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.
156.84M
Better than 8420.HK's revenue of 15.33M.
9.99%
Worse than 8420.HK's revenue growth rate of 20.21%.
13.28M
Better than 8420.HK's ebitda of -11.44M.
8.47%
Better than 8420.HK's ebitda margin of -74.63%.
-2.55M
Better than 8420.HK's ebit of -11.52M.
-1.63%
Better than 8420.HK's ebit margin of -75.20%.
15.83M
Worse than 8420.HK's depreciation of 86.77K.
7.20M
Worse than 8420.HK's total cash of 13.06M.
4.59%
Worse than 8420.HK's cash as percentage of revenue of 85.25%.
47.32M
Worse than 8420.HK's receivables of 3.74M.
30.17%
Worse than 8420.HK's receivables as percentage of revenue of 24.43%.
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.
5.48M
Worse than 8420.HK's accounts payable of 3.56M.
3.49%
Better than 8420.HK's payables as percentage of revenue of 23.23%.
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.
4.64%
Better than 8420.HK's weighted average cost of capital (wacc) of 4.90%.
4.87%
Equal to 8420.HK's cost of equity of 4.87%.
3.93%
Better than 8420.HK's cost of debt of 16.67%.
0.03
Worse than 8420.HK's beta of -1.13.
166.84M
Better than 8420.HK's diluted shares outstanding of 887.76M.
6.54M
Worse than 8420.HK's total debt of 47.01K.
19.85M
Worse than 8420.HK's total equity of 24.86M.
26.39M
Better than 8420.HK's total capital of 24.90M.
24.78%
Worse than 8420.HK's debt weighting of 0.19%.
75.22%
Worse than 8420.HK's equity weighting of 99.81%.
-2.55M
Better than 8420.HK's ebiat of -11.15M.
3.40M
Better than 8420.HK's unlevered free cash flow of -7.92M.
2.00%
Equal to 8420.HK's long-term growth rate of 2.00%.
-469.48M
Worse than 8420.HK's terminal value of -63.22M.
-412.25M
Worse than 8420.HK's enterprise value of -64.87M.
2.75M
Worse than 8420.HK's net debt of -83.11M.
-414.99M
Worse than 8420.HK's equity value of 18.25M.
-2.49
Worse than 8420.HK's equity value per share of 0.02.
