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 0472.HK's revenue of 469.18M.
-57.57%
Worse than 0472.HK's revenue growth rate of 26.99%.
-70.30M
Better than 0472.HK's ebitda of -91.73M.
-44.34%
Worse than 0472.HK's ebitda margin of -19.55%.
-91.36M
Better than 0472.HK's ebit of -127.63M.
-57.63%
Worse than 0472.HK's ebit margin of -27.20%.
21.06M
Better than 0472.HK's depreciation of 35.90M.
268.15M
Better than 0472.HK's total cash of 201.75M.
169.15%
Better than 0472.HK's cash as percentage of revenue of 43.00%.
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 0472.HK's accounts payable of 126.62M.
9.46%
Better than 0472.HK's payables as percentage of revenue of 26.99%.
-17.35M
Better than 0472.HK's capital expenditure of -13.13M.
-10.95%
Better than 0472.HK's capex as percentage of revenue of -2.80%.
7.55%
Worse than 0472.HK's weighted average cost of capital (wacc) of 4.98%.
7.62%
Worse than 0472.HK's cost of equity of 4.98%.
4.04%
Equal to 0472.HK's cost of debt of 4.04%.
0.76
Worse than 0472.HK's beta of 0.17.
311.25M
Better than 0472.HK's diluted shares outstanding of 3.21B.
2.00M
Worse than 0472.HK's total debt of 1.91M.
94.93M
Worse than 0472.HK's total equity of 545.29M.
96.93M
Worse than 0472.HK's total capital of 547.20M.
2.06%
Worse than 0472.HK's debt weighting of 0.35%.
97.94%
Worse than 0472.HK's equity weighting of 99.65%.
-90.57M
Worse than 0472.HK's ebiat of -78.83M.
56.38M
Better than 0472.HK's unlevered free cash flow of -264.20M.
2.00%
Equal to 0472.HK's long-term growth rate of 2.00%.
-231.67M
Better than 0472.HK's terminal value of -5.74B.
-255.11M
Better than 0472.HK's enterprise value of -5.23B.
-217.79M
Worse than 0472.HK's net debt of -355.86M.
-37.33M
Better than 0472.HK's equity value of -4.88B.
-0.12
Better than 0472.HK's equity value per share of -1.52.