Analyze analyst forecasts for the company and compare them with competitors.
9.96B
No peer data available for comparison.
310.95M
No peer data available for comparison.
0.02
No peer data available for comparison.
52.75M
No peer data available for comparison.
-11.58M
No peer data available for comparison.
584.49M
No peer data available for comparison.
0.68 - 0.75
0.33 - 0.86
18.36M / 4.66M (Avg.)
34.50 | 0.02
Analyze DCF forecasts for the company and compare them with competitors.
3.85B
Better than 0259.HK's revenue of 1.46B.
-14.96%
Worse than 0259.HK's revenue growth rate of 7.05%.
120.33M
Worse than 0259.HK's ebitda of 497.47M.
3.12%
Worse than 0259.HK's ebitda margin of 34.07%.
-4.48M
Worse than 0259.HK's ebit of 441.14M.
-0.12%
Worse than 0259.HK's ebit margin of 30.21%.
124.81M
Worse than 0259.HK's depreciation of 79.49M.
765.30M
Better than 0259.HK's total cash of 337.58M.
19.86%
Worse than 0259.HK's cash as percentage of revenue of 23.12%.
2.09B
Worse than 0259.HK's receivables of 335.92M.
54.22%
Worse than 0259.HK's receivables as percentage of revenue of 23.01%.
362.39M
Worse than 0259.HK's inventories of 249.67M.
9.40%
Better than 0259.HK's inventories as percentage of revenue of 17.10%.
1.92B
Worse than 0259.HK's accounts payable of 202.74M.
49.72%
Worse than 0259.HK's payables as percentage of revenue of 13.89%.
-77.78M
Worse than 0259.HK's capital expenditure of -100.06M.
-2.02%
Worse than 0259.HK's capex as percentage of revenue of -6.85%.
4.42%
Better than 0259.HK's weighted average cost of capital (wacc) of 4.93%.
14.24%
Worse than 0259.HK's cost of equity of 4.71%.
3.93%
Better than 0259.HK's cost of debt of 35.08%.
2.18
Worse than 0259.HK's beta of -0.17.
3.30B
Worse than 0259.HK's diluted shares outstanding of 934.40M.
5.98B
Worse than 0259.HK's total debt of 18.33M.
1.39B
Worse than 0259.HK's total equity of 2.41B.
7.37B
Better than 0259.HK's total capital of 2.43B.
81.19%
Worse than 0259.HK's debt weighting of 0.75%.
18.81%
Worse than 0259.HK's equity weighting of 99.25%.
-2.45M
Worse than 0259.HK's ebiat of 419.55M.
138.87M
Worse than 0259.HK's unlevered free cash flow of 373.77M.
2.00%
Equal to 0259.HK's long-term growth rate of 2.00%.
5.85B
Worse than 0259.HK's terminal value of 13.01B.
5.82B
Worse than 0259.HK's enterprise value of 11.64B.
2.53B
Worse than 0259.HK's net debt of -506.85M.
3.29B
Worse than 0259.HK's equity value of 12.15B.
1.00
Worse than 0259.HK's equity value per share of 13.00.
