HKEX: 0617 - Paliburg Holdings Limited

Yield per half year: -17.5%
Dividend yield: 0.00%
Sector: Consumer Cyclical

Reporting Paliburg Holdings Limited

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$
2.97 2.59 3.38 3.63 3.25 2.28 2.34 2.09 1.53 1.09 2.30 -13.99
Выручка, млрд HK$
2.9 2.77 3.59 5.89 2.9 1.44 4.02 4 2.81 2.81 3.03 -0.63
Чистая прибыль, млрд HK$
0.0215 0.217 0.5285 0.321 0.2826 -0.8742 -0.3975 -0.2972 -1.12 -1.04 -0.4813 -231.71
EV, млрд HK$
15.19 17.24 17.31 21.64 22.57 20.14 20.88 22.12 21.12 20.15 21.37 -1.32
EBIT, млрд HK$
0.3659 0.285 0.1418 0.278 0.9142 0.2225 -0.6622 0.2138 0.3922 -0.2814 -0.0230 -204.81
EBITDA, млрд HK$
0.8561 0.7568 0.8785 1.51 0.8549 -0.0287 0.5536 1.13 0.4472 1.02 0.5914 -12.15
Баланс стоимость, млрд HK$
13.03 13.11 15.49 15.5 15.53 14.84 14.03 11.77 10.27 12 13.29 -7.94
FCF, млрд HK$
-0.6303 1.09 -2.71 -1.29 -0.5556 1.39 0.16 0.2543 0.5636 0.5636 0.3625 -200.29
Операционный денежный поток, млрд HK$
0.2426 1.23 0.0408 -0.4764 0.7287 2.3 0.7162 0.3242 0.6239 0.6239 0.9386 -3.06
Операционная прибыль, млрд HK$
0.285 0.1418 0.278 0.9142 0.2225 -0.6622 -0.0439 0.3922 -0.2814 -0.1209 -0.0746 -204.81
Операционные расходы, млрд HK$
2.66 2.63 3.31 4.94 2.67 2.11 3.81 0.5964 0.6776 2.93 1.97 -23.99
CAPEX, млрд HK$
0.0739 0.123 0.2495 0.0646 0.1411 0.9093 0.5526 0.0699 0.0603 0.0603 0.3466 -15.64


Balance sheet

IFRS
Reporting Annual Quarterly
2004 2008 2013 2014 2015 2016 2017 2018 2019 2020 2021 2022 2023 LTM 5 year average CAGR 5
Наличность, млрд HK$
1.52 1.81 4.12 1.55 1.24 2.45 1.53 1.26 1.61 0.8237 1.62 5.36
Short Term Investments HK$
1.03 1.35 1.78 3.57 2.29 0.6215 1.36 1.48 0.7887 0.7887 1.31 -19.20
Long term investments HK$
0.0459 0.1402 0.1792 1.45 0.3868 0.6385 1.42 0.8149 51.28
Total Receivables HK$
0.9746 1.3 0.7371 0.6394 1.17 0.8488 0.8264 0.1356 0.144 0.4265 0.6250 -34.23
Total Current Assets HK$
12.67 15.65 15.9 13.84 15.17 15.5 14.41 12.51 11.09 11.09 13.74 -6.07
Чистые активы, млрд HK$
21.29 19.43 22.67 22.97 23.06 23.24 23.13 22.43 12.54 23.35 20.88 -11.47
Активы, млрд HK$
37.29 41.52 45.63 44.91 46.47 46.79 44.52 41.79 39.82 39.82 43.88 -3.04
Short Term Debt HK$
1.27 3.25 6.2 4.13 2.48 12.28 3.34 7.94 5.79 5.78 6.37 18.48
Long Term Debt HK$
12.47 13.21 11.86 15.44 18.08 8.03 16.76 11.76 14.34 14.34 13.79 -4.53
Задолженность, млрд HK$
17.44 22 23.93 23.34 25.05 26.12 30.49 25.12 25.43 23.69 26.44 0.30
Чистый долг, млрд HK$
12.22 14.66 13.93 18.02 19.32 17.86 18.56 20.17 20.26 19.29 19.23 0.95
Долг, млрд HK$
13.74 16.46 18.05 19.57 20.56 20.31 20.13 21.44 21.87 19.7 20.86 1.24
Interest income HK$
0.234 0.3068 0.3228 0.4278 0.5478 0.3018 0.2296 0.5931 0.0484 0.3441 -38.45
Расходы на обслуживание долга HK$
0.0653 0.8419 0.3919 0.5255 0.3582 0.2979 0.6165 1.17 1.17 0.5936 17.36
Чист. проц. доходы, млрд HK$
-0.2713 -0.2018 -0.3617 -0.4678 -0.3471 -0.322 -0.5658 -1.17 0.0484 -0.5745 20.12
Goodwill HK$
0.058 0.202 0.261 0.261 0.261 0.261 0.261 0.261 0.261 0.261 0.2610 0.00
Амортизация, млрд HK$
0.5153 0.5711 0.615 0.6005 0.5926 0.6324 0.6335 0.65 0.7363 0.7286 0.6762 2.87
Себестоимость, млрд HK$
1.7 1.64 2.35 3.89 1.61 1.05 2.52 3.02 2.41 1.68 2.12 8.40
Товарно материальные запасы HK$
0.0527 0.0648 0.0655 0.0646 0.0742 11.11 10.21 9.12 8.13 8.13 7.73 155.82


Share

IFRS
Reporting Annual Quarterly
2015 2016 2017 2018 2019 2020 2021 2022 2023 2024 2025 LTM 5 year average CAGR 5
EPS 0.62 0.62 0.26 -0.78 -0.35 -0.2666 -1.01 -0.9349 -0.4293 -231.18
Цена акции ао 3.37 3.06 2.67 2.03 2 1.85 0.77 0.51 0.495 0.495 1.13 -24.37
Число акций ао, млн 1114.6 1114.6 1114.6 1114.6 1114.6 1114.6 1114.6 1114.6 1114.6 1114.6 1114.60 0.00
FCF/акцию -0.5655 0.9804 -2.43 -1.15 -0.4985 1.24 0.1435 0.2282 0.5057 0.5057 0.3238 -200.29


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, % 0.165 1.65 3.41 2.07 1.82 -5.89 -2.83 -2.47 -10.18 -8.17 3.92 -3.9100 -241.10
ROA, % 0.0577 0.5227 1.16 0.7148 0.6082 -1.87 -0.8929 -0.6887 -2.75 -2.55 5.81 -1.1187 -235.23
ROIC, % 1.89 1.56 0.5634 1.07 1.88 1.26 1.11 -2.07 -1.22 -0.656 -0.3152 -187.76
ROS, % 14.73 5.45 9.75 -60.59 -9.9 -7.42 -39.96 -37.13 -37.13 -37.13 6.61 -26.3080 30.26
ROCE, % 0.7266 1.28 4.24 1.04 -3.2 1.52 1.23 -0.879 0 0 2.10 -0.0578 -196.69
Ebit margin, % 7.45 -48.74 5.21 9.8 -10.03 0 0 -7.2620 -206.13
Рентаб EBITDA, % 27.3 24.48 25.56 29.48 -1.99 13.79 28.19 15.94 36.41 36.41 11.68 18.47 -278.84
Чистая рентаб, % 0.7414 7.83 14.73 5.45 9.75 -60.59 -9.9 -7.42 -39.96 -37.13 6.61 -21.6240 -232.59
Operation Margin, % 7.75 15.51 7.67 -45.9 -1.09 9.8 -10.03 -4.31 -4.31 -4.31 7.97 -1.9880 31.65
Доходность FCF, % -8.87 -21.24 42.26 -80.2 -35.45 -17.1 60.81 6.84 30.42 36.93 23.58 -216.65


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
138.04 11.92 6.39 11.3 11.49 -2.61 -5.88 -9.6 -1.46 9.38 17.00 -1.6120 -166.19
P/BV
0.2278 0.1972 0.2181 0.2339 0.2092 0.1536 0.1667 0.1171 0.0596 0.0532 -213.30 0.1412 -22.21
P/S
1.02 0.9328 0.9415 0.6152 1.12 1.58 0.5825 0.4872 0.3058 0.3058 1.88 0.8151 -22.87
P/FCF
-1.25 -2.82 -5.85 1.64 14.62 3.29 2.71 1.93 1.93 1.93 293.81 4.90 -33.30
E/P
0.1564 0.0885 0.087 -0.3836 -0.1699 -0.1041 -0.6829 -0.956 -0.956 -0.956 0.05 -0.5738 41.27
EV/EBITDA
17.74 22.78 19.7 14.36 26.4 -701.79 37.71 19.6 47.22 20.28 8.30 -114.1720 12.33
EV/EBIT
103.24 -28.62 106.09 56.4 -75.04 0 0 0 32.41 -193.82
EV/S
4.82 3.67 7.78 13.96 5.53 5.53 7.52 7.18 7.18 7.18 4.05 6.59 5.36
EV/FCF
-6.39 -16.83 -40.63 14.53 -787.42 86.99 37.47 35.76 35.76 35.76 235.67 -118.2880 -153.88
Debt/EBITDA
20.55 12.99 24.05 -707.81 23.42 18.99 48.91 19.28 19.28 19.28 1.78 25.98 -3.82
Netdebt/Ebitda
15.86 11.96 22.6 -622.38 33.53 17.87 45.3 18.88 18.88 18.88 0.88 26.89 -10.85
Debt/Ratio
0.3956 0.4358 0.4426 0.4342 0.4521 0.513 0.5492 0.4947 0.4947 0.4947 0.23 0.5007 1.82
Debt/Equity
1.17 1.26 1.32 1.37 1.64 1.82 2.13 0.8437 0.8437 0.8437 1.14 1.46 -12.45
Debt/Net Income
34.16 60.96 72.77 -23.24 -42.27 -72.12 -19.5 -18.91 -18.91 -18.91 3.23 -34.3420 -14.86
Бета
2.83 -0.8628 -1.16 -1.16 0.24 0.2691 -174.28
Индекс Альтмана
1.22 1.11 0.9314 0.8419 0.9296 0.946 0.9847 0.8636 0.8631 0.8631 6.28 0.9174 -1.47


Dividends

IFRS
Reporting Annual Quarterly
2012 2013 2014 2015 2016 2017 2018 2019 2020 2021 2022 LTM Industry average 5 year average CAGR 5
Див.выплата, млрд
0.1226 0.1293 0.1293 0.1002 0.1025 0.1203 0.117 0.1468 0.0795 0.0794 0.1086 -7.97
Дивиденд
0.1 0.11 0.116 0.116 0.09 0.092 0.108 0.105 0.03 0 0.0850 -19.73
Див доход, ао, %
4.13 4.25 4.54 4.36 3.88 3.04 3.32 3.6 1.47 0 3.72 3.06 -17.64
Дивиденды / прибыль, %
45.58 601.4 46.18 19.39 37.48 41.4 -16.79 -16.69 -26.72 0 34.40 3.74 -193.46


Pay for your subscription

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

Subscribe

Other

IFRS
Reporting Annual
2023 CAGR 5
Персонал, чел
1620 0.00