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.
142.59M
Worse than 8462.HK's revenue of 373.92M.
-10.60%
Better than 8462.HK's revenue growth rate of -35.14%.
-14.21M
Worse than 8462.HK's ebitda of 17.67M.
-9.97%
Worse than 8462.HK's ebitda margin of 4.72%.
-30.73M
Worse than 8462.HK's ebit of 13.68M.
-21.55%
Worse than 8462.HK's ebit margin of 3.66%.
16.51M
Worse than 8462.HK's depreciation of 3.99M.
10.12M
Worse than 8462.HK's total cash of 106.48M.
7.09%
Worse than 8462.HK's cash as percentage of revenue of 28.48%.
37.81M
Worse than 8462.HK's receivables of 0.00.
26.52%
Worse than 8462.HK's receivables as percentage of revenue of 0.00%.
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.
5.85M
Worse than 8462.HK's accounts payable of 0.00.
4.10%
Worse than 8462.HK's payables as percentage of revenue of 0.00%.
-18.51M
Better than 8462.HK's capital expenditure of -619.87K.
-12.98%
Better than 8462.HK's capex as percentage of revenue of -0.17%.
4.64%
Better than 8462.HK's weighted average cost of capital (wacc) of 12.69%.
4.87%
Better than 8462.HK's cost of equity of 13.44%.
3.93%
Better than 8462.HK's cost of debt of 4.04%.
0.03
Better than 8462.HK's beta of 1.99.
166.84M
Better than 8462.HK's diluted shares outstanding of 600.00M.
6.54M
Worse than 8462.HK's total debt of 4.31M.
19.85M
Worse than 8462.HK's total equity of 53.40M.
26.39M
Worse than 8462.HK's total capital of 57.71M.
24.78%
Worse than 8462.HK's debt weighting of 7.47%.
75.22%
Worse than 8462.HK's equity weighting of 92.53%.
-30.78M
Worse than 8462.HK's ebiat of 11.31M.
-43.19M
Worse than 8462.HK's unlevered free cash flow of 72.11M.
2.00%
Better than 8462.HK's long-term growth rate of 0.50%.
-469.48M
Worse than 8462.HK's terminal value of 91.91M.
-412.25M
Worse than 8462.HK's enterprise value of 98.50M.
2.75M
Worse than 8462.HK's net debt of -117.67M.
-414.99M
Worse than 8462.HK's equity value of 216.17M.
-2.49
Worse than 8462.HK's equity value per share of 0.36.
