China Longyuan Power Group Corporation Limited - SEHK:916
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 | Apr-30-2013 | Mar-31-2013 | Feb-28-2013 | Jan-31-2013 | Dec-31-2012 | Nov-30-2012 | Oct-31-2012 | Sep-30-2012 | Aug-31-2012 | Jul-31-2012 | Jun-30-2012 | May-31-2012 | Apr-30-2012 | Mar-31-2012 | Feb-29-2012 | Jan-31-2012 | Dec-31-2011 | Nov-30-2011 | Oct-31-2011 | Sep-30-2011 | Aug-31-2011 | Jul-31-2011 | Jun-30-2011 | May-31-2011 | Apr-30-2011 | Mar-31-2011 | Feb-28-2011 | Jan-31-2011 | Dec-31-2010 | Nov-30-2010 | Oct-31-2010 | Sep-30-2010 | Aug-31-2010 | Jul-31-2010 | Jun-30-2010 | May-31-2010 | Apr-30-2010 | Mar-31-2010 | Feb-28-2010 | Jan-31-2010 | Dec-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 % |