PAX Global Technology Limited (PXGYF) 📈: отчетность и дивиденды за 2025

Capitalization

IFRS

Reporting Annual Quarterly

	2016	2017	2018	2019	2020	2021	2022	2023	2024	LTM	5 year average	CAGR 5
Капитализация, млрд HK$		2.8	3.23	0.4735	0.6249	1.14	0.9056	0.8826			0.8053	13.26
Выручка, млрд HK$	2.91	3.59	4.42	4.93	5.65	7.2	8.06	6.72	47.24	47.24	14.97	52.92
Чистая прибыль, млрд HK$	0.6009	0.4075	0.5225	0.6239	0.9001	1.08	1.26	1.16	5.58	5.58	2.00	44.04
EV, млрд HK$			-1.73	-2.73	-2.7	-2.59	4.28	3.6	2.86	2.86	1.09	-201.16
EBIT, млрд HK$	0.6891	0.6048	0.6767	0.812	1.13	1.25	1.44	1.26	6.77	6.77	2.37	43.05
EBITDA, млрд HK$	0.6995	0.6358	0.697	0.8642	1.19	1.32	1.5	1.33	7.54	7.54	2.58	44.67
OIBDA, млрд HK$					10.07	12.07	1.67	1.43	8.65	8.65	6.78	-2.99
Баланс стоимость, млрд HK$	3.47	3.92	4.24	4.77	5.6	6.49	6.93	7.46	7.58	7.58	6.81	6.24
FCF, млрд HK$	0.2349	0.197	0.1611	1.18	0.6166	0.0000	0.3179	0.2773	1.04	1.04	0.6864	-2.49
Операционный денежный поток, млрд HK$	0.2495	0.2145	0.1983	1.21	0.735	0.3477	0.6485	0.4904	1.17	1.17	0.6783	9.74
Операционная прибыль, млрд HK$	0.6891	0.428	0.6393	0.7616	1.07	1.28	1.43	1.26	6.69	6.69	2.35	44.28
Операционные расходы, млрд HK$	0.5879	0.8739	0.974	1.16	1.24	1.62	1.9	1.74	15.61	15.61	4.42	65.96
CAPEX, млрд HK$	0.0146	0.0175	0.0372	0.028	0.1185	0.3477	0.3306	0.2132	0.1276	0.1276	0.2275	1.49

	2019Q2	2020Q4	2021Q2	2021Q4	2022Q1	2022Q2	2022Q3	2022Q4	2023Q1	2023Q2	2023Q3	2023Q4	2024Q1	2024Q2	2024Q4	5 quarters average	CAGR 5
Капитализация, млрд HK$		0.7977	1.26	0.9826		0.912	0.9989	0.9196	1.02	0.8945	0.8459	0.7834				0.8927	-3.16
Выручка, млрд HK$				3.88		4.19	1.94	3.88	1.78	3.57	1.57	24.69	11.77	23.55		13.03	45.84
Чистая прибыль, млрд HK$					0.3499	0.6998	0.2825	0.5649	0.3253	0.6506	0.2523	3.94	1.78	3.55		2.03	40.41
EV, млрд HK$				-2.62		-2.05		0.6212	-14.65	-15.61	3.24	3.54	3.87	3.59	2.73	3.39	-3.37
EBIT, млрд HK$					0.3825	0.7513	0.319	0.6156	0.339	0.6386	0.2635	1.87	2.06	4.11		1.79	45.12
EBITDA, млрд HK$				0.6548		0.7845	0.3247	0.6458	0.3452	0.6698	0.2731	2.13	2.18	4.35		1.92	45.38
OIBDA, млрд HK$										2.61	2.22	2.35	2.5	5		2.94	13.88
Баланс стоимость, млрд HK$						6.77	6.93	6.93	7.26	56.91	7.46	7.46	7.58	7.6	7.58	7.54	0.32
FCF, млрд HK$				0.3378		-0.1954	0.2654	0.5383	-0.0053	0.0229	1.13	2.43	0.1576	0.3159		0.8113	69.02
Операционный денежный поток, млрд HK$					-0.0173	-0.0171	0.3416	0.6906	0.0559	0.9815	1.48	3.14	0.215	0.431		1.25	-15.18
Операционная прибыль, млрд HK$				0.6267		0.7513	0.319	0.6156	0.339	0.6386	0.2635	4.16	2.1	4.2		2.27	45.75
Операционные расходы, млрд HK$	0.9913					0.8946	0.4963	0.9942	0.4462	0.9079	0.4395	6.87	3.41	6.81		3.69	49.63
CAPEX, млрд HK$					0.0891	0.1782	0.0762	0.1524	0.0612	0.9586	0.355	0.7086	0.0574	0.1151		0.4389	-34.55

Cash flow Cash flow quarterly Assets

Balance sheet

IFRS

Reporting Annual Quarterly

	2014	2015	2016	2017	2018	2019	2020	2021	2022	2023	2024	LTM	5 year average	CAGR 5
Наличность, млрд HK$			2.21	2.17	2.16	3.23	3.8	3.53	3.16	2.87	3.1	3.1	3.29	-3.99
Short Term Investments HK$			0.0689	0.0166	0.0084	0.0186	0.0252	0.0186	0.0299	0.0559	0.2224	0.2224	0.0704	54.58
Long term investments HK$				0.0952	0.1239								0.1096	14.08
Total Receivables HK$			1.42	1.74	1.97	1.63	1.46	2.13	2.35	2.68	2.56	2.56	2.24	11.89
Total Current Assets HK$			4.22	4.84	5.34	6.2	6.96	7.79	8.17	7.56	7.69	7.69	7.63	2.01
Чистые активы, млрд HK$	0.0114	0.0115	0.0679	0.0516	0.0724	0.291	0.4204	0.768					0.3207	71.61
Активы, млрд HK$			4.43	5.23	5.78	6.72	7.64	8.82	9.49	9.08	9.22	9.22	8.85	3.83
Short Term Debt HK$				0.0144	0.0082	0.0237	0.0288	0.032	0.0203	0.0239	0.0183	0.0183	0.0247	-8.67
Long Term Debt HK$						0.0023							0.0023	0.00
Задолженность, млрд HK$			0.9318	1.34	1.56	1.98	2.06	2.36	2.58	1.59	1.61	1.61	2.04	-4.81
Чистый долг, млрд HK$			-2.21	-2.15	-2.15	-3.12	-3.68	-3.42	-3.07	-2.76	-3.01	-3.01	-3.1880	-3.94
Долг, млрд HK$					0.0082	0.026	0.1214	0.1162	0.0859	0.1083	0.0884	0.0884	0.1040	-6.15
Interest income HK$			0.015	0.0208	0.0223	0.0278	0.0389	0.038	0.0286	0.0367			0.0340	5.71
Расходы на обслуживание долга HK$			0.0108	0.0038	0.000625	0.0042	0.0075	0.0067	0.0056	0.0054	0.0434	0.0434	0.0137	42.06
Чист. проц. доходы, млрд HK$			0.0042	0.017	0.0176	0.0226	0.0306	0.0311	0.0229	0.0314		0.0047	0.0277	6.80
Goodwill HK$		0.0081	0.0646	0.051	0.0488	0.0288	0.0157	0.0146	0.0138	0.0142			0.0174	-13.19
Амортизация, млрд HK$			0.0104	0.031	0.0203	0.0522	0.0604	0.0684	0.0634	0.0657	0.7661	0.7661	0.2048	66.21
Себестоимость, млрд HK$			1.65	2.13	2.79	2.98	3.31	4.37	4.76	3.72	24.94	24.94	8.22	49.77
Товарно материальные запасы HK$			0.5965	0.9185	1.18	1.3	1.63	2.07	2.53	1.83	1.6	1.6	1.93	-0.37

	2017Q1	2017Q2	2017Q3	2017Q4	2018Q1	2018Q2	2018Q3	2018Q4	2019Q1	2019Q2	2019Q4	2020Q1	2020Q2	2020Q3	2020Q4	2021Q1	2021Q2	2021Q3	2021Q4	2022Q1	2022Q2	2022Q3	2022Q4	2023Q1	2023Q2	2023Q3	2023Q4	2024Q1	2024Q2	2024Q4	5 quarters average	CAGR 5
Наличность, млрд HK$																					2.98	3.16	3.16	2.88	22.54	2.86	2.88	2.79	2.8	3.1	2.89	1.62
Short Term Investments HK$																					0.0285	0.0299	0.0299	0.0622	0.4874	0.0559	0.0559	0.1845	0.1849	0.2224	0.1407	31.81
Long term investments HK$	0.0183	0.0183	0.0952	0.0952	0.1297	0.1297	0.1239	0.1239	0.1284	0.1284																					0.1269	-0.20
Total Receivables HK$																					2.7	2.35	2.45	2.41	19.02	2.68	2.68	2.82	2.82	2.56	2.71	-0.91
Total Current Assets HK$																					8.13	8.17	8.17	7.59	59.44	7.55	7.56	7.78	7.79	7.69	7.67	0.37
Чистые активы, млрд HK$												0.3007	0.3007	0.4204	0.4204	0.4692	0.4692	0.768	0.768	0.9039	0.9039										0.7626	14.01
Активы, млрд HK$																					9.28	9.49	9.49	8.96	70.2	9.08	9.1	9.28	9.3	9.22	9.20	0.31
Short Term Debt HK$																	0.0263		0.032		0.0282		0.0203		0.136	0.0239	0.0239	0.0201	0.0201	0.0183	0.0213	-5.20
Long Term Debt HK$									0.0023	0.0023	0.0023		0.0022																		0.0023	-1.11
Задолженность, млрд HK$																					2.54	2.58	2.58	1.71	13.42	1.59	1.61	1.66	1.67	1.61	1.63	0.25
Чистый долг, млрд HK$																					-2.88	-3.09	-3.07	-2.81	-21.89	-2.78	-2.77	-2.79	-2.7	-3.01	-2.8100	1.60
Долг, млрд HK$																	1.61		2.26		2.46		0.011	0.517	0.6521	0.0843	0.1083		0.0988	0.0884	0.2064	-32.95
Расходы на обслуживание долга HK$						0.000167	0.000146	0.000146	0.000535	0.000535											0.0031		0.0025		0.0024		0.0231		0.0455		0.0153	71.13
Goodwill HK$															0.0157		0.0153		0.0146		0.0135	0.0138	0.0138	0.0141	0.0141	0.0142	0.0142				0.0141	0.57
Амортизация, млрд HK$																					0.0331	0.0057	0.0303	0.0061	0.0312	0.0096	0.269	0.1203	0.2406		0.1341	50.46
Себестоимость, млрд HK$										0.7259											2.54	1.12	2.27	0.9988	2.03	0.8588	13.67	6.27	12.53		7.07	43.91
Товарно материальные запасы HK$																					2.32	2.53	2.53	2.15	16.83	1.83	1.83	1.82	1.82	1.6	1.78	-2.65

Share

IFRS

Reporting Annual Quarterly

	2016	2017	2018	2019	2020	2021	2022	2023	2024	2025	LTM	5 year average	CAGR 5
EPS	0.0664	0.0466	0.0644	0.0764	0.1127	0.0293	1.14	1.05	5.14		5.14	1.49	114.69
Цена акции ао		0.445	0.3	0.485	0.8725	0.72	0.851	0.766	0.6927	0.6	0.6	0.7259	-3.58
Число акций ао, млн		4752.17	7021.04	1100.19	1092.84	1089.3	1107.93	8591.02	8475.13		8475.13	4071.24	50.63
FCF/акцию		0.0414	0.0229	1.07	0.5642	-3.9E-5	0.2869	0.0323	0.123		0.123	0.2013	-26.26

	2020Q4	2021Q2	2021Q4	2022Q1	2022Q2	2022Q3	2022Q4	2023Q1	2023Q2	2023Q3	2023Q4	2024Q1	2024Q2	2025Q1	2025Q2	5 quarters average	CAGR 5
EPS		0.47	0.52		0.65		0.0653	0.2943	0.5885	0.2308	3.61	1.63	3.25			1.86	40.74
Цена акции ао				0.7304	0.823	0.9017	0.8302	0.9202	0.8092	0.7738	0.7177			0.6801	0.6	0.7162	-5.81
Число акций ао, млн	1092.84	1097.76	1089.3		1108.11	1107.75	1107.71	1105.51	1105.51	1093.17	1091.48					1100.68	-0.29
FCF/акцию					-0.1763	0.2396	0.4859	-0.0048	0.0207	1.03	0.2853	0.0185	0.037			0.2783	12.32

	5 quarters average	CAGR 5

Efficiency

IFRS

Reporting Annual Quarterly

	2016	2017	2018	2019	2020	2021	2022	2023	2024	2025	LTM	Industry average	5 year average	CAGR 5
ROE, %	17.34	10.39	12.32	13.09	16.07	16.71	4.4	16.06	74.14		74.14	14.51	25.48	35.77
ROA, %	13.56	7.79	9.05	9.28	11.79	12.29	3.23	12.45	60.91		60.91	6.32	20.13	38.88
ROIC, %				14.86	21.89	17.08	24.14	21.99				12.45	19.99	8.15
ROS, %		11.35	11.83	12.67	15.93	15.06	15.69	17.26	11.81	11.81	11.81	8.11	14.33	-4.75
ROCE, %		15.52	16.06	17.13	20.23	19.39	20.58	16.6	87.97	88.96	88.96	15.90	46.70	35.62
Ebit margin, %				16.48	18.76	17.8	17.82	18.75	14.33	14.33	14.33		16.61	-4.24
Рентаб EBITDA, %		17.71	15.79	17.54	21.02	18.35	18.61	19.79	15.96	15.96	15.96	16.11	17.73	-2.75
Чистая рентаб, %	20.62	11.35	11.83	12.67	15.93	15.06	15.69	17.26	11.81		11.81	8.57	15.15	-5.81
Operation Margin, %		11.92	14.48	15.46	18.89	17.76	17.73	18.75	14.16	14.16	14.16	11.65	16.51	-4.43
Доходность FCF, %		7.04	4.98	248.95	98.68	-0.0037	35.11	35.61					83.67	-32.22

	2019Q2	2020Q2	2021Q4	2022Q2	2022Q3	2022Q4	2023Q1	2023Q2	2023Q3	2023Q4	2024Q1	2024Q2	2025Q2	Industry average	5 quarters average	CAGR 5
ROE, %			4.38	10.34	4.07	8.15	4.48	1.5	0.6647	12.31	6.84	25.99		14.51	9.46	76.91
ROA, %			3.22	7.54	2.98	5.95	3.63	0.926	0.6364	43.43	19.33	38.25		6.32	20.51	110.48
ROIC, %	4.06	4.48					1.96	3.91	15.07	75.45		49.32		12.45	29.14	90.61
ROS, %				16.72	14.56	14.56	18.23	18.22	16.06	15.96	15.12	15.07	11.81	8.11	14.80	-5.96
ROCE, %				11.15	4.62	8.91	4.68	1.45	0.8142	5.75	10.26	53.7	88.96	15.90	31.90	155.68
Ebit margin, %								17.88	16.78	7.57	17.5	17.45	14.33		14.73	-3.11
Рентаб EBITDA, %				18.74	16.74	16.64	19.34	18.75	17.39	8.63	18.52	18.47	15.96	16.11	15.79	-1.70
Чистая рентаб, %	13.75			16.72	14.56	14.56	18.23	18.22	16.06	15.96	15.12	15.07		8.57	16.09	-3.73
Operation Margin, %				17.95	16.44	15.86	19	17.88	16.78	16.85	17.84	17.83	14.16	11.65	16.69	-3.34
Доходность FCF, %				-21.42	26.57	58.53	-0.5207	0.3263	17	39.75					23.02	-7.45

	Industry average	5 quarters average	CAGR 5

Coefficients

IFRS

Reporting Annual Quarterly

	2017	2018	2019	2020	2021	2022	2023	2024	2025	LTM	Industry average	5 year average	CAGR 5
P/E	6.87	6.19	0.759	0.6942	1.05	5.82	5.5	1.05		1.05	15.75	2.82	8.63
P/BV	0.7133	0.7624	0.0994	0.1115	0.1758	1.07	0.8485	0.7714		0.7714	3.16	0.5954	47.23
P/S	0.7792	0.7324	0.0961	0.1106	0.1584	0.9122	0.9467	0.1243		0.1243	1.64	0.4504	2.36
P/FCF	14.21	20.08	0.4017	1.01	-27145.55	2.85	2.81	0	0	0	11.74	-5427.6957	47.56
E/P	0.1456	0.1616	1.32	1.44	0.9506	1.4	1.31	0	0	0	3.37	1.28	-0.15
EV/EBIT			-3.18	-2.57	-2.03	2.98	2.86	0.4225	0.4225	0.4225		0.9310	-173.06
EV/EBITDA		-2.49	-3.16	-2.29	-1.97	2.85	2.71	0.3789		0.3789	16.72	0.3358	-169.78
EV/S			-0.5543	-0.4825	-0.3615	0.5309	0.5357	0.0605	0.0605	0.0605	1.81	0.1652	-169.94
EV/FCF			-2.32	-4.42	61929.54	13.46	12.98	2.75	2.75	2.75	16.61	12392.30	-86.53
Debt/EBITDA		0.0118	0.0301	0.1032	0.0883	0.0573	0.0814	0.0117	0.0117	0.0117	2.54	0.0501	-33.25
Netdebt/Ebitda	-3.38	-3.09	-3.61	-3.1	-2.59	-2.05	-2.08	-0.3992	-0.3992	-0.3992	0.97	-1.5037	-31.20
Debt/Ratio			0.0039	0.0161	0.0132	0.0091	0.0119	0.0096	0.0096	0.0096	0.21	0.0107	-6.17
Debt/Equity			0.0055	0.0219	0.018	0.0124	0.0145	0.0117	0.2116	0.2116	0.79	0.0536	63.70
Debt/Net Income			0.0416	0.1362	0.1076	0.0679	0.0934	0.0158	0.0158	0.0158	3.20	0.0601	-31.87
PEG									0.0453	0.0453		0.0453	0.00
Бета							0.0407	3.13	-0.0824	-0.0824	0.81	1.03	-226.51
Индекс Альтмана	1.82	1.94	1.32	1.45	1.5		15.93	3.36	6.37	6.37	7.17	5.72	34.45

	2019Q2	2019Q4	2020Q2	2020Q4	2021Q2	2021Q4	2022Q2	2022Q3	2022Q4	2023Q1	2023Q2	2023Q3	2023Q4	2024Q1	2024Q2	2024Q4	2025Q1	2025Q2	Industry average	5 quarters average	CAGR 5
P/E						3.46	1.3	3.54	1.63	3.13	3.45	3.39	0.4696	0.5236	0.5588				15.75	1.68	-30.52
P/BV							0.1348	0.144	0.1326	0.1401	0.1106	0.8047	0.8424	0.8747	0.8235	0.7552			3.16	0.8201	-1.26
P/S	3.47						0.2179	0.5149	0.237	0.5701	0.5623	0.5632	0.0806	0.0872	0.0869				1.64	0.2760	-31.16
P/FCF							-4.67	3.76	1.71	-192.05	306.45	5.88	2.52						11.74	24.90	8.06
E/P				0.3234	0.2047	0.2894	0.7673	0.2828	0.6143	0.3198	0.7274	0.2982	0.6441						3.37	0.5208	0.95
EV/EBIT											-24.45	12.31	1.89	1.88	0.8735			0.4225		3.48	-49.05
EV/EBITDA							-3.52		0.6807	-42.45	-7.86	1.68	0.366	0.4233	0.3322				16.72	-1.0117	-153.11
EV/S	1.31									-8.21	-4.37	2.07	0.1434	0.3288	0.1524			0.0605	1.81	0.5510	-50.66
EV/FCF										352.33	-682.52	2.88	1.46	24.56	11.36			2.75	16.61	8.60	-0.92
Debt/EBITDA									0.1331	1.5	0.9735	0.3088	0.0508		0.0227			0.0117	2.54	0.2735	-58.70
Netdebt/Ebitda							-3.67	-9.53	-4.76	-8.14	-32.68	-10.18	-1.3	-1.28	-0.6207			-0.3992	0.97	-2.7560	-47.68
Debt/Ratio	0.0042	0.0039	0.0047							0.0074	0.0093	0.0093	0.0119		0.0106	0.0096		0.0096	0.21	0.0102	0.64
Debt/Equity	0.006	0.0055	0.0063							0.0091	0.0115	0.0113	0.0145		0.013	0.0117		0.2116	0.79	0.0524	79.67
Debt/Net Income	0.1678		0.1645							1.59	1	0.3343	0.0275		0.0278			0.0158	3.20	0.2811	-56.38
PEG																		0.0453		0.0453	0.00
Бета																	-2.06	-0.0824	0.81	-1.0712	-80.00
Индекс Альтмана							0.7652										3.36	6.37	7.17	3.50	102.67

Dividends

IFRS

Reporting Annual Quarterly

	2014	2015	2016	2017	2018	2019	2020	2021	2022	2023	2024	2025	LTM	Industry average	5 year average	CAGR 5
Див.выплата, млрд	0.0222	0.0222	0.067	0.0891	0.088	0.088	0.1408	0.3509	0.4302	0.5043					0.3028	41.79
Дивиденд				0.045	0.09	0.05	0.0865	0.3329	0.3417	0.2879	0.3002	0.0322	0.3324		0.2590	-37.32
Див доход, ао, %				7.64	19.54	11.62	15.13	31.81	45.56	44.17	97.23	50.03	71.9	5.57	53.76	9.48
Дивиденды / прибыль, %			11.16	21.85	16.85	14.11	15.64	32.37	27.3	37.24	9.05		9.05	40.00	24.32	-10.36

	2019Q3	2020Q2	2020Q3	2021Q1	2021Q2	2021Q3	2022Q1	2022Q2	2022Q3	2022Q4	2023Q1	2023Q2	2023Q3	2023Q4	2024Q1	2024Q2	Industry average	5 quarters average	CAGR 5
Див.выплата, млрд							0.0809	0.0809	0.0918	0.0918	0.1022	1.6	0.8844	1.77	0.1231	0.2467		0.9248	-31.20
Дивиденд	0.005	0.0076	0.0789	0.1129	0.1	0.12		0.15	0.1917			0.2142	0.21					0.1772	11.84
Див доход, ао, %	1.18	1.75	14.61	11.09	8.73	9.94		18.23	21.26			26.47	27.14				5.57	20.61	22.25
Дивиденды / прибыль, %							23.12	11.56	32.49	16.25	31.4	246.08	350.6	44.77	6.93	6.94	40.00	131.06	-51.02

Other

IFRS

Reporting Annual Quarterly

	2020	2021	2022	2023	2024	LTM	CAGR 5
CAPEX/Выручка, %	2.1	4.84	4.1	3.17	0.2701	0.2701	-33.65
Персонал, чел				1 747	1 771		0.68

	2023Q2	2023Q3	2023Q4	2024Q1	2024Q2	CAGR 5
CAPEX/Выручка, %	3.42	2.89	2.87	0.4877	0.4887	-32.24

	CAGR 5

Investing Port

PAX Global Technology Limited

Reporting PAX Global Technology Limited

Capitalization

Balance sheet

Share

Efficiency

Coefficients

Dividends

Pay for your subscription

Other