Great Harvest Maeta Holdings Limited

HK$0.02As of Sun 8 Nov 2026, 12:00 UTC

HKEX:3683Industrials

Country Hong Kong

PE (Fwd) •••

TSR 10Y CAGR (33.90%)

Div yield —

ROE (64.79%)

Marine Shipping

Beta (5Y) 1.03

PE TTM —

TSR TTM (73.42%)

Mkt cap HK$20.00M

ROIC (2.71%)

SE Grade™

Value

Quality

Moat

Consensus

Reference

$0.023

9.55%

55.93%

Hold 1|1|12|7|6

TTM

FYE 31 Mar USD

FY2017

FY2018

FY2019

FY2020

FY2021

FY2022

FY2023

FY2024

FY2025

FY2026

FY2027E

Trend

5Y

10Y

Peers

2.904

Revenue$M

3.572

3.743

3.889

4.104

4.205

4.309

4.586

4.847

4.945

5.260

3.207

4.58%

4.60%

66

17.66

Revenue growth%

23.34

25.67

27.93

28.13

28.67

28.31

29.07

27.29

25.30

26.08

4.47

27.29

27.61

46

17.26

Gross margin%

8.55

10.46

12.28

15.19

16.58

19.37

17.32

17.72

15.86

16.52

12.92

17.32

16.19

31

21.92

Operating margin%

6.88

9.00

7.64

8.98

6.30

7.52

8.48

11.21

9.38

9.97

4.60

9.38

8.73

49

29.25

Net margin%

9.53

8.15

7.16

9.30

7.07

6.67

9.00

8.21

5.64

5.76

6.73

6.67

7.66

64

26.14

P/E ratio (avg)x

21.51

21.87

21.44

24.07

25.70

26.71

27.68

28.63

29.67

28.90

8.411

28.63

26.20

52

36.38

EV/EBITx

40.63

44.29

51.00

57.07

57.09

58.72

58.44

61.20

63.13

62.57

26.59

61.20

57.76

75

15.15

FCF yield (avg)%

28.79

27.18

26.61

26.20

27.71

30.31

30.07

27.85

29.26

28.10

13.02

29.26

27.98

12

11.45

FCF margin%

29.13

30.22

31.60

32.56

32.56

33.73

33.87

36.65

37.35

35.53

7.17

35.53

33.15

54

0.838

FCF / Net incomex

0.992

0.918

0.828

0.742

0.742

0.680

0.707

0.777

0.839

0.725

1.709

0.725

0.760

92

16.50

ROIC%

18.52

16.46

18.98

16.81

19.44

18.87

17.84

16.18

16.56

19.19

13.91

17.84

18.18

64

22.10

Return on equity%

12.58

10.83

9.39

7.56

7.58

6.72

4.95

7.66

5.98

6.71

29.14

6.71

7.57

67

24.26

Return on assets%

4.48

3.57

2.40

0.40

0.54

0.76

2.26

3.14

0.82

0.40

10.15

0.82

1.54

66

—

EPS$

—

—

—

—

—

—

—

0.01

0.01

0.01

—

11.67%

8.03%

—

16.95

EPS growth%

5.03

4.74

7.03

9.07

6.23

5.31

7.06

8.92

9.68

11.71

5.74

8.92

7.05

23

—

Bookvalue per sh$

—

—

—

—

—

—

—

—

—

—

—

(0.28%)

4.75%

—

—

FCF per share$

—

—

—

—

—

—

—

—

—

—

—

(0.09%)

(0.32%)

—

—

Dividend per sh$

—

—

—

—

—

—

—

—

—

—

—

10.23%

9.46%

—

15.40

Div yield (avg)%

22.91

20.13

22.00

22.61

19.79

21.93

22.93

25.48

28.22

26.36

22.09

25.48

22.76

20

19.90

Payout ratio%

5.24

5.75

7.15

5.20

6.12

7.42

6.92

4.75

3.96

2.35

18.96

4.75

5.49

17

965.5

Shares (diluted)M

769.3

828.9

816.7

865.9

871.2

953.7

936.0

826.6

739.5

645.9

961.5

(5.81%)

(2.62%)

31

15.50

Buyback yield%

6.21

6.27

6.54

6.44

6.24

8.75

9.64

11.25

13.79

15.77

4.84

11.25

7.65

57

0.773

D/E ratiox

0.771

0.791

0.826

0.847

0.826

0.738

0.804

0.855

0.821

0.800

1.374

0.804

0.812

83

0.882

Enterprise value$M

0.205

0.197

0.181

0.171

0.165

0.153

0.153

0.141

0.135

0.133

4.265

(4.12%)

(5.44%)

69

0.236

LT debt$M

2.310

2.234

2.010

1.985

1.745

1.911

1.717

1.734

1.690

1.798

0.778

0.60%

(2.52%)

18

Peers (US$2.552M)

Cap (US$)

PE

Courage Investment…

18.48M

5.875x

Ever Harvest Group…

15.62M

158.0x

Unitas Holdings Limited

5.333M

—

Icon Energy Corp.

3.622M

—

Capital

TTM

5Y

10Y

Leveragex

0.714

—

—

EBIT/Intx

0.508

0.250

0.238

Own earn%

(51.68)

7.65

6.36

Sh yield%

30.90

36.73

29.90

Owners

Insiders/Inst%

10.20

45.57

Short interest%

1.78

SBC / revenue%

2.85

Record

10Y

Profitable years

10/10

Revenue growth years

10/10

EPS growth years

10/10

Dividend streakyrs

1

Op margin range%

6–11

$1 testx

0.1

Incr. ROIC%

16

Growth vs revenue

Latest

Trend

10Y CAGR

Rel growth

Revenue

$5.260M

4.60%

1.00×

Cost of revenue

$2.916M

4.85%

1.02×

Operating expenses

$1.123M

4.15%

0.96×