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
Worse than 8436.HK's revenue of 186.91M.
9.99%
Better than 8436.HK's revenue growth rate of -13.30%.
13.28M
Worse than 8436.HK's ebitda of 18.54M.
8.47%
Worse than 8436.HK's ebitda margin of 9.92%.
-2.55M
Worse than 8436.HK's ebit of 8.32M.
-1.63%
Worse than 8436.HK's ebit margin of 4.45%.
15.83M
Worse than 8436.HK's depreciation of 10.22M.
7.20M
Worse than 8436.HK's total cash of 195.87M.
4.59%
Worse than 8436.HK's cash as percentage of revenue of 104.79%.
47.32M
Worse than 8436.HK's receivables of 19.30M.
30.17%
Worse than 8436.HK's receivables as percentage of revenue of 10.33%.
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
Better than 8436.HK's accounts payable of 10.46M.
3.49%
Better than 8436.HK's payables as percentage of revenue of 5.60%.
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 8436.HK's weighted average cost of capital (wacc) of 4.82%.
4.87%
Better than 8436.HK's cost of equity of 4.98%.
3.93%
Better than 8436.HK's cost of debt of 4.04%.
0.03
Better than 8436.HK's beta of 0.20.
166.84M
Better than 8436.HK's diluted shares outstanding of 400.00M.
6.54M
Better than 8436.HK's total debt of 9.56M.
19.85M
Worse than 8436.HK's total equity of 91.60M.
26.39M
Worse than 8436.HK's total capital of 101.17M.
24.78%
Worse than 8436.HK's debt weighting of 9.45%.
75.22%
Worse than 8436.HK's equity weighting of 90.55%.
-2.55M
Worse than 8436.HK's ebiat of 6.73M.
3.40M
Worse than 8436.HK's unlevered free cash flow of 15.23M.
2.00%
Better than 8436.HK's long-term growth rate of 0.50%.
-469.48M
Worse than 8436.HK's terminal value of 212.29M.
-412.25M
Worse than 8436.HK's enterprise value of 206.41M.
2.75M
Worse than 8436.HK's net debt of -165.57M.
-414.99M
Worse than 8436.HK's equity value of 371.98M.
-2.49
Worse than 8436.HK's equity value per share of 0.93.
