-

-

7.89

7.73

-

-

-

-

9.82

-

-

-

-

-

10.27

10.31

-

-

-

-

10.92

-

-

-

-

-

11.46

11.53

-

-

-

-

12.73

-

-

-

-

-

14.66

15.17

-

-

-

-

13.42

-

-

-

-

-

15.74

15.57

-

-

-

-

21.18

-

-

-

-

-

25.09

27.70

-

-

-

-

23.91

-

-

-

-

-

19.09

19.40

-

-

-

-

16.33

-

-

-

-

11.49

11.60

11.44

-

-

-

-

14.91

-

-

-

-

-

15.59

16.98

21.20

23.62

26.35

25.03

26.22

29.46

29.42

29.88

30.30

33.92

32.36

32.99

41.29

36.58

39.31

41.79

46.55

79.46

80.55

84.25

P/BV

0.59

0.60

0.67

0.67

0.72

0.78

0.67

0.76

0.76

0.77

0.59

0.57

0.63

0.53

0.67

0.66

0.75

0.78

0.71

0.87

0.93

1.02

0.95

1.05

1.17

1.31

1.16

1.15

1.09

1.12

1.45

1.50

1.81

2.01

1.84

2.14

1.93

1.90

2.20

1.93

2.19

2.33

1.92

1.90

1.75

1.44

1.50

1.38

1.63

1.60

1.09

0.92

0.75

0.71

0.72

0.85

0.67

0.58

0.59

0.64

0.64

0.72

0.77

0.67

0.67

0.67

0.65

0.75

0.78

0.77

0.84

0.87

0.95

0.95

0.87

1.00

0.97

1.03

1.03

1.14

0.99

1.13

1.21

0.98

0.90

0.99

0.96

0.91

1.00

1.02

1.03

1.07

1.07

1.10

1.13

1.15

1.25

1.20

1.14

1.14

1.11

1.18

1.22

1.18

1.22

1.02

1.03

1.10

0.81

0.87

1.11

1.22

1.35

1.54

1.52

1.72

1.68

1.86

1.88

1.64

1.66

1.67

1.61

1.66

1.65

1.53

1.69

1.65

1.75

1.80

1.66

1.59

1.94

1.95

2.09

2.08

1.86

1.69

1.72

1.79

1.76

1.69

1.55

1.55

1.64

1.51

1.25

1.19

1.19

1.20

1.18

1.19

1.20

1.13

1.46

1.54

-

-

-

-

-

1.66

1.81

1.84

2.05

2.29

2.17

2.27

2.06

2.06

2.09

2.12

2.37

2.26

2.31

2.45

2.17

2.33

2.48

1.95

13.86

14.05

14.69

P/Tangible BV

0.65

0.66

0.74

0.74

0.79

0.84

0.72

0.84

0.84

0.85

0.66

0.61

0.70

0.60

0.75

0.74

0.84

0.86

0.79

0.97

1.04

1.13

1.06

1.17

1.31

1.47

1.30

1.29

1.22

1.26

1.63

1.71

2.06

2.29

2.10

2.44

2.23

2.19

2.53

2.23

2.53

2.69

2.22

2.23

2.05

1.68

1.75

1.62

1.92

1.89

1.29

1.08

0.88

0.84

0.84

1.01

0.79

0.69

0.71

0.76

0.77

0.87

0.93

0.80

0.80

0.80

0.78

0.92

0.95

0.94

1.03

1.07

1.18

1.18

1.08

1.24

1.20

1.28

1.28

1.45

1.25

1.44

1.54

1.24

1.14

1.26

1.22

1.16

1.27

1.31

1.31

1.40

1.39

1.44

1.47

1.50

1.64

1.57

1.49

1.49

1.46

1.54

1.60

1.57

1.63

1.35

1.36

1.46

1.08

1.16

1.48

1.63

1.80

2.05

2.03

2.32

2.26

2.51

2.53

2.21

2.26

2.28

2.19

2.26

2.25

2.09

2.31

2.48

2.64

2.70

2.50

2.21

2.71

2.73

2.92

2.91

2.60

2.36

2.40

2.49

2.45

2.36

2.17

2.16

2.40

2.20

1.82

1.74

1.73

1.75

1.72

1.75

1.77

1.66

2.14

2.27

-

-

-

-

-

2.41

2.63

2.74

3.06

3.41

3.24

3.39

2.85

2.85

2.89

2.93

3.28

3.13

3.19

3.39

3.00

3.23

3.43

2.70

-

-

-

TEV/LTM Total Revenue

5.90

5.90

6.04

6.23

6.51

6.79

6.47

5.86

5.82

6.01

5.85

6.37

5.84

5.77

6.00

5.92

6.06

6.31

6.25

5.90

6.21

6.10

5.79

5.73

5.75

5.98

5.73

5.86

5.51

5.46

6.00

6.24

6.54

6.81

6.46

7.63

8.05

7.90

6.34

5.91

6.33

6.95

6.25

6.29

6.03

5.50

5.61

5.78

6.13

6.08

5.17

4.85

4.53

4.44

4.46

4.49

4.17

4.02

4.05

4.13

4.18

4.33

4.41

4.22

4.22

4.24

4.22

4.24

4.29

4.27

4.39

4.48

4.71

4.71

4.56

4.79

4.73

4.92

4.93

5.00

4.75

4.98

5.11

4.89

4.91

5.06

5.01

4.93

5.08

5.32

5.34

5.29

5.28

5.34

5.37

5.59

6.08

5.99

5.88

5.88

5.83

6.06

6.14

5.93

6.00

5.64

5.66

5.95

5.21

5.33

5.74

5.94

6.16

6.56

6.53

7.05

6.96

7.30

7.32

7.10

6.72

6.74

6.63

6.72

6.70

6.27

6.54

5.90

6.07

6.14

5.93

5.79

6.33

6.36

6.58

6.57

6.21

6.05

6.09

6.39

6.34

6.24

6.00

6.11

5.98

5.77

5.33

5.10

5.17

5.19

5.16

4.69

4.71

4.60

5.10

5.40

5.23

4.91

4.98

4.83

5.17

5.17

5.40

5.62

5.96

6.35

6.16

6.33

5.90

5.90

5.96

6.01

6.47

6.28

6.36

7.62

6.99

7.36

7.69

8.32

10.57

10.67

11.00

Market Cap/LTM Total Revenue

2.52

2.53

2.66

2.85

3.14

2.97

2.65

2.90

2.86

3.04

2.88

2.91

3.05

2.98

3.20

3.13

3.26

3.17

3.12

3.03

3.33

3.22

2.91

2.89

3.12

3.34

3.10

3.22

2.87

2.80

3.55

3.55

3.85

4.12

3.78

4.91

5.24

5.10

3.53

3.11

3.53

3.98

3.28

3.20

2.95

2.42

2.52

2.49

2.95

2.90

1.98

1.67

1.35

1.28

1.29

1.47

1.16

1.00

1.03

1.11

1.10

1.25

1.33

1.14

1.14

1.15

1.13

1.24

1.29

1.28

1.39

1.46

1.58

1.58

1.44

1.66

1.61

1.74

1.75

1.85

1.60

1.83

1.96

1.64

1.46

1.61

1.56

1.48

1.63

1.74

1.75

1.77

1.76

1.81

1.85

1.95

2.22

2.13

2.02

2.03

1.98

2.14

2.21

2.07

2.14

1.78

1.79

1.97

1.41

1.52

1.93

2.13

2.35

2.71

2.68

3.04

2.96

3.29

3.32

2.98

2.97

2.99

2.88

2.98

2.95

2.65

2.93

2.67

2.84

2.91

2.69

2.56

3.12

3.14

3.36

3.35

3.00

2.77

2.82

2.98

2.93

2.83

2.59

2.63

2.70

2.48

2.05

1.82

1.84

1.86

1.83

1.82

1.83

1.73

2.23

2.43

2.66

2.34

2.41

2.26

2.60

2.59

2.82

3.01

3.35

3.74

3.55

3.72

3.78

3.77

3.83

3.88

4.35

4.15

4.23

5.50

4.88

5.24

5.57

6.21

7.15

7.25

7.58

TEV/LTM EBITDA

9.00

9.01

9.22

9.51

9.94

10.50

10.20

8.90

8.85

9.13

8.88

9.97

8.94

8.83

9.17

9.06

9.26

9.78

9.75

9.73

10.23

10.06

9.54

10.54

10.99

11.42

10.96

11.20

10.53

10.74

12.09

-

-

-

-

14.34

13.95

13.71

10.99

10.24

10.98

11.16

10.03

9.95

9.56

8.72

8.88

9.20

9.30

9.23

7.84

7.35

6.88

6.91

6.93

6.95

6.45

6.21

6.26

6.65

6.72

6.95

7.08

6.78

6.78

6.64

6.60

6.69

6.78

6.75

6.93

7.23

7.11

7.11

6.89

7.23

7.15

7.50

7.51

7.68

7.30

7.66

7.86

8.00

8.10

8.34

8.27

8.13

8.37

8.64

8.66

8.55

8.53

8.62

8.68

9.47

9.18

9.04

8.88

8.88

8.81

9.08

9.19

8.97

9.07

8.53

8.55

9.25

7.75

7.92

8.54

8.83

9.16

9.90

9.85

10.64

10.51

11.01

11.05

11.39

10.74

10.78

10.60

10.75

10.72

10.20

10.65

9.93

10.22

10.33

9.97

10.86

10.96

11.01

11.39

11.37

10.76

10.70

10.78

11.23

11.15

10.96

10.55

11.92

11.10

10.70

9.89

9.46

10.17

10.21

10.16

9.62

9.66

9.43

10.46

12.13

11.56

10.84

11.00

10.68

11.42

10.87

11.36

12.59

13.36

14.23

13.81

14.19

13.31

13.30

13.43

13.55

14.60

14.15

14.33

16.39

15.04

15.82

16.54

20.14

25.64

25.87

26.68

TEV/LTM EBIT

17.06

17.08

17.48

18.03

18.85

19.68

18.75

15.87

15.77

16.27

15.84

17.19

16.33

16.13

16.76

16.55

16.93

17.16

17.00

17.47

18.37

18.05

17.12

16.89

18.91

19.65

18.85

19.26

18.11

19.24

21.13

20.61

21.59

22.49

21.34

23.24

23.00

22.59

18.11

16.89

18.10

18.34

16.49

16.55

15.89

14.49

14.76

15.73

16.34

16.22

13.77

12.92

12.09

12.19

12.22

12.19

11.32

10.90

10.97

11.46

12.10

12.52

12.76

12.22

12.22

11.71

11.64

11.80

11.95

11.90

12.23

12.26

12.00

12.00

11.64

12.20

12.07

12.78

12.80

13.09

12.44

13.05

13.39

13.71

15.06

15.51

15.37

15.11

15.56

15.72

15.75

15.59

15.55

15.73

15.84

16.17

16.03

15.79

15.50

15.51

15.39

15.90

16.10

15.49

15.67

14.73

14.77

15.18

12.92

13.19

14.22

14.71

15.26

16.40

16.32

17.99

17.77

18.62

18.68

18.45

19.07

19.13

18.81

19.09

19.03

17.30

18.06

16.48

16.96

17.16

16.56

16.91

17.75

17.83

18.44

18.42

17.42

17.25

17.38

18.13

17.99

17.69

17.03

17.46

17.20

16.58

15.32

14.66

16.07

16.13

16.05

15.12

15.18

14.83

16.44

17.52

17.41

16.32

16.56

16.07

17.19

16.62

17.36

19.36

20.54

21.88

21.23

21.82

20.39

20.37

20.57

20.76

22.36

21.67

21.95

25.09

23.03

24.23

25.32

27.40

40.13

40.50

41.76

Margin Analysis

Gross Margin

78.89

78.89

78.89

78.89

78.89

78.59

79.05

79.05

79.05

79.05

79.05

79.10

76.40

76.40

76.40

78.50

78.50

78.50

72.72

72.72

72.72

72.00

72.00

72.00

66.62

66.62

66.62

66.34

66.34

66.34

66.81

66.81

66.81

69.37

69.37

69.37

67.06

67.06

67.06

74.89

74.89

74.89

73.81

73.81

73.81

75.44

75.44

75.44

76.56

76.56

76.56

76.03

76.03

76.03

76.09

76.09

76.09

75.11

75.11

75.11

72.50

72.50

72.50

75.00

75.00

75.00

73.61

73.61

73.61

74.83

74.83

74.83

71.36

71.36

71.36

73.85

73.85

73.85

72.17

72.17

72.17

70.86

70.86

70.86

67.16

67.16

67.16

69.87

69.87

69.87

69.06

69.06

69.06

70.81

70.81

70.81

70.73

70.73

70.73

73.35

73.35

73.35

72.45

72.45

72.45

74.37

74.37

74.37

70.66

70.66

70.66

73.47

73.47

73.47

72.17

72.17

72.17

72.52

72.52

72.52

66.89

66.89

66.89

69.63

69.63

69.63

66.35

66.35

66.35

65.15

65.15

65.15

61.22

61.22

61.22

61.79

61.79

61.79

60.24

60.24

60.24

58.78

58.78

58.78

52.03

52.03

52.03

52.49

52.49

52.49

48.27

48.27

48.27

49.94

49.94

49.94

44.20

44.20

44.20

48.32

48.32

48.32

41.45

41.45

41.45

45.84

45.84

45.84

26.63

26.63

26.63

46.50

46.50

46.50

47.55

47.55

47.55

48.85

48.85

48.85

45.96

45.96

45.96

SG&A Margin

13.29

13.29

13.29

13.29

13.29

13.58

12.62

12.62

12.62

12.62

12.62

12.63

11.70

11.70

11.70

12.52

12.52

12.52

11.31

11.31

11.31

10.89

10.89

10.89

10.18

10.18

10.18

11.20

11.20

11.20

9.88

9.88

9.88

10.00

10.00

10.00

8.96

8.96

8.96

12.23

12.23

12.23

10.35

10.35

10.35

11.35

11.35

11.35

10.58

10.58

10.58

10.76

10.76

10.76

10.55

10.55

10.55

10.59

10.59

10.59

10.11

10.11

10.11

10.35

10.35

10.35

10.32

10.32

10.32

10.41

10.41

10.41

8.83

8.83

8.83

9.51

9.51

9.51

9.08

9.08

9.08

9.37

9.37

9.37

8.68

8.68

8.68

9.32

9.32

9.32

9.16

9.16

9.16

9.46

9.46

9.46

9.01

9.01

9.01

9.45

9.45

9.45

9.30

9.30

9.30

9.51

9.51

9.51

8.37

8.37

8.37

8.88

8.88

8.88

8.92

8.92

8.92

9.17

9.17

9.17

8.48

8.48

8.48

8.56

8.56

8.56

7.93

7.93

7.93

7.91

7.91

7.91

7.03

7.03

7.03

7.36

7.36

7.36

7.51

7.51

7.51

7.67

7.67

7.67

6.37

6.37

6.37

6.95

6.95

6.95

6.51

6.51

6.51

6.71

6.71

6.71

5.77

5.77

5.77

6.28

6.28

6.28

4.94

4.94

4.94

6.39

6.39

6.39

1.62

1.62

1.62

6.55

6.55

6.55

6.78

6.78

6.78

7.06

7.06

7.06

6.56

6.56

6.56

EBITDA Margin

64.84

64.84

64.84

64.84

64.84

63.47

65.17

65.17

65.17

65.17

65.17

65.02

65.88

65.88

65.88

64.94

64.94

64.94

61.08

61.08

61.08

60.34

60.34

60.34

57.34

57.34

57.34

54.85

54.85

54.85

57.29

57.29

57.29

58.89

58.89

58.89

58.38

58.38

58.38

63.48

63.48

63.48

63.16

63.16

63.16

63.40

63.40

63.40

65.50

65.50

65.50

64.05

64.05

64.05

64.48

64.48

64.48

63.27

63.27

63.27

62.20

62.20

62.20

62.85

62.85

62.85

62.48

62.48

62.48

63.06

63.06

63.06

64.97

64.97

64.97

64.49

64.49

64.49

63.92

63.92

63.92

61.54

61.54

61.54

59.90

59.90

59.90

60.47

60.47

60.47

60.29

60.29

60.29

60.94

60.94

60.94

63.93

63.93

63.93

63.94

63.94

63.94

63.23

63.23

63.23

64.10

64.10

64.10

64.19

64.19

64.19

63.54

63.54

63.54

63.47

63.47

63.47

62.88

62.88

62.88

60.50

60.50

60.50

60.37

60.37

60.37

58.93

58.93

58.93

56.66

56.66

56.66

57.05

57.05

57.05

55.87

55.87

55.87

56.37

56.37

56.37

55.31

55.31

55.31

54.35

54.35

54.35

50.42

50.42

50.42

48.50

48.50

48.50

47.90

47.90

47.90

43.27

43.27

43.27

45.98

45.98

45.98

43.80

43.80

43.80

42.93

42.93

42.93

42.74

42.74

42.74

43.37

43.37

43.37

44.28

44.28

44.28

45.42

45.42

45.42

42.54

42.54

42.54

EBIT Margin

34.48

34.48

34.48

34.48

34.48

33.87

36.85

36.85

36.85

36.85

36.85

36.99

36.65

36.65

36.65

37.49

37.49

37.49

34.57

34.57

34.57

34.98

34.98

34.98

34.19

34.19

34.19

32.37

32.37

32.37

34.51

34.51

34.51

36.64

36.64

36.64

37.27

37.27

37.27

39.64

39.64

39.64

38.98

38.98

38.98

36.95

36.95

36.95

37.56

37.56

37.56

36.69

36.69

36.69

37.14

37.14

37.14

36.12

36.12

36.12

34.50

34.50

34.50

35.70

35.70

35.70

35.09

35.09

35.09

35.88

35.88

35.88

37.97

37.97

37.97

37.40

37.40

37.40

37.05

37.05

37.05

34.28

34.28

34.28

31.86

31.86

31.86

32.69

32.69

32.69

32.34

32.34

32.34

32.93

32.93

32.93

35.51

35.51

35.51

35.19

35.19

35.19

35.29

35.29

35.29

36.22

36.22

36.22

37.29

37.29

37.29

37.24

37.24

37.24

36.36

36.36

36.36

35.80

35.80

35.80

33.21

33.21

33.21

35.16

35.16

35.16

35.25

35.25

35.25

33.94

33.94

33.94

34.97

34.97

34.97

34.43

34.43

34.43

34.73

34.73

34.73

34.20

34.20

34.20

34.19

34.19

34.19

31.35

31.35

31.35

30.08

30.08

30.08

30.04

30.04

30.04

28.34

28.34

28.34

29.33

29.33

29.33

28.35

28.35

28.35

27.35

27.35

27.35

27.80

27.80

27.80

27.96

27.96

27.96

28.56

28.56

28.56

29.29

29.29

29.29

26.99

26.99

26.99

Earnings from Cont. Ops Margin

16.63

16.63

16.63

16.63

16.63

15.61

18.32

18.32

18.32

18.32

18.32

18.25

17.90

17.90

17.90

17.68

17.68

17.68

15.40

15.40

15.40

15.37

15.37

15.37

18.63

18.63

18.63

17.85

17.85

17.85

19.33

19.33

19.33

21.12

21.12

21.12

21.82

21.82

21.82

23.49

23.49

23.49

21.64

21.64

21.64

19.83

19.83

19.83

21.12

21.12

21.12

19.71

19.71

19.71

19.69

19.69

19.69

19.32

19.32

19.32

16.39

16.39

16.39

18.29

18.29

18.29

18.37

18.37

18.37

18.65

18.65

18.65

22.10

22.10

22.10

20.68

20.68

20.68

21.10

21.10

21.10

18.50

18.50

18.50

18.08

18.08

18.08

18.84

18.84

18.84

19.31

19.31

19.31

20.13

20.13

20.13

20.82

20.82

20.82

20.28

20.28

20.28

20.27

20.27

20.27

20.67

20.67

20.67

22.21

22.21

22.21

22.89

22.89

22.89

20.89

20.89

20.89

19.45

19.45

19.45

14.38

14.38

14.38

15.87

15.87

15.87

16.02

16.02

16.02

15.52

15.52

15.52

19.79

19.79

19.79

18.28

18.28

18.28

19.51

19.51

19.51

19.23

19.23

19.23

19.70

19.70

19.70

19.25

19.25

19.25

18.27

18.27

18.27

19.42

19.42

19.42

18.50

18.50

18.50

20.82

20.82

20.82

20.47

20.47

20.47

19.42

19.42

19.42

17.89

17.89

17.89

17.40

17.40

17.40

17.18

17.18

17.18

16.90

16.90

16.90

14.24

14.24

14.24

Net Income Margin

15.92

15.92

15.92

15.92

15.92

14.32

17.03

17.03

17.03

17.03

17.03

16.89

15.37

15.37

15.37

15.35

15.35

15.35

13.25

13.25

13.25

12.87

12.87

12.87

16.18

16.18

16.18

15.46

15.46

15.46

16.76

16.76

16.76

18.64

18.64

18.64

19.40

19.40

19.40

20.53

20.53

20.53

18.97

18.97

18.97

17.53

17.53

17.53

17.97

17.97

17.97

16.92

16.92

16.92

16.94

16.94

16.94

16.58

16.58

16.58

13.48

13.48

13.48

15.45

15.45

15.45

15.56

15.56

15.56

15.79

15.79

15.79

19.36

19.36

19.36

17.73

17.73

17.73

18.16

18.16

18.16

15.64

15.64

15.64

15.28

15.28

15.28

15.73

15.73

15.73

15.72

15.72

15.72

15.91

15.91

15.91

15.92

15.92

15.92

14.91

14.91

14.91

14.48

14.48

14.48

14.62

14.62

14.62

16.22

16.22

16.22

17.16

17.16

17.16

15.28

15.28

15.28

14.01

14.01

14.01

9.11

9.11

9.11

10.56

10.56

10.56

11.23

11.23

11.23

10.72

10.72

10.72

14.99

14.99

14.99

14.03

14.03

14.03

15.11

15.11

15.11

15.00

15.00

15.00

15.44

15.44

15.44

15.27

15.27

15.27

14.59

14.59

14.59

15.55

15.55

15.55

14.48

14.48

14.48

16.33

16.33

16.33

15.20

15.20

15.20

14.16

14.16

14.16

12.02

12.02

12.02

10.91

10.91

10.91

10.13

10.13

10.13

9.18

9.18

9.18

7.69

7.69

7.69

Levered Free Cash Flow Margin

-25.07

-25.07

-25.07

-25.07

-25.07

-24.99

-

-

-

-

-

-23.41

-

-

-

-46.60

-46.60

-46.60

-

-

-

-9.28

-9.28

-9.28

-

-

-

3.78

3.78

3.78

-

-

-

-16.90

-16.90

-16.90

-

-

-

-29.99

-29.99

-29.99

-

-

-

-45.65

-45.65

-45.65

-

-

-

-2.29

-2.29

-2.29

-

-

-

-7.68

-7.68

-7.68

-

-

-

-3.39

-3.39

-3.39

-

-

-

-1.29

-1.29

-1.29

-

-

-

-8.05

-8.05

-8.05

-

-

-

1.60

1.60

1.60

-

-

-

-17.75

-17.75

-17.75

-

-

-

-29.61

-29.61

-29.61

-

-

-

-32.96

-32.96

-32.96

-

-

-

-16.07

-16.07

-16.07

-

-

-

-44.95

-44.95

-44.95

-

-

-

-78.53

-78.53

-78.53

-

-

-

-25.85

-25.85

-25.85

-

-

-

-0.31

-0.31

-0.31

-

-

-

-46.58

-46.58

-46.58

-

-

-

-68.19

-68.19

-68.19

-

-

-

-60.43

-60.43

-60.43

-

-

-

-54.51

-54.51

-54.51

-

-

-

-87.19

-87.19

-87.19

-

-

-

-105.31

-105.31

-105.31

-

-

-

-89.17

-89.17

-89.17

-115.52

-115.52

-115.52

-119.16

-119.16

-119.16

-

-

-

Unlevered Free Cash Flow Margin

-19.33

-19.33

-19.33

-19.33

-19.33

-19.20

-

-

-

-

-

-17.76

-

-

-

-41.05

-41.05

-41.05

-

-

-

-3.79

-3.79

-3.79

-

-

-

9.03

9.03

9.03

-

-

-

-11.52

-11.52

-11.52

-

-

-

-24.11

-24.11

-24.11

-

-

-

-39.17

-39.17

-39.17

-

-

-

4.76

4.76

4.76

-

-

-

-0.34

-0.34

-0.34

-

-

-

4.22

4.22

4.22

-

-

-

6.71

6.71

6.71

-

-

-

-0.13

-0.13

-0.13

-

-

-

9.31

9.31

9.31

-

-

-

-10.00

-10.00

-10.00

-

-

-

-21.94

-21.94

-21.94

-

-

-

-24.87

-24.87

-24.87

-

-

-

-7.16

-7.16

-7.16

-

-

-

-35.43

-35.43

-35.43

-

-

-

-68.31

-68.31

-68.31

-

-

-

-16.07

-16.07

-16.07

-

-

-

8.89

8.89

8.89

-

-

-

-37.34

-37.34

-37.34

-

-

-

-58.96

-58.96

-58.96

-

-

-

-52.31

-52.31

-52.31

-

-

-

-47.63

-47.63

-47.63

-

-

-

-81.75

-81.75

-81.75

-

-

-

-100.53

-100.53

-100.53

-

-

-

-83.94

-83.94

-83.94

-109.69

-109.69

-109.69

-112.59

-112.59

-112.59

-

-

-

Margin Analysis

Total Revenue

-
-
-
-
-

HKD$ 38554.40

-
-

HKD$ 40607.25

-
-

HKD$ 40553.22

-
-

HKD$ 40542.10

-
-

HKD$ 40670.04

-
-

HKD$ 40988.60

-
-

HKD$ 42234.45

-
-

HKD$ 42936.83

-
-

HKD$ 45752.10

-
-

HKD$ 45401.00

-
-

HKD$ 43458.39

-
-

HKD$ 42947.92

-
-

HKD$ 39093.92

-
-

HKD$ 36444.48

-
-

HKD$ 33856.83

-
-

HKD$ 30878.75

-
-

HKD$ 29698.36

-
-

HKD$ 29859.39

-
-

HKD$ 29764.31

-
-

HKD$ 29665.29

-
-

HKD$ 29264.98

-
-

HKD$ 29150.48

-
-

HKD$ 28670.68

-
-

HKD$ 28423.66

-
-

HKD$ 28104.70

-
-

HKD$ 27617.73

-
-

HKD$ 27333.19

-
-

HKD$ 26488.77

-
-

HKD$ 26199.10

-
-

HKD$ 25195.24

-
-

HKD$ 24811.97

-
-

HKD$ 24024.73

-
-

HKD$ 22356.44

-
-

HKD$ 21931.42

-
-

HKD$ 21682.37

-
-

HKD$ 21201.54

-
-

HKD$ 21530.84

-
-

HKD$ 21296.12

-
-

HKD$ 20199.14

-
-

HKD$ 19634.69

-
-

HKD$ 19239.11

-
-

HKD$ 19927.98

-
-

HKD$ 20582.61

-
-

HKD$ 20623.71

-
-

HKD$ 20310.24

-
-

HKD$ 19934.86

-
-

HKD$ 19011.29

-
-

HKD$ 18621.91

-
-

HKD$ 18821.01

-
-

HKD$ 18556.43

-
-

HKD$ 18421.71

-
-

HKD$ 17863.97

-
-

HKD$ 16944.93

-
-

HKD$ 16982.16

-
-

HKD$ 15760.56

-
-

HKD$ 15314.51

-
-

HKD$ 14061.33

-
-

HKD$ 13006.96

-
-

HKD$ 11751.18

-
-

HKD$ 10495.40

Profitability

Return on Equity

7.12 %

7.12 %

7.12 %

7.12 %

7.12 %

6.78 %

8.36 %

8.36 %

8.36 %

8.36 %

8.36 %

8.49 %

-

-

-

8.21 %

8.21 %

8.21 %

7.67 %

7.67 %

7.67 %

7.77 %

7.77 %