Chow Sang Sang Holdings International Limited (0116) 📈: отчетность и дивиденды за 2025

Reports

IFRS

Reporting Annual Quarterly

	2014	2015	2016	2017	2018	2019	2020	2021	2022	2023
Финансовый отчет	link	link	link	link	link	link	link	link	link	link

Capitalization

IFRS

Reporting Annual Quarterly

	2014	2015	2016	2017	2018	2019	2020	2021	2022	2023	LTM	5 year average	CAGR 5
Капитализация, млрд HK$		11.11	9.06	12.1	10.52	7.23	5.8	7.96	6.13	6.72	6.67
Выручка, млрд HK$		19.07	16.09	16.63	18.81	17.74	15.03	21.99	20.56	25.01	25.01
Чистая прибыль, млрд HK$		1.13	0.7422	0.8764	1.01	0.6435	0.5445	0.6433	0.4523	1.01	1.01
EV, млрд HK$		11.24	9.62	12.97	11.15	8.89	6.23	9.69	11.31	10.6	9.54
EBIT, млрд HK$	1.29	1	0.9384	0.8765	1.24	1.31	0.9704	0.985	0.8715	1.93
EBITDA, млрд HK$		1.19	1.12	1.07	1.46	2.23	1.9	1.88	1.74	2.86	1.55
Баланс стоимость, млрд HK$		9.08	9.04	10.13	10.42	10.63	12.02	12.75	11.89	12.2	12.2
FCF, млрд HK$		1.23	0.1216	-0.1079	0.5887	0.2563	2.05	-1.12	-0.3969	1.71	1.71
Операционный денежный поток, млрд HK$		1.4	0.327	0.1051	0.9311	0.6715	2.29	-0.7252	0.0094	2.16	2.16
Операционная прибыль, млрд HK$		1	0.9384	0.8765	1.24	1.31	0.9704	1.07	0.8715	1.93	1.39
Операционные расходы, млрд HK$		18.07	15.08	15.58	17.45	16.31	14.06	21	4.67	5.22	23.63
CAPEX, млрд HK$		0.1722	0.2054	0.213	0.3425	0.4152	0.2359	0.3966	0.4064	0.4483	0.4483

	2017Q2	2017Q4	2018Q1	2018Q2	2018Q3	2018Q4	2019Q1	2019Q2	2019Q3	2019Q4	2020Q2	2020Q4	2021Q2	2021Q3	2021Q4	2022Q1	2022Q2	2022Q3	2022Q4	2023Q1	2023Q2	2023Q4	2024Q2	5 quarters average	CAGR 5
Капитализация, млрд HK$									6.77	6.15	5.28	5.96	8.98		7.62		5.82		5.81		6.72	6.2
Выручка, млрд HK$										8.2	6.42	8.61	10.83		11.16		10.09		10.46		13	12.01	11.31
Чистая прибыль, млрд HK$													0.5361	0.0536	0.1072	0.2359	0.4718		-0.0194	0.4136	0.8272	0.1855	0.526
EV, млрд HK$										7.81	5.59	6.39	9.4		9.35		7.42		8.7		10.27	10.6	9.12
EBIT, млрд HK$													0.2964	0.1961	0.1961	0.297	0.297		0.1408	0.5019	1.35	0.578	0.7102
EBITDA, млрд HK$				0.3638	0.3638	0.5569	0.5569	0.5569	0.5569										0.5747		1.82	1.05	1.2
Баланс стоимость, млрд HK$										10.63	10.82	12.02	12.6		12.75		12.43		11.89		12.11	12.2	12.17
FCF, млрд HK$			0.1472	0.1472	0.1472	0.0641	0.0641	0.0641	0.0641										-0.9803		1.25	0.3899
Операционный денежный поток, млрд HK$													0.0262	0.3733	0.3733	0.3733	0.3733	0.8015	0.8015	0.8015	1.57	0.5526
Операционная прибыль, млрд HK$										0.1349	0.3528	0.6559	0.7573		0.3089		0.6651		-0.0038		1.35	0.578	0.7102
Операционные расходы, млрд HK$	3.77	4.11		4.44		4.35		4.35		3.86									2.4		2.63	2.59	2.49
CAPEX, млрд HK$													0.0567	0.0752	0.0752	0.0752	0.0752	0.1428	0.1428	0.1428	0.3242	0.1628

	5 quarters average	CAGR 5

Cash flow Cash flow quarterly Assets

Balance sheet

IFRS

Reporting Annual Quarterly

	2001	2002	2003	2013	2014	2015	2016	2017	2018	2019	2020	2021	2022	2023	LTM	5 year average	CAGR 5
Наличность, млрд HK$						1.62	1.28	1.2	1.3	1.03	1.65	0.6715	0.7486	1.1	1.1
Short Term Investments HK$						0.0367	0.0331	0.0171	0.0136	0.0134	0.0096	0.0102	0.0143	0.0124	0.0124
Long term investments HK$				0.3591	0.3684	0.3733	0.132	0.1871	0.2099	0.9356
Total Receivables HK$						0.775	1.62	1.93	2.03	1.51	1.52	0.8043	0.9642	1.06	0.9694
Total Current Assets HK$						9.88	10.14	11.43	11.56	12.35	12.93	13.82	14.66	15.27	15.27
Чистые активы, млрд HK$						0.7208	0.7042	0.7623	0.8538	2.29	1.81	1.95	2.05	14.66	2.05
Активы, млрд HK$						12.01	12.2	13.67	13.84	16.24	16.83	18.09	18.65	19.16	19.16
Short Term Debt HK$						1.37	1.48	1.62	1.68	2.25	1.7	2.03	4.57	4.65	4.14
Long Term Debt HK$						0.3834	0.3602	0.4537	0.2577	0.4403	0.3809	0.372	1.06	0.429	0.429
Задолженность, млрд HK$						2.93	3.16	3.55	3.42	5.6	4.81	5.34	6.78	6.99	6.99
Чистый долг, млрд HK$						0.1342	0.56	0.8722	0.6333	1.66	0.4283	2.54	4.87	4.53	3.47
Долг, млрд HK$						1.76	1.84	2.07	1.94	2.69	2.08	2.41	5.62	5.62	5.62
Interest income HK$						0.0269	0.0148	0.0265	0.0367	0.0892	0.0879	0.0605	0.0685	0.0176
Расходы на обслуживание долга HK$							0.0089	0.1139	0.037	0.0892	0.0879	0.0605	0.0819	0.1299	0.1299
Чист. проц. доходы, млрд HK$							-0.019	-0.031	-0.037	-0.0892	-0.0879	-0.0605	-0.0685	-0.1123	0.0176
Goodwill HK$	0.000506	0.000444	0.000382
Амортизация, млрд HK$					0.185	0.1871	0.1823	0.1923	0.2128	0.9211	0.9322	0.8141	0.8706	0.9371
Себестоимость, млрд HK$						14.84	12.04	12.64	14.18	12.96	10.88	16.41	15.01	17.87	18.41
Товарно материальные запасы HK$						6.68	6.56	7.49	7.45	8.93	8.77	11.34	12.11	12.26	12.26

	2001Q4	2002Q4	2003Q4	2016Q4	2017Q2	2017Q4	2018Q2	2018Q3	2018Q4	2019Q1	2019Q2	2019Q3	2019Q4	2020Q2	2020Q4	2021Q1	2021Q2	2021Q3	2021Q4	2022Q1	2022Q2	2022Q4	2023Q1	2023Q2	2023Q4	2024Q2	5 quarters average	CAGR 5
Наличность, млрд HK$													1.03	1.86	1.65		1.22		0.6715		0.8756	0.7272		1.26	1.1	1.4
Short Term Investments HK$													0.0134	0.0099	0.0096		0.0117		0.0102		0.0493	0.0358		0.0126	0.0124	0.0116
Long term investments HK$				0.132	0.8671	0.1871	0.8791		0.2099		1.02		0.9356
Total Receivables HK$																	1.12	0.9817	0.9817	1.01	1.01	0.8185	0.9152	0.9152	1.06	0.7901
Total Current Assets HK$																	12.86	13.82	13.82	13.84	13.84	14.66	14.8	14.8	15.27	15.15
Чистые активы, млрд HK$															1.81	1.71	1.71	1.95	1.95	1.89	1.89	2.05	2.3	2.3
Активы, млрд HK$													16.24	15.59	16.83		16.89		18.09		17.82	18.65		18.86	19.16	18.9
Short Term Debt HK$													2.25	1.59	1.7		1.39		2.03		2.08	3.08		4.34	4.65	4.56
Long Term Debt HK$											0.2798		0.4403	0.5827	0.3809		0.2525		0.372		0.3953	0.5408		1.21	0.429
Задолженность, млрд HK$													5.6	4.77	4.81		4.28		5.34		5.39	6.76		6.78	6.99	6.73
Чистый долг, млрд HK$													1.66	0.3085	0.4283		1.04		2.54		2.47	3.89		4.29	4.53	4.12
Долг, млрд HK$													2.69	2.17	2.08		1.64		2.41		2.48	3.62		5.55	5.62	5.52
Interest income HK$									0.0184		0.0394		0.0498	0.0461	0.0418		0.0301		0.0304		0.0334	0.0352		0.0534
Расходы на обслуживание долга HK$													0.0321	0.0001	0.0017		0.0321		0.0365		0.0276	0.0671		0.0629	0.067	0.0703
Чист. проц. доходы, млрд HK$																			0.0304		0.0334	0.0352		0.0534
Goodwill HK$	0.000506	0.000444	0.000382
Амортизация, млрд HK$							0.0532	0.0532	0.2303	0.2303	0.2303	0.2303										0.4339		0.4677	0.4694	0.489
Себестоимость, млрд HK$													5.83	4.5	6.17		8.41		8		7.09	7.92		9.02	8.85	8.11
Товарно материальные запасы HK$																	9.84	11.34	11.34	11.11	11.11	12.11	11.85	11.85	12.26	12.05

	5 quarters average	CAGR 5

Share

IFRS

Reporting Annual Quarterly

	2015	2016	2017	2018	2019	2020	2021	2022	2023	2024	2025	LTM	5 year average	CAGR 5
EPS	0.59	1.1	1.29	1.49	0.95	0.8	1.1	0.6677	1.49			1.49
Цена акции ао			18.88	11.62	9.69	8.8	10.9	10.34	8.98	6.49	6.34	6.34
Число акций ао, млн	676.92	677.94	677.41	677.43	677.43	677.43	677.43	677.43	677.43			677.43
FCF/акцию	1.82	0.1793	-0.1593	0.8689	0.3784	3.03	-1.66	-0.586	2.53			2.53

	2018Q1	2018Q2	2018Q3	2018Q4	2019Q1	2019Q2	2019Q3	2019Q4	2020Q2	2020Q4	2021Q2	2021Q3	2021Q4	2022Q1	2022Q2	2022Q3	2022Q4	2023Q1	2023Q2	2023Q3	2023Q4	2024Q2	5 quarters average	CAGR 5
EPS								0.04	0.31	0.49	0.79		0.31		0.71		0.01		1.22		0.2738	0.7764
Цена акции ао												12.27	11.25	10.61	8.59	8.45	8.58	11.24	9.92	9.36	9.16
Число акций ао, млн							677.43	677.43	677.43	677.43	677.43		677.43		677.43		677.43		677.43		677.43
FCF/акцию	0.2172	0.2172	0.2172	0.0946	0.0946	0.0946	0.0946										-1.45		1.84		0.5755

	5 quarters average	CAGR 5

Efficiency

IFRS

Reporting Annual Quarterly

	2013	2014	2015	2016	2017	2018	2019	2020	2021	2022	2023	2024	2025	LTM	Industry average	5 year average	CAGR 5
ROE, %			12.45	8.21	8.66	9.72	6.05	4.53	5.04	3.67	8.41			8.41	3.92
ROA, %			9.41	6.08	6.41	7.32	3.96	3.24	3.56	2.46	5.36			5.36	5.81
ROIC, %	16.52	14.03	14.25	10.43	9.63	11.32	7.78	5.3	6.75	3.94
ROS, %					5.27	5.38	3.63	3.62	2.93	2.2	4.05	4.05	4.05	4.05	6.61
ROCE, %		14.87	11.03	10.38	8.66	11.92	12.29	8.07	7.72	6.56	14.25				12.65
Рентаб EBITDA, %			6.23	6.96	6.43	7.74	12.56	12.66	8.56	8.47	11.45			7.52	8.90
Чистая рентаб, %			5.93	4.61	5.27	5.38	3.63	3.62	2.93	2.2	4.05			4.05	6.61
Operation Margin, %					5.27	6.61	7.37	6.46	4.85	4.24	7.7	5.54	5.54	5.54	7.97
Доходность FCF, %		1.48	11.08	1.34	-0.892	5.6	3.55	35.42	-14.09	-5.64	25.48

	2017Q2	2017Q3	2017Q4	2018Q1	2018Q2	2018Q3	2018Q4	2019Q1	2019Q2	2019Q3	2019Q4	2020Q2	2020Q4	2021Q2	2021Q4	2022Q2	2022Q4	2023Q2	2023Q4	2024Q2	Industry average	5 quarters average	CAGR 5
ROE, %											0.2685	1.95	2.77	4.25	0.8402	3.8	-0.1635	10.16	1.83	5.19	3.92
ROA, %											0.1758	1.36	1.98	3.17	0.5924	2.65	-0.1042	8.77	0.9757	2.76	5.81
ROIC, %									1.97		3.16	2.28	2.48	4.38	1.33	3.8	0.2023	5.26	1.8
ROS, %											0.3484	3.29	3.87	4.95	0.96	4.67	-0.1858	6.36	1.54	4.65	6.61
ROCE, %											2.21	1.41	2.77	2.35	1.54	2.39	1.19	9.98	4.28	5.23	12.65
Рентаб EBITDA, %					7.74	7.74	12.56	12.56	12.56	12.56							5.49	13.99	8.72	10.6	8.90
Чистая рентаб, %											0.3484	3.29	3.87	4.95	0.96	4.67	-0.1858	6.36	1.54	4.65	6.61
Operation Margin, %											1.65	5.5	7.61	7	2.77	6.59	-0.0367	10.39	4.81	6.28	7.97
Доходность FCF, %	-0.2083	-0.2179	1.24	1.21	1.31	1.48	0.7316	0.8051	0.789	0.9468

	Industry average	5 quarters average	CAGR 5

Coefficients

IFRS

Reporting Annual Quarterly

	2015	2016	2017	2018	2019	2020	2021	2022	2023	2024	2025	LTM	Industry average	5 year average	CAGR 5
P/E	9.83	12.2	13.8	10.39	11.23	10.65	12.37	14.23	5.99			5.99	17.00
P/BV	1.22	1	1.19	1.01	0.6798	0.4825	0.6242	0.5422	0.4987			0.4987	-213.30
P/S	0.5824	0.5629	0.7274	0.5594	0.4075	0.3858	0.362	0.3131	0.2427			0.2427	1.88
P/FCF			-112.11	17.87	28.2	2.82	-7.1	-17.74	3.93	3.9	3.9	3.9	293.81
E/P			0.0724	0.0962	0.089	0.0939	0.0808	0.0738	0.1507	0.1518	0.1518	0.1518	0.05
EV/EBITDA	9.46	8.58	12.14	7.66	3.99	3.27	5.15	6.49	3.7			6.68	8.30
EV/Ebit					7.17	5.36	11.73	12.98	5.5	0	0	0
EV/S			0.7798	0.5931	0.5012	0.4143	0.4409	0.5502	0.4237	0.3814	0.3814	0.3814	4.05
EV/FCF			-120.19	18.95	34.68	3.03	-8.64	-28.49	6.19	5.57	5.57	5.57	235.67
Debt/EBITDA			1.94	1.33	1.21	1.09	1.28	3.23	1.96	3.64	3.64	3.64	1.78
Netdebt/Ebitda			0.816	0.4352	0.7462	0.2251	1.35	2.8	1.58	2.25	2.25	2.25	0.88
Debt/Ratio			0.1516	0.1399	0.1657	0.1237	0.133	0.3015	0.2936	0.2934	0.2934	0.2934	0.23
Debt/Equity			0.2046	0.1858	0.2531	0.1732	0.1886	0.4729	0.4609	2.74	2.74	2.74	1.28
Debt/Net Income			2.36	1.91	4.18	3.82	3.74	12.43	5.55	5.55	5.55	5.55	3.23
Бета									0.9993	0.2572	0.4319	0.4319	2.26
Индекс Альтмана			3.15	3.53	2.96	4.26	2.6	2.12	2.14	2.54	2.54	2.54	6.39

	2014Q4	2015Q2	2015Q4	2016Q2	2016Q4	2017Q2	2017Q3	2017Q4	2018Q1	2018Q2	2018Q3	2018Q4	2019Q1	2019Q2	2019Q3	2019Q4	2020Q2	2020Q4	2021Q2	2021Q4	2022Q2	2022Q4	2023Q2	2023Q4	2024Q2	Industry average	5 quarters average	CAGR 5
P/E																215.38	24.97	17.89	16.76	71.11	12.34	-299	4.67	6.11	3.25	17.00
P/BV																0.5784	0.4876	0.4959	0.7127	0.5975	0.4683	0.4888	0.4952	0.4987	0.4109	-213.30
P/S																0.7503	0.8223	0.6919	0.8298	0.6827	0.5766	0.5554	0.1783	0.1711	0.1376	1.88
P/FCF						-480.02	-458.9	80.74	82.79	76.53	67.46	136.69	124.2	126.75	105.61											293.81
E/P															0.0238	0.0046	0.0401	0.0559	0.0597	0.0141	0.0811	-0.0033	0.1231	0.015		0.05
EV/EBITDA					38.14	52.05		35.06		32.08		16.87		16.57								19.68	4.29	3.08	2.24	8.30
EV/Ebit																						80.3	7.6	18.34	12.84
EV/S																0.9531	0.8703	0.7416	0.8688	0.838	0.7354	0.8315	0.7901	0.8822	0.8062	4.05
EV/FCF				315.03	-377.71	-515.48		86.66		79.3		146.57		143.98								-11.54	8.22	27.19		235.67
Debt/EBITDA					6.9	7.76		5.7		5.65		3.48		4.04								9.78	3.05	5.37	4.6	1.78
Netdebt/Ebitda					2.1	3.58		2.4		1.12		1.14		1.98								8.48	2.36	4.32	3.44	0.88
Debt/Ratio																0.1657	0.1394	0.1237	0.0973	0.133	0.1391	0.1939	0.2941	0.2936	0.2921	0.23
Debt/Equity																0.2531	0.2008	0.1732	0.1303	0.1886	0.1994	0.3041	0.4582	0.4609	0.4536	1.28
Debt/Net Income																94.24	10.28	6.25	3.06	22.45	5.25	-186.02	6.71	30.33	10.49	3.23
Индекс Альтмана	2.17	1.61	4.62	1.7	2.14	2.06		2.03		2.57		2.04		2.11												6.39

	Industry average	5 quarters average	CAGR 5

Dividends

IFRS

Reporting Annual Quarterly

	2015	2016	2017	2018	2019	2020	2021	2022	2023	2024	LTM	Industry average	5 year average	CAGR 5
Див.выплата, млрд	0.4129	0.3926	0.2978	0.3861	0.3929	0.2032	0.3794	0.2371	0.2371		0.5758
Дивиденд		0.22	0.44	0.57	0.58	0.3	0.4	0.43	0.35	0.55	0.55
Див доход, ао, %		1.65	2.46	3.67	5.44	3.5	3.4	7.13	5.17	9.04	9.7	3.71
Дивиденды / прибыль, %	36.53	52.9	33.98	38.15	61.06	37.33	58.98	64.4	23.41		23.41	34.40

	2019Q2	2019Q3	2020Q2	2020Q3	2021Q1	2021Q2	2021Q3	2021Q4	2022Q1	2022Q2	2022Q3	2022Q4	2023Q1	2023Q2	2023Q3	2023Q4	Industry average	5 quarters average	CAGR 5
Див.выплата, млрд						0.0881	0.0948	0.0948	0.0948	0.0948	0.0508	0.0508	0.0508	0.1016		0.1355
Дивиденд	0.44	0.14	0.25	0.05		0.26	0.14			0.28	0.15			0.15	0.2
Див доход, ао, %	3.67	1.4	3.21	0.5928		1.96	1.14			3.26	1.78			1.51	2.14		3.71
Дивиденды / прибыль, %					32.85	16.43	177.02	88.51	40.21	20.1		-261.38	12.28	12.28		73.05	34.40

	Industry average	5 quarters average	CAGR 5

Other

IFRS

Reporting Annual Quarterly

	2019	2020	2021	2022	2023	2024	CAGR 5
ebit_margin	6.74	7.96	4.03	4.24	7.7
Персонал, чел					11673	12175

	2022Q4	2023Q2	2023Q4	2024Q2	CAGR 5
ebit_margin	1.35	10.39	4.81	6.28

	CAGR 5

Investing Port

HKEX: 0116 - Chow Sang Sang Holdings International Limited

Reporting Chow Sang Sang Holdings International Limited

Reports

Capitalization

Balance sheet

Share

Efficiency

Coefficients

Dividends

Pay for your subscription

Other