China Jinmao Holdings Group Limited (0817) 📈: отчетность и дивиденды за 2025

Relatórios

IFRS

Relatórios Anual Trimestral

	2014	2015	2016	2017	2018	2019	2020	2021	2022	2023
Финансовый отчет	link	link	link	link	link	link	link	link	link	link

Capitalização

IFRS

Relatórios Anual Trimestral

	2014	2015	2016	2017	2018	2019	2020	2021	2022	2023	LTM	Média de 5 anos	CAGR 5
Капитализация, млрд ¥		28.42	23.31	33.94	45.3	53.96	61.79	33.98	27.32	17.03	16.38	38.82	-20.60
Выручка, млрд ¥		18.51	27.3	31.07	38.73	43.36	60.05	90.06	82.99	72.4	72.4	69.77	10.80
Чистая прибыль, млрд ¥		3.17	2.54	3.98	5.21	6.45	3.88	4.69	1.98	-6.9	-6.9	2.02	-201.36
EV, млрд ¥		58.46	53.19	85.87	111.94	133.01	119.32	123.18	105.81	106.24	105.22	117.51	-4.39
EBIT, млрд ¥	7.21	5.23	8.05	7.07	11.43	8.81	7.18	9.58	6.03	3.81		7.08	-15.44
EBITDA, млрд ¥		5.55	8.4	7.44	11.81	9.23	7.83	16.15	6.7	4.81	13.14	8.94	-12.22
Баланс стоимость, млрд ¥		33.55	31.63	32.85	35.8	45.95	46.76	49.96	47.45	39.29	39.29	45.88	-3.08
FCF, млрд ¥		6.67	-1.67	-25.08	1.56	19.69	30.4	3.44	1.04	2.19	2.19	11.35	-35.55
Операционный денежный поток, млрд ¥		7.67	-1.14	-24.69	2.01	20.1	31.34	4.44	1.78	3.09	3.09	12.15	-31.24
Операционная прибыль, млрд ¥		5.23	8.05	7.07	11.43	8.81	7.18	13.93	6.23	2.17	2.41	7.66	-24.44
Операционные расходы, млрд ¥		12.73	19.25	24	27.3	34.54	52.87	79.93	3.28	6.61	69.99	35.45	-28.16
CAPEX, млрд ¥		0.0249	0.0195	3.71	1.13	0.6907	0.9402	0.9066	0.7403	0.8982	0.8982	0.8352	5.39

	2016Q4	2017Q2	2017Q4	2018Q1	2018Q2	2018Q3	2018Q4	2019Q1	2019Q2	2019Q3	2019Q4	2020Q2	2020Q4	2021Q2	2021Q3	2021Q4	2022Q1	2022Q2	2022Q3	2022Q4	2023Q1	2023Q2	2023Q4	Média de 5 trimestres	CAGR 5
Капитализация, млрд ¥										53.66	60.71	61.49	48.37	35.49		30.1		29.12		20.77		18.18	11.93	22.02	-16.90
Выручка, млрд ¥										10.84	28.61	12.1	47.96	28.46		61.6		28.74		54.25		26.84	45.56	43.40	-5.85
Чистая прибыль, млрд ¥														4.3	0.1945	0.3889	1.29	2.57	-0.2934	-0.5868	0.2164	0.4329	-7.33	-1.5122	90.34
EV, млрд ¥							105.67		121.77		139.76	139.77	105.89			123.18		121.22		113.54		109.68	106.27	114.78	-2.91
EBIT, млрд ¥														1.47	3.32	3.32	1.41	1.41	1.7	1.7	0.2956	0.5912	1.58	1.17	-1.45
EBITDA, млрд ¥				2.95	2.95	2.95	2.31	2.31	2.31	2.31										3.56		0.9068	1.88	2.19	-4.04
Баланс стоимость, млрд ¥												41.08	46.76	49.83	33.27	49.96	35.61	51.04		47.45		46.07	39.29	43.89	1.99
FCF, млрд ¥				0.389	0.389	0.389	4.92	4.92	4.92	4.92										4.92		2.23	0.074	3.41	-56.80
Операционный денежный поток, млрд ¥														5.2	-2.99	-2.99	-1.7	-1.7	2.59	2.59	1.29	2.57	0.5198	1.91	-27.47
Операционная прибыль, млрд ¥										2.2	7.03	6.51	4.79	8.11		5.81		6.09		5.88		0.5912	1.58	3.99	-22.93
Операционные расходы, млрд ¥	6.5	6.48	5.75		7.35		6.48		5.6		11.88									3.32		2.22	8.74	6.35	9.31
CAPEX, млрд ¥														0.127	0.3264	0.3264	0.2382	0.2382	0.132	0.132	0.171	0.342	0.4458	0.2446	27.56

Fluxo de caixa Fluxo de caixa trimestral Ativos

Balanço Patrimonial

IFRS

Relatórios Anual Trimestral

	2013	2014	2015	2016	2017	2018	2019	2020	2021	2022	2023	LTM	Média de 5 anos	CAGR 5
Наличность, млрд ¥			10.99	18.05	19.41	21.32	17.19	40.05	31.05	37.09	30.92	30.92	31.26	12.46
Short Term Investments ¥			0.1207	0.0714	6	0.0022	0.0011	3.9	0.0000	0.0064	0.0000	0.0000	1.98	-74.55
Long term investments ¥	0.0421	1.86	2.43	5.56	7.06	15.28	22.73						10.61	56.39
Total Receivables ¥			2.55	25.57	32.6	52.52	55.9	47.39	2.11	2.69	2.39	2.01	22.10	-46.77
Total Current Assets ¥			61.77	86.28	117.28	147.43	171.63	225.23	205.91	191.47	187.15	187.15	196.28	1.75
Чистые активы, млрд ¥			12.24	10.81	10.84	10.73	12.53	12.94	13.43	15.35	191.47	15.35	49.14	72.52
Активы, млрд ¥			133.06	166.9	222.04	271.64	326.15	387.76	412	421.9	407.12	407.12	390.99	4.53
Short Term Debt ¥			7.18	12.94	27.83	21.98	26.66	27.77	25.2	26.72	24.06	23.86	26.08	-2.03
Long Term Debt ¥			33.85	34.98	43.5	66	69.58	69.81	81.95	97.07	103.52	103.52	84.39	8.27
Задолженность, млрд ¥			83.74	111.16	155.6	193.37	240.29	285.93	362.04	309.21	297.28	297.28	298.95	4.35
Чистый долг, млрд ¥			30.02	29.88	51.92	66.65	78.84	57.53	75.98	86.7	97.57	96.46	79.32	4.36
Долг, млрд ¥			41.03	47.92	71.33	87.97	96.24	97.58	108.09	123.79	128.49	136.43	110.84	5.95
Interest income ¥			0.5415	0.8009	1.63	2.04	1.68	3.22	1.21	0.9984	1.9		1.80	2.49
Расходы на обслуживание долга ¥				1.24	1.12	2.42	2.27	2.73	2.79	2.71	3.01	3.01	2.70	5.81
Чист. проц. доходы, млрд ¥				-0.3715	-0.8332	-0.7945	0.2493	0.4968	-0.4007	-0.5801	-1.11	2.08	-0.2689	-234.81
Goodwill ¥										0.2491	0.2491		0.2491	0.00
Амортизация, млрд ¥		0.2562	0.322	0.3457	0.3701	0.3802	0.4223	0.6491	0.6489	0.672	1.01		0.6805	19.05
Себестоимость, млрд ¥			11.36	17.1	21.03	24.19	30.59	47.94	73.3	69.85	63.38	63.38	57.01	15.68
Товарно материальные запасы ¥			24.15	21.61	31.6	51.69	63.44	81.08	90.69	86.24	54.59	54.59	75.21	-2.96

	2016Q4	2017Q2	2017Q4	2018Q1	2018Q2	2018Q3	2018Q4	2019Q1	2019Q2	2019Q3	2019Q4	2020Q2	2020Q4	2021Q1	2021Q2	2021Q3	2021Q4	2022Q1	2022Q2	2022Q3	2022Q4	2023Q1	2023Q2	2023Q4	Média de 5 trimestres	CAGR 5
Наличность, млрд ¥									22.38		17.19	20.36	40.05		38.66		31.05		32.89		29.47		32.92	30.92	31.45	-0.08
Short Term Investments ¥									0.0301		0.0011	0.0011	3.9		0.004		0.0000		0.00068		7.62		0.0000	0.0000	2.31	486.29
Long term investments ¥	5.38	6.46	7.06		8.26		15.28		20.63		22.73														14.79	26.35
Total Receivables ¥															34.32	45.03	45.03	34.57	34.57	36.94	36.94	26.68	2.93	2.39	21.18	-42.17
Total Current Assets ¥															255.4	205.91	205.91	222.22	222.22	191.47	191.47	203.55	203.55	187.15	195.44	-0.46
Чистые активы, млрд ¥														13.13	13.13	13.43	13.43	13.7	13.7	15.35	15.35	15.51	15.51		15.08	2.51
Активы, млрд ¥									297.75		326.15	390.11	387.76		440.09		412		431.84		421.9		431.18	407.12	420.81	-0.24
Short Term Debt ¥			27.83		22.32		21.98		25.68		26.66	33.75	27.77								26.72		17.97	24.06	26.05	-6.54
Long Term Debt ¥									63.14		69.58	64.9	69.81		67.26		81.95		86.11		96.12		110.84	103.52	95.71	4.78
Задолженность, млрд ¥									219.54		240.29	298.03	285.93		390.26		362.04		320.45		374.45		317.73	297.28	334.39	-3.86
Чистый долг, млрд ¥									66.44		78.84	78.29	57.53		59.17		75.98		81.29		85.58		95.89	97.57	87.26	5.13
Долг, млрд ¥			71.33		80.06		87.97		88.81		96.24	98.65	97.58								123.79		128.81	128.49	115.46	5.43
Interest income ¥							0.8345		1.01		0.6665	0.7294	0.9281		0.3728		0.8384		0.0479		1.82		0.1915		0.6541	-12.47
Расходы на обслуживание долга ¥									0.5673	0.5673	1.84	2.4	1.62		1.13		0.8615		2.48		3.44		1.24		1.83	1.88
Чист. проц. доходы, млрд ¥																	1.03		0.0515		1.95		0.2061		0.8094	-33.12
Goodwill ¥																			0.2491		0.2491		0.2491	0.2491	0.2491	0.00
Амортизация, млрд ¥				0.095	0.095	0.095	0.1056	0.1056	0.1056	0.1056											0.1557		0.3156	0.3016	0.1968	23.35
Себестоимость, млрд ¥										7.65	21.28	8.17	39.77		22.68		50.62		22.52		47.33		22.4	40.98	36.77	-4.14
Товарно материальные запасы ¥															114.36	90.69	90.69	109.47	109.47	86.24	86.24	97.05	97.05	54.59	84.23	-8.74

Promoção

IFRS

Relatórios Anual Trimestral

	2015	2016	2017	2018	2019	2020	2021	2022	2023	2024	2025	LTM	Média de 5 anos	CAGR 5
EPS	0.26	0.23		0.5136	0.6114	0.3622	0.36	0.1556	-0.5162			-0.5109	0.1946	-196.67
Цена акции ао			3.32	3.39	5.85	3.44	2.32	1.68	0.75	0.98	1.22	1.22	1.39	-12.06
Число акций ао, млн	12058.77	11063.03	11564.24	11702.93	11769.52	12736.24	12688.34	12754.75	13361.22			13499.59	12662.01	2.57
FCF/акцию	0.5531	-0.1514	-2.17	0.133	1.67	2.39	0.2712	0.0816	0.1641			0.1624	0.9154	-37.12

	2015Q4	2016Q2	2016Q4	2017Q2	2018Q1	2018Q2	2018Q3	2018Q4	2019Q1	2019Q2	2019Q3	2019Q4	2020Q2	2020Q4	2021Q2	2021Q3	2021Q4	2022Q1	2022Q2	2022Q3	2022Q4	2023Q1	2023Q2	2023Q3	2023Q4	Média de 5 trimestres	CAGR 5
EPS	0.26	0.11	0.12	0.22	0.14												0.0375		0.2373		-0.0474		0.0325		-0.5467	-0.0574	-270.90
Цена акции ао																2.35	2.37	2.58	2.29	1.8	1.56	1.67	1.37	1.13	0.8839	1.32	-10.74
Число акций ао, млн											11702.93	11769.52	11777.96	12736.24	12687.03		12688.34		12689.83		13314.99		13314.99		13499.59	13101.55	1.25
FCF/акцию					0.0336	0.0336	0.0336	0.4206	0.4206	0.4206	0.4206										0.3836		0.1674		0.0055	0.2795	-58.00

Eficiência

IFRS

Relatórios Anual Trimestral

	2013	2014	2015	2016	2017	2018	2019	2020	2021	2022	2023	2024	2025	LTM	Média da indústria	Média de 5 anos	CAGR 5
ROE, %			9.46	8.02	12.11	14.56	14.04	8.3	9.39	4.07	-15.9			-15.9	5.39	3.98	-202.52
ROA, %			2.38	1.52	1.79	1.92	1.98	1	1.14	0.4759	-1.66			-1.66	2.62	0.5872	-196.54
ROIC, %	5.59	5.9	5.63	4.09	5.34	6.55	6.15	4.45	3.22	1.3						4.33	-27.63
ROS, %					12.8	13.45	14.88	6.46	5.21	2.39	-9.53	-9.53	-9.53	-9.53	21.40	-4.1980	-212.84
ROCE, %				14.45	10.64	14.61	10.26	7.05	19.18	2.58	1.65		0	0	1.69	8.14	-30.61
Ebit margin, %							19.84	9.12	10.41	7.26	5.26		0	0		10.38	-23.32
Рентаб EBITDA, %				30.76	23.95	30.5	21.3	13.04	17.93	8.07	6.65		18.15	18.15	34.89	12.77	6.84
Чистая рентаб, %			17.14	9.29	12.8	13.45	14.88	6.46	5.21	2.39	-9.53			-9.53	21.40	3.88	-191.47
Operation Margin, %					22.76	29.51	20.33	11.96	15.46	7.5	3	3.33	3.33	3.33	32.06	6.52	-26.44
Доходность FCF, %		-31.95	23.47	-7.19	-73.89	3.44	36.49	49.2	10.13	3.49	12.88					22.44	-18.80

	2017Q2	2017Q3	2017Q4	2018Q1	2018Q2	2018Q3	2018Q4	2019Q1	2019Q2	2019Q3	2019Q4	2020Q2	2020Q4	2021Q2	2021Q4	2022Q2	2022Q4	2023Q2	2023Q4	Média da indústria	Média de 5 trimestres	CAGR 5
ROE, %									4.25		6	9.18	0.2379	8.63	0.7785	5.04	-1.24	1.85	-24.59	5.39	-3.6323	-299.48
ROA, %									0.5418		0.8448	0.9663	0.0287	0.9773	0.0944	0.5953	-0.1391	0.2008	-1.75	2.62	-0.1997	-279.31
ROIC, %	1.47		1.95		1.74		1.77		1.72		3.55	3.61	0.959				-0.1059		-4.22		0.7586	-203.52
ROS, %										14.88	9.63	31.16	0.232	15.11	0.6314	8.94	-1.08	1.61	-16.09	21.40	-1.1977	-291.10
ROCE, %									2.82		2.83	0.9252	1.94	2.94	6.65	1.27	3.59	0.2495	0.6726	1.69	2.49	-36.76
Ebit margin, %																	6.27	2.2	3.47		3.98	-17.90
Рентаб EBITDA, %				30.5	30.5	30.5	21.3	21.3	21.3	21.3							6.56	3.38	4.13	34.89	11.33	-27.97
Чистая рентаб, %										14.88	9.63	31.16	0.232	15.11	0.6314	8.94	-1.08	1.61	-16.09	21.40	-1.1977	-291.10
Operation Margin, %										20.33	24.56	53.81	9.99	28.52	9.43	21.19	10.84	2.2	3.47	32.06	9.43	-18.12
Доходность FCF, %	-23.05	-16.35	0.9667	0.7619	0.7852	0.9675	12.61	10.92	8.9	9.17											8.51	56.80

Chances

IFRS

Relatórios Anual Trimestral

	2015	2016	2017	2018	2019	2020	2021	2022	2023	2024	2025	LTM	Média da indústria	Média de 5 anos	CAGR 5
P/E	8.96	9.19	8.53	8.69	8.36	15.92	7.25	9.63	-2.47			11.27	16.80	7.74	-178.36
P/BV	0.8471	0.737	1.03	1.27	1.17	1.32	0.6801	0.1696	0.0789			0.0797	0.69	0.6837	-41.69
P/S	1.53	0.8536	1.09	1.17	1.24	1.03	0.3773	0.2303	0.1197			0.1209	3.69	0.5995	-37.35
P/FCF			-1.35	29.11	2.74	2.03	9.88	28.64	7.77	7.47	7.47	7.47	76.97	12.25	-5.44
E/P			0.1172	0.115	0.1196	0.0628	0.138	0.0726	-0.405	-0.421	-0.421	-0.421	0.07	-0.2073	-224.99
EV/EBITDA	10.52	6.33	11.54	9.48	14.4	15.24	6.23	15.79	22.07			8.21	17.57	14.75	8.92
EV/EBIT					16.46	17.25	10.85	17.55	27.92	0	0	0		18.01	11.15
EV/S			2.76	2.89	3.07	1.99	1.12	1.27	1.47	1.45	1.45	1.45	5.18	1.35	5.30
EV/FCF			-3.42	71.94	6.76	3.92	29.25	101.72	48.45	47.99	47.99	47.99	24.11	55.08	10.41
Debt/EBITDA			9.59	7.45	10.42	12.46	10.79	18.47	26.69	10.38	10.38	10.38	4.63	15.34	-0.77
Netdebt/Ebitda			6.98	5.64	8.54	7.35	4.7	12.94	20.27	7.34	7.34	7.34	2.58	10.52	9.33
Debt/Ratio			0.3212	0.3239	0.2951	0.2516	0.2624	0.2934	0.3156	0.3351	0.3351	0.3351	0.19	0.3083	5.01
Debt/Equity			2.17	2.46	2.09	2.09	2.16	2.61	3.27	8.89	8.89	8.89	13.22	5.16	32.71
Debt/Net Income			17.93	16.88	14.92	25.14	23.05	62.39	-18.63	-19.78	-19.78	-19.78	8.70	5.45	-196.99
Бета									4.28	3.67	0.6654	0.6654	0.13	2.87	-46.23
Индекс Альтмана			0.5843	0.6096	0.5479	0.5617	0.5689	0.4914	0.4627	0.3727	0.3727	0.3727	1.60	0.4537	-8.11

	2016Q2	2016Q4	2017Q2	2017Q3	2017Q4	2018Q1	2018Q2	2018Q3	2018Q4	2019Q1	2019Q2	2019Q3	2019Q4	2020Q2	2020Q4	2021Q2	2021Q4	2022Q2	2022Q4	2023Q2	2023Q4	2025Q1	Média da indústria	Média de 5 trimestres	CAGR 5
P/E												33.26	22.03	16.31	434.78	8.25	77.38	11.33	-35.4	-78.07	-3.26		16.80	-5.6040	-153.08
P/BV											1.46		1.32	1.5	1.03	0.7122	0.6024	0.5705	0.4378	0.1215	0.0792		0.69	0.3623	-33.35
P/S												4.95	2.12	5.08	1.01	1.25	0.4885	1.01	0.3829	0.1657	0.0672		3.69	0.4229	-32.75
P/FCF			-4.34	-6.12	103.44	131.25	127.36	103.35	7.93	9.15	11.24	10.9											76.97	28.51	-36.23
E/P												0.0301	0.0454	0.0613	0.0023	0.1212	0.0129	0.0883	-0.0283	0.0238	-0.3071		0.07	-0.0421	-288.51
EV/EBITDA	29.05	28.28	38.62		31.21		34.52		45.77		52.74								29.76	24.56	16.74		17.57	33.91	-18.22
EV/EBIT																			31.12	185.53	67.23			94.63	29.27
EV/S					9.52		10.53		9.75		11.23		4.88	11.55	2.21				1.95	4.09	2.33		5.18	4.43	-27.40
EV/FCF	-145.7	-8.39	-11.46		236.92		262.02		21.47		24.74								21.53	49.21	1436.33		24.11	310.66	131.78
Debt/EBITDA	23.18	25.76	33.74		24.16		27.11		38.1		38.47								34.79	142.06	68.26		4.63	64.34	12.37
Netdebt/Ebitda	14.62	16.06	24		17.58		17.74		28.87		28.78								24.36	105.76	51.84		2.58	47.92	12.42
Debt/Ratio					0.3212		0.3325		0.3239		0.2983		0.2951	0.2529	0.2516				0.2934	0.2987	0.3156		0.19	0.2824	4.53
Debt/Equity					2.17		2.19		2.46		2.34		2.09	2.4	2.09				2.61	2.8	3.27		13.22	2.63	6.38
Debt/Net Income					54.76		61.45		54.54		55.06		34.93	26.17	877.18				-210.97	297.57	-17.53		8.70	194.48	-192.30
Бета																						0.6654	0.13	0.6654	0.00
Индекс Альтмана		0.4722	0.4029		0.4384		0.459		0.3452		0.4055											0.3727	1.60	0.4042	-3.20

Dividendos

IFRS

Relatórios Anual Trimestral

	2015	2016	2017	2018	2019	2020	2021	2022	2023	2024	LTM	Média da indústria	Média de 5 anos	CAGR 5
Див.выплата, млрд	1.03	0.7218	1.59	2.9	2.29	2.55	2.73	0.2491	0.2491		2.08		1.61	-35.83
Дивиденд		0.0771	0.1655	0.2891	0.212	0.226	0.2506	0.09	0.0071	0.0039	0.0039		0.1155	-55.60
Див доход, ао, %		3.66	5.64	7.47	4.62	4.66	9.36	10.06	15.26	2.11	2.11	6.42	8.29	-14.65
Дивиденды / прибыль, %	32.39	28.47	39.88	55.69	35.53	65.6	58.19	20.43	-3.61		20.43	65.32	35.23	-163.30

	2019Q2	2019Q4	2020Q2	2020Q3	2020Q4	2021Q1	2021Q2	2021Q3	2021Q4	2022Q1	2022Q3	2022Q4	2023Q2	2023Q3	2023Q4	Média da indústria	Média de 5 trimestres	CAGR 5
Див.выплата, млрд			1.27	1.27	1.27	1.36	1.36	1.36	1.36		0.2027	0.2027			0.2491		0.6749	-28.79
Дивиденд	0.0964	0.1156	0.106		0.12		0.1349		0.1156	0.09		0.09	0.04	0.015			0.0701	-33.53
Див доход, ао, %	2.04	2.24	2.03		3.16		4.82		4.88	3.49		5.77	2.93	1.32		6.42	3.68	-23.01
Дивиденды / прибыль, %			33.77	2288.82	1144.41	63.45	31.73	701.7	350.85		-69.1	-34.55			-3.4	65.32	189.10	-134.44

Descansar

IFRS

Relatórios Anual

	2023	2024	CAGR 5
Персонал, чел	11534	9488	-9.30

	CAGR 5

	CAGR 5

Investing Port

HKEX: 0817 - China Jinmao Holdings Group Limited

Relatórios China Jinmao Holdings Group Limited

Relatórios

Capitalização

Balanço Patrimonial

Promoção

Eficiência

Chances

Dividendos

Pague pela sua assinatura

Descansar