First Time Loading...

Sunevision Holdings Ltd
HKEX:1686

Watchlist Manager
Sunevision Holdings Ltd Logo
Sunevision Holdings Ltd
HKEX:1686
Watchlist
Price: 2.49 HKD -1.19% Market Closed
Updated: May 4, 2024
Financials Section:
Income Statement Balance Sheet Cash Flow Statement

Income Statement

2.5B
+8%
Revenue
Growth Rates:
1 Year
+15%
3 Years
+39%
5 Years
+21%
7 Years
+136%
10 Years
+212%
1.2B
+6%
Operating Income
Growth Rates:
1 Year
+14%
3 Years
+34%
5 Years
+15%
7 Years
+93%
10 Years
+93%
907.7m
+0.3%
Net Income
Growth Rates:
1 Year
+4%
3 Years
+19%
5 Years
-24%
7 Years
+59%
10 Years
+59%

Earnings Waterfall
Sunevision Holdings Ltd

Revenue
2.5B HKD
Cost of Revenue
-1.2B HKD
Gross Profit
1.4B HKD
Operating Expenses
-126.5m HKD
Operating Income
1.2B HKD
Other Expenses
-338.6m HKD
Net Income
907.7m HKD

Income Statement
Sunevision Holdings Ltd

Rotate your device to view
Income Statement
Currency: HKD
Dec-2010 Mar-2011 Jun-2011 Sep-2011 Dec-2011 Mar-2012 Jun-2012 Sep-2012 Dec-2012 Mar-2013 Jun-2013 Sep-2013 Dec-2013 Mar-2014 Jun-2014 Sep-2014 Dec-2014 Mar-2015 Jun-2015 Sep-2015 Dec-2015 Mar-2016 Jun-2016 Sep-2016 Dec-2016 Mar-2017 Jun-2017 Sep-2017 Dec-2017 Jun-2018 Dec-2018 Jun-2019 Dec-2019 Jun-2020 Dec-2020 Jun-2021 Dec-2021 Jun-2022 Dec-2022 Jun-2023 Dec-2023
Revenue
Revenue
576
N/A
602
+5%
631
+5%
655
+4%
677
+3%
694
+2%
706
+2%
716
+1%
727
+2%
743
+2%
765
+3%
788
+3%
811
+3%
827
+2%
846
+2%
866
+2%
878
+1%
900
+2%
918
+2%
933
+2%
953
+2%
973
+2%
999
+3%
1 035
+4%
1 073
+4%
1 110
+3%
1 142
+3%
1 179
+3%
1 226
+4%
1 365
+11%
2 093
+53%
1 561
-25%
1 651
+6%
1 714
+4%
1 818
+6%
1 874
+3%
1 946
+4%
2 086
+7%
2 199
+5%
2 346
+7%
2 527
+8%
Gross Profit
Cost of Revenue
(279)
(291)
(306)
(318)
(329)
(330)
(328)
(323)
(314)
(306)
(302)
(300)
(300)
(299)
(298)
(298)
(296)
(305)
(316)
(326)
(339)
(349)
(361)
(383)
(407)
(427)
(438)
(456)
(480)
(566)
(886)
(684)
(722)
(722)
(742)
(770)
(801)
(884)
(952)
(1 025)
(1 155)
Gross Profit
297
N/A
311
+5%
324
+4%
336
+4%
348
+4%
364
+4%
378
+4%
393
+4%
413
+5%
437
+6%
463
+6%
488
+5%
511
+5%
529
+3%
548
+4%
569
+4%
583
+2%
594
+2%
602
+1%
607
+1%
614
+1%
624
+2%
638
+2%
652
+2%
666
+2%
683
+3%
704
+3%
723
+3%
746
+3%
799
+7%
1 207
+51%
877
-27%
929
+6%
992
+7%
1 076
+8%
1 104
+3%
1 145
+4%
1 201
+5%
1 247
+4%
1 321
+6%
1 373
+4%
Operating Income
Operating Expenses
30
29
100
98
100
98
79
79
79
81
85
85
136
92
81
87
77
78
32
31
51
32
(11)
(9)
(19)
(23)
5
0
3
(78)
(125)
(113)
(129)
(136)
(146)
(144)
(151)
(160)
(153)
(150)
(126)
Selling, General & Administrative
(38)
(40)
(39)
(40)
(39)
(41)
(41)
(41)
(41)
(39)
(39)
(38)
(39)
(40)
(42)
(44)
(46)
(46)
(44)
(46)
(47)
(48)
(51)
(54)
(59)
(63)
(72)
(76)
(78)
(85)
(133)
(121)
(138)
(141)
(153)
(148)
(153)
(162)
(157)
(154)
(149)
Other Operating Expenses
69
69
139
139
139
139
120
120
119
119
123
123
174
132
123
131
123
124
77
77
98
80
40
45
40
40
77
77
81
7
8
8
9
5
7
4
2
2
4
4
22
Operating Income
328
N/A
340
+4%
425
+25%
435
+2%
448
+3%
462
+3%
457
-1%
472
+3%
492
+4%
517
+5%
547
+6%
573
+5%
647
+13%
621
-4%
629
+1%
656
+4%
660
+1%
673
+2%
634
-6%
638
+1%
665
+4%
656
-1%
628
-4%
643
+2%
647
+1%
660
+2%
709
+7%
724
+2%
749
+3%
721
-4%
1 082
+50%
764
-29%
799
+5%
856
+7%
930
+9%
960
+3%
994
+4%
1 042
+5%
1 094
+5%
1 171
+7%
1 246
+6%
Pre-Tax Income
Interest Income Expense
34
30
29
31
33
37
49
50
50
50
52
52
0
42
40
29
36
34
27
23
0
16
20
18
29
29
30
39
117
182
180
2
(10)
(12)
(5)
(4)
(7)
(7)
(23)
(74)
(137)
Non-Reccuring Items
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
16
0
Total Other Income
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
(7)
(4)
(12)
(16)
(18)
(19)
(17)
(17)
(22)
(28)
(29)
(28)
Pre-Tax Income
361
N/A
371
+3%
454
+22%
466
+3%
482
+4%
498
+3%
506
+2%
522
+3%
542
+4%
567
+5%
599
+6%
625
+4%
647
+3%
662
+2%
668
+1%
685
+3%
696
+2%
707
+2%
661
-6%
661
0%
665
+1%
672
+1%
648
-4%
660
+2%
676
+2%
689
+2%
738
+7%
763
+3%
866
+13%
896
+4%
1 257
+40%
753
-40%
773
+3%
827
+7%
906
+10%
939
+4%
970
+3%
1 013
+4%
1 042
+3%
1 084
+4%
1 082
0%
Net Income
Tax Provision
(47)
(49)
(48)
(51)
(53)
(55)
(56)
(58)
(61)
(65)
(69)
(73)
(77)
(80)
(83)
(86)
(88)
(90)
(92)
(93)
(95)
(96)
(99)
(100)
(102)
(105)
(107)
(110)
(113)
(120)
(181)
(125)
(123)
(132)
(143)
(151)
(161)
(166)
(173)
(178)
(174)
Income from Continuing Operations
315
322
405
415
429
443
450
464
481
502
530
552
570
583
586
599
608
616
569
568
571
576
549
560
574
585
631
653
752
776
1 076
628
649
694
762
788
809
847
870
905
908
Income to Minority Interest
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
(2)
(2)
(2)
(2)
0
0
0
0
0
0
0
0
0
0
0
0
0
Net Income (Common)
315
N/A
322
+2%
405
+26%
415
+2%
429
+4%
443
+3%
450
+1%
464
+3%
481
+4%
502
+4%
530
+6%
552
+4%
570
+3%
583
+2%
586
+0%
599
+2%
608
+1%
616
+1%
569
-8%
568
0%
571
+0%
576
+1%
549
-5%
560
+2%
572
+2%
583
+2%
630
+8%
651
+3%
752
+15%
776
+3%
1 188
+53%
865
-27%
863
0%
783
-9%
762
-3%
788
+3%
809
+3%
847
+5%
870
+3%
905
+4%
908
+0%
EPS (Diluted)
0.08
N/A
0.09
+13%
0.11
+22%
0.11
N/A
0.11
N/A
0.11
N/A
0.11
N/A
0.11
N/A
0.11
N/A
0.12
+9%
0.13
+8%
0.14
+8%
0.15
+7%
0.15
N/A
0.14
-7%
0.15
+7%
0.15
N/A
0.15
N/A
0.14
-7%
0.14
N/A
0.14
N/A
0.14
N/A
0.14
N/A
0.13
-7%
0.13
N/A
0.13
N/A
0.16
+23%
0.15
-6%
0.18
+20%
0.19
+6%
0.29
+53%
0.21
-28%
0.21
N/A
0.19
-10%
0.19
N/A
0.19
N/A
0.2
+5%
0.21
+5%
0.21
N/A
0.22
+5%
0.22
N/A

See Also

Summary
Intrinsic value, competitors valuation, and company profile.
DCF Valuation
Stock valuation using Discount Cash Flow valuation method.
Relative Valuation
Stock valuation using valuation multiples.
Wall Street Estimates
Price targets and financial estimates made by Wall st analysts.
Profitability Analysis
Detailed analysis of the company's profitability.
Solvency Analysis
Analysis of the financial position and solvency of the company.
Financials
Income Statement, Balance Sheet, Cash Flow Statement.
Discount Rate
Stock discount rate: cost of equity and WACC.
Summary
DCF Valuation
Relative Valuation
Wall Street Estimates
Profitability Analysis
Solvency Analysis
Financials
Discount Rate
Discover More
ALPHA SPREAD
Join more than 134,200+ value investors using Alpha Spread
Create a free account
or see our plans & pricing

Company

About Us Careers Pricing Affiliate Program Terms of Service Privacy Policy

Help

What is Intrinsic Value? Help Center Contact Us

Tools

Stock Screener Intrinsic Value Calculator DCF Value Calculator Discount Rate Calculator

Stocks

Most Undervalued Stocks High Profitability Stocks High Solvency Stocks Most Popular Stocks

© 2024 Alpha Spread Limited. All Rights Reserved.

www.alphaspread.com is not operated by a broker, a dealer, or a registered investment adviser. Under no circumstances does any information posted on www.alphaspread.com represent a recommendation to buy or sell a security. The information on this site, and in its related newsletters, is not intended to be, nor does it constitute, investment advice or recommendations. The information on this site is in no way guaranteed for completeness, accuracy or in any other way. In no event shall Alpha Spread Limited be liable to any member, guest or third party for any damages of any kind arising out of the use of any content or other material published or available on www.alphaspread.com, or relating to the use of, or inability to use, www.alphaspread.com or any content, including, without limitation, any investment losses, lost profits, lost opportunity, special, incidental, indirect, consequential or punitive damages. Past performance is a poor indicator of future performance.