PerformanceRiskValuationProfitabilityCashflowLiquidityESGRevenue & Geographic ExposureForecastFinancial GrowthIncome GrowthCashflow GrowthBalance Sheet Growth
1.44 - 1.45
1.18 - 2.36
61.0K / 1.73M (Avg.)
-18.00 | -0.08
Analyze analyst forecasts for the company and compare them with competitors.
4.39B
Better than 1475.HK's estimated revenue of 3.79B.
438.94M
Worse than 1475.HK's estimated ebitda of 466.12M.
0.12
Worse than 1475.HK's estimated eps of 0.31.
103.27M
Worse than 1475.HK's estimated net income of 317.49M.
101.93M
Worse than 1475.HK's estimated ebit of 421.98M.
1.41B
Worse than 1475.HK's estimated sg&a expense of 795.90M.
Analyze DCF forecasts for the company and compare them with competitors.
3.83B
Worse than 1475.HK's revenue of 4.02B.
22.30%
Better than 1475.HK's revenue growth rate of 4.10%.
439.32M
Worse than 1475.HK's ebitda of 509.06M.
11.48%
Worse than 1475.HK's ebitda margin of 12.65%.
155.97M
Worse than 1475.HK's ebit of 463.14M.
4.07%
Worse than 1475.HK's ebit margin of 11.51%.
283.35M
Worse than 1475.HK's depreciation of 45.91M.
757.55M
Worse than 1475.HK's total cash of 1.47B.
19.79%
Worse than 1475.HK's cash as percentage of revenue of 36.56%.
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.
142.53M
Better than 1475.HK's inventories of 431.61M.
3.72%
Better than 1475.HK's inventories as percentage of revenue of 10.72%.
354.63M
Worse than 1475.HK's accounts payable of 185.14M.
9.26%
Worse than 1475.HK's payables as percentage of revenue of 4.60%.
-276.21M
Better than 1475.HK's capital expenditure of -237.59M.
-7.22%
Better than 1475.HK's capex as percentage of revenue of -5.90%.
7.62%
Worse than 1475.HK's weighted average cost of capital (wacc) of 4.98%.
8.25%
Worse than 1475.HK's cost of equity of 4.98%.
5.56%
Worse than 1475.HK's cost of debt of 4.04%.
0.89
Worse than 1475.HK's beta of 0.01.
849.95M
Better than 1475.HK's diluted shares outstanding of 1.04B.
415.95M
Worse than 1475.HK's total debt of 16.14M.
1.36B
Worse than 1475.HK's total equity of 7.31B.
1.78B
Worse than 1475.HK's total capital of 7.32B.
23.42%
Worse than 1475.HK's debt weighting of 0.22%.
76.58%
Worse than 1475.HK's equity weighting of 99.78%.
232.50M
Worse than 1475.HK's ebiat of 308.92M.
316.63M
Better than 1475.HK's unlevered free cash flow of 130.39M.
2.00%
Worse than 1475.HK's long-term growth rate of 3.00%.
5.48B
Worse than 1475.HK's terminal value of 5.55B.
4.84B
Worse than 1475.HK's enterprise value of 4.87B.
-125.75M
Worse than 1475.HK's net debt of -1.09B.
4.97B
Worse than 1475.HK's equity value of 5.96B.
5.85
Better than 1475.HK's equity value per share of 5.71.