Sands China Ltd. (1928) 📈: отчетность и дивиденды за 2025

Relatórios

Ifrs

Relatórios Anual Trimestral

	2015	2016	2017	2018	2019	2020	2021	2022	2023	2024
Relatório Financeiro	Sistema	Sistema	Sistema	Sistema	Sistema	Sistema	Sistema	Sistema	Sistema	Sistema

Capitalização

Ifrs

Relatórios Anual Trimestral

	2014	2015	2016	2017	2018	2019	2020	2021	2022	2023	2024	LTM	Média de 5 anos	CAGR 5
Capitalização, bilhão $	431.53		242.25	289.18	326.58	307.46	265.97	227.86	149.76	210		231.47	232.21	-7.34
Receita, bilhão $			6.65	7.72	8.67	8.81	1.69	2.87	1.61	6.51	0.9035	0.9035	2.72	-11.77
Lucro líquido, bilhão $			1.22	1.6	1.88	2.03	-1.52	-1.05	-1.58	0.6895	0.1334	0.1334	-0.6654	-161.47
EV, bilhão $			245.26	292.22	293.3	367.79	323.53	202.52	35.33	30.17	27.31	27.31	123.77	-39.01
EBIT, bilhão $	2.63	1.54	1.36	1.8	2.28	2.32	-1.18	-0.491	-1.2	1.21			0.1318	-12.21
Ebitda, bilhão $		2.07	1.97	2.47	2.94	3.03	-0.499	0.025	-0.453	2.01		-0.427	0.8226	-7.88
Oibda $							-0.251	0.758	-0.036	2.56			0.7578	-278.71
Valor do equilíbrio, bilhão $			5.01	4.54	4.41	4.45	1.93	0.888	-0.7	-0.004	1.02	1.02	0.6268	-11.97
FCF, bilhão $			1.3	2.19	2.53	2.07	-1.85	-0.492	-0.676	2.08	0.1544	0.1544	-0.1567	-160.85
Opera.Mnoe Stream, bilhão $			2.35	2.63	3.05	2.81	-0.816	0.088	-0.473	2.28	0.2644	0.2644	0.2687	-179.82
Lucro operacional, bilhão $			1.36	1.8	2.28	2.32	-1.18	-0.674	-1.17	1.24	0.1745	0.1745	-0.3219	-168.23
Ópera. Despesas, bilhões $			2.48	2.66	2.74	2.86	2.87	3.36	1.66	4.01	0.7266	0.7266	2.53	-24.02
Capex, bilhão $			0.1	0.045	0.016	0.016	1.03	0.564	0.203	0.2003	0.11	0.11	0.4215	-36.07

	2013Q2	2013Q3	2013Q4	2014Q1	2014Q2	2014Q3	2014Q4	2016Q4	2017Q2	2017Q4	2018Q1	2018Q2	2018Q4	2019Q1	2019Q2	2019Q4	2020Q2	2020Q4	2021Q1	2021Q2	2021Q3	2021Q4	2022Q1	2022Q2	2022Q3	2022Q4	2023Q1	2023Q2	2023Q4	2024Q2	2024Q4	Média de 5 trimestres	CAGR 5
Capitalização, bilhão $															700.29	308.22	249.56	256.47		284.44		144.28		132.22		160.95		221.19	173.21			166.37	3.72
Receita, bilhão $																	0.848	0.839		1.62		1.25		0.915		0.69		2.9	3.64	0.4532	0.4504	1.63	-8.18
Lucro líquido, bilhão $																						-0.667	-0.38	-0.76	-0.411	-0.822	0.0875	0.175	0.517	0.069	0.0643	0.1826	-5.98
EV, bilhão $									295.6	310.38		369.46										202.52		192.83		274.6		36.22	30.26	24.12	22.1	77.46	-39.59
EBIT, bilhão $																			-0.0945	-0.0945	-0.151	-0.151	-0.287	-0.287		-0.591	0.2165	0.433	0.813			0.1169	-223.15
Ebitda, bilhão $	0.6407	0.7652	0.8237	0.9137	0.7711	0.7878	0.6883																			-0.258		0.816	1.21			0.6488	8.96
Oibda $																										-0.027		1.07	1.5			0.8477	-481.57
Valor do equilíbrio, bilhão $																				1.56	-0.884	0.888	-1.64	0.13		-0.7		-0.526	-0.004	0.5251	0.1316	-0.1147	-171.59
FCF, bilhão $									0.5485	0.6333	0.6333	0.6333	0.5185	0.5185	0.5185											-0.263		0.98	1.11			0.5728	16.44
Opera.Mnoe Stream, bilhão $																						0.0085	-0.1405	-0.1405	-0.096	-0.096	0.523	1.05	1.25	0.1323	0.2644	0.6439	-12.75
Lucro operacional, bilhão $																	-0.609	-0.63		-0.189		-0.485		-0.574		-0.589		0.433	0.813	0.0879	0.0865	0.1663	-168.14
Ópera. Despesas, bilhões $								1.45	1.45	1.51		1.55	1.6		1.65	1.59										0.709		1.86	2.16			1.59	5.53
Capex, bilhão $																						0.1195	0.066	0.066	0.033	0.033	0.033	0.066	0.135	0.0272	0.11	0.0742	27.23

Fluxo de caixa O fluxo de caixa é trimestralmente Ativos

Saldo contábil

Ifrs

Relatórios Anual Trimestral

	2014	2015	2016	2017	2018	2019	2020	2021	2022	2023	2024	LTM	Média de 5 anos	CAGR 5
Dinheiro, bilhão $			1.28	1.24	2.68	2.47	0.861	0.678	0.79	1.36	1.95	1.95	1.13	17.76
Investimentos de curto prazo $			0.01	0.011	2.17	1.89	0.329	0.362	0.552	0.8639	1.65	1.65	0.7514	38.06
Contas a receber $			0.302	0.249	0.427	0.456	0.131	0.116	0.081	0.2212	0.1735	0.1735	0.1445	5.78
Total de ativos circulantes $			1.66	1.56	3.18	3.05	1.08	0.892	1.87	1.68	2.27	2.27	1.56	16.02
Ativos puros, bilhões $			8.11	7.69	8.18	8.4	8.87	8.52	7.9	7.31	7.62	7.62	8.04	-2.99
Ativos, bilhões $			11.18	10.65	12.06	12.1	10.55	10.09	10.56	10.22	11.07	11.07	10.50	0.97
Dívida de curto prazo $		3.39	0.02	0.047		0.019	0.021	0.001	1.95	0.000996	1.62	1.62	0.7186	138.48
Dívida de longo prazo $			4.27	4.23	5.43	5.46	7.04	7.95	8.22	8.28	6.46	6.46	7.59	-1.70
Dívida, bilhão $			6.18	6.11	7.65	7.65	8.62	9.21	11.26	10.23	10.05	10.05	9.87	3.12
Dívida pura, bilhão $			3.09	3.17	2.89	3.14	6.2	7.15	9.41	6.93	5.98	5.98	7.13	-0.72
Dívida, bilhão $			4.29	4.28	43.56	43.69	54.77	7.95	10.2	8.28	8.01	8.01	17.84	-31.92
Receita de juros $		0.0382	0.074	0.138	0.194	0.214	0.268	0.371	0.416	0.048			0.2634	-25.84
Despesas com juros, bilhões $			0.001	0.011	0.192	0.252	0.249	0.337	0.411	0.4952	0.0015	0.0015	0.2987	-64.03
Renda de juros pura, bilhão $			-0.083	-0.148	-0.205	-0.242	-0.268	-0.371	-0.425	-0.484		0.3741	-0.3580	14.87
Depreciação, bilhão $	0.5235	0.5351	0.611	0.676	0.655	0.706	0.684	0.733	0.75	0.8061			0.7358	2.69
Custo, bilhão $			2.81	3.26	3.64	3.63	0.67	2.1	1.12	1.29	0.5438	0.5438	1.14	-4.09
Suprimentos médicos $			0.014	0.015	0.014	0.016	0.015	0.015	0.019	0.0259	0.0278	0.0278	0.0205	13.13

	2010Q2	2013Q2	2013Q3	2013Q4	2014Q1	2014Q2	2014Q3	2014Q4	2015Q2	2015Q4	2016Q2	2016Q4	2017Q2	2017Q4	2018Q2	2018Q4	2019Q2	2019Q4	2020Q2	2020Q4	2021Q2	2021Q3	2021Q4	2022Q1	2022Q2	2022Q3	2022Q4	2023Q1	2023Q2	2023Q4	2024Q2	2024Q4	Média de 5 trimestres	CAGR 5
Dinheiro, bilhão $																			1.59	0.861	0.861		0.678		0.766		0.238		1.23	1.36	1.78	0.0387	0.9293	-30.46
Investimentos de curto prazo $																		1.89	1.39	0.329	0.501		0.362		0.509		0.552		0.8331	0.8639		0.2127	0.5941	-16.01
Contas a receber $																						0.129	0.129	0.112	0.112		0.145	0.209	0.151	0.222	0.2322	0.0366	0.1702	-29.42
Total de ativos circulantes $																							0.892	0.916	0.916	1.87	1.87	1.46	1.46	1.68	2.04	0.2916	1.39	-27.54
Ativos puros, bilhões $																					8.74	8.52	8.52	8.16	8.16		7.9	7.57	7.57	7.31		0.9815	6.27	-34.10
Ativos, bilhões $																			11.34	10.55	10.42		10.09		9.78		10.56		10.27	10.26	10.52	1.43	8.61	-32.96
Dívida de curto prazo $	0.1735			0.0000								4.37	4.9	0.047	0.073												1.95		0.014	0.001		1.62	0.7316	85.88
Dívida de longo prazo $																			7.01	7.04	7.55		7.95		8.53		8.1		8.88	8.17	7.97	0.8321	6.79	-36.56
Dívida, bilhão $																			8.61	8.62	8.85		9.21		9.65		11.26		10.79	10.26	9.99	1.29	8.72	-35.16
Dívida pura, bilhão $																			5.48	6.2	6.57		7.15		7.76		9.27		7.8	6.95	6.19	0.7703	6.20	-39.20
Dívida, bilhão $				3.02								8.72	9.77	4.41	4.74						7.55						10.17		9.02	8.31		8.01	8.61	1.19
Receita de juros $																0.109	0.112	0.102	0.107	0.161	0.188		0.183		0.188		0.237		0.26				0.2112	6.70
Despesas com juros, bilhões $									0.0152	0.0134	0.0159	0.0339	0.036	0.041	0.004	0.008	0.012	0.023															0.0176	-10.92
Renda de juros pura, bilhão $																					0.188		1.43		1.47		1.85		2.03				1.39	60.94
Depreciação, bilhão $		0.1251	0.1274	0.1256	0.1275	0.1298	0.1317	0.1345																			0.333		0.383	0.392			0.2748	24.38
Custo, bilhão $																			0.901	0.797	1.17		0.935		0.842		0.731		0.6	0.698	0.2568	0.2545	0.5081	-19.02
Suprimentos médicos $																							0.015	0.016	0.016	0.019	0.019	0.021	0.021	0.026	0.0259	0.0036	0.0195	-29.72

Promoção

Ifrs

Relatórios Anual Trimestral

	2016	2017	2018	2019	2020	2021	2022	2023	2024	2025	LTM	Média de 5 anos	CAGR 5
EPS	0.11	0.2	0.12	0.25	-0.03	-0.1	-0.1955	0.0852	0.0165		0.0165	-0.0448	-188.73
O preço da ação do AO		40.35	34.3	41.65	34.05	18.16	25.9	22.85	20.85	19.65	19.65	21.48	1.59
O número de ações da AO, milhões	8055.75	8023.53	8158.33	8088.35	8089.07	8093.19	8093.19	1032.85	1032.84		1032.84	5268.23	-33.74
FCF/Promoção	0.1608	0.2734	0.3105	0.2564	-0.2282	-0.0608	-0.0835	2.02	0.1495		0.1495	0.3594	-191.89

	2014Q4	2016Q4	2017Q2	2017Q4	2018Q2	2018Q4	2019Q2	2019Q4	2020Q2	2020Q4	2021Q2	2021Q4	2022Q1	2022Q2	2022Q3	2022Q4	2023Q1	2023Q2	2023Q3	2023Q4	2024Q2	2024Q4	2025Q2	2025Q3	Média de 5 trimestres	CAGR 5
EPS													-0.04	-0.05	-0.05	-0.06	0.01	0.0216	0.04	0.0639	0.0085	0.0079			0.0284	-18.22
O preço da ação do AO													19.92	16.34	17.82	19.89	27.92	27.33	27.15	21.4			15.04	19.65	22.11	-6.39
O número de ações da AO, milhões							17783.33	8088.35	8089.07	8089.07	8093.19	8093.19		8093.19		8093.19		8093.38		8093.38					8093.27	0.00
FCF/Promoção	0.0262	0.0681	0.0683	0.0789	0.0776	0.0636	0.0292									-0.0325		0.1211		0.1374					0.0638	16.66

Eficiência

Ifrs

Relatórios Anual Trimestral

	2013	2014	2015	2016	2017	2018	2019	2020	2021	2022	2023	2024	2025	LTM	Média na indústria	Média de 5 anos	CAGR 5
ROE, %				24.45	35.32	42.53	45.73	-78.95	-118.02	-1682.98	-196.47	26.2		26.2	9.66	-410.0440	-180.20
Roa, %				10.95	15.06	15.55	16.8	-14.44	-10.38	-15.32	6.65	1.25		1.25	5.83	-6.4480	-161.30
ROIC, %	37.97	40.15	28.18	35.42	41.64		30.47								14.92	35.17	-5.37
Ros, %					20.78	21.64	23.08	-90.28	-36.46	-98.57	10.59	14.76	14.76	14.76	8.33	-18.9840	-183.46
Roce, %				27.22	39.58	51.74	52.2	-61.33	-55.29	-15.64	13.64		0	0	15.37	-13.2840	-23.54
EBIT margem							25.95	-73.56	-18.51	-74.95	18.59		0	0	10.65	-24.4960	-6.45
Lucratividade do EBITDA				29.67	32.04	33.88	34.37	-29.58	0.8699	-28.22	30.88		-47.26	-47.26	20.25	-14.6620	9.82
Pura lucratividade				18.4	20.78	21.64	23.08	-90.28	-36.46	-98.57	10.59	14.76		14.76	8.33	-39.9920	-169.61
Eficiência operacional, %					23.28	26.32	26.35	-70.12	-23.45	-72.59	19.05	19.31	19.31	19.31	9.90	-7.6740	-196.19
FCF lucratividade, %	0.689	0.5787		0.5346	0.7587	0.7756	0.6746	-0.6941	-0.2159	-0.4647	1.09					0.0780	10.07

	2013Q4	2014Q1	2014Q2	2014Q3	2014Q4	2016Q4	2017Q2	2017Q4	2018Q2	2018Q4	2019Q2	2019Q4	2020Q2	2020Q4	2021Q2	2021Q4	2022Q2	2022Q4	2023Q2	2023Q4	2024Q2	2024Q4	2025Q2	2025Q3	Média na indústria	Média de 5 trimestres	CAGR 5
ROE, %													-26.24	-41.84	-24.39	-75.11	-584.62	117.43	-57.1	-176.65	-77.44	422.43			9.66	45.73	29.18
Roa, %													-6.32	-7.65	-3.66	-6.61	-7.77	-7.78	3.41	5.04	0.6658	1.08			5.83	0.4832	-167.37
ROIC, %	13.79					6.3	6.32	11.57	18.1																14.92	11.22	5.59
Ros, %															-23.52	-53.19	-83.06	-119.13	6.04	14.21	15.23	14.28	14.76	14.76	8.33	14.65	0.76
Roce, %											17.04	13.08	-11.4	-15.76	-6.05	-17	-220.77	84.43	5.16	9.51					15.37	-27.7340	-189.03
EBIT margem																		-85.65	14.96	22.34					10.65	-16.1167	-163.89
Lucratividade do EBITDA	32.77	33.77	32.54	33.96	32.61													-37.39	28.19	33.11			-6.03	-47.26	20.25	-5.8760	4.80
Pura lucratividade													-84.43	-96.19	-23.52	-53.19	-83.06	-119.13	6.04	14.21	15.23	14.28			8.33	-13.8740	-165.42
Eficiência operacional, %															-11.67	-38.68	-62.73	-85.36	14.96	22.34	19.4	19.21	19.58	19.31	9.90	19.97	-2.87
FCF lucratividade, %		0.1258	0.1342	0.1485	0.0605	0.1937	0.1914	0.2061	0.1731	0.1886	0.074															0.1666	-17.31

Coeficientes

Ifrs

Relatórios Anual Trimestral

	2014	2016	2017	2018	2019	2020	2021	2022	2023	2024	2025	LTM	Média na indústria	Média de 5 anos	CAGR 5
P/e		197.92	180.4	174.18	151.23	-174.63	-217.42	-94.67	33.7	159.93		159.93	29.73	-58.6180	-198.26
P/bv		48.38	63.72	74.07	69.15	137.88	256.6	-37.03	-5830.66	20.87		20.87	3.41	-1090.4680	-31.45
P/s		36.41	37.48	37.69	34.91	157.66	79.28	16.15	3.57	23.61		23.61	3.57	56.05	-31.60
P/fcf			131.81	128.93	148.24	-144.08	-463.13	-215.18	91.58	100.95	1499.16	1499.16	183.30	202.68	-226.48
E/p			0.0055	0.0057	0.0066	-0.0057	-0.0046	-0.0106	0.0033	0.003	0.000576	0.000576	0.04	-0.0017	-166.00
EV/EBIT					20.66	-33.6	-49.04	-29.37	24.93	0	0	0	-18.59	-13.2840	3.83
EV/EBITDA	138.08	124.25	118.21	12.76	15.6	-83.63	1038.91	-78	14.98			-495.55	4.19	181.57	-0.81
EV/S		36.86	37.88		5.36	24.73	9.04	22.01	4.63	30.23	30.23	30.23	4.32	19.23	27.31
EV/FCF		189.39	133.19		22.77	-22.6	-52.78	-52.27	14.5	176.88	176.88	176.88	77.77	52.64	-227.36
Dívida/Ebitda			1.73	1.89	1.85	-14.16	39.54	-22.53	4.12	-23.84	-18.75	-18.75	1.26	-4.2920	-186.14
NetDebt/Ebitda			1.28	0.983	1.04	-12.43	285.8	-20.78	3.45	-15.95	-14	-14	0.05	47.70	-154.70
Dívida/índice		0.384	0.4015		0.4635	0.6698	0.7873	0.9661	0.8102	0.7168	0.7232	0.7232	0.31	0.8007	-1.68
Dívida/patrimônio líquido		0.8576	0.942		1.26	3.66	8.95	-14.58	-2070	7.77	9.85	9.85	1.76	-411.6020	1.93
Dívida/lucro líquido		3.51	2.67		2.76	-4.64	-7.58	-6.45	12.01	7.66	60.01	60.01	7.49	13.13	-251.26
Peg											-15273.16	-15273.16	-587.87	-15273.1600	0.00
Beta									3.36	2.94	0.9803	0.9803	0.34	2.43	-33.68
ÍNDICE ALTMAN			35.75	35.94	33.89	30.92	27.95	17.34	33.94	29.48	24.67	24.67	8.67	26.68	-2.47

	2010Q4	2011Q4	2013Q2	2013Q4	2014Q2	2014Q3	2014Q4	2016Q4	2017Q2	2017Q4	2018Q2	2018Q4	2019Q2	2020Q2	2020Q4	2021Q2	2021Q4	2022Q2	2022Q4	2023Q2	2023Q4	2024Q2	2024Q4	2025Q1	2025Q2	2025Q3	Média na indústria	Média de 5 trimestres	CAGR 5
P/e														-348.55	-317.81	-746.55	-216.32	-173.97	-195.81	-43.93	-179.28	57.83	56.98				29.73	-60.8420	-178.12
P/bv														91.45	132.95	182.1	162.48	129.32	-229.93	-54.04	-5827.68	34.14	162.1				3.41	-1183.0820	-193.25
P/s														294.29	305.69	13.56	115.06	7.78	233.26	7.93	3.23	4.7	5				3.57	50.82	-53.63
P/fcf						673.59	1653.16	516.34	522.54	485.14	577.62	530.13	1350.6												191.3	1499.16	183.30	829.76	21.02
E/p														-0.0029	-0.0031	-0.0013	-0.0046	-0.0057	-0.0051	0.000791	0.0015				0.0045	0.000576	0.04	0.0005	-164.65
EV/EBIT																			-59.79	83.65	37.22						-18.59	20.36	-185.39
EV/EBITDA				560.46															-136.95	64.91	17.17						4.19	126.40	-58.16
EV/S									167.76	158.04	86.63								51	12.51	8.32	53.22	49.07		3.89	30.23	4.32	28.95	29.44
EV/FCF				739.39				529.9	538.92	490.14	583.43								-134.35	36.96	27.21				22.77	176.88	77.77	25.89	-205.65
Dívida/Ebitda				3.67															-39.41	11.06	6.9				-18.75	-18.75	1.26	-11.7900	-13.81
NetDebt/Ebitda		2.26	2.51	-0.0053	2.19		0.9659												-36.49	9.55	5.77				-14.14	-14	0.05	-9.8620	-17.44
Dívida/índice								0.7799	0.9519	0.4137	0.4582								0.9626	0.8788	0.8104		0.7168		0.7168	0.7232	0.31	0.7692	-3.82
Dívida/patrimônio líquido								1.74	2.71	0.9707	1.35								-14.52	-17.15	-2078.25		7.77		9.83	9.85	1.76	-413.5900	-189.50
Dívida/lucro líquido				4.61				25.03	29.69	8.44	4.84								-12.37	51.56	16.08				7.66	60.01	7.49	24.59	-237.14
Peg																									-77.25	-15273.16	-587.87	-7675.2050	1306.10
Beta																								-0.324	0.2857	0.9803	0.34	0.3140	-244.63
ÍNDICE ALTMAN	20.44	25.09	41.07	-874.17	58.61		43.57																	29.47	26.25	24.67	8.67	36.51	-15.89

Dividendos

Ifrs

Relatórios Anual Trimestral

	2012	2013	2014	2015	2016	2017	2018	2019	2020	2021	2022	2023	2025	LTM	Média na indústria	Média de 5 anos	CAGR 5
Div. Pagamento, bilhão	1.2	1.38	2.6	2.07	2.07	2.07	2.05	2.05	1.03							1.85	-13.03
Dividendo		1.33	1.73	1.99	1.99	1.99	1.99	1.99	0.99				0.25	0.25		1.44	-33.96
Div renda, AO, %					6.62	5.52	4.97	5.24	3.01	0	0	0	1.42	1.42	2.59	4.03	-23.78
Dividendos / lucro, %	97.23	62.38	102.09	141.9	169.12	128.95	109.44	100.89	-67.63					0	52.19	88.15	-183.25

	2015Q2	2016Q1	2016Q2	2017Q1	2017Q2	2017Q4	2018Q1	2018Q2	2018Q4	2019Q1	2019Q2	2019Q4	2020Q1	2020Q2	2020Q4	Média na indústria	Média de 5 trimestres	CAGR 5
Div. Pagamento, bilhão						0.513	0.513	0.513	0.5128	0.5128	0.5128	2.05	0.515	0.515	1.03		0.9246	14.97
Dividendo	1	0.99	1	0.99	1		0.99	1		0.99	1		0.99				0.9940	0.00
Div renda, AO, %	3.18	3.74	3.59	2.92	2.8		2.26	2.23		2.66	2.54		2.66			2.59	2.47	3.31
Dividendos / lucro, %						98.28	109.85	52.4	57.23	100.89	48.06	212.32	-143.85	-71.93	-127.63	52.19	-16.6060	-221.57

Descansar

Ifrs

Relatórios Anual Trimestral

	2020	2021	2022	2023	2024	LTM	CAGR 5
Capex/Receita, %	60.4	19.62	12.65	3.08	12.17	12.17	-27.41
Funcionários, pessoas				24 000	25 906		3.89

	2022Q4	2023Q2	2023Q4	2024Q2	2024Q4	CAGR 5
Capex/Receita, %	10.29	2.28	3.71	6	24.42	18.87

	CAGR 5

Investing Port

Sands China Ltd.

Relatórios Sands China Ltd.

Relatórios

Capitalização

Saldo contábil

Promoção

Eficiência

Coeficientes

Dividendos

Pague a assinatura

Descansar