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

Capitalization

IFRS

Reporting Annual Quarterly

	2015	2016	2017	2018	2019	2020	2021	2022	2023	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
Выручка, млрд HK$	11.46	12.85	14.73	16.01	16.26	18.62	30.46	25.75	26.8	26.8
Чистая прибыль, млрд HK$	2.11	3.21	4.01	4.24	4.48	6.42	11.56	5.13	5.37	5.37
EV, млрд HK$	7.14	8.02	9.52	10.57	10.14	12.74	19.11	67.48	40.96	40.46
EBIT, млрд HK$	2.47	4.74	5.77	6.1	5.63	6.31	13.24	6.37	6.85	5.03
EBITDA, млрд HK$	3.26	4.74	5.77	6.1	5.63	7.47	14.77	7.87	8.36	6.55
Баланс стоимость, млрд HK$	12.72	13.18	18.24	18.62	20.85	27.88	34.6	31.97	35.75	35.75
FCF, млрд HK$	0.7225	1.81	0.3294	2.37	0.867	0.8754	7.94	4.07	1.63	2.24
Операционный денежный поток, млрд HK$	2.64	3.56	3.52	4.64	3.78	4.5	10.95	6.74	5	5.61
Операционная прибыль, млрд HK$	2.11	3.34	4.09	4.55	4.56	6.36	12.47	5.34	5.64	5.03
Операционные расходы, млрд HK$	1.43	1.54	1.72	2.02	2.24	2.47	3.66	3.87	2.97	3.43
CAPEX, млрд HK$	1.91	1.76	3.2	2.27	2.91	3.63	3.01	2.67	3.37	3.37

	2019Q3	2019Q4	2020Q2	2020Q4	2021Q1	2021Q2	2021Q3	2021Q4	2022Q1	2022Q2	2022Q3	2022Q4	2023Q2	2023Q4	2024Q2	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
Выручка, млрд HK$		8.81	7.13	11.48		13.58		16.88		13.65		12.1	12.62	14.18	11.81
Чистая прибыль, млрд HK$						5.38	3.09	6.18	1.65	3.3	0.9111	1.82	2.15	3.22	2.73
EV, млрд HK$		10.34	11.16	15.64		21.48		16.84		13.65		17.11	59.83	40.61	47.73
EBIT, млрд HK$						6.13	3.28	7.14	1.7	3.73	0.9697	1.5	2.1	3.15	2.66
EBITDA, млрд HK$		2.39	1.7	4.48		6.13		7.14		3.73		2.25	2.84	3.92	3.42
Баланс стоимость, млрд HK$		20.85	20.34	27.88		31.21		34.6		32.81		31.97	31.62	35.75	35.75
FCF, млрд HK$		0.8	-0.08	1.81		1.43		7.34		3.08		1.59	-2.04	19.53	-0.3254
Операционный денежный поток, млрд HK$					1.26	1.26	4.22	4.22	1.97	3.97		3.37	11.99	31.89	2.14
Операционная прибыль, млрд HK$		1.86	1.19	3.82		5.42		6.32		2.98		1.5	1.89	3.15	2.9
Операционные расходы, млрд HK$		1.33	1.26	1.51		1.78		2.26		2.26		1.2	1.77	1.66	1.15
CAPEX, млрд HK$					0.4435	0.4435	0.7553	0.7553	0.3599	0.8879		1.78	14.02	12.35	2.47

	5 quarters average	CAGR 5

Cash flow Cash flow quarterly Assets

Balance sheet

IFRS

Reporting Annual Quarterly

	2013	2014	2015	2016	2017	2018	2019	2020	2021	2022	2023	LTM	5 year average	CAGR 5
Наличность, млрд HK$			1.3	2.76	3.05	4.6	5.1	5.24	9.22	3.18	1.99	2.49
Short Term Investments HK$			0.0843	0.038	0.0584	0.1238	-1.67	0.2236	0.3145	0.7342	0.3989	0.0424
Long term investments HK$	2.12	0.0747	2.54	3.26	4.42	4.72	5.61
Total Receivables HK$			1.93	0.7943	2.28	1.65	3.93	5.63	6.2	2.65	3.36	7.27
Total Current Assets HK$			5	6.54	7.93	9.2	10.31	12.94	19.43	12.92	13.61	13.61
Чистые активы, млрд HK$			11.97	11.83	12.93	13.08	17.8	20.96	23.37	21.78	1.65	1.66
Активы, млрд HK$			21.42	24.02	30.31	32.68	36.25	45.07	56.5	52.23	50.81	50.81
Short Term Debt HK$			2.51	3.17	2.07	3.09	4.46	3.81	4.63	5.81	5.26	5.26
Long Term Debt HK$			3.51	4.51	6.4	6.87	6.35	7.79	10.89	7.72	2.92	2.92
Задолженность, млрд HK$			8.7	10.78	12	13.98	15.33	17.1	21.79	20.14	14.95	14.95
Чистый долг, млрд HK$			4.73	4.91	5.42	5.37	5.72	6.41	6.32	10.36	6.2	5.7
Долг, млрд HK$			6.03	7.67	8.47	9.97	10.81	11.6	15.52	13.54	8.19	8.18
Interest income HK$				0.0508	0.0545	0.0712	0.092	0.0378	0.0664	0.1109	0.197
Расходы на обслуживание долга HK$			0.0902	0.1277	0.1511	0.2137	0.2739	0.1928	0.1551	0.3715	0.5034	0.5034
Чист. проц. доходы, млрд HK$				-0.0768	-0.0966	-0.1425	-0.1819	-0.155	-0.0887	-0.2607	-0.3064	0.0253
Goodwill HK$		0.0559	0.0559	0.0559	0.0559	0.0559	0.0559	0.0559	0.0559	0.0559	0.0559
Амортизация, млрд HK$			0.7951	0.0000	0.0001	0.000161	0.000172	1.17	1.53	1.5	1.51	1.51
Себестоимость, млрд HK$			8.33	8.19	9.28	10.14	10.38	10.84	14.68	17.06	18.19	18.33
Товарно материальные запасы HK$			1.22	1.32	1.7	1.75	2.04	2.5	4.17	4.3	3.81	3.81

	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	5 quarters average	CAGR 5
Наличность, млрд HK$											5.1	4.68		5.24		5.03		9.22		11.47		3.18	3.78	2.49	1.34
Short Term Investments HK$											-1.67	0.4876		0.2236		2.22		0.3145		1.01		0.7342	0.2525	0.0424	0.0435
Long term investments HK$		0.1456	0.1487	0.7257	0.6835	4.72	4.72	5.14	5.14	5.61	5.61
Total Receivables HK$																8.87	4.04	6.2	3.02	5.1	2.65	4.57	2.96	3.36	3.26
Total Current Assets HK$																18.53	19.43	19.43	22.68	22.68	12.92	12.92	13.62	13.61	13.55
Чистые активы, млрд HK$													20.96	20.96	21.16	21.16	23.37	23.37	22.09	22.09	21.78	21.78
Активы, млрд HK$											36.25	37.7		45.07		51.63		56.5		58.75		52.23	51.6	50.81	51.08
Short Term Debt HK$											4.46	2.87		3.81		4.89		4.63		6.91		5.81	6.93	5.26	5.15
Long Term Debt HK$										6.35	6.35	8.38		7.79		6.96		10.89		8.9		7.72	6.01	2.92
Задолженность, млрд HK$											15.33	17.27		17.1		20.33		21.79		25.83		20.14	19.87	14.95	15.22
Чистый долг, млрд HK$											5.72	6.57		6.41		6.86		6.32		4.35		10.36	9.16	5.7	5.78
Долг, млрд HK$											10.81	11.25		11.6		11.85		15.52		15.82		13.54	12.94	8.19	7.11
Расходы на обслуживание долга HK$											0.1813	0.1665		0.0902		0.0787		0.0977		0.1373		0.2686	0.3093	0.2278	0.1711
Goodwill HK$	0.0559	0.0018	0.0559			0.0559	0.0559				0.0559			0.0559				0.0559				0.0559		0.0559
Амортизация, млрд HK$											0.0000	0.0001		0.0001		0.0001		0.0001		0.0001		0.7479	0.7371	0.7748	0.7634
Себестоимость, млрд HK$											5.62	4.69		6.15		6.38		8.31		8.41		9.4	8.96	9.37	7.76
Товарно материальные запасы HK$																3.24	4.17	4.17	5	5	4.3	4.3	4.24	3.81	4.33

	5 quarters average	CAGR 5

Share

IFRS

Reporting Annual Quarterly

	2015	2016	2017	2018	2019	2020	2021	2022	2023	2024	LTM	5 year average	CAGR 5
EPS	0.0754	0.1084	0.1326	0.1361	0.1309	0.267	0.0848	1.26	1.29		1.29
Цена акции ао		0.815	1.22	1.11	1.29	2.8	2.45	1.9	1.08	0.97	0.97
Число акций ао, млн	4139.48	4056.85	4110.16	4018.07	4020.03	4047.1	4071.81	4073.09	4160.3		4160.3
FCF/акцию	0.1745	0.4458	0.0802	0.5906	0.2157	0.2163	1.95	0.9997	0.3918		0.5389

	2019Q3	2019Q4	2020Q2	2020Q3	2020Q4	2021Q1	2021Q2	2021Q3	2021Q4	2022Q1	2022Q2	2022Q3	2022Q4	2023Q1	2023Q2	2023Q3	2023Q4	2024Q2	5 quarters average	CAGR 5
EPS				0.08	0.0847	0.0848	1.33		1.54		0.8192		0.4443		0.5197		0.7699	0.6463
Цена акции ао								3.82	2.59	2.59	2.29	1.9	1.65	1.99	1.66	1.47	1.16
Число акций ао, млн	31290.21	4020.03	4024.47		4047.1		4082.52		4071.81		4055.58		4105.22		4132.61		4179
FCF/акцию											0.7603		0.387		-0.4925		4.67	-0.077

	5 quarters average	CAGR 5

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, %			16.61	24.38	22.01	22.75	21.48	23.03	33.4	3.4	15.84			15.01	13.31
ROA, %			9.86	13.38	13.24	12.96	12.35	14.25	20.45	2.08	10.41			10.56	5.72
ROIC, %			14.51	21.74	21.47	22.24	20.73	21.06	33.39	13.32	14.34			25.94	12.45
ROS, %					27.25	26.46	27.54	34.5	37.94	19.91	20.02	20.02	20.02	20.02	8.81
ROCE, %			19.39	35.81	31.5	32.61	26.88	22.54	38.15	15.8	17.35			14.04	12.56
Рентаб EBITDA, %			28.47	36.92	39.15	38.08	34.6	40.15	48.5	30.55	31.19			24.43	16.21
Чистая рентаб, %			18.44	25.01	27.25	26.46	27.54	34.5	37.94	19.91	20.02			20.02	9.28
Operation Margin, %					27.79	28.39	28.04	34.17	40.95	20.73	21.06	18.78	18.78	18.78	11.48
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
Доходность FCF, %		-11.36	29.92	58.17	8.02	45.63	19.58	13.71	61.99	47.6	34.31

	2017Q3	2017Q4	2018Q2	2018Q4	2019Q4	2020Q2	2020Q4	2021Q2	2021Q4	2022Q2	2022Q4	2023Q2	2023Q4	2024Q2	Industry average	5 quarters average	CAGR 5
ROE, %					11.29	6.8	18.08	17.23	17.86	10.07	5.7	3.65	11.85	9.32	13.31
ROA, %					6.49	3.67	11.18	10.41	10.94	5.63	3.49	4.14	6.28	5.36	5.72
ROIC, %	7.67	11.73	9.9	11.51		7.37	15.16	18.5	17.5		12.03		23.91		12.45
ROS, %					26.71	19.38	43.89	39.61	36.6	24.21	15.06	17.02	22.69	23.12	8.81
ROCE, %					11.41	8.33	16	19.59	20.58	11.33	4.67	1.53	7.99	6.78	12.56
Рентаб EBITDA, %					27.1	23.85	38.99	45.17	42.31	27.33	18.57	22.49	27.67	28.97	16.21
Чистая рентаб, %					26.71	19.38	43.89	39.61	36.6	24.21	15.06	17.02	22.69	23.12	9.28
Operation Margin, %					21.17	16.62	33.29	39.93	37.44	21.85	12.39	14.94	22.2	24.54	11.48
Доходность FCF, %										33.13	23.51	-3.78	51.73

	Industry average	5 quarters average	CAGR 5

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	1.14	0.9676	1.02	1.23	0.9891	0.9939	1.11	11.14	6.48			6.48	23.01
P/BV	0.1899	0.2359	0.2251	0.2792	0.2125	0.2289	0.3703	1.78	0.9691			0.9691	3.36
P/S	0.2107	0.242	0.2788	0.3247	0.2724	0.3429	0.4206	2.22	1.3			1.3	2.05
P/FCF			12.46	2.19	5.11	7.29	1.61	2.1	2.91	2.68	2.68	2.68	14.45
E/P			0.9776	0.8147	1.01	1.01	0.902	0.5994	0.821	0.8942	0.8942	0.8942	3.30
EV/EBITDA	2.19	1.69	1.65	1.73	1.8	1.7	1.29	8.58	4.9			6.18	15.76
EV/Ebit					1.94	2.81	1.19	10.59	5.98	8.04	8.04	8.04
EV/S			0.6466	0.6601	0.6239	0.6845	0.6275	2.62	1.53	1.51	1.51	1.51	2.29
EV/FCF			28.91	4.45	11.7	14.56	2.41	16.57	25.13	18.04	18.04	18.04	24.95
Debt/EBITDA			1.47	1.63	1.92	1.55	1.05	1.72	0.9799	1.25	1.25	1.25	2.81
Netdebt/Ebitda			0.9396	0.8807	1.02	0.8579	0.4281	1.32	0.7418	0.8704	0.8704	0.8704	1.25
Debt/Ratio			0.2794	0.3051	0.2983	0.2575	0.2748	0.2592	0.1612	0.161	0.161	0.161	0.22
Debt/Equity			0.4642	0.5353	0.5187	0.4162	0.4487	0.4234	0.2291	4.93	4.93	4.93	10.44
Debt/Net Income			2.11	2.35	2.41	1.81	1.34	2.64	1.53	1.53	1.53	1.53	5.15
Бета						0.95	0.98	1.18	-1.98	1.47	1.06	1.06	-0.20
Индекс Альтмана			2.89	2.94	3.15	3.29	4.18	2.57	26.36	3.84	3.84	3.84	2.33

	2018Q2	2018Q4	2019Q2	2019Q3	2019Q4	2020Q2	2020Q4	2021Q2	2021Q4	2022Q2	2022Q4	2023Q2	2023Q4	2024Q2	Industry average	5 quarters average	CAGR 5
P/E					1.97	3.32	1.84	2.73	1.71	2.82	3.71	1.18	1.76	1.84	23.01
P/BV					0.222	0.2258	0.3329	0.4698	0.3046	0.2837	0.2113	1.6	0.9735	1.17	3.36
P/S					0.5253	0.6437	0.8085	1.08	0.6241	0.6819	0.5586	0.2336	0.2835	0.3079	2.05
P/FCF										3.02	4.25	-26.49	1.93		14.45
E/P				0.0365	0.5085	0.3011	0.5429	0.3667	0.5864	0.3551	0.2697	0.3122	0.6652		3.30
EV/EBITDA					4.33	6.56	3.49	3.5	2.36	3.66	7.62	1.2	1.67	1.72	15.76
EV/Ebit											5.8	28.46	12.9	17.96
EV/S					1.17	1.56	1.36	1.58	0.9975	1	1.41	4.74	2.86	4.04	2.29
EV/FCF										4.43	10.77	-29.39	2.08	-146.67	24.95
Debt/EBITDA					4.53	6.61	2.59	1.93	2.17	4.24	6.02	4.56	2.09	2.08	2.81
Netdebt/Ebitda					2.4	3.87	1.43	1.12	0.8853	1.17	4.61	3.23	1.45	1.69	1.25
Debt/Ratio					0.2983	0.2984	0.2575	0.2295	0.2748	0.2692	0.2592	0.2508	0.1612	0.1393	0.22
Debt/Equity					0.5187	0.5531	0.4162	0.3797	0.4487	0.4821	0.4234	0.4093	0.2291	0.199	10.44
Debt/Net Income					4.6	8.14	2.3	2.2	2.51	4.79	7.43	6.02	2.55	2.61	5.15
Индекс Альтмана	1.05	2.21	2.27		2.57	2.2	2.95	2.99	3.31	3.76	1.84				2.33

	Industry average	5 quarters average	CAGR 5

Dividends

IFRS

Reporting Annual Quarterly

	2014	2015	2016	2017	2018	2019	2020	2021	2022	2023	2024	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	0.9337
Дивиденд			0.1919	0.2556	0.0675	0.3163	0.2306	1.36	1.26	0.7614	0.7672	0.7672
Див доход, ао, %			25.04	25.59	5.22	28.71	14.62	43.22	85.73	60.33	91.33	73.33	7.77
Дивиденды / прибыль, %		28.77	41.1	42.87	50.12	46.54	29.46	44.83	71.25	17.4		17.4	69.57

	2019Q2	2019Q3	2020Q1	2020Q2	2020Q3	2020Q4	2021Q1	2021Q2	2021Q3	2021Q4	2022Q2	2022Q3	2022Q4	2023Q2	2023Q3	2023Q4	Industry average	5 quarters average	CAGR 5
Див.выплата, млрд			0.9461	0.9461	0.9461	0.9461	2.59	2.59	2.59	2.59			3.65			7.29
Дивиденд	0.0344	0.2819		0.0387	0.1919			0.6999	0.66		0.8568	0.4		0.4681	0.2933
Див доход, ао, %	3.14	27.4		3.39	12.18			19.49	17.26		37.34	21		28.12	19.94		7.77
Дивиденды / прибыль, %			136.88	68.44	37.55	18.77	96.35	48.17	83.84	41.92			200.47			226.59	69.57

	Industry average	5 quarters average	CAGR 5

Other

IFRS

Reporting Annual Quarterly

	2018	2019	2020	2021	2022	2023	2024	CAGR 5
Всего задолженность	6.6	8.42	8.69
ebit_margin		34.6	33.87	44.84	24.75	25.55
Персонал, чел				14059	14706	15068	15816

	2022Q4	2023Q2	2023Q4	2024Q2	CAGR 5
ebit_margin	12.39	16.65	22.2	22.5

	CAGR 5

Investing Port

OTC: XYIGF - Xinyi Glass Holdings Limited

Reporting Xinyi Glass Holdings Limited

Capitalization

Balance sheet

Share

Efficiency

Coefficients

Dividends

Pay for your subscription

Other