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.
135.21M
Worse than 0458.HK's revenue of 4.90B.
-17.53%
Worse than 0458.HK's revenue growth rate of 17.11%.
-34.39M
Worse than 0458.HK's ebitda of 475.72M.
-25.44%
Worse than 0458.HK's ebitda margin of 9.71%.
-40.72M
Worse than 0458.HK's ebit of 178.54M.
-30.11%
Worse than 0458.HK's ebit margin of 3.64%.
6.32M
Better than 0458.HK's depreciation of 297.18M.
119.07M
Worse than 0458.HK's total cash of 572.54M.
88.06%
Better than 0458.HK's cash as percentage of revenue of 11.69%.
27.30M
Better than 0458.HK's receivables of 629.60M.
20.19%
Worse than 0458.HK's receivables as percentage of revenue of 12.85%.
7.13M
Better than 0458.HK's inventories of 933.86M.
5.27%
Better than 0458.HK's inventories as percentage of revenue of 19.06%.
12.31M
Better than 0458.HK's accounts payable of 500.18M.
9.11%
Better than 0458.HK's payables as percentage of revenue of 10.21%.
-3.38M
Worse than 0458.HK's capital expenditure of -106.59M.
-2.50%
Better than 0458.HK's capex as percentage of revenue of -2.18%.
7.54%
Better than 0458.HK's weighted average cost of capital (wacc) of 9.07%.
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%.
-34.84M
Worse than 0458.HK's ebiat of 101.00M.
-42.69M
Worse than 0458.HK's unlevered free cash flow of 133.55M.
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.
-255.20M
Worse than 0458.HK's enterprise value of 3.12B.
-217.79M
Worse than 0458.HK's net debt of -223.03M.
-37.41M
Worse than 0458.HK's equity value of 3.34B.
-0.12
Worse than 0458.HK's equity value per share of 12.14.