HKEX: 1903 - JBB Builders International Limited

Yield per half year: +44%
Dividend yield: 0.00%
Sector: Industrials

Reporting JBB Builders International Limited

Reports

IFRS
Reporting Annual Quarterly
2019 2020 2021 2022 2023 2024
Финансовый отчет link link link link link link


Capitalization

IFRS
Reporting Annual Quarterly
2016 2017 2018 2019 2020 2021 2022 2023 2024 LTM 5 year average CAGR 5
Капитализация, млрд HK$
0.4598 0.3737 0.3205 0.2483 0.2692 0.3343 -10.15
Выручка, млрд HK$
0.2817 0.5141 0.5378 0.3299 0.1255 0.141 0.5123 0.2261 0.5741 0.5741 0.3158 35.54
Чистая прибыль, млрд HK$
0.0164 0.0212 0.0231 0.0196 0.0022 -0.0094 0.0125 -0.0085 0.0052 0.0052 0.0004 18.77
EV, млрд HK$
-0.0375 0.4932 0.2803 0.2453 -295.52
EBIT, млрд HK$
0.0267 0.0361 0.0464 0.0217 0.0046 -0.0093 0.0173 -0.0084 -0.0081 0.0052 -182.71
EBITDA, млрд HK$
0.0274 0.0371 0.0476 0.027 0.009 -0.0093 0.0184 0.0184 0.0185 -17.31
Баланс стоимость, млрд HK$
0.0361 0.0574 0.0301 0.1259 0.1256 0.114 0.13 0.1303 0.2252 0.2252 0.1450 12.39
FCF, млрд HK$
0.0089 0.037 0.0489 0.0067 -0.0283 0.0035 -0.0038 -0.0158 -0.000321 -0.000321 -0.0089 -59.17
Операционный денежный поток, млрд HK$
0.0163 0.0416 0.0492 0.0071 -0.0281 0.0038 -0.0037 -0.0156 0.0001 0.0001 -0.0087 -132.38
Операционная прибыль, млрд HK$
0.0267 0.0361 0.0464 0.0217 0.0046 -0.0095 0.0173 -0.0056 -0.0037 -0.0037 0.0006 -195.74
Операционные расходы, млрд HK$
0.0085 0.0161 0.0246 0.0167 0.0152 0.1451 0.495 0.2348 0.5778 0.5778 0.2936 107.01
CAPEX, млрд HK$
0.011 0.0174 0.0155 0.000115 0.000179 0.000284 0.000109 0.000183 0.000394 0.000394 0.0002 17.09


Balance sheet

IFRS
Reporting Annual Quarterly
2016 2017 2018 2019 2020 2021 2022 2023 2024 LTM 5 year average CAGR 5
Наличность, млрд HK$
0.011 0.0141 0.0416 0.1146 0.076 0.0853 0.0859 0.0564 0.164 0.164 0.0935 16.63
Short Term Investments HK$
0.0037 0.0417 0.017 0.014 0.005 0.0062 0.0053 0.0056 0.0054 0.0072 -16.74
Long term investments HK$
0.000448 0.000401 0.000335 0.0004 -9.23
Total Receivables HK$
0.0424 0.296 0.3166 0.1963 0.118 0.0922 0.1343 0.0463 0.1415 0.1415 0.1065 3.70
Total Current Assets HK$
0.1755 0.3576 0.3807 0.3305 0.2189 0.2464 0.2729 0.164 0.3997 0.3997 0.2604 12.80
Чистые активы, млрд HK$
0.0174 0.0204 0.0145 0.0091 0.0047 0.0014 0.000942 0.000923 0.000889 0.0034 -36.73
Активы, млрд HK$
0.2044 0.408 0.3997 0.3435 0.2504 0.2699 0.2948 0.2273 0.4826 0.4826 0.3050 14.02
Short Term Debt HK$
0.000398 0.000704 0.000704 0.000501 0.005 0.0072 0.0072 0.0028 59.20
Long Term Debt HK$
0.0019 0.0012 0.000745 0.0079 0.0106 0.011 0.0111 0.0111 0.0083 71.65
Задолженность, млрд HK$
0.1623 0.3391 0.3565 0.2054 0.1144 0.1558 0.1555 0.0969 0.2449 0.2449 0.1535 16.44
Чистый долг, млрд HK$
-0.0091 -0.0084 -0.0375 -0.1118 -0.0747 -0.1457 -0.1457 -0.0756 76.94
Долг, млрд HK$
0.0042 0.0028 0.0013 0.0084 0.0183 0.0183 0.0070 34.23
Interest income HK$
0.0001 0.000259 0.000338 0.000265 0.000184 0.00019 0.000841 0.0012 0.0005 35.27
Расходы на обслуживание долга HK$
0.000839 0.0017 0.000199 0.000147 0.000302 0.0017 0.0029 0.0017 0.0017 0.0013 63.16
Чист. проц. доходы, млрд HK$
0.000161 0.000144 0.0000 0.000466 0.0022 0.000735 -0.000836 0.0016 0.0012 0.0008 27.98
Амортизация, млрд HK$
0.000703 0.0011 0.0012 0.0053 0.0044 0.0025 44.31
Себестоимость, млрд HK$
0.2465 0.462 0.4668 0.2915 0.1057 0.1344 0.4831 0.2134 0.5596 0.5596 0.2992 39.56


Share

IFRS
Reporting Annual Quarterly
2016 2017 2018 2019 2020 2021 2022 2023 2024 2025 LTM 5 year average CAGR 5
EPS 0.0462 0.0393 0.0043 -0.0188 0.0251 -0.0171 0.0104 0.0104 0.0008 19.32
Цена акции ао 1.15 0.8 0.54 0.49 0.71 0.48 0.7 0.7 0.5840 5.33
Число акций ао, млн 500 500 392.81 392.81 500 500 500 871.69 871.69 871.69 648.68 11.76
FCF/акцию 0.0178 0.074 0.1244 0.017 -0.0565 0.007 -0.0077 -0.0181 -0.000368 -0.000368 -0.0151 -63.46


Efficiency

IFRS
Reporting Annual Quarterly
2016 2017 2018 2019 2020 2021 2022 2023 2024 2025 LTM Industry average 5 year average CAGR 5
ROE, % 45.53 37.02 76.57 15.59 1.72 -8.26 10.27 -4.79 2.94 2.94 7.12 0.3760 11.32
ROA, % 8.05 5.2 5.77 5.72 0.8619 -3.49 4.44 -2.3 1.47 1.47 3.40 0.1964 11.27
ROIC, % 19.57 19.57 0.00
ROS, % 4.13 4.29 5.95 1.72 -6.68 2.45 -3.76 0.9058 0.9058 0.9058 9.01 -1.2357 -167.06
ROCE, % 63.39 52.31 107.4 15.7 3.4 -8.15 11.55 -5.65 -3.42 -3.42 0.00 -0.4540 -200.12
Ebit margin, % 6.57 3.68 -6.59 3.38 -3.72 -1.42 -1.42 -0.9340 -182.66
Рентаб EBITDA, % 9.72 7.22 8.84 8.18 7.17 -6.62 3.6 3.21 3.21 19.45 3.11 -17.06
Чистая рентаб, % 5.84 4.13 4.29 5.95 1.72 -6.68 2.45 -3.76 0.9058 0.9058 9.01 -1.0728 -12.04
Operation Margin, % 7.01 8.62 6.57 3.68 -6.7 3.37 -2.48 -0.6445 -0.6445 -0.6445 10.02 -1.4198 -37.39
Доходность FCF, % 1.45 -7.56 1.09 -1.55 -5.64 -2.4420 -231.21


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
23.42 173.19 -34.04 18.56 -32.73 57.35 57.35 12.20 36.47 -19.83
P/BV
3.65 2.98 2.81 1.67 2.35 1.26 1.26 0.83 2.21 -15.82
P/S
1.39 2.98 2.27 0.4538 1.35 0.5214 0.5214 0.86 1.52 -29.43
P/FCF
68.73 -13.22 91.47 -64.56 -17.72 0 0 0 -3.20 12.94 -176.25
E/P
0.0427 0.0058 -0.0294 0.0504 -0.0306 0 0 0 0.09 0.0078 -193.55
EV/EBIT
22.74 60.69 0 0 0 41.71 63.37
EV/EBITDA
-0.7879 18.28 31.15 9.48 16.21 -440.67
EV/S
1.49 2.23 0 0 0 0 1.33 1.86 22.34
EV/FCF
73.72 -9.92 0 0 0 -5.53 31.90 -136.68
Debt/EBITDA
0.0877 0.1055 0.1437 -0.9003 0 0 0.9946 0.9946 1.98 0.0862 62.53
Netdebt/Ebitda
-0.3326 -0.2269 -0.7879 -4.14 -8.3 0 0 -7.92 -7.92 1.44 -4.2750 103.51
Debt/Ratio
0.0048 0.0229 0.0312 0 0.0379 0.0379 0.0379 0.25 0.0269 51.17
Debt/Equity
0.0131 0.0457 0.0738 0 0.0813 1.03 1.03 1.80 0.2488 139.39
Debt/Net Income
0.0844 2.66 -0.8933 0 3.52 3.52 3.52 -2.85 1.78 110.88
PEG
-200.46 -200.46 -200.4600 0.00
Бета
-1.92 -0.3701 3.46 3.46 0.11 0.3900 -221.69
Индекс Альтмана
2.86 2.39 2.33 1.35 1.24 1.24 3.09 2.03 -15.39


Dividends

IFRS
Reporting Annual Quarterly
2016 2017 2018 2019 2020 LTM Industry average 5 year average CAGR 5
Див.выплата, млрд
0.0503 0.0503 0.0503 0.0072 0.0053 0.0327 -36.24
Дивиденд
0.02 0 0.0200 0.00
Див доход, ао, %
1.71 0 7.51 1.71 0.00
Дивиденды / прибыль, %
305.81 236.87 217.97 36.67 247.22 56.48 208.91 -4.16


Pay for your subscription

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

Subscribe

Other

IFRS
Reporting Annual
2023 2024 CAGR 5
Персонал, чел
55 59 3.57