CRRC Corporation Limited (1766) 📈: 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

	2014	2015	2016	2017	2018	2019	2020	2021	2022	2023	2024	LTM	5 year average	CAGR 5
Капитализация, млрд ¥			114.39	121.59	176.63	185.82	110.51	100.37	87.04	114.05		184.56	119.56	-9.30
Выручка, млрд ¥			224.14	207.04	214.52	229.01	227.66	225.73	222.94	234.26	246.46	246.46	231.41	1.60
Чистая прибыль, млрд ¥			11.29	10.79	11.31	11.79	11.33	10.3	11.65	11.71	12.39	12.39	11.48	1.80
EV, млрд ¥			105.26	106.72	184.29	192.39	117.79	105.67	51.32	51.88		147.82	103.81	-23.06
EBIT, млрд ¥	13.95	15.27	24.5	12.23	13.88	13.61	13.21	12.57	15.68	18.72			14.76	6.58
EBITDA, млрд ¥				23.15	23.33	24.79	24.35	16.4	23.51	26.4		25.09	23.09	1.27
Баланс стоимость, млрд ¥			104.86	121.58	128.46	135.89	143.02	148.57	155.04	160.97	168.77	168.77	155.27	3.37
FCF, млрд ¥				7.51	9.83	14.47	-9.81	14.69	16.54	6.62	16.94	16.94	9.00	-211.54
Операционный денежный поток, млрд ¥			20.98	16.18	18.87	22.53	-2.03	20.59	23.95	14.72	27.13	27.13	16.87	-267.95
Операционная прибыль, млрд ¥			17.73	16.26	16.39	15.81	15.39	12.87	15.98	16.03	17.23	17.23	15.50	2.28
Операционные расходы, млрд ¥			212.91	195.57	203.51	211.79	212.26	213.16	34.1	36.56	229.23	229.23	145.06	1.55
CAPEX, млрд ¥			10.1	8.7	9.04	8.06	7.78	5.91	7.42	8.1	10.18	10.18	7.88	5.52

	2021Q3	2021Q4	2022Q1	2022Q2	2022Q3	2022Q4	2023Q1	2023Q2	2023Q3	2023Q4	2024Q1	2024Q2	2024Q3	2024Q4	5 quarters average	CAGR 5
Капитализация, млрд ¥	100.45	102.21	98.41	86.28	82.13	81.64	107.64	137.32	116.21	95.76					107.71	3.24
Выручка, млрд ¥					54.27	87.38	32.38	54.92	51.96	91.23	32.18	57.86	62.54	93.87	67.54	0.57
Чистая прибыль, млрд ¥					2.9	5.63	0.6153	2.85	2.51	5.56	1.01	3.19	3.04	5.14	3.59	-1.56
EV, млрд ¥			105.33	89.75	76.68	84.59	108.14	90.24	89.26	46.86	50.32	95.51			74.44	1.14
EBIT, млрд ¥		2.48	0.7945	2.08	4.37	5.97		3.38	0.8324	8.48	-0.0294	4.56			3.44	6.17
EBITDA, млрд ¥			0.7703	4.52	2.44	9.54	1.08	5.06	2.43	10.07	1.56	5.71			4.97	2.45
Баланс стоимость, млрд ¥					149.33	155.04	155.67	153.1	145.11	160.97	161.99	160.39	163.49	168.77	163.12	0.95
FCF, млрд ¥					10.67	9.8	-8.33	-8.88	9.07	14.76	13.58	-2.67	4.18	14.49	8.87	-0.37
Операционный денежный поток, млрд ¥		22.01	-9.02	7.09	11.79	-7.55	-7.55	-7.55	10.79	18.71	14.49				5.78	-213.93
Операционная прибыль, млрд ¥					4.12	7.22	1.23	4.01	3.61	6.92	1.91	4.56	4.56	6.45	4.88	-1.40
Операционные расходы, млрд ¥					50.56	81.89	31.3	8.05	8.03	14.01	6.39	6.66	57.99	87.42	34.49	44.22
CAPEX, млрд ¥					1.12	1.33	1.33	1.33	1.72	3.95	0.9051	2.67	1.6	5.01	2.83	4.87

	5 quarters average	CAGR 5

Cash flow Cash flow quarterly Assets

Balance sheet

IFRS

Reporting Annual Quarterly

	2013	2014	2015	2016	2017	2018	2019	2020	2021	2022	2023	2024	LTM	5 year average	CAGR 5
Наличность, млрд ¥				45.59	60.89	33.14	39.14	33.49	46.11	54.86	55.93	67.51	67.51	51.58	15.05
Short Term Investments ¥				0.7319	2.57	7.25	9.18	5.8	22.14	10.43	8.93	8.22	8.22	11.10	7.22
Long term investments ¥	3.66	5.84	6.97	14.2	15.84	18.24								12.22	25.58
Total Receivables ¥				101.89	119.95	116.45	125.69	71.97	72.99	150.99	173.04	110.84	110.84	115.97	9.02
Total Current Assets ¥				220.6	255.5	227.51	251.22	249.73	279.88	290.46	314.59	346.29	346.29	296.19	6.76
Чистые активы, млрд ¥			63.29	66.35	65.91	65.42	67.57	68.07	66.72	66.86	293.22		66.86	112.49	34.12
Активы, млрд ¥				338.32	375.21	357.52	383.57	392.38	426.83	442.14	471.79	512.82	512.82	449.19	5.50
Short Term Debt ¥				21.99	32.43	36.42	38.59	34.07	41.45	20.1	12.38	7.07	7.07	23.01	-26.99
Long Term Debt ¥				14.47	13.59	4.38	7.12	6.7	9.95	7.25	6.98	5.65	5.65	7.31	-3.35
Задолженность, млрд ¥				233.46	253.62	229.07	247.68	223.24	278.25	251.15	275.27	302.63	302.63	266.11	6.27
Чистый долг, млрд ¥							-22.29	-6.15	-15.98	-27.51	-35.02	-54.8	-54.8	-27.8920	54.87
Долг, млрд ¥				36.47	46.01	40.8	45.72	40.78	51.41	27.35	20.91	12.71	12.71	30.63	-20.80
Interest income ¥			0.9934	0.7952	0.8716	1.04	0.7236	0.7498	0.8225	0.986	1.17			0.8904	10.09
Расходы на обслуживание долга ¥				0.6775	0.1238	1.46	1.02	0.9196	1.12	1.15	1.1	1.12	1.12	1.08	4.02
Чист. проц. доходы, млрд ¥				-1.11	-1.16	-1.03	-0.4878	-0.8291	-0.3802	-0.1534	1.08		1.28	-0.1541	-217.23
Goodwill ¥		0.7921	1.32	1.29	1.24	0.713	0.4622	0.3287	0.2728	0.2617	0.3074			0.3266	-7.83
Амортизация, млрд ¥							7.16	7.44	7.73	7.82	7.68			7.57	1.41
Себестоимость, млрд ¥				179.11	161.38	168.46	177.09	176.95	179.79	175.63	182.1	193.76	193.76	181.65	1.83
Товарно материальные запасы ¥				54.42	55.23	55.12	60.83	62.97	61.42	63.14	66.85	78.95	78.95	66.67	4.63

	2016Q4	2017Q2	2017Q4	2018Q2	2018Q4	2019Q2	2021Q2	2021Q3	2021Q4	2022Q1	2022Q2	2022Q3	2022Q4	2023Q1	2023Q2	2023Q3	2023Q4	2024Q1	2024Q2	2024Q3	2024Q4	5 quarters average	CAGR 5
Наличность, млрд ¥												53.03	47.61	47.5	39.55	41.08	55.93	67.55	47.74	48.76	67.51	57.50	3.84
Short Term Investments ¥												20.61	23.24	18.41	12.26	10.26	8.93	8.13	7.77	6.63	8.22	7.94	-1.64
Long term investments ¥	14.2	15.18	15.84	17.42	18.24	19.35																17.21	4.97
Total Receivables ¥												140.97	114.14	108.25	162.46	153.83	173.04	136.19	166.17	110.36	110.84	139.32	-8.52
Total Current Assets ¥												311.78	290.46	293.22	307.33	298.39	314.59	313.3	319.59	339.12	346.29	326.58	1.94
Чистые активы, млрд ¥							67.07	66.05	66.7	65.43	65.58	65.42	66.86	65.52	65.69	61.04						64.91	-1.38
Активы, млрд ¥												458.59	442.14	448.39	463.43	444.48	471.79	471.53	479.5	501.5	512.82	487.43	1.68
Short Term Debt ¥												43.86	44.45	41.6	16.73	14.86	12.38	12.48	13.58	8.64	7.07	10.83	-10.60
Long Term Debt ¥												3.72	6.1	6.4	7.7	7.69	6.98	7.15	6.32	5.88	5.65	6.40	-4.14
Задолженность, млрд ¥												309.26	287.1	292.72	273.41	264.74	275.27	273.53	279.59	297.69	302.63	285.74	1.91
Чистый долг, млрд ¥															-15.12	-18.52	-35.02	-46.35	-26.16	-34.24	-54.8	-39.3140	9.37
Долг, млрд ¥												47.59	50.55	48	24.43	22.56	20.91	21.2	21.59	14.52	12.71	18.19	-9.48
Расходы на обслуживание долга ¥							0.1096	0.015	0.2717	0.0098	0.3441	0.4533	0.333	0.1672	0.7672	0.1915						0.3824	-15.83
Чист. проц. доходы, млрд ¥								-0.2514	0.131	-0.0543	-0.1079	0.4823	-0.4735	-0.1399	0.1404	0.0463	1.04					0.1227	-217.04
Goodwill ¥								0.3264	0.2728	0.2722	0.2751	0.2858	0.2617	0.2582	0.2771	0.3691	0.3074					0.2947	3.27
Амортизация, млрд ¥															1.68	1.6	1.59	1.59	1.14			1.52	-7.46
Себестоимость, млрд ¥												43.1	68.57	25.68	43.46	40.04	70.28	24.16	46.6	49.45	73.55	52.81	0.91
Товарно материальные запасы ¥												84.06	63.14	74.6	81.66	82.77	66.85	81.67	86.2	92.85	78.95	81.30	3.38

Share

IFRS

Reporting Annual Quarterly

	2016	2017	2018	2019	2020	2021	2022	2023	2024	2025	LTM	5 year average	CAGR 5
EPS	0.6128	0.5032	0.4637	0.4521	0.43	0.3851	0.41	0.41	0.4316		0.4316	0.4133	0.07
Цена акции ао		8.36	7.64	5.68	2.67	3.35	3.15	3.44	4.99	4.95	4.95	3.98	8.12
Число акций ао, млн	15723.15	16622.28	25155.25	28698.86	28698.86	28698.86	28423.04	28564.82	28698.86		28698.86	28616.89	0.00
FCF/акцию		0.4519	0.3907	0.5041	-0.3418	0.5117	0.5818	0.2317	0.5904		0.5904	0.3148	-211.55

	2021Q3	2021Q4	2022Q1	2022Q2	2022Q3	2022Q4	2023Q1	2023Q2	2023Q3	2023Q4	2024Q1	2024Q2	2024Q3	2024Q4	2025Q2	5 quarters average	CAGR 5
EPS					0.1	0.1609	0.02	0.1068	0.0823	0.2066	0.04	0.1112	0.1061	0.1792		0.1286	-2.81
Цена акции ао		3.56	3.43	3.01	2.86	2.84	3.75	4.78	4.05	3.34					4.95	4.17	5.71
Число акций ао, млн	28698.86	28698.86	28698.86	28698.86	28698.86	28698.86	28698.86	28698.86	28698.86	28698.86						28698.86	0.00
FCF/акцию					0.3718	0.3414	-0.2902	-0.3335	0.2974	0.5485	0.5388	-0.0931	0.1457	0.505		0.3290	-1.64

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, %			10.77	8.88	8.8	8.68	7.92	6.93	7.68	7.41	7.51		7.51	8.36	7.49	-1.06
ROA, %			3.34	2.88	3.16	3.08	2.89	2.41	2.68	2.56	2.52		2.52	3.62	2.61	-2.70
ROIC, %	15.64	12.07	10.86	10.9	10.13	9.41	9.07	8.67	10.14	10.17					9.49	1.57
ROS, %				5.21	5.27	5.15	4.98	4.56	5.23	5	5.03	5.03	5.03	8.62	4.97	1.98
ROCE, %			23.37	10.06	10.8	10.02	7.81	8.46	7.3	8.45		0	0	0.00	8.41	-3.35
Ebit margin, %						9.33	7.65	6.7	7.04	7.99		0	0		7.74	-3.05
Рентаб EBITDA, %				11.18	10.87	10.82	10.7	7.26	10.54	11.27		10.18	10.18	18.38	9.99	-0.99
Чистая рентаб, %			5.04	5.21	5.27	5.15	4.98	4.56	5.23	5	5.03		5.03	8.62	4.96	0.20
Operation Margin, %				7.85	7.64	6.91	6.76	5.7	7.17	6.84	6.99	6.99	6.99	10.84	6.74	4.16
Доходность FCF, %				6.18	5.56	7.78	-8.88	14.63	19	5.8					7.67	-5.70

	2021Q3	2021Q4	2022Q1	2022Q2	2022Q3	2022Q4	2023Q1	2023Q2	2023Q3	2023Q4	2024Q1	2024Q2	2024Q3	2024Q4	2025Q2	Industry average	5 quarters average	CAGR 5
ROE, %					1.94	3.63	0.3953	1.87	1.64	3.63	0.6526	2.04	1.91	3.16		8.36	2.28	-2.74
ROA, %					0.6316	1.27	0.1372	0.624	0.5528	1.21	0.2138	0.6714	0.6206	1.01		3.62	0.7452	-3.55
ROIC, %					4.17	2.83	0.3971	1.76	5.1	3.23	0.6427	1.93	5.09	2.99			2.78	-1.53
ROS, %						6.44	1.9	5.18	4.83	6.09	3.13	5.52	4.87	5.48	5.03	8.62	4.81	9.95
ROCE, %		1.67	0.4348	1.15	2.93	3.85		1.59	0.3926	3.97	-0.0136	2.1				0.00	1.61	5.72
Ebit margin, %								6.16	1.6	9.3	-0.0913	7.89					4.97	5.07
Рентаб EBITDA, %				8.92	4.5	10.91	3.33	9.21	4.68	11.04	4.84	9.86			10.18	18.38	8.12	16.82
Чистая рентаб, %					5.34	6.44	1.9	5.18	4.83	6.09	3.13	5.52	4.87	5.48		8.62	5.02	-2.09
Operation Margin, %						8.26	3.79	7.3	6.95	7.58	5.93	7.89	7.29	6.88	6.99	10.84	7.00	3.34
Доходность FCF, %	8.38	19.79	-10.08	6.95	12.99	12	-7.74	-6.47	7.8	15.42							4.20	5.14

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	10.13	11.27	15.62	15.75	9.75	9.74	6.77	7.42	10.54		10.54	11.08	8.84	1.57
P/BV	1.09	1	1.37	1.37	0.7727	0.6756	0.4128	0.4422	0.6211		0.6211	0.89	0.5849	-4.27
P/S	0.5104	0.5873	0.8233	0.8114	0.4854	0.4447	0.3536	0.3709	0.5297		0.5297	0.91	0.4369	1.76
P/FCF		16.19	17.97	12.85	-11.27	6.83	5.26	17.23	27.89	10.89	10.89	-24.07	13.62	9.78
E/P		0.0888	0.064	0.0635	0.1025	0.1026	0.1339	0.1027	0.0635	0.0671	0.0671	0.10	0.0940	-8.14
EV/EBIT				6.18	3.36	4.21	3.27	2.77	0	0	0		3.96	-14.83
EV/EBITDA		4.61	7.9	7.76	4.84	6.44	2.18	1.97			8.41	9.48	4.64	-23.98
EV/S		0.5154	0.8591	0.8401	0.5174	0.4681	0.2302	0.2215	0.631	0.5998	0.5998	1.32	0.4301	5.08
EV/FCF		14.21	18.75	13.3	-12.01	7.2	3.1	7.84	22.34	8.72	8.72	-20.64	9.84	3.91
Debt/EBITDA		1.99	1.75	1.84	1.67	3.13	1.16	0.7923	0.8346	0.5067	0.5067	2.82	1.28	-30.52
Netdebt/Ebitda				-0.7811	-0.2472	-0.699	-1.17	-1.33	0	-2.18	-2.18	1.22	-1.1252	54.55
Debt/Ratio		0.1226	0.1141	0.1192	0.1039	0.1204	0.0619	0.0443	0.0248	0.0248	0.0248	0.20	0.0552	-27.09
Debt/Equity		0.3785	0.3176	0.3364	0.2851	0.346	0.1764	0.1299	0.0753	1.44	1.44	2.17	0.4335	33.00
Debt/Net Income		4.26	3.61	3.88	3.6	4.99	2.35	1.79	1.03	1.03	1.03	-11.80	2.24	-27.06
PEG										-184.21	-184.21		-184.2100	0.00
Бета								2.59	-0.0874	0.1203	0.1203	0.23	0.8743	-64.05
Индекс Альтмана								1.24	1.17	0.3742	0.3742	2.81	0.9281	-32.92

	2021Q4	2022Q1	2022Q2	2022Q3	2022Q4	2023Q1	2023Q2	2023Q3	2023Q4	2024Q1	2024Q2	2024Q3	2024Q4	2025Q1	2025Q2	Industry average	5 quarters average	CAGR 5
P/E				28.35	14.51	174.94	8.41	8.4	7.08	8.8	9.63	9.89	10.42			11.08	9.16	8.04
P/BV				0.55	0.5266	0.6915	0.5544	0.5997	0.4166	0.4883	0.6086	0.6459	0.6211			0.89	0.5561	8.31
P/S				1.51	0.9344	3.32	0.4569	0.448	0.3706	0.4548	0.5055	0.5176	0.5203			0.91	0.4738	7.02
P/FCF	5.05	-9.92	14.39	7.7	8.33	-12.92	-15.46	12.82	6.49						10.89	-24.07	0.3640	-196.64
E/P	0.0376	0.0022	0.0337	0.0353	0.0689	0.0057	0.0207	0.0232	0.0581						0.0671	0.10	0.0350	63.75
EV/EBIT							26.67	107.24	5.53	-1712.78	20.93						-310.4820	-4.73
EV/EBITDA		136.74	19.86	31.4	8.87	100.18	5.39	5.24	2.53	2.63	4.83					9.48	4.12	-2.17
EV/S			1.77	1.41	0.9681	3.34	1.64	1.72	0.5137	1.56	1.65				0.5998	1.32	1.21	-19.00
EV/FCF			14.97	7.19	8.63	-12.98	-10.16	9.85	3.17	3.7	-35.74				8.72	-20.64	-2.0600	-2.41
Debt/EBITDA			11.07	19.49	5.3	44.46	4.83	9.28	2.08	13.62	3.78				0.5067	2.82	5.85	-44.10
Netdebt/Ebitda							-2.99	-7.62	-3.48	-29.78	-4.58				-2.18	1.22	-9.5280	-22.14
Debt/Ratio					0.1143	0.107	0.0527	0.0507	0.0443	0.045	0.045	0.029	0.0248		0.0248	0.20	0.0337	-11.23
Debt/Equity					0.326	0.3083	0.1596	0.1554	0.1299	0.1309	0.1346	0.0888	0.0753		1.44	2.17	0.3739	61.54
Debt/Net Income					8.98	78	8.59	8.99	3.76	21.02	6.76	4.77	2.47		1.03	-11.80	7.21	-45.29
PEG															-184.21		-184.2100	0.00
Бета														0.4506	0.1203	0.23	0.2854	-48.33
Индекс Альтмана														1.2	0.3742	2.81	0.7871	-44.16

Dividends

IFRS

Reporting Annual Quarterly

	2015	2016	2017	2018	2019	2020	2021	2022	2023	2024	2025	LTM	Industry average	5 year average	CAGR 5
Див.выплата, млрд	3.22	4.06	7.47	5.85	5.3	5.34	7.04	6.83	6.79			12.57		6.26	5.08
Дивиденд		0.177	0.241	0.1838	0.1708	0.1645	0.2179	0.2101	0.2195	0.2196		0.2196		0.2063	5.95
Див доход, ао, %		2.43	3.29	2.62	2.64	4.27	6.23	7.27	10.01	8.71		8.71	6.86	7.30	15.32
Дивиденды / прибыль, %		35.99	69.22	51.72	44.94	47.16	68.36	53.84	58.35	54.79		54.79	56.91	56.50	3.04
Dividend Coverage Ratio											0.9855	0.9855		0.9855	0.00

	2014Q2	2015Q4	2016Q2	2017Q2	2018Q2	2019Q2	2020Q2	2021Q2	2022Q2	2022Q3	2022Q4	2023Q1	2023Q2	2023Q3	2023Q4	2024Q1	2024Q2	2024Q3	2024Q4	2025Q2	Industry average	5 quarters average	CAGR 5
Див.выплата, млрд										5.32	0.1934	0.1934	0.276	6.05	0.3179	0.1691	0.3154	6.01	0.2898			1.42	-1.83
Дивиденд	0.112	0.1468	0.177	0.241	0.1838	0.1708	0.1645	0.2179	0.2101				0.2195									0.1966	5.15
Див доход, ао, %	1.87	1.47	2.41	3.27	2.72	2.49	4.29	6.36	6.99				4.59								6.86	4.94	13.01
Дивиденды / прибыль, %										183.61	3.44	31.42	9.7	240.98	5.72	16.78	9.88	197.51	5.64		56.91	47.11	-0.28
Dividend Coverage Ratio																				0.9855		0.9855	0.00

Other

IFRS

Reporting Annual

	2023	2024	CAGR 5
Персонал, чел	157 237	157 237	0.00

	CAGR 5

	CAGR 5

Investing Port

CRRC Corporation Limited

Reporting CRRC Corporation Limited

Reports

Capitalization

Balance sheet

Share

Efficiency

Coefficients

Dividends

Pay for your subscription

Other