Wharf Real Estate Investment Company Limited (1997) 📈: отчетность и дивиденды за 2025

Relatórios

IFRS

Relatórios Anual Trimestral

	2017	2018	2019	2020	2021	2022	2023
Финансовый отчет	link	link	link	link	link	link	link

	2018Q2	2019Q2	2020Q2	2021Q2	2022Q2	2023Q2	2024Q2
Финансовый отчет	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 HK$				152.38	162.16	153.07	105.81	129.82	112.57	112.72	112.18	122.80	-5.94
Выручка, млрд HK$		17.58	16.85	20.9	16.48	16.04	15.52	16.04	12.41	13.31	13.31	14.66	-3.66
Чистая прибыль, млрд HK$		13.79	9.92	17.22	18.03	3.93	-7.85	4.39	-8.86	4.77	4.77	-0.7240	3.95
EV, млрд HK$				194.88	201.59	195.72	157.82	167.76	181.92	111.14	111.14	162.87	-10.70
EBIT, млрд HK$	10.42	11.76	11.82	15.44	12.72	12.71	9.97	9.06	8.16	10.16		10.01	-4.38
EBITDA, млрд HK$		11.95	12	15.59	13.02	13	10.27	7.01	8.44	10.4	-6.15	9.82	-4.36
Баланс стоимость, млрд HK$		205.13	198.91	207.32	218.8	216.16	204.55	206.11	190.36	191.41	191.41	201.72	-2.40
FCF, млрд HK$		11	10.35	8	9.46	11.96	4.65	7.77	6.65	5.82	5.82	7.37	-13.42
Операционный денежный поток, млрд HK$		11.42	11.37	9.65	9.5	12.02	4.82	7.97	6.69	5.87	5.87	7.47	-13.35
Операционная прибыль, млрд HK$		11.76	11.82	15.44	12.72	12.71	9.97	9.06	8.16	10.16	9.99	10.01	-4.38
Операционные расходы, млрд HK$		0.852	0.78	0.968	0.872	0.901	5.54	6.98	1.49	0.282	3.31	3.04	-20.73
CAPEX, млрд HK$		1.39	7.7	0.859	0.545	6.44	0.173	0.196	0.035	0.05	0.05	1.38	-62.15

	2017Q2	2017Q4	2018Q1	2018Q2	2018Q4	2019Q1	2019Q2	2019Q4	2020Q2	2020Q4	2021Q2	2021Q3	2021Q4	2022Q1	2022Q2	2022Q3	2022Q4	2023Q1	2023Q2	2023Q4	2024Q2	Média de 5 trimestres	CAGR 5
Капитализация, млрд HK$							173	134.36	98.27	108.92	136.82		126.15		112.61		114.47		128.46	81.64		112.67	-8.34
Выручка, млрд HK$								7.55	6.78	8.74	7.49		8.56		6.21		6.25		6.47	6.83	6.5	6.45	0.92
Чистая прибыль, млрд HK$											2.97	0.7105	1.42	-0.734	-1.47	-3.69	-7.39		1.81	2.96	-1.05	-1.4720	-22.23
EV, млрд HK$					187.95		209.42	177		160.93			167.76		161.61		181.92		158.76	111.14	97.45	142.18	-9.62
EBIT, млрд HK$											2.21	2.32	2.32	2.22	2.22	2.2	2.2		4.94	5.05	4.92	3.86	17.47
EBITDA, млрд HK$		3.25	3.25	3.25	3.25	3.25	3.25										4.53		5.06	5.17	5.04	4.61	9.17
Баланс стоимость, млрд HK$										204.55	207.2	202.13	206.11	198.88	199.33		190.36		190.56	191.41	187.52	191.84	-1.21
FCF, млрд HK$		2.36	2.36	2.36	2.99	2.99	2.99										3.49		3.1	2.72	3.17	3.09	1.18
Операционный денежный поток, млрд HK$												2.13	2.13	1.78	1.78	1.56	1.59	1.59	3.17	2.69	3.26	2.46	15.44
Операционная прибыль, млрд HK$								5.99	4.97	5.01	4.43		4.64		4.45		4.4		4.94	5.05	4.92	4.75	2.03
Операционные расходы, млрд HK$	1.25	1.48		0.901	0.9775		0.888	0.778									10.51		1.95	0.859	4.91	3.80	44.55
CAPEX, млрд HK$		0.1363	0.1363	0.1363	1.61	1.61	1.61										0.363		0.078	0.028	0.094	0.4346	-43.34

Fluxo de caixa Fluxo de caixa trimestral Ativos

Balanço Patrimonial

IFRS

Relatórios Anual Trimestral

	2014	2015	2016	2017	2018	2019	2020	2021	2022	2023	LTM	Média de 5 anos	CAGR 5
Наличность, млрд HK$		6.5	5.21	3.05	2.68	2.89	2.26	1.8	1.34	1.12	1.12	1.88	-17.27
Short Term Investments HK$	0.08	0.001										0.0405	-88.82
Long term investments HK$	5.74	6.1	5.53	6	5.35	7.16						6.03	3.26
Total Receivables HK$		1.05	1.18	0.635	0.873	0.885	1.68	0.26	1.38	1.22	0.258	1.08	6.63
Total Current Assets HK$		15	8.52	3.89	7.36	8.95	9.28	5.39	4.82	3.48	3.48	6.38	-17.22
Чистые активы, млрд HK$		6.2	251.38	262.38	267.26	267.8	253.17	251.14	235.87	4.82	7.32	202.56	-55.22
Активы, млрд HK$		262.97	265.46	272.68	280.36	284.34	277.91	272.27	255.25	245.32	245.32	267.02	-2.91
Short Term Debt HK$		0.001	1.23	20.8	3.07	12.3	6.11	4.5	3.58	7.59	7.59	6.82	-9.20
Long Term Debt HK$		36	34.13	24.75	39.03	33.24	48.17	44.83	42.91	29.83	29.83	39.80	-2.14
Задолженность, млрд HK$		52.07	61.33	59.71	56.02	62.93	68.51	66.16	60.37	49.72	49.72	61.54	-4.60
Чистый долг, млрд HK$		29.5	30.15	42.5	39.42	42.65	52.02	47.53	45.15	36.3	36.3	44.73	-3.17
Долг, млрд HK$		36	35.36	45.55	42.1	45.54	54.28	49.33	46.49	37.43	42.73	46.61	-3.85
Interest income HK$		4.62	0.432	7.39	7.58	6.65	15.45	3.09	16.76			9.91	17.20
Расходы на обслуживание долга HK$					0.718	0.937	0.896	0.638	1.23	2.26	2.26	1.19	19.25
Чист. проц. доходы, млрд HK$			-1.35	-1.03	-0.815	-1.01	-0.981	-0.736	-1.23	-2.33	16.76	-1.2574	18.20
Амортизация, млрд HK$	0.182	0.189	0.176	0.144	0.292	0.29	0.294	0.33	0.28	0.246		0.2880	-3.24
Себестоимость, млрд HK$		4.97	4.25	4.49	2.89	2.43	4.38	5.34	2.76	2.87	2.62	3.56	3.38
Товарно материальные запасы HK$		2.71	1.97	0.156	3.74	5.14	5.23	2.33	1.81	1.14	1.14	3.13	-26.01

	2017Q2	2017Q4	2018Q1	2018Q2	2018Q4	2019Q1	2019Q2	2019Q4	2020Q2	2020Q4	2021Q1	2021Q2	2021Q3	2021Q4	2022Q1	2022Q2	2022Q3	2022Q4	2023Q1	2023Q2	2023Q4	2024Q2	Média de 5 trimestres	CAGR 5
Наличность, млрд HK$								2.89	5.54	2.26		2.95		1.8		2.2		1.34		0.977	1.12	0.972	1.32	-15.07
Short Term Investments HK$				0.034																			0.0340	0.00
Long term investments HK$	6.19	6		5.64	5.35		5.74	7.16															5.98	3.60
Total Receivables HK$												1.25	1.16	1.16	1.53	1.53	1.34	1.34		1.24	1.22	1.03	1.23	-5.13
Total Current Assets HK$												8.44	5.39	5.39	6.24	6.24	4.82	4.82		4.19	3.48	3.09	4.08	-8.51
Чистые активы, млрд HK$											253.02	253.02	251.14	251.14	245.66	245.66	235.87	235.87	234.63	234.63			237.33	-0.91
Активы, млрд HK$								284.34	286.97	277.91		278.3		272.27		266.1		255.25		248.62	245.32	238.94	250.85	-2.13
Short Term Debt HK$		20.8		7.57	3.18		2.19	12.3		6.11								3.58		5.7	7.59	11.59	6.91	13.66
Long Term Debt HK$								33.24	41.42	48.17		51.28		44.83		43.8		42.91		34.41	29.83	24.45	35.08	-11.01
Задолженность, млрд HK$								62.93	74.53	68.51		71.11		66.16		62.2		64.89		53.69	49.72	47.37	55.57	-5.30
Чистый долг, млрд HK$								42.65	52.59	52.02		50.4		47.53		46.85		45.15		39.14	36.3	35.06	40.50	-5.63
Долг, млрд HK$		45.55		42.9	42.2		39.82	45.54		54.28								46.49		40.11	37.43	36.03	42.87	-7.87
Interest income HK$					2.61		1.41	8.05	8.13	7.17		0.703		2.39		5.62		11.14		2.22			4.41	25.86
Расходы на обслуживание долга HK$		0.1795	0.1795	0.1795	0.2343	0.2343	0.2343	0.2515										0.862		1.06	1.27		0.7356	40.22
Чист. проц. доходы, млрд HK$														2.39		5.62		11.14		2.22			5.34	-1.83
Амортизация, млрд HK$		0.073	0.073	0.073	0.0725	0.0725	0.0725											0.139		0.125	0.121	0.12	0.1155	10.60
Себестоимость, млрд HK$								1.12	1.4	2.98		2.26		3.08		1.23		1.25		1.29	1.58	1.32	1.33	1.42
Товарно материальные запасы HK$												4.11	2.33	2.33	1.97	1.97	1.81	1.81		1.65	1.14	1.08	1.50	-9.81

Promoção

IFRS

Relatórios Anual Trimestral

	2015	2016	2017	2018	2019	2020	2021	2022	2023	2024	2025	LTM	Média de 5 anos	CAGR 5
EPS		3.26	5.67	9.07	3.82	-2.59	1.17	-2.92	1.57			1.57	0.2100	-16.29
Цена акции ао			52	46.85	47.55	40.35	39.6	45.5	26.4	19.9	19.8	19.8	30.24	-12.94
Число акций ао, млн	3036.23	3036	3036	3036	3036.23	3036	3036	3036	3036			3036.23	3036.05	-0.00
FCF/акцию	3.62	3.41	2.64	3.11	3.94	1.53	2.56	2.19	1.92			1.92	2.43	-13.39

	2017Q4	2018Q1	2018Q2	2018Q4	2019Q1	2019Q2	2019Q4	2020Q2	2020Q4	2021Q2	2021Q3	2021Q4	2022Q1	2022Q2	2022Q3	2022Q4	2023Q1	2023Q2	2023Q3	2023Q4	2024Q2	Média de 5 trimestres	CAGR 5
EPS							1.52	-1.47	-1.12	0.1		1.07		-0.48		-2.43		0.5945		0.9752	-0.3465	-0.3374	-6.31
Цена акции ао											40.88	41.55	37.15	37.09	36.39	37.7	44.46	42.31	35.08	26.89		37.29	-6.53
Число акций ао, млн						3036	3036.23	3036	3036	3036		3036		3036		3036		3036		3036.23		3036.05	0.00
FCF/акцию	0.7786	0.7786	0.7786	0.9847	0.9847	0.9847										1.15		1.02		0.8955	1.04	1.02	1.10

Eficiência

IFRS

Relatórios Anual Trimestral

	2014	2015	2016	2017	2018	2019	2020	2021	2022	2023	2024	2025	LTM	Média da indústria	Média de 5 anos	CAGR 5
ROE, %		6.72	4.99	8.31	8.24	1.82	-3.84	2.13	-4.47	2.5			2.5	5.39	-0.3720	6.55
ROA, %		5.24	3.74	6.31	6.43	1.38	-2.83	1.61	-3.36	1.9			1.9	2.62	-0.2600	6.60
ROIC, %	16.63	9.16	10.96	10.84	9.24	4	-1.03	3.31	-2.1						2.68	-174.35
ROS, %				82.37	109.38	24.48	-50.62	27.37	-71.36	35.82	35.82	35.82	35.82	21.40	12.69	5.53
ROCE, %			5.79	7.25	5.67	5.74	4.76	4.4	3.35	4.4		0	0	1.69	4.53	-5.18
Ebit margin, %						79.33	61.53	56.35	65.75	76.32		0	0		67.86	-0.77
Рентаб EBITDA, %			71.21	74.56	78.98	81.04	66.17	43.67	68	78.17		-46.22	-46.22	34.89	41.96	-193.08
Чистая рентаб, %		78.44	58.85	82.37	109.38	24.48	-50.62	27.37	-71.36	35.82			35.82	21.40	-6.8620	7.91
Operation Margin, %				73.87	77.2	79.23	64.28	56.5	65.75	76.32	75.1	75.1	75.1	32.06	69.75	5.86
Доходность FCF, %				5.25	5.83	7.81	4.4	5.99	5.91	5.16					5.85	-7.96

	2017Q4	2018Q1	2018Q2	2018Q4	2019Q1	2019Q2	2019Q4	2020Q2	2020Q4	2021Q2	2021Q4	2022Q2	2022Q4	2023Q2	2023Q4	2024Q2	Média da indústria	Média de 5 trimestres	CAGR 5
ROE, %							-1.42	-2.14	-1.66	1.43	0.6895	-0.7365	-3.88	1.9	2.33	-0.6634	5.39	-0.2100	-2.07
ROA, %							-1.08	-1.55	-1.22	1.07	0.5219	-0.5517	-2.89	1.45	1.2	-0.4345	2.62	-0.2452	-4.66
ROIC, %	2.38		2.34	1		0.9957	1.32		-0.8562				-2.22	1.59	2.18	0.3579		0.2103	-183.99
ROS, %							-40.57	-65.74	-38.9	39.68	16.6	-23.64	-118.23	27.89	43.33	-16.18	21.40	-17.3660	-7.30
ROCE, %						1.39	1.35		1.2	1.07	1.12	1.09	1.15	2.06	2.13	2.15	1.69	1.72	14.55
Ebit margin, %													70.28	76.3	73.86	75.6		74.01	1.84
Рентаб EBITDA, %	78.98	78.98	78.98	81.04	81.04	81.04							72.51	78.23	75.63	77.45	34.89	76.97	-0.90
Чистая рентаб, %							-40.57	-65.74	-38.9	39.68	16.6	-23.64	-118.23	27.89	43.33	-16.18	21.40	-17.3660	-7.30
Operation Margin, %							79.38	73.3	57.29	59.16	54.17	71.59	70.33	76.3	73.86	75.6	32.06	73.54	1.10
Доходность FCF, %	1.55	1.48	1.34	2.01	1.83	1.73												1.68	3.17

Chances

IFRS

Relatórios Anual Trimestral

	2017	2018	2019	2020	2021	2022	2023	2024	2025	LTM	Média da indústria	Média de 5 anos	CAGR 5
P/E	8.85	9	38.97	-13.47	29.56	-12.71	15.7			15.7	16.80	11.61	-16.63
P/BV	0.735	0.7412	0.7081	0.5173	0.6299	0.7018	0.3826			0.3826	0.69	0.5879	-11.58
P/S	7.29	9.84	9.54	6.82	8.09	11.02	5.62			5.62	3.69	8.22	-10.04
P/FCF	19.05	17.15	12.8	22.75	16.7	16.92	19.39	19.29	19.29	19.29	76.97	18.32	2.93
E/P	0.113	0.1112	0.0257	-0.0742	0.0338	-0.0787	0.0423	0.0425	0.0425	0.0425	0.07	0.0165	4.69
EV/EBITDA	12.5	15.49	15.05	15.37	23.95	21.55	10.69			-29.57	17.57	17.32	-6.61
EV/EBIT			14.37	18.28	18.69	22.29	10.94	0	0	0		16.91	-5.31
EV/S	9.32	12.23	12.2	10.17	10.53	14.66	8.35	8.35	8.35	8.35	5.18	10.05	-4.53
EV/FCF	24.36	21.32	16.37	33.93	21.74	27.34	19.11	19.11	19.11	19.11	24.11	21.28	-2.55
Debt/EBITDA	2.92	3.23	3.5	5.29	5.27	5.51	3.6	-6.95	-6.95	-6.95	4.63	0.0960	-205.69
Netdebt/Ebitda	2.73	3.03	3.28	5.07	6.78	5.35	3.49	-5.9	-5.9	-5.9	2.58	0.7640	-197.26
Debt/Ratio	0.1671	0.1502	0.1601	0.1953	0.1812	0.1821	0.1526	0.1742	0.1742	0.1742	0.19	0.1729	-0.78
Debt/Equity	0.2197	0.1924	0.2107	0.2654	0.2394	0.2442	0.1955	5.84	5.84	5.84	13.22	2.47	89.43
Debt/Net Income	2.65	2.34	11.59	-6.91	11.24	-5.25	7.85	8.97	8.97	8.97	8.70	6.36	-4.41
Бета							4.06	0.3378	-0.2475	-0.2475	0.13	1.38	-139.36
Индекс Альтмана	4.73	5.06	4.64	3.52	3.91	3.58	0.7932	0.926	0.9275	0.9275	1.60	2.03	-25.01

	2016Q4	2017Q2	2017Q4	2018Q1	2018Q2	2018Q4	2019Q1	2019Q2	2019Q4	2020Q2	2020Q4	2021Q2	2021Q4	2022Q2	2022Q4	2023Q2	2023Q4	2024Q2	2025Q1	Média da indústria	Média de 5 trimestres	CAGR 5
P/E								176.17	-43.89	-22.06	-32.03	46.07	88.77	-76.71	-15.49	-21.43	-28.54			16.80	-10.6800	-179.70
P/BV									0.6216	0.4727	0.5325	0.6603	0.6121	0.565	0.6013	0.6136	0.3826	0.3257		0.69	0.4976	-10.43
P/S									17.81	14.5	12.46	18.28	14.74	18.13	18.32	9.4	3.83	3.15		3.69	10.57	-29.53
P/FCF			64.47	67.7	74.68	49.65	54.79	57.87												76.97	60.94	-3.09
E/P								0.0057	-0.0228	-0.0453	-0.0312	0.0217	0.0113	-0.013	-0.0645	0.0141	0.0181			0.07	-0.0068	9.88
EV/EBITDA			59.89		66.92	57.83		64.43							40.15	11.2	7.53	4.92		17.57	25.65	-40.22
EV/EBIT															41.42	32.14	22.02	19.83			28.85	-16.82
EV/S			47.3		52.85	46.86		52.21	23.46		18.41				29.11	24.53	16.27	14.99		5.18	20.66	-4.03
EV/FCF			82.45		92.12	62.87		70.05							52.14	51.28	40.88	30.77		24.11	49.02	-15.17
Debt/EBITDA		14.14	14		13.19	12.98		12.25							10.26	7.92	7.24	7.16		4.63	8.97	-10.18
Netdebt/Ebitda	7.74	6.6	13.06		12.67	12.13		11.21							9.96	7.73	7.02	6.96		2.58	8.58	-9.09
Debt/Ratio			0.1671		0.1552	0.1505		0.1404	0.1601		0.1953				0.1821	0.1613	0.1526	0.1508		0.19	0.1684	-5.04
Debt/Equity			0.2197		0.2	0.1929		0.1788	0.2107		0.2654				0.2442	0.2105	0.1955	0.1922		13.22	0.2216	-6.25
Debt/Net Income			10.11		9.52	42.98		40.55	-14.88		-15.96				-6.29	22.22	12.64	-34.25		8.70	-4.3280	16.50
Бета																			-0.2475	0.13	-0.2475	0.00
Индекс Альтмана			0.8689		0.9659	0.8187		0.9231											0.9275	1.60	0.9008	1.31

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	8.3	15.75	10.21	6.07	6.53	5.19	4.13	3.89	3.89		7.03		4.73	-9.84
Дивиденд				2	2.15	1.71	1.36	1.34	1.28	1.25	1.25		1.39	-6.07
Див доход, ао, %				3.74	4.26	4.91	3.18	5.09	6.47	8.42	8.08	6.42	5.61	11.39
Дивиденды / прибыль, %	60.18	158.85	59.27	33.68	166.19	-66.11	94.03	-43.88	81.54		81.54	65.32	46.35	-13.27

	2019Q2	2019Q3	2020Q2	2020Q3	2021Q1	2021Q2	2021Q3	2021Q4	2022Q1	2022Q2	2022Q3	2022Q4	2023Q1	2023Q2	2023Q3	2023Q4	2024Q2	Média da indústria	Média de 5 trimestres	CAGR 5
Див.выплата, млрд							1.02	1.02	0.9715	0.9715	1.06	1.06	0.926	1.85		2.03	1.85		1.54	11.78
Дивиденд	1.05	1.1	0.93	0.78	0.69		0.67		0.64		0.7			0.61	0.67				0.6580	0.00
Див доход, ао, %	1.84	2.34	2.87	2.46	1.58		1.64		1.72		1.92			1.44	1.91			6.42	1.73	3.10
Дивиденды / прибыль, %						35.27	143.14	71.57	-132.36	-66.18	-28.76	-14.38		102.6		68.69	-176.05	65.32	-9.5800	43.67

Descansar

IFRS

Relatórios Anual

	2023	2024	CAGR 5
Персонал, чел	2800	2900	1.77

	CAGR 5

	CAGR 5

Investing Port

HKEX: 1997 - Wharf Real Estate Investment Company Limited

Relatórios Wharf Real Estate Investment Company Limited

Relatórios

Capitalização

Balanço Patrimonial

Promoção

Eficiência

Chances

Dividendos

Pague pela sua assinatura

Descansar