HKEX: 3708 - China Supply Chain Holdings Limited

Yield per half year: +7.14%
Dividend yield: 0.00%
Sector: Consumer Cyclical

Reporting China Supply Chain Holdings 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 HK$
8.83 8.34 23.59 3.49 0.9451 1.17 0.8385 0.7216 0.6768 0.8704 -6.46
Выручка, млрд HK$
0.4881 0.5135 0.4666 0.4155 0.3805 0.3193 0.2976 0.4864 0.5289 0.5289 0.4025 6.81
Чистая прибыль, млрд HK$
0.0116 0.0013 0.0037 -0.0184 -0.0145 -0.006 -0.0111 -0.0013 0.0039 0.0039 -0.0058 -176.90
EV, млрд HK$
8.74 8.29 3.47 0.8106 0.9757 4.46 -35.50
EBIT, млрд HK$
0.0166 0.0184 0.0054 0.0119 -0.0101 -0.0171 -0.0093 -0.0172 -0.000975 -0.000975 -0.0109 -37.35
EBITDA, млрд HK$
0.0409 0.0173 0.0195 0.0068 0.0137 -0.006 -0.0148 -0.0039 -0.0093 -0.0093 -0.0041 -192.54
Баланс стоимость, млрд HK$
0.1702 0.1715 0.1739 0.1618 0.1498 0.1438 0.1327 0.1314 0.1338 0.1338 0.1383 -2.23
FCF, млрд HK$
-0.0356 -0.0248 0.0495 -0.0109 0.0087 0.0039 -0.0266 0.0072 0.0042 0.0042 -0.0005 -13.55
Операционный денежный поток, млрд HK$
-0.0341 -0.0239 0.0499 -0.0107 0.0087 0.0041 -0.026 0.0086 0.0046 0.0046 0.0000 -11.97
Операционная прибыль, млрд HK$
0.0184 0.0054 0.0119 -0.0101 -0.0171 -0.0059 -0.0111 -0.000975 -0.000385 -0.000385 -0.0071 -53.17
Операционные расходы, млрд HK$
0.0266 0.0398 0.043 0.0411 0.0353 0.3256 0.3135 0.4954 0.5293 0.5293 0.3398 71.86
CAPEX, млрд HK$
0.0015 0.000846 0.000388 0.000181 0.000219 0.000219 0.000628 0.0015 0.000374 0.000374 0.0006 11.30


Balance sheet

IFRS
Reporting Annual Quarterly
2012 2013 2014 2015 2016 2017 2018 2019 2020 2021 2022 2023 2024 LTM 5 year average CAGR 5
Наличность, млрд HK$
0.0524 0.04 0.0461 0.0482 0.0371 0.0381 0.0418 0.0836 0.0467 0.0467 0.0495 4.71
Short Term Investments HK$
0.0056 0.000706 0.0039 0.02 0.01 0.0315 0.0465 0.015 0.01 0.015 0.0226 0.00
Long term investments HK$
0.002 0.002 0.002 0.002 0.002 0.0019 0.0020 -1.02
Total Receivables HK$
0.2182 0.2236 0.2308 0.1502 0.1744 0.1363 0.0595 0.0622 0.0645 0.0645 0.0994 -18.04
Total Current Assets HK$
0.2745 0.2739 0.3312 0.2142 0.2479 0.2397 0.223 0.2208 0.2168 0.2168 0.2296 -2.65
Чистые активы, млрд HK$
0.0036 0.0051 0.0061 0.0488 0.0048 0.0041 0.0042 0.007 0.0051 0.0051 0.0050 1.22
Активы, млрд HK$
0.2823 0.2828 0.4352 0.2311 0.2522 0.2438 0.2301 0.2258 0.2342 0.2342 0.2372 -1.47
Short Term Debt HK$
0.0141 0.0101 0.0039 0.0119 0.02 0.01 0.0315 0.0155 51.86
Long Term Debt HK$
0.000627 0.000409 0.000495 0.000313 0.000477 0.0021 0.0000 0.0018 0.0018 0.0010 29.46
Задолженность, млрд HK$
0.1116 0.1107 0.2318 0.0687 0.1018 0.1001 0.0974 0.0945 0.0998 0.0998 0.0987 -0.40
Чистый долг, млрд HK$
-0.0528 -0.0877 -0.0505 -0.0382 -0.024 -0.0453 -0.0368 -0.0390 -6.13
Долг, млрд HK$
0.0146 0.0104 0.0044 0.0221 0.0028 0.000276 0.0080 -51.61
Interest income HK$
0.000414 0.000409 0.0000 0.000263 0.000251 0.0001 0.0001 0.0001 0.00025 0.0002 -0.08
Расходы на обслуживание долга HK$
0.000251 0.0001 0.0016 0.000336 0.000681 0.000113 0.000113 0.0006 2.47
Чист. проц. доходы, млрд HK$
-0.000142 0 -0.0011 0.0014 -0.0001 0.0015 0.000239 -0.00025 0.00025 0.0006 -170.85
Goodwill HK$
0.0102 0.0102 0.00
Амортизация, млрд HK$
0.000947 0.000718 0.0011 0.0014 0.0018 0.0041 0.0023 0.0021 15.90
Себестоимость, млрд HK$
0.4431 0.4683 0.4117 0.3846 0.3624 0.2981 0.2858 0.4597 0.4954 0.4954 0.3803 6.45
Товарно материальные запасы HK$
0.0015 0.0015 0.00


Share

IFRS
Reporting Annual Quarterly
2016 2017 2018 2019 2020 2021 2022 2023 2024 2025 LTM 5 year average CAGR 5
EPS 0.000652 -0.0033 -0.0026 -0.0011 -0.002 -0.000237 0.000689 0.000689 -0.0010 -176.67
Цена акции ао 3.68 0.219 0.27 0.199 0.129 0.129 0.109 0.015 0.015 0.015 0.0794 -34.97
Число акций ао, млн 5594 5594 5594 5594 5594 5594 5594 5594 5594 5594 5594.00 0.00
FCF/акцию -0.0064 -0.0044 0.0088 -0.0019 0.0016 0.000701 -0.0048 0.0013 0.000752 0.000752 -0.0001 -14.02


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, % 6.8 0.7654 2.1 -11.4 -9.67 -4.18 -8.03 -1 2.91 2.91 3.92 -3.9940 -178.65
ROA, % 4.1 0.4643 0.8388 -7.98 -5.75 -2.47 -4.69 -0.5816 1.68 1.68 5.81 -2.3623 -178.19
ROIC, % 27.86 57.96 42.91 44.24
ROS, % 0.2557 0.7823 -4.44 -3.81 -1.88 -3.73 -0.2726 0.7292 -0.2726 0.7292 6.61 -1.0852 -32.04
ROCE, % 10.76 3.14 5.86 -6.22 -11.4 -6.44 -12.66 -0.7336 -0.7422 -0.7422 2.10 -6.3952 -42.09
Ebit margin, % -2.43 -4.51 -2.9 -5.77 -0.2005 -0.2005 -0.2005 -2.7162 -46.35
Рентаб EBITDA, % 3.44 3.99 1.32 2.94 -1.43 -3.89 -1.21 -3.13 -1.91 -1.91 11.68 -2.3140 5.96
Чистая рентаб, % 2.37 0.2557 0.7823 -4.44 -3.81 -1.88 -3.73 -0.2726 0.7292 0.7292 6.61 -1.7927 -171.84
Operation Margin, % 1.05 2.55 -2.43 -4.51 -1.85 -3.74 -0.2005 -0.0728 -0.2005 -0.0728 7.97 -1.2128 -35.88
Доходность FCF, % 0.4982 -0.427 -0.1051 1.42 -1.15 0.741 0.4674 -3.69 1.06 -0.5143 -198.38


Coefficients

IFRS
Reporting Annual Quarterly
2014 2015 2016 2017 2018 2019 2020 2021 2022 2023 2024 2025 LTM Industry average 5 year average CAGR 5
P/E
719.72 17968.45 956.69 -51.26 -80.83 -139.35 -64.99 -510.41 33.36 33.36 17.00 -152.4440 -183.78
P/BV
48.96 137.53 20.09 5.84 7.82 5.83 5.44 5.71 0.9572 0.9572 -213.30 5.15 -34.30
P/S
17.08 45.95 7.48 2.27 3.08 2.63 2.43 1.54 0.2433 0.2433 1.88 1.98 -39.81
P/FCF
-951.81 70.54 -86.95 134.96 213.94 -27.12 94.64 0 0 0 293.81 65.89 -201.71
E/P
5.6E-5 0.001 -0.0195 -0.0124 -0.0072 -0.0154 -0.002 0 0 0 0.05 -0.0113 -36.58
EV/EBITDA
505.44 425.3 252.97 -136.04 -65.9 8.30 196.35 -166.53
EV/EBIT
-80.26 -56.92 0 0 0 -68.5900 -15.79
EV/S
17.36 16.98 7.43 1.95 2.56 0 0 0 0 4.05 9.26 -31.81
EV/FCF
198.69 -232.83 70.06 -74.57 112.41 0 0 0 235.67 14.75 -10.77
Debt/EBITDA
0.3569 0.6033 0.2237 1.62 -0.477 -2.13 0 0 0 0 1.78 -0.0320 -228.70
Netdebt/Ebitda
-5.07 -2.59 -5.62 -1.75 7.61 2.49 0 0 0 0 0.88 0.0280 -199.22
Debt/Ratio
0.0434 0.0337 0.0154 0.0509 0.0123 0.1249 0 0 0 0 0.23 0.0474 29.95
Debt/Equity
0.0941 0.0657 0.0256 0.1274 0.0176 0.2103 0 0 0 0 1.14 0.0893 26.20
Debt/Net Income
0.3177 0.9622 0.3763 6.07 -0.1541 -2.17 0 0 0 0 3.23 1.02 -217.66
Бета
-0.718 -1.13 -0.25 -0.25 0.24 -0.6993 -29.65
Индекс Альтмана
36.08 37.38 101.92 9.6 6.45 6.74 1.42 2.06 2.06 2.06 6.28 3.75 -20.41


Dividends

IFRS
Reporting Annual Quarterly
2012 2013 2014 2015 LTM Industry average 5 year average CAGR 5
Див.выплата, млрд
0.0013 0.0013 0.0013 0.0872 0.0228 186.18
Дивиденд
0
Див доход, ао, %
0 3.72
Дивиденды / прибыль, %
2.92 804.1 34.40 403.51 1559.45


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
120 139 7.63