Breakdown | Dec 2024 | Dec 2023 | Dec 2022 | Dec 2021 | Dec 2020 |
---|---|---|---|---|---|
Income Statement | |||||
Total Revenue | 4.71B | 4.25B | 4.10B | 3.40B | 2.93B |
Gross Profit | 664.67M | 646.76M | 685.84M | 599.50M | 464.84M |
EBITDA | 321.42M | 300.83M | 334.75M | 284.93M | 237.34M |
Net Income | 113.77M | 126.67M | 157.54M | 138.03M | 102.29M |
Balance Sheet | |||||
Total Assets | 4.80B | 4.09B | 3.03B | 2.88B | 2.06B |
Cash, Cash Equivalents and Short-Term Investments | 1.13B | 1.38B | 1.09B | 874.72M | 411.85M |
Total Debt | 2.81B | 2.26B | 1.34B | 1.43B | 1.44B |
Total Liabilities | 3.49B | 2.90B | 1.95B | 1.95B | 1.82B |
Stockholders Equity | 1.31B | 1.19B | 1.08B | 927.37M | 237.34M |
Cash Flow | |||||
Free Cash Flow | -797.40M | -597.43M | 303.05M | -57.27M | 51.51M |
Operating Cash Flow | 304.51M | 238.18M | 812.73M | 462.19M | 124.89M |
Investing Cash Flow | -1.10B | -836.33M | -510.68M | -523.54M | -74.58M |
Financing Cash Flow | 545.64M | 892.46M | -90.11M | 523.02M | -56.64M |
Name | Overall Rating | Market Cap | P/E Ratio | ROE | Dividend Yield | Revenue Growth | EPS Growth |
---|---|---|---|---|---|---|---|
80 Outperform | ¥3.03B | 8.10 | 2.50% | 2.33% | -0.96% | ||
76 Outperform | ¥2.66B | 6.95 | 3.78% | 5.85% | -22.29% | ||
75 Outperform | ¥3.08B | 9.68 | 3.08% | 4.85% | 4751.70% | ||
66 Neutral | ¥9.96B | 13.53 | 1.46% | 20.50% | 62.39% | ||
65 Neutral | ¥1.29B | 14.26 | ― | 7.06% | -27.80% | ||
63 Neutral | ¥8.68B | 15.69 | 1.46% | 21.97% | -20.94% | ||
59 Neutral | HK$15.37B | 5.76 | -7.44% | 4.08% | 11.55% | -28.15% |