Hybrid Kinetic Group Limited

HK$0.01As of Sun 8 Nov 2026, 12:00 UTC

HKEX:1188Consumer Disc

Country Hong Kong

PE (Fwd) •••

TSR 4Y CAGR (19.69%)

Div yield —

ROE —

Auto Parts

Beta (5Y) (0.04)

PE TTM 5.006

TSR TTM —

Mkt cap HK$244.2M

ROIC 267.87%

SE Grade™

Value

Quality

Moat

Consensus

Reference

$0.0141

17.75%

(5.19%)

Hold 9|8|9|9|10

TTM

FYE 31 Dec HKD

FY2016

FY2017

FY2018

FY2019

FY2020

FY2021

FY2022

FY2023

FY2024

FY2025

FY2026E

Trend

5Y

10Y

Peers

11.66

Revenue$M

47.19

49.16

51.43

55.34

57.63

61.05

65.89

71.29

76.45

81.34

12.48

7.14%

6.13%

72

18.58

Revenue growth%

25.48

28.43

30.67

31.63

32.38

32.23

31.10

29.19

30.43

27.80

7.39

30.43

30.55

7

17.12

Gross margin%

4.70

6.71

8.84

10.93

11.39

14.08

16.82

16.35

13.73

11.77

9.26

14.08

11.58

54

7.73

Operating margin%

23.26

24.39

23.91

22.36

20.81

19.12

18.94

17.34

18.80

19.01

27.01

18.94

19.96

15

25.22

Net margin%

33.83

34.74

32.99

31.18

29.93

30.22

30.81

32.63

35.03

35.36

13.71

32.63

32.81

13

7.361

P/E ratio (avg)x

20.47

19.12

17.27

15.57

14.01

14.45

13.31

12.14

11.61

10.63

17.49

12.14

14.23

69

22.29

EV/EBITx

15.03

14.97

15.50

15.82

17.80

18.50

18.81

19.03

22.67

26.64

16.04

19.03

18.15

94

13.66

FCF yield (avg)%

21.42

22.55

23.83

26.76

26.58

25.09

26.81

29.21

29.10

28.96

5.12

28.96

26.67

57

24.67

FCF margin%

27.74

27.51

24.61

26.98

27.35

26.40

28.56

29.79

28.04

27.63

26.12

28.04

27.57

39

0.149

FCF / Net incomex

1.313

1.550

1.604

1.787

2.111

2.446

2.714

3.121

3.580

3.904

0.112

3.121

2.279

58

11.12

ROIC%

25.64

23.51

24.61

21.85

21.88

24.74

23.55

21.13

21.37

23.44

13.03

23.44

23.47

70

25.16

Return on equity%

1.97

4.95

2.34

5.25

6.42

6.37

5.75

3.26

4.33

5.32

2.01

5.32

5.10

91

12.75

Return on assets%

13.95

11.60

12.70

11.01

9.41

10.70

8.78

6.88

9.04

9.56

23.31

9.04

10.13

68

—

EPS$

—

—

—

—

—

—

—

—

—

—

—

2.02%

1.93%

—

20.86

EPS growth%

3.89

3.99

4.38

6.10

4.96

5.73

7.90

9.17

9.44

8.55

6.01

8.55

5.92

95

—

Bookvalue per sh$

—

—

—

—

—

—

—

—

—

—

—

4.48%

4.79%

—

—

FCF per share$

—

—

—

—

—

—

—

—

—

—

—

(6.37%)

(5.35%)

—

—

Dividend per sh$

—

—

—

—

—

—

—

—

—

—

—

6.64%

4.80%

—

27.44

Div yield (avg)%

24.99

26.17

25.09

27.17

29.93

32.49

32.49

33.09

30.53

29.27

20.70

32.49

29.60

12

29.12

Payout ratio%

11.16

13.14

10.14

7.83

6.22

4.10

1.96

1.51

0.64

0.40

5.31

1.51

5.16

68

19.98

Shares (diluted)B

29.60

32.45

30.59

34.94

37.37

35.98

41.04

44.62

51.43

56.74

19.86

8.71%

7.51%

52

2.44

Buyback yield%

29.08

29.97

28.59

26.14

23.27

21.67

22.99

21.77

23.18

20.96

28.54

21.77

23.22

73

0.695

D/E ratiox

1.294

1.430

1.502

1.508

1.732

1.623

1.742

1.748

1.770

1.721

1.716

1.742

1.672

77

4.025

Enterprise value$M

69.37

67.28

74.40

81.20

88.92

99.24

98.97

101.9

106.0

113.7

45.13

5.05%

5.57%

45

40.26

LT debt$M

70.01

70.25

71.58

75.29

77.38

82.73

87.45

86.08

93.95

104.5

36.71

6.19%

4.39%

93

Peers (US$31.15M)

Cap (US$)

PE

Yusei Holdings Limited

39.38M

3.074x

Shinelong Automotive…

33.25M

16.30x

TOMO Holdings Limited

22.93M

—

31.04M

9.579x

Capital

TTM

5Y

10Y

Leveragex

0.333

1.209

0.769

EBIT/Intx

2.044

0.716

0.661

Own earn%

(402.78)

279.52

219.26

Sh yield%

29.88

54.16

53.88

Owners

Insiders/Inst%

14.88

29.32

Short interest%

1.63

SBC / revenue%

4.93

Record

10Y

Profitable years

10/10

Revenue growth years

10/10

EPS growth years

10/10

Dividend streakyrs

17

Op margin range%

17–24

$1 testx

0.6

Incr. ROIC%

23

Growth vs revenue

Latest

Trend

10Y CAGR

Rel growth

Revenue

$81.34M

6.13%

1.00×

Cost of revenue

$37.46M

6.14%

1.00×

Operating expenses

$17.43M

6.35%

1.02×