CMOC Group Limited (3993) 📈: отчетность и дивиденды за 2025

Berichte

IFRS

Berichterstattung Jährlich Vierteljährlich

	2015	2016	2017	2018	2019	2020	2021	2022	2023	2024
Финансовый отчет	Link	Link	Link	Link	Link	Link	Link	Link	Link	Link

Kapitalisierung

IFRS

Berichterstattung Jährlich Vierteljährlich

	2014	2015	2016	2017	2018	2019	2020	2021	2022	2023	LTM	5-Jahres-Durchschnitt	CAGR 5
Капитализация, млрд ¥			23.5	64.04	83.89	60	65.39	113.33	80.9	98.81	133.43	83.69	10.49
Выручка, млрд ¥		4.2	6.95	24.15	25.96	68.68	112.98	173.86	172.99	186.27	186.27	142.96	22.09
Чистая прибыль, млрд ¥		0.7612	0.998	2.73	4.64	1.86	2.33	5.11	6.07	8.25	8.25	4.72	34.71
EV, млрд ¥			46.44	63.04	84.06	85.55	90.52	133.59	82.56	98.93	99.27	98.23	2.95
EBIT, млрд ¥	1.81	0.8215	3.01	7.18	7.44	0.6378	5.98	13.12	13.73	13.69		9.43	84.65
EBITDA, млрд ¥				11.29	12.38	7.9	8.88	14.67	18.22	16.5	16.97	13.23	15.87
Баланс стоимость, млрд ¥		17.35	18.74	38.16	40.95	40.8	38.89	39.85	51.7	59.54	59.54	46.16	7.85
FCF, млрд ¥				7.36	6.63	-1.01	0.8707	1.91	4.94	2.62	2.62	1.87	-221.00
Операционный денежный поток, млрд ¥		1.36	2.91	8.43	9.43	1.7	8.49	6.19	15.45	15.54	15.54	9.47	55.67
Операционная прибыль, млрд ¥		0.7273	0.7564	5.38	7.06	2.22	6.01	8.78	13.73	13.29	12.27	8.81	43.03
Операционные расходы, млрд ¥		3.38	5.66	16.92	18.47	67.99	106.97	160.66	3.43	5.84	174	68.98	-38.79
CAPEX, млрд ¥		0.593	0.8543	1.07	2.81	2.72	7.62	4.28	10.52	12.92	12.92	7.61	36.56

	2021Q3	2021Q4	2022Q1	2022Q2	2022Q3	2022Q4	2023Q1	2023Q2	2023Q3	2023Q4	2024Q1	2024Q2	Durchschnitt für 5 Quartale	CAGR 5
Капитализация, млрд ¥	122.01	100.44	90.58	87.2	79.32	69.28	94.32	97.61	105.83	95.7			92.55	6.67
Выручка, млрд ¥			44.52	47.24	40.7	40.52	44.28	42.44	44.96	54.59	46.12	56.7	48.96	5.96
Чистая прибыль, млрд ¥			1.79	2.36	1.16	0.761	0.3171	0.386	1.74	5.81	2.07	3.35	2.67	54.06
EV, млрд ¥			115.32	103.37	96.15	112.93	107.26	101.69	124.58	102.01	137.37	162.33	125.60	9.81
EBIT, млрд ¥			6.15	3.31	0.8633	2.34	1.01	0.2074	2.73	6.6	3.79	7.62	4.19	105.60
EBITDA, млрд ¥			3.66	5.23	2.32	1.27	1.47	0.9933	3.81	7.27	4.46	11.57	5.62	63.40
Баланс стоимость, млрд ¥			40.98	46.49	50.86	51.7	50.78	52.78	54.41	59.54	61.98	62	58.14	3.27
FCF, млрд ¥			-2.66	7.4	0.3545	-0.1625	1.96	0.2196	-0.905	1.34	3.82	-2.31	0.4329	-260.10
Операционный денежный поток, млрд ¥		3.68	-1.1	9.6	2.3	4.65	4.64	4.12	1.34	5.44	5.48		4.20	3.38
Операционная прибыль, млрд ¥			6.15	3.33	0.8707	0.4334	0.4365	1.21	3.45	8.19	3.53	7.62	4.80	44.49
Операционные расходы, млрд ¥			38.38	43.91	39.83	38.23	43.22	1.44	1.91	1.76	1.74	1.48	1.67	0.55
CAPEX, млрд ¥			1.56	2.2	1.95	4.81	2.68	3.9	2.24	4.1	1.66	2.31	2.84	-9.94

	Durchschnitt für 5 Quartale	CAGR 5

Cashflow Cashflow vierteljährlich Vermögenswerte

Bilanz

IFRS

Berichterstattung Jährlich Vierteljährlich

	2013	2014	2015	2016	2017	2018	2019	2020	2021	2022	2023	LTM	5-Jahres-Durchschnitt	CAGR 5
Наличность, млрд ¥			10.41	9.97	26.51	26.65	15.65	16.95	24.32	32.65	30.72	30.72	24.06	14.44
Short Term Investments ¥			2.8	0.0556	0.8014	0.7743	7.72	7.44	1.01	4.24	8.28	8.28	5.74	1.41
Long term investments ¥	3.24	3.2	5.42	6.71	4.38	7.08	5.48						5.81	0.22
Total Receivables ¥			0.7443	3.9	5.75	4.83	3.23	0.7022	0.7459	10.28	13.19	1.13	5.63	32.50
Total Current Assets ¥			15.73	19.8	39.05	39.16	54.18	57.24	70.96	85.68	83.65	83.65	70.34	9.08
Чистые активы, млрд ¥			4.98	27.97	25.19	25.51	27.17	27.78	29.2	41.98	82.39	42.65	41.70	24.84
Активы, млрд ¥			30.88	87.92	97.84	101.22	116.86	122.44	137.45	165.02	172.97	172.97	142.95	8.16
Short Term Debt ¥			4.19	7.53	1.48	4.62	19.82	23.09	29.82	27.01	28.72	29.7	25.69	7.70
Long Term Debt ¥			3.94	25.38	24.03	22.2	21.37	18.99	14.76	21.33	20.77	20.77	19.44	-0.57
Задолженность, млрд ¥			13.53	69.19	51.93	60.27	76.06	75.11	97.6	102.98	101.01	101.01	90.55	5.84
Чистый долг, млрд ¥					3.83	0.1374	24.31	22.51	17.35	15.7	19.01	19.75	19.78	-4.80
Долг, млрд ¥			8.13	32.91	25.51	26.81	41.19	42.08	44.58	48.35	49.72	46.73	45.18	3.84
Interest income ¥				0.4527	0.7654	1.04	0.9299	0.692	0.7488	1.19	1.64		1.04	12.02
Расходы на обслуживание долга ¥				0.0107	1.26	1.45	1.84	1.7	1.66	2.68	4.14	4.14	2.40	17.61
Чист. проц. доходы, млрд ¥				-0.3883	-1.03	-0.8911	-1.3	-1.3	-1.13	-1.68	-2.78	1.8	-1.6380	16.42
Goodwill ¥				0.8923	0.8336	0.6749	0.6595	0.3963	0.3872	0.423	0.4301		0.4592	-8.19
Амортизация, млрд ¥							3.71	4.3	0.146	4.49	2.81		3.09	-5.41
Себестоимость, млрд ¥			2.7	4.66	15.24	16.22	65.63	104.54	158.66	156.93	168.16	168.16	130.78	20.70
Товарно материальные запасы ¥			0.5925	5.08	5.71	6.62	20.73	21.17	26.96	32.25	31.43	31.43	26.51	8.68

	2016Q4	2017Q2	2017Q4	2018Q2	2018Q4	2019Q2	2019Q4	2021Q1	2021Q2	2021Q3	2021Q4	2022Q1	2022Q2	2022Q3	2022Q4	2023Q1	2023Q2	2023Q3	2023Q4	2024Q1	2024Q2	Durchschnitt für 5 Quartale	CAGR 5
Наличность, млрд ¥												34.47	29.65	38.68	0.0015	30.44	35.28	36.37	30.72	31.14	34.91	33.68	-0.21
Short Term Investments ¥												12.35	8.59	7.87	1.79	8.24	7.36	7.25	8.28	11.96	14.39	9.85	14.35
Long term investments ¥	5.91	4.81	4.38	6.67	7.08	7.52	5.48															6.23	4.58
Total Receivables ¥												3.96	4.92	7.19	6.21	5.38	10.39	10.98	13.19	10.35	14.44	11.87	6.80
Total Current Assets ¥												99.87	85.59	95.26	85.68	82.39	88.44	92.06	83.65	87.97	95.68	89.56	1.59
Чистые активы, млрд ¥								27.88	27.28	28.05	29.2	30.26	33.23	37.8	41.98	43.03	46.98					40.60	7.17
Активы, млрд ¥												166.58	155.4	170.8	165.02	163	180.52	184.68	172.97	177.59	185.88	180.33	0.59
Short Term Debt ¥												42.24	23	30.96	22.52	21.14	28.51	36.34	28.72	24.75	36.3	30.92	4.95
Long Term Debt ¥												16.96	22.83	24.54	21.13	22.25	25.89	22.35	20.77	19.02	17.09	21.02	-7.97
Задолженность, млрд ¥												117.12	99.38	109.64	113.32	112.23	117.12	117.65	101.01	102.91	109.96	109.73	-1.25
Чистый долг, млрд ¥												20.93	13.79	14.28	8.59	11.59	19.13	22.58	19.01	12.84	18.66	18.44	-0.50
Долг, млрд ¥												59.2	45.82	55.5	43.64	43.38	54.4	58.95	49.72	43.99	53.58	52.13	-0.30
Interest income ¥										0.1857	0.2082	0.199	0.266	0.3129	1.97	0.3834	1.17	1.99	2.84			1.67	7.59
Расходы на обслуживание долга ¥												0.4325	0.5495	0.8329	1.81	0.6521	0.9919	1.09	1.02	0.9546	0.9016	0.9916	-1.89
Чист. проц. доходы, млрд ¥											-0.2145	-0.1554	-0.4808	-0.5592	-0.4851	-0.643	-0.7202	-0.6758	-0.741	0.3616		-0.4837	-189.13
Goodwill ¥										0.3939	0.3872	0.3855	0.4076	0.4312	0.423	0.4173	0.4388	0.436	0.4301			0.4290	0.33
Амортизация, млрд ¥																	0.7859	1.08	0.6738	0.6738	3.95	1.43	38.12
Себестоимость, млрд ¥												37.37	42.93	38.86	37.9	42.7	40.51	39.43	45.72	40.22	43.8	41.94	1.57
Товарно материальные запасы ¥												31.59	27.05	29.79	32.25	29.54	32.76	34.87	31.43	30.23	31.87	32.23	-0.55

Förderung

IFRS

Berichterstattung Jährlich Vierteljährlich

	2015	2016	2017	2018	2019	2020	2021	2022	2023	2024	2025	LTM	5-Jahres-Durchschnitt	CAGR 5
EPS	0.0594	0.0688	0.18	0.2398	0.0972	0.1126	0.2407	0.28	0.38			0.3819	0.2221	31.35
Цена акции ао			5.02	2.88	3.34	5.06	4.11	3.6	4.27	5.29	6.52	6.52	4.76	9.67
Число акций ао, млн		14858	18294.07	19108.96	21599.24	21599.24	21599.24	21667.67	21709.77			21599.24	21635.03	0.10
FCF/акцию			0.4024	0.3468	-0.0469	0.0403	0.0884	0.2278	0.1206			0.1212	0.0860	-220.79

	2021Q3	2021Q4	2022Q1	2022Q2	2022Q3	2022Q4	2023Q1	2023Q2	2023Q3	2023Q4	2024Q1	2024Q2	Durchschnitt für 5 Quartale	CAGR 5
EPS			0.084	0.11	0.055	0.0347	0.015	0.018	0.0803	0.2575	0.1	0.1565	0.1225	54.12
Цена акции ао	5.65	4.65	4.19	4.04	3.67	3.24	4.41	4.56	4.9	4.43			4.31	6.46
Число акций ао, млн	21599.24	21599.24	21599.24	21599.24	21599.24	21406.61	21406.61	21421.15	21599.24	21599.24			21486.57	0.18
FCF/акцию			-0.1231	0.3427	0.0164	-0.0076	0.0915	0.0102	-0.0417	0.0596	0.1843	-0.1078	0.0209	-260.25

	Durchschnitt für 5 Quartale	CAGR 5

Effizienz

IFRS

Berichterstattung Jährlich Vierteljährlich

	2013	2014	2015	2016	2017	2018	2019	2020	2021	2022	2023	2024	2025	LTM	Branchendurchschnitt	5-Jahres-Durchschnitt	CAGR 5
ROE, %			4.39	5.33	7.15	11.32	4.55	5.99	12.81	13.25	14.83			14.83	12.01	10.29	26.66
ROA, %			2.46	1.14	2.79	4.58	1.59	1.9	3.71	4.01	4.88			4.88	5.09	3.22	25.14
ROIC, %	7.81	11.31	8.22	3.77	7.11	10.75	7.39	6.13	8.93	12.82						9.20	3.58
ROS, %					11.3	17.85	2.7	2.06	2.94	3.51	4.43	4.43	4.43	4.43	7.60	3.95	8.55
ROCE, %				16.09	15.64	18.17	1.56	12.63	32.93	11.95	11.04		0	0	0.00	14.02	47.90
Ebit margin, %							6.27	4.29	10.64	7.94	7.35		0	0		7.30	3.23
Рентаб EBITDA, %					46.75	47.7	11.51	7.86	8.44	10.53	8.86		9.11	9.11	28.59	8.96	3.00
Чистая рентаб, %			18.14	14.36	11.3	17.85	2.7	2.06	2.94	3.51	4.43			4.43	7.60	3.13	10.41
Operation Margin, %					22.27	27.18	3.23	5.32	5.05	7.94	7.13	6.59	6.59	6.59	17.15	6.66	5.47
Доходность FCF, %					11.5	7.9	-1.69	1.33	1.68	6.1	2.65					2.01	-209.41

	2021Q3	2021Q4	2022Q1	2022Q2	2022Q3	2022Q4	2023Q1	2023Q2	2023Q3	2023Q4	2024Q1	2024Q2	2025Q2	Branchendurchschnitt	Durchschnitt für 5 Quartale	CAGR 5
ROE, %			4.37	5.07	2.28	1.47	0.6245	0.7608	3.35	10.87	3.71	5.74		12.01	4.89	49.81
ROA, %			1.08	1.52	0.678	0.4612	0.1945	0.2247	0.9529	3.25	1.18	1.84		5.09	1.49	52.28
ROIC, %			2.16	3.1	3.25	2.5	1.4	1.22	3.99	7.19	2.76	4.25			3.88	28.35
ROS, %				4.99	2.85	1.88	0.7161	0.9095	3.87	10.64	4.49	5.9	4.43	7.60	5.87	2.74
ROCE, %			12.43	5.9	1.41	4.53	1.99	0.1763	2.26	5.38	3.03	6.14		0.00	3.40	103.42
Ebit margin, %								0.4886	6.07	12.09	8.21	13.44			8.06	94.04
Рентаб EBITDA, %				11.07	5.71	3.14	3.32	2.34	8.48	13.32	9.67	20.42	9.11	28.59	12.20	1.44
Чистая рентаб, %			4.02	4.99	2.85	1.88	0.7161	0.9095	3.87	10.64	4.49	5.9		7.60	5.16	45.35
Operation Margin, %				7.05	2.14	1.07	0.9856	2.86	7.68	15	7.65	13.44	6.59	17.15	10.07	-3.01
Доходность FCF, %	0.0575	1.88	-2.94	8.49	0.4469	-0.2346	2.08	0.225	-0.8551	1.4					0.5231	-242.94

Chancen

IFRS

Berichterstattung Jährlich Vierteljährlich

	2016	2017	2018	2019	2020	2021	2022	2023	2024	2025	LTM	Branchendurchschnitt	5-Jahres-Durchschnitt	CAGR 5
P/E	23.54	23.48	18.1	32.31	28.08	22.19	11.02	9.69			9.64	9.86	20.66	-21.40
P/BV	1.25	1.68	2.05	1.47	1.68	2.84	1.08	1.11			1.11	0.91	1.64	-5.46
P/S	3.38	2.65	3.23	0.8737	0.5787	0.6518	0.3865	0.4291			0.4269	0.72	0.5840	-13.26
P/FCF		8.7	12.66	-59.19	75.1	59.36	16.39	37.75	50.97	50.97	50.97	13.96	43.09	-3.00
E/P		0.0426	0.0553	0.0309	0.0356	0.0451	0.075	0.0835	0.0618	0.0618	0.0618	0.08	0.0654	6.50
EV/EBIT				21.14	23.68	5.13	6.01	7.23	0	0	0		12.64	-19.31
EV/EBITDA		5.58	6.79	10.82	10.19	9.11	4.53	6			4.87	5.46	8.13	-11.12
EV/S		2.61	3.24	1.25	0.8012	0.7684	0.4773	0.5311	0.5329	0.5329	0.5329	0.93	0.5685	-7.06
EV/FCF		8.56	12.68	-84.38	103.97	69.98	16.73	37.8	37.92	37.92	37.92	13.41	40.07	-11.53
Debt/EBITDA		2.26	2.17	5.21	4.74	3.04	2.65	3.01	2.75	2.75	2.75	3.12	2.84	-1.99
Netdebt/Ebitda		0.3388	0.0111	3.08	2.53	1.18	0.8617	1.15	1.16	1.16	1.16	1.71	1.10	-0.34
Debt/Ratio		0.2608	0.2649	0.3525	0.3437	0.3243	0.293	0.2875	0.2702	0.2702	0.2702	0.28	0.2890	-3.58
Debt/Equity		0.6686	0.6548	1.01	1.08	1.12	0.9352	0.8351	1.1	1.4	1.4	1.02	1.08	4.56
Debt/Net Income		9.35	5.78	22.18	18.07	8.73	7.97	6.03	5.66	5.66	5.66	7.47	6.81	-8.30
PEG										3.27	3.27		3.27	0.00
Бета								2.17	-0.0444	-0.0559	-0.0559	0.75	0.6899	-129.53
Индекс Альтмана		5.4	113.17	2.12	2.57	3.67	4.96	5.33	3.52	3.52	3.52	4.13	4.20	-0.83

	2021Q3	2021Q4	2022Q1	2022Q2	2022Q3	2022Q4	2023Q1	2023Q2	2023Q3	2023Q4	2024Q1	2024Q2	2025Q1	2025Q2	Branchendurchschnitt	Durchschnitt für 5 Quartale	CAGR 5
P/E			50.54	37.01	68.5	91.04	297.43	31.55	31.69	9.93	13.19	11.31			9.86	19.53	-18.55
P/BV			2.21	1.88	1.56	1.34	1.86	1.3	1.52	1.15	1.67	1.89			0.91	1.51	7.77
P/S			2.03	1.85	1.95	1.71	2.13	0.4909	0.5866	0.4298	0.6911	0.7171			0.72	0.5831	7.87
P/FCF		53.19	-34.07	11.78	223.76	-426.26	48.15	444.48	-116.94	71.21				50.97	13.96	99.57	1.14
E/P		0.0154	0.0198	0.027	0.0146	0.011	0.0034	0.004	0.0164	0.0607				0.0618	0.08	0.0293	78.61
EV/EBIT								490.35	45.69	15.46	36.29	21.3				121.82	-46.60
EV/EBITDA			31.47	19.77	41.4	88.81	73.04	15.58	14.49	7.45	8.31	5.99			5.46	10.36	-17.40
EV/S				2.19	2.36	2.79	2.42	2.4	2.77	1.87	2.98	2.86		0.5329	0.93	2.20	-28.08
EV/FCF				13.96	271.22	-694.74	54.75	463.08	-137.66	75.91	35.98	-70.42		37.92	13.41	-11.6540	-177.27
Debt/EBITDA				8.76	23.9	34.32	29.54	54.77	15.47	6.84	9.86	4.63		2.75	3.12	7.91	-29.21
Netdebt/Ebitda				2.64	6.15	6.75	7.89	19.26	5.92	2.61	2.88	1.61		1.16	1.71	2.84	-27.82
Debt/Ratio				0.2949	0.325	0.2645	0.2662	0.3014	0.3192	0.2875	0.2477	0.2882		0.2702	0.28	0.2826	-3.28
Debt/Equity				0.9857	1.09	0.8442	0.8544	1.03	1.08	0.8351	0.7097	0.8641		1.4	1.02	0.9778	5.33
Debt/Net Income				19.45	47.93	57.35	136.81	140.93	33.88	8.56	21.23	16.01		5.66	7.47	17.07	-30.08
PEG														3.27		3.27	0.00
Бета													0.3708	-0.0559	0.75	0.1575	-138.83
Индекс Альтмана	2.23	2.31	1.88	2.56	2.44	3.72	3.23	2.89					3.52	3.52	4.13	3.38	-1.10

Dividenden

IFRS

Berichterstattung Jährlich Vierteljährlich

	2015	2016	2017	2018	2019	2020	2021	2022	2023	2024	2025	LTM	Branchendurchschnitt	5-Jahres-Durchschnitt	CAGR 5
Див.выплата, млрд	1.33	0.9468	1.8	2.65	4.2	2.64	2.44	6.76	6.76			8.91		4.56	9.99
Дивиденд		0.0294	0.0395	0.0935	0.125	0.0471	0.0398	0.0838	0.0938	0.1696		0.1696		0.0868	29.21
Див доход, ао, %		1.86	1.13	2.13	4.5	1.56	0.7588	2.17	4.33	3.69		3.69	6.72	2.50	18.79
Дивиденды / прибыль, %	175.17	94.87	65.98	57.08	226.34	113.24	47.7	78.98	81.97			81.97	60.29	109.65	-18.38
Dividend Coverage Ratio											0.9259	0.9259		0.9259	0.00

	2014Q2	2015Q3	2016Q3	2017Q2	2018Q2	2019Q2	2020Q2	2021Q2	2022Q1	2022Q2	2022Q3	2022Q4	2023Q1	2023Q2	2023Q3	2023Q4	2024Q1	2024Q2	2025Q2	Branchendurchschnitt	Durchschnitt für 5 Quartale	CAGR 5
Див.выплата, млрд									0.3718	0.504	2.29	1.62	0.998	0.9259	2.79	2.05	0.8555	1.57			1.64	11.14
Дивиденд	0.0588	0.0761	0.0294	0.0395	0.0935	0.125	0.0471	0.0398		0.0838				0.0938							0.0779	-5.58
Див доход, ао, %	1.63	1.61	1.66	1.54	1.8	4.46	1.94	0.7775		2.08				2.06						6.72	2.26	-14.31
Дивиденды / прибыль, %									20.75	21.39	198.12	213.09	314.69	239.86	160.21	35.32	41.3	46.99		60.29	104.74	-27.82
Dividend Coverage Ratio																			0.9259		0.9259	0.00

Ausruhen

IFRS

Berichterstattung Jährlich

	2023	2024	CAGR 5
Персонал, чел	12754	11995	-3.02

	CAGR 5

	CAGR 5

Investing Port

HKEX: 3993 - CMOC Group Limited

Berichterstattung CMOC Group Limited

Berichte

Kapitalisierung

Bilanz

Förderung

Effizienz

Chancen

Dividenden

Bezahlen Sie Ihr Abonnement

Ausruhen