HKEX: 2552 - Hua Medicine (Shanghai) Ltd.

Yield per half year: +99.13%
Dividend yield: 0.00%
Sector: Healthcare

Reporting Hua Medicine (Shanghai) Ltd.

Reports

IFRS
Reporting Annual Quarterly
2018 2019 2020 2021 2022 2023
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 ¥
8.22 6.65 4.76 4.39 3.47 2.52 1.91 4.36 -17.64
Выручка, млрд ¥
0.0176 0.0766 0.0766 0.0471 108.62
Чистая прибыль, млрд ¥
-0.3613 -0.2727 -3.6 -0.4253 -0.3931 -0.3257 -0.2035 -0.2112 -0.2112 -0.3118 -13.06
EV, млрд ¥
0.6414 0.3994 0.4585 1.49 0.4998 -10.59
EBIT, млрд ¥
-0.0942 -0.1459 -0.3993 -0.4462 -0.3931 -0.3218 -0.2671 -0.3655 -7.73
EBITDA, млрд ¥
-0.0938 -0.1453 -0.3977 -0.4358 -0.3916 -0.0383 -0.1681 -0.1802 -0.2863 -15.82
Баланс стоимость, млрд ¥
-0.6701 -0.9539 1.4 1.06 0.7325 0.4503 0.2796 0.1012 0.1012 0.5247 -37.49
FCF, млрд ¥
-0.0767 -0.2011 -0.2745 -0.3524 -0.0209 -0.273 -0.2576 0.8795 0.8795 -0.0049 -220.07
Операционный денежный поток, млрд ¥
-0.0761 -0.1987 -0.2694 -0.3421 -0.0209 -0.273 -0.2301 0.8894 0.8894 0.0047 -221.06
Операционная прибыль, млрд ¥
-0.0942 -0.1459 -0.3993 -0.4462 -0.3524 -0.3218 -0.2407 -0.2891 -0.2891 -0.3300 -8.31
Операционные расходы, млрд ¥
0.0942 0.1459 0.3993 0.4462 0.3524 0.3152 0.2583 0.3657 0.3657 0.3476 -3.90
CAPEX, млрд ¥
0.000647 0.0024 0.0051 0.0103 0.0244 0.0202 0.0275 0.0098 0.0098 0.0184 -0.99


Balance sheet

IFRS
Reporting Annual Quarterly
2016 2017 2018 2019 2020 2021 2022 2023 LTM 5 year average CAGR 5
Наличность, млрд ¥
0.1929 0.1727 1.44 1.11 1.03 0.6752 0.4906 1.46 1.46 0.9532 5.63
Short Term Investments ¥
0.03 0.0161 0.0231 -26.74
Total Receivables ¥
0.000426 0.000961 0.0017 0.0106 0.0092 0.0097 0.0111 0.000637 0.000637 0.0082 -43.01
Total Current Assets ¥
0.2245 0.2323 1.47 1.12 1.05 0.7046 0.9403 1.57 1.57 1.08 6.99
Чистые активы, млрд ¥
0.000878 0.0026 0.0053 0.1015 0.1235 0.1566 0.1397 0.1118 1.02 0.1266 1.95
Активы, млрд ¥
0.2267 0.2458 1.49 1.25 1.2 0.9036 1.12 1.73 1.73 1.24 6.72
Short Term Debt ¥
0.03 0.0161 0.0339 0.0172 0.0172 0.0243 -12.98
Long Term Debt ¥
0.8555 1.14 0.0758 0.0631 0.0631 0.1068 0.1068 0.2898 -37.72
Задолженность, млрд ¥
0.8929 1.19 0.0868 0.194 0.466 0.4532 0.8419 1.62 1.62 0.7150 52.88
Чистый долг, млрд ¥
-0.1929 -0.1727 -1.44 -1.02 -0.9514 -1.34 -0.9848 50.65
Долг, млрд ¥
0.8855 1.15 0.0096 0.0081 0.124 0.0976 0.4354 -32.51
Interest income ¥
0.000435 0.0012 0.0012 0.000907 0.0044 0.004 0.0042 0.0165 0.0060 78.64
Расходы на обслуживание долга ¥
0.2637 0.1318 0.0035 0.000907 0.0044 0.004 0.0037 0.0079 0.0079 0.0042 54.17
Чист. проц. доходы, млрд ¥
-0.0041 -0.0018 -0.0023 0.0064 0.0000 0.0011 0.000573 0.0086 0.0181 0.0029 -230.18
Амортизация, млрд ¥
0.000361 0.000637 0.0015 0.0104 0.0032 131.68
Себестоимость, млрд ¥
0.0099 0.0392 0.0392 0.0245 98.99
Товарно материальные запасы ¥
0.0019 0.0446 0.0446 0.0232 384.50


Share

IFRS
Reporting Annual Quarterly
2017 2018 2019 2020 2021 2022 2023 2024 2025 LTM 5 year average CAGR 5
EPS -0.401 -0.0478 -0.0412 -0.49 -0.2098 -0.2154 -0.2154 -0.2008 35.13
Цена акции ао 8.3 5.01 5.79 3.79 3.74 1.97 1.44 2.29 2.29 2.65 -9.59
Число акций ао, млн 1051.91 1051.91 948.31 953.98 963.55 970.11 980.52 980.52 963.29 0.67
FCF/акцию -0.1912 -0.261 -0.3716 -0.0219 -0.2833 -0.2655 0.897 0.897 -0.0091 -219.27


Efficiency

IFRS
Reporting Annual Quarterly
2016 2017 2018 2019 2020 2021 2022 2023 2024 2025 LTM Industry average 5 year average CAGR 5
ROE, % 53.92 28.59 -256.7 -40.1 -53.67 -72.33 -55.76 -110.96 -110.96 7.91 -66.5640 22.58
ROA, % -159.36 -110.96 -241.75 -33.9 -32.8 -36.05 -20.1 -14.84 -14.84 5.02 -27.5380 -15.23
ROS, % -1156.36 -275.73 -275.73 -275.73 -275.73 8.52 -495.8875 -30.12
ROCE, % 14.13 15.48 -28.45 -42.07 -53.67 -71.45 -28.63 0 0 0.37 -44.8540 0.13
Ebit margin, % -1517.8 0 0 -1517.8000 0.00
Рентаб EBITDA, % -954.96 -235.22 -235.22 -7.55 -595.0900 -50.37
Чистая рентаб, % -1156.36 -275.73 -275.73 8.53 -716.0450 -51.17
Operation Margin, % -1367.54 -377.36 -377.36 -377.36 -377.36 12.04 -624.9050 -27.52
Доходность FCF, % -3.34 -5.3 -0.4391 -6.21 -7.43 34.89 3.10 -245.78


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
-2.28 -15.63 -12.11 -13.49 -17.03 -11.93 22.69 -14.0380 -5.26
P/BV
5.86 6.27 6.5 9.76 11.52 16.83 16.85 3.03 10.18 21.83
P/S
182.96 22.22 22.25 8.76 102.59 -65.15
P/FCF
-29.95 -18.86 -227.74 -16.09 -13.45 2.87 2.17 2.17 2.17 -3.66 -4.4660 -166.99
E/P
-0.4382 -0.064 -0.0826 -0.0741 -0.0587 -0.0838 -0.1106 -0.1106 -0.1106 0.04 -0.0876 8.34
EV/EBITDA
-15.44 -8.59 -11.7 -8.84 -5.04 -11.9100 -8.83
EV/EBIT
-8.39 -11.66 0 0 0 -10.0250 17.89
EV/S
78.84 19.45 19.45 19.45 32.54 39.25 -37.28
EV/FCF
-10.63 -219.19 1.69 1.69 1.69 4.53 -56.6100 -163.14
Debt/EBITDA
-9.44 -7.95 -0.2065 -0.2061 -0.5416 -0.5416 -0.5416 -0.5416 0.71 -0.4075 21.27
Netdebt/Ebitda
2.06 1.19 3.63 2.33 2.43 0 0 0 0 -0.56 2.33 3.36
Debt/Ratio
3.91 4.7 0.0717 0.0673 0.0719 0.0566 0.0566 0.0566 0.10 0.0648 -4.62
Debt/Equity
-1.32 -1.21 0.0848 0.1102 1.23 0.0957 0.0957 0.0957 0.74 0.3233 2.45
Debt/Net Income
-2.45 -4.23 -0.2116 -0.2053 -0.5872 -0.462 -0.462 -0.462 0.78 -0.3856 16.90
Бета
-0.7142 1.61 2.1 2.1 0.31 0.9986 -243.26
Индекс Альтмана
0.7093 0.454 0.454 0.454 5.32 0.5391 -13.82


Dividends

IFRS
Reporting Annual
LTM Industry average 5 year average CAGR 5
Дивиденд
0
Див доход, ао, %
0 2.64
Дивиденды / прибыль, %
0 21.26


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
144 170 8.65