Analyze analyst forecasts for the company and compare them with competitors.
0.14 - 0.14
0.08 - 0.20
5.0K / 202.5K (Avg.)
-6.75 | -0.02
Analyze DCF forecasts for the company and compare them with competitors.
155.78M
Worse than 8402.HK's revenue of 407.98M.
-0.17%
Worse than 8402.HK's revenue growth rate of 30.35%.
-7.45M
Better than 8402.HK's ebitda of -111.52M.
-4.78%
Better than 8402.HK's ebitda margin of -27.33%.
-23.60M
Better than 8402.HK's ebit of -157.75M.
-15.15%
Better than 8402.HK's ebit margin of -38.66%.
16.15M
Better than 8402.HK's depreciation of 46.22M.
32.09M
Worse than 8402.HK's total cash of 157.14M.
20.60%
Worse than 8402.HK's cash as percentage of revenue of 38.52%.
32.37M
Better than 8402.HK's receivables of 270.66M.
20.78%
Better than 8402.HK's receivables as percentage of revenue of 66.34%.
1.11M
Better than 8402.HK's inventories of 6.38M.
0.71%
Better than 8402.HK's inventories as percentage of revenue of 1.56%.
6.55M
Better than 8402.HK's accounts payable of 73.68M.
4.21%
Better than 8402.HK's payables as percentage of revenue of 18.06%.
-6.03M
Worse than 8402.HK's capital expenditure of -6.47M.
-3.87%
Better than 8402.HK's capex as percentage of revenue of -1.59%.
4.58%
Better than 8402.HK's weighted average cost of capital (wacc) of 4.64%.
4.87%
Equal to 8402.HK's cost of equity of 4.87%.
3.93%
Equal to 8402.HK's cost of debt of 3.93%.
0.03
Worse than 8402.HK's beta of -0.92.
166.84M
Better than 8402.HK's diluted shares outstanding of 480.01M.
6.54M
Better than 8402.HK's total debt of 14.71M.
19.85M
Worse than 8402.HK's total equity of 49.44M.
26.39M
Worse than 8402.HK's total capital of 64.15M.
24.78%
Worse than 8402.HK's debt weighting of 22.93%.
75.22%
Worse than 8402.HK's equity weighting of 77.07%.
-22.04M
Better than 8402.HK's ebiat of -154.55M.
-11.87M
Better than 8402.HK's unlevered free cash flow of -162.14M.
2.00%
Equal to 8402.HK's long-term growth rate of 2.00%.
-469.48M
Better than 8402.HK's terminal value of -8.17B.
-413.40M
Better than 8402.HK's enterprise value of -7.11B.
2.75M
Better than 8402.HK's net debt of 5.06M.
-416.15M
Better than 8402.HK's equity value of -7.11B.
-2.49
Better than 8402.HK's equity value per share of -14.81.
