Shenzhen Wongtee International Enterprise Co., Ltd.

SZSE

000056

Stock

Yield per half year: -45.74%
Dividend yield: 0%
Sector: Real Estate

Reporting Shenzhen Wongtee International Enterprise Co., Ltd.

Capitalization

IFRS

Reporting Annual Quarterly

	2013	2014	2015	2016	2017	2018	2019	2020	2021	2022	2023	5 year average	CAGR 5
Капитализация, млрд ¥		8.85	14.63	23.69	16	11.72	4.64	5.08	3.94	6.55	4.73	4.99	0.38
Выручка, млрд ¥		0.0989	0.2683	0.3258	0.7023	0.9491	0.949	0.6857	0.7544	0.6632	1.17	0.8445	4.28
Чистая прибыль, млрд ¥		-0.3351	0.0383	0.1135	0.1778	0.0907	0.0763	-0.3197	-1.26	-1.2	-1.13	-0.7667	-271.44
EV, млрд ¥	12.93	11.01	15.67	26.19	21.5	16.66	9.22	9.31	7.87		8.49	10.31	-12.61
EBIT, млрд ¥		-0.2382	0.2236	0.2817	0.5556	0.5509	0.5374	0.2089	0.3945	0.3341	-0.3526	0.2245	-191.92
EBITDA, млрд ¥		-0.2337	0.2283	0.2864	0.5607	0.5572	0.5432	0.2146	-0.585	-0.3238	-0.2971	-0.0896	-188.63
Баланс стоимость, млрд ¥		1.9	5	5.13	5.3	5.36	5.45	4.76	3.44	2.1	0.9944	3.35	-28.84
FCF, млрд ¥					-0.4186	0.0712	0.2441	0.4543	0.3966	0.3853	0.3037	0.3568	4.47
Операционный денежный поток, млрд ¥			0.148	0.035	0.3304	0.1935	0.2983	0.4754	0.4084	0.3853	0.3133	0.3761	0.99
Операционная прибыль, млрд ¥		-0.5084	0.0228	0.1016	0.2785	0.1373	0.5374	0.2089	0.3945	0.3341	-1.15	0.0650	-216.43
Операционные расходы, млрд ¥		0.2404	0.0831	0.0782	0.1284	0.1935	0.145	0.1277	0.1381	0.1175	0.1692	0.1395	3.14
CAPEX, млрд ¥				0.1221	0.7548	0.1223	0.057	0.0211	0.0118	0.0087	0.0096	0.0216	-29.97

	2012Q4	2013Q4	2014Q4	2015Q4	2016Q4	2017Q4	2018Q4	2019Q4	2020Q4	2021Q2	2021Q3	2021Q4	2022Q1	2022Q2	2022Q3	2022Q4	2023Q1	2023Q2	2023Q3	2023Q4	5 quarters average	CAGR 5
Капитализация, млрд ¥			8.72	16.92	15.18	16.85	8.28	4.14	4.68			4.87				5.16				4.47	4.66	1.55
Выручка, млрд ¥											0.1843	0.2014	0.1806	0.1599	0.1594	0.1632	0.1956	0.5998	0.2179	0.1584	0.2670	-0.60
Чистая прибыль, млрд ¥											-0.0029	-1.13	-0.1171	-0.131	-0.1524	-0.8001	-0.1024	-0.3174	-0.0921	-0.6155	-0.3855	-5.11
EV, млрд ¥	8.57	13.28	10.88	17.97	17.68	22.26		8.72	8.91			8.8								8.23	11.38	-18.05
EBIT, млрд ¥											-0.000988	-1.28	-0.113	-0.1104	-0.159	-1.14	-0.0995	-0.3658	-0.0995	-0.581	-0.4572	-12.61
EBITDA, млрд ¥											0.0908	-0.9152	0.0979	0.1042	0.0546	-0.616	0.069	-0.1769	0.1796	-0.4244	-0.1937	-7.18
Баланс стоимость, млрд ¥											4.73	3.44	3.32	3.19	3.04	2.1	2	1.7	1.61	0.9944	1.68	-13.89
FCF, млрд ¥											0.1022	0.0778	0.065	0.1318	0.0769	0.1116	0.0404	0.0699	0.1211	0.0723	0.0831	-8.32
Операционный денежный поток, млрд ¥										0.1937	0.1037	0.0857	0.0654	0.132	0.0771	0.1109	0.0716	0.0716	0.1236		0.0910	9.90
Операционная прибыль, млрд ¥											-0.000988	-1.33	-0.113	-0.1104	-0.159	-1.14	-0.0995	-0.3658	-0.0995	-0.581	-0.4572	-12.61
Операционные расходы, млрд ¥											0.0276	0.0575	0.0271	0.0257	0.0261	0.0386	0.0343	0.0399	0.037	0.0581	0.0416	8.52
CAPEX, млрд ¥											0.0016	0.0079	0.000338	0.000149	0.000224	0.0017	0.0017	0.0017	0.0024	0.0046	0.0024	22.03

Cash flow Cash flow quarterly Assets

Balance sheet

IFRS

Reporting Annual Quarterly

	2001	2002	2003	2013	2014	2015	2016	2017	2018	2019	2020	2021	2022	2023	5 year average	CAGR 5
Наличность, млрд ¥					0.0274	0.1097	0.7531	0.7412	0.2317	0.1703	0.1168	0.1038	0.158	0.1894	0.1477	2.15
Short Term Investments ¥		0.000213	0.0000				-7.7	-8.97	-9.66	-9.74	-9.71	-8.58	-7.74	-6.76	-8.5060	-7.04
Total Receivables ¥					0.0522	0.084	0.0881	0.1616	0.6994	1.37	0.972	0.8952	0.5388	0.4707	0.8493	-19.24
Total Current Assets ¥					0.1156	0.1968	2.03	3.62	2.83	1.73	1.17	1.32	1.07	0.9705	1.25	-10.92
Чистые активы, млрд ¥		0.3627				0.0578	0.0952	0.164	0.1673	0.1471	0.1035	0.4274	0.4996		0.2690	24.46
Активы, млрд ¥					7.87	8	10.64	14.17	13.25	12.46	11.76	10.93	10.13	8.78	10.81	-6.76
Short Term Debt ¥					0.0374	0.036	0.1	1.41	1.44	1.51	3.8	3.59	4.03	3.53	3.29	18.51
Long Term Debt ¥				0.6	2.15	1.12	3.16	4.83	3.73	3.24	0.5494	0.44		0.424	1.68	-35.27
Задолженность, млрд ¥					4.95	3	5.13	8.38	7.45	6.9	6.92	7.54	8.03	7.81	7.44	2.51
Чистый долг, млрд ¥					2.16	1.04	2.5	5.41	4.92	4.46	4.23	4.26	4.19	4.07	4.24	-1.81
Долг, млрд ¥				1.92	2.19	1.15	3.26	6.25	5.17	4.75	4.35	4.03		3.95	4.45	-5.24
Interest income ¥							0.0686	0.0059	0.0062	0.0016	0.000643	0.000255	0.000317	0.000858	0.0007	-11.72
Расходы на обслуживание долга ¥					0.281	0.1695	0.1677	0.2534	0.3099	0.3099	0.3668	0.7588	0.5797	0.6652	0.5361	16.51
Чист. проц. доходы, млрд ¥							-0.1107	-0.2484	-0.3045	-0.3091	-0.3671	-0.7607	-0.5803	-0.6649	-0.5364	16.56
Goodwill ¥	0.005	0.0044	0.0039					0.0357	0.0111	0.0073	0.0073	0.0073	0.2188	0.1352	0.0752	79.28
Амортизация, млрд ¥					0.0045	0.0047	0.0047	0.0051	0.0062	0.0058	0.0056	-0.9795	-0.6578	0.0555	-0.3141	57.10
Себестоимость, млрд ¥					0.0625	0.0738	0.098	0.2312	0.3491	0.2842	0.2398	0.2218	0.2116	0.8777	0.3670	25.30
Товарно материальные запасы ¥					0.0356	0.000764	0.000252	0.0228	0.0153	0.0076	0.0405	0.0359	0.1081	0.0909	0.0566	64.27

	2020Q3	2020Q4	2021Q1	2021Q2	2021Q3	2021Q4	2022Q1	2022Q2	2022Q3	2022Q4	2023Q1	2023Q2	2023Q3	2023Q4	5 quarters average	CAGR 5
Наличность, млрд ¥					0.0907	0.1038	0.0622	0.1401	0.1283	0.158	0.2031	0.1619	0.189	0.1894	0.1803	3.69
Short Term Investments ¥					-9.7	-8.58	0.2879	0.339	-8.53	-7.74	-7.74	-7.11	-7.11	-6.76	-7.2920	-2.67
Total Receivables ¥					1.01	0.8952	0.6544	0.8835	0.9079	0.5388	0.5468	0.5289	0.5168	0.4707	0.5204	-2.67
Total Current Assets ¥					1.17	1.32	1.03	1.33	1.34	1.07	1.13	1.07	1.08	0.9705	1.06	-1.93
Чистые активы, млрд ¥			0.4827	0.4742	0.4658	0.4274	0.4198	0.4273	0.4185	0.4996		0.4779	0.4683		0.4583	1.85
Активы, млрд ¥					12.11	10.93	10.63	10.98	10.98	10.13	10.18	9.44	9.44	8.78	9.59	-2.82
Short Term Debt ¥					4.05	3.59	3.59	3.59	3.57	4.03	4.02	4	4	3.53	3.92	-2.61
Long Term Debt ¥	2.98	0.5494	0.5266	0.41	0.382	0.44	0.435	0.4299	0.4249					0.424	0.4308	-0.74
Задолженность, млрд ¥					7.3	7.54	7.36	7.85	8	8.03	8.18	7.75	7.84	7.81	7.92	-0.55
Чистый долг, млрд ¥					4.71	4.26	4.29	4.22	4.2	4.19	4.13	4.15	4.12	4.07	4.13	-0.58
Долг, млрд ¥	4.57	4.35	4.34	4.34	4.43	4.03	4.03	4.02	4					3.95	4.01	-0.40
Interest income ¥					0.0001	0.0001	0.0001	0.0001	0.0001	0.000541	0.000203	0.000607	0.001	0.0015	0.0008	22.62
Расходы на обслуживание долга ¥					0.0841	0.4603	0.2066	0.226	0.1947	0.0477	0.1607	0.1745	0.1298	0.2002	0.1426	33.23
Чист. проц. доходы, млрд ¥					-0.1005	-0.4456	-0.2148	-0.2179	-0.2196	0.072	-0.1723	-0.1627	-0.164	-0.1658	-0.1186	-218.15
Goodwill ¥					0.0073	0.0073	0.0073	0.0073	0.0073	0.2188	0.2188	0.2188	0.2188	0.1352	0.2021	-9.18
Амортизация, млрд ¥					0.0917	0.3689	0.2109	0.2146	0.2136	0.5206	0.1685	0.1889	0.2791	0.1566	0.2627	-21.36
Себестоимость, млрд ¥					0.0566	0.0558	0.0521	0.0452	0.0601	0.0542	0.0827	0.6232	0.1086	0.0632	0.1864	3.12
Товарно материальные запасы ¥					0.0404	0.0359	0.0359	0.0358	0.0358	0.1081	0.1172	0.1187	0.1134	0.0909	0.1097	-3.41

	5 quarters average	CAGR 5

Share

IFRS

Reporting Annual Quarterly

	2014	2015	2016	2017	2018	2019	2020	2021	2022	2023	2024	LTM	5 year average	CAGR 5
EPS	-0.6321	0.0571	0.099	0.1549	0.0789	0.044	-0.2699	-1.01	-1.08	-0.993			-0.6618	-286.51
Цена акции ао			13.25	13.27	4.73	4.14	3.03	5.72	4.65	3.7	1.72	1.72	3.76	-10.71
Число акций ао, млн	537.81	610.19	1196.73	1278.17	1266.26	960.5	1410.83	1175.16	1141.6	1190.56			1175.73	4.39
FCF/акцию				-0.3275	0.0562	0.2541	0.322	0.3375	0.3375	0.2551			0.3012	0.08

	2014Q4	2015Q4	2016Q4	2017Q4	2018Q4	2019Q4	2020Q4	2021Q3	2021Q4	2022Q1	2022Q2	2022Q3	2022Q4	2023Q1	2023Q2	2023Q3	2023Q4	5 quarters average	CAGR 5
EPS								-0.0026	-0.991	-0.1029	-0.1152	-0.1337	-0.7263	-0.0889	-0.2849	-0.0826	-0.5366	-0.3439	-5.87
Цена акции ао								3.16	4.15	7.8	5.94	4.84	4.52	4.62	3.92	3.62	3.75	4.09	-3.67
Число акций ао, млн	537.81	610.19	1196.73	1278.17	1266.26	960.5	1410.83		1175.16				1141.6				1190.56	1175.73	4.39
FCF/акцию							0.1308		0.0662				0.0977				0.0608	0.0889	-17.43

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, %	-17.62	0.7669	2.21	3.35	1.69	1.4	-6.72	-36.54	-57.17	-113.31				3.01	-42.4680	-340.78
ROA, %	-4.26	0.4796	1.07	1.25	0.6839	0.6123	-2.72	-11.51	-11.85	-12.84				1.13	-7.6615	-283.79
ROIC, %			4.68	3.95	4.21	3.89	0.4912	-13.47		-18.37					-4.6498	-234.27
ROS, %				25.32	9.55	8.04	-46.62	-166.75	-181.02	-96.16	0	0	0	1.93	-96.5020	-264.27
ROCE, %			5.11	9.6	9.49	9.67	4.32	11.66	15.91	-36.35		0	0	0.00	1.04	-230.32
Ebit margin, %												0	0
Рентаб EBITDA, %			87.91	79.84	58.7	57.24	31.29	-77.54	-48.82	-25.36		0	0	10.75	-12.6380	-184.97
Чистая рентаб, %	-338.65	14.29	34.83	25.32	9.55	8.04	-46.62	-166.75	-181.02	-96.16				2.56	-96.5020	-264.27
Operation Margin, %				39.66	14.47	56.63	30.47	52.3	50.37	-97.79	0	0	0	0.00	18.40	-211.54
Доходность FCF, %				-2.62	0.6076	5.26	8.94	10.05	5.88	6.43					7.31	4.10

	2020Q3	2020Q4	2021Q1	2021Q2	2021Q3	2021Q4	2022Q1	2022Q2	2022Q3	2022Q4	2023Q1	2023Q2	2023Q3	2023Q4	Industry average	5 quarters average	CAGR 5
ROE, %					-0.0623	-32.86	-3.52	-4.1	-5.01	-38.1	-5.13	-18.67	-5.72	-61.9	3.01	-25.9040	10.19
ROA, %					-0.0243	-10.35	-1.1	-1.19	-1.39	-7.9	-1.01	-3.36	-0.9751	-7.01	1.13	-4.0510	-2.36
ROIC, %	1.49	-2.27	0.8281	0.1444	1.19	-14.76	-0.6575	-1.49	-1.92					-11.46		-6.0575	-4.94
ROS, %					-1.6	-561.63	-64.82	-81.88	-95.61	-490.22	-52.35	-52.92	-42.24	-388.55	1.93	-205.2560	-4.54
ROCE, %					-0.0205	-37.94	-3.46	-3.52	-5.33	-54.14	-4.98	-21.59	-6.23	-59.89	0.00	-29.3660	2.04
Рентаб EBITDA, %					49.24	-454.36	54.2	65.12	34.26	-377.44	35.29	-29.49	82.42	-267.92	10.75	-111.4280	-6.62
Чистая рентаб, %					-1.6	-561.63	-64.82	-81.88	-95.61	-490.22	-52.35	-52.92	-42.24	-388.55	2.56	-205.2560	-4.54
Operation Margin, %					-0.5361	-661.18	-62.54	-69.03	-99.74	-696.41	-50.87	-60.98	-45.64	-366.79	0.00	-244.1380	-12.03
Доходность FCF, %		3.95				1.6				2.16				1.62		2.33	-19.97

	Industry average	5 quarters average	CAGR 5

Coefficients

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
P/E		-26.42	381.45	208.75	89.96	129.29	60.8	-15.89	-3.14	-5.46	-4.19				34.75	6.42	-158.57
P/BV		4.65	2.93	4.62	3.02	2.19	0.851	1.07	1.15	3.12	4.75				1.15	2.19	41.04
P/S		89.47	54.52	72.7	22.78	12.35	4.89	7.41	5.23	9.88	4.03				1.51	6.29	-3.79
P/FCF					-38.21	164.59	19	11.18	9.95	17	15.56	0	0	0	0.00	14.54	-3.92
E/P					0.0111	0.0077	0.0164	-0.0629	-0.3189	-0.1833	-0.2384	0	0	0	0.03	-0.1574	-270.80
EV/EBIT												0	0	0
EV/EBITDA	2.41	-47.13	68.62	91.43	38.35	29.9	16.97	43.41	-13.46		-28.57				12.21	9.65	-199.09
EV/S				80.38	30.62	17.55	9.71	13.58	10.43		7.25	0	0	0	1.31	11.70	-16.21
EV/FCF					-51.37	233.97	37.76	20.5	19.85		27.95	0	0	0	0.00	68.01	-34.62
Debt/EBITDA				11.36	11.15	9.28	8.75	20.28	-6.89		-13.3	0	0	0	11.39	3.62	-207.46
Netdebt/Ebitda					9.65	8.83	8.22	19.74	-7.28	-12.94	-13.69	0	0	0	0.00	-1.1900	-210.74
Debt/Ratio				0.3059	0.441	0.3902	0.3814	0.3701	0.369		0.4504	0	0	0	0.00	0.3922	2.91
Debt/Equity				0.6351	1.18	0.9647	0.8718	0.9152	1.17		3.98	0	0	0	0.00	1.58	32.77
Debt/Net Income				28.68	35.14	57.05	62.28	-13.61	-3.2		-3.51	0	0	0	63.33	19.80	-157.25
PEG													0	0
Бета											0	-0.3384	0	0	0.00	-0.3384	0.00
Индекс Альтмана					1.57	1.3	0.6951	0.6136	0.2246	0.6414	0	0	0	0	0.00	0.6949	-13.18

	2012Q4	2013Q4	2014Q4	2015Q4	2016Q4	2017Q4	2018Q4	2019Q4	2020Q3	2020Q4	2021Q1	2021Q2	2021Q3	2021Q4	2022Q1	2022Q2	2022Q3	2022Q4	2023Q1	2023Q2	2023Q3	2023Q4	2025Q1	2025Q2	Industry average	5 quarters average	CAGR 5
P/E			-49.44	2036.53	391.45	1047.36	-135.27	-60.54		-14.52				-4.31				-6.45				-7.26			34.75	-18.6160	-34.57
P/BV			4.58	3.38	2.96	3.18	1.55	0.7591		0.9833				1.42				2.46				4.49			1.15	2.02	42.69
P/S			326.69	206.33	143.82	118.55	31.37	18.32		27.83				24.19				31.62				28.21			1.51	26.03	9.02
P/FCF										25.34				62.63				46.25				61.78			0.00	49.00	24.96
E/P			-0.0202	0.000491	0.0026	0.000955	-0.0074	-0.0165		-0.0689				-0.2322				-0.155				-0.1377			0.03	-0.1221	52.86
EV/EBITDA	87.51	1.22	-51.14	125.25	103.3	90.13		72.49		-104.51				-9.62								-19.4			12.21	5.82	-173.55
EV/S	400.13	728.24	407.73	219.03	167.53	156.61		38.61		53.03				43.69								51.97			1.31	68.78	-19.80
EV/FCF										48.29				113.12								113.81			0.00	91.74	33.08
Debt/EBITDA									45.61	-51.04	38.3	46.38	48.83	-4.41	41.14	38.64	73.22					-9.31			11.39	27.86	16.12
Netdebt/Ebitda													51.85	-4.66	43.85	40.51	76.9	-6.8	59.84	-23.48	22.95	-9.58			0.00	8.59	7.10
Debt/Ratio									0.3744	0.3701	0.36	0.3579	0.3659	0.369	0.379	0.3664	0.3641					0.4504			0.00	0.3858	4.07
Debt/Equity									0.8689	0.9152	0.9127	0.9179	0.9372	1.17	1.21	1.26	1.32					3.98			0.00	1.79	27.74
Debt/Net Income									3239.79	-13.52	1698.25	-169.33	-1505	-3.56	-34.4	-30.73	-26.24					-6.42			63.33	-20.2700	12.52
Бета																							0	0	0.00
Индекс Альтмана							0.8129	0.4604		0.4439				0.1923				0.3876					0	0	0.00	0.4594	-13.77

Dividends

IFRS

Reporting Annual Quarterly

	2000	2016	2017	2018	2019	2020	2021	2022	2023	Industry average	5 year average	CAGR 5
Див.выплата, млрд		0.2789	0.2789	0.3523	0.3207	0.3644	0.2512	0.1804	0.2179		0.2669	-7.44
Дивиденд	0.0208			0.04	0.01						0.0236	-21.66
Див доход, ао, %	0.1758			0.4322	0.2073					1.65	0.2718	5.65
Дивиденды / прибыль, %		245.82	156.87	388.58	420.4	-113.99	-19.97	-15.03	-19.34	135.00	50.41	-154.02

	2000Q3	2018Q3	2019Q3	2021Q3	2021Q4	2022Q1	2022Q2	2022Q3	2022Q4	2023Q1	2023Q2	2023Q3	2023Q4	Industry average	5 quarters average	CAGR 5
Див.выплата, млрд				0.1117	0.0279	0.0687	0.0234	0.0174	0.0708	0.0696	0.0696	0.067	0.0487		0.0651	-7.21
Дивиденд	0.0208	0.04	0.01												0.0236	-21.66
Див доход, ао, %	0.1695	0.3633	0.2196											1.65	0.2508	9.02
Дивиденды / прибыль, %				-3793.7	-2.47	-58.71	-17.85	-11.44	-8.86	-68	-21.94	-72.82	-7.91	135.00	-35.9060	-2.24

	Industry average	5 quarters average	CAGR 5

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	784	784	0.00

	CAGR 5

	CAGR 5