Hisense Home Appliances Group Co Ltd

0921.HK ยท Consumer Cyclical ยท Furnishings, Fixtures & Appliances ยท HKD ยท Fundamentals
Asset-light

Physical assets are 21.6% of total assets, a light footprint. Capex is 1.59x depreciation and free cash flow yield is still positive, which fits a physical base that is being replaced or expanded without consuming all of its cash.

Fixed-asset turnover is 10.63x. Compare it with other names in the same basket.

Physical asset ratio
21.6%
Net PP&E plus inventory, divided by total assets. Above 50% is a heavy footprint.
Fixed asset turnover
10.63x
Revenue per dollar of the physical asset base.
Capex / D&A
1.59x
Above 1.0x means the physical base is being replaced or expanded.
Tangible book / share
$14.68
Assets minus goodwill, intangibles, and liabilities, per share.
Price / tangible book
1.39x
Price $20.36.
Fixed-charge coverage
1.39x
EBITDA minus capex, divided by interest plus short-term debt.
FCF yield
13.0%
Latest free cash flow divided by current market cap ($28.31B).
ROIC
โ€”
After-tax operating income over equity plus debt minus cash. Operating income / net PP&E is 0.64x.

Footprint and return

Turnover and reinvestment

Year Physical FAT Capex/D&A TBV/sh Coverage FCF ROIC EBIT/PP&E
2018 28.9% 10.76x 0.49x $5.26 0.35x $719.35M โ€” 0.45x
2019 22.4% 9.12x 0.45x $7.68 25.21x $1.64B 320.4% 0.50x
2020 20.3% 11.59x 0.59x $9.20 94.10x $5.35B 3,756.2% 0.77x
2021 25.9% 11.14x 0.99x $10.02 1.03x $3.21B 193.8% 0.46x
2022 22.7% 12.30x 0.65x $10.68 2.83x $3.15B 407.5% 0.56x
2023 19.8% 13.64x 0.81x $13.07 2.29x $9.63B โ€” 0.84x
2024 20.2% 14.30x 1.22x $13.15 2.05x $3.74B โ€” 0.88x
2025 21.6% 10.63x 1.59x $14.68 1.39x $3.68B โ€” 0.64x
  • Receivables are larger than the physical asset base, so a finance or credit book may sit outside the physical ratio and inside the debt used for coverage.
  • Principal due is short-term debt, the amount reported as due within a year.
Latest year inputs (2025)
Net PP&E: $8.27B
Inventory: $6.86B
Total assets: $69.98B
Goodwill: $132.57M
Intangibles: $1.31B
Liabilities: $48.46B
Tangible book: $20.08B
Shares: 1,367,628,000
Revenue: $87.93B
Capex: $2.11B
D&A: $1.33B
EBITDA: $6.97B
Interest: $193.09M
Short-term debt: $3.30B
Free cash flow: $3.68B
Operating income: $5.28B
Invested capital: โ€”
Tax rate: 13.1%