EVA Precision Industrial Holdings Limited (0838) 📈: отчетность и дивиденды за 2025

Raporlar

UFRS

Raporlama Yıllık Üç ayda bir

	2014	2015	2016	2017	2018	2019	2020	2021	2022	2023
Финансовый отчет	bağlantı	bağlantı	bağlantı	bağlantı	bağlantı	bağlantı	bağlantı	bağlantı	bağlantı	bağlantı

Büyük harf kullanımı

UFRS

Raporlama Yıllık Üç ayda bir

	2014	2015	2016	2017	2018	2019	2020	2021	2022	2023	LTM	5 yıllık ortalama	CAGR 5
Капитализация, млрд HK$		3.79	1.79	2.07	1.62	1.22	0.8589	1.77	2.48	1.51	1.29	1.57	4.36
Выручка, млрд HK$		3.53	3.21	3.16	3.67	3.75	4.01	5.11	6.27	6.18	6.18	5.06	10.51
Чистая прибыль, млрд HK$		0.2055	0.0535	0.1337	0.0827	0.0518	-0.0154	0.1552	0.206	0.2371	0.2371	0.1269	35.56
EV, млрд HK$		4.03	1.94	2.47	2.46	2.07	1.36	1.5	2.43	2.24	2.27	1.92	1.59
EBIT, млрд HK$	0.3435	0.2728	0.1093	0.1832	0.144	0.1347	0.0762	0.2025	0.2591	0.3045		0.1954	17.72
EBITDA, млрд HK$		0.5228	0.3481	0.4194	0.3736	0.3593	0.3113	0.4833	0.5314	0.5808	0.5558	0.4532	10.08
Баланс стоимость, млрд HK$		2.62	2.59	2.67	2.59	2.6	2.61	2.79	2.84	3	3	2.77	2.90
FCF, млрд HK$		0.0163	0.326	-0.0349	-0.2916	0.1514	0.2053	-0.117	0.0276	-0.0255	-0.0692	0.0484	-170.03
Операционный денежный поток, млрд HK$		0.2986	0.5521	0.3015	0.2196	0.3997	0.4628	0.2593	0.3734	0.3752	0.3752	0.3741	-1.26
Операционная прибыль, млрд HK$		0.2728	0.1093	0.1832	0.144	0.1347	0.0762	0.1946	0.2591	0.3045	0.3537	0.1938	17.72
Операционные расходы, млрд HK$		3.26	3.1	2.97	3.52	3.61	3.93	4.88	0.8912	0.8843	5.83	2.84	-24.52
CAPEX, млрд HK$		0.2823	0.2261	0.05	0.0424	0.0262	0.2575	0.3763	0.3458	0.4006	0.4444	0.2813	72.54

	2016Q4	2017Q2	2017Q4	2018Q1	2018Q2	2018Q3	2018Q4	2019Q1	2019Q2	2019Q3	2019Q4	2020Q2	2020Q4	2021Q2	2021Q3	2021Q4	2022Q1	2022Q2	2022Q3	2022Q4	2023Q1	2023Q2	2023Q4	2024Q2	5 çeyreğin ortalaması	CAGR 5
Капитализация, млрд HK$										1.14	1.05	0.7685	0.9253	1.27		2.87		2.42		1.98		1.45	1.33		2.01	-14.26
Выручка, млрд HK$											1.96	1.7	2.31	2.39		2.72		2.94		3.33		2.86	3.32	3	3.09	0.40
Чистая прибыль, млрд HK$															0.0436	0.0873	0.0513	0.1027	0.0517	0.1034	0.0613	0.1226	0.1145	0.1278	0.1059	4.33
EV, млрд HK$									1.95		1.9	1.63	1.42			2.61		3.48		1.93		2.19	2.24	2.1	2.39	-9.61
EBIT, млрд HK$														0.0427	0.0585	0.0585	0.059	0.059		0.1511	0.0805	0.1308	0.1737	0.1812	0.1435	3.70
EBITDA, млрд HK$					0.0934	0.0934	0.0898	0.0898	0.0898	0.0898										0.2851		0.2624	0.3184	0.3306	0.2573	29.78
Баланс стоимость, млрд HK$											2.6	2.45	2.61	2.71		2.79		2.83		2.84		2.92	3	3.13	2.94	2.04
FCF, млрд HK$				-0.0729	-0.0729	-0.0729	0.0378	0.0378	0.0378	0.0378										0.1843		-0.1125	0.087		0.0469	18.14
Операционный денежный поток, млрд HK$														0.0781	0.0516	0.0516	0.0149	0.0149	0.0488	0.0488	0.0488	0.0976	0.2775		0.1043	41.57
Операционная прибыль, млрд HK$											0.0522	-0.0458	0.0805	0.0823		0.1123		0.1212		0.152		0.1308	0.1737	0.1812	0.1518	8.38
Операционные расходы, млрд HK$	0.7834	0.7078	0.7777		0.827		0.9341		0.8536											0.5341		0.4133	0.572	0.4215	0.5589	-13.16
CAPEX, млрд HK$														0.095	0.0931	0.0931	0.0938	0.0938	0.1051	0.1051	0.1051	0.2101	0.1905		0.1432	12.63

Nakit akımı Üç aylık nakit akışı Varlıklar

Bilanço

UFRS

Raporlama Yıllık Üç ayda bir

	2013	2014	2015	2016	2017	2018	2019	2020	2021	2022	2023	LTM	5 yıllık ortalama	CAGR 5
Наличность, млрд HK$			1.61	1.42	1.31	1.11	1.07	1.41	1.32	1.79	1.72	1.61	1.46	9.96
Short Term Investments HK$		0.1623	0.043	0.124	0.1964	0.1742	0.2181	0.0333		0.0392	0.0392	0.0392	0.1008	-25.79
Long term investments HK$	0.0179	0.0401	0.0692	0.1631	0.1644	0.1689							0.1211	33.32
Total Receivables HK$			0.7932	1.02	1.1	1.18	1.08	1.15	1.38	1.76	1.9	1.82	1.45	11.96
Total Current Assets HK$			3.23	2.98	3.09	3.02	3.13	3.27	3.64	4.3	4.32	4.32	3.73	6.66
Чистые активы, млрд HK$			2	1.69	1.74	2.02	2.45	2.65	2.8	2.83	4.3	2.83	3.01	11.91
Активы, млрд HK$			5.49	5.15	5.55	5.71	5.95	6.1	6.57	7.26	7.44	7.44	6.66	4.57
Short Term Debt HK$			1.12	1.01	1.3	1.35	1.13	1.28	0.594	1.01	1.16	1.15	1.03	0.53
Long Term Debt HK$			0.7297	0.5662	0.4063	0.5973	0.7871	0.6253	0.46	1.54	1.32	1.32	0.9465	10.89
Задолженность, млрд HK$			2.74	2.53	2.88	3.12	3.35	3.49	3.79	4.42	4.44	4.44	3.90	5.80
Чистый долг, млрд HK$			0.2403	0.1541	0.398	0.8348	0.8421	0.4962	0.5894	0.7539	0.8299	0.8596	0.7023	-0.29
Долг, млрд HK$			1.85	1.58	1.7	1.95	1.91	1.9	1.05	2.55	2.54	2.55	1.99	5.87
Interest income HK$			0.0182	0.032	0.0195	0.0403	0.0424	0.0112	0.0145	0.0426	0.0424		0.0306	0.00
Расходы на обслуживание долга HK$				0.000483	0.000383	0.0556	0.0554	0.0429	0.0275	0.0728	0.1289	0.1289	0.0655	18.40
Чист. проц. доходы, млрд HK$				-0.0305	-0.025	-0.0399	-0.0404	-0.0317	-0.0148	-0.0424	-0.0865	0.0424	-0.0432	16.45
Goodwill HK$		0.0025	0.0051	0.0051	0.0025	0.0025	0.0025	0.0025	0.0025	0.0025	0.0025		0.0025	0.00
Амортизация, млрд HK$		0.2331	0.25	0.2389	0.2362	0.2296	0.2247	0.2352	0.2757	0.2723	0.2763		0.2568	4.22
Себестоимость, млрд HK$			2.6	2.46	2.37	2.88	2.98	3.27	4.1	5.12	4.99	4.89	4.09	10.86
Товарно материальные запасы HK$			0.4659	0.3256	0.3817	0.4452	0.6077	0.5414	0.757	0.699	0.6967	0.6408	0.6604	2.77

	2016Q4	2017Q2	2017Q4	2018Q2	2018Q3	2018Q4	2019Q1	2019Q2	2019Q3	2019Q4	2020Q2	2020Q4	2021Q1	2021Q2	2021Q3	2021Q4	2022Q1	2022Q2	2022Q3	2022Q4	2023Q1	2023Q2	2023Q4	2024Q2	5 çeyreğin ortalaması	CAGR 5
Наличность, млрд HK$										1.07	1.09	1.41		1.4		1.32		1.32		1.72		1.83	1.72	1.74	1.67	5.68
Short Term Investments HK$				0.3327		0.1742		0.0235		0.2181	0.1512	0.0333		0.1621						0.0392		0.011		0.0474	0.0586	7.32
Long term investments HK$	0.1631	0.1663	0.1644	0.1823		0.1689		0.1623																	0.1688	-0.49
Total Receivables HK$														1.26	1.46	1.46	1.67	1.67		1.68	1.79	1.77	1.9	1.81	1.79	1.50
Total Current Assets HK$															3.64	3.64	3.77	3.77	4.3	4.3	4.4	4.4	4.32	4.24	4.33	-0.28
Чистые активы, млрд HK$													2.74	2.74	2.8	2.8	2.84	2.84	2.83	2.83	2.92	2.92			2.87	0.56
Активы, млрд HK$										5.95	5.64	6.1		6.55		6.57		6.72		7.26		7.41	7.44	7.37	7.24	1.86
Short Term Debt HK$						1.35		1.26		1.13	0.6209	1.28				0.594				0.2176		1.3	1.16	1.37	0.9283	18.19
Long Term Debt HK$								0.7247		0.7871	1.34	0.6253		0.9228		0.46		0.5375		1.46		1.4	1.32		1.04	23.47
Задолженность, млрд HK$										3.35	3.19	3.49		3.84		3.79		3.9		4.42		4.49	4.44	4.25	4.30	1.73
Чистый долг, млрд HK$										0.8421	0.8637	0.4962		0.6296		0.5894		0.7833		0.7033		0.8694	0.8299	0.7592	0.7890	-0.62
Долг, млрд HK$						1.95		1.98		1.91	1.96	1.9				1.05				1.68		2.69	2.54	2.5	2.09	18.95
Interest income HK$						0.0247		0.0267		0.0158	0.0234	0.0244		0.0084		0.0061		0.011		0.0316		0.0449			0.0204	39.83
Расходы на обслуживание долга HK$										0.006	0.0175	0.0104		0.0021		0.0063		0.0028		0.008		0.0813	0.0852	0.0825	0.0520	96.72
Чист. проц. доходы, млрд HK$																0.0061		0.011		0.0316		0.0449			0.0234	64.71
Goodwill HK$		0.0051	0.0025	0.0025		0.0025		0.0025		0.0025		0.0025				0.0025				0.0025			0.0025		0.0025	0.00
Амортизация, млрд HK$				0.0574	0.0574	0.0562	0.0562	0.0562	0.0562											0.134		0.1316	0.1447	0.1494	0.1232	21.60
Себестоимость, млрд HK$										1.62	1.4	1.87		1.9		2.2		2.37		2.64		2.32	2.57	2.4	2.46	0.25
Товарно материальные запасы HK$														0.6947	0.757	0.757	0.7026	0.7026		0.6386	0.7712	0.7712	0.6967	0.5699	0.6895	-2.25

Terfi

UFRS

Raporlama Yıllık Üç ayda bir

	2015	2016	2017	2018	2019	2020	2021	2022	2023	2024	2025	LTM	5 yıllık ortalama	CAGR 5
EPS			0.15	0.07	0.03	-0.009	0.08	0.1181	0.1362			0.1362	0.0711	35.34
Цена акции ао			1.23	0.7	0.58	0.63	1.79	0.99	0.79	0.67	0.77	0.77	1.00	-15.53
Число акций ао, млн	1892.65	1886.25	1825.95	1725.55	1717.13	1716.58	1749.12	1745.1	1740.92			1740.92	1733.77	0.28
FCF/акцию	0.0086	0.1728	-0.0191	-0.169	0.0882	0.1196	-0.0669	0.0158	-0.0146			-0.0397	0.0284	-169.79

	2018Q1	2018Q2	2018Q3	2018Q4	2019Q1	2019Q2	2019Q3	2019Q4	2020Q2	2020Q4	2021Q1	2021Q2	2021Q3	2021Q4	2022Q1	2022Q2	2022Q3	2022Q4	2023Q1	2023Q2	2023Q3	2023Q4	2024Q2	5 çeyreğin ortalaması	CAGR 5
EPS								0.01	-0.04		0.03	0.04		0.05		0.06		0.06		0.0704		0.0658	0.0734	0.0659	4.11
Цена акции ао													0.8808	1.64	1.52	1.41	1.63	1.14	1.12	0.8307	0.7552	0.7651		0.9222	-7.67
Число акций ао, млн							1725.55	1717.13	1716.58	1716.58		1716.58		1749.12		1718.58		1740.92		1740.92		1740.92		1738.09	-0.09
FCF/акцию	-0.0399	-0.0399	-0.0399	0.0219	0.0219	0.0219	0.0219											0.1058		-0.0646		0.05		0.0270	17.95

Yeterlik

UFRS

Raporlama Yıllık Üç ayda bir

	2013	2014	2015	2016	2017	2018	2019	2020	2021	2022	2023	2024	2025	LTM	Sektör ortalaması	5 yıllık ortalama	CAGR 5
ROE, %			7.85	2.07	5	3.19	2	-0.589	5.57	7.32	8.13			8.13	7.12	4.49	32.38
ROA, %			3.74	1.04	2.41	1.45	0.8705	-0.2519	2.36	2.98	3.23			3.23	3.40	1.84	29.98
ROIC, %	2.12	8.5	6.56	2.09	3.79	2.53	1.64	0.7697	4.58	5.07						2.92	14.92
ROS, %					4.23	2.25	1.38	-0.3835	3.04	3.29	3.83	3.83	3.83	3.83	9.01	3.56	4.73
ROCE, %				4.17	6.85	5.56	5.19	2.92	7.26	5.89	6.92		0	0	0.00	5.64	5.92
Ebit margin, %							2.31	0.3929	3.28	4.13	4.93		0	0		3.01	16.37
Рентаб EBITDA, %				10.85	13.28	10.19	9.59	7.77	9.46	8.48	9.39		8.99	8.99	19.45	8.82	2.96
Чистая рентаб, %			5.82	1.67	4.23	2.25	1.38	-0.3835	3.04	3.29	3.83			3.83	9.01	2.23	22.65
Operation Margin, %					5.8	3.93	3.59	1.9	3.81	4.13	4.93	5.72	5.72	5.72	10.02	4.86	8.47
Доходность FCF, %		4.06	0.43	18.22	-1.69	-17.95	12.36	23.9	-6.62	1.07	-4.58					5.23	-181.99

	2017Q2	2017Q3	2017Q4	2018Q1	2018Q2	2018Q3	2018Q4	2019Q1	2019Q2	2019Q3	2019Q4	2020Q2	2020Q4	2021Q2	2021Q4	2022Q2	2022Q4	2023Q2	2023Q4	2024Q2	Sektör ortalaması	5 çeyreğin ortalaması	CAGR 5
ROE, %											0.6444	-2.68	1.93	2.5	3.13	3.63	3.64	8.52	5.88	5.13	7.12	5.36	7.16
ROA, %											0.2811	-1.17	0.8257	1.04	1.33	1.53	1.42	3.31	1.54	1.73	3.40	1.91	2.49
ROIC, %					0.579		0.4074		0.4018		0.8613	-0.971	1.16		2.54		2.63	2.73	2.73			2.36	18.67
ROS, %											0.8513	-3.87	2.18	2.85	3.21	3.49	3.11	4.28	3.45	4.26	9.01	3.72	4.07
ROCE, %									1.29			-0.5407	2.05	1.57	2.1	2.09	5.32	3	3.97	4.18	0.00	3.71	14.87
Ebit margin, %																	4.54	4.57	5.23	6.04		5.09	7.40
Рентаб EBITDA, %					10.19	10.19	9.59	9.59	9.59	9.59							8.57	9.17	9.59	11.02	19.45	9.59	2.82
Чистая рентаб, %											0.8513	-3.87	2.18	2.85	3.21	3.49	3.11	4.28	3.45	4.26	9.01	3.72	4.07
Operation Margin, %											2.66	-2.69	3.49	3.45	4.13	4.12	4.57	4.57	5.23	6.04	10.02	4.91	7.95
Доходность FCF, %	-0.3698	-0.4262	-3.58	-3.33	-3.54	-5.03	3.37	2.69	2.88	3.32												1.45	-192.03

Oranlar

UFRS

Raporlama Yıllık Üç ayda bir

	2015	2016	2017	2018	2019	2020	2021	2022	2023	2024	2025	LTM	Sektör ortalaması	5 yıllık ortalama	CAGR 5
P/E	18.43	33.45	15.47	19.66	23.65	-55.88	11.39	8.13	5.95			5.95	12.20	-1.3520	-24.12
P/BV	1.45	0.6918	0.7739	0.6277	0.4719	0.3291	0.6338	0.5902	0.4704			0.4704	0.83	0.4991	-0.06
P/S	1.07	0.5574	0.655	0.4431	0.3269	0.2143	0.3459	0.2673	0.2281			0.2281	0.86	0.2765	-6.94
P/FCF			-59.22	-5.57	8.09	4.18	-15.11	93.51	-21.84	-18.64	-18.64	-18.64	-3.20	3.86	4.29
E/P			0.0647	0.0509	0.0423	-0.0179	0.0878	0.083	0.1568	0.1838	0.1838	0.1838	0.09	0.1390	15.92
EV/EBIT					21.22	100.17	22.61	9.38	7.36	0	0	0		32.15	-19.09
EV/EBITDA	7.7	5.58	5.88	6.58	5.75	4.35	3.11	4.57	3.86			4.27	9.48	4.33	-7.66
EV/S			0.7811	0.6708	0.5516	0.3381	0.2942	0.3875	0.3623	0.3671	0.3671	0.3671	1.33	0.3556	4.53
EV/FCF			-70.62	-8.43	13.65	6.6	-12.85	88.02	-87.9	-32.8	-32.8	-32.8	-5.53	-15.6660	20.61
Debt/EBITDA			4.06	5.21	5.32	6.11	2.18	4.79	4.38	4.59	4.59	4.59	1.98	4.11	16.06
Netdebt/Ebitda			0.9489	2.23	2.34	1.59	1.22	1.42	1.43	1.55	1.55	1.55	1.44	1.43	4.90
Debt/Ratio			0.307	0.3409	0.3216	0.3117	0.1603	0.3508	0.3421	0.3427	0.3427	0.3427	0.25	0.3077	16.41
Debt/Equity			0.6376	0.7517	0.737	0.7288	0.378	0.8969	0.849	0.9011	1.48	1.48	1.80	0.9010	31.39
Debt/Net Income			12.74	23.54	36.94	-123.73	6.79	12.36	10.73	10.76	10.76	10.76	-2.85	10.28	9.64
PEG											195.3	195.3		195.30	0.00
Бета									-1.33	0.5355	0.6542	0.6542	0.11	-0.0468	-178.94
Индекс Альтмана			3.93	2.67	2.84	4.2	4.23	3.98	3.7	3.22	3.2	3.2	3.09	3.67	-5.43

	2015Q4	2016Q2	2016Q4	2017Q2	2017Q3	2017Q4	2018Q1	2018Q2	2018Q3	2018Q4	2019Q1	2019Q2	2019Q3	2019Q4	2020Q2	2020Q4	2021Q2	2021Q4	2022Q2	2022Q4	2023Q2	2023Q4	2024Q2	2025Q1	2025Q2	Sektör ortalaması	5 çeyreğin ortalaması	CAGR 5
P/E														62.98	-11.69	18.37	18.76	32.94	23.55	19.15	5.86	4.14	3.67			12.20	11.27	-31.05
P/BV														0.4058	0.313	0.3546	0.4696	1.03	0.8555	0.6972	0.4534	0.4704	0.4289			0.83	0.5811	-12.90
P/S														0.5362	0.4519	0.4009	0.5339	1.06	0.8222	0.5946	0.2138	0.1483	0.146			0.86	0.3850	-29.23
P/FCF				-270.41	-234.63	-27.91	-30.02	-28.22	-19.89	29.63	37.21	34.69	30.08													-3.20	22.34	-208.62
E/P													0.0114	0.0159	-0.0856	0.0544	0.0533	0.0304	0.0425	0.0522	0.0848	0.043				0.09	0.0506	7.18
EV/EBIT																				16.06	16.76	12.9	11.59				14.33	-7.83
EV/EBITDA			17.25	25.18		26.05		33.16		21.77		21.72								8.51	4	2.59	2.3			9.48	7.82	-36.18
EV/S										2.09		2.08		0.9648	0.9599	0.6159		0.9591		0.5812	0.766	0.6746	0.7			1.33	0.7362	-6.10
EV/FCF		25.15	-207.2	-302.4		-33.36		-42.47		51.69		51.56								13.17	-19.49	25.74				-5.53	24.53	-13.02
Debt/EBITDA			15.12	12.93		18.24		24.59		21.66		22.05								8.93	10.27	7.99	7.56			1.98	11.36	-19.27
Netdebt/Ebitda			1.47	2.61		4.26		11.13		9.29		7.11								2.64	3.31	2.61	2.3			1.44	3.59	-20.21
Debt/Ratio										0.3409		0.3371		0.3216	0.3472	0.3117		0.1603		0.2312	0.3637	0.3421	0.3392			0.25	0.2873	16.17
Debt/Equity										0.7517		0.7568		0.737	0.7977	0.7288		0.378		0.591	0.9234	0.849	0.8			1.80	0.7083	16.18
Debt/Net Income										150.31		152.98		114.38	-29.78	37.75		12.08		16.23	21.98	22.23	19.56			-2.85	18.42	10.12
Бета																								0.5575	1.39	0.11	0.9737	57.90
Индекс Альтмана	5.69	6.98	7.2	4.5		3.58		1.9		1.98		2.8												3.2	3.2	3.09	2.62	10.99

Temettüler

UFRS

Raporlama Yıllık Üç ayda bir

	2015	2016	2017	2018	2019	2020	2021	2022	2023	2024	2025	LTM	Sektör ortalaması	5 yıllık ortalama	CAGR 5
Див.выплата, млрд	0.0876	0.0334	0.0321	0.032	0.0221	0.0501	0.0207	0.0672	0.0672			0.0933		0.0455	24.91
Дивиденд		0.0167	0.0178	0.0185	0.0128	0.0292	0.012	0.0326	0.0386	0.0419		0.0419		0.0309	7.49
Див доход, ао, %		1.76	1.57	1.96	1.79	5.84	1.19	3.46	8.26	6.1		7.11	7.51	4.97	0.87
Дивиденды / прибыль, %	42.64	62.52	23.97	38.66	42.69	-325.93	13.36	27.58	28.34			28.34	56.48	-42.7920	-7.87
Dividend Coverage Ratio											2.54	2.54		2.54	0.00

	2018Q2	2018Q3	2019Q2	2019Q3	2020Q2	2021Q2	2021Q3	2021Q4	2022Q1	2022Q2	2022Q3	2022Q4	2023Q1	2023Q2	2023Q3	2023Q4	Sektör ortalaması	5 çeyreğin ortalaması	CAGR 5
Див.выплата, млрд						0.0104	0.0104	0.0104	0.0131	0.0131	0.0153	0.0153	0.0153	0.0306		0.0366		0.0226	19.06
Дивиденд	0.01	0.0085	0.0063	0.0065	0.0292		0.012			0.015	0.0176			0.0176	0.021			0.0166	11.84
Див доход, ао, %	0.8874	1.07	0.8282	0.9853	6.52		1.36			1.07	1.08			2.12	2.78		7.51	1.68	15.37
Дивиденды / прибыль, %						15.26	23.76	11.88	25.48	12.74	29.63	14.81	24.97	24.97		31.95	56.48	25.27	1.52

Dinlenmek

UFRS

Raporlama Yıllık

	2023	2024	CAGR 5
Персонал, чел	7623	10379	16.68

	CAGR 5

	CAGR 5

Investing Port

HKEX: 0838 - EVA Precision Industrial Holdings Limited

Raporlama EVA Precision Industrial Holdings Limited

Raporlar

Büyük harf kullanımı

Bilanço

Terfi

Yeterlik

Oranlar

Temettüler

Aboneliğiniz için ödeme yapın

Dinlenmek