PerformanceRiskValuationProfitabilityCashflowLiquidityESGRevenue & Geographic ExposureForecastFinancial GrowthIncome GrowthCashflow GrowthBalance Sheet Growth
Analyze analyst forecasts for the company and compare them with competitors.
0.34 - 0.34
0.23 - 0.41
110.0K / 51.2K (Avg.)
-1.33 | -0.26
Analyze DCF forecasts for the company and compare them with competitors.
256.19M
Worse than 0458.HK's revenue of 3.04B.
-61.83%
Worse than 0458.HK's revenue growth rate of 33.40%.
-55.65M
Worse than 0458.HK's ebitda of 318.93M.
-21.72%
Worse than 0458.HK's ebitda margin of 10.50%.
-65.42M
Worse than 0458.HK's ebit of 116.36M.
-25.54%
Worse than 0458.HK's ebit margin of 3.83%.
9.77M
Better than 0458.HK's depreciation of 202.57M.
384.07M
Better than 0458.HK's total cash of 378.91M.
149.92%
Better than 0458.HK's cash as percentage of revenue of 12.47%.
70.99M
Better than 0458.HK's receivables of 435.91M.
27.71%
Worse than 0458.HK's receivables as percentage of revenue of 14.35%.
55.83M
Better than 0458.HK's inventories of 539.72M.
21.79%
Worse than 0458.HK's inventories as percentage of revenue of 17.77%.
36.12M
Better than 0458.HK's accounts payable of 344.12M.
14.10%
Worse than 0458.HK's payables as percentage of revenue of 11.33%.
-2.27M
Worse than 0458.HK's capital expenditure of -49.68M.
-0.89%
Worse than 0458.HK's capex as percentage of revenue of -1.64%.
7.55%
Worse than 0458.HK's weighted average cost of capital (wacc) of 6.95%.
7.62%
Worse than 0458.HK's cost of equity of 7.06%.
4.04%
Better than 0458.HK's cost of debt of 26.53%.
0.76
Worse than 0458.HK's beta of 0.64.
311.25M
Worse than 0458.HK's diluted shares outstanding of 275.24M.
2.00M
Better than 0458.HK's total debt of 232.89M.
94.93M
Worse than 0458.HK's total equity of 688.10M.
96.93M
Worse than 0458.HK's total capital of 921.00M.
2.06%
Better than 0458.HK's debt weighting of 25.29%.
97.94%
Better than 0458.HK's equity weighting of 74.71%.
-79.05M
Worse than 0458.HK's ebiat of 29.11M.
-64.34M
Worse than 0458.HK's unlevered free cash flow of 16.79M.
2.00%
Equal to 0458.HK's long-term growth rate of 2.00%.
-231.67M
Worse than 0458.HK's terminal value of 3.70B.
-255.11M
Worse than 0458.HK's enterprise value of 3.36B.
-217.79M
Worse than 0458.HK's net debt of -223.03M.
-37.32M
Worse than 0458.HK's equity value of 3.59B.
-0.12
Worse than 0458.HK's equity value per share of 13.03.