` 4 (Wharf Holdings Ltd) vs 3K6 (ESR Group Ltd) Comparison - Alpha Spread

4
vs
3K6

Over the past 12 months, has underperformed 3K6, delivering a return of 3% compared to the 3K6's 18% growth.

Valuation Comparison

W
Intrinsic Value
28.84 HKD
Undervaluation 19%
Intrinsic Value
Price
E
3K6 Intrinsic Value
1.56 EUR
Undervaluation 11%
Intrinsic Value
Price
Company Last Price Intrinsic Value DCF Value Relative Value Wall St Target
W
Wharf Holdings Ltd
HKEX:4
23.5 HKD
E
ESR Group Ltd
F:3K6
1.38 EUR

Financials Comparison

Growth Over Time
4 vs 3K6

Revenue
www.alphaspread.com
Company LTM Historical Growth Growth Streak % Positive Years Max Drawdown Volatility Forecasted Growth
3 Years 5 Years 10 Years 1 Year 3 Years
W
Wharf Holdings Ltd
Revenue
E
ESR Group Ltd
Revenue

All metrics are calculated based on data from the last 10 years.

Profitability Comparison

Free Cash Flow
4 vs 3K6

Free Cash Flow
www.alphaspread.com
Company LTM Average Historical Growth FCF Margin Conversion
3 Years 5 Years 3 Years 5 Years 10 Years
W
Wharf Holdings Ltd
HKEX:4
E
ESR Group Ltd
F:3K6
What is Free Cash Flow?

Gross Margin

Wharf Holdings Ltd
64.2%
3K6
87.5%
LTM 3Y Avg 5Y Avg 10Y Avg
W
Wharf Holdings Ltd
E
ESR Group Ltd

Operating Margin

Wharf Holdings Ltd
46.6%
3K6
-20%
LTM 3Y Avg 5Y Avg 10Y Avg
W
Wharf Holdings Ltd
E
ESR Group Ltd

Net Margin

Wharf Holdings Ltd
-26.6%
3K6
-113.8%
LTM 3Y Avg 5Y Avg 10Y Avg
W
Wharf Holdings Ltd
E
ESR Group Ltd

FCF Margin

Wharf Holdings Ltd
29.7%
3K6
40.1%
LTM 3Y Avg 5Y Avg 10Y Avg
W
Wharf Holdings Ltd
E
ESR Group Ltd

ROE

Wharf Holdings Ltd
-2.3%
3K6
-9.3%
LTM 3Y Avg 5Y Avg 10Y Avg
W
Wharf Holdings Ltd
E
ESR Group Ltd

ROA

Wharf Holdings Ltd
-1.6%
3K6
-4.7%
LTM 3Y Avg 5Y Avg 10Y Avg
W
Wharf Holdings Ltd
E
ESR Group Ltd

ROIC

Wharf Holdings Ltd
1.4%
3K6
-0.9%
LTM 3Y Avg 5Y Avg 10Y Avg
W
Wharf Holdings Ltd
E
ESR Group Ltd

ROCE

Wharf Holdings Ltd
3.3%
3K6
-0.9%
LTM 3Y Avg 5Y Avg 10Y Avg
W
Wharf Holdings Ltd
E
ESR Group Ltd

Stocks Performance

Stocks Performance
4 vs 3K6

Loading

Performance Gap
4 vs 3K6

Loading
4
3K6
Difference
www.alphaspread.com

Performance By Year
4 vs 3K6

Loading
Unlock Full Access to Alpha Spread
Create Free Account