Shimao Group Holdings Limited (0813) 📈: отчетность и дивиденды за 2025

Reports

IFRS

Reporting Annual Quarterly

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

Capitalization

IFRS

Reporting Annual Quarterly

	2013	2014	2015	2016	2017	2018	2019	2020	2021	2022	2023	LTM	5 year average	CAGR 5
Капитализация, млрд ¥		56.74	51.34	35.77	46.72	68.6	77.28	106.42	67.89	17.47	10.72		55.96	-32.64
Выручка, млрд ¥			57.73	59.29	70.43	85.51	111.52	135.35	107.8	63.04	59.46	59.46	95.43	-11.82
Чистая прибыль, млрд ¥			6.12	5.17	7.84	8.83	10.9	12.63	-27.09	-21.49	-21.03	-21.03	-9.2160	-214.05
EV, млрд ¥			98.57	83.35	105.68	134.05	151.47	190.52	203.69	266.94	250.71	250.71	212.67	10.60
EBIT, млрд ¥	10.83	14.12	11.43	12.1	16.66	21.11	26.66	29.25	-14.96	-4.55			11.50	-173.57
EBITDA, млрд ¥		14.7	11.94	12.61	17.32	21.77	27.62	30.23	-15.63	-10.96		-10.96	10.61	-187.17
Баланс стоимость, млрд ¥			50.16	56.96	61.83	64.33	70.92	93.14	62.91	38.22	14.72	14.72	55.98	-26.98
FCF, млрд ¥			-2.49	-7.39	9.16	-1.07	27.89	0.0297	-11.17	-5.16	-5.96	-5.96	1.13	-173.44
Операционный денежный поток, млрд ¥			2.33	-3.46	11.48	2.21	29.48	6.84	-9.59	-4.33	-5.47	-5.47	3.39	-171.40
Операционная прибыль, млрд ¥			11.43	12.1	16.66	21.11	26.66	29.25	-18.52	-2.3	-1.36	-1.36	6.75	-155.15
Операционные расходы, млрд ¥			46.26	47.19	53.77	64.4	84.85	106.1	118.95	67.95	60.83	60.83	87.74	-6.44
CAPEX, млрд ¥			4.81	3.93	0.0583	0.047	1.59	6.81	1.48	0.8107	0.493	0.493	2.24	-20.88

	2016Q4	2017Q2	2017Q3	2017Q4	2018Q1	2018Q2	2018Q3	2018Q4	2019Q1	2019Q2	2019Q3	2019Q4	2020Q1	2020Q2	2020Q3	2020Q4	2021Q1	2021Q2	2021Q4	2022Q2	2022Q3	2022Q4	2023Q1	2023Q2	2023Q4	5 quarters average	CAGR 5
Капитализация, млрд ¥											73.52	90.52		111.86		99.01		77.91	37.29	16.79		16.79		16.79	2.37	18.01	-42.37
Выручка, млрд ¥										27.88	27.88	54.95		64.55		70.8		73.4	34.4	34.36		28.68		30.39		40.25	-16.17
Чистая прибыль, млрд ¥																7.36	3.14	6.28	-33.38	-9.79	-5.85	-11.7	-6.03	-12.06	-4.49	-8.0260	-5.15
EV, млрд ¥						142.26		124.44		146.08		164.71		190.78		183.11		133.38				286.81		270.4	250.71	224.88	6.49
EBIT, млрд ¥													7.56	7.56	7.27	7.27	7.81	7.81			-1.7	-1.7	-0.3315	-0.3315		0.7494	-153.16
EBITDA, млрд ¥		4.33	4.33	5.44	5.44	5.44	5.44	6.9	6.9	6.9	6.9															6.61	4.87
Баланс стоимость, млрд ¥										67.3		70.92		80.72		93.14		95.76	62.91	49.98		38.22		26.04	14.72	38.37	-25.21
FCF, млрд ¥		2.29	2.29	-0.2673	-0.2673	-0.2673	-0.2673	6.97	6.97	6.97	6.97															5.52	-291.98
Операционный денежный поток, млрд ¥															4.4	4.4	4.24	4.24	-9.59	-1.84	-1.24	-1.24	-0.1727	-0.1727		-0.9331	-37.70
Операционная прибыль, млрд ¥										6.67	6.67	15.03		15.62		14.57		15.83	-34.34	1.99		-4.29		-1.79		-4.5200	-164.67
Операционные расходы, млрд ¥	11.73	13.71		13.1		15.85		16.31		21.53																16.10	9.45
CAPEX, млрд ¥															2.18	2.18	0.3754	0.3754	1.55	0.2104	0.307	0.307	0.0471	0.0471		0.1837	-25.87

Cash flow Cash flow quarterly Assets

Balance sheet

IFRS

Reporting Annual Quarterly

	2011	2012	2013	2014	2015	2016	2017	2018	2019	2020	2021	2022	2023	LTM	5 year average	CAGR 5
Наличность, млрд ¥					22.59	19.36	28.54	43.69	52.36	61.04	47.81	22.03	15.19	15.19	39.69	-21.93
Short Term Investments ¥	1.68	2.2	2.55	3.46	0.0418	3	4.47	7.98	4.54	3.03					4.60	0.20
Long term investments ¥			7.02	10	11.89	11.04	16.02	18.12							13.41	12.62
Total Receivables ¥					4.97	6.95	7.31	8.75	9.48	12.05	9.27	41.76	40.29	40.29	22.57	33.56
Total Current Assets ¥					174.94	189.19	222.53	288.85	353.93	455.56	489.88	485.2	427.73	427.73	442.46	3.86
Чистые активы, млрд ¥				11.95	11.57	13.49	13.51	14.58	24.14	25.18	25.9	25.45		25.45	23.05	11.79
Активы, млрд ¥					244.25	261.9	307.56	377.6	471.45	589.75	628.1	616.21	543.25	543.25	569.75	2.88
Short Term Debt ¥					16.95	17.76	18.2	31.31	36.78	36.54	107.84	191.37	199.41	199.41	114.39	40.23
Long Term Debt ¥					52.87	49.19	69.31	77.83	89.77	108.6	123.92	82.71	64.56	64.56	93.91	-6.38
Задолженность, млрд ¥					169.51	173.69	210.81	272.32	354.75	437.26	565.2	577.99	492	492	485.44	6.76
Чистый долг, млрд ¥					47.23	47.58	58.97	65.44	74.2	84.11	183.94	251.97	248.78	248.78	168.60	27.37
Долг, млрд ¥		40.99	49.33	61.99	69.82	66.94	87.5	109.13	126.56	145.14			263.96		146.46	24.71
Interest income ¥					1.89	1.62	1.01	8.52	0.1881	3.47	3.2	15.25	0.2842		4.48	8.60
Расходы на обслуживание долга ¥					2.82	2.23	0.7703	1.06	0.0289	2.31	0.4283	0.5642	6.42	6.42	1.95	194.66
Чист. проц. доходы, млрд ¥						-0.3122	-0.1501	-6.11	-7.84	-1.08	-5.05	-6.2	-6.13	0.3123	-5.2600	-4.80
Goodwill ¥				1.84	1.84	1.84	1.84	1.84	2.01	3.05	1.46	1.74	1.72		2.00	-3.07
Амортизация, млрд ¥	0.3381	0.3894	0.4173	0.5868	0.504	0.5143	0.6653	0.6639	0.9547	0.9847					0.7566	13.87
Себестоимость, млрд ¥					41.28	42.94	49	58.56	77.39	95.69	105.18	57.76	53.62	53.62	77.93	-7.08
Товарно материальные запасы ¥					100.73	120.34	133.55	192.69	234.47	313.79	332.89	323.17	276.52	276.52	296.17	3.35

	2016Q2	2016Q4	2017Q2	2017Q3	2017Q4	2018Q1	2018Q2	2018Q3	2018Q4	2019Q1	2019Q2	2019Q3	2019Q4	2020Q2	2020Q3	2020Q4	2021Q1	2021Q2	2021Q4	2022Q2	2022Q3	2022Q4	2023Q1	2023Q2	2023Q4	5 quarters average	CAGR 5
Наличность, млрд ¥							31.02		43.69		46.29		52.36	62.31		61.04		74.77				22.03		20.35	15.19	38.68	-24.28
Short Term Investments ¥	1.57	3	0.88		4.47		5.01				8.36		4.54	3.67		3.03		3.21								4.56	-17.42
Long term investments ¥		11.04	11.58		16.02		18.53		18.12		20.55															16.96	12.16
Total Receivables ¥															12.05	12.05	13.29	13.29		10.2	120.24	120.24	16.44	16.44	40.29	62.73	-19.64
Total Current Assets ¥															455.56	455.56	486.15	486.15	489.88	493.66		485.2	451.77	451.77	427.73	462.03	-2.83
Чистые активы, млрд ¥														24.57	25.18	25.18	25.23	25.23	25.9	23.26		25.45	24.48	24.48		24.71	-1.12
Активы, млрд ¥											415.94		471.45	546.11		589.75		626.57	628.1	624.26		616.21		577.97	543.25	597.96	-2.86
Short Term Debt ¥							29.16		31.31		32.06		36.78	39.57		36.54		10.17		62.34				60.42	199.41	73.78	40.41
Long Term Debt ¥											83.41		89.77	101.67		108.6		120.07	123.92	95.74		82.64		93.37	64.56	92.05	-12.23
Задолженность, млрд ¥											304.66		354.75	414.31		437.26		530.81	565.2	574.27		577.99		551.94	492	552.28	-2.74
Чистый долг, млрд ¥							67.46		65.44		69.17		74.2	78.92		84.11		89.75				251.97		254.88	248.78	185.90	24.22
Долг, млрд ¥							98.49		109.13		115.47		126.56	141.23		145.14		130.24		158.08				153.79	263.96	170.24	12.71
Interest income ¥									4.85		0.1537		0.0344	0.6397		4.11		0.5455	3.75	9.53		5.72		8.94		5.70	74.95
Расходы на обслуживание долга ¥											2.19	2.19	1.73	0.3008		0.0888		0.5338	1.14	0.053		0.6172		0.8336		0.6355	9.32
Чист. проц. доходы, млрд ¥																		0.6561	3.75	8.74		6.14		9.6		5.78	71.03
Goodwill ¥		1.84	1.84		1.84		1.84		1.84		1.84		2.01			3.05						1.74			1.72	2.07	-1.34
Амортизация, млрд ¥			0.1663	0.1663	0.166	0.166	0.166	0.166	0.2387	0.2387	0.2387	0.2387														0.2242	7.53
Себестоимость, млрд ¥											19.35	19.35	37.84	45.04		50.64		52.39	52.79	31.39		26.37		27.27		38.04	-12.24
Товарно материальные запасы ¥																313.79	321.98	321.98	332.89	320.2	323.17	323.17	301.16	301.16	276.52	305.04	-3.07

Share

IFRS

Reporting Annual Quarterly

	2015	2016	2017	2018	2019	2020	2021	2022	2023	2024	2025	LTM	5 year average	CAGR 5
EPS	1.01	1.7	2.81	1.46	3.69	4.25	-7.13	-5.66	-5.55			-5.55	-2.0800	-208.51
Цена акции ао			17	20.9	30.2	24.7	5.1	4.42	0.65	1.04	0.83	0.83	2.41	-30.45
Число акций ао, млн	3438.31	3380.3	3344.76	3296.34	3292.28	3534.13	3797.83	3797.83	3787.57			3787.57	3641.93	2.84
FCF/акцию	-0.7231	-2.19	2.74	-0.3244	8.47	0.0084	-2.94	-1.36	-1.57			-1.57	0.5217	-171.38

	2016Q2	2016Q4	2017Q2	2017Q3	2017Q4	2018Q1	2018Q2	2018Q3	2018Q4	2019Q1	2019Q2	2019Q3	2019Q4	2020Q2	2020Q4	2021Q2	2021Q4	2022Q1	2022Q2	2022Q3	2022Q4	2023Q1	2023Q2	2023Q3	2023Q4	2025Q2	5 quarters average	CAGR 5
EPS	0.98	0.72	1.43		1.38		1.46									2.14	-8.79		-2.58		-3.31		-3.17				-3.1420	-208.18
Цена акции ао																	9.82	5.15	4.42	4.42	4.42	4.42	4.42	1.93	0.6252	0.83	2.45	-28.43
Число акций ао, млн												3296.34	3292.28	3534.13	3534.13	3530.96	3797.83		3797.83		3797.83		3797.83		3787.57		3795.78	-0.05
FCF/акцию			0.6777	0.6777	-0.0799	-0.0799	-0.0799	-0.0799	2.11	2.11	2.11	2.11															1.67	-292.46

Efficiency

IFRS

Reporting Annual Quarterly

	2011	2012	2013	2014	2015	2016	2017	2018	2019	2020	2021	2022	2023	2024	2025	LTM	Industry average	5 year average	CAGR 5
ROE, %					12.19	9.08	12.68	13.73	15.37	13.56	-43.07	-42.51	-79.46			-79.46	3.22	-27.2220	-238.90
ROA, %					2.5	1.97	2.55	2.34	2.31	2.14	-4.31	-3.45	-3.63			-3.63	1.95	-1.3880	-209.46
ROIC, %	9.71	8.16	9.78	9.91	7.49	5.9	6.88	6.92	7.45	7.38								6.91	4.58
ROS, %							11.13	10.33	9.77	9.33	-25.13	-34.09	-35.37	-35.37	-35.37	-35.37	12.03	-33.0660	7.08
ROCE, %					15.29	13.72	17.22	20.05	22.85	19.18	-23.78	-2.66			0	0	1.88	7.13	-166.77
Ebit margin, %									23.91	21.61	-13.88	-7.21			0	0		6.11	-174.10
Рентаб EBITDA, %					20.68	21.28	24.6	25.46	24.77	22.34	-14.5	-17.39			-18.43	-18.43	35.21	-0.6420	-194.26
Чистая рентаб, %					10.59	8.72	11.13	10.33	9.77	9.33	-25.13	-34.09	-35.37			-35.37	12.03	-15.0980	-229.34
Operation Margin, %							23.65	24.69	23.91	21.61	-17.18	-3.65	-2.29	-2.29	-2.29	-2.29	30.78	-5.5400	-33.17
Доходность FCF, %				-28.25	-4.84	-20.65	19.62	-1.56	36.09	0.0279	-16.46	-29.53	-55.64					-13.1024	-209.04

	2016Q4	2017Q2	2017Q3	2017Q4	2018Q1	2018Q2	2018Q3	2018Q4	2019Q1	2019Q2	2019Q3	2019Q4	2020Q2	2020Q4	2021Q2	2021Q4	2022Q2	2022Q4	2023Q2	2023Q4	2025Q2	Industry average	5 quarters average	CAGR 5
ROE, %										4.05		8.17	6.52	7.9	6.56	-53.05	-19.59	-30.61	-75.06	-30.49		3.22	-41.7600	-10.49
ROA, %										0.655		1.23	0.9642	1.25	1	-5.31	-1.57	-1.9	-4.17	-0.8258		1.95	-2.7552	-31.08
ROIC, %	2.15	2.08		2.01		1.87		2.12		2.01		4.87	3.49	4.13	2.85								3.47	7.23
ROS, %											9.77	10.54	8.16	10.4	8.56	-97.03	-28.5	-40.79	-39.67		-35.37	12.03	-48.2720	-18.28
ROCE, %		4.47		5.45		5.09		6.33		5.99			5.74	4.76	8.15			-4.44	-0.1958			1.88	2.80	-150.88
Ebit margin, %																		-5.91	-1.09				-3.5000	-57.05
Рентаб EBITDA, %			24.6	25.46	25.46	25.46	25.46	24.77	24.77	24.77	24.77										-18.43	35.21	16.13	-194.26
Чистая рентаб, %										9.77	9.77	10.54	8.16	10.4	8.56	-97.03	-28.5	-40.79	-39.67			12.03	-39.4860	-235.89
Operation Margin, %											23.91	27.34	24.2	20.58	21.56	-99.85	5.8	-14.96	-5.88		-2.29	30.78	-23.4360	-53.00
Доходность FCF, %		5.25	4.49	-0.4864	-0.3695	-0.3574	-0.3732	11.82	10.21	9.06	9.48												8.04	-290.97

Coefficients

IFRS

Reporting Annual Quarterly

	2014	2015	2016	2017	2018	2019	2020	2021	2022	2023	2024	2025	LTM	Industry average	5 year average	CAGR 5
P/E	7	8.39	6.92	5.96	7.77	7.09	8.43	-2.51	-0.813	-0.5096				20.25	2.34	-159.06
P/BV		1.02	0.628	0.7555	1.07	1.09	1.14	1.08	0.3917	0.0378			0.0378	0.67	0.7479	-48.95
P/S		0.8893	0.6033	0.6633	0.8023	0.693	0.7862	0.6298	0.2375	0.0326			0.0326	3.58	0.4758	-45.74
P/FCF				5.1	-64.16	2.77	3580.5	-6.08	-3.39	-1.8	0	0	0	62.96	714.40	-191.74
E/P				0.1678	0.1288	0.141	0.1187	-0.3991	-1.23	-1.96	0	0	0	0.03	-0.6659	-269.28
EV/EBIT						6.2	5.39	-13.37	-58.71		0	0	0		-15.1225	-275.42
EV/EBITDA	6.68	8.26	6.61	6.1	6.16	5.48	6.3	-13.03	-24.35				-24.51	17.56	-3.8880	-231.64
EV/S				1.5	1.57	1.36	1.41	1.86	4.23	4.22	4.22	4.22	4.22	5.20	3.75	17.80
EV/FCF				11.53	-125.37	5.43	6410.32	-17.91	-51.73	-42.05	-42.05	-42.05	-42.05	8.46	-39.1580	18.61
Debt/EBITDA		5.85	5.31	5.05	5.01	4.58	4.8			0	0	0	0	4.36	4.95	-2.00
Netdebt/Ebitda				3.4	3.01	2.69	2.78	-11.77	-22.98	-22.99	-22.7	-22.7	-22.7	2.60	-20.6280	14.04
Debt/Ratio		0.2859	0.2556	0.2845	0.289	0.2684	0.2461			0.4859	0	0	0	0.18	0.3148	11.30
Debt/Equity		1.39	1.18	1.42	1.7	1.78	1.56			17.94	0	9.6	9.6	0.87	6.52	41.37
Debt/Net Income		11.42	12.94	11.16	12.35	11.61	11.49			-12.55	0	0	0	1.81	6.81	-202.38
PEG												0	0
Бета										5.38	3.24	-1.17	-1.17	0.63	2.48	-160.14
Индекс Альтмана				0.7703	0.8012	0.8541	0.8248	0.2433	0.0894	0.2469	0.2844	0.2844	0.2844	1.59	0.2297	3.17

	2008Q4	2014Q4	2015Q2	2015Q4	2016Q2	2016Q4	2017Q2	2017Q3	2017Q4	2018Q1	2018Q2	2018Q3	2018Q4	2019Q1	2019Q2	2019Q3	2019Q4	2020Q2	2020Q4	2021Q2	2021Q4	2022Q2	2022Q4	2023Q2	2023Q4	2025Q1	2025Q2	Industry average	5 quarters average	CAGR 5
P/E																26.99	15.63	21.24	13.45	12.4	-1.12	-1.71	-1.43	-1.39	-0.5279			20.25	-1.2356	-13.97
P/BV															1.14		1.28	1.39	1.06	0.8136	0.5928	0.3359	0.4392	0.5959	0.0378			0.67	0.4003	-42.33
P/S															2.76	2.64	1.65	1.73	1.4	1.06	1.08	0.4886	0.5852	0.2626				3.58	0.6953	-24.35
P/FCF							19.05	22.27	-205.61	-270.6	-279.83	-267.95	8.46	9.8	11.03	10.55												62.96	-45.6220	-152.36
E/P																0.0371	0.064	0.0471	0.0744	0.0806	-0.895	-0.5833	-0.697	-0.7183	-1.89			0.03	-0.9567	16.13
EV/EBIT																							-157.45	-815.72					-486.5850	127.61
EV/EBITDA		33.47	34.85	29.79	26.93	19.07	21.56		20.93		26.13		18.02		21.16													17.56	21.56	-0.37
EV/S											6.65		4.46		5.24		3	2.96	2.59	1.82			9.31	8.9			4.22	5.20	5.37	10.26
EV/FCF			-167.33	-50.87	-45.99	36.04	40.75		-426.2		-532.2		17.85		20.95												-42.05	8.46	-192.3300	-37.07
Debt/EBITDA		20.77	22.49	22.26	21.33	15.51	15.85		16.08		18.09		15.81		16.72													4.36	16.51	1.07
Netdebt/Ebitda			14.94	14.98	15.73	10.99	11.45		10.83		12.39		9.48		10.02												-22.7	2.60	4.00	-215.95
Debt/Ratio											0.2952		0.289		0.2776		0.2684	0.2586	0.2461	0.2079		0.2532		0.2661	0.4859			0.18	0.2918	14.57
Debt/Equity													1.7		1.72		1.78	1.75	1.56	1.36		3.16		5.91	17.94		9.6	0.87	7.59	47.82
Debt/Net Income									39.62		44.59		40.06		42.38		21.85	26.82	19.71	20.73		-16.14		-12.75				1.81	7.67	-186.18
Бета																										-0.5688	-1.17	0.63	-0.8694	43.42
Индекс Альтмана	0.8996					0.4617	0.4889		0.4899		0.5144		0.4654		0.5562											0.2844	0.2844	1.59	0.4210	-11.18

Dividends

IFRS

Reporting Annual Quarterly

	2012	2013	2014	2015	2016	2017	2018	2019	2020	2021	LTM	Industry average	5 year average	CAGR 5
Див.выплата, млрд	0.5076	1.52	2.68	2.88	2.13	2.44	3.16	3.82	4.96	3.07			3.49	4.70
Дивиденд		0.55	1.11	0.9	0.66	0.84	1.1	1.3	1.45	1.6	0		1.26	13.75
Див доход, ао, %		3.24	6.78	6.03	6.24	6.01	5.29	5.54	4.82	8.95	0	6.67	6.12	8.29
Дивиденды / прибыль, %	8.8	20.51	33.12	47.02	41.24	31.07	35.78	35.06	39.27	-11.33		88.28	25.97	-181.73

	2016Q3	2017Q3	2018Q2	2018Q3	2019Q1	2019Q2	2019Q3	2019Q4	2020Q1	2020Q2	2020Q3	2020Q4	2021Q2	2021Q3	2021Q4	Industry average	5 quarters average	CAGR 5
Див.выплата, млрд					0.9552	0.9552	0.9552	3.82	2.48	2.48	2.48	2.48	0.1541		3.07		2.13	4.36
Дивиденд	0.66	0.84	0.6	0.5		0.7	0.6			0.85	0.6		0.9	0.7			0.7300	3.13
Див доход, ао, %	6.15	5.56	2.68	2.33		3	2.69			2.69	1.8		4.08	4.33		6.67	3.12	9.99
Дивиденды / прибыль, %					35.06	35.06	35.06	65.96	94.16	47.08	67.35	33.67	2.45		-9.2	88.28	28.27	-172.14

Other

IFRS

Reporting Annual

	2023	2024	CAGR 5
Персонал, чел	52 518	52 518	0.00

	CAGR 5

	CAGR 5

Investing Port

Shimao Group Holdings Limited

Reporting Shimao Group Holdings Limited

Reports

Capitalization

Balance sheet

Share

Efficiency

Coefficients

Dividends

Pay for your subscription

Other