Data as of Sep 5, 2026
EPV per share
34.33 HKD
Current price
18.55 HKD
Margin of safety
+46.0 %
Amounts in CNY; per-share values and price in HKD.
EBIT margin by year
Bridge: operations to equity
Sensitivity: EPV per share
| Margin \ WACC | 7.42 % | 8.42 % | 9.42 % | 10.42 % | 11.42 % |
|---|---|---|---|---|---|
| 21.34 % | 38.57 | 34.93 | 32.06 | 29.75 | 27.84 |
| 22.34 % | 40.00 | 36.19 | 33.19 | 30.77 | 28.77 |
| 23.34 % | 41.44 | 37.46 | 34.33 | 31.79 | 29.70 |
| 24.34 % | 42.87 | 38.72 | 35.46 | 32.82 | 30.64 |
| 25.34 % | 44.31 | 39.99 | 36.59 | 33.84 | 31.57 |
The normalized EBIT margin comes from only 4 financial year(s) (2022–2025); below 7 the window may not cover a full cycle and, in a cyclical business, capture only the peak or only the trough.
Amounts in CNY.
Capital structure and contribution to WACC
Required rate of return (WACC)
9.42 %
Cost of debt approximated with the 'net interest and non-operating' residual (EBT−EBIT) of the last financial year; it is not an isolated interest line (it also includes FX and equity-method results), so it is an estimate.
