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
Better than 8420.HK's revenue of 5.45M.
-0.17%
Better than 8420.HK's revenue growth rate of -22.79%.
-7.45M
Worse than 8420.HK's ebitda of -2.23M.
-4.78%
Better than 8420.HK's ebitda margin of -40.88%.
-23.60M
Worse than 8420.HK's ebit of -3.13M.
-15.15%
Better than 8420.HK's ebit margin of -57.40%.
16.15M
Worse than 8420.HK's depreciation of 899.31K.
32.09M
Better than 8420.HK's total cash of 4.18M.
20.60%
Worse than 8420.HK's cash as percentage of revenue of 76.80%.
32.37M
Worse than 8420.HK's receivables of 1.17M.
20.78%
Better than 8420.HK's receivables as percentage of revenue of 21.43%.
1.11M
Worse than 8420.HK's inventories of 345.45K.
0.71%
Better than 8420.HK's inventories as percentage of revenue of 6.34%.
6.55M
Worse than 8420.HK's accounts payable of 601.74K.
4.21%
Better than 8420.HK's payables as percentage of revenue of 11.05%.
-6.03M
Better than 8420.HK's capital expenditure of -409.96K.
-3.87%
Worse than 8420.HK's capex as percentage of revenue of -7.53%.
4.58%
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%.
-22.04M
Worse than 8420.HK's ebiat of -3.08M.
-11.87M
Worse than 8420.HK's unlevered free cash flow of -2.32M.
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.
-413.40M
Worse than 8420.HK's enterprise value of -64.87M.
2.75M
Worse than 8420.HK's net debt of -83.11M.
-416.15M
Worse than 8420.HK's equity value of 18.25M.
-2.49
Worse than 8420.HK's equity value per share of 0.02.
