BYD Electronic (International) Company Limited (0285) 📈: 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 ¥			9.34	17.57		26.24	56.38	89.68	47.53	65.03	65.57	56.97	19.90
Выручка, млрд ¥		29.29	36.73	38.77	41.05	53.03	73.12	89.06	107.19	129.96	129.96	90.47	19.63
Чистая прибыль, млрд ¥		0.9081	1.23	2.58	2.19	1.6	5.44	2.31	1.86	4.04	4.04	3.05	20.35
EV, млрд ¥					15.24	37.89	90.62	48.45	45.22	75.93	74.05	59.62	14.92
EBIT, млрд ¥	0.9784	0.8194	1.3	2.94	2.43	1.57	6.48	1.41	2.02	4.89		3.27	25.51
EBITDA, млрд ¥		2.11	3.04	4.53	4.36	3.84	8.53	5.07	4.94	8.05	3.17	6.09	15.96
Баланс стоимость, млрд ¥		10.55	11.75	14.19	15.83	16.99	22.27	24.03	25.64	29.33	29.33	23.65	11.54
FCF, млрд ¥		0.2383	1.08	-0.4607	2.32	-2.48	0.2994	2.29	1.71	6.32	6.32	1.63	-220.57
Операционный денежный поток, млрд ¥		3.36	2.95	1.86	4.78	0.3786	3.21	6.33	5.96	10.24	10.24	5.22	93.39
Операционная прибыль, млрд ¥		0.8194	1.3	2.94	2.43	1.57	6.48	2.51	0.6076	3.68	4.07	2.97	18.57
Операционные расходы, млрд ¥		28.74	35.43	35.84	38.61	51.46	66.64	86.66	5	6.36	125.91	43.22	-34.17
CAPEX, млрд ¥		3.12	1.88	2.32	2.47	2.86	2.91	3.93	4.25	3.92	3.92	3.57	6.51

	2016Q4	2017Q2	2017Q4	2018Q1	2018Q2	2018Q3	2018Q4	2019Q1	2019Q2	2019Q3	2019Q4	2020Q2	2020Q4	2021Q2	2021Q3	2021Q4	2022Q1	2022Q2	2022Q3	2022Q4	2023Q1	2023Q2	2023Q3	2023Q4	5 quarters average	CAGR 5
Капитализация, млрд ¥												36.49	86.27	105.11		63.1		38.41	48.47	51.91		53.31	70.39	80.13	60.84	10.58
Выручка, млрд ¥												31.39	41.73	44.53		44.53		43.69	27.46	63.49		56.18	35.96	37.81	44.18	6.61
Чистая прибыль, млрд ¥															0.3334	0.6668	0.3169	0.6338	0.603	1.22	0.7579	1.52	1.53	0.9976	1.21	-3.95
EV, млрд ¥																						44.7		75.93	60.32	30.33
EBIT, млрд ¥															0.1814	0.1814	0.0215	0.0215	0.2822	0.2822	0.5109	1.02	1.53	2.43	1.15	53.82
EBITDA, млрд ¥																						2.41	1.53	3.83	2.59	16.70
Баланс стоимость, млрд ¥													22.27	23.37	24.41	24.03	25.44	24.43		25.64		26.8	28.32	29.33	26.90	3.72
FCF, млрд ¥				0.5789	0.5789	0.5789	-0.6191	-0.6191	-0.6191	-0.6191										0.7399		0.1973		6.19	1.18	-258.48
Операционный денежный поток, млрд ¥														1.85	1.31	1.31	1.64	1.64	1.34	1.34	1.18	2.35		7.89	2.82	42.56
Операционная прибыль, млрд ¥											1.1	2.86	3.43	1.78		0.7331		0.7136		1.28		1.02	1.53	2.66	1.44	30.10
Операционные расходы, млрд ¥	10.38	8.12	10.08		9.25		10.37		11.51													2.68	-1.97	3.12	5.14	-21.35
CAPEX, млрд ¥														1	0.9626	0.9626	1.11	1.11	0.9733	0.9733	1.08	2.15		1.7	1.38	11.80

Cash flow Cash flow quarterly Assets

Balance sheet

IFRS

Reporting Annual Quarterly

	2008	2014	2015	2016	2017	2018	2019	2020	2021	2022	2023	LTM	5 year average	CAGR 5
Наличность, млрд ¥			1.96	2.97	2.82	4.74	1.65	3.47	2.82	6.24	10.55	10.55	4.95	44.93
Short Term Investments ¥		0.1391	0.2686	0.2474	0.4694	0.3164	0.375	1.2	1.59	1.3	2.05		1.30	40.46
Long term investments ¥					0.0138	0.0067							0.0103	-30.32
Total Receivables ¥			7.91	9.39	8.56	7.25	9.61	14.48	11.89	15.82	23.31	23.01	15.02	19.39
Total Current Assets ¥			14.45	16.34	16.64	17.09	17.08	26.07	27.63	40.49	54.61	54.61	33.18	26.17
Чистые активы, млрд ¥			6.66	6.4	7.43	7.63	9.8	10.89	12.24	14.42	40.49	14.42	17.57	32.81
Активы, млрд ¥			22.24	23.99	25.39	26.05	28.03	37.98	41.18	56.99	87.22	87.22	50.28	25.49
Short Term Debt ¥	0.0143						0.2538	2.01	0.136	2.34	15.1	14.61	3.97	126.41
Long Term Debt ¥							0.5556	0.4809	0.4574	0.5913	0.5913	0.5913	0.5353	1.25
Задолженность, млрд ¥			11.7	12.24	11.2	10.23	11.04	15.7	17.15	31.36	57.89	57.89	26.63	39.29
Чистый долг, млрд ¥			-1.96	-2.97	-2.82	-4.74	-0.8986	-0.7211	-2.31	-3.31	5.94	4.07	-0.2599	-245.90
Долг, млрд ¥							0.8387	3.26	0.5098	2.93	16.49	2.93	4.81	81.44
Interest income ¥			0.0031	0.027	0.044	0.0508	0.0312	0.0713	0.0433	0.0585	0.2405		0.0890	50.45
Расходы на обслуживание долга ¥				0.2824	0.05	0.0428	0.0312	0.0713	0.0433	0.0585	0.1886	0.1886	0.0786	43.31
Чист. проц. доходы, млрд ¥				0.082	0.0059	0.008	0.0225	-0.0209	0.0363	-0.007	0.0519	0.2636	0.0166	18.19
Goodwill ¥											4.36		4.36	0.00
Амортизация, млрд ¥		0.9067	1.29	1.74	1.59	1.93	2.28	2.04	2.56	2.92	3.16		2.59	6.75
Себестоимость, млрд ¥			27.38	33.93	34.51	36.88	49.07	63.49	83.03	100.84	119.55	119.55	83.20	19.49
Товарно материальные запасы ¥			3.95	3.34	4.61	4.77	5.4	6.89	10.57	17.05	18.54	18.54	11.69	27.98

	2008Q2	2008Q4	2013Q2	2014Q2	2014Q4	2015Q2	2015Q4	2016Q2	2016Q4	2017Q2	2017Q4	2018Q2	2018Q4	2019Q2	2019Q4	2020Q2	2020Q4	2021Q1	2021Q2	2021Q3	2021Q4	2022Q1	2022Q2	2022Q3	2022Q4	2023Q1	2023Q2	2023Q3	2023Q4	2024Q1	5 quarters average	CAGR 5
Наличность, млрд ¥														2.45	1.65	5.64	3.47		3.13		2.82		4.16		6.24		7.21		10.55		6.20	30.20
Short Term Investments ¥					0.1391	0.3622	0.2686	0.2407	0.2474		0.4694		0.3164	0.0503													0.1		2.05		0.5972	34.29
Long term investments ¥										0.0138	0.0138	0.0117	0.0067	0.0108																	0.0114	-4.78
Total Receivables ¥																			9.93	12.23	12.23	12.69	12.69	15.82	15.82	16.13	16.13		23.31		17.44	8.06
Total Current Assets ¥																			24.33	27.63	27.63	30	30	40.49	40.49	42.74	42.74		54.61		44.21	6.17
Чистые активы, млрд ¥																		12.02	12.02	12.24	12.24	13.05	13.05	14.42	14.42	15.21	15.21				14.46	3.11
Активы, млрд ¥															28.03	34.65	37.98		37.44		41.18		44.64		56.99		59.73	64.92	87.22		62.70	14.33
Short Term Debt ¥		0.0143														1.81	2.01		0.2						2		3.4		15.1		4.54	49.68
Long Term Debt ¥																					0.4574		0.7558		0.6361		0.508				0.5893	2.66
Задолженность, млрд ¥															11.04	15.36	15.7		14.07		17.15		20.22		31.36		32.92	36.59	57.89		35.80	23.41
Чистый долг, млрд ¥										-2.65	-2.82	-3.04	-4.74	-1.87	-0.8986	-3.11	-0.7211										-3.31		5.94		-0.4199	-245.90
Долг, млрд ¥																									2.6		3.91		16.49		7.67	85.10
Interest income ¥														0.0136	0.0176	0.0276	0.0437		0.0294		0.014		0.0247		0.0338		0.0588				0.0321	14.87
Расходы на обслуживание долга ¥												0.012	0.0095	0.0122	0.0089	0.000852	0.0000		0.0069		0.0062		0.009		0.0115						0.0069	68.29
Чист. проц. доходы, млрд ¥																					0.0171		0.0289		0.0364		0.0633				0.0364	38.71
Goodwill ¥	0.0163																												4.36		2.19	1535.50
Амортизация, млрд ¥			0.1582	0.2267		0.3237		0.4339		0.3986		0.4814															1.39	0.0000	1.4	0.0000	0.8208	26.40
Себестоимость, млрд ¥															27.34	27.29	36.21		41.47		41.56		41.37		59.47		51.77	32.47	67.75		50.57	10.37
Товарно материальные запасы ¥																			9.83	10.57	10.57	11.76	11.76	17.05	17.05	17.9	17.9		18.54		17.69	1.69

Share

IFRS

Reporting Annual Quarterly

	2014	2016	2017	2018	2019	2020	2021	2022	2023	2024	2025	LTM	5 year average	CAGR 5
EPS	0.49	0.6392		1.11	0.7907	1.64	1.03	0.8244	1.79			1.79	1.22	17.75
Цена акции ао			17.02	9.84	14.98	40.6	28.55	25.1	36.6	42.05	48.6	48.6	36.18	11.23
Число акций ао, млн		1786.85	1120.47	2253.2	2253.2	2253.2	2253.2	2253.2	2253.2			2253.2	2253.20	0.00
FCF/акцию		0.6022	-0.4111	1.17	-1.1	0.1329	1.02	0.7605	2.81			2.81	0.7247	-220.63

	2016Q4	2017Q2	2017Q4	2020Q2	2020Q4	2021Q2	2021Q3	2021Q4	2022Q1	2022Q2	2022Q3	2022Q4	2023Q1	2023Q2	2023Q3	2023Q4	5 quarters average	CAGR 5
EPS							0.23	0.07	0.08	0.2	0.27	0.27	0.2	0.6727	0.6782	0.4428	0.4527	10.40
Цена акции ао							37.85	28.01	22.39	17.05	21.71	23.04	24.77	23.66	31.24	35.56	27.65	9.07
Число акций ао, млн				2253.2	2253.2	2253.2		2253.2		2253.2	2233.24	2253.2		2253.2	2253.2	2253.2	2249.21	0.18
FCF/акцию	-0.0645	-0.1028	0.5167											0.0876		2.75	0.6374	-311.81

Efficiency

IFRS

Reporting Annual Quarterly

	2015	2016	2017	2018	2019	2020	2021	2022	2023	2024	2025	LTM	Industry average	5 year average	CAGR 5
ROE, %	8.61	10.49	18.21	13.83	9.4	24.43	9.61	7.48	14.71			14.71	7.16	13.13	9.37
ROA, %	4.08	5.14	10.18	8.4	5.7	14.33	5.61	3.78	5.6			5.6	1.56	7.00	-0.35
ROIC, %					9.91	24.24	10.36	7.8						13.08	-5.81
ROS, %			6.67	5.33	3.01	7.44	2.59	1.73	3.11	3.11	3.11	3.11	-17.10	2.73	3.73
ROCE, %		11.05	20.69	15.37	9.22	29.11	5.88	7.53	15.08		0	0	3.36	13.36	10.34
Ebit margin, %					3.33	8.6	2.82	1.89	3.77		0	0		4.08	2.51
Рентаб EBITDA, %		8.26	11.69	10.62	7.25	11.66	5.69	4.61	6.2		2.44	2.44	-3.66	6.12	-26.86
Чистая рентаб, %	3.1	3.36	6.67	5.33	3.01	7.44	2.59	1.73	3.11			3.11	-17.10	3.58	0.66
Operation Margin, %			7.57	5.93	2.95	8.87	2.82	0.5668	2.83	3.13	3.13	3.13	-8.19	2.50	2.11
Доходность FCF, %		11.52	-2.62		-9.44	0.531	2.55	3.61	9.73					1.40	-200.61

	2016Q4	2017Q2	2017Q4	2019Q2	2019Q4	2020Q2	2020Q4	2021Q2	2021Q4	2022Q2	2022Q3	2022Q4	2023Q2	2023Q3	2023Q4	Industry average	5 quarters average	CAGR 5
ROE, %					6.02	12.82	13.33	7.03	2.78	2.59		4.77	11.56	8.52	4.29	7.16	6.35	10.62
ROA, %					3.65	7.14	7.82	4.39	1.62	1.42		2.15	5.08	2.45	1.31	1.56	2.48	-1.60
ROIC, %												4.75			2.99		3.87	-20.66
ROS, %						7.88	7.11	3.69	1.5	1.45	2.2	1.93	2.7	4.25	2.64	-17.10	2.74	3.71
ROCE, %				0.8463		6.7	7.22	2.25	0.755	0.0882		1.1	3.73	3.83	5.82	3.36	2.91	131.15
Ebit margin, %													1.82	4.25	6.43		4.17	52.30
Рентаб EBITDA, %													4.29	4.25	10.13	-3.66	6.22	33.16
Чистая рентаб, %						7.88	7.11	3.69	1.5	1.45	2.2	1.93	2.7	4.25	2.64	-17.10	2.74	3.71
Operation Margin, %					3.68	9.11	8.23	3.99	1.65	1.63		2.02	1.82	4.25	7.03	-8.19	3.35	33.95
Доходность FCF, %	-0.998	-0.72	2.53														0.2707	-236.35

Coefficients

IFRS

Reporting Annual Quarterly

	2016	2017	2018	2019	2020	2021	2022	2023	2024	2025	LTM	Industry average	5 year average	CAGR 5
P/E	7.57	6.8	8.28	16.42	10.36	38.83	26.13	17.32			17.32	22.21	21.81	1.07
P/BV	0.7945	1.24	1.15	1.54	2.53	3.73	1.89	2.39			2.39	1.77	2.42	9.19
P/S	0.2542	0.4532	0.4415	0.4948	0.771	1.01	0.4528	0.5385			0.5385	2.41	0.6534	1.71
P/FCF	8.68	-38.14		-10.59	188.34	39.17	27.74	10.28	10.37	10.37	10.37	64.67	19.59	-23.34
E/P	0.1321	0.1471		0.0609	0.0965	0.0258	0.0391	0.0621	0.0616	0.0616	0.0616	0.02	0.0500	19.01
EV/EBITDA			3.07	8.84	8.94	9.55	9.16	9.43			14.97	13.29	9.18	1.30
EV/EBIT				19.29	12.15	19.27	22.38	15.51	0	0	0		17.72	-4.27
EV/S				0.6418	1.05	0.544	0.4219	0.5843	0.5698	0.5698	0.5698	2.82	0.5380	0.93
EV/FCF				-13.74	255.3	21.16	26.39	12.01	11.71	11.71	11.71	47.86	16.60	-11.16
Debt/EBITDA				0.1957	0.3219	0.1005	0.5932	2.05	0.9243	0.9243	0.9243	1.52	0.9185	55.86
Netdebt/Ebitda		-0.6228	-1.09	-0.2339	-0.0846	-0.4565	-0.6713	0.7378	1.28	1.28	1.28	0.48	0.4340	-222.90
Debt/Ratio				0.0268	0.0636	0.0124	0.0514	0.1891	0.0336	0.0336	0.0336	0.14	0.0640	22.06
Debt/Equity				0.0443	0.1084	0.0212	0.1143	0.5622	0.2032	0.2032	0.2032	1.10	0.2208	57.15
Debt/Net Income				0.4708	0.4436	0.2207	1.58	4.08	0.725	0.725	0.725	3.67	1.47	26.85
Бета								-1.39	2.1	1.93	1.93	2.17	0.8800	-211.56
Индекс Альтмана	1.19	1.51		-3	-4.42			3.59	4.73	4.74	4.74	4.59	1.13	-209.58

	2016Q4	2017Q2	2017Q4	2019Q4	2020Q2	2020Q4	2021Q2	2021Q4	2022Q2	2022Q3	2022Q4	2023Q2	2023Q3	2023Q4	2025Q1	Industry average	5 quarters average	CAGR 5
P/E					14.76	29.06	63.97	94.63	60.6	80.39	42.42	17.52	20.53	17.32		22.21	35.64	-26.44
P/BV				1.82	1.89	3.87	4.5	2.63	1.57		2.03	1.79	2.66	2.39		1.77	2.09	8.77
P/S					1.16	2.07	2.36	1.42	0.879	1.77	0.8176	0.4011	0.5871	0.5385		2.41	0.8229	-21.18
P/FCF	-100.2	-138.88	39.53													64.67	-66.5167	-173.34
E/P					0.0678	0.0344	0.0156	0.0106	0.0165	0.0124	0.0236	0.0284	0.0217	0.0125		0.02	0.0197	0.16
EV/EBITDA												9.14		9.77		13.29	9.46	3.39
EV/EBIT												43.75		31.21			37.48	-15.54
EV/S												0.7957		2.01		2.82	1.40	58.94
EV/FCF												226.51		12.26		47.86	119.38	-76.74
Debt/EBITDA												1.62		4.31		1.52	2.96	63.11
Netdebt/Ebitda												-1.37		1.55		0.48	0.0900	-206.37
Debt/Ratio											0.0455	0.0654		0.1891		0.14	0.1000	60.78
Debt/Equity											0.1013	0.1458		0.5622		1.10	0.2698	77.05
Debt/Net Income											2.12	2.58		16.53		3.67	7.08	98.30
Бета															1.93	2.17	1.93	0.00
Индекс Альтмана															4.74	4.59	4.74	0.00

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	0.151	0.151	0.1555	0.5182	0.4394	0.16	0.543	0.3718	0.3718		0.5643		0.3772	-3.29
Дивиденд		0.0781	0.0787	0.2814	0.2219	0.1487	0.2929	0.1211	0.1821	0.5915	0.5915		0.2673	31.80
Див доход, ао, %		1.49	0.502	2.27	1.91	0.5941	0.7359	0.585	0.596	1.95	1.95	2.33	0.8922	26.83
Дивиденды / прибыль, %	16.62	12.24	6.01	23.68	27.5	2.94	23.51	12.49	9.2		9.2	36.74	15.13	-19.67

	2014Q2	2016Q3	2017Q2	2018Q2	2019Q2	2020Q2	2020Q3	2020Q4	2021Q1	2021Q2	2021Q3	2021Q4	2022Q2	2022Q3	2022Q4	2023Q2	2023Q4	Industry average	5 quarters average	CAGR 5
Див.выплата, млрд						0.08	0.08	0.08	0.2715	0.2715	0.2715	0.2715		0.116	0.116		0.3718		0.2294	6.49
Дивиденд	0.0363	0.0781	0.0787	0.2814	0.2219	0.071	0.0777			0.2929			0.1211			0.1821			0.1490	20.73
Див доход, ао, %	0.6931	1.3	0.5515	2.29	1.9	0.4384	0.2577			0.6279			0.7104			0.7696		2.33	0.5608	11.91
Дивиденды / прибыль, %						3.23	5.39	2.69	33.05	16.52	81.44	40.72		19.24	9.48		37.27	36.74	37.63	-14.47

Other

IFRS

Reporting Annual

	2023	2024	CAGR 5
Персонал, чел	93201	150300	26.99

	CAGR 5

	CAGR 5

Investing Port

HKEX: 0285 - BYD Electronic (International) Company Limited

Reporting BYD Electronic (International) Company Limited

Reports

Capitalization

Balance sheet

Share

Efficiency

Coefficients

Dividends

Pay for your subscription

Other