pww.comNongfu Spring Co., Ltd. - SEHK:9633

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-30-2020

Valuation Multiples

TEV/LTM Unlevered FCF

49.02

49.51

45.84

44.64

38.72

46.20

-

28.78

35.47

40.09

44.75

-

37.45

35.64

38.11

37.63

37.58

37.98

-

62.27

59.37

57.60

58.17

-

43.35

43.61

43.46

44.48

38.70

44.94

-

57.94

55.47

53.88

51.59

-

53.20

51.03

55.98

48.46

42.62

42.84

-

74.02

72.04

85.13

76.19

-

-

-

-

-

-

-

Market Cap/LTM Levered FCF

51.52

52.02

48.32

47.11

41.13

48.68

-

31.06

37.80

42.44

47.13

-

39.38

37.56

40.04

39.55

39.51

39.91

-

64.52

61.60

59.82

60.39

-

45.19

45.45

45.29

46.32

40.52

46.78

-

59.95

57.46

55.87

53.57

-

54.83

52.65

57.63

50.07

44.19

44.41

-

76.11

74.11

87.33

78.29

-

-

-

-

-

-

-

P/LTM Normalized EPS

37.16

37.52

34.85

33.98

29.67

35.11

29.15

31.68

38.55

43.28

48.07

43.95

59.05

56.32

60.05

59.32

59.25

59.85

58.58

65.16

62.21

60.42

60.99

64.95

66.90

67.28

67.06

68.58

59.99

69.26

71.24

73.62

70.56

68.60

65.78

65.39

85.32

81.92

89.67

77.91

68.76

69.11

71.72

84.36

82.14

96.80

86.78

81.72

125.96

143.20

134.27

103.94

86.82

85.60

P/LTM EPS

30.21

30.50

28.33

27.62

24.12

28.54

23.70

25.73

31.31

35.15

39.04

35.70

47.81

45.60

48.62

48.03

47.97

48.46

47.43

53.03

50.63

49.17

49.64

52.86

54.45

54.76

54.58

55.82

48.82

56.37

57.98

60.13

57.63

56.03

53.73

53.41

70.69

67.87

74.30

64.55

56.97

57.26

59.42

69.80

67.97

80.10

71.81

67.62

102.70

116.76

109.48

84.75

70.79

69.80

P/BV

14.35

14.49

13.46

13.12

11.46

13.56

11.26

10.88

13.24

14.86

16.51

15.09

20.76

19.80

21.11

20.86

20.83

21.04

20.59

18.71

17.86

17.35

17.51

18.64

20.95

21.07

21.00

21.47

18.78

21.69

22.30

20.76

19.90

19.35

18.55

18.44

26.02

24.98

27.35

23.76

20.97

21.08

21.87

24.45

23.81

28.06

25.15

23.32

40.34

45.86

43.00

33.29

27.81

27.42

P/Tangible BV

14.39

14.53

13.50

13.16

11.49

13.60

11.29

10.91

13.27

14.90

16.55

15.13

20.83

19.87

21.18

20.93

20.90

21.11

20.66

18.76

17.91

17.39

17.56

18.69

21.01

21.13

21.06

21.54

18.84

21.75

22.37

20.83

19.96

19.41

18.61

18.50

26.10

25.06

27.43

23.83

21.03

21.14

21.94

24.54

23.90

28.16

25.25

23.41

40.52

46.07

43.19

33.44

27.93

27.54

TEV/LTM Total Revenue

8.20

8.28

7.67

7.47

6.48

7.73

6.36

6.79

8.37

9.46

10.56

9.62

11.90

11.32

12.11

11.95

11.94

12.07

11.80

13.17

12.56

12.19

12.31

13.13

13.07

13.14

13.10

13.41

11.66

13.55

13.95

14.08

13.48

13.09

12.54

12.46

16.85

16.16

17.73

15.35

13.50

13.57

14.10

16.26

15.83

18.71

16.74

15.75

22.56

25.66

24.05

18.59

15.50

15.28

Market Cap/LTM Total Revenue

8.54

8.62

8.01

7.81

6.82

8.07

6.70

7.29

8.86

9.95

11.05

10.11

12.46

11.88

12.67

12.51

12.50

12.62

12.36

13.56

12.94

12.57

12.69

13.51

13.57

13.65

13.61

13.91

12.17

14.05

14.45

14.50

13.90

13.51

12.96

12.88

17.27

16.58

18.15

15.77

13.92

13.99

14.52

16.56

16.12

19.00

17.03

16.04

22.70

25.81

24.20

18.73

15.65

15.43

TEV/LTM EBITDA

21.21

21.43

19.84

19.32

16.76

19.99

16.60

17.48

21.54

24.34

27.17

25.15

32.94

31.35

33.52

33.09

33.05

33.40

33.12

36.74

35.03

33.99

34.32

37.22

35.42

35.62

35.50

36.34

31.61

36.71

37.87

37.86

36.24

35.21

33.71

35.10

43.96

42.17

46.26

40.05

35.22

35.40

37.10

43.33

42.17

49.83

44.60

43.21

65.53

74.56

69.88

54.00

45.04

44.40

TEV/LTM EBIT

25.17

25.43

23.54

22.93

19.89

23.73

19.52

20.76

25.59

28.91

32.28

29.40

41.08

39.10

41.81

41.28

41.23

41.66

40.74

46.39

44.23

42.91

43.33

46.24

45.19

45.46

45.30

46.37

40.34

46.85

48.23

48.21

46.15

44.83

42.93

42.68

54.59

52.36

57.45

49.74

43.73

43.96

45.68

55.75

54.26

64.13

57.39

53.99

85.04

96.75

90.69

70.08

58.45

57.62

Margin Analysis

Gross Margin

58.88

58.88

58.88

58.88

58.88

58.88

58.88

59.21

59.21

59.55

59.55

59.55

58.89

58.89

58.89

58.13

58.13

58.13

57.81

57.81

57.81

57.45

57.45

57.45

58.03

58.03

58.03

58.65

58.65

58.65

59.04

59.04

59.04

59.46

59.46

59.46

59.60

59.60

59.60

59.75

59.75

59.75

59.43

59.43

59.43

59.05

59.05

59.05

58.14

58.14

58.14

57.25

57.25

57.25

SG&A Margin

26.31

26.31

26.31

26.31

26.31

26.31

26.31

26.57

26.57

26.83

26.83

26.83

27.92

27.92

27.92

29.17

29.17

29.17

29.11

29.11

29.11

29.05

29.05

29.05

29.38

29.38

29.38

29.74

29.74

29.74

29.99

29.99

29.99

30.25

30.25

30.25

29.61

29.61

29.61

28.89

28.89

28.89

29.35

29.35

29.35

29.88

29.88

29.88

30.30

30.30

30.30

30.73

30.73

30.73

EBITDA Margin

38.30

38.30

38.30

38.30

38.30

38.30

38.30

38.47

38.47

38.63

38.63

38.63

37.31

37.31

37.31

35.79

35.79

35.79

35.65

35.65

35.65

35.50

35.50

35.50

36.02

36.02

36.02

36.57

36.57

36.57

36.73

36.73

36.73

36.91

36.91

36.91

37.48

37.48

37.48

38.12

38.12

38.12

37.77

37.77

37.77

37.36

37.36

37.36

35.80

35.80

35.80

34.26

34.26

34.26

EBIT Margin

32.57

32.57

32.57

32.57

32.57

32.57

32.57

32.64

32.64

32.72

32.72

32.72

30.97

30.97

30.97

28.96

28.96

28.96

28.70

28.70

28.70

28.40

28.40

28.40

28.65

28.65

28.65

28.91

28.91

28.91

29.05

29.05

29.05

29.20

29.20

29.20

29.98

29.98

29.98

30.86

30.86

30.86

30.08

30.08

30.08

29.17

29.17

29.17

27.84

27.84

27.84

26.52

26.52

26.52

Earnings from Cont. Ops Margin

28.27

28.27

28.27

28.27

28.27

28.27

28.27

28.29

28.29

28.31

28.31

28.31

27.26

27.26

27.26

26.04

26.04

26.04

25.81

25.81

25.81

25.56

25.56

25.56

25.25

25.25

25.25

24.93

24.93

24.93

24.53

24.53

24.53

24.12

24.12

24.12

24.18

24.18

24.18

24.24

24.24

24.24

23.70

23.70

23.70

23.07

23.07

23.07

22.14

22.14

22.14

21.22

21.22

21.22

Net Income Margin

28.27

28.27

28.27

28.27

28.27

28.27

28.27

28.29

28.29

28.31

28.31

28.31

27.26

27.26

27.26

26.04

26.04

26.04

25.81

25.81

25.81

25.56

25.56

25.56

25.25

25.25

25.25

24.93

24.93

24.93

24.53

24.53

24.53

24.12

24.12

24.12

24.18

24.18

24.18

24.24

24.24

24.24

23.70

23.70

23.70

23.07

23.07

23.07

22.14

22.14

22.14

21.23

21.23

21.23

Levered Free Cash Flow Margin

-

-

-

-

-

-

-

-

-

23.45

23.45

23.45

23.48

23.48

23.48

31.63

31.63

31.63

31.88

31.88

31.88

21.01

21.01

21.01

22.72

22.72

22.72

30.04

30.04

30.04

31.38

31.38

31.38

24.19

24.19

24.19

25.00

25.00

25.00

31.49

31.49

31.49

31.44

31.44

31.44

21.76

21.76

21.76

-

-

-

-

-

-

Unlevered Free Cash Flow Margin

-

-

-

-

-

-

-

-

-

23.60

23.60

23.60

23.62

23.62

23.62

31.77

31.77

31.77

32.02

32.02

32.02

21.15

21.15

21.15

22.85

22.85

22.85

30.14

30.14

30.14

31.48

31.48

31.48

24.30

24.30

24.30

25.14

25.14

25.14

31.67

31.67

31.67

31.63

31.63

31.63

21.97

21.97

21.97

-

-

-

-

-

-

Margin Analysis

Total Revenue

-
-
-
-
-
-
-
-

HKD$ 48775.70

-
-

HKD$ 47835.61

-
-

HKD$ 45958.85

-
-

HKD$ 42962.03

-
-

HKD$ 39965.21

-
-

HKD$ 37884.34

-
-

HKD$ 35803.47

-
-

HKD$ 34662.36

-
-

HKD$ 33521.24

-
-

HKD$ 32754.31

-
-

HKD$ 31987.38

-
-

HKD$ 30269.90

-
-

HKD$ 28552.42

-
-

HKD$ 26597.31

-
-

HKD$ 24642.20

-
-

HKD$ 24846.18

Profitability

Return on Equity

51.56 %

51.56 %

51.56 %

51.56 %

51.56 %

51.56 %

51.56 %

50.60 %

50.60 %

45.88 %

45.88 %

45.88 %

41.29 %

41.29 %

41.29 %

45.55 %

45.55 %

45.55 %

42.80 %

42.80 %

42.80 %

37.90 %

37.90 %

37.90 %

36.26 %

36.26 %

36.26 %

41.09 %

41.09 %

41.09 %

39.51 %

39.51 %

39.51 %

39.53 %

39.53 %

39.53 %

37.50 %

37.50 %

37.50 %

42.61 %

42.61 %

42.61 %

38.80 %

38.80 %

38.80 %

41.60 %

41.60 %

41.60 %

-

-

-

-

-

-

Return on Assets

17.18 %

17.18 %

17.18 %

17.18 %

17.18 %

17.18 %

17.18 %

16.89 %

16.89 %

19.74 %

19.74 %

19.74 %

17.47 %

17.47 %

17.47 %

15.33 %

15.33 %

15.33 %

14.40 %

14.40 %

14.40 %

16.35 %

16.35 %

16.35 %

15.97 %

15.97 %

15.97 %

16.34 %

16.34 %

16.34 %

16.04 %

16.04 %

16.04 %

18.45 %

18.45 %

18.45 %

17.93 %

17.93 %

17.93 %

19.28 %

19.28 %

19.28 %

17.50 %

17.50 %

17.50 %

19.11 %

19.11 %

19.11 %

-

-

-

-

-

-

Return on Capital

31.91 %

31.91 %

31.91 %

31.91 %

31.91 %

31.91 %

31.91 %

31.37 %

31.37 %

29.89 %

29.89 %

29.89 %

26.45 %

26.45 %

26.45 %

27.22 %

27.22 %

27.22 %

25.57 %

25.57 %

25.57 %

23.63 %

23.63 %

23.63 %

23.07 %

23.07 %

23.07 %

26.48 %

26.48 %

26.48 %

26.00 %

26.00 %

26.00 %

26.25 %

26.25 %

26.25 %

25.51 %

25.51 %

25.51 %

29.85 %

29.85 %

29.85 %

27.10 %

27.10 %

27.10 %

28.88 %

28.88 %

28.88 %

-

-

-

-

-

-

Dividends

Dividend/Market Cap

-

2.24 %

2.42 %

2.48 %

2.84 %

2.40 %

2.98 %

2.69 %

2.21 %

1.97 %

1.75 %

1.92 %

1.73 %

1.82 %

1.71 %

1.73 %

1.73 %

1.71 %

1.75 %

1.70 %

1.78 %

1.83 %

1.82 %

1.72 %

1.16 %

1.18 %

1.15 %

1.10 %

1.23 %

1.09 %

1.09 %

1.11 %

1.17 %

1.21 %

1.27 %

1.33 %

0.43 %

0.44 %

0.41 %

0.47 %

0.52 %

0.52 %

0.50 %

0.51 %

0.52 %

0.45 %

0.50 %

-

-

-

-

-

-

-

Buyback Yield/Market Cap

-

-

-

-

-

-

-

-

-

-

-

-

-

-

-

-

-

-

-

-

-

-

-

-

-

-

-

-

-

-

-

-

-

-

-

-

-

-

-

-

-

-

-

-

-

-

-

-

-

-

-

-

-

-

Dividend/TEV

-

2.34 %

2.52 %

2.59 %

2.99 %

2.50 %

3.14 %

2.89 %

2.34 %

2.07 %

1.84 %

2.02 %

1.82 %

1.91 %

1.78 %

1.81 %

1.81 %

1.79 %

1.83 %

1.75 %

1.83 %

1.89 %

1.88 %

1.77 %

1.20 %

1.23 %

1.20 %

1.14 %

1.28 %

1.13 %

1.13 %

1.15 %

1.21 %

1.25 %

1.31 %

1.38 %

0.44 %

0.45 %

0.42 %

0.48 %

0.54 %

0.53 %

0.51 %

0.52 %

0.53 %

0.46 %

0.50 %

-

-

-

-

-

-

-

Buyback/TEV

-

-

-

-

-

-

-

-

-

-

-

-

-

-

-

-

-

-

-

-

-

-

-

-

-

-

-

-

-

-

-

-

-

-

-

-

-

-

-

-

-

-

-

-

-

-

-

-

-

-

-

-

-

-

Free Cash Flow Yield/Market Cap

-

0.79 %

0.85 %

0.87 %

1.00 %

0.85 %

1.02 %

0.95 %

0.78 %

0.70 %

0.63 %

0.68 %

0.65 %

0.68 %

0.64 %

0.29 %

0.29 %

0.29 %

-0.06 %

-0.06 %

-0.06 %

0.26 %

0.26 %

0.25 %

0.57 %

0.57 %

0.57 %

0.54 %

0.62 %

0.53 %

0.50 %

0.50 %

0.52 %

0.93 %

0.97 %

0.98 %

1.19 %

1.24 %

1.13 %

0.85 %

0.96 %

0.96 %

0.43 %

0.44 %

0.45 %

0.59 %

0.65 %

0.69 %

0.70 %

0.62 %

0.66 %

1.63 %

1.95 %

1.97 %

Free Cash Flow Yield/TEV

-

0.82 %

0.89 %

0.91 %

1.05 %

0.88 %

1.07 %

1.02 %

0.83 %

0.73 %

0.66 %

0.72 %

0.68 %

0.72 %

0.67 %

0.31 %

0.31 %

0.30 %

-0.07 %

-0.06 %

-0.07 %

0.27 %

0.27 %

0.25 %

0.59 %

0.59 %

0.59 %

0.56 %

0.64 %

0.55 %

0.52 %

0.52 %

0.54 %

0.96 %

1.01 %

1.01 %

1.22 %

1.27 %

1.16 %

0.87 %

0.99 %

0.99 %

0.44 %

0.45 %

0.46 %

0.59 %

0.66 %

0.71 %

0.71 %

0.62 %

0.66 %

1.64 %

1.96 %

1.99 %

Growth

Total Revenue

HKD$ 19.61

HKD$ 19.61

HKD$ 19.61

HKD$ 19.61

HKD$ 19.61

HKD$ 19.61

HKD$ 19.61

HKD$ 23.75

HKD$ 23.75

HKD$ 28.36

HKD$ 28.36

HKD$ 28.36

HKD$ 23.94

HKD$ 23.94

HKD$ 23.94

HKD$ 19.22

HKD$ 19.22

HKD$ 19.22

HKD$ 15.66

HKD$ 15.66

HKD$ 15.66

HKD$ 11.93

HKD$ 11.93

HKD$ 11.93

HKD$ 14.51

HKD$ 14.51

HKD$ 14.51

HKD$ 17.40

HKD$ 17.40

HKD$ 17.40

HKD$ 23.15

HKD$ 23.15

HKD$ 23.15

HKD$ 29.81

HKD$ 29.81

HKD$ 29.81

HKD$ 21.83

HKD$ 21.83

HKD$ 21.83

HKD$ 13.98

HKD$ 13.98

HKD$ 13.98

HKD$ 4.46

HKD$ 4.46

HKD$ 4.46

HKD$ -4.76

HKD$ -4.76

HKD$ -4.76

-
-
-
-
-
-

Gross Profit

21.15 %

21.15 %

21.15 %

21.15 %

21.15 %

21.15 %

21.15 %

26.74 %

26.74 %

33.05 %

33.05 %

33.05 %

25.77 %

25.77 %

25.77 %

18.16 %

18.16 %

18.16 %

13.24 %

13.24 %

13.24 %

8.15 %

8.15 %

8.15 %

11.50 %

11.50 %

11.50 %

15.24 %

15.24 %

15.24 %

22.36 %

22.36 %

22.36 %

30.71 %

30.71 %

30.71 %

24.88 %

24.88 %

24.88 %

18.96 %

18.96 %

18.96 %

10.23 %

10.23 %

10.23 %

1.49 %

1.49 %

1.49 %

-

-

-

-

-

-

EBITDA

27.99 %

27.99 %

27.99 %

27.99 %

27.99 %

27.99 %

27.99 %

33.50 %

33.50 %

39.70 %

39.70 %

39.70 %

28.41 %

28.41 %

28.41 %

16.69 %

16.69 %

16.69 %

12.26 %

12.26 %

12.26 %

7.66 %

7.66 %

7.66 %

10.04 %

10.04 %

10.04 %

12.62 %

12.62 %

12.62 %

19.78 %

19.78 %

19.78 %

28.25 %

28.25 %

28.25 %

27.56 %

27.56 %

27.56 %

26.83 %

26.83 %

26.83 %

18.46 %

18.46 %

18.46 %

9.89 %

9.89 %

9.89 %

-

-

-

-

-

-

Earnings from Cont. Ops.

29.82 %

29.82 %

29.82 %

29.82 %

29.82 %

29.82 %

29.82 %

35.61 %

35.61 %

42.19 %

42.19 %

42.19 %

33.78 %

33.78 %

33.78 %

24.56 %

24.56 %

24.56 %

21.71 %

21.71 %

21.71 %

18.62 %

18.62 %

18.62 %

19.61 %

19.61 %

19.61 %

20.72 %

20.72 %

20.72 %

27.48 %

27.48 %

27.48 %

35.71 %

35.71 %

35.71 %

33.04 %

33.04 %

33.04 %

30.18 %

30.18 %

30.18 %

18.33 %

18.33 %

18.33 %

6.52 %

6.52 %

6.52 %

-

-

-

-

-

-

Net Income

29.82 %

29.82 %

29.82 %

29.82 %

29.82 %

29.82 %

29.82 %

35.61 %

35.61 %

42.19 %

42.19 %

42.19 %

33.78 %

33.78 %

33.78 %

24.56 %

24.56 %

24.56 %

21.71 %

21.71 %

21.71 %

18.62 %

18.62 %

18.62 %

19.61 %

19.61 %

19.61 %

20.72 %

20.72 %

20.72 %

27.48 %

27.48 %

27.48 %

35.71 %

35.71 %

35.71 %

33.03 %

33.03 %

33.03 %

30.17 %

30.17 %

30.17 %

18.40 %

18.40 %

18.40 %

6.65 %

6.65 %

6.65 %

-

-

-

-

-

-

Unlevered Free Cash Flow

-

-

-

-

-

-

-

-

-

43.20 %

43.20 %

43.20 %

28.15 %

28.15 %

28.15 %

25.68 %

25.68 %

25.68 %

17.64 %

17.64 %

17.64 %

-2.56 %

-2.56 %

-2.56 %

4.08 %

4.08 %

4.08 %

11.74 %

11.74 %

11.74 %

22.56 %

22.56 %

22.56 %

43.56 %

43.56 %

43.56 %

-

-

-

-

-

-

-

-

-

-20.62 %

-20.62 %

-20.62 %

-

-

-

-

-

-

Dividend per Share

-

-

-

-

-

-

-

10.29 %

10.29 %

10.29 %

10.29 %

10.29 %

51.11 %

51.11 %

51.11 %

51.11 %

51.11 %

51.11 %

51.11 %

51.11 %

51.11 %

51.11 %

51.11 %

51.11 %

164.71 %

164.71 %

164.71 %

164.71 %

164.71 %

164.71 %

164.71 %

164.71 %

164.71 %

164.71 %

164.71 %

164.71 %

-66.00 %

-66.00 %

-66.00 %

-66.00 %

-66.00 %

-66.00 %

-66.00 %

-66.00 %

-66.00 %

-66.00 %

-66.00 %

-66.00 %

-

-

-

-

-

-

Balance Sheet

  • 1y
  • 2y
  • 5y
  • ALL


© 2024 PWW Financial Data Platform. All rights reserved.