Analyze analyst forecasts for the company and compare them with competitors.
20.70B
No peer data available for comparison.
646.41M
No peer data available for comparison.
0.01
No peer data available for comparison.
49.29M
No peer data available for comparison.
-24.07M
No peer data available for comparison.
1.22B
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.
8.67B
Better than 0376.HK's revenue of 4.87B.
-24.18%
Worse than 0376.HK's revenue growth rate of 13.68%.
441.21M
Worse than 0376.HK's ebitda of 1.13B.
5.09%
Worse than 0376.HK's ebitda margin of 23.28%.
48.98M
Worse than 0376.HK's ebit of 1.13B.
0.57%
Worse than 0376.HK's ebit margin of 23.24%.
392.23M
Worse than 0376.HK's depreciation of 2.30M.
3.45B
Worse than 0376.HK's total cash of 4.35B.
39.76%
Worse than 0376.HK's cash as percentage of revenue of 89.29%.
5.66B
Worse than 0376.HK's receivables of 0.00.
65.27%
Worse than 0376.HK's receivables as percentage of revenue of 0.00%.
733.17M
Worse than 0376.HK's inventories of 0.00.
8.46%
Worse than 0376.HK's inventories as percentage of revenue of 0.00%.
4.94B
Worse than 0376.HK's accounts payable of 0.00.
56.97%
Worse than 0376.HK's payables as percentage of revenue of 0.00%.
No Data
No DCF data available for this metric in the selected year.
No Data
No DCF data available for this metric in the selected year.
4.02%
Better than 0376.HK's weighted average cost of capital (wacc) of 5.11%.
14.24%
Worse than 0376.HK's cost of equity of 6.50%.
3.93%
Better than 0376.HK's cost of debt of 4.04%.
2.18
Worse than 0376.HK's beta of 0.52.
3.30B
Better than 0376.HK's diluted shares outstanding of 3.85B.
5.98B
Worse than 0376.HK's total debt of 3.20B.
1.39B
Worse than 0376.HK's total equity of 6.93B.
7.37B
Worse than 0376.HK's total capital of 10.13B.
81.19%
Worse than 0376.HK's debt weighting of 31.57%.
18.81%
Worse than 0376.HK's equity weighting of 68.43%.
20.60M
Worse than 0376.HK's ebiat of 589.19M.
640.80M
Better than 0376.HK's unlevered free cash flow of 115.70M.
2.00%
Equal to 0376.HK's long-term growth rate of 2.00%.
5.85B
Worse than 0376.HK's terminal value of 12.10B.
5.92B
Worse than 0376.HK's enterprise value of 11.61B.
2.53B
Worse than 0376.HK's net debt of -1.17B.
3.38B
Worse than 0376.HK's equity value of 12.78B.
1.03
Worse than 0376.HK's equity value per share of 3.32.
