0.68 - 0.75
0.33 - 0.86
12.96M / 4.66M (Avg.)
34.50 | 0.02
Analyze analyst forecasts for the company and compare them with competitors.
11.33B
Better than 0376.HK's estimated revenue of 4.72B.
353.90M
Worse than 0376.HK's estimated ebitda of 756.24M.
0.03
Worse than 0376.HK's estimated eps of 0.07.
108.10M
Worse than 0376.HK's estimated net income of 256.66M.
-13.18M
Worse than 0376.HK's estimated ebit of 651.79M.
665.22M
Worse than 0376.HK's estimated sg&a expense of 542.83M.
Analyze DCF forecasts for the company and compare them with competitors.
7.37B
Better than 0376.HK's revenue of 4.72B.
-14.96%
Worse than 0376.HK's revenue growth rate of -3.19%.
230.11M
Worse than 0376.HK's ebitda of 756.24M.
3.12%
Worse than 0376.HK's ebitda margin of 16.03%.
-8.57M
Worse than 0376.HK's ebit of 651.79M.
-0.12%
Worse than 0376.HK's ebit margin of 13.82%.
238.68M
Worse than 0376.HK's depreciation of 104.46M.
1.46B
Worse than 0376.HK's total cash of 3.00B.
19.86%
Worse than 0376.HK's cash as percentage of revenue of 63.54%.
4.00B
Worse than 0376.HK's receivables of 0.00.
54.22%
Worse than 0376.HK's receivables as percentage of revenue of 0.00%.
693.01M
Worse than 0376.HK's inventories of 0.00.
9.40%
Worse than 0376.HK's inventories as percentage of revenue of 0.00%.
3.66B
Worse than 0376.HK's accounts payable of 391.10M.
49.72%
Worse than 0376.HK's payables as percentage of revenue of 8.29%.
-148.74M
Better than 0376.HK's capital expenditure of -76.66M.
-2.02%
Better than 0376.HK's capex as percentage of revenue of -1.63%.
4.42%
Better than 0376.HK's weighted average cost of capital (wacc) of 5.29%.
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%.
-4.69M
Worse than 0376.HK's ebiat of 429.31M.
512.84M
Worse than 0376.HK's unlevered free cash flow of 848.20M.
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.
5.82B
Worse than 0376.HK's enterprise value of 11.53B.
2.53B
Worse than 0376.HK's net debt of -1.17B.
3.29B
Worse than 0376.HK's equity value of 12.70B.
1.00
Worse than 0376.HK's equity value per share of 3.30.
