Meitu, Inc. (1357) 📈: отчетность и дивиденды за 2025

Reports

IFRS

Reporting Annual Quarterly

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

	2017Q2	2018Q2	2019Q2	2020Q2	2021Q2	2022Q2	2023Q2	2024Q2
Финансовый отчет	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 ¥				34.64	45.83	29.45	10.36	6.78	8.69	4.64	12.37	11.15	8.57	3.61
Выручка, млрд ¥			0.7418	1.58	4.53	2.79	0.9779	1.19	1.67	2.09	2.7	2.7	1.73	22.52
Чистая прибыль, млрд ¥			-2.22	-6.26	-0.1973	-1.25	-0.3965	-0.041	-0.0445	0.0941	0.3783	0.3783	-0.0019	-199.06
EV, млрд ¥						1.03	0.6224	0.4894				9.74	0.7139	-21.97
EBIT, млрд ¥	0.003	-0.1198	-0.7565	-0.6217	-0.2135	-1.54	-0.3293	-0.0361	-0.0764	-0.0741			-0.4112	-45.49
EBITDA, млрд ¥		-0.1158	-0.7441	-0.5931	-0.1706	-1.45	-0.2013	0.0052	-0.0023	0.2469		0.2469	-0.2803	-170.18
Баланс стоимость, млрд ¥			-4.25	6.02	5.64	3.84	3.64	3.55	3.52	3.77	4.11	4.11	3.72	2.46
FCF, млрд ¥			-0.7275	-0.7548	-0.0195	-2.16	-0.00096	0.0892	-0.0263	0.1831	0.3568	0.3568	0.1204	-426.61
Операционный денежный поток, млрд ¥			-0.6753	-0.6923	0.0353	-2	0.0118	0.0892	-0.0263	0.234	0.4132	0.4132	0.1444	103.64
Операционная прибыль, млрд ¥			-0.7565	-0.6217	-0.2135	-1.54	-0.3293	-0.057	-0.0117	0.1735	0.3599	0.3599	0.0271	-201.79
Операционные расходы, млрд ¥			0.8569	0.8608	1.26	1.97	1.03	1.25	1.64	2.03	2.34	2.34	1.66	17.84
CAPEX, млрд ¥			0.0521	0.0625	0.0548	0.1602	0.0127	0.3516	0.0347	0.0652	0.0564	0.0564	0.1041	34.74

	2015Q3	2015Q4	2016Q1	2016Q2	2016Q4	2017Q1	2017Q2	2017Q4	2018Q1	2018Q2	2018Q4	2019Q1	2019Q2	2019Q4	2020Q2	2020Q4	2021Q1	2021Q2	2021Q3	2021Q4	2022Q1	2022Q2	2022Q3	2022Q4	2023Q1	2023Q2	2023Q4	2024Q2	5 quarters average	CAGR 5
Капитализация, млрд ¥													12.15	6.91	6.33	6.24		9.61		7.31		4.28		4.48		9.85	16.03		8.39	17.00
Выручка, млрд ¥												0.2445	0.2445	0.5138	0.5575	0.6366		0.806		0.86		0.9712		1.11		1.26			1.00	9.35
Чистая прибыль, млрд ¥																		-0.1287	0.0421	0.0842	-0.1331	-0.2662	0.1802	0.3604	0.1138	0.2276	0.0753		0.1915	-16.01
EBIT, млрд ¥																	-0.0206	-0.0206	-0.0176	-0.0176	-0.0406	-0.0406	0.0036	0.0036	0.047	0.047			0.0121	-202.97
EBITDA, млрд ¥				-0.1483	-0.0427	-0.0427	-0.0427	-0.3629	-0.3629	-0.3629	-0.0503	-0.0503	-0.0503																-0.1753	-32.65
Баланс стоимость, млрд ¥														3.64	3.7	3.55		3.44		3.52		3.36		3.77		4.03	4.11	4.46	3.95	5.83
FCF, млрд ¥				-0.1887	-0.0049	-0.0049	-0.0049	-0.5393	-0.5393	-0.5393	-0.00024	-0.00024	-0.00024																-0.2159	-78.64
Операционный денежный поток, млрд ¥																	-0.1742	-0.1742	0.161	0.161	-0.0591	-0.0591	0.1761	0.1761	0.0723	0.0723			0.0875	-204.11
Операционная прибыль, млрд ¥												-0.0823	-0.0823	-0.1075	-0.0406	-0.0296		-0.1156		0.1039		-0.2561		0.4296		0.2259			0.0775	-214.34
Операционные расходы, млрд ¥	0.000121	0.000114	0.000114	0.000114				1.24		1.18	0.0000	0.0000	0.0000	0.2765															0.5393	375.29
CAPEX, млрд ¥																	0.0082	0.0082	0.0091	0.0091	0.012	0.012	0.0206	0.0206	0.0166	0.0166			0.0173	6.71

Cash flow Cash flow quarterly Assets

Balance sheet

IFRS

Reporting Annual Quarterly

	2013	2014	2015	2016	2017	2018	2019	2020	2021	2022	2023	LTM	5 year average	CAGR 5
Наличность, млрд ¥			0.9899	4.51	1.4	0.5316	0.8646	1.16	0.7387	0.9466	0.6406	0.6406	0.8701	-5.82
Short Term Investments ¥			0.2304	1.01	3.77	2.16	1.65	0.8739	0.4895	0.3934	0.6738	0.6738	0.8161	-16.40
Long term investments ¥			0.1513	0.3064	0.3158	0.571	0.638						0.3965	33.35
Total Receivables ¥			0.0466	0.1306	0.4095	0.9937	0.7318	0.351	1.03	0.3506	0.3877	0.3877	0.5702	-11.93
Total Current Assets ¥			1.45	6.09	6.3	4.15	3.34	2.91	2.53	2.46	2.77	2.77	2.80	-3.67
Чистые активы, млрд ¥			0.0534	0.0796	0.0919	0.1531	0.1265	0.3907	0.4246	0.4691	0.2921	0.4691	0.3406	18.22
Активы, млрд ¥			1.71	6.55	6.8	5.09	4.62	4.51	4.75	5	5.77	5.77	4.93	4.55
Short Term Debt ¥	0.0144	2.74	5.68			0.01		0.005	0.01	0.01	0.015	0.015	0.0100	8.45
Long Term Debt ¥	0.0539	2.74	5.68				0.0202	0.003	0.0194	0.0114		0.0114	1.15	-71.13
Задолженность, млрд ¥			5.96	0.533	1.16	1.13	0.8805	0.9393	1.23	1.23	1.65	1.65	1.19	13.38
Чистый долг, млрд ¥	-0.0241	-1.29	-0.9899	-4.51	-1.4	-0.5216	-0.8152	-1.12	-0.7108	-0.9252			-0.8186	12.14
Долг, млрд ¥	0.0683	5.47	11.36			0.0012	0.0059	0.004	0.0279	0.0214		0.0382	0.0121	77.93
Interest income ¥			1.46	5.61	0.0997	0.0363	0.0445	0.0419	0.000763	0.0018	0.0467		0.0271	0.97
Расходы на обслуживание долга ¥				0.0179	0.0235	0.0091	0.0086	0.0082	0.0087	0.5445	0.0048	0.0048	0.1150	-11.01
Чист. проц. доходы, млрд ¥				0.0108	0.0837	0.0721	0.0482	0.0337	0.0056	0.0072	0.0419	0.0512	0.0273	-2.76
Goodwill ¥						0.1117	0.2209	0.1784	0.0164	0.2379	0.0827		0.1473	-17.84
Амортизация, млрд ¥	0.0012	0.004	0.0124	0.0285	0.0429	0.0861	0.1279						0.0596	59.47
Себестоимость, млрд ¥			0.6413	1.34	3.48	2.36	0.2786	0.4001	0.5409	0.8981	1.04	1.04	0.6315	30.14
Товарно материальные запасы ¥			0.1259	0.3743	0.6584	0.3594	0.0143	0.0015	0.0049	0.0256	0.0538	0.0538	0.0200	30.34

	2013Q4	2014Q4	2015Q4	2016Q2	2016Q4	2017Q1	2017Q2	2017Q4	2018Q1	2018Q2	2018Q4	2019Q1	2019Q2	2019Q4	2020Q2	2020Q4	2021Q1	2021Q2	2021Q3	2021Q4	2022Q1	2022Q2	2022Q3	2022Q4	2023Q1	2023Q2	2023Q4	2024Q2	5 quarters average	CAGR 5
Наличность, млрд ¥														0.8646	0.6493	1.16		0.7723		0.7387		0.7931		0.9466		0.6646	0.6406	0.3515	0.6793	-15.02
Short Term Investments ¥														1.65	1.76	0.8739		0.2954		0.4895		0.2274		0.3934		0.5761	0.6738	0.907	0.5555	31.88
Long term investments ¥								0.3158		0.4675	0.571		0.6422	0.638															0.5269	15.10
Total Receivables ¥																			1.11	1.11	1.07	1.07	0.3506	0.3506	0.9858	0.9858	0.3877	0.4438	0.6307	4.83
Total Current Assets ¥																			2.53	2.53	2.32	2.32	2.46	2.46	2.45	2.45	2.77	2.85	2.60	2.99
Чистые активы, млрд ¥																	0.4041	0.4041	0.4246	0.4246	0.4501	0.4501	0.4691	0.4691	0.4847	0.4847			0.4715	1.49
Активы, млрд ¥														4.62	4.43	4.51		4.44		4.75		4.45		5		5.27	5.77	6.4	5.38	7.54
Short Term Debt ¥											0.01		0.01			0.005		0.01		0.01		0.01		0.01		0.02	0.015	0.0938	0.0298	56.47
Long Term Debt ¥	0.0539	2.74	5.68	8.65																0.0194		0.0171		0.0122		0.0097			1.74	-74.30
Задолженность, млрд ¥														0.8805	0.7048	0.9393		0.9942		1.23		1.09		1.23		1.24	1.65	1.94	1.43	12.22
Чистый долг, млрд ¥							-1.28	-1.4		-1.26	-0.5216		-0.9767	-0.8152	-0.6137	-1.12								-0.9252		-0.6349			-0.8218	-4.88
Долг, млрд ¥																								0.0214		0.0297			0.0255	17.81
Interest income ¥											0.0022		0.0218	0.0227	0.0231	0.011		0.000356		0.000407		0.0016		0.000965		0.0107			0.0028	97.51
Расходы на обслуживание долга ¥												0.0021	0.0021	0.0085	0.000525	0.0151		0.0085		0.203		0.061		0.4835		0.0802			0.1672	56.66
Чист. проц. доходы, млрд ¥																		0.0000		0.0000		0.0017		0.001		0.0115			0.0047	89.13
Goodwill ¥											0.1117			0.2209		0.1784		0.1784		0.0164		0.2379		0.2379		0.2379	0.0827		0.1626	38.21
Амортизация, млрд ¥				0.0071	0.0107	0.0107	0.0107	0.0215	0.0215	0.0215	0.032	0.032	0.032																0.0278	8.28
Себестоимость, млрд ¥												0.0696	0.0696	0.1226	0.2017	0.1984		0.2732		0.2677		0.4678		0.4303		0.5069			0.3892	13.16
Товарно материальные запасы ¥																			0.0049	0.0049	0.0451	0.0451	0.0256	0.0256	0.0524	0.0524	0.0538	0.0421	0.0453	10.46

Share

IFRS

Reporting Annual Quarterly

	2015	2016	2017	2018	2019	2020	2021	2022	2023	2024	2025	LTM	5 year average	CAGR 5
EPS	-4.82			-12.21	-0.011	-0.0011	-0.0012	0.0212	0.0845			0.0845	0.0185	-250.35
Цена акции ао			10.88	2.19	1.64	1.44	1.55	1.37	3.6	2.96	5.53	5.53	3.00	28.97
Число акций ао, млн	2065.49	4245.32	4219.27	4208.67	4289	4314.49	4352.4	4442.71	4477.68			4477.68	4375.26	0.86
FCF/акцию	-0.3522	-0.1778	-0.0046	-0.5126	-0.000224	0.0207	-0.006	0.0412	0.0797			0.0797	0.0271	-423.77

	2015Q4	2016Q2	2016Q3	2016Q4	2017Q1	2017Q2	2017Q4	2018Q1	2018Q2	2018Q4	2019Q1	2019Q2	2019Q4	2020Q2	2020Q4	2021Q2	2021Q4	2022Q1	2022Q2	2022Q3	2022Q4	2023Q1	2023Q2	2023Q3	2023Q4	2025Q2	5 quarters average	CAGR 5
EPS	-4.82		-11.13		-1.03	-0.03		-0.02									0.0023		-0.0072		0.0873		0.0512				0.0227	-220.68
Цена акции ао																	1.68	1.35	0.97	0.855	1.01	2.37	2.21	2.87	3.58	5.53	3.31	18.47
Число акций ао, млн												4208.67	4289	4220.3	4314.49	4312.36	4352.4		4412.28		4442.71		4446.54		4477.68		4426.32	0.57
FCF/акцию		-0.0914		-0.0011	-0.0011	-0.0011	-0.1278	-0.1278	-0.1278	-5.7E-5	-5.7E-5	-5.7E-5															-0.0512	-78.63

Efficiency

IFRS

Reporting Annual Quarterly

	2014	2015	2016	2017	2018	2019	2020	2021	2022	2023	2024	2025	LTM	Industry average	5 year average	CAGR 5
ROE, %		52.2	-104.05	-3.5	-32.66	-10.9	-1.15	-1.27	2.58	9.6			9.6	7.85	-0.2280	-197.49
ROA, %		-129.77	-95.58	-2.9	-24.65	-8.59	-0.909	-0.9377	1.93	7.02			7.02	4.97	-0.2973	-196.04
ROIC, %	-48.06								4.63						-21.7150	-131.04
ROS, %				-4.36	-44.94	-40.55	-3.43	-2.67	4.51	14.03	14.03	14.03	14.03	12.08	8.79	-239.35
ROCE, %		17.81	-10.33	-3.78	-38.83	-8.82	-1.01	-2.17	-1.88			0	0	0.00	-10.5420	-45.42
Ebit margin, %						-33.67	-3.02	-4.58	-3.55			0	0		-11.2050	-43.02
Рентаб EBITDA, %		-100.3	-37.57	-3.77	-52	-20.59	0.4373	-0.1366	11.84			9.16	9.16	21.14	0.1421	-185.04
Чистая рентаб, %		-298.94	-396.61	-4.36	-44.94	-40.55	-3.43	-2.67	4.51	14.03			14.03	12.08	-5.6220	-180.87
Operation Margin, %				-4.72	-55.09	-33.67	-4.77	-0.7021	8.32	13.35	13.35	13.35	13.35	14.06	9.53	-280.23
Доходность FCF, %			-2.18	-0.0426	-7.33	-0.0093	1.32	-0.3028	3.95	2.88					1.57	-414.91

	2016Q4	2017Q1	2017Q2	2017Q4	2018Q1	2018Q2	2018Q4	2019Q1	2019Q2	2019Q4	2020Q2	2020Q4	2021Q2	2021Q4	2022Q2	2022Q4	2023Q2	2023Q4	2025Q2	Industry average	5 quarters average	CAGR 5
ROE, %									-2.83	-0.6952	-0.4308	-0.7039	-3.74	2.39	-7.93	9.56	11.67	1.83		7.85	3.50	-5.20
ROA, %									-2.24	-0.5479	-0.3598	-0.5551	-2.9	1.77	-5.98	7.2	8.63	1.31		4.97	2.59	-5.84
ROIC, %																	7.61				7.61	0.00
ROS, %									-40.55	-4.92	-2.86	-3.93	-15.96	9.78	-27.41	32.35	18.05		14.03	12.08	9.36	7.48
ROCE, %							-2.08		-2.29	-0.5233	-0.91	-0.5031	-0.5981	-0.5007	-1.21	0.0945	1.17			0.00	-0.2089	-214.36
Ebit margin, %															-4.18	0.3196	3.73				-0.0435	-196.27
Рентаб EBITDA, %	-3.77	-3.77	-3.77	-52	-52	-52	-20.59	-20.59	-20.59										9.16	21.14	-20.9220	-170.66
Чистая рентаб, %								-40.55	-40.55	-4.92	-2.86	-3.93	-15.96	9.78	-27.41	32.35	18.05			12.08	3.36	-202.49
Operation Margin, %									-33.67	-20.92	-7.28	-4.65	-14.34	12.08	-26.37	38.56	17.91		13.35	14.06	11.11	2.02
Доходность FCF, %	-0.0141	-0.011	-0.0114	-1.13	-1.2	-1.57	-0.0015	-0.0018	-0.002												-0.5551	-72.18

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			-5.53	-232.25	-23.47	-26.14	-165.41	-195.26	56.82	36.12			36.12	15.21	-58.7740	-206.68
P/BV			5.76	8.12	7.67	2.85	1.91	2.47	1.42	3.32			3.32	1.81	2.39	3.10
P/S			21.94	10.12	10.55	10.6	5.68	5.22	2.57	5.07			5.07	2.30	5.83	-13.71
P/FCF				-2346.76	-13.65	-10795.15	75.97	-330.25	25.33	34.67	31.25	31.25	31.25	7.33	-41.5500	-162.40
E/P				-0.0043	-0.0426	-0.0383	-0.006	-0.0051	0.0203	0.0306	0.0339	0.0339	0.0339	0.06	0.0227	-246.06
EV/EBIT						-15.89	-113.98				0	0	0		-64.9350	167.83
EV/EBITDA					-5.95	-25.99	788.18						39.45	4.36	252.08	-609.76
EV/S						5.35	3.45			4.66	3.61	3.61	3.61	2.34	4.14	-7.57
EV/FCF						-5451.14	46.13				27.3	27.3	27.3	9.21	-1337.6025	-126.60
Debt/EBITDA	-47.24	-15.27				-0.2454	6.47	-12.26	0.0865	0.1547	0.1547	0.1547	0.1547	0.94	-2.3419	-141.71
Netdebt/Ebitda				8.18	0.3593	4.05	-215.35	312.31	-3.75	0	0	0	0	0.35	19.52	-259.85
Debt/Ratio	3.02	6.65				0.0107	0.0017	0.0059	0.0043	0.0076	0.0066	0.0066	0.0066	0.16	0.0062	2.27
Debt/Equity	-3	-2.68				0.0136	0.0022	0.0079	0.0057	0.0814	0.0814	0.4019	0.4019	0.84	0.1157	119.43
Debt/Net Income	-3.09	-5.12				-0.1246	-0.1905	-0.627	0.227	0.406	0.101	0.101	0.101	2.36	0.0416	-169.41
PEG												-120.09	-120.09		-120.0900	0.00
Бета										-6.68	2.41	4.66	4.66	1.28	0.1300	-188.69
Индекс Альтмана			4.94	8.59	6.03	2.55	1.85			2.03	2.76	2.76	2.76	2.54	2.39	1.60

	2015Q4	2016Q2	2016Q4	2017Q1	2017Q2	2017Q4	2018Q1	2018Q2	2018Q4	2019Q1	2019Q2	2019Q4	2020Q2	2020Q4	2021Q2	2021Q4	2022Q2	2022Q4	2023Q2	2023Q4	2024Q2	2025Q1	2025Q2	Industry average	5 quarters average	CAGR 5
P/E											-122.52	-273.25	-396.99	-249.25	-74.66	86.86	-16.08	12.42	19.7	212.73				15.21	63.13	19.62
P/BV												1.9	1.71	1.75	2.79	2.08	1.27	1.19	2.88	3.32	2.52			1.81	2.24	14.69
P/S										54.5	49.68	13.45	11.36	9.8	11.92	8.5	4.41	4.02	4.88					2.30	6.75	-16.36
P/FCF			-7094.96	-9093.49	-8782.38	-88.32	-83.07	-63.72	-67098.31	-55519.37	-50608.07												31.25	7.33	-34651.6440	-186.72
E/P												-0.0037	-0.0025	-0.004	-0.0134	0.0115	-0.0622	0.0805	0.0231	0.0047			0.0339	0.06	0.0160	-188.57
EV/S																							3.61	2.34	3.61	0.00
EV/FCF																							27.3	9.21	27.30	0.00
Debt/EBITDA																							0.1547	0.94	0.1547	0.00
Netdebt/Ebitda	6.68	3.36	105.69		30.11	3.85		3.47	10.36		19.4													0.35	13.44	-8.42
Debt/Ratio																		0.0043	0.0056				0.0066	0.16	0.0055	15.35
Debt/Equity																		0.0057	0.0074				0.4019	0.84	0.1383	313.12
Debt/Net Income																		0.0593	0.1304				0.101	2.36	0.0969	19.42
PEG																							-120.09		-120.0900	0.00
Бета																						3.61	4.66	1.28	4.13	13.62
Индекс Альтмана			6.48		7.67	8.23		6.24	3.61		3.19											2.76	2.76	2.54	3.71	-15.05

Dividends

IFRS

Reporting Annual Quarterly

	2014	2022	2023	2024	LTM	Industry average	5 year average	CAGR 5
Див.выплата, млрд	0.02	0.0814	0.0814				0.0609	59.66
Дивиденд			0.02	0.145	0.145		0.0825	169.26
Див доход, ао, %			0.9709	2.45	2.35	3.05	1.71	58.85
Дивиденды / прибыль, %	-1.13	86.46	21.52		21.52	41.61	35.62	-367.05

	2013Q4	2014Q1	2014Q2	2014Q3	2023Q2	Industry average	5 quarters average	CAGR 5
Див.выплата, млрд	0.005	0.005	0.005	0.005	0.0814		0.0203	74.72
Дивиденд					0.02		0.0200	0.00
Див доход, ао, %					0.9032	3.05	0.9032	0.00
Дивиденды / прибыль, %	-1.13	-1.13	-1.13	-1.13	35.76	41.61	6.25	-299.56

	Industry average	5 quarters average	CAGR 5

Other

IFRS

Reporting Annual

	2023	2024	CAGR 5
Персонал, чел	2 057	1 968	-2.19

	CAGR 5

	CAGR 5

Investing Port

Meitu, Inc.

Reporting Meitu, Inc.

Reports

Capitalization

Balance sheet

Share

Efficiency

Coefficients

Dividends

Pay for your subscription

Other