0.68 - 0.75
0.33 - 0.86
18.36M / 4.66M (Avg.)
34.50 | 0.02
Analyze analyst forecasts for the company and compare them with competitors.
12.59B
Better than 0376.HK's estimated revenue of 4.57B.
393.12M
Worse than 0376.HK's estimated ebitda of 732.13M.
0.05
Worse than 0376.HK's estimated eps of 0.09.
175.67M
Worse than 0376.HK's estimated net income of 335.54M.
-14.64M
Worse than 0376.HK's estimated ebit of 631.01M.
738.95M
Worse than 0376.HK's estimated sg&a expense of 525.52M.
Analyze DCF forecasts for the company and compare them with competitors.
16.77B
Better than 0376.HK's revenue of 7.30B.
No Data
No DCF data available for this metric in the selected year.
368.08M
Worse than 0376.HK's ebitda of 1.28B.
2.19%
Worse than 0376.HK's ebitda margin of 17.54%.
10.21M
Worse than 0376.HK's ebit of 1.12B.
0.06%
Worse than 0376.HK's ebit margin of 15.38%.
357.87M
Worse than 0376.HK's depreciation of 157.92M.
1.03B
Worse than 0376.HK's total cash of 4.06B.
6.15%
Worse than 0376.HK's cash as percentage of revenue of 55.56%.
8.20B
Worse than 0376.HK's receivables of 0.00.
48.89%
Worse than 0376.HK's receivables as percentage of revenue of 0.00%.
1.48B
Worse than 0376.HK's inventories of 0.00.
8.82%
Worse than 0376.HK's inventories as percentage of revenue of 0.00%.
7.38B
Worse than 0376.HK's accounts payable of 1.19B.
43.98%
Worse than 0376.HK's payables as percentage of revenue of 16.32%.
-395.32M
Better than 0376.HK's capital expenditure of -156.75M.
-2.36%
Better than 0376.HK's capex as percentage of revenue of -2.15%.
5.87%
Worse than 0376.HK's weighted average cost of capital (wacc) of 5.28%.
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%.
13.30M
Worse than 0376.HK's ebiat of 728.92M.
-2.33B
Worse than 0376.HK's unlevered free cash flow of 1.92B.
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.
5.51B
Worse than 0376.HK's enterprise value of 11.53B.
2.53B
Worse than 0376.HK's net debt of -1.17B.
2.98B
Worse than 0376.HK's equity value of 12.71B.
0.90
Worse than 0376.HK's equity value per share of 3.30.
