
Emperor
0163.HKEmperor International Holdings Limited Price (0163.HK)
Stock Price
Market Cap
Fetching Data...
Enterprise Value
Fetching Data...
Volume
Fetching Data...
Shares Outstanding
3,677,545,667
(0)%Revenue and Profitability
Year | 1999 | 2000 | 2001 | 2002 | 2003 | 2004 | 2005 | 2006 | 2007 | 2008 | 2009 | 2010 | 2011 | 2012 | 2013 | 2014 | 2015 | 2016 | 2017 | 2018 | 2019 | 2020 | 2021 | 2022 | 2023 |
---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
Revenue | 831,951,000 | 535,821,000 | 651,980,000 | 660,548,000 | 1,279,983,000 | 1,147,216,000 | 325,677,000 | 408,514,000 | 1,765,213,000 | 348,170,000 | 1,449,773,000 | 1,784,847,000 | 2,959,603,000 | 5,703,465,000 | 3,013,897,000 | 2,821,473,000 | 5,602,894,000 | 4,068,467,000 | 3,148,894,000 | 4,352,386,000 | 2,549,458,000 | 1,425,789,000 | 2,424,026,000 | 1,316,284,000 | 1,761,815,000 |
Net Income | 265,195,000 | 69,878,000 | -255,158,000 | -705,870,000 | 334,869,000 | 471,221,000 | 536,681,000 | 490,616,000 | 1,317,917,000 | -1,536,985,000 | 2,798,005,000 | 3,444,702,000 | 4,459,091,000 | 6,156,029,000 | 1,858,140,000 | 898,129,000 | -2,391,188,000 | 3,483,150,000 | 3,371,517,000 | 3,136,289,000 | -3,644,359,000 | -767,448,000 | -469,329,000 | -2,141,983,000 | -2,046,666,000 |
FCF USD | 509,829,000 | 194,412,000 | 344,120,000 | 316,679,000 | 366,703,000 | -571,620,000 | -205,779,000 | -1,122,004,000 | 1,022,778,000 | 150,319,000 | -900,655,000 | 916,245,000 | 805,650,000 | 2,466,674,000 | 642,882,000 | 1,262,729,000 | 1,655,296,000 | 1,698,273,000 | -542,016,000 | 1,281,724,000 | -739,723,000 | -298,180,000 | 632,994,000 | -376,420,000 | 529,342,000 |
OCF USD | 522,505,000 | 219,873,000 | 381,404,000 | 341,085,000 | 473,668,000 | 186,655,000 | 169,149,000 | -1,104,495,000 | 1,079,496,000 | 265,016,000 | -806,447,000 | 1,025,534,000 | 1,560,606,000 | 2,748,111,000 | 1,130,936,000 | 1,594,272,000 | 1,933,471,000 | 2,001,798,000 | -286,411,000 | 1,365,023,000 | -600,493,000 | -260,464,000 | 673,073,000 | -348,311,000 | 535,705,000 |
Financial Health - DEBT
Year | 1999 | 2000 | 2001 | 2002 | 2003 | 2004 | 2005 | 2006 | 2007 | 2008 | 2009 | 2010 | 2011 | 2012 | 2013 | 2014 | 2015 | 2016 | 2017 | 2018 | 2019 | 2020 | 2021 | 2022 | 2023 |
---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
YTPD | 0.00 | 2.96 | -1.37 | -0.39 | 1.01 | 1.00 | 1.03 | 1.57 | 0.91 | -1.07 | 1.03 | 1.11 | 0.76 | 0.75 | 5.91 | 15.02 | -6.55 | 5.07 | 6.20 | 6.65 | -5.58 | -23.90 | -36.57 | -5.77 | -5.85 |
D/E | 0.35 | 0.33 | 0.35 | 0.62 | 0.28 | 0.27 | 0.29 | 0.45 | 0.35 | 0.63 | 0.58 | 0.43 | 0.36 | 0.27 | 0.55 | 0.52 | 0.84 | 0.91 | 0.91 | 0.80 | 1.00 | 1.01 | 0.85 | 0.94 | 0.87 |
CA/CL | 0.68 | 0.61 | 0.95 | 0.91 | 0.93 | 0.59 | 0.45 | 0.82 | 0.63 | 0.40 | 1.38 | 1.22 | 1.19 | 1.72 | 1.54 | 1.26 | 1.22 | 1.25 | 1.10 | 1.45 | 1.29 | 1.22 | 1.22 | 0.75 | 0.80 |
TA/TL | 2.60 | 2.89 | 3.18 | 2.41 | 3.31 | 3.26 | 2.87 | 2.37 | 2.42 | 1.82 | 2.20 | 2.36 | 2.39 | 3.06 | 2.74 | 2.38 | 2.15 | 2.06 | 2.04 | 2.15 | 1.97 | 1.95 | 2.11 | 2.02 | 2.02 |
Total Debt | 1,006,181,000 | 1,035,678,000 | 960,947,000 | 1,275,414,000 | 664,820,000 | 939,562,000 | 1,109,125,000 | 2,080,181,000 | 2,232,436,000 | 3,021,115,000 | 5,230,686,000 | 5,672,623,000 | 6,359,827,000 | 6,229,248,000 | 13,685,938,000 | 13,288,858,000 | 19,140,036,000 | 23,311,681,000 | 26,720,648,000 | 25,598,662,000 | 27,090,527,000 | 27,283,238,000 | 22,713,478,000 | 22,440,374,000 | 18,705,060,000 |
Management Performance
Year | 1999 | 2000 | 2001 | 2002 | 2003 | 2004 | 2005 | 2006 | 2007 | 2008 | 2009 | 2010 | 2011 | 2012 | 2013 | 2014 | 2015 | 2016 | 2017 | 2018 | 2019 | 2020 | 2021 | 2022 | 2023 |
---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
ROIC | 12.25% | 6.55% | 3.42% | 2.64% | 10.49% | 10.85% | 5.24% | 4.45% | 1.91% | -16.02% | 3.22% | 16.59% | 17.36% | 7.23% | 2.92% | 10.49% | 25.46% | 13.40% | 11.50% | 11.98% | 3.32% | 2.54% | 2.85% | 0.24% | 0.22% |
ROE | 9.27% | 2.25% | -9.17% | -34.27% | 14.08% | 13.72% | 14.15% | 10.52% | 20.59% | -32.07% | 31.09% | 26.07% | 25.49% | 26.37% | 7.45% | 3.51% | -10.51% | 13.63% | 11.45% | 9.85% | -13.40% | -2.84% | -1.75% | -8.97% | -9.47% |
ROA | 0.00% | 1.24% | -7.37% | -20.73% | 9.79% | 9.49% | 9.22% | 6.08% | 13.25% | -15.82% | 17.30% | 15.03% | 15.39% | 19.01% | 4.29% | 1.83% | -4.98% | 6.25% | 5.25% | 4.88% | -6.04% | -1.27% | -0.86% | -4.19% | -4.39% |
NM % | 31.88% | 13.04% | -39.14% | -106.86% | 26.16% | 41.08% | 164.79% | 120.10% | 74.66% | -441.45% | 193.00% | 193.00% | 150.67% | 107.93% | 61.65% | 31.83% | -42.68% | 85.61% | 107.07% | 72.06% | -142.95% | -53.83% | -19.36% | -162.73% | -116.17% |
FCF / R% | 0.00% | 36.28% | 52.78% | 47.94% | 28.65% | -49.83% | -63.18% | -274.65% | 57.94% | 43.17% | -62.12% | 51.33% | 27.22% | 43.25% | 21.33% | 44.75% | 29.54% | 41.74% | -17.21% | 29.45% | -29.01% | -20.91% | 26.11% | -28.60% | 30.05% |
FCF / NI% | 212.14% | 331.91% | -116.51% | -44.45% | 109.51% | -121.31% | -38.34% | -228.69% | 70.66% | -8.93% | -27.01% | 24.11% | 15.86% | 34.32% | 34.60% | 140.60% | -69.22% | 48.76% | -16.08% | 40.87% | 20.30% | 38.85% | -134.87% | 17.57% | -25.86% |
Operating Margin (OM) | 0.00 | 0.00 | 0.00 | 0.00 | 0.00 | 0.00 | 0.00 | 0.00 | 0.00 | 0.00 | 0.00 | 0.00 | 0.00 | 3.15 | 6.44 | 7.06 | 3.06 | 4.98 | 7.38 | 5.97 | 8.65 | 14.81 | 8.46 | 13.90 | 9.21 |
Per Share
Year | 1999 | 2000 | 2001 | 2002 | 2003 | 2004 | 2005 | 2006 | 2007 | 2008 | 2009 | 2010 | 2011 | 2012 | 2013 | 2014 | 2015 | 2016 | 2017 | 2018 | 2019 | 2020 | 2021 | 2022 | 2023 |
---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
EPS | 0.66 | 0.10 | -2.96 | -8.18 | 0.39 | 0.53 | 0.47 | 0.36 | 0.79 | -0.87 | 0.97 | 0.99 | 1.22 | 1.68 | 0.51 | 0.24 | -0.65 | 0.95 | 0.92 | 0.85 | -0.99 | -0.21 | -0.13 | -0.58 | -0.56 |
SPS | 2.08 | 0.74 | 7.55 | 7.65 | 1.49 | 1.28 | 0.29 | 0.30 | 1.06 | 0.20 | 0.50 | 0.51 | 0.81 | 1.56 | 0.82 | 0.77 | 1.52 | 1.11 | 0.86 | 1.18 | 0.69 | 0.39 | 0.66 | 0.36 | 0.48 |
OCPS | 1.31 | 0.31 | 4.42 | 3.95 | 0.55 | 0.21 | 0.15 | -0.81 | 0.65 | 0.15 | -0.28 | 0.29 | 0.43 | 0.75 | 0.31 | 0.43 | 0.53 | 0.54 | -0.08 | 0.37 | -0.16 | -0.07 | 0.18 | -0.09 | 0.15 |
FCPS | 1.28 | 0.27 | 3.99 | 3.67 | 0.43 | -0.64 | -0.18 | -0.82 | 0.61 | 0.08 | -0.31 | 0.26 | 0.22 | 0.67 | 0.18 | 0.34 | 0.45 | 0.46 | -0.15 | 0.35 | -0.20 | -0.08 | 0.17 | -0.10 | 0.14 |
BVPS | 7.12 | 4.29 | 31.81 | 23.27 | 2.78 | 3.84 | 3.35 | 3.42 | 3.84 | 2.70 | 3.66 | 4.19 | 5.24 | 6.94 | 7.51 | 7.75 | 7.00 | 7.81 | 8.91 | 9.34 | 8.08 | 8.00 | 7.82 | 7.02 | 6.40 |
Per Share - CAGR
Year | 1999 | 2000 | 2001 | 2002 | 2003 | 2004 | 2005 | 2006 | 2007 | 2008 | 2009 | 2010 | 2011 | 2012 | 2013 | 2014 | 2015 | 2016 | 2017 | 2018 | 2019 | 2020 | 2021 | 2022 | 2023 |
---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
CAGR-EPS | 0.66 | 0.10 | -2.96 | -8.18 | 0.39 | 0.53 | 0.47 | 0.36 | 0.79 | -0.87 | 0.97 | 0.99 | 1.22 | 1.68 | 0.51 | 0.24 | -0.65 | 0.95 | 0.92 | 0.85 | -0.99 | -0.21 | -0.13 | -0.58 | -0.56 |
CAGR-SPS | 2.08 | 0.74 | 7.55 | 7.65 | 1.49 | 1.28 | 0.29 | 0.30 | 1.06 | 0.20 | 0.50 | 0.51 | 0.81 | 1.56 | 0.82 | 0.77 | 1.52 | 1.11 | 0.86 | 1.18 | 0.69 | 0.39 | 0.66 | 0.36 | 0.48 |
CAGR-OCPS | 1.31 | 0.31 | 4.42 | 3.95 | 0.55 | 0.21 | 0.15 | -0.81 | 0.65 | 0.15 | -0.28 | 0.29 | 0.43 | 0.75 | 0.31 | 0.43 | 0.53 | 0.54 | -0.08 | 0.37 | -0.16 | -0.07 | 0.18 | -0.09 | 0.15 |
CAGR-FCPS | 1.28 | 0.27 | 3.99 | 3.67 | 0.43 | -0.64 | -0.18 | -0.82 | 0.61 | 0.08 | -0.31 | 0.26 | 0.22 | 0.67 | 0.18 | 0.34 | 0.45 | 0.46 | -0.15 | 0.35 | -0.20 | -0.08 | 0.17 | -0.10 | 0.14 |
CAGR-BVPS | 7.12 | 4.29 | 31.81 | 23.27 | 2.78 | 3.84 | 3.35 | 3.42 | 3.84 | 2.70 | 3.66 | 4.19 | 5.24 | 6.94 | 7.51 | 7.75 | 7.00 | 7.81 | 8.91 | 9.34 | 8.08 | 8.00 | 7.82 | 7.02 | 6.40 |