HKEX: 3318 - China Boton Group Company Limited

Yield per half year: +1.16%
Dividend yield: 0.00%
Sector: Materials

Reporting China Boton Group Company Limited

Reports

IFRS
Reporting Annual Quarterly
2014 2015 2016 2017 2018 2019 2020 2021 2022 2023
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 LTM 5 year average CAGR 5
Капитализация, млрд ¥
1.66 2.56 2.17 2.64 1.73 1.75 4.64 3.46 2.32 2.12 2.78 6.04
Выручка, млрд ¥
0.6982 0.9635 1.09 1.15 1.64 1.85 2.29 2.32 2.06 2.06 2.03 4.67
Чистая прибыль, млрд ¥
0.0715 0.0921 0.1301 0.1275 0.1194 0.1166 0.1835 0.0845 0.1464 0.1464 0.1301 4.16
EV, млрд ¥
1.61 3.44 2.98 3.32 2.69 2.93 5.5 3.83 2.36 2.35 3.46 -2.58
EBIT, млрд ¥
0.0832 0.0787 0.2371 0.2736 0.2329 0.3367 0.3437 0.3654 0.1901 0.3523 0.3176 0.91
EBITDA, млрд ¥
0.0991 0.3124 0.384 0.3425 0.4653 0.4792 0.364 0.324 0.4843 0.3048 0.4234 0.80
Баланс стоимость, млрд ¥
1.37 2.19 2.39 2.52 2.6 2.72 2.91 2.98 3.13 3.13 2.87 3.78
FCF, млрд ¥
-0.0629 -0.4916 -0.1447 -0.0546 0.0172 -0.0262 0.164 -0.0402 0.0537 0.0537 0.0337 25.57
Операционный денежный поток, млрд ¥
0.1879 0.1452 0.0661 0.1945 0.3233 0.1457 0.2772 0.1298 0.2144 0.2144 0.2181 -7.89
Операционная прибыль, млрд ¥
0.0787 0.2371 0.2736 0.2329 0.3367 0.3437 0.36 0.1581 0.249 0.3521 0.2895 -5.86
Операционные расходы, млрд ¥
0.2626 0.2593 0.3439 0.3553 0.4269 1.51 1.89 0.5882 0.446 1.71 0.9722 0.88
CAPEX, млрд ¥
0.2508 0.6368 0.2109 0.2491 0.3061 0.172 0.1112 0.17 0.1607 0.1607 0.1840 -12.09


Balance sheet

IFRS
Reporting Annual Quarterly
2008 2009 2010 2011 2012 2013 2014 2015 2016 2017 2018 2019 2020 2021 2022 2023 LTM 5 year average CAGR 5
Наличность, млрд ¥
0.2141 0.2809 0.1756 0.3061 0.3244 0.2635 0.3305 0.433 0.3498 0.3498 0.3402 1.52
Short Term Investments ¥
0.0284 0.0268 0.0685 0.0076 0.1673 0.1629 0.2014 0.2861 0.0574 0.0574 0.1750 -19.26
Long term investments ¥
0.0194 0.0252 0.0223 13.97
Total Receivables ¥
0.1735 0.417 0.6069 0.6547 0.4469 0.4957 1.03 0.9005 0.4996 0.4867 0.6745 2.25
Total Current Assets ¥
0.6062 0.8932 0.9967 1.23 1.41 1.41 2.24 2.35 1.91 1.91 1.86 6.26
Чистые активы, млрд ¥
0.7041 0.933 1.04 1.16 1.53 1.65 1.63 1.65 2.35 1.65 1.76 8.96
Активы, млрд ¥
1.8 4.35 4.58 5.01 5.46 5.49 6.31 6.45 6.01 6.01 5.94 1.94
Short Term Debt ¥
0.1485 0.3125 0.33 0.2024 0.3846 0.558 0.4948 0.9229 0.8638 0.8591 0.6448 17.57
Long Term Debt ¥
0.0183 0.8529 0.657 0.7838 0.8961 0.8905 0.6896 0.7547 0.6962 0.6962 0.7854 -4.92
Задолженность, млрд ¥
0.3692 2.08 2.08 2.36 2.7 2.55 3.4 3.19 2.63 2.63 2.89 -0.52
Чистый долг, млрд ¥
-0.0473 0.8846 1.01 1.03 1.2 1.19 1.07 1.24 1.21 1.21 1.18 0.17
Долг, млрд ¥
0.1668 1.17 0.987 0.9862 1.28 1.45 1.18 1.68 1.56 1.71 1.43 4.04
Interest income ¥
0.000141 0.0731 0.113 0.1031 0.086 0.0032 0.0574 0.0458 0.0075 0.0400 -38.61
Расходы на обслуживание долга ¥
0.014 0.0404 0.1014 0.0919 0.0877 0.0551 0.0588 0.0686 0.0686 0.0724 -5.68
Чист. проц. доходы, млрд ¥
-0.0891 -0.0986 -0.1002 -0.0907 -0.0812 -0.0574 -0.0423 -0.0611 0.0082 -0.0665 -7.60
Goodwill ¥
0.0483 0.0483 1.63 1.63 1.63 1.63 1.63 1.63 1.63 1.63 1.63 0.00
Амортизация, млрд ¥
0.0139 0.0204 0.0753 0.1103 0.1096 0.1285 0.1355 0.1363 0.1338 0.1321 0.1332 0.55
Себестоимость, млрд ¥
0.3569 0.4671 0.4716 0.5582 0.8777 1.08 1.39 1.54 1.27 1.27 1.23 7.67
Товарно материальные запасы ¥
0.0788 0.1487 0.1518 0.1589 0.2139 0.1999 0.2233 0.3608 0.3306 0.3306 0.2657 9.10


Share

IFRS
Reporting Annual Quarterly
2015 2016 2017 2018 2019 2020 2021 2022 2023 2024 2025 LTM 5 year average CAGR 5
EPS 0.17 0.1685 0.1486 0.1283 0.2078 0.0782 0.1355 0.1355 0.1397 -1.83
Цена акции ао 1.83 2.71 1.36 1.7 4.15 2.77 1.16 1.45 1.75 1.75 2.26 -15.86
Число акций ао, млн 846.85 983.05 992.86 1073.55 896.27 1080.51 1080.51 1080.51 1080.51 1080.51 1043.66 3.81
FCF/акцию -0.0743 -0.5001 -0.1458 -0.0509 0.0191 -0.0243 0.1518 -0.0372 0.0497 0.0497 0.0318 21.08


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, % 5.21 4.2 5.44 5.06 4.59 4.28 6.3 2.87 4.8 4.8 11.87 4.57 0.90
ROA, % 3.98 2.12 2.84 2.55 2.19 2.12 2.91 1.32 2.35 2.35 5.10 2.18 1.42
ROIC, % 4.92 2.87 3.94 3.75 3.18 3.7 3.49 5.21
ROS, % 11.95 11.12 7.28 6.29 8.03 3.63 7.09 7.09 7.09 7.09 7.64 6.59 -2.46
ROCE, % 10.43 10.94 8.78 12.21 11.69 12.54 4.43 8.4 0 0 0.00 9.85 -7.21
Ebit margin, % 19.82 18.33 16.96 8.18 17.07 0 0 16.07 -2.94
Рентаб EBITDA, % 32.42 35.25 29.88 28.35 25.86 15.92 13.93 23.47 14.77 14.77 28.93 18.79 -10.60
Чистая рентаб, % 10.24 9.55 11.95 11.12 7.28 6.29 8.03 3.63 7.09 7.09 7.64 6.46 -0.53
Operation Margin, % 25.12 20.31 20.52 18.55 15.75 6.8 12.07 17.06 17.06 17.06 17.05 13.75 1.61
Доходность FCF, % -27.69 -3.8 -19.23 -6.68 -2.07 0.9894 -1.5 3.53 -1.16 2.32 0.8359 18.58


Coefficients

IFRS
Reporting Annual Quarterly
2015 2016 2017 2018 2019 2020 2021 2022 2023 2024 2025 LTM Industry average 5 year average CAGR 5
P/E
23.17 27.77 16.66 20.74 14.52 15 25.31 30.57 7.82 7.82 10.70 18.64 -11.64
P/BV
1.21 1.17 0.9059 1.05 0.6668 0.6418 1.59 0.7917 0.3391 0.3391 0.94 0.8059 -12.65
P/S
2.37 2.65 1.99 2.31 1.06 0.9439 2.03 1.11 0.5548 0.5548 0.76 1.14 -12.15
P/FCF
-14.97 -48.39 101.07 -66.7 28.31 -85.86 43.1 39.46 39.46 39.46 10.57 12.89 6.87
E/P
0.06 0.0482 0.0689 0.0667 0.0395 0.014 0.0632 0.069 0.069 0.069 0.07 0.0509 11.80
EV/EBITDA
16.25 11.02 7.76 9.7 5.78 6.12 15.11 11.81 4.87 13.54 5.46 8.74 -3.37
EV/EBIT
7.71 8.05 12.17 20.13 6.69 0 0 0 10.95 -2.80
EV/S
2.73 2.9 1.64 1.58 2.41 1.65 1.14 1.14 1.14 1.14 0.97 1.50 -13.91
EV/FCF
-20.58 -60.84 156.8 -111.9 33.52 -95.1 43.88 43.75 43.75 43.75 10.63 13.96 5.47
Debt/EBITDA
2.57 2.88 2.75 3.02 3.25 5.18 3.23 5.61 5.61 5.61 2.64 4.58 11.54
Netdebt/Ebitda
2.63 3.01 2.59 2.47 2.93 3.84 2.5 3.95 3.95 3.95 1.49 3.43 6.16
Debt/Ratio
0.2156 0.197 0.2346 0.2639 0.1877 0.26 0.2601 0.2847 0.2847 0.2847 0.26 0.2554 8.69
Debt/Equity
0.4126 0.3916 0.4923 0.5316 0.4066 0.5638 0.4996 1.03 1.03 1.03 0.98 0.7060 20.43
Debt/Net Income
7.59 7.74 10.72 12.42 6.45 19.86 10.67 11.68 11.68 11.68 6.73 12.07 12.61
Бета
4.88 0.2313 0.1812 0.1812 0.63 1.76 -66.64
Индекс Альтмана
1.74 1.8 1.76 1.87 2.39 1.97 1.77 1.88 1.87 1.87 4.16 1.98 -4.79


Dividends

IFRS
Reporting Annual Quarterly
2008 2009 2010 2011 2012 2013 2014 2015 2016 2017 2018 2019 2020 LTM Industry average 5 year average CAGR 5
Див.выплата, млрд
0.002 0.0125 0.0042 0.0042 0.0042 0.0042 0.003 0.004 0.0042 0.0376 0.0106 55.02
Дивиденд
0.072 0.01 0.08 0.08 0.03 0.03 0.03 0.03 0.034 0 0.0308 2.53
Див доход, ао, %
0.5264 5.1 6.43 7.91 1.53 1.15 1.37 1.22 1.76 0 7.17 1.41 2.84
Дивиденды / прибыль, %
22.11 5.62 6.19 5.9 4.58 2.32 3.12 3.49 32.24 0 59.09 9.15 47.74


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
1464 1334 -4.54