OTC: CITAF - COSCO SHIPPING Development Co., Ltd.

Rentabilidade por seis meses: -9.28%
Setor: Industrials

Relatórios COSCO SHIPPING Development Co., Ltd.

Capitalização

2015 2016 2017 2018 2019 2020 2021 2022 2023 LTM Média de 5 anos CAGR 5
Капитализация, млрд ¥
59.99 47.99 21.04 12.11 13.61 1.29 2.59 2.31 1.64 3.76
Выручка, млрд ¥
31.86 16.03 16.34 16.68 14.23 18.98 37.17 25.63 15.58 15.58
Чистая прибыль, млрд ¥
-2.95 0.3686 1.46 1.39 1.74 2.14 6.09 3.92 1.41 1.41
EV, млрд ¥
88.35 128.9 96.05 107.25 115.23 96.86 75.79 89.79 87.14 87.14
EBIT, млрд ¥
-1.16 2.99 4.61 5.97 5.22 5.97 10.07 9.03 3.45 3.45
EBITDA, млрд ¥
0.6505 5.83 7.89 9.17 8.36 9.5 12.24 11.35 5.99 5.99
Баланс стоимость, млрд ¥
22.17 13.25 16.28 18.04 24.21 24.37 32.69 28.89 29.28 29.28
FCF, млрд ¥
-2.87 -6.9 -3.62 -13.48 -17.52 -22.94 -19.75 0.1102 -0.0324 -0.0324
Операционный денежный поток, млрд ¥
0.9181 7.76 11.93 6.55 8.57 9.89 14.58 11.21 5.72 5.72
Операционная прибыль, млрд ¥
-3.16 0.2231 1.95 1.75 1.97 2.44 8.03 4.85 3.45 3.45
Операционные расходы, млрд ¥
1.07 1.01 0.8478 0.7841 0.9354 0.9724 1.65 1.24 1.13 1.13
CAPEX, млрд ¥
3.79 14.66 15.55 20.03 26.08 32.84 34.33 11.1 5.75 5.75


Balanço Patrimonial

2013 2014 2015 2016 2017 2018 2019 2020 2021 2022 2023 LTM Média de 5 anos CAGR 5
Наличность, млрд ¥
11 16.66 24.94 16.2 10.16 12.64 18.02 15.56 13.03 13.03
Short Term Investments ¥
0.2003 0.0725 0.5474 -23.53 0.491 0.6542 1.07 0.6396 0.6616 0.6616
Long term investments ¥
0.3484 4.61 21.5 24.5 24.56 27.29 30.12
Total Receivables ¥
2.5 2.44 2.17 1.57 1.68 3.36 2.21 0.8561 4.98 4.98
Total Current Assets ¥
14.51 23.73 36.28 30.23 29.8 37.13 33.57 24.89 22.62 22.62
Чистые активы, млрд ¥
56.52 58.35 53.81 56.45 56.97 56.86 38.55 3.45 2.52 3.47
Активы, млрд ¥
56.88 125.44 139.04 137.84 144.49 146.04 132.62 128.15 125.93 125.93
Short Term Debt ¥
10.57 32.04 33.3 50.61 48.64 54.39 45.88 36.63 32.33 32.33
Long Term Debt ¥
28.8 65.53 66.65 60.73 63.14 53.82 45.35 56.52 57.63 57.63
Задолженность, млрд ¥
34.64 111.88 122.16 119.8 120.29 121.67 99.93 99.25 96.56 96.56
Чистый долг, млрд ¥
19.17 80.91 75.01 95.14 101.76 95.62 73.27 77.62 77.1 77.1
Долг, млрд ¥
39.37 97.57 99.95 111.34 111.78 108.2 91.22 93.18 90.13 89.96
Interest income ¥
0.0848 0.1237 0.191 0.1418 0.0719 0.14 0.1159
Расходы на обслуживание долга ¥
0.5982 1.69 2.56 3.26 3.43 2.16 1.67 2.48 3.89 3.89
Чист. проц. доходы, млрд ¥
-2.57 -3.24 -3.31 -2.08 -1.63 -1.24 -4.75 0.0163
Амортизация, млрд ¥
1.81 2.84 3.28 3.21 3.14 3.54 2.17 2.32 2.53 2.53
Себестоимость, млрд ¥
32.77 14.08 12.89 12.51 10.58 14.2 26.31 18.36 11 11
Товарно материальные запасы ¥
0.899 0.8594 1.16 1.02 0.8811 0.9624 6.9 4.05 2.2 2.2


Promoção

2015 2016 2017 2018 2019 2020 2021 2022 2023 2024 LTM Média de 5 anos CAGR 5
EPS -0.0234 0.0197 0.018 0.0214 0.0154 0.0301 0.0801 0.29 0.1041 0.1041
Цена акции ао 0.21 0.19 0.08 0.095 0.15 0.19 0.1273 0.0963 0.1212 0.1212
Число акций ао, млн 168003.64 233374.45 101892.96 76398.15 129147.92 11608.13 13586.48 13525.02 13536.28 13536.28
FCF/акцию -0.0171 -0.0296 -0.0355 -0.1764 -0.1356 -1.98 -1.45 0.0081 -0.0024 -0.0024


Eficiência

2013 2014 2015 2016 2017 2018 2019 2020 2021 2022 2023 2024 LTM Média da indústria Média de 5 anos CAGR 5
ROE, % -13.3 2.78 8.98 7.68 7.2 8.79 18.63 3.31 4.84 4.81 13.31
ROA, % -5.19 0.2938 1.05 1.01 1.21 1.47 4.59 0.8061 1.11 1.12 5.72
ROIC, % -3.01 2.09 3.99 4.26 5.05 4.9 7.73 4.18 2.17 6.22 12.45
ROS, % 2.3 8.95 8.31 12.25 11.28 16.39 15.3 9.04 9.04 9.04 8.82
ROCE, % -5.22 22.08 27.34 33.08 21.56 24.48 30.8 10.49 3.94 11.76 12.56
Рентаб EBITDA, % 2.04 36.38 48.27 54.99 58.75 50.06 32.93 44.27 38.44 38.44 16.21
Чистая рентаб, % -9.26 2.3 8.95 8.31 12.25 11.28 16.39 15.3 9.04 9.04 9.28
Operation Margin, % 1.39 11.96 10.47 13.82 12.87 21.6 18.93 22.17 22.17 22.17 11.78
Чистая процентная маржа, % -7.71 2.93 -9.26 2.31 8.97 8.33 12.28 11.25 16.41 17.77 8.85
Доходность FCF, % -29.4 -4.79 -14.39 -17.2 -111.27 -128.71 -1777.55 -763.37 4.77 -1.97


Chances

2015 2016 2017 2018 2019 2020 2021 2022 2023 2024 LTM Média da indústria Média de 5 anos CAGR 5
P/E
-20.34 130.19 14.39 8.74 7.81 0.6029 0.4248 3.1 7.12 7.12 23.00
P/BV
2.71 3.62 1.29 0.6715 0.5622 0.053 0.0792 0.4209 0.3418 0.3418 3.36
P/S
1.88 2.99 1.29 0.7261 0.9564 0.068 0.0696 0.4745 0.6442 0.6442 2.04
P/FCF
-6.95 -5.81 -0.8987 -0.777 -0.0563 -0.131 20.98 -50.72 -116.09 -116.09 14.69
E/P
0.0077 0.0695 0.1144 0.1281 1.66 2.35 1.7 0.8577 0.3748 0.3748 3.30
EV/EBITDA
135.82 22.11 12.18 11.69 13.78 10.19 6.19 7.91 14.55 14.55 15.75
EV/Ebit
19.71 16.37 7.53 9.95 25.22 25.22 25.22
EV/S
8.04 5.88 6.43 8.1 5.1 2.04 3.5 5.59 5.59 5.59 2.31
EV/FCF
-18.67 -26.54 -7.96 -6.58 -4.22 -3.84 814.82 -2690.56 -2690.56 -2690.56 25.11
Debt/EBITDA
16.74 12.67 12.14 13.37 11.39 7.45 8.21 15.05 15.02 15.02 2.86
Netdebt/Ebitda
13.88 9.51 10.37 12.17 10.06 5.99 6.84 12.87 12.87 12.87 1.25
Debt/Ratio
0.7778 0.7189 0.8078 0.7736 0.7409 0.6879 0.7272 0.7157 0.7144 0.7144 0.22
Debt/Equity
7.36 6.14 6.17 4.62 4.44 2.79 3.23 3.08 25.93 25.93 1.08
Debt/Net Income
264.7 68.37 80.32 64.13 50.54 14.98 23.76 63.96 63.84 63.84 5.25
Бета
1.08 0.95 -0.2609 0.007 0.007 -0.48
Индекс Альтмана
1.18 0.9315 0.8163 0.7552 0.7326 0.9882 0.4327 11.51 1.73 1.73 2.32


Dividendos

2006 2007 2008 2015 2016 2017 2018 2019 2020 2021 2022 2023 2024 LTM Média da indústria Média de 5 anos CAGR 5
Див.выплата, млрд
1.1 1.95 3.18 4.12 5.13 4.36 3.49 1.18 1.18 4.54
Дивиденд
0.0148 0.0275 0.0058 0.0378 0.0557 0.0759 0.2984 0.1067 0.0351 0.0351
Див доход, ао, %
5.29 3.45 1.6 35.87 50.12 39.87 233.98 361.74 118.07 118.07 7.79
Дивиденды / прибыль, %
-37.15 529.71 217.62 297.19 294.22 203.63 57.31 147.98 83.64 83.64 69.57


Pague pela sua assinatura

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

Descansar

2018 2019 2020 2021 2022 2023 2024 CAGR 5
Всего задолженность
54.89 54.27 64.86
ebit_margin
36.67 31.43 27.09 35.21 22.17
Персонал, чел
7964 7964 13338 11261