SZSE: 000818 - Hangjin Technology Co., Ltd.

Yield per half year: -52.65%
Dividend yield: +0.18%
Sector: Materials

Reporting Hangjin Technology Co., Ltd.

Capitalization

IFRS
Reporting Annual Quarterly
2005 2006 2007 2008 2009 2014 2015 2016 2017 2018 2019 2020 2021 2022 2023 LTM 5 year average CAGR 5
Капитализация, млрд ¥
6.19 6.2 8.1 7.91 7.01 15.88 18.68 21.92 22.92 22.62
Выручка, млрд ¥
2.58 2.61 3.4 3.83 3.77 3.54 4.86 4.29 3.67 4.07
Чистая прибыль, млрд ¥
0.1215 0.1121 0.2555 0.5033 0.3067 0.2362 0.7323 0.2298 0.1281 0.152
EV, млрд ¥
2.48 2.76 6.83 6.71 6.16 16.4 18.82 21.96 23.39 22.53
EBIT, млрд ¥
0.146 0.2558 0.3228 0.5355 0.4007 0.3745 0.9427 0.21
EBITDA, млрд ¥
0.4693 0.7975 0.5679 0.3392 1.04 0.4481 0.2811
Баланс стоимость, млрд ¥
1.98 2.11 2.27 2.5 2.42 2.68 2.88 3.45 3.61 3.7
FCF, млрд ¥
0.4453 0.3294 0.1232 0.0173 0.6839 0.1593 -0.3501
Операционный денежный поток, млрд ¥
0.3704 0.1814 0.1547 0.479 0.4027 0.22 0.1814 0.7222 0.2242 -0.0887
Операционная прибыль, млрд ¥
0.1431 0.146 0.1075 0.3323 0.5334 0.3769 0.4226 0.9427 0.2929 0.2477
Операционные расходы, млрд ¥
2.44 2.5 3.07 3.27 3.36 3.11 3.92 4 3.42
CAPEX, млрд ¥
0.0661 0.0525 0.0611 0.0337 0.0733 0.0968 0.164 0.0382 0.0649 0.2614


Balance sheet

IFRS
Reporting Annual Quarterly
2004 2005 2006 2007 2008 2009 2012 2013 2014 2015 2016 2017 2018 2019 2020 2021 2022 2023 LTM 5 year average CAGR 5
Наличность, млрд ¥
0.1523 0.2287 0.1248 0.2818 0.3091 0.3748 0.5359 0.4302 0.7156 0.7865
Short Term Investments ¥
0.0007 0.0007 0.0043 0.05 -0.0355 0.014 0.0005 0.0134 0 -0.055
Long term investments ¥
0.02 0.02
Total Receivables ¥
0.172 0.2589 0.1817 0.5013 0.6928 0.9 0.9492 1.15 1.09 1.15
Total Current Assets ¥
0.5063 0.5134 0.6059 0.845 1.35 1.61 1.82 2.27 2.13 2.83
Чистые активы, млрд ¥
2.1 1.61 1.53 1.47 1.47 1.38 1.32 1.29 1.32 1.3
Активы, млрд ¥
2.67 2.58 2.67 3.8 4.22 4.45 4.83 5.25 5.11 6.01
Short Term Debt ¥
0.334 0.166 0.002 0.15 0.4974 0.6728 0.8503 0.5182 0.2813 1.08
Long Term Debt ¥
0.7725 0.4627 0.7373 0.4469 0.2061 0.0641 0.0518 0.1533 0.1963 0.0982
Задолженность, млрд ¥
0.636 0.4194 0.3462 1.2 1.76 1.7 1.67 1.55 1.28 1.9
Чистый долг, млрд ¥
-0.0163 -0.1503 -0.2287 0.0252 0.2155 0.3638 0.5273 0.1802 0.0859 0.7307
Долг, млрд ¥
1.29 1.56 1.74 1.64 1.53 0.9021 0.6714 0.4775 1.18 0.8886
Interest income ¥
0.0027 0.0022 0.0018 0.0015 0.0034 0.0023 0.0018 0.0062
Расходы на обслуживание долга ¥
0.025 0.0417 0.0445 0.0303 0.0242 0.0332
Чист. проц. доходы, млрд ¥
-0.000439 -0.0025 -0.0246 -0.0408 -0.0419 -0.0292 -0.0235 -0.0278
Goodwill ¥
0.8621 0.8813 0.8829 0.8649 0.8108 0.8099 0.9194
Себестоимость, млрд ¥
2.41 2.15 2.22 2.63 2.84 2.9 2.79 3.49 3.58 2.98
Товарно материальные запасы ¥
0.1313 0.1045 0.1455 0.193 0.3238 0.3627 0.4356 0.5338 0.5604 0.7504


Share

IFRS
Reporting Annual Quarterly
2014 2015 2016 2017 2018 2019 2020 2021 2022 2023 2024 LTM 5 year average CAGR 5
EPS 0.1786 0.1628 0.3694 0.7371 0.4553 0.3012 1.08 0.3384 0.1886 0.23
Цена акции ао 12.69 12.98 9.23 19.98 20.99 37.11 27.35 31.38 14.18 14.18
Число акций ао, млн 678.74 679.72 682.34 692.17 688.3 661.84 675.89 661.29 679.16 679.16
FCF/акцию 0.6433 0.4786 0.1861 0.0257 1.03 0.2346 -0.5155


Efficiency

IFRS
Reporting Annual Quarterly
2002 2003 2004 2005 2006 2007 2015 2016 2017 2018 2019 2020 2021 2022 2023 2024 2025 LTM Industry average 5 year average CAGR 5
ROE, % 5.77 4.94 10.23 20.78 11.43 8.21 21.25 6.36 3.46 3.22 35.70
ROA, % 4.72 4.2 6.72 11.92 6.89 4.89 13.95 4.49 2.13 1.33 13.76
ROIC, % 2.91 3.61 4.34 6.21 5.87 4.38 9.67 22.52 7.81 1.26
ROS, % 7.51 13.16 8.13 6.68 15.07 5.35 3.49 3.73 3.73 3.73 23.17
ROCE, % 6.77 11.03 12.39 21.72 14.55 11.86 25.45 5.47
Рентаб EBITDA, % 13.8 20.85 15.05 9.59 21.38 10.44 2.77 28.39
Чистая рентаб, % 4.7 4.3 7.51 13.16 8.13 6.68 15.07 5.35 3.49 3.74 23.15
Operation Margin, % 9.77 13.94 9.99 11.95 19.4 6.83 6.75 0 0 0 0.00
Доходность FCF, % 5.5 4.16 1.76 0.1092 3.66 0.7269 -1.53


Coefficients

IFRS
Reporting Annual Quarterly
2005 2006 2007 2008 2009 2015 2016 2017 2018 2019 2020 2021 2022 2023 2024 2025 LTM Industry average 5 year average CAGR 5
P/E
50.95 55.31 31.68 15.72 22.87 67.21 25.51 95.39 178.9 144.78 15.95
P/BV
2.94 2.73 3.24 3.27 2.61 5.52 5.42 6.07 6.2 6.24 2.82
P/S
2.4 2.38 2.38 2.07 1.86 4.49 3.85 5.11 6.25 5.39 2.13
P/FCF
18.18 24.01 56.94 915.41 27.32 137.57 -65.47 0 0 0 0.00
E/P
0.0316 0.0636 0.0437 0.0149 0.0392 0.0105 0.0056 0.0067 0.0067 0.0067 0.10
EV/EBITDA
48.36 18.11 49.02 129.54 12.46
EV/Ebit
0 0 0
EV/S
3.18 3.68 5.86 4.64 3.87 5.12 6.38 5.54 5.54 5.54 2.27
EV/FCF
945.81 27.51 137.86 -66.8 0 0 0 0.00
Debt/EBITDA
2.66 0.6463 1.07 3.16 3.16 3.16 3.16 3.19
Netdebt/Ebitda
0.0536 0.2703 0.6405 1.55 0.1734 0.1917 0 0 0 0 0.00
Debt/Ratio
0.472 0.4464 0.6506 0.1868 0.1279 0.0934 0.1967 0 0 0 0.00
Debt/Equity
1.45 1.69 -11.4 0.3135 0.1948 0.1323 0.3198 0 0 0 0.00
Debt/Net Income
41.84 38.42 85.59 3.82 0.9169 2.08 9.23 5.85 5.85 5.85 9.44
Бета
0 0.0724 0 0 0.00
Индекс Альтмана
38.91 7.79 5.43 6.45 10.45 15.44 0 0 0 0 0.00


Dividends

IFRS
Reporting Annual Quarterly
2005 2006 2014 2015 2016 2017 2018 2019 2020 2021 2022 2023 LTM Industry average 5 year average CAGR 5
Див.выплата, млрд
0.018 0.0477 0.000443 0.0477 0.089 0.1416 0.1294 0.1952 0.0895 -0.0666
Дивиденд
0.0184 0.025 0.047 0.08 0.15 0.05 0.25 0.1 0.06 0.06
Див доход, ао, %
0.602 0.7857 0.4018 0.6962 1.42 0.2129 0.885 0.3099 0.1778 0.18 2.10
Дивиденды / прибыль, %
39.24 0.3952 18.66 17.68 46.16 54.78 26.65 38.95 -51.97 43.48 25.96


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
3712 3288