Beijing Originwater Technology Co., Ltd.

SZSE

300070

Stock

Yield per half year: -38.19%
Dividend yield: 0.57%
Sector: Industrials

Reporting Beijing Originwater Technology Co., Ltd.

Capitalization

IFRS

Reporting Annual Quarterly

	2013	2014	2015	2016	2017	2018	2019	2020	2021	2022	2023	LTM	5 year average	CAGR 5
Капитализация, млрд ¥						40.89	24.57	28.32	26.87	19.77	18.99	19.21	23.70	-5.02
Выручка, млрд ¥			5.21	8.89	13.77	11.52	12.26	9.62	9.55	8.69	8.76	8.6	9.78	-6.50
Чистая прибыль, млрд ¥			1.36	1.85	2.51	1.24	1.38	1.14	0.5838	0.7085	1.08	0.7191	0.9785	-4.78
EV, млрд ¥						52.8						37.89	52.80	0.00
EBIT, млрд ¥			1.52	2.42	3.04	2.03	2.29	1.72	1.3				2.08	-15.62
EBITDA, млрд ¥					3.75	2.63	3.01	3.22	2.59	2.71		1.54	2.83	0.60
Баланс стоимость, млрд ¥	4.84	6.08	13.57	15.52	18.07	18.81	20.13	20.73	25.26	26.78			22.34	7.32
FCF, млрд ¥					-7.51	-5.24	-4.28	-2.46	-2.69	-0.5463	-0.9906		-2.1934	-25.37
Операционный денежный поток, млрд ¥	0.6741	0.7814	1.36	0.7518	2.51	1.3	3.32	1.55	-1.63	0.2672			0.9614	-27.12
Операционная прибыль, млрд ¥		0.9449	1.52	2.13	2.85	2.36	1.92	1.88	1.66	1.67	1.67		1.76	-2.75
Операционные расходы, млрд ¥			3.69	6.71	10.59	9.16	9.58	7.73	7.89	7.02	7.09		7.86	-5.84
CAPEX, млрд ¥		2.13	3.95	3.72	10.32	7.86	7.6	4.01	1.06	0.8135	1.13		2.92	-31.69

	2018Q4	2019Q4	2020Q4	2021Q1	2021Q2	2021Q3	2021Q4	2022Q1	2022Q2	2022Q3	2022Q4	2023Q1	2023Q2	2023Q3	2023Q4	5 quarters average	CAGR 5
Капитализация, млрд ¥	27.08	23.49	26.3				26.05				17.87				18.28	22.40	-4.89
Выручка, млрд ¥					3.12	1.43	3.27	1.8	0.8215	2.7	3.37	1.72	1.58	2.09		2.29	-4.99
Чистая прибыль, млрд ¥						0.0466	0.4244	0.0376	-0.3273	0.3114	0.6867	0.0482	-0.0276	0.3771	0.367	0.2903	-11.78
EV, млрд ¥	38.4	41.77	42.67				45.32				35.23					40.68	-1.71
EBIT, млрд ¥			0.9921	0.1939	0.4143	0.1597	0.5311	0.1936	-0.1512	0.5157		0.1372	0.1151			0.1621	-9.88
EBITDA, млрд ¥				0.2871	0.4682	0.3446	0.7657	0.3645	-0.0193	0.6898	1.03	0.3269	0.2997			0.4654	-273.07
Баланс стоимость, млрд ¥						21.17	25.26	25.35	25.38	26.06	26.78	27.01	26.9	27.27	27.49	27.09	0.52
FCF, млрд ¥					-0.7117	-0.2665	0.2507	-0.8638	0.6191	-0.7583	0.4567	-0.5015	-0.4898	-0.456		-0.3498	-9.67
Операционный денежный поток, млрд ¥				-1.16	-0.0014	-0.9878	0.5221	-0.6586	0.6939	-0.5719	-0.283	-0.283	-0.2415			-0.1371	-180.97
Операционная прибыль, млрд ¥					0.553	0.1716	0.7411	0.1936	0.0361	0.54	0.9011	0.1347	0.306	0.3263		0.4416	-9.58
Операционные расходы, млрд ¥					2.56	1.26	2.53	1.61	0.7854	2.16	2.46	1.58	1.28	1.76		1.85	-4.01
CAPEX, млрд ¥					0.7357	0.7468	0.2714	0.2052	0.0753	0.1859	0.2185	0.2185	0.2483	0.3179		0.2378	11.33

Cash flow Cash flow quarterly Assets

Balance sheet

IFRS

Reporting Annual Quarterly

	2012	2013	2014	2015	2016	2017	2018	2019	2020	2021	2022	2023	LTM	5 year average	CAGR 5
Наличность, млрд ¥			2.39	5.3	9.06	6.13	6.33	6.21	6.06	4.1	5.61		4.86	5.66	-2.39
Short Term Investments ¥			0.0137	0.05	0.2262	0.2876	0.2585		0.0024					0.1649	-45.52
Long term investments ¥				2.36	3.28	5.61	6.18							4.36	27.21
Total Receivables ¥		1.38	1.76	2.85	4.84	5.71	6.91	7.94	7.37	9.68	9.55			8.29	6.69
Total Current Assets ¥				8.76	15.41	15.16	18.67	21.34	23.29	23.97	23.62			22.18	4.82
Чистые активы, млрд ¥	0.3635	0.3811	0.3847	0.4298	0.4947	0.7415	0.8647	0.9716	1.03	1.15				0.9516	9.17
Активы, млрд ¥		8.13	10.54	18.39	31.81	45.64	56.69	67.39	68.94	70.83	72.65			67.30	5.09
Short Term Debt ¥					2.48	3.92	4.13							3.51	18.53
Long Term Debt ¥		0.3525	0.9658	0.9342	1.47	8.59	14.12	16.13	17.92	17.84	16.7			16.54	3.41
Задолженность, млрд ¥		3.01	4.09	4.28	15.47	25.76	34.84	44.28	45.23	42.7	43.2			42.05	4.40
Чистый долг, млрд ¥						6.28	10.64	10.88	16.07	19.24	16.53			14.67	9.21
Долг, млрд ¥					3.95	12.52	18.24						24.84	11.57	66.52
Interest income ¥					0.0362	0.0766	0.0801	0.1072	0.4676	0.6407	0.887	0.7946		0.5794	49.28
Расходы на обслуживание долга ¥							0.7303	0.8533	1.18	1.03	1.1	0.9678		1.03	2.55
Чист. проц. доходы, млрд ¥					-0.0843	-0.3645	-0.6704	-0.7858	-0.7914	-0.4948	-0.3119	-0.0757		-0.4919	-37.37
Goodwill ¥			0.0099	0.0079	0.0208	0.8187	0.8068	0.8122	0.8122	0.8122	0.7621			0.8011	-1.13
Себестоимость, млрд ¥			2.05	3.07	6.1	9.78	8.08	8.47	6.75	6.76	6.1	6.17		6.85	-6.14
Товарно материальные запасы ¥		0.1929	0.2751	0.3459	0.4308	1.28	1.79	2.8	0.3051	0.2957	0.178			1.07	-36.97

	2018Q2	2018Q3	2018Q4	2019Q1	2019Q2	2019Q3	2020Q4	2021Q1	2021Q2	2021Q3	2021Q4	2022Q1	2022Q2	2022Q3	2022Q4	2023Q1	2023Q2	2023Q3	2023Q4	5 quarters average	CAGR 5
Наличность, млрд ¥										4.6	4.1	4.19	5.74	5.41	5.61	4.86	4.23	3.77	4.2	4.53	-5.62
Short Term Investments ¥									-7.22	-1.31	-1.39	6.61	6.54	6.46	-1.27	-1.26	-1.46	-1.41		0.2120	-173.76
Long term investments ¥	5.85	5.82	6.18	6.25	6.32	6.41														6.20	1.95
Total Receivables ¥										16.29	16.77	17.69	16.38	17.88	15.76	16.27	16.91	17.98	17.83	16.95	2.50
Total Current Assets ¥										23.99	23.97	25.03	24.48	25.7	23.62	23.44	23.74	24.37	23.61	23.76	-0.01
Чистые активы, млрд ¥							1.03	1.11	1.31	1.28	1.15	1.2	1.17	1.18		1.01	1.03			1.12	-3.01
Активы, млрд ¥										71.54	70.83	71.9	71.2	72.98	72.65	73.6	74.28	75.71	76.53	74.55	1.05
Short Term Debt ¥										5.57	5.54	5.45	6.49	6.02	6.28	6.19	6.19	6.61	10.6	7.17	11.04
Long Term Debt ¥									18.72	18.05	17.84	18.17	18.37	17.97	16.7	17.14	16.92	17.44		17.23	-0.60
Задолженность, млрд ¥										47.33	42.7	43.68	42.95	44.02	43.2	43.93	44.71	45.73	46.26	44.77	1.38
Чистый долг, млрд ¥										19.15	19.34	19.53	19.22	18.69	17.57	18.68	19.08	20.46	24.8	20.12	7.14
Долг, млрд ¥									23.91	23.62	23.37	23.61	24.85	23.99	22.98	23.34	23.11	24.05		23.49	0.05
Interest income ¥									0.1418	0.1904	0.1908	0.1628	0.1971	0.2001	1.45	0.2038	0.6468	1.1		0.7201	40.61
Расходы на обслуживание долга ¥									0.3089	0.2891	0.1647	0.3027	0.3569	0.2955	0.1405	0.2531	0.2886	0.2856		0.2527	-0.68
Чист. проц. доходы, млрд ¥									-0.1734	-0.1413	-0.000207	-0.1582	-0.1888	-0.1194	0.1546	-0.0659	-0.0691	-0.0953		-0.0390	-4.41
Goodwill ¥										0.8122	0.8122	0.8122	0.8122	0.8122	0.7621	0.7621	0.7621	0.7621	0.6416	0.7380	-3.38
Себестоимость, млрд ¥									2.23	0.9886	2.24	1.35	0.5563	1.93	2.26	1.35	1.07	1.49		1.62	-5.04
Товарно материальные запасы ¥										0.4311	0.2957	0.3538	0.3798	0.3981	0.178	0.2044	0.3457	0.3751	0.1994	0.2605	2.30

Share

IFRS

Reporting Annual Quarterly

	2012	2013	2014	2015	2016	2017	2018	2019	2020	2021	2022	2023	2024	LTM	5 year average	CAGR 5
EPS	0.2155	0.3178	0.3515	0.4624	0.58	0.8	0.41	0.46	0.36					0.2	0.5220	-9.10
Цена акции ао					17.52	17.37	7.8	7.6	7.65	7.19	4.73	4.99	3.14	3.14	5.54	-16.31
Число акций ао, млн							3050.93	3164.6	3164.6	3634.21	3624.21	3624.21			3442.37	2.75
FCF/акцию							-1.72	-1.35	-0.7777	-0.7406	-0.1507	-0.2733			-0.6585	-27.35

	2018Q4	2019Q4	2020Q4	2021Q1	2021Q2	2021Q3	2021Q4	2022Q1	2022Q2	2022Q3	2022Q4	2023Q1	2023Q2	2023Q3	2023Q4	5 quarters average	CAGR 5
EPS			0.31	0.01	0.03	0.02		0.01	-0.09	0.09		0.21	-0.0076	0.104		0.0613	-202.93
Цена акции ао						7.49	7.17	6.63	4.98	5.32	4.93	4.99	5.54	5.38	5.05	5.18	0.48
Число акций ао, млн	3050.93	3164.6	3164.6				3634.21				3624.21				3624.21	3442.37	2.75
FCF/акцию			0.3695				0.069				0.126					0.1882	-30.14

	5 quarters average	CAGR 5

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, %	15.48	10.03	11.89	13.89	6.62	6.86	5.51	2.31	2.65				2.79	11.78	4.79	-16.73
ROA, %	8.93	7.41	5.8	5.5	2.2	2.05	1.66	0.8242	0.9752				0.84	2.71	1.54	-15.02
ROIC, %			10.65	9.8	6.07										8.84	-17.09
ROS, %				18.23	10.81	11.27	11.89	6.11	8.15	12.37	8.36	8.36	8.36	14.71	8.67	6.47
ROCE, %		10.77	14.79	15.31	9.27	9.93	7.26	4.62				0	0	0.00	9.28	-21.31
Ebit margin, %												0	0
Рентаб EBITDA, %				27.21	22.87	24.57	33.48	27.17	31.16			17.91	17.91	22.18	26.86	-6.13
Чистая рентаб, %		26.11	20.76	18.23	10.81	11.27	11.89	6.11	8.15	12.37			8.36	14.73	9.96	1.88
Operation Margin, %				20.69	20.51	15.7	19.58	17.38	19.23	19.05	0	0	0	0.00	18.19	3.94
Доходность FCF, %					-12.82	-17.42	-8.69	-10.02	-2.76	-5.22					-8.8220	-21.42

	2020Q4	2021Q1	2021Q2	2021Q3	2021Q4	2022Q1	2022Q2	2022Q3	2022Q4	2023Q1	2023Q2	2023Q3	2023Q4	2025Q2	Industry average	5 quarters average	CAGR 5
ROE, %				0.22	1.68	0.1483	-1.29	1.2	2.56	0.1783	-0.1025	1.38	1.34		11.78	1.07	-12.14
ROA, %				0.0651	0.5992	0.0523	-0.4596	0.4267	0.9453	0.0654	-0.0371	0.4981	0.4795		2.71	0.3902	-12.69
ROIC, %			1.4	0.8756	1.95	0.7157	0.177	1.26	1.88	0.5894	0.752	1.23				1.14	-0.48
ROS, %				3.25	12.97	2.09	-39.84	11.54	20.4	2.81	-1.74	18.03		8.36	14.71	9.57	-16.34
ROCE, %	4.19	0.8157	1.72	0.6595	1.89	0.686	-0.5351	1.78		0.4624	0.3893				0.00	0.5565	-10.71
Рентаб EBITDA, %			15.02	24.03	23.4	20.21	-2.34	25.55	30.61	19.05	18.93			17.91	22.18	22.41	-6.86
Чистая рентаб, %			3.08	3.25	12.97	2.09	-39.84	11.54	20.4	2.81	-1.74	18.03			14.73	10.21	9.33
Operation Margin, %			17.74	11.97	22.65	10.74	4.39	20.01	26.77	7.85	19.33	15.6			0.00	17.91	-4.86
Доходность FCF, %	4.45				0.9625				2.56							2.66	-16.83

	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			32.86	17.8	24.77	46.02	27.9	17.53			26.12	36.50	26.80	-0.31
P/BV			2.17	1.22	1.37	1.06	0.7383				0.71	3.82	1.31	-19.40
P/S			3.55	2.01	2.94	2.81	2.28	2.17			2.18	4.47	2.44	1.54
P/FCF			-7.8	-5.74	-11.51	-9.98	-36.19	-19.17	0	0	0	0.00	-16.5180	27.27
E/P			0.0304	0.0562	0.0404	0.0217	0.0358	0.057	0.0374	0.0374	0.0374	0.05	0.0379	11.50
EV/EBIT									0	0	0
EV/EBITDA			20.05								18.69	28.06	20.05	0.00
EV/S			4.58					4.41	4.41	4.41	4.41	5.16	4.45	-0.94
EV/FCF			-10.07						0	0	0	0.00	-10.0700	0.00
Debt/EBITDA		3.34	6.93					16.13	16.13	16.13	16.13	4.31	11.73	37.02
Netdebt/Ebitda		1.68	4.04	3.61	4.99	7.42	6.11	0	0	0	0	0.00	5.23	8.63
Debt/Ratio	0.1241	0.2743	0.3218					0	0	0	0	0.00	0.2401	37.38
Debt/Equity	0.2542	0.6927	0.9699					0	0	0	0	0.00	0.6389	56.26
Debt/Net Income	2.14	4.99	14.66					34.54	34.54	34.54	34.54	8.12	24.65	47.25
PEG										-60.59	-60.59		-60.5900	0.00
Бета								0	-0.0903	0	0	0.00	-0.0903	0.00
Индекс Альтмана			1.3	0.8492	0.8483	0.7582		0	0	0	0	0.00	0.9389	-12.61

	2018Q4	2019Q4	2020Q4	2021Q1	2021Q2	2021Q3	2021Q4	2022Q1	2022Q2	2022Q3	2022Q4	2023Q1	2023Q2	2023Q3	2023Q4	2025Q1	2025Q2	Industry average	5 quarters average	CAGR 5
P/E	40.35	23.07	25.26				61.37				26.02				49.82			36.50	37.11	16.65
P/BV	1.44	1.17	1.27				1.03				0.6673				0.6652			3.82	0.9605	-10.68
P/S	4.95	4.57	5.48				7.96				5.31							4.47	5.65	1.41
P/FCF			22.49				103.9				39.12							0.00	55.17	20.26
E/P	0.0248	0.0433	0.0396				0.0163				0.0384				0.0201		0.0374	0.05	0.0304	-1.14
EV/EBITDA			26.02				59.18				34.2							28.06	39.80	9.54
EV/S	7.02	8.12	8.89				13.85				10.47						4.41	5.16	9.15	-11.49
EV/FCF			36.49				180.77				77.15							0.00	98.14	28.35
Debt/EBITDA					51.07	68.55	30.52	64.79	-1290.45	34.78	22.3	71.39	77.1				16.13	4.31	44.34	-14.24
Netdebt/Ebitda				65.46	40.89	55.58	25.25	53.59	-997.81	27.09	17.05	57.16	63.65					0.00	-166.5720	-157.67
Debt/Ratio					0.3351	0.3302	0.33	0.3284	0.3491	0.3287	0.3163	0.3171	0.3111	0.3177				0.00	0.3182	-0.68
Debt/Equity					1.13	1.12	0.9253	0.9315	0.9791	0.9208	0.8582	0.864	0.859	0.882				0.00	0.8768	-0.86
Debt/Net Income						507.13	55.07	628.04	-75.94	77.04	33.46	484.58	-838.28	63.78			34.54	8.12	-44.3840	0.64
PEG																	-60.59		-60.5900	0.00
Бета																0	0	0.00
Индекс Альтмана			0.6648				0.5672									0	0	0.00	0.6160	-7.63

Dividends

IFRS

Reporting Annual Quarterly

	2014	2015	2016	2017	2018	2019	2020	2021	2022	2023	LTM	Industry average	5 year average	CAGR 5
Див.выплата, млрд	0.1648	0.236	0.2275	0.4894	1	1.12	1.73	1.72	1.36	1.22			1.43	1.73
Дивиденд		0.0541	0.0396	0.056	0.0897	0.039	0.066	0.055	0.026	0.03	0.03		0.0432	-5.11
Див доход, ао, %		0.1183	0.1563	0.3092	0.6691	0.5022	0.7375	0.744	0.4766	0.5726	0.57	2.43	0.6066	2.66
Дивиденды / прибыль, %		17.33	12.32	19.5	80.69	81.24	151.56	294.57	191.94	112.18	12.81	44.54	166.30	6.67

	2014Q2	2015Q2	2016Q2	2017Q2	2018Q3	2019Q2	2020Q2	2021Q2	2021Q3	2021Q4	2022Q1	2022Q2	2022Q3	2022Q4	2023Q1	2023Q2	2023Q3	Industry average	5 quarters average	CAGR 5
Див.выплата, млрд								0.5364	0.3457	0.5231	0.3129	0.4162	0.321	0.2486	0.2486	0.4036	0.2531		0.2950	-4.64
Дивиденд	0.024	0.0541	0.0396	0.056	0.0897	0.039	0.066	0.055				0.026				0.03			0.0432	-5.11
Див доход, ао, %	0.0723	0.1027	0.1471	0.2848	0.7704	0.4683	0.7372	0.7518				0.5218				0.5414		2.43	0.6041	2.94
Дивиденды / прибыль, %								559.56	742.01	123.26	832.06	-127.17	103.08	36.2	516.17	-1464.26	67.13	44.54	-148.3360	-8.22

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	5 030	5 030	0.00

	CAGR 5

	CAGR 5