PerformanceRiskValuationProfitabilityCashflowLiquidityESGRevenue & Geographic ExposureForecastFinancial GrowthIncome GrowthCashflow GrowthBalance Sheet Growth
0.34 - 0.34
0.23 - 0.41
110.0K / 51.2K (Avg.)
-1.33 | -0.26
Analyze analyst forecasts for the company and compare them with competitors.
Analyze DCF forecasts for the company and compare them with competitors.
158.53M
Worse than 0458.HK's revenue of 4.22B.
-57.57%
Worse than 0458.HK's revenue growth rate of 12.98%.
-70.30M
Worse than 0458.HK's ebitda of 552.70M.
-44.34%
Worse than 0458.HK's ebitda margin of 13.11%.
-91.36M
Worse than 0458.HK's ebit of 311.59M.
-57.63%
Worse than 0458.HK's ebit margin of 7.39%.
21.06M
Better than 0458.HK's depreciation of 241.11M.
268.15M
Worse than 0458.HK's total cash of 462.65M.
169.15%
Better than 0458.HK's cash as percentage of revenue of 10.97%.
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.
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.
14.99M
Better than 0458.HK's accounts payable of 444.48M.
9.46%
Better than 0458.HK's payables as percentage of revenue of 10.54%.
-17.35M
Worse than 0458.HK's capital expenditure of -98.05M.
-10.95%
Better than 0458.HK's capex as percentage of revenue of -2.33%.
7.55%
Better than 0458.HK's weighted average cost of capital (wacc) of 9.92%.
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%.
-90.57M
Worse than 0458.HK's ebiat of 215.65M.
56.38M
Worse than 0458.HK's unlevered free cash flow of 410.85M.
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 3.03B.
-217.79M
Worse than 0458.HK's net debt of -223.03M.
-37.33M
Worse than 0458.HK's equity value of 3.25B.
-0.12
Worse than 0458.HK's equity value per share of 11.81.