0.68 - 0.75
0.33 - 0.86
12.91M / 4.66M (Avg.)
35.00 | 0.02
Analyze analyst forecasts for the company and compare them with competitors.
21.57B
No peer data available for comparison.
556.31M
No peer data available for comparison.
0.02
No peer data available for comparison.
79.28M
No peer data available for comparison.
10.53M
No peer data available for comparison.
1.28B
No peer data available for comparison.
Analyze DCF forecasts for the company and compare them with competitors.
7.37B
Better than 0259.HK's revenue of 1.07B.
-14.96%
Worse than 0259.HK's revenue growth rate of 6.75%.
230.11M
Better than 0259.HK's ebitda of 175.94M.
3.12%
Worse than 0259.HK's ebitda margin of 16.48%.
-8.57M
Worse than 0259.HK's ebit of 121.71M.
-0.12%
Worse than 0259.HK's ebit margin of 11.40%.
238.68M
Worse than 0259.HK's depreciation of 54.24M.
1.46B
Better than 0259.HK's total cash of 200.87M.
19.86%
Better than 0259.HK's cash as percentage of revenue of 18.82%.
4.00B
Worse than 0259.HK's receivables of 233.37M.
54.22%
Worse than 0259.HK's receivables as percentage of revenue of 21.86%.
693.01M
Worse than 0259.HK's inventories of 184.24M.
9.40%
Better than 0259.HK's inventories as percentage of revenue of 17.26%.
3.66B
Worse than 0259.HK's accounts payable of 151.53M.
49.72%
Worse than 0259.HK's payables as percentage of revenue of 14.20%.
-148.74M
Better than 0259.HK's capital expenditure of -51.74M.
-2.02%
Worse than 0259.HK's capex as percentage of revenue of -4.85%.
4.42%
Better than 0259.HK's weighted average cost of capital (wacc) of 4.85%.
14.24%
Worse than 0259.HK's cost of equity of 4.87%.
3.93%
Equal to 0259.HK's cost of debt of 3.93%.
2.18
Worse than 0259.HK's beta of -0.16.
3.30B
Worse than 0259.HK's diluted shares outstanding of 949.37M.
5.98B
Worse than 0259.HK's total debt of 35.66M.
1.39B
Worse than 0259.HK's total equity of 1.86B.
7.37B
Better than 0259.HK's total capital of 1.90B.
81.19%
Worse than 0259.HK's debt weighting of 1.88%.
18.81%
Worse than 0259.HK's equity weighting of 98.12%.
-4.69M
Worse than 0259.HK's ebiat of 118.94M.
512.84M
Better than 0259.HK's unlevered free cash flow of 104.60M.
2.00%
Equal to 0259.HK's long-term growth rate of 2.00%.
5.85B
Better than 0259.HK's terminal value of 4.55B.
5.82B
Better than 0259.HK's enterprise value of 4.04B.
2.53B
Worse than 0259.HK's net debt of -117.21M.
3.29B
Worse than 0259.HK's equity value of 4.16B.
1.00
Worse than 0259.HK's equity value per share of 4.38.
