China National Building Material Company Limited

HKEX
3323
Stock
Yield per half year: +4.4%
Dividend yield: 11.21%
Sector: Materials

Reporting China National Building Material Company Limited

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 ¥
13 106.51 57.03 80.61 85.98 69.69 42.93 36.86 67.25 -5.52
Выручка, млрд ¥
101.55 127.63 218.96 244.19 254.76 273.68 230.17 210.22 181.3 181.3 230.03 -6.58
Чистая прибыль, млрд ¥
1.59 3.88 9.05 13.9 13.54 17.01 14.9 4.41 2.9 2.9 10.55 -26.52
EV, млрд ¥
61.69 161.2 122.2 226.03 252.12 199.24 183.8 197 197 211.64 -2.71
EBIT, млрд ¥
20.16 12.85 11.73 17.01 29.51 43.75 31.43 36.19 22.32 18.59 30.46 -15.73
EBITDA, млрд ¥
20.31 19.34 24.79 42.5 46.38 45.93 41.71 37.94 34.82 39.82 41.36 -5.57
Баланс стоимость, млрд ¥
70.78 80.99 94.04 103.06 108.88 118.68 121.8 123.16 119.44 119.44 118.39 1.87
FCF, млрд ¥
3.9 13 30.44 36 36.38 13.16 -4.72 6.98 1.4 1.4 10.64 -47.87
Операционный денежный поток, млрд ¥
15.39 22.27 48.53 40.47 64.23 50.09 26.35 29.02 23.2 23.2 38.58 -18.43
Операционная прибыль, млрд ¥
11.73 17.01 29.51 43.75 31.43 38.45 22.35 18.59 10.2 10.2 24.20 -20.15
Операционные расходы, млрд ¥
15.06 18.23 35.58 200.44 223.33 239.01 21.81 22.21 171.1 171.1 135.49 -5.19
CAPEX, млрд ¥
0.0018 9.27 0.0799 17.92 27.85 27.62 31.07 22.04 21.8 21.8 26.08 -4.78


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 ¥
10.25 9.36 20.9 32.75 29.72 27.26 26.03 27.43 23.53 23.53 26.79 -4.56
Short Term Investments ¥
2.74 2.93 7.19 6.52 6.16 8.26 7.64 9.93 9.42 9.42 8.28 8.87
Long term investments ¥
9.14 11.33 13.68 13.81 17.19 15.6 15.6 15.18 2.66
Total Receivables ¥
88.15 113.57 101.58 92.4 94.92 89.73 86.9 83.74 87.59 87.59 88.58 -1.59
Total Current Assets ¥
124.67 126.18 156.8 177.07 156.3 149.72 149.7 148.5 144.04 144.04 149.65 -1.62
Чистые активы, млрд ¥
126.23 129.1 176.47 175.54 179.06 202.36 210.52 222.48 149.7 222.48 192.82 -3.52
Активы, млрд ¥
340.75 347.19 436.65 465.36 456.38 462.54 482.47 488.9 494.01 494.01 476.86 1.60
Short Term Debt ¥
2.74 2.93 7.19 6.52 89.5 74.18 77.91 74.27 82.13 82.13 79.60 -1.70
Long Term Debt ¥
56.2 61.11 77.53 91.39 85.63 93.09 98.38 110.93 109.78 109.78 99.56 5.09
Задолженность, млрд ¥
265.19 261.81 300.22 311.77 291.2 283.92 290.13 295.38 299.48 299.48 292.02 0.56
Чистый долг, млрд ¥
36.98 39.52 63.83 70.94 145.42 139.58 150.26 159.6 168.38 168.38 152.65 2.98
Долг, млрд ¥
58.94 64.05 84.73 97.92 175.13 169.81 176.29 187.03 191.91 191.91 180.03 1.85
Interest income ¥
10.2 8.53 9.86 8.74 6.29 0.9183 3.22 2.92 0.8046 2.83 -33.72
Расходы на обслуживание долга ¥
0.0312 0.0545 11.46 9.54 8 8.12 6.79 5.95 5.24 5.24 6.82 -8.11
Чист. проц. доходы, млрд ¥
-9.29 -9.74 -10.74 -8.75 -7.08 -7.24 -5.97 -5.14 0.8818 -6.8360 -10.09
Goodwill ¥
42.85 42.6 42.6 44.68 43.66 42.66 33.29 32.32 32.63 32.24 34.63 -5.45
Амортизация, млрд ¥
6.83 7.45 7.61 7.77 12.99 14.14 14.5 14.83 15.63 16.23 15.07 2.80
Себестоимость, млрд ¥
74.76 92.38 153.87 171.01 187.95 208.32 191.18 172.77 148.59 148.59 181.76 -4.59
Товарно материальные запасы ¥
15.2 16.38 19.68 22.41 20.29 21.2 23.95 21.13 16.95 16.95 20.70 -3.53


Share

IFRS
Reporting Annual Quarterly
2015 2016 2017 2018 2019 2020 2021 2022 2023 2024 2025 LTM 5 year average CAGR 5
EPS 0.04 0.19 0.35 1.61 0.28 1.92 1.77 0.5234 0.344 0.344 0.9675 4.20
Цена акции ао 6.99 5.36 8.7 9.35 9.56 6.41 3.34 3.54 3.56 3.56 5.28 -17.93
Число акций ао, млн 3580.03 20123.96 8434.77 8434.77 8434.77 8434.77 8434.77 8434.77 8434.77 8434.77 0.00
FCF/акцию 1.09 0.6458 4.27 4.31 1.56 -0.5599 0.8278 0.1654 0.1654 1.26 -47.90


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, % 2.24 4.79 9.62 13.49 12.44 14.33 12.4 3.6 2.39 2.39 12.12 9.03 -28.10
ROA, % 0.4652 1.12 2.07 2.99 2.97 3.68 3.15 0.909 0.5904 0.5904 4.97 2.26 -27.61
ROIC, % 7.23 2.61 1.38 2.83 5.53 14.88 5.81 11.08 6.07 2.05 7.98 -32.73
ROS, % 3.04 4.13 5.69 5.32 6.22 6.48 2.1 1.6 1.6 1.6 5.67 3.60 -23.78
ROCE, % 15.52 19.92 21.63 28.49 19.03 20.26 7.53 5.96 0 0 0.00 16.25 -26.87
Ebit margin, % 14.34 15.56 14.88 9.7 8.84 0 0 12.66 -9.22
Рентаб EBITDA, % 19.05 19.42 19.41 18.99 18.03 15.24 16.48 16.56 21.96 21.96 35.51 17.65 4.02
Чистая рентаб, % 1.56 3.04 4.13 5.69 5.32 6.22 6.48 2.1 1.6 1.6 5.67 4.34 -21.36
Operation Margin, % 13.33 13.48 17.92 12.34 14.05 9.71 8.84 5.63 5.63 5.63 17.88 8.77 -16.72
Доходность FCF, % 29.99 12.2 63.12 45.13 15.3 -6.78 16.27 26.61 -23.75


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
8.2 27.47 4.1 5.95 5.05 3.29 5.48 9.86 9.86 9.55 5.93 10.63
P/BV
0.1837 1.32 0.5534 0.7404 0.7244 0.2546 0.125 0.1471 0.1471 0.91 0.3983 -27.62
P/S
0.128 0.8345 0.2336 0.3164 0.3141 0.2128 0.1151 0.1579 0.1579 0.87 0.2233 -12.98
P/FCF
3.33 8.2 1.58 2.22 6.53 -14.76 6.15 5.28 26.41 26.41 2.44 5.92 32.24
E/P
0.1219 0.0364 0.2438 0.168 0.1979 0.1241 0.1028 0.1198 0.0787 0.0787 0.08 0.1247 -16.84
EV/EBIT
3.8 5.35 5.13 8.93 9.89 0 0 0 6.62 21.08
EV/EBITDA
3.19 6.5 2.63 4.92 4.94 5.25 5.28 5.1 5.46 4.60 14.96
EV/S
0.6075 1.26 0.5004 0.8872 0.7528 0.8656 0.8743 1.09 1.09 1.09 1.11 0.9345 7.68
EV/FCF
15.82 12.4 3.39 6.21 15.66 -42.19 26.32 141.16 141.16 141.16 3.73 56.42 55.23
Debt/EBITDA
2.58 1.99 2.11 3.81 3.06 4.65 5.37 4 4.82 4.82 2.92 4.38 9.51
Netdebt/Ebitda
1.59 1.5 1.53 3.17 3.35 3.96 4.58 3.95 4.23 4.23 1.41 4.01 4.78
Debt/Ratio
0.1845 0.194 0.2104 0.3837 0.3671 0.3654 0.3826 0.3885 0.3885 0.3885 0.25 0.3784 1.14
Debt/Equity
0.7908 0.901 0.9501 1.61 1.43 1.45 1.52 1.61 1.54 1.54 0.97 1.51 1.49
Debt/Net Income
16.52 9.36 7.04 12.93 6.63 11.83 42.36 66.14 66.14 66.14 4.34 38.62 58.41
PEG
9.56 9.56 9.56 0.00
Бета
2.89 3.6 0.3821 0.3821 0.89 2.29 -49.06
Индекс Альтмана
2.63 3.67 2.56 1.98 2.07 1.84 1.85 1.69 1.62 1.62 -2.46 1.81 -4.78


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
0.8908 0.1998 0.2322 0.8435 16.01 2.95 4.8 3.19 1.93 22.89 5.78 -34.50
Дивиденд
0.0487 0.1226 0.2048 0.3824 0.5665 0.8142 0.4301 0.2524 0.1701 0.1701 0.4467 -21.39
Див доход, ао, %
0.9205 1.62 3.03 4 5.56 9.72 13.89 14.1 11.21 11.21 6.72 10.90 15.06
Дивиденды / прибыль, %
12.6 5.99 9.32 115.13 21.8 28.21 42.51 72.22 66.57 66.57 52.87 46.26 25.02
Dividend Coverage Ratio
0.1268 0.1268 0.1268 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
150 457 150 457 0.00