China Merchants Port Group Co., Ltd.

SZSE

001872

Stock

Yield per half year: +10.56%
Dividend yield: 2.61%
Sector: Industrials

Reporting China Merchants Port Group Co., Ltd.

Capitalization

IFRS

Reporting Annual Quarterly

	2015	2016	2017	2018	2019	2020	2021	2022	2023	LTM	5 year average	CAGR 5
Капитализация, млрд ¥										41.41
Выручка, млрд ¥		1.91	2.46	9.7	12.12	12.62	15.28	16.23	15.75	15.9	14.40	5.38
Чистая прибыль, млрд ¥		0.5324	0.5045	1.09	2.9	2.07	2.69	3.34	3.57	3.33	2.91	4.24
EV, млрд ¥										75.65
EBIT, млрд ¥		1.04	1.86	2.41	2.62	2.91	4.13				2.79	17.30
EBITDA, млрд ¥			1.21	7.07	15.54	11.53	13.82	14.38		7.16	12.47	15.26
Баланс стоимость, млрд ¥		4.71	4.92	30.76	35.97	37.12	39.8	54.27	58.85		45.20	10.35
FCF, млрд ¥			0.9319	1.85	1.99	2.77	4.27	4.79	4.65		3.69	18.50
Операционный денежный поток, млрд ¥	0.9779	1.12	3.48	4.29	5.5	5.55	6.51	6.92	6.58		6.21	3.65
Операционная прибыль, млрд ¥		0.64	0.8245	1.01	0.9581	3.06	4.46	4.49	4.34		3.46	35.27
Операционные расходы, млрд ¥		1.24	1.63	7.29	9.29	9.56	10.82	11.74	11.41		10.56	4.20
CAPEX, млрд ¥		0.1716	2.51	2.44	3.52	2.73	2.24	2.13	1.93		2.51	-11.32

	2021Q1	2021Q2	2021Q3	2021Q4	2022Q1	2022Q2	2022Q3	2022Q4	2023Q1	2023Q2	2023Q3	2023Q4	5 quarters average	CAGR 5
Выручка, млрд ¥			4.05	3.9	4.02	4.13	3.97	4.11	3.69	4.1	3.96	4	3.97	-0.54
Чистая прибыль, млрд ¥			0.7568	0.252	0.8595	1.12	0.771	0.5845	0.85	1.05	1.25	0.4225	0.8314	-6.29
EBIT, млрд ¥	1.13	1.06	1.21	0.7354	1.28	1.18	1.1		1.04	1.19	1.15		1.13	-0.51
EBITDA, млрд ¥	2.07	3.73	3.12	2.08	3.03	3.62	2.82	1.88	2.65	3			2.79	-3.69
Баланс стоимость, млрд ¥			39.08	39.8	41.09	41.21	52.72	54.27	55.27	55.74	58.18	58.85	56.46	1.63
FCF, млрд ¥			1.32	1.15	0.4571	1.81	1.34	1.17	0.3893	1.37	1.16	1.74	1.17	8.26
Операционный денежный поток, млрд ¥		2.05	1.82	1.75	0.9993	2.22	1.78	0.6991	0.6991	1.61	1.58		1.27	-2.36
Операционная прибыль, млрд ¥			1.22	0.7447	1.29	1.25	1.13	0.8146	1.03	1.25	1.28	0.7772	1.03	-0.94
Операционные расходы, млрд ¥			2.83	3.15	2.74	2.88	2.84	3.29	2.66	2.85	2.68	3.22	2.94	-0.43
CAPEX, млрд ¥			0.5096	0.6017	0.5422	0.4084	0.4397	0.3097	0.3097	0.2445	0.4238	0.9514	0.4478	25.17

	5 quarters average	CAGR 5

Cash flow Cash flow quarterly Assets

Balance sheet

IFRS

Reporting Annual Quarterly

	2015	2016	2017	2018	2019	2020	2021	2022	2023	LTM	5 year average	CAGR 5
Наличность, млрд ¥		0.426	0.8182	7.07	7.73	11.79	12.77	13.62	16.08	16.76	12.40	15.78
Short Term Investments ¥						0.8502	6.92	3	4.57		3.84	52.26
Total Receivables ¥		0.31	2.95	3.07	4.86	1.39	1.32	1.28	1.1		1.99	-25.71
Total Current Assets ¥		0.9002	10.93	10.53	15.03	19.05	22.98	20.42	23.48		20.19	9.33
Чистые активы, млрд ¥	3.24	4.04	25.48	28.49	43.49	43.95	43.01				36.88	11.04
Активы, млрд ¥		6.62	7.98	128.02	156.7	168.54	175.98	197.53	198.56		179.46	4.85
Short Term Debt ¥				3.43	9.44						6.43	65.90
Long Term Debt ¥		0.2983	0.3239	30.36	29.18	28.5	23.82	31.48	32.52		29.10	2.19
Задолженность, млрд ¥		0.9835	1.41	47.6	61.71	62.87	64.95	69.26	72.99		66.36	3.41
Чистый долг, млрд ¥			13.11	25.42	28.95	27.19	24.69	25.03	32.15		27.60	2.12
Долг, млрд ¥				33.79	38.62					54.16	36.20	6.91
Interest income ¥		0.0056	0.01	0.2725	0.2521	0.3254	0.3776	0.4698	0.4976		0.3845	14.57
Расходы на обслуживание долга ¥				1.63	2.09	1.95	1.91	1.93	1.97		1.97	-1.18
Чист. проц. доходы, млрд ¥		-0.0327	-0.0123	-1.41	-1.9	-1.65	-1.55	-1.7	-1.49		-1.6580	-4.75
Goodwill ¥		0.0109	0.0109	8.34	8.02	6.68	6.02	6.41	6.49		6.72	-4.15
Себестоимость, млрд ¥		1.05	1.45	5.74	7.65	7.87	9.05	9.65	9.32		8.71	4.03
Товарно материальные запасы ¥		0.022	0.0828	0.1086	0.164	0.2148	0.1949	0.2251	0.2189		0.2035	5.94

	2019Q1	2019Q2	2019Q3	2019Q4	2021Q1	2021Q2	2021Q3	2021Q4	2022Q1	2022Q2	2022Q3	2022Q4	2023Q1	2023Q2	2023Q3	2023Q4	5 quarters average	CAGR 5
Наличность, млрд ¥							9.42	12.77	16.3	14.17	23.99	13.62	12.3	14.44	14.42	16.08	14.17	3.38
Short Term Investments ¥							4.01	6.92	5.16	5.27	2.25	3	4.46	4.65	5.61	4.57	4.46	8.78
Total Receivables ¥							6.01	2.36	2.89	4.4	2.94	1.28	3.95	4.34	3.61	1.1	2.86	-2.99
Total Current Assets ¥							21.09	22.98	25.32	24.61	29.94	20.42	21.22	27.93	24.31	23.48	23.47	2.83
Чистые активы, млрд ¥					43.53	43.64	43.21	43.01	42.87	43.11	43.76		43.31	41.33	41.25		42.55	-0.88
Активы, млрд ¥							170.53	175.98	182.09	182.44	205.16	197.53	198.6	204.93	199.19	198.56	199.76	0.10
Short Term Debt ¥	7.67	7.57	9.51	9.44													8.55	5.33
Long Term Debt ¥							24.68	23.82	24.82	28.22	29.92	31.48	32.28	33.57	30.95	32.52	32.16	0.65
Задолженность, млрд ¥							61.1	64.95	68.34	69.24	78.8	69.26	68.8	74.18	68.68	72.99	70.78	1.05
Чистый долг, млрд ¥							21.52	24.69	21.4	29.53	21.51	25.03	26.43	24.11	28.03	32.15	27.15	5.13
Долг, млрд ¥	37.74	37.08	38.23	38.62													37.92	0.58
Interest income ¥							0.0959	0.0985	0.0954	0.1174	0.1629	0.8455	0.1185	0.3674	0.6445	0.8932	0.5738	1.10
Расходы на обслуживание долга ¥							0.4593	0.5581	0.5576	0.5834	0.5367	0.3251	0.5566	0.4203	0.544	0.3141	0.4320	-0.69
Чист. проц. доходы, млрд ¥							-0.4111	-0.4216	-0.485	-0.4578	-0.9698	0.1309	-0.5628	-0.3047	-0.5248	-0.0943	-0.2711	-193.65
Goodwill ¥							6.59	6.02	6.44	6.3	6.37	6.41	6.45	6.57	6.49	6.49	6.48	0.25
Себестоимость, млрд ¥							2.35	2.5	2.26	2.38	2.33	2.68	2.17	2.35	2.27	2.53	2.40	-1.15
Товарно материальные запасы ¥							0.2254	0.1949	0.2143	0.2196	0.2195	0.2251	0.243	0.2443	0.2213	0.2189	0.2305	-0.56

Share

IFRS

Reporting Annual Quarterly

	2010	2011	2012	2013	2014	2015	2016	2017	2018	2019	2020	2021	2022	2023	2024	LTM	5 year average	CAGR 5
EPS	0.9256	0.7842	0.7244	0.7799	0.6476	0.8223	0.8257	0.783	0.8108							1.47	0.7779	4.60
Цена акции ао							19.03	24.14	15.02	17.16	15.92	16.95	14.36	15.96	19.58	19.58	16.55	4.23

	2020Q3	2021Q1	2021Q2	2021Q3	2021Q4	2022Q1	2022Q2	2022Q3	2022Q4	2023Q1	2023Q2	2023Q3	2023Q4	5 quarters average	CAGR 5
EPS	0.3341	0.411	0.5952	0.3937		0.1311	0.5839	0.31		0.3401	0.4211	0.499		0.4308	-3.09
Цена акции ао				16.28	16.52	16.84	15.21	15.45	14.58	15.12	18.12	16.51	15.85	16.04	1.68

	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, %	11.3	10.25	3.54	8.06	5.56	6.75	6.15	6.07			6.46	11.78	6.52	-5.51
ROA, %	8.04	6.33	0.8518	1.85	1.23	1.53	1.69	1.8			1.4	2.71	1.62	-0.55
ROIC, %			4.81	6.94									5.88	20.12
ROS, %		20.54	11.24	23.9	16.37	17.57	20.57	22.68	20.94	20.94	20.94	14.71	20.54	3.57
ROCE, %	18.37	28.38	3	2.76	2.76	3.72				0	0	0.00	8.12	-33.40
Ebit margin, %										0	0
Рентаб EBITDA, %		49.44	72.9	128.18	91.35	90.4	88.57			45.03	45.03	22.18	88.71	-18.88
Чистая рентаб, %	27.94	20.54	11.24	23.9	16.37	17.57	20.57	22.68			20.92	14.73	20.22	-1.04
Operation Margin, %		33.57	10.41	7.9	24.23	29.19	27.64	27.58	0	0	0	0.00	23.31	28.41

	2019Q1	2019Q2	2019Q3	2019Q4	2021Q1	2021Q2	2021Q3	2021Q4	2022Q1	2022Q2	2022Q3	2022Q4	2023Q1	2023Q2	2023Q3	2023Q4	2025Q2	Industry average	5 quarters average	CAGR 5
ROE, %							1.94	0.6332	2.09	2.72	1.46	1.08	1.54	1.89	2.14	0.7179		11.78	1.47	-7.84
ROA, %							0.4438	0.1432	0.472	0.6152	0.3758	0.2959	0.428	0.5135	0.626	0.2128		2.71	0.4152	-6.38
ROIC, %	1.97	2.73	1.07	1.53															1.83	-6.12
ROS, %								6.47	21.38	27.17	19.42	14.23	23.01	25.66	31.49	10.57	20.94	14.71	22.33	-1.87
ROCE, %					1.05	0.9813	1.11	0.6623	1.13	1.05	0.8688		0.8001	0.9124	0.8807			0.00	0.9024	-3.46
Рентаб EBITDA, %						98.97	76.97	53.34	75.38	87.56	70.94	45.85	71.67	73.23			45.03	22.18	61.34	-8.69
Чистая рентаб, %							18.7	6.47	21.38	27.17	19.42	14.23	23.01	25.66	31.49	10.57		14.73	20.99	-5.77
Operation Margin, %							30.18	19.11	31.97	30.33	28.56	19.83	27.89	30.57	32.37	19.45		0.00	26.02	-0.39

Coefficients

IFRS

Reporting Annual Quarterly

	2017	2018	2019	2020	2021	2022	2023	2024	2025	LTM	Industry average	5 year average	CAGR 5
P/E										11.51	36.50
P/BV										0.78	3.82
P/S										2.41	4.47
P/FCF							0	0	0	0	0.00
E/P							0.0804	0.0804	0.0804	0.0804	0.05	0.0804	0.00
EV/EBIT								0	0	0
EV/EBITDA										6.9	28.06
EV/S							4.76	4.76	4.76	4.76	5.16	4.76	0.00
EV/FCF								0	0	0	0.00
Debt/EBITDA		4.78	2.49				7.56	7.56	7.56	7.56	4.31	5.99	9.60
Netdebt/Ebitda	10.8	3.59	1.86	2.36	1.79	1.74	0	0	0	0	0.00	2.27	-13.49
Debt/Ratio		0.2639	0.2465				0	0	0	0	0.00	0.2552	-3.35
Debt/Equity		1.1	1.07				0	0	0	0	0.00	1.08	-1.37
Debt/Net Income		30.99	13.33				16.26	16.26	16.26	16.26	8.12	18.62	-12.10
PEG									-53.85	-53.85		-53.8500	0.00
Бета							0	-0.1458	0	0	0.00	-0.1458	0.00
Индекс Альтмана							0	0	0	0	0.00

	2019Q1	2019Q2	2019Q3	2019Q4	2021Q1	2021Q2	2021Q3	2021Q4	2022Q1	2022Q2	2022Q3	2022Q4	2023Q1	2023Q2	2025Q1	2025Q2	Industry average	5 quarters average	CAGR 5
E/P																0.0804	0.05	0.0804	0.00
EV/S																4.76	5.16	4.76	0.00
Debt/EBITDA																7.56	4.31	7.56	0.00
Netdebt/Ebitda					11.9	5.41	6.91	11.88	7.06	8.17	7.63	13.29	9.99	8.03			0.00	9.42	-0.35
Debt/Ratio	0.2599	0.2444	0.2505	0.2465													0.00	0.2503	-1.31
Debt/Equity	1.2	1.14	1.16	1.07													0.00	1.14	-2.83
Debt/Net Income	46.3	24.98	223.44	90.25												16.26	8.12	80.25	-18.88
PEG																-53.85		-53.8500	0.00
Бета															0	0	0.00
Индекс Альтмана															0	0	0.00

Dividends

IFRS

Reporting Annual Quarterly

	2015	2016	2017	2018	2019	2020	2021	2022	2023	LTM	Industry average	5 year average	CAGR 5
Див.выплата, млрд		0.3161	4.11	2.01	2.28	2.74	2.4	2.83	3.21			2.69	7.08
Дивиденд	0.324	0.41	0.496	1.32	0.114	0.46	0.38	0.43	0.45	0.45		0.3668	31.60
Див доход, ао, %	1.37	2.47	2.03	6.23	0.6703	2.98	2.41	2.77	2.74	2.61	2.43	2.31	32.52
Дивиденды / прибыль, %		59.37	815.29	184.53	78.54	132.68	89.33	84.85	89.93	28.67	44.54	95.07	2.75

	2014Q3	2015Q3	2016Q3	2017Q3	2018Q2	2019Q3	2020Q3	2021Q3	2021Q4	2022Q1	2022Q2	2022Q3	2022Q4	2023Q1	2023Q2	2023Q3	2023Q4	Industry average	5 quarters average	CAGR 5
Див.выплата, млрд								0.6547	0.8017	0.482	1.28	0.5774	0.5237	0.5237	1.49	0.7985	0.396		0.7464	-5.44
Дивиденд	0.39	0.324	0.41	0.496	1.32	0.114	0.46	0.38			0.43				0.45				0.3668	31.60
Див доход, ао, %	2.83	1.21	2.48	1.8	5.46	0.6477	2.81	2.33			2.83				2.48			2.43	2.22	30.80
Дивиденды / прибыль, %								86.51	318.1	56.08	114.37	74.89	89.6	61.61	141.96	64.03	93.73	44.54	90.19	0.91

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	15 801	15 801	0.00

	CAGR 5

	CAGR 5