Evidence and analysis
Research evidence pack
Source-backed valuation visuals
2. Company Fundamentals
2.3 Management
| Role | Metric |
|---|---|
| Consensus Rating | N/A |
2.4 Return
| Metric | Value |
|---|---|
| Expected Return (Ann.) | 0.00% |
| Risk / Std Dev (Ann.) | 0.00% |
DuPont Model Analysis
The DuPont model decomposes return on equity (ROE) into three operating and capital-structure drivers:
ROE = Net Margin × Asset Turnover × Equity Multiplier
The comparison uses the latest two comparable annual periods available for the issuer, with reported statement amounts shown in HK$. Revenue and net income are income-statement flows; total assets and shareholders’ equity are year-end balance-sheet figures. This is a simplified year-end-balance DuPont comparison rather than an average-balance ROE calculation.
| DuPont component | Calculation | FY2025 | FY2024 |
|---|---|---|---|
| Revenue | Reported revenue | HK$2.41B | HK$1.32B |
| Net income | Reported net income | HK$-3.46B | HK$-3.21B |
| Total assets | Year-end reported balance | HK$12.90B | HK$4.54B |
| Shareholders’ equity | Year-end reported balance | HK$-17.89B | HK$-15.15B |
| Net margin | Net income ÷ revenue | -143.33% | -242.00% |
| Asset turnover | Revenue ÷ total assets | 0.1870x | 0.2916x |
| Equity multiplier | Total assets ÷ shareholders’ equity | -0.7211x | -0.2999x |
| ROE | Net margin × asset turnover × equity multiplier | 19.33% | 21.16% |
Source: Yahoo Finance annual statements. Values are based on the two latest comparable annual periods returned by the source; fiscal period labels use the statement period-end year.
2.5 FCFF DCF Valuation
FCFF DCF exception: Reported operating inputs do not support a stable FCFF DCF. This post deliberately does not publish a mechanical enterprise value or implied per-share value on an unsuitable basis.
| Available valuation input | Value |
|---|---|
| Last market price | HK$266.60 |
| Market capitalisation | HK$62.79B |
| Revenue | HK$2.41B |
| EBIT | -HK$3.43B |
| Reported free cash flow | -HK$372.40M |
| FCF yield | -0.59% |
| Net debt / EBITDA | 3.23x |
2.6 Investor-Style Research Screen
| Educational screen | Result |
|---|---|
| Buffett-inspired cash-quality checks | not rated — FCFF DCF suitability or data-integrity condition not met |
| Lynch-inspired balance-and-growth checks | not rated — FCFF DCF suitability or data-integrity condition not met |
Data lineage: Yahoo Finance public market and reported-statement data; retrieval timestamp: 2026-08-18 17:10:50.245620 UTC; latest reported fiscal period: 2025-12-31 00:00:00. Financial institutions and REITs require sector-specific methods rather than a mechanical FCFF DCF. This is research and analysis only, not personalized financial advice.
2.7 Quantitative Factor Diagnostics
Factor-model exception: No sufficiently aligned issuer-return and regional factor-return sample is available. No Fama–French loading or alpha estimate is published on an incomplete basis.