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.
163.96M
Worse than 0458.HK's revenue of 4.18B.
3.42%
Better than 0458.HK's revenue growth rate of -0.76%.
-72.71M
Worse than 0458.HK's ebitda of 437.83M.
-44.35%
Worse than 0458.HK's ebitda margin of 10.46%.
-74.44M
Worse than 0458.HK's ebit of 305.04M.
-45.40%
Worse than 0458.HK's ebit margin of 7.29%.
1.72M
Better than 0458.HK's depreciation of 132.79M.
221.00M
Worse than 0458.HK's total cash of 466.55M.
134.79%
Better than 0458.HK's cash as percentage of revenue of 11.15%.
23.48M
Better than 0458.HK's receivables of 453.05M.
14.32%
Worse than 0458.HK's receivables as percentage of revenue of 10.83%.
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.
12.17M
Better than 0458.HK's accounts payable of 329.01M.
7.42%
Better than 0458.HK's payables as percentage of revenue of 7.86%.
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.
7.55%
Better than 0458.HK's weighted average cost of capital (wacc) of 9.52%.
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%.
-76.11M
Worse than 0458.HK's ebiat of 192.94M.
-100.70M
Worse than 0458.HK's unlevered free cash flow of 199.93M.
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 3.07B.
-217.79M
Worse than 0458.HK's net debt of -223.03M.
-37.32M
Worse than 0458.HK's equity value of 3.29B.
-0.12
Worse than 0458.HK's equity value per share of 11.96.