SmarTone Telecommunications Holdings Limited

HKEX
0315
Stock
Yield per half year: -0.2336%
Dividend yield: 7.52%
Sector: Communication Services

Reporting SmarTone Telecommunications Holdings Limited

Reports

2015 2016 2017 2018 2019 2020 2021 2022 2023 2024
Финансовый отчет link link link link link link link link link link


Capitalization

2015 2016 2017 2018 2019 2020 2021 2022 2023 2024 LTM 5 year average CAGR 5
Капитализация, млрд HK$
14.63 13.47 11.18 9.93 8.51 12.3 4.97 4.64 5.09 5.1 7.10 -9.77
Выручка, млрд HK$
18.36 8.72 9.99 8.42 6.99 6.72 6.96 6.76 6.22 6.22 6.73 -2.31
Чистая прибыль, млрд HK$
0.7972 0.6721 0.6152 0.6322 0.379 0.4446 0.4232 0.2688 0.4701 0.4701 0.3971 4.40
EV, млрд HK$
13.42 12.72 10.63 8.86 11.98 5.5 6.62 5.05 3.38 3.38 6.51 -22.36
EBIT, млрд HK$
1.1 0.9272 0.845 0.8215 0.5184 0.6773 -0.0038 -0.0461 0.7081 0.7081 0.3708 6.44
EBITDA, млрд HK$
2.66 2.29 2.13 1.84 2.43 2.49 1.82 1.71 2.44 2.44 2.18 0.08
Баланс стоимость, млрд HK$
4.32 4.59 4.8 5.06 5.03 5.12 5.15 5.08 5.19 5.19 5.11 0.63
FCF, млрд HK$
0.3945 -1.61 1.03 0.7218 1.38 1.45 1.32 1.55 1.56 1.56 1.45 2.48
Операционный денежный поток, млрд HK$
1.51 1.75 2.23 1.3 2.02 2.42 2.04 2.25 2.16 2.16 2.18 1.35
Операционная прибыль, млрд HK$
1.1 0.9272 0.845 0.8215 0.5184 0.6737 0.7455 0.7018 0.7081 0.7081 0.6695 6.44
Операционные расходы, млрд HK$
17.25 7.79 9.14 7.59 6.47 6.05 2.89 3.01 0.966 0.966 3.88 -31.64
CAPEX, млрд HK$
1.12 3.36 1.2 0.5818 0.6361 0.8505 0.7117 0.7088 0.6015 0.6015 0.7017 -1.11


Balance sheet

2014 2015 2016 2017 2018 2019 2020 2021 2022 2023 2024 LTM 5 year average CAGR 5
Наличность, млрд HK$
2.9 1.15 1.73 1.96 2.13 2.09 0.3855 1.16 1.58 1.58 1.47 -5.80
Short Term Investments HK$
0.4742 0.1725 0.1829 0.5002 0.2789 0.0646 1.89 0.1153 0.1008 0.1008 0.4899 -18.42
Long term investments HK$
0 0 0.7479 0.6725 0.4866 0.161 0.5170 -31.88
Total Receivables HK$
0.2745 0.3685 0.4084 0.8622 0.5942 0.3322 0.4321 0.4446 0.5959 0.5959 0.4798 0.06
Total Current Assets HK$
4.53 2.29 2.91 3.82 3.56 3.19 3.4 2.4 3.03 3.03 3.12 -3.17
Чистые активы, млрд HK$
3.34 3.24 3.07 2.97 2.84 3.65 3.58 3.65 3.69 3.69 3.48 5.38
Активы, млрд HK$
10.4 9.78 10.02 9.88 10.43 10.65 12.58 10.9 11.18 11.18 11.15 1.40
Short Term Debt HK$
0.1262 0.1336 0.1358 0.4304 0.1309 0.6235 2.02 0.5343 0.5458 0.5458 0.7709 33.05
Long Term Debt HK$
2.72 2.56 2.29 1.87 1.67 1.51 0.3945 0.3187 0.0616 0.0616 0.7910 -48.31
Задолженность, млрд HK$
6.04 5.14 5.19 4.81 5.42 5.55 7.43 5.81 5.99 5.99 6.04 2.02
Чистый долг, млрд HK$
-0.0481 1.54 0.6984 0.3469 -0.3251 0.3908 2.03 -0.3022 -0.6137 -0.6137 0.2360 13.55
Долг, млрд HK$
2.85 2.69 2.43 2.3 1.8 1.86 2.42 0.853 0.9632 0.9632 1.58 -11.76
Interest income HK$
0.0326 0.0862 0.0503 0.0288 0.0164 0.0337 0.0359 0.0326 0.0218 0.0281 5.86
Расходы на обслуживание долга HK$
0.1026 0.1261 0.1118 0.0762 0.0616 0.0371 0.0371 0.0826 -21.71
Чист. проц. доходы, млрд HK$
-0.0921 -0.0786 -0.0588 -0.0189 -0.0572 -0.0759 -0.1013 -0.0454 0.0218 -0.0597 19.16
Амортизация, млрд HK$
1.56 1.37 1.29 1.02 1.91 1.77 1.82 1.75 1.73 1.73 1.80 -1.96
Себестоимость, млрд HK$
12.79 3.5 5.24 4.1 2.78 2.69 3.42 3.32 4.55 4.55 3.35 10.36
Товарно материальные запасы HK$
0.3408 0.1817 0.1615 0.0795 0.0596 0.0574 0.1 0.1063 0.1071 0.1071 0.0861 12.44


Share

2016 2017 2018 2019 2020 2021 2022 2023 2024 2025 LTM 5 year average CAGR 5
EPS 0.75 0.62 0.56 0.57 0.48 0.26 0.3816 0.2431 0.4259 0.4259 0.3581 -2.36
Цена акции ао 9.42 8.68 6 4.14 4.15 4.71 4.06 4.13 4.27 4.27 4.26 0.57
Число акций ао, млн 1088.51 1110.19 1122.68 1122.12 2665.96 1110.53 1108.94 1105.92 1103.92 1103.92 1419.05 -16.17
FCF/акцию 0.3624 -1.45 0.9182 0.6432 0.5179 1.31 1.19 1.4 1.41 1.41 1.17 22.18


Efficiency

2014 2015 2016 2017 2018 2019 2020 2021 2022 2023 2024 2025 LTM Industry average 5 year average CAGR 5
ROE, % 18.47 14.63 12.82 12.5 7.53 8.69 8.24 5.25 9.16 9.16 7.85 7.77 4.00
ROA, % 7.66 6.88 6.14 6.4 3.63 4.17 3.64 2.29 4.26 4.26 4.97 3.60 3.25
ROIC, % 13.62 19.47 17.59 13.43 10.55 13.67 11.24 11.14 9.97 10.48 11.30 -5.18
ROS, % 7.71 6.16 7.51 5.42 6.62 6.08 3.98 7.56 7.56 7.56 12.08 6.36 2.69
ROCE, % 20.01 17.49 16.18 10.34 13.29 -0.045 -0.5621 8.6 13.66 13.66 0.00 6.99 0.55
Ebit margin, % 8.75 -1.57 -0.0549 -0.6812 11.38 11.38 11.38 4.09 -248.61
Рентаб EBITDA, % 26.33 21.37 21.87 34.75 37.1 26.12 25.26 39.22 39.22 39.22 21.14 33.38 1.12
Чистая рентаб, % 4.34 7.71 6.16 7.51 5.42 6.62 6.08 3.98 7.56 7.56 12.08 5.93 6.88
Operation Margin, % 10.64 8.46 9.76 7.42 10.02 10.71 10.38 11.38 11.38 11.38 14.06 10.77 2.58
Доходность FCF, % 6.42 7.34 2.93 -14.39 10.38 8.48 11.22 29.18 28.55 30.36 21.56 29.06


Coefficients

2016 2017 2018 2019 2020 2021 2022 2023 2024 2025 LTM Industry average 5 year average CAGR 5
P/E
16.89 16.63 16.14 13.46 32.46 11.18 10.85 19.91 8.5 8.5 15.21 16.58 -23.51
P/BV
3.12 2.43 2.07 1.68 2.44 0.9709 0.8908 1.05 0.7706 0.7706 1.81 1.22 -20.59
P/S
0.7336 1.28 0.994 1.01 1.76 0.7396 0.6599 0.7915 0.6423 0.6423 2.30 0.9187 -18.26
P/FCF
-6.95 9.63 11.79 8.91 3.43 3.5 3.29 3.27 3.27 3.27 7.33 3.35 -0.95
E/P
0.0601 0.062 0.0743 0.0308 0.0895 0.0912 0.0528 0.0922 0.0922 0.0922 0.06 0.0836 0.60
EV/EBIT
7.27 -52.06 -1732.84 -109.64 4.78 4.78 4.78 -376.9960 -162.03
EV/EBITDA
5.05 5.54 4.98 4.81 4.93 3.31 3.64 2.96 1.39 1.39 4.36 3.25 -22.37
EV/S
1.46 1.06 1.05 1.71 0.8179 0.9517 0.7468 0.5437 0.5437 0.5437 2.34 0.7208 -7.84
EV/FCF
-7.91 10.31 12.27 8.68 3.5 5 3.27 2.17 2.17 2.17 9.21 3.22 -9.12
Debt/EBITDA
1.17 1.14 1.25 0.7424 0.7469 1.33 0.4994 0.3947 0.3947 0.3947 0.94 0.6731 -11.98
Netdebt/Ebitda
0.6728 0.3272 0.1885 -0.1339 0.235 1.12 -0.1769 -0.2515 -0.2515 -0.2515 0.35 0.1350 -201.37
Debt/Ratio
0.2752 0.2426 0.233 0.1728 0.1749 0.192 0.0783 0.0862 0.0862 0.0862 0.16 0.1235 -13.20
Debt/Equity
0.5858 0.5064 0.4554 0.3581 0.3638 0.4687 0.1678 0.1857 1.16 1.16 0.84 0.4692 26.10
Debt/Net Income
4 3.95 3.64 4.76 4.19 5.71 3.17 2.05 2.05 2.05 2.36 3.43 -13.32
PEG
79.84 79.84 79.84 0.00
Бета
1.46 0.5961 0.1953 0.1953 1.42 0.7505 -48.86
Индекс Альтмана
-36.11 4.33 5.53 7.5 -3.83 3.66 3.72 -1.9 -1.73 -1.73 2.54 -0.0160 -14.70


Dividends

2015 2016 2017 2018 2019 2020 2021 2022 2023 2024 2025 LTM Industry average 5 year average CAGR 5
Див.выплата, млрд
0.3924 0.4639 0.3063 0.1471 0.374 0.3893 0.3284 0.3318 0.3531 0.4181 0.3553 -1.14
Дивиденд
0.6 0.6 0.41 0.39 0.295 0.3 0.3 0.32 0.32 0.32 0.3070 1.64
Див доход, ао, %
4.85 5.96 4.64 5.14 6.39 6.7 5.67 7.9 7.48 7.52 3.05 6.83 3.20
Дивиденды / прибыль, %
58.19 45.57 23.91 59.15 102.71 73.86 78.66 123.4 75.11 75.11 41.61 90.75 -6.07
Dividend Coverage Ratio
1.12 1.12 1.12 0.00


Pay for your subscription

More functionality and data for company and portfolio analysis is available by subscription

Other

2023 2024 CAGR 5
Персонал, чел
1 865 1 783 -2.22