Xinyi Glass Holdings Limited (XYIGF) 📈: отчетность и дивиденды за 2025

Capitalization

IFRS

Reporting Annual Quarterly

	2015	2016	2017	2018	2019	2020	2021	2022	2023	2024	LTM	5 year average	CAGR 5
Капитализация, млрд HK$	2.41	3.11	4.11	5.2	4.43	6.38	12.81	8.55	6.53		6	7.74	8.07
Выручка, млрд HK$		12.85	14.73	16.01	16.26	18.62	30.46	25.75	26.8	22.32	22.32	24.79	3.69
Чистая прибыль, млрд HK$		3.21	4.01	4.24	4.48	6.42	11.56	5.13	5.37	3.37	3.37	6.37	-12.09
EV, млрд HK$		8.02	9.52	10.57	10.14	12.74	19.11	67.48	39.68	38.28	38.28	35.46	24.61
EBIT, млрд HK$		4.74	5.77	6.1	5.63	6.31	13.24	6.37	6.85	4.43	4.43	7.44	-6.83
EBITDA, млрд HK$		4.74	5.77	6.1	5.63	7.47	14.77	7.87	8.36	5.88	5.88	8.87	-4.67
OIBDA, млрд HK$						57.47	125.59	8.08	8.64	6.7	6.7	41.30	-34.94
Баланс стоимость, млрд HK$		13.18	18.24	18.62	20.85	27.88	34.6	31.97	35.75	36.49	36.49	33.34	5.53
FCF, млрд HK$		1.81	0.3294	2.37	0.867	0.8754	7.94	4.07	1.63	0.5167	0.5167	3.01	-10.01
Операционный денежный поток, млрд HK$		3.56	3.52	4.64	3.78	4.5	10.95	6.74	5	5.59	5.59	6.56	4.43
Операционная прибыль, млрд HK$		3.34	4.09	4.55	4.56	6.36	12.47	5.34	5.64	4.19	4.19	6.80	-8.01
Операционные расходы, млрд HK$		1.54	1.72	2.02	2.24	2.47	3.66	3.87	2.97	2.54	2.54	3.10	0.56
CAPEX, млрд HK$		1.76	3.2	2.27	2.91	3.63	3.01	2.67	3.37	5.07	5.07	3.55	6.91

	2019Q3	2019Q4	2020Q2	2020Q4	2021Q2	2021Q3	2021Q4	2022Q1	2022Q2	2022Q3	2022Q4	2023Q2	2023Q4	2024Q2	2024Q4	5 quarters average	CAGR 5
Капитализация, млрд HK$	32.19	4.63	4.59	9.28	14.66		10.54		9.31		6.76	6.88	4.84			7.67	-14.41
Выручка, млрд HK$			7.13	11.48	13.58		16.88		13.65		12.1	12.62	14.18	11.81	10.52	12.25	-2.76
Чистая прибыль, млрд HK$						3.09	6.18	1.65	3.3	0.9111	1.82	2.15	3.22	2.73	0.6393	2.11	-18.88
EV, млрд HK$			11.16	15.64	21.48		16.84		13.65		17.11	59.83	39.32	47.72	37.9	40.38	17.24
EBIT, млрд HK$						3.28	7.14	1.7	3.73	0.9697	1.5	2.1	3.15	2.66	1.77	2.24	3.37
EBITDA, млрд HK$			1.7	4.48	6.13		7.14		3.73		2.25	2.84	3.92	3.42	2.46	2.98	1.80
OIBDA, млрд HK$											15.03	2.58	3.85	3.59	3.11	5.63	-27.03
Баланс стоимость, млрд HK$			20.34	27.88	31.21		34.6		32.81		31.97	31.62	35.75	35.75	34.28	33.87	1.41
FCF, млрд HK$			-0.08	1.81	1.43		7.34		3.08		1.59	-2.04	19.53	-0.3254	0.8421	3.92	-11.94
Операционный денежный поток, млрд HK$					1.26	4.22	4.22	1.97	3.97		3.37	11.99	31.89	2.14	3.45	10.57	0.47
Операционная прибыль, млрд HK$			1.19	3.82	5.42		6.32		2.98		1.5	1.89	3.15	2.9	1.29	2.15	-2.97
Операционные расходы, млрд HK$			1.26	1.51	1.78		2.26		2.26		1.2	1.77	1.66	1.15	1.4	1.44	3.13
CAPEX, млрд HK$					0.4435	0.7553	0.7553	0.3599	0.8879		1.78	14.02	12.35	2.47	2.6	6.64	7.87

Cash flow Cash flow quarterly Assets

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 HK$				2.76	3.05	4.6	5.1	5.24	9.22	3.18	1.99	1.55	1.55	4.24	-21.62
Short Term Investments HK$				0.038	0.0584	0.1238	-1.67	0.2236	0.3145	0.7342	0.3989	0.1298	0.1298	0.3602	-10.31
Long term investments HK$	2.12	0.0747	2.54	3.26	4.42	4.72	5.61							4.11	17.17
Total Receivables HK$				0.7943	2.28	1.65	3.93	5.63	6.2	2.65	3.36	8.46	8.46	5.26	8.49
Total Current Assets HK$				6.54	7.93	9.2	10.31	12.94	19.43	12.92	13.61	12.55	12.55	14.29	-0.61
Чистые активы, млрд HK$			11.97	11.83	12.93	13.08	17.8	20.96	23.37	21.78	1.65		1.66	17.11	-37.85
Активы, млрд HK$				24.02	30.31	32.68	36.25	45.07	56.5	52.23	50.81	51.17	51.17	51.16	2.57
Short Term Debt HK$				3.17	2.07	3.09	4.46	3.81	4.63	5.81	5.26	5.79	5.79	5.06	8.73
Long Term Debt HK$				4.51	6.4	6.87	6.35	7.79	10.89	7.72	2.92	2	2	6.26	-23.81
Задолженность, млрд HK$				10.78	12	13.98	15.33	17.1	21.79	20.14	14.95	14.58	14.58	17.71	-3.14
Чистый долг, млрд HK$				4.91	5.42	5.37	5.72	6.41	6.32	10.36	6.2	6.24	6.24	7.11	-0.54
Долг, млрд HK$				7.67	8.47	9.97	10.81	11.6	15.52	13.54	8.19	7.79	7.79	11.33	-7.65
Interest income HK$				0.0508	0.0545	0.0712	0.092	0.0378	0.0664	0.1109	0.197			0.1008	16.45
Расходы на обслуживание долга HK$				0.1277	0.1511	0.2137	0.2739	0.1928	0.1551	0.3715	0.5034	0.181	0.181	0.2808	-1.26
Чист. проц. доходы, млрд HK$				-0.0768	-0.0966	-0.1425	-0.1819	-0.155	-0.0887	-0.2607	-0.3064		0.0253	-0.1985	10.99
Goodwill HK$		0.0559	0.0559	0.0559	0.0559	0.0559	0.0559	0.0559	0.0559	0.0559	0.0559			0.0559	0.00
Амортизация, млрд HK$				0.0000	0.0001	0.000161	0.000172	1.17	1.53	1.5	1.51	1.45	1.45	1.43	4.38
Себестоимость, млрд HK$				8.19	9.28	10.14	10.38	10.84	14.68	17.06	18.19	15.59	15.59	15.27	7.54
Товарно материальные запасы HK$				1.32	1.7	1.75	2.04	2.5	4.17	4.3	3.81	3.72	3.72	3.70	8.27

	2016Q4	2017Q3	2017Q4	2018Q1	2018Q2	2018Q3	2018Q4	2019Q1	2019Q2	2019Q3	2019Q4	2020Q2	2020Q3	2020Q4	2021Q1	2021Q2	2021Q3	2021Q4	2022Q1	2022Q2	2022Q3	2022Q4	2023Q2	2023Q4	2024Q2	2024Q4	5 quarters average	CAGR 5
Наличность, млрд HK$												4.68		5.24		5.03		9.22		11.47		3.18	3.78	2.49	1.34	1.46	2.45	-14.42
Short Term Investments HK$												0.4876		0.2236		2.22		0.3145		1.01		0.7342	0.2525	0.0424	0.0435	0.1219	0.2389	-30.17
Long term investments HK$		0.1456	0.1487	0.7257	0.6835	4.72	4.72	5.14	5.14	5.61	5.61																5.24	3.52
Total Receivables HK$																	4.04	6.2	3.02	5.1	2.65	4.57	2.96	3.36	7.69	7.95	5.31	11.71
Total Current Assets HK$																	19.43	19.43	22.68	22.68	12.92	12.92	13.62	13.61	13.55	11.79	13.10	-1.81
Чистые активы, млрд HK$													20.96	20.96	21.16	21.16	23.37	23.37	22.09	22.09	21.78	21.78					22.22	-1.40
Активы, млрд HK$												37.7		45.07		51.63		56.5		58.75		52.23	51.6	50.81	51.08	48.08	50.76	-1.64
Short Term Debt HK$												2.87		3.81		4.89		4.63		6.91		5.81	6.93	5.26	5.15	5.44	5.72	-1.31
Long Term Debt HK$												8.38		7.79		6.96		10.89		8.9		7.72	6.01	2.92	1.96	1.88	4.10	-24.61
Задолженность, млрд HK$												17.27		17.1		20.33		21.79		25.83		20.14	19.87	14.95	15.22	13.7	16.78	-7.42
Чистый долг, млрд HK$												6.57		6.41		6.86		6.32		4.35		10.36	9.16	5.7	5.78	5.87	7.37	-10.74
Долг, млрд HK$												11.25		11.6		11.85		15.52		15.82		13.54	12.94	8.19	7.11	7.32	9.82	-11.57
Расходы на обслуживание долга HK$												0.1665		0.0902		0.0787		0.0977		0.1373		0.2686	0.3093	0.2278	0.1711	0.01	0.1974	-48.22
Goodwill HK$	0.0559	0.0018	0.0559			0.0559	0.0559				0.0559			0.0559				0.0559				0.0559		0.0559			0.0559	0.00
Амортизация, млрд HK$												0.0001		0.0001		0.0001		0.0001		0.0001		0.7479	0.7371	0.7748	0.7634	0.6866	0.7420	-1.70
Себестоимость, млрд HK$												4.69		6.15		6.38		8.31		8.41		9.4	8.96	9.37	7.76	7.83	8.66	-3.59
Товарно материальные запасы HK$																	4.17	4.17	5	5	4.3	4.3	4.24	3.81	4.33	3.49	4.03	-4.09

Share

IFRS

Reporting Annual Quarterly

	2016	2017	2018	2019	2020	2021	2022	2023	2024	2025	LTM	5 year average	CAGR 5
EPS	0.1084	0.1326	0.1361	0.1309	0.267	0.0848	1.26	1.29	0.7923		0.7923	0.7388	24.30
Цена акции ао		1.22	1.11	1.29	2.8	2.45	1.9	1.08	0.97	0.99	0.99	1.48	-16.58
Число акций ао, млн	4056.85	4110.16	4018.07	4020.03	4047.1	4071.81	4073.09	4160.3	4252.14		4252.14	4120.89	0.99
FCF/акцию	0.4458	0.0802	0.5906	0.2157	0.2163	1.95	0.9997	0.3918	0.1215		0.1215	0.7359	-10.89

	2019Q3	2019Q4	2020Q2	2020Q4	2021Q1	2021Q2	2021Q4	2022Q1	2022Q2	2022Q3	2022Q4	2023Q1	2023Q2	2023Q3	2023Q4	2024Q2	2024Q4	2025Q1	2025Q2	5 quarters average	CAGR 5
EPS				0.0847	0.0848	1.33	1.54		0.8192		0.4443		0.5197		0.7699	0.6463	0.1503			0.5061	-19.49
Цена акции ао								2.59	2.29	1.9	1.65	1.99	1.66	1.47	1.16			0.954	0.99	1.25	-9.82
Число акций ао, млн	31290.21	4020.03	4024.47	4047.1		4082.52	4071.81		4055.58		4105.22		4132.61		4179					4108.84	0.52
FCF/акцию									0.7603		0.387		-0.4925		4.67	-0.077	0.198			0.9371	-12.54

Efficiency

IFRS

Reporting Annual Quarterly

	2013	2014	2015	2016	2017	2018	2019	2020	2021	2022	2023	2024	2025	LTM	Industry average	5 year average	CAGR 5
ROE, %				24.38	22.01	22.75	21.48	23.03	33.4	3.4	15.84	9.33		9.33	14.51	17.00	-16.53
ROA, %				13.38	13.24	12.96	12.35	14.25	20.45	2.08	10.41	6.61		6.61	6.32	10.76	-14.24
ROIC, %			14.51	21.74	21.47	22.24	20.73	21.06	33.39	13.32	16.48			25.94	12.45	21.00	-4.48
ROS, %					27.25	26.46	27.54	34.5	37.94	19.91	20.02	15.09	15.09	15.09	8.11	21.61	-16.84
ROCE, %					31.5	32.61	26.88	22.54	38.15	15.8	17.35	11.26	12.11	12.11	15.80	18.93	-20.51
Ebit margin, %							34.6	33.87	44.84	24.75	25.55	19.84	19.84	19.84		26.96	-15.05
Рентаб EBITDA, %					39.15	38.08	34.6	40.15	48.5	30.55	31.19	26.34	26.34	26.34	16.11	32.58	-11.49
Чистая рентаб, %				25.01	27.25	26.46	27.54	34.5	37.94	19.91	20.02	15.09		15.09	8.58	25.49	-15.24
Operation Margin, %					27.79	28.39	28.04	34.17	40.95	20.73	21.06	18.75	18.75	18.75	11.65	24.05	-14.46
Чистая процентная маржа, %	35.45	12.56	18.44	25.01	27.25	26.46	27.54	34.5	37.94					37.94	8.85	30.74	6.84
Доходность FCF, %		-11.36	29.92	58.17	8.02	45.63	19.58	13.71	61.99	47.6	34.31					35.44	11.87

	2017Q4	2018Q2	2018Q4	2020Q2	2020Q4	2021Q2	2021Q4	2022Q2	2022Q4	2023Q2	2023Q4	2024Q2	2024Q4	2025Q2	Industry average	5 quarters average	CAGR 5
ROE, %				6.8	18.08	17.23	17.86	10.07	5.7	3.65	11.85	9.32	1.88		14.51	6.48	-19.90
ROA, %				3.67	11.18	10.41	10.94	5.63	3.49	4.14	6.28	5.36	1.29		6.32	4.11	-18.05
ROIC, %	11.73	9.9	11.51	7.37	15.16	18.5	17.5		12.03		23.91		6.05		12.45	15.60	-20.03
ROS, %					43.89	39.61	36.6	24.21	15.06	17.02	22.69	23.12	6.08	15.09	8.11	16.80	-2.38
ROCE, %					16	19.59	20.58	11.33	4.67	1.53	7.99	6.78	4.63	12.11	15.80	6.61	51.25
Ebit margin, %									12.39	16.65	22.2	22.5	16.85	19.84		19.61	3.57
Рентаб EBITDA, %					38.99	45.17	42.31	27.33	18.57	22.49	27.67	28.97	23.38	26.34	16.11	25.77	3.21
Чистая рентаб, %				19.38	43.89	39.61	36.6	24.21	15.06	17.02	22.69	23.12	6.08		8.58	16.79	-16.59
Operation Margin, %					33.29	39.93	37.44	21.85	12.39	14.94	22.2	24.54	12.25	18.75	11.65	18.54	4.65
Доходность FCF, %								33.13	23.51	-3.78	51.73					26.15	11.78

	Industry average	5 quarters average	CAGR 5

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	0.9676	1.02	1.23	0.9891	0.9939	1.11	11.14	6.24	9.51		9.51	15.88	5.80	57.10
P/BV	0.2359	0.2251	0.2792	0.2125	0.2289	0.3703	1.78	0.9333	0.8756		0.8756	3.19	0.8376	30.78
P/S	0.242	0.2788	0.3247	0.2724	0.3429	0.4206	2.22	1.25	1.43		1.43	1.66	1.13	33.06
P/FCF		12.46	2.19	5.11	7.29	1.61	2.1	2.91	2.68	11.61	11.61	11.74	4.18	48.46
E/P		0.9776	0.8147	1.01	1.01	0.902	0.5994	0.821	0.8942	0.5615	0.5615	3.37	0.7556	-9.04
EV/EBIT				1.94	2.81	1.19	10.59	5.79	8.64	8.64	8.64		6.97	48.66
EV/EBITDA	1.69	1.65	1.73	1.8	1.7	1.29	8.58	4.75	6.51		6.51	16.78	4.57	30.81
EV/S		0.6466	0.6601	0.6239	0.6845	0.6275	2.62	1.48	1.71	1.71	1.71	1.83	1.63	22.20
EV/FCF		28.91	4.45	11.7	14.56	2.41	16.57	24.34	74.08	74.08	74.08	16.72	38.30	98.40
Debt/EBITDA		1.47	1.63	1.92	1.55	1.05	1.72	0.9799	1.33	1.33	1.33	2.54	1.28	4.84
Netdebt/Ebitda		0.9396	0.8807	1.02	0.8579	0.4281	1.32	0.7418	1.06	1.06	1.06	0.97	0.9220	19.88
Debt/Ratio		0.2794	0.3051	0.2983	0.2575	0.2748	0.2592	0.1612	0.1523	0.1523	0.1523	0.21	0.2000	-11.13
Debt/Equity		0.4642	0.5353	0.5187	0.4162	0.4487	0.4234	0.2291	0.2136	0.3986	0.3986	0.63	0.3427	-2.34
Debt/Net Income		2.11	2.35	2.41	1.81	1.34	2.64	1.53	2.31	2.31	2.31	3.21	2.03	11.51
PEG										-18.14	-18.14		-18.1400	0.00
Бета					0.95	0.98	1.18	-1.98	1.47	0.1756	0.1756	0.92	0.3651	-29.10
Индекс Альтмана		2.89	2.94	3.15	3.29	4.18	2.57	26.36	3.84	4.57	4.57	7.17	8.30	1.80

	2019Q2	2019Q4	2020Q2	2020Q4	2021Q2	2021Q4	2022Q2	2022Q4	2023Q2	2023Q4	2024Q2	2024Q4	2025Q1	2025Q2	Industry average	5 quarters average	CAGR 5
P/E			3.32	1.84	2.73	1.71	2.82	3.71	1.18	1.69	1.84	3.61			15.88	2.41	-0.54
P/BV			0.2258	0.3329	0.4698	0.3046	0.2837	0.2113	1.6	0.9375	1.17	0.9318			3.19	0.9701	34.55
P/S			0.6437	0.8085	1.08	0.6241	0.6819	0.5586	0.2336	0.273	0.3078	0.643			1.66	0.4032	2.85
P/FCF							3.02	4.25	-26.49	1.93				11.61	11.74	-1.1360	30.91
E/P		0.5085	0.3011	0.5429	0.3667	0.5864	0.3551	0.2697	0.3122	0.6652				0.5615	3.37	0.4327	9.60
EV/EBIT								5.8	28.46	12.49	17.96	21.38		8.64		17.79	-21.21
EV/EBITDA			6.56	3.49	3.5	2.36	3.66	7.62	1.2	1.62	1.72	3			16.78	3.03	-17.01
EV/S				1.36	1.58	0.9975	1	1.41	4.74	2.77	4.04	3.6		1.71	1.83	3.37	-18.45
EV/FCF							4.43	10.77	-29.39	2.01	-146.66	45.01		74.08	16.72	-10.9900	-220.31
Debt/EBITDA				2.59	1.93	2.17	4.24	6.02	4.56	2.09	2.08	2.98		1.33	2.54	2.61	-21.84
Netdebt/Ebitda				1.43	1.12	0.8853	1.17	4.61	3.23	1.45	1.69	2.39		1.06	0.97	1.96	-19.98
Debt/Ratio				0.2575	0.2295	0.2748	0.2692	0.2592	0.2508	0.1612	0.1393	0.1523		0.1523	0.21	0.1712	-9.49
Debt/Equity				0.4162	0.3797	0.4487	0.4821	0.4234	0.4093	0.2291	0.199	0.2136		0.3986	0.63	0.2899	-0.53
Debt/Net Income				2.3	2.2	2.51	4.79	7.43	6.02	2.55	2.61	11.45		2.31	3.21	4.99	-17.43
PEG														-18.14		-18.1400	0.00
Бета													1.18	0.1756	0.92	0.6778	-61.42
Индекс Альтмана	2.27	2.57	2.2	2.95	2.99	3.31	3.76	1.84					3.84	4.57	7.17	3.46	6.66

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	0.9021	0.6079	1.32	1.72	2.12	2.08	1.89	5.18	0.9337	1.88					2.39	-2.00
Дивиденд				0.2556	0.0675	0.3163	0.2306	1.36	1.26	0.0614	0.0872	0.1127	0.1525		0.5763	-39.23
Див доход, ао, %				25.59	5.22	28.71	14.62	43.22	85.73	5.3	8.07	14.12	12.1	5.45	31.29	-20.05
Дивиденды / прибыль, %			41.1	42.87	50.12	46.54	29.46	44.83	71.25	17.4	55.68		55.68	40.01	43.72	13.58

	2019Q2	2019Q3	2020Q2	2020Q3	2020Q4	2021Q1	2021Q2	2021Q3	2021Q4	2022Q2	2022Q3	2022Q4	2023Q2	2023Q3	2023Q4	2024Q4	Industry average	5 quarters average	CAGR 5
Див.выплата, млрд			0.9461	0.9461	0.9461	2.59	2.59	2.59	2.59			3.65			7.29	1.88		3.60	-6.21
Дивиденд	0.0344	0.2819	0.0387	0.1919			0.6999	0.66		0.8568	0.4		0.4681	0.2933				0.5356	-14.97
Див доход, ао, %	3.14	27.4	3.39	12.18			19.49	17.26		37.34	21		28.12	19.94			5.45	24.73	2.93
Дивиденды / прибыль, %			68.44	37.55	18.77	96.35	48.17	83.84	41.92			200.47			226.59	293.46	40.01	169.26	28.48

Other

IFRS

Reporting Annual Quarterly

	2018	2019	2020	2021	2022	2023	2024	LTM	CAGR 5
Всего задолженность	6.6	8.42	8.69						9.60
CAPEX/Выручка, %			19.49	9.87	10.35	12.58	22.73	22.73	3.12
Персонал, чел				14 059	14 706	15 068	15 816		2.99

	2022Q4	2023Q2	2023Q4	2024Q2	2024Q4	CAGR 5
CAPEX/Выручка, %	14.69	111.09	87.13	20.91	24.76	11.01

	CAGR 5

Investing Port

Xinyi Glass Holdings Limited

Reporting Xinyi Glass Holdings Limited

Capitalization

Balance sheet

Share

Efficiency

Coefficients

Dividends

Pay for your subscription

Other