HKEX: 1288 - Agricultural Bank of China Limited

Rentabilidade por seis meses: +26.87%
Setor: Financials

Relatórios Agricultural Bank of China Limited

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
2012 2013 2014 2015 2016 2017 2018 2019 2020 2021 2022 2023 LTM Média de 5 anos CAGR 5
Капитализация, млрд ¥
1 181.11 969.93 1 149.39 1 297.52 1 169.55 1 029.01 984.54 950.73 1 002.79 1 280
Выручка, млрд ¥
536.18 506.03 537.03 598.61 627.22 657.44 719.51 724.87 694.64 694.64
Чистая прибыль, млрд ¥
180.58 183.94 192.96 202.78 212.1 215.93 241.18 259.23 269.36 269.36
EV, млрд ¥
-1 942.47 -1 816.92 -1 954.1 -908.82 -395.56 -970.77 -907.99 -475.88 -686.34 -893.09
EBIT, млрд ¥
230.94 232.87 224.6 239.48 251.67 266.58 265.05 295.13 825.36 306.96
EBITDA, млрд ¥
201.61 229.37 249.03 251.03 242.33 267.12 266.23 314.48 845.58 328.83
Баланс стоимость, млрд ¥
1 210.09 1 318.19 1 426.42 1 670.29 1 948.36 2 204.79 2 414.61 2 668.41 2 889.25 2 889.25
FCF, млрд ¥
798.66 693.34 617.41 88.88 338.46 -83.78 213.58 1 299.91 1 796.46 1 796.46
Операционный денежный поток, млрд ¥
820.35 715.97 633.42 105.93 352.57 -60.94 -1 473.16 1 322 1 825.28 1 825.28
Операционная прибыль, млрд ¥
230.94 232.87 224.6 239.64 251.95 265.75 264.58 295.13 825.25 306.96
Операционные расходы, млрд ¥
222.29 224.42 194.98 203.52 211.47 222.24 227.09 258.1 271.79 250.1
CAPEX, млрд ¥
21.69 22.64 16.01 17.05 14.11 22.84 26.03 22.09 28.83 28.83


Balanço Patrimonial

IFRS
Relatórios Anual Trimestral
2012 2013 2014 2015 2016 2017 2018 2019 2020 2021 2022 2023 LTM Média de 5 anos CAGR 5
Наличность, млрд ¥
3 830.14 4 074.37 3 564.14 3 488.12 3 488.88 3 505.77 26 612.85 3 763.73 4 572.66 4 572.66
Short Term Investments ¥
1 344.39 1 396.45 1 677.7 1 436.48 1 173.91 1 022.69
Long term investments ¥
3 268.41 4 262.44 4 740.66 5 522.03 2 422.33 832.98 653.87 6 863.04 9 568.97 11 246.97
Total Receivables ¥
668.59 667.11 620.07 662.2 734.92 777.92 56 78.77 99.47 75.84
Total Current Assets ¥
15 791.7 17 608.06 19 384.75 20 872.21 22 432.06 24 701.31 4 789.11 4 234.35 3 763.73 4 572.66
Чистые активы, млрд ¥
156.18 158.67 155.26 152.45 163.29 161.35 163.49 152.57 3 115.23 152.57
Активы, млрд ¥
17 791.39 19 570.06 21 053.38 22 609.47 24 878.29 27 205.05 29 069.16 33 927.53 39 872.99 39 872.99
Short Term Debt ¥
475.15 485.41 639.83 941.41 1 266.9 1 494.27
Long Term Debt ¥
183.9 192.28 208.93 239.03 300.76 367.58 2 109.01 2 254.87 2 770.51 2 770.51
Задолженность, млрд ¥
16 579.51 18 248.47 19 623.99 20 934.68 22 918.53 24 994.3 26 654.55 2 203.15 2 678.21 36 976.12
Чистый долг, млрд ¥
-3 193.03 -3 131.64 -3 384.14 -2 809.06 -2 381.9 -2 055.31 -1 743.26 -1 284.59 -1 560.58 -1 894.45
Долг, млрд ¥
832.11 1 150.34 1 505.93 1 795.04 1 433.58 1 762.51 1 798.76 2 203.15 2 678.21 3 310
Interest income ¥
725.79 657.19 713.7 784.72 859.14 930.93 1 008.01 1 108.55 1 223.7
Расходы на обслуживание долга ¥
271.77 306.96 372.27 385.85 430.03 518.58 651.95 651.95
Чист. проц. доходы, млрд ¥
436.14 398.1 441.93 477.76 486.87 545.08 577.99 589.97 571.75 1 341.1
Goodwill ¥
1.38 1.38 1.38 1.38 1.38 1.38 1.38 1.38 1.38 1.38
Амортизация, млрд ¥
18.09 18.16 17.74 17.02 15.61 18.15 19.06 19.36 20.22 21.88
Товарно материальные запасы ¥
0.873 0.487 1.7 1.95 2.67 0.667 0.594 0.716 0.899


Promoção

IFRS
Relatórios Anual Trimestral
2015 2016 2017 2018 2019 2020 2021 2022 2023 2024 2025 LTM Média de 5 anos CAGR 5
EPS 0.6654 0.5145 0.58 0.6 0.59 0.59 0.65 0.6902 0.72 0.7696
Цена акции ао 3.64 3.43 3.43 2.83 2.68 2.68 3.01 4.43 4.25 4.25
Число акций ао, млн 325966.67 326813.33 321356.25 328364.71 348388.24 349983.03 349983.03 375565.22 374105.56 349983.03
FCF/акцию 2.45 2.12 1.92 0.2707 0.9715 -0.2394 0.6103 3.46 4.8 5.13


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, % 14.92 13.95 13.53 12.14 10.89 9.79 9.99 10.2 9.69 9.69 8.33
ROA, % 1.01 0.9399 0.9165 0.8969 0.8525 0.7937 0.8297 0.823 0.73 0.73 1.05
ROIC, % 18.46 14.88 11.86 10.32 8.98 8.29 9.47 7.42 9.42 9.13
ROS, % 35.93 33.88 33.82 32.84 33.52 35.76 38.78 38.78 38.78 38.78 27.39
ROCE, % 22.36 19.22 16.99 16.75 15.03 13.6 11.99 1.08 2.48 0.7838
Рентаб EBITDA, % 49.61 47.81 46.82 47.89 42.59 40.5 43.71 116.65 47.34 52.4 37.56
Чистая рентаб, % 33.68 36.35 35.93 33.88 33.82 32.84 33.52 35.76 38.78 38.78 27.38
Operation Margin, % 44.62 42.09 42.37 40.24 41.02 113.85 44.19 0 0 0 17.87
Доходность FCF, % 0.7618 67.62 71.48 53.72 6.85 28.94 -8.14 21.69 136.73 179.15


Chances

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
P/E
6.54 5.27 5.96 6.4 5.51 4.77 4.08 3.37 3.72 3.48 13.88
P/BV
0.976 0.7358 0.8058 0.7768 0.6003 0.4667 0.4077 0.0276 0.0269 0.3234 0.70
P/S
2.2 1.92 2.14 2.17 1.86 1.57 1.37 1.21 1.44 1.35 2.78
P/FCF
1.86 14.6 3.46 -12.28 4.61 0.7314 0.5582 0.7125 0.7125 0.7125 16.88
E/P
0.1679 0.1563 0.1813 0.2098 0.245 0.2726 0.2686 0.2104 0.2104 0.2104 0.10
EV/EBITDA
-6.62 -7.8 -7.24 -8.06 -3.52 -3.27 -1.51 -0.8117 -2.72 44.37
EV/Ebit
-3.54 -3.52 -1.61 -0.8316 -2.91 0 0 0
EV/S
-1.69 -0.6608 -1.55 -1.38 -0.6614 -0.9468 -1.29 0 0 0 7.49
EV/FCF
-1.47 -4.45 -2.87 10.84 -2.23 -0.528 -0.4971 0 0 0 3.01
Debt/EBITDA
3.31 4.75 5.37 6.62 5.72 2.61 8.14 0 0 0 1.82
Netdebt/Ebitda
-12.48 -13.96 -7.69 -6.55 -4.08 -1.85 -5.76 0 0 0 0.60
Debt/Ratio
0.0715 0.0794 0.0576 0.0648 0.0619 0.0649 0.0672 0.083 0.083 0.083 0.20
Debt/Equity
1.06 1.07 0.7358 0.7994 0.745 0.8256 0.927 21.69 21.69 21.69 32.54
Debt/Net Income
7.8 8.85 6.76 8.16 7.46 8.5 9.94 12.29 12.29 12.29 37.53
Бета
0.45 -1.6 1.15 1.16 1.16 1.70
Индекс Альтмана
0.1667 0.1557 0.1407 0.1112 0.0721 0.0773 0.0875 0.0875 0.0875 1.09


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
61.54 70.93 70.38 84.36 93.9 108.24 78.58 185.64 185.64 197.61
Дивиденд
0.195 0.1949 0.2203 0.1979 0.1991 0.2244 0.242 0.241 0.3794 0.3794
Див доход, ао, %
6.57 5.45 5.58 5.89 6.77 7.98 9.31 17.44 8.93 11.86 7.21
Дивиденды / прибыль, %
34.08 38.56 36.47 41.6 44.27 50.13 32.58 60.09 68.92 68.92 109.27


Pague pela sua assinatura

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

Inscrever-se

Descansar

IFRS
Relatórios Anual Trimestral
2019 2020 2021 2022 2023 2024 CAGR 5
ebit_margin
42.37 37.6 41.02 113.86 44.19
Персонал, чел
455174 455174 451003