Shinelong Automotive Lightweight Application Limited

HKEX
1930
Stock
Yield per half year: +34%
Dividend yield: 1.63%
Sector: Consumer Cyclical

Reporting Shinelong Automotive Lightweight Application 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 LTM 5 year average CAGR 5
Капитализация, млрд HK$
0.8777 0.4255 0.2633 0.2051 0.2247 0.2409 0.3993 -23.85
Выручка, млрд HK$
0.1307 0.1785 0.2172 0.2302 0.2034 0.2222 0.1753 0.2322 0.2412 0.2127 0.17
Чистая прибыль, млрд HK$
0.0209 0.0376 0.0314 0.0237 0.0283 0.0212 0.0153 0.0218 0.0227 0.0221 -1.66
EV, млрд HK$
-0.0141 1.09 0.4431 0.1596 0.2094 0.4197 -283.42
EBIT, млрд HK$
0.0245 0.0432 0.0392 0.0315 0.0313 0.0149 0.0136 0.0261 -19.08
EBITDA, млрд HK$
0.0311 0.0507 0.0486 0.0443 0.0455 0.0263 0.033 0.0374 0.0395 -7.45
Баланс стоимость, млрд HK$
0.0694 0.1067 0.1313 0.2627 0.2842 0.3017 0.284 0.3289 0.3757 0.2923 4.60
FCF, млрд HK$
0.0226 0.0131 0.0047 -0.027 0.0262 -0.0029 -0.0566 -0.0253 -0.0263 -0.0171 -1.29
Операционный денежный поток, млрд HK$
0.0333 0.0343 0.0264 -0.0215 0.0474 0.0165 -0.0131 0.0387 0.0402 0.0136 -212.47
Операционная прибыль, млрд HK$
0.0245 0.0432 0.0392 0.0315 0.0313 0.0149 0.017 0.0251 0.0261 0.0240 -4.44
Операционные расходы, млрд HK$
0.027 0.0231 0.0337 0.046 0.1721 0.2074 0.1591 0.2071 0.2151 0.1583 35.11
CAPEX, млрд HK$
0.0108 0.0213 0.0217 0.0056 0.0212 0.0116 0.0435 0.064 0.0664 0.0292 62.78


Balance sheet

IFRS
Reporting Annual Quarterly
2016 2017 2018 2019 2020 2021 2022 2023 LTM 5 year average CAGR 5
Наличность, млрд HK$
0.0194 0.0336 0.0141 0.0869 0.0959 0.0981 0.0481 0.0387 0.0442 0.0735 -14.94
Short Term Investments HK$
0.000197 0.000193 0.00038 0.0104 0.00018 0.00035 0.000396 0.000396 0.0023 0.83
Total Receivables HK$
0.0323 0.0537 0.0758 0.1038 0.0852 0.075 0.063 0.0607 0.0693 0.0775 -10.17
Total Current Assets HK$
0.1336 0.2079 0.2328 0.3306 0.378 0.3863 0.3684 0.4034 0.4608 0.3733 4.06
Чистые активы, млрд HK$
0.0426 0.0549 0.0671 0.0786 0.0915 0.0879 0.1195 0.4172 0.1442 0.1589 39.63
Активы, млрд HK$
0.1821 0.2704 0.3059 0.4166 0.4757 0.4916 0.5005 0.5977 0.6827 0.4964 7.49
Short Term Debt HK$
0.0272 0.00038 0.000922 0.0061 0.0064 0.0073 0.0082 -25.13
Long Term Debt HK$
0.012 0.012 0.0095 0.0083 0.0125 0.0142 0.0109 0.82
Задолженность, млрд HK$
0.1127 0.1637 0.1746 0.1539 0.1912 0.1895 0.2165 0.2673 0.3053 0.2037 11.67
Чистый долг, млрд HK$
-0.0194 -0.0064 -0.0141 -0.0716 -0.0783 -0.0337 -0.0198 -0.0435 7.03
Долг, млрд HK$
0.0153 0.0176 0.0144 0.0189 0.0237 0.0165 5.42
Interest income HK$
0.000206 0.000503 0.000723 0.000904 0.000838 0.000692 0.000638 0.0012 0.0009 5.83
Расходы на обслуживание долга HK$
0.000144 0.000714 0.000723 0.0011 0.000838 0.000692 0.000434 0.000544 0.000565 0.0007 -13.14
Чист. проц. доходы, млрд HK$
-0.0001 -0.000462 -0.000644 -0.000525 -0.000838 -0.000692 0.000861 0.000641 0.0013 -0.0001 -204.07
Амортизация, млрд HK$
0.0066 0.0076 0.0094 0.0127 0.0142 0.0101 16.56
Себестоимость, млрд HK$
0.0792 0.1122 0.1443 0.1527 0.1322 0.1736 0.136 0.1782 0.1851 0.1545 3.14
Товарно материальные запасы HK$
0.0795 0.1196 0.139 0.1384 0.1856 0.1822 0.2176 0.2597 0.2966 0.1967 13.41


Share

IFRS
Reporting Annual Quarterly
2015 2016 2017 2018 2019 2020 2021 2022 2023 2024 2025 LTM 5 year average CAGR 5
EPS 0.0475 0.0359 0.0429 0.0321 0.0232 0.0331 0.0343 0.0334 -1.61
Цена акции ао 1.78 0.79 0.305 0.345 0.325 0.248 0.335 0.335 0.3116 1.89
Число акций ао, млн 660 660 660 579.31 660 660 660 660 700.63 727.71 668.13 1.20
FCF/акцию 0.0342 0.0198 0.0081 -0.041 0.0397 -0.0045 -0.0857 -0.0361 -0.0361 -0.0255 -2.51


Efficiency

IFRS
Reporting Annual Quarterly
2016 2017 2018 2019 2020 2021 2022 2023 2024 2025 LTM Industry average 5 year average CAGR 5
ROE, % 30.16 35.22 23.87 9.03 9.97 7.02 5.76 6.92 6.58 18.58 7.74 -5.18
ROA, % 11.49 13.9 10.25 5.69 5.95 4.31 3.39 3.87 3.67 6.01 4.64 -7.42
ROIC, % 9.98 10.09 5.6 8.56 -17.52
ROS, % 21.05 14.43 10.3 13.92 9.54 8.73 9.39 9.41 9.41 9.41 7.89 9.30 -0.27
ROCE, % 35.35 40.45 29.84 12.01 11 4.92 4.62 0 0 14.35 12.48 -31.14
Ebit margin, % 13.7 15.37 6.69 7.76 0 0 10.88 -13.25
Рентаб EBITDA, % 23.82 28.42 22.36 19.23 22.35 11.85 18.82 15.51 15.51 47.74 17.55 -4.21
Чистая рентаб, % 16.01 21.05 14.43 10.3 13.92 9.54 8.73 9.39 9.4 7.89 10.38 -1.83
Operation Margin, % 24.18 18.04 13.7 15.39 6.69 9.7 10.81 10.82 10.82 10.82 8.90 9.77 10.09
Доходность FCF, % -3.08 6.16 -1.12 -31.24 -10.6 -7.9760 28.04


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
37.02 15.02 12.42 13.1 9.69 9.69 23.41 17.45 -23.51
P/BV
3.34 1.5 0.8728 0.7051 0.6402 0.5822 3.38 1.41 -28.14
P/S
3.81 2.09 1.19 1.14 0.9109 0.9109 2.30 1.83 -24.89
P/FCF
-32.46 16.24 -89.39 -3.2 -9.44 -9.16 -9.16 -9.16 100.21 -24.0700 -36.60
E/P
0.027 0.0666 0.0805 0.0844 0.0915 0.0942 0.0942 0.0942 0.03 0.0890 3.19
EV/EBIT
30.88 11.55 0 0 0 21.21 -38.84
EV/EBITDA
-0.2905 24.62 9.75 4.27 5.6 8.21 9.59 -295.80
EV/S
4.21 1.77 0.8039 1.05 0.8682 0.8682 0.8682 7.70 1.07 -13.28
EV/FCF
-35.92 13.79 -2.49 -7.96 -7.96 -7.96 80.47 -8.1080 -26.02
Debt/EBITDA
0.3454 0.387 0.4364 0.6337 0.6337 0.6337 0.6337 0.73 0.5449 10.37
Netdebt/Ebitda
-0.6224 -0.1264 -0.2905 -1.62 -1.72 -1.02 0 0 0 0 0.21 -0.9554 51.83
Debt/Ratio
0.0295 0.0272 0.0288 0.0316 0.0347 0.0347 0.0347 0.32 0.0314 4.99
Debt/Equity
0.0468 0.0454 0.0507 0.0575 0.1644 0.809 0.809 1.64 0.2254 77.90
Debt/Net Income
0.5179 0.4554 0.9412 0.867 1.04 1.04 1.04 5.22 0.8687 17.96
PEG
13353.25 13353.25 13353.25 0.00
Бета
0.646 0.2197 2.4 2.4 0.79 1.09 54.88
Индекс Альтмана
2.85 1.2 1.19 1.04 1.04 1.04 8.17 1.46 -18.26


Dividends

IFRS
Reporting Annual Quarterly
2016 2017 2018 2019 2020 2021 2022 2023 2024 2025 LTM Industry average 5 year average CAGR 5
Див.выплата, млрд
0.006 0.0236 0.0064 0.0037 0.0037 0.002 0.0014 0.0014 0.0026 0.0024 -17.66
Дивиденд
0.0061 0.0037 0.0029 0.0024 0.0024 0.0024 0.0035 -17.02
Див доход, ао, %
0.9508 0.9298 0.7944 1.44 1.63 1.63 3.93 1.15 11.38
Дивиденды / прибыль, %
28.86 62.76 20.5 15.64 13.09 9.62 8.88 6.74 6.74 55.56 10.79 -15.49
Dividend Coverage Ratio
8.73 8.73 8.73 0.00


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
383 379 -0.52