SmarTone Telecommunications Holdings Limited (0315) 📈: отчетность и дивиденды за 2025

Raporlar

UFRS

Raporlama Yıllık Üç ayda bir

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

Büyük harf kullanımı

UFRS

Raporlama Yıllık Üç ayda bir

	2015	2016	2017	2018	2019	2020	2021	2022	2023	2024	LTM	5 yıllık ortalama	CAGR 5
Капитализация, млрд HK$	14.63	13.47	11.18	9.93	8.51	12.3	4.97	4.64	5.09		5.1	7.10	-9.77
Выручка, млрд HK$		18.36	8.72	9.99	8.42	6.99	6.72	6.96	6.76	6.22	6.22	6.73	-2.31
Чистая прибыль, млрд HK$		0.7972	0.6721	0.6152	0.6322	0.379	0.4446	0.4232	0.2688	0.4701	0.4701	0.3971	4.40
EV, млрд HK$		13.42	12.72	10.63	8.86	11.98	5.5	6.62	5.05	3.38	3.38	6.51	-22.36
EBIT, млрд HK$		1.1	0.9272	0.845	0.8215	0.5184	0.6773	-0.0038	-0.0461	0.7081	0.7081	0.3708	6.44
EBITDA, млрд HK$		2.66	2.29	2.13	1.84	2.43	2.49	1.82	1.71	2.44	2.44	2.18	0.08
Баланс стоимость, млрд HK$		4.32	4.59	4.8	5.06	5.03	5.12	5.15	5.08	5.19	5.19	5.11	0.63
FCF, млрд HK$		0.3945	-1.61	1.03	0.7218	1.38	1.45	1.32	1.55	1.56	1.56	1.45	2.48
Операционный денежный поток, млрд HK$		1.51	1.75	2.23	1.3	2.02	2.42	2.04	2.25	2.16	2.16	2.18	1.35
Операционная прибыль, млрд HK$		1.1	0.9272	0.845	0.8215	0.5184	0.6737	0.7455	0.7018	0.7081	0.7081	0.6695	6.44
Операционные расходы, млрд HK$		17.25	7.79	9.14	7.59	6.47	6.05	2.89	3.01	0.966	0.966	3.88	-31.64
CAPEX, млрд HK$		1.12	3.36	1.2	0.5818	0.6361	0.8505	0.7117	0.7088	0.6015	0.6015	0.7017	-1.11

	2017Q2	2017Q4	2018Q2	2018Q4	2019Q1	2019Q2	2019Q3	2019Q4	2020Q1	2020Q2	2020Q3	2020Q4	2021Q2	2021Q3	2021Q4	2022Q1	2022Q2	2022Q3	2022Q4	2023Q1	2023Q2	2023Q4	2024Q2	5 çeyreğin ortalaması	CAGR 5
Капитализация, млрд HK$									6.21	5.07	4.68	11.32	5.15		4.8		4.57		4.64		5.34	4.43		4.76	-1.59
Выручка, млрд HK$										1.75	1.75	3.24	3.48		3.79		3.17		3.81		2.95	3.39	2.83	3.23	-2.24
Чистая прибыль, млрд HK$														0.1257	0.2514	0.0859	0.1718	0.1279	0.2558	0.0065	0.013	0.2458	0.2243	0.1491	-2.59
EV, млрд HK$			9.92	12.11		9.26		7.56		4.75							5.69		5.8		5.09	4.22	3.45	4.85	-9.52
EBIT, млрд HK$														0.1961	0.1961	0.1766	0.1766	0.1943	0.1943	0.1566	0.3163	0.366	0.3422	0.2751	11.99
EBITDA, млрд HK$						0.46	0.46	0.607	0.607	0.607	0.607								1.28		1.19	1.24	1.2	1.10	14.60
Баланс стоимость, млрд HK$												5.1	5.12	3.4	5.19	3.37	5.15		5.23		5.08	5.13	5.19	5.16	0.15
FCF, млрд HK$					0.1804	0.1804	0.1804	0.3451	0.3451	0.3451	0.3451								0.7445		0.6622	0.3718		0.4937	1.50
Операционный денежный поток, млрд HK$													0.6145	0.5299	0.5299	0.4882	0.4882	0.6225	0.6225	0.5047	1.09	0.8476		0.7375	6.37
Операционная прибыль, млрд HK$										0.1296	0.1296	0.38	0.2942		0.3909		0.3527		0.3914		0.3163	0.366	0.3422	0.3537	-0.60
Операционные расходы, млрд HK$	1.47	1.83	2.74	2.38		1.42		1.95											0.5061		0.4728	0.4884	0.4776	0.7790	-24.52
CAPEX, млрд HK$													0.1579	0.188	0.188	0.1679	0.1679	0.1722	0.1722	0.1822	0.4279	0.4758		0.2861	22.54

Nakit akımı Üç aylık nakit akışı Varlıklar

Bilanço

UFRS

Raporlama Yıllık Üç ayda bir

	2014	2015	2016	2017	2018	2019	2020	2021	2022	2023	2024	LTM	5 yıllık ortalama	CAGR 5
Наличность, млрд HK$			2.9	1.15	1.73	1.96	2.13	2.09	0.3855	1.16	1.58	1.58	1.47	-5.80
Short Term Investments HK$			0.4742	0.1725	0.1829	0.5002	0.2789	0.0646	1.89	0.1153	0.1008	0.1008	0.4899	-18.42
Long term investments HK$	0	0	0.7479	0.6725	0.4866	0.161							0.5170	-31.88
Total Receivables HK$			0.2745	0.3685	0.4084	0.8622	0.5942	0.3322	0.4321	0.4446	0.5959	0.5959	0.4798	0.06
Total Current Assets HK$			4.53	2.29	2.91	3.82	3.56	3.19	3.4	2.4	3.03	3.03	3.12	-3.17
Чистые активы, млрд HK$		3.34	3.24	3.07	2.97	2.84	3.65	3.58	3.65	3.69		3.69	3.48	5.38
Активы, млрд HK$			10.4	9.78	10.02	9.88	10.43	10.65	12.58	10.9	11.18	11.18	11.15	1.40
Short Term Debt HK$			0.1262	0.1336	0.1358	0.4304	0.1309	0.6235	2.02	0.5343	0.5458	0.5458	0.7709	33.05
Long Term Debt HK$			2.72	2.56	2.29	1.87	1.67	1.51	0.3945	0.3187	0.0616	0.0616	0.7910	-48.31
Задолженность, млрд HK$			6.04	5.14	5.19	4.81	5.42	5.55	7.43	5.81	5.99	5.99	6.04	2.02
Чистый долг, млрд HK$			-0.0481	1.54	0.6984	0.3469	-0.3251	0.3908	2.03	-0.3022	-0.6137	-0.6137	0.2360	13.55
Долг, млрд HK$			2.85	2.69	2.43	2.3	1.8	1.86	2.42	0.853	0.9632	0.9632	1.58	-11.76
Interest income HK$		0.0326	0.0862	0.0503	0.0288	0.0164	0.0337	0.0359	0.0326	0.0218			0.0281	5.86
Расходы на обслуживание долга HK$						0.1026	0.1261	0.1118	0.0762	0.0616	0.0371	0.0371	0.0826	-21.71
Чист. проц. доходы, млрд HK$			-0.0921	-0.0786	-0.0588	-0.0189	-0.0572	-0.0759	-0.1013	-0.0454		0.0218	-0.0597	19.16
Амортизация, млрд HK$			1.56	1.37	1.29	1.02	1.91	1.77	1.82	1.75	1.73	1.73	1.80	-1.96
Себестоимость, млрд HK$			12.79	3.5	5.24	4.1	2.78	2.69	3.42	3.32	4.55	4.55	3.35	10.36
Товарно материальные запасы HK$			0.3408	0.1817	0.1615	0.0795	0.0596	0.0574	0.1	0.1063	0.1071	0.1071	0.0861	12.44

	2016Q4	2017Q2	2017Q4	2018Q2	2018Q4	2019Q2	2019Q3	2019Q4	2020Q1	2020Q2	2020Q3	2020Q4	2021Q1	2021Q2	2021Q3	2021Q4	2022Q1	2022Q2	2022Q3	2022Q4	2023Q1	2023Q2	2023Q4	2024Q2	5 çeyreğin ortalaması	CAGR 5
Наличность, млрд HK$								1.89		2.13		1.76		2.09		2.1		0.3855		0.8157		1.16	1.05	1.58	0.9982	32.59
Short Term Investments HK$								0.4335		0.2789		0.0655		0.0646		0.0405		1.81		1.72		0.0217	0.1293	0.1008	0.7564	-43.87
Long term investments HK$	0.709	0.6725	0.5497	0.4866	0.4371	0.161		0.0048																	0.3278	-61.25
Total Receivables HK$															0.5353	0.5353	0.5145	0.5145	0.5698	0.5698	0.5072	0.6008	0.6525	0.5959	0.5852	0.90
Total Current Assets HK$															3.45	3.45	3.4	3.4	3.86	3.86	2.4	2.4	2.65	3.03	2.87	-4.73
Чистые активы, млрд HK$													3.58	3.58	3.55	3.55	3.65	3.65	3.65	3.65	3.69	3.69			3.67	0.22
Активы, млрд HK$								10.59		10.43		10.23		10.65		12.76		12.58		12.69		10.9	10.72	11.18	11.61	-2.33
Short Term Debt HK$			0.1346	0.1358	0.1302	0.4304		0.4308		0.1309										2.04		0.5343	0.4901	0.5458	0.7482	33.05
Long Term Debt HK$								1.8		1.67		1.53		1.51		1.49		0.066		0.0638		0.3187	0.0616	0.0616	0.1143	-1.37
Задолженность, млрд HK$								5.5		5.42		5.13		5.53		7.57		7.43		7.46		5.81	5.59	5.99	6.46	-4.22
Чистый долг, млрд HK$				0.6984	0.9931	0.3469		0.3394		-0.3251								1.13		0.6795		-0.3022	-0.2329	-0.6137	0.1321	-188.51
Долг, млрд HK$			2.63	2.43	2.37	2.3		2.23		1.8										2.37		0.853	0.8148	0.9632	1.36	-11.76
Interest income HK$					0.0085	0.0079		0.0149		0.0187		0.0286		0.0275		0.0323		0.0532		0.0000		0.0218			0.0327	-5.29
Расходы на обслуживание долга HK$						0.0257	0.0257	0.0315	0.0315	0.0315	0.0315									0.038		0.0236	0.0182	0.0222	0.0267	-6.76
Чист. проц. доходы, млрд HK$																0.0323		0.0532		0.0000		0.0218			0.0358	-12.28
Амортизация, млрд HK$						0.2546	0.2546	0.4774	0.4774	0.4774	0.4774									0.8853		0.8689	0.874	0.8581	0.7927	12.44
Себестоимость, млрд HK$										0.6956	0.6956	1.24		1.45		1.69		1.09		1.67		2.16	2.54	2.01	1.89	13.02
Товарно материальные запасы HK$															0.1985	0.1985	0.1	0.1	0.1809	0.1809	0.1063	0.1063	0.1977	0.1071	0.1397	-9.95

Terfi

UFRS

Raporlama Yıllık Üç ayda bir

	2016	2017	2018	2019	2020	2021	2022	2023	2024	2025	LTM	5 yıllık ortalama	CAGR 5
EPS	0.75	0.62	0.56	0.57	0.48	0.26	0.3816	0.2431	0.4259		0.4259	0.3581	-2.36
Цена акции ао		9.42	8.68	6	4.14	4.15	4.71	4.06	4.13	4.17	4.17	4.24	0.10
Число акций ао, млн	1088.51	1110.19	1122.68	1122.12	2665.96	1110.53	1108.94	1105.92	1103.92		1103.92	1419.05	-16.17
FCF/акцию	0.3624	-1.45	0.9182	0.6432	0.5179	1.31	1.19	1.4	1.41		1.41	1.17	22.18

	2019Q1	2019Q2	2019Q3	2019Q4	2020Q1	2020Q2	2020Q3	2020Q4	2021Q2	2021Q3	2021Q4	2022Q1	2022Q2	2022Q3	2022Q4	2023Q1	2023Q2	2023Q3	2023Q4	2024Q2	5 çeyreğin ortalaması	CAGR 5
EPS				0.24		0.24		0.1	0.16		0.23		0.16		0.23		0.0117		0.2225	0.2	0.1648	4.56
Цена акции ао										4.47	4.32	4.31	4.13	4.15	4.2	5.12	4.82	4.51	4.01		4.53	-0.92
Число акций ао, млн					1122.12	1122.28	1122.12	2665.96	1110.99		1110.53		1105.62		1105.26		1106.46		1103.48		1106.27	-0.13
FCF/акцию	0.1607	0.1607	0.1607	0.3076	0.3076	0.3075	0.3076								0.6735		0.5941		0.3365		0.4438	1.82

Yeterlik

UFRS

Raporlama Yıllık Üç ayda bir

	2014	2015	2016	2017	2018	2019	2020	2021	2022	2023	2024	2025	LTM	Sektör ortalaması	5 yıllık ortalama	CAGR 5
ROE, %			18.47	14.63	12.82	12.5	7.53	8.69	8.24	5.25	9.16		9.16	7.02	7.77	4.00
ROA, %			7.66	6.88	6.14	6.4	3.63	4.17	3.64	2.29	4.26		4.26	4.28	3.60	3.25
ROIC, %	13.62	19.47	17.59	13.43	10.55	13.67	11.24	11.14	9.97	10.48					11.30	-5.18
ROS, %				7.71	6.16	7.51	5.42	6.62	6.08	3.98	7.56	7.56	7.56	9.67	6.36	2.69
ROCE, %				20.01	17.49	16.18	10.34	13.29	-0.045	-0.5621	8.6	13.66	8.6	0.00	6.99	0.55
Ebit margin, %							8.75	-1.57	-0.0549	-0.6812	11.38	11.38	11.38		4.09	-248.61
Рентаб EBITDA, %				26.33	21.37	21.87	34.75	37.1	26.12	25.26	39.22	39.22	39.22	21.94	33.38	1.12
Чистая рентаб, %			4.34	7.71	6.16	7.51	5.42	6.62	6.08	3.98	7.56		7.56	9.67	5.93	6.88
Operation Margin, %				10.64	8.46	9.76	7.42	10.02	10.71	10.38	11.38	11.38	11.38	11.89	10.77	2.58
Доходность FCF, %	6.42	7.34	2.93	-14.39	10.38	8.48	11.22	29.18	28.55	30.36					21.56	29.06

	2017Q2	2017Q4	2018Q2	2018Q3	2018Q4	2019Q1	2019Q2	2019Q3	2019Q4	2020Q1	2020Q2	2020Q3	2020Q4	2021Q2	2021Q4	2022Q2	2022Q4	2023Q2	2023Q4	2024Q2	Sektör ortalaması	5 çeyreğin ortalaması	CAGR 5
ROE, %									1.87		1.88		5.23	3.48	4.85	3.33	4.89	0.5047	7.18	5.26	7.02	4.23	9.57
ROA, %									0.8946		0.9082		2.61	1.67	1.97	1.37	2.02	0.2388	2.27	2.05	4.28	1.59	8.39
ROIC, %	3.36	2.6	2.64		3.45		3.42		2.63		2.81						5.62	2.92	7.39			4.27	22.95
ROS, %											5.42	5.42	8.22	5.12	6.63	5.43	6.72	0.4406	7.25	7.92	9.67	5.55	7.84
ROCE, %									2.55		2.59		3.75	2.88	3.78	3.43	3.72	3.82	4.44	4.18	0.00	3.92	4.03
Ebit margin, %																	10.26	10.71	10.79	12.09		10.96	4.19
Рентаб EBITDA, %							21.87	21.87	34.75	34.75	34.75	34.75					33.51	40.12	36.57	42.4	21.94	37.47	4.06
Чистая рентаб, %											5.42	5.42	8.22	5.12	6.63	5.43	6.72	0.4406	7.25	7.92	9.67	5.55	7.84
Operation Margin, %											7.42	7.42	11.71	8.46	10.31	11.14	10.27	10.71	10.79	12.09	11.89	11.00	1.65
Доходность FCF, %			2.79	2.8	1.62	1.82	2.02	2.23	4.78	5.56	6.8	7.38										5.35	27.04

Oranlar

UFRS

Raporlama Yıllık Üç ayda bir

	2016	2017	2018	2019	2020	2021	2022	2023	2024	2025	LTM	Sektör ortalaması	5 yıllık ortalama	CAGR 5
P/E	16.89	16.63	16.14	13.46	32.46	11.18	10.85	19.91	8.5		8.5	15.83	16.58	-23.51
P/BV	3.12	2.43	2.07	1.68	2.44	0.9709	0.8908	1.05	0.7706		0.7706	1.72	1.22	-20.59
P/S	0.7336	1.28	0.994	1.01	1.76	0.7396	0.6599	0.7915	0.6423		0.6423	1.93	0.9187	-18.26
P/FCF		-6.95	9.63	11.79	8.91	3.43	3.5	3.29	3.27	3.27	3.27	-15.98	3.35	-0.95
E/P		0.0601	0.062	0.0743	0.0308	0.0895	0.0912	0.0528	0.0922	0.0922	0.0922	0.05	0.0836	0.60
EV/EBIT					7.27	-52.06	-1732.84	-109.64	4.78	4.78	4.78		-376.9960	-162.03
EV/EBITDA	5.05	5.54	4.98	4.81	4.93	3.31	3.64	2.96	1.39		1.39	4.36	3.25	-22.37
EV/S		1.46	1.06	1.05	1.71	0.8179	0.9517	0.7468	0.5437	0.5437	0.5437	2.22	0.7208	-7.84
EV/FCF		-7.91	10.31	12.27	8.68	3.5	5	3.27	2.17	2.17	2.17	-21.94	3.22	-9.12
Debt/EBITDA		1.17	1.14	1.25	0.7424	0.7469	1.33	0.4994	0.3947	0.3947	0.3947	1.27	0.6731	-11.98
Netdebt/Ebitda		0.6728	0.3272	0.1885	-0.1339	0.235	1.12	-0.1769	-0.2515	-0.2515	-0.2515	0.71	0.1350	-201.37
Debt/Ratio		0.2752	0.2426	0.233	0.1728	0.1749	0.192	0.0783	0.0862	0.0862	0.0862	0.20	0.1235	-13.20
Debt/Equity		0.5858	0.5064	0.4554	0.3581	0.3638	0.4687	0.1678	0.1857	0.261	0.1857	2.42	0.2894	-6.43
Debt/Net Income		4	3.95	3.64	4.76	4.19	5.71	3.17	2.05	2.05	2.05	3.22	3.43	-13.32
PEG										79.84	79.84		79.84	0.00
Бета								1.46	0.5961	0.3171	0.3171	0.92	0.7911	-39.89
Индекс Альтмана	-36.11	4.33	5.53	7.5	-3.83		3.66	3.72	-1.9	-1.73	-1.73	2.80	-0.0160	-14.70

	2016Q4	2017Q2	2017Q4	2018Q2	2018Q3	2018Q4	2019Q1	2019Q2	2019Q3	2019Q4	2020Q1	2020Q2	2020Q3	2020Q4	2021Q2	2021Q4	2022Q2	2022Q4	2023Q2	2023Q4	2024Q2	2025Q1	2025Q2	Sektör ortalaması	5 çeyreğin ortalaması	CAGR 5
P/E												53.56	49.38	42.47	28.9	19.11	26.58	18.12	19.91	8.66	8.34			15.83	16.32	-20.69
P/BV										1.42		1.01		2.22	1.01	0.9257	0.886	0.8866	1.06	0.8683	0.783			1.72	0.8968	-2.44
P/S												2.91	2.68	3.49	1.48	1.27	1.44	1.22	0.794	0.4397	0.4392			1.93	0.8666	-21.14
P/FCF				35.79	35.77	61.61	54.98	49.38	44.81	20.91	17.99	14.7	13.55											-15.98	22.39	-21.27
E/P											0.0153	0.0187	0.0203	0.0235	0.0346	0.0523	0.0376	0.0552	0.0024	0.0278				0.05	0.0351	-11.87
EV/EBIT																		17.07	16.1	11.53	10.07				13.69	-12.36
EV/EBITDA			21.29	18.59		26.32		20.12		12.45		7.83						5.23	2.07	1.14	0.9507			4.36	3.44	-34.41
EV/S			4.55	3.97		5.76		4.4		4.33		2.72						1.52	1.72	1.24	1.22			2.22	1.68	-14.82
EV/FCF		-32.06	44.09	38.5		67.11		51.31		21.89		13.76						8.96	7.69	11.35				-21.94	12.73	-12.31
Debt/EBITDA			4.93	4.55		5.15		5.01		3.68		2.97						1.86	0.7197	0.6572	0.8025			1.27	1.40	-23.03
Netdebt/Ebitda			1.64	1.31		2.16		0.7541		0.5591		-0.5356						1.22	-0.255	-0.1879	-0.5114			0.71	-0.0540	-0.92
Debt/Ratio			0.2578	0.2426		0.2473		0.233		0.2109		0.1728						0.1868	0.0783	0.076	0.0862			0.20	0.1200	-12.99
Debt/Equity			0.5588	0.5064		0.4813		0.4554		0.4401		0.3581						0.4533	0.1678	0.1589	0.1857			2.42	0.2648	-12.31
Debt/Net Income			17.09	15.8		14.99		14.57		23.58		19.02						9.27	65.54	3.32	4.29			3.22	20.29	-25.76
Бета																						0.2528	0.3171	0.92	0.2850	12.00
Индекс Альтмана	2.87	3.03	3.7	4.1		3.5		6.38		7.63		-5.78										-1.73	-1.73	2.80	0.9540	-177.03

Temettüler

UFRS

Raporlama Yıllık Üç ayda bir

	2015	2016	2017	2018	2019	2020	2021	2022	2023	2024	LTM	Sektör ortalaması	5 yıllık ortalama	CAGR 5
Див.выплата, млрд	0.3924	0.4639	0.3063	0.1471	0.374	0.3893	0.3284	0.3318	0.3531		0.4181		0.3553	-1.14
Дивиденд		0.6	0.6	0.41	0.39	0.295	0.3	0.3	0.32	0.32	0.32		0.3070	1.64
Див доход, ао, %		4.85	5.96	4.64	5.14	6.39	6.7	5.67	7.9	7.48	7.52	3.41	6.83	3.20
Дивиденды / прибыль, %		58.19	45.57	23.91	59.15	102.71	73.86	78.66	123.4	75.11	75.11	36.85	90.75	-6.07

	2019Q1	2019Q4	2020Q1	2020Q4	2021Q1	2021Q2	2021Q3	2021Q4	2022Q1	2022Q2	2022Q3	2022Q4	2023Q1	2023Q2	2023Q4	Sektör ortalaması	5 çeyreğin ortalaması	CAGR 5
Див.выплата, млрд						0.0803	0.0861	0.0861	0.0803	0.0803	0.0857	0.0857	0.0802	0.1604	0.1931		0.1210	17.64
Дивиденд	0.18	0.21	0.145	0.15	0.145			0.155	0.145			0.155	0.145		0.175		0.1550	2.46
Див доход, ао, %	2.04	3.26	2.62	3.53	3.24			3.58	3.36			3.69	2.83		4.36	3.41	3.56	4.02
Дивиденды / прибыль, %						45.08	68.5	34.25	93.52	46.76	66.97	33.48	1232.8	1232.8	78.57	36.85	528.92	3.25

Dinlenmek

UFRS

Raporlama Yıllık

	2023	2024	CAGR 5
Персонал, чел	1865	1783	-2.22

	CAGR 5

	CAGR 5

Investing Port

HKEX: 0315 - SmarTone Telecommunications Holdings Limited

Raporlama SmarTone Telecommunications Holdings Limited

Raporlar

Büyük harf kullanımı

Bilanço

Terfi

Yeterlik

Oranlar

Temettüler

Aboneliğiniz için ödeme yapın

Dinlenmek