HKEX: 1099 - Sinopharm Group Co. Ltd.

Rentabilidade por seis meses: +0.3504%
Rendimento de dividendos: +5.18%
Setor: Healthcare

Relatórios Sinopharm Group Co. Ltd.

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 ¥
87 96.09 102.82 104.83 87.91 62.87 63.99 55.71 69.94 67.25
Выручка, млрд ¥
226.91 257.95 276.87 344.3 425.02 456.41 521.05 552.15 596.57 596.57
Чистая прибыль, млрд ¥
3.76 4.65 5.28 5.84 6.25 7.19 7.76 14.35 9.05 9.05
EV, млрд ¥
95.89 104.02 109.42 119.56 99.57 76.57 76.51 68.86 64.42 59.21
EBIT, млрд ¥
7.75 9.01 9.78 11.06 15.53 18.25 15.6 20.98 24.64 23.9
EBITDA, млрд ¥
10.01 10.85 12.07 16.93 21.36 21.31 20.76 28.81 28.33 26.25
Баланс стоимость, млрд ¥
30.11 31.81 38.3 42.82 47.42 56.36 61.89 68.07 74.58 74.58
FCF, млрд ¥
12.27 7.89 -0.2274 0.2496 16.23 11.15 9.31 18.55 14.84 14.84
Операционный денежный поток, млрд ¥
13.56 9.26 1.67 3.65 18.78 11.15 9.31 20.96 17.17 17.17
Операционная прибыль, млрд ¥
9.01 9.78 11.06 15.53 18.25 19.78 19.1 20.6 20.21 22.28
Операционные расходы, млрд ¥
9.45 10.46 11.17 15.47 19.03 436.63 499.61 24.23 26.23 574.29
CAPEX, млрд ¥
0.0043 0.003 0 0.0018 0.0183 4.59 2.07 2.42 2.34 2.34


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 ¥
19.92 25.57 29.01 40.3 39.19 50.18 43.53 55.22 63.81 63.81
Short Term Investments ¥
0.0021 0.0055 0.1756 0.0412 0.000156 0.0391 0.0117 0.000498 0.000547 0.000547
Long term investments ¥
1.01 1.28 1.46 3.79 6.28 7.07
Total Receivables ¥
58.35 72.78 84.91 110.36 126.56 146.05 161.4 201.91 185.79 169
Total Current Assets ¥
116.75 132.76 144.84 204.65 230 267.61 290.92 319.41 336.84 336.84
Чистые активы, млрд ¥
7.64 6.75 9.01 11.03 18.06 18.9 19.41 19.65 319.41 19.65
Активы, млрд ¥
138.27 157.71 169.54 235.77 269.89 311.24 335.41 364.78 383.39 383.39
Short Term Debt ¥
28.2 22.36 30.16 50.09 42.48 54.96 56.7 54.63 56.53 54.73
Long Term Debt ¥
0.6082 11.14 5.45 4.95 8.37 8.92 8.42 14.96 13.83 13.83
Задолженность, млрд ¥
97.61 113.18 118.27 167.5 192.95 221.29 273.53 254.71 263.08 263.08
Чистый долг, млрд ¥
8.89 7.93 6.59 14.74 11.66 13.7 20.04 14.37 9.97 4.76
Долг, млрд ¥
28.81 33.5 35.62 55.04 50.85 63.88 68.37 69.59 73.78 72.81
Interest income ¥
1.69 1.51 1.92 2.74 2.03 1.83 2.09 1.89 0.7434
Расходы на обслуживание долга ¥
4.16 3.44 3.42 3.76 3.52 2.96 2.96
Чист. проц. доходы, млрд ¥
-1.66 -1.85 -4.1 -3.14 -2.94 -3.4 -3.19 -2.43 0.8147
Goodwill ¥
3.72 4 3.83 4.13 4.9 5.66 7.29 7.2 7.16 7.19
Амортизация, млрд ¥
0.8352 1.01 1.07 1.02 1.39 3.11 3.6 3.92 4.17 4.43
Себестоимость, млрд ¥
208.45 237.72 254.64 313.3 387.74 416.09 477 504.71 548.06 548.06
Товарно материальные запасы ¥
22.35 25.76 26.77 35.39 42.59 47.09 51.5 60.93 60.03 60.03


Promoção

IFRS
Relatórios Anual Trimestral
2015 2016 2017 2018 2019 2020 2021 2022 2023 2024 2025 LTM Média de 5 anos CAGR 5
EPS 0.67 1.69 1.91 2.24 2.35 1.45 2.49 4.6 2.9 2.9
Цена акции ао 33.8 32.9 28.45 18.86 16.96 19.84 20.45 21.45 20.05 20.05
Число акций ао, млн 2767.1 2767.1 2971.66 2971.66 2971.66 3120.66 3120.66 3120.66 3120.66 3120.66
FCF/акцию 4.43 2.85 -0.0765 0.084 5.46 3.57 2.98 5.94 4.75 4.75


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, % 12.49 14.61 13.79 13.63 13.18 12.75 12.54 22.08 12.69 12.69 8.15
ROA, % 2.72 2.95 3.12 2.48 2.32 2.31 2.31 4.1 2.42 2.42 5.11
ROIC, % 6.16 6.23 7.84 8.85 9.02 7.58 8.15 7.53 11.83 12.28
ROS, % 1.91 1.69 1.47 1.57 1.49 2.6 1.52 1.52 1.52 1.52 7.36
ROCE, % 21.36 22.16 21.96 21.57 22.75 23.72 17.34 33.91 18.98 16.84 5.48
Рентаб EBITDA, % 4.41 4.2 4.36 4.92 5.03 4.67 3.98 5.22 4.75 4.75 6.06
Ebit margin, % 4.63 4.67 4.4 4.46 4.01
Чистая рентаб, % 1.66 1.8 1.91 1.69 1.47 1.57 1.49 2.6 1.52 1.52 7.37
Operation Margin, % 3.99 4.51 4.29 4.33 3.67 3.73 3.39 3.73 3.73 3.73 9.85
Доходность FCF, % 5.48 14.1 8.22 -0.2211 0.2381 18.46 17.74 14.55 33.29 21.21


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
23.13 20.68 19.46 17.96 14.06 8.75 8.25 3.8 6.01 6.01 22.50
P/BV
2.89 3.02 2.68 2.45 1.85 1.12 1.03 0.4951 0.4526 0.4526 2.99
P/S
0.3834 0.3725 0.3713 0.3045 0.2068 0.1378 0.1228 0.0987 0.0913 0.0913 9.92
P/FCF
-452.22 419.94 5.42 5.64 6.87 3 4.71 4.53 4.53 4.53 6.18
E/P
0.0514 0.0557 0.0711 0.1143 0.1213 0.153 0.1294 0.1346 0.1346 0.1346 0.04
EV/EBITDA
9.58 9.59 9.06 7.06 4.66 3.59 3.01 2.39 2.27 2.69 -5.04
EV/Ebit
4.44 2.97 2.93 2.79 2.7 0 0 0
EV/S
0.3952 0.3473 0.2343 0.1678 0.1199 0.1247 0.108 0.0992 0.0992 0.0992 46.67
EV/FCF
-481.27 478.98 6.14 6.86 6.71 3.71 4.34 3.99 3.99 3.99 16.02
Debt/EBITDA
2.95 3.25 2.38 3 2.54 2.42 2.6 2.77 2.77 2.77 0.72
Netdebt/Ebitda
0.5461 0.8706 0.5457 0.6429 0.9654 0.4987 0.3521 0.1812 0.1812 0.1812 -0.64
Debt/Ratio
0.2101 0.2334 0.1884 0.2052 0.2038 0.1908 0.1924 0.1899 0.1899 0.1899 0.10
Debt/Equity
0.9299 1.29 1.07 1.13 1.1 1.02 0.9893 3.71 3.71 3.71 0.96
Debt/Net Income
6.74 9.43 8.13 8.89 5.23 4.85 8.15 8.04 8.04 8.04 1.14
Бета
1.6 1.17 0.8378 0.8378 -2.77
Индекс Альтмана
3.46 2.71 3.19 2.79 2.6 3.2 3.18 4.46 4.47 4.47 5.63


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
0.8578 1.13 1.38 1.58 1.75 1.87 2.15 2.56 2.56 14.9
Дивиденд
0.4824 0.5721 0.6868 0.6712 0.6522 0.8394 0.872 0.9 0.956 0.956
Див доход, ао, %
1.39 1.65 1.95 2.27 3.24 4.09 4.93 3.61 5.18 5.18 2.64
Дивиденды / прибыль, %
22.81 24.41 26.19 27.02 28.04 25.95 27.75 16.32 28.26 28.26 18.57


Pague pela sua assinatura

Mais funcionalidades e dados para análise de empresas e portfólio estão disponíveis por assinatura

Inscrever-se

Descansar

IFRS
Relatórios Anual
2023 2024 CAGR 5
Персонал, чел
114766 115959