HKEX: 1126 - Dream International Limited

Altı ay boyunca karlılık: +18.78%
Temettü getirisi: +17.41%
Sektör: Consumer Cyclical

Raporlama Dream International Limited

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
2011 2012 2013 2014 2015 2016 2017 2018 2019 2020 2021 2022 2023 LTM 5 yıllık ortalama CAGR 5
Капитализация, млрд HK$
0.9273 1.2 1.95 2.78 2.75 2.04 2.01 1.77 2.5 2.7 2.21 -1.89
Выручка, млрд HK$
1.81 2.15 2.9 3.54 3.97 3.78 4.8 6.25 41.54 6.25 12.07 59.93
Чистая прибыль, млрд HK$
0.1508 0.2955 0.4063 0.3325 0.4775 0.2728 0.1936 0.6871 6.44 0.6871 1.61 68.26
EV, млрд HK$
0.4626 0.0812 0.4097 2.58 2.09 1.71 13.48 1.38 11.59 2.2 6.05 40.86
EBIT, млрд HK$
0.1211 0.1888 0.3273 0.4938 0.37 0.5721 0.2969 0.2494 0.8047 7.31 1.85 66.45
EBITDA, млрд HK$
0.2257 0.3759 0.5584 0.4677 0.7026 0.4555 0.4485 0.991 8.64 0.9924 2.25 65.18
Баланс стоимость, млрд HK$
1.03 1.3 1.71 2 2.39 2.56 2.67 3.21 28.55 3.21 7.88 64.23
FCF, млрд HK$
-0.1665 0.0896 0.1313 -0.015 -0.0482 0.3198 0.1022 -0.0014 0.421 8.57 1.88 93.03
Операционный денежный поток, млрд HK$
0.2319 0.3476 0.2748 0.4064 0.5083 0.3275 0.1975 0.6214 9.25 0.6082 2.18 78.65
Операционная прибыль, млрд HK$
0.1888 0.3273 0.4938 0.37 0.5721 0.2969 0.2738 0.8047 7.31 0.8425 1.85 66.45
Операционные расходы, млрд HK$
0.2456 0.2379 0.2824 0.339 0.373 0.3854 3.48 4.57 0.4241 3.13 2.40 52.03
CAPEX, млрд HK$
0.1423 0.2163 0.2898 0.4546 0.1885 0.2253 0.1872 0.2004 0.686 0.2004 0.2975 29.48


Bilanço

UFRS
Raporlama Yıllık Üç ayda bir
2010 2011 2012 2013 2014 2015 2016 2017 2018 2019 2020 2021 2022 2023 LTM 5 yıllık ortalama CAGR 5
Наличность, млрд HK$
0.2515 0.3164 0.3167 0.3785 0.5831 0.4891 0.383 0.6693 9.81 0.5877 2.39 75.87
Short Term Investments HK$
0.0317 0.1082 0.0841 0.0537 0.0856 0.1763 0.2182 0.0924 0.9852 0.0924 0.3115 63.01
Long term investments HK$
0.0295 0.0257 0.0211 0.0209 0.0141 0.0058 0.0175 -25.75
Total Receivables HK$
0.3348 0.3498 0.6547 0.6333 0.6819 0.7825 1.06 1.17 7.77 0.9469 2.29 62.68
Total Current Assets HK$
0.8198 1.01 1.38 1.52 1.95 2.11 2.74 2.9 25.01 2.9 6.94 66.58
Чистые активы, млрд HK$
0.4331 0.599 0.8376 1.17 1.25 1.36 1.39 1.4 2.9 1.4 1.66 18.33
Активы, млрд HK$
1.31 1.68 2.26 2.74 3.26 3.55 4.2 4.38 35.8 4.38 10.24 61.49
Short Term Debt HK$
0.0039 0.0233 0.0156 0.1169 0.1253 0.2544 0.2625 0.2145 0.7659 0.1923 0.3245 43.63
Long Term Debt HK$
0.0061 0.0049 0.0018 0.000777 0.0145 0.0294 0.0202 0.0424 0.0424 0.0424 0.0298 23.94
Задолженность, млрд HK$
0.2812 0.3857 0.5697 0.7617 0.8967 0.9864 1.53 1.18 7.25 1.18 2.37 51.89
Чистый долг, млрд HK$
-0.2066 -0.2476 -0.2931 -0.3011 -0.2616 -0.4298 -0.1895 -0.6567 -0.4124 -8.84 -2.1057 83.08
Долг, млрд HK$
0.0228 0.0226 0.0231 0.1169 0.1533 0.2996 2.32 0.2569 0.974 0.2569 0.8008 44.74
Interest income HK$
0.000524 0.000385 0.00053 0.0038 0.0066 0.0153 0.0096 0.0074 0.0085 14.26
Расходы на обслуживание долга HK$
0.0085 0.0042 0.0038 0.0066 0.008 0.0105 0.0091 0.0798 0.043 0.0228 64.62
Чист. проц. доходы, млрд HK$
0.0046 0.0077 0.0029 0.0043 0.0073 0.01 0.0104 0.0136 0.0074 0.0091 25.90
Goodwill HK$
0.0028 0.0028 0.0028 0.0028 0.0028 0.0028 0.0028 0.0028 0.0028 0.0028 0.0028 0.00
Амортизация, млрд HK$
0.0326 0.0369 0.0486 0.0646 0.0977 0.1305 0.1586 1.35 0.1863 1.33 0.6311 59.09
Себестоимость, млрд HK$
1.27 1.39 1.54 2.06 2.79 3.02 3.12 4.19 5.02 31.1 9.29 59.42
Товарно материальные запасы HK$
0.2018 0.2403 0.3239 0.4592 0.5945 0.6661 0.8791 0.9449 6.33 0.9449 1.88 60.49


Terfi

UFRS
Raporlama Yıllık Üç ayda bir
2014 2015 2016 2017 2018 2019 2020 2021 2022 2023 2024 2025 LTM 5 yıllık ortalama CAGR 5
EPS 0.59 0.6 0.49 0.73 0.4 0.29 1.02 9.51 1.02 2.39 67.10
Цена акции ао 3.25 4.33 3.67 2.81 2.8 2.78 3.9 4.99 6.31 6.31 4.16 17.65
Число акций ао, млн 676.87 676.87 676.87 676.87 676.87 676.87 676.87 676.87 5252.91 676.87 1592.08 50.65
FCF/акцию -0.246 0.1323 0.194 -0.0221 -0.0713 0.4725 0.151 -0.0021 0.6219 1.63 0.5747 28.10


Yeterlik

UFRS
Raporlama Yıllık Üç ayda bir
2004 2010 2011 2013 2014 2015 2016 2017 2018 2019 2020 2021 2022 2023 2024 2025 LTM Sektör ortalaması 5 yıllık ortalama CAGR 5
ROE, % 14.64 22.75 23.82 16.64 20 10.65 7.24 23.37 24.11 23.37 3.83 17.07 3.81
ROA, % 11.53 17.62 17.94 12.15 14.64 7.69 4.61 16.01 18.45 16.01 5.74 12.28 4.73
ROIC, % 16.58 35.41 14.15 21.73 22.01 12.39 11.05 29.58 19.35 6.36
ROS, % 14.03 9.4 12.02 7.22 4.03 10.99 15.5 10.99 10.99 10.99 6.66 10.50 22.22
ROCE, % 25.34 29.13 18.73 24.2 11.6 9.33 24.7 25.33 0 0 14.44 19.03 0.92
Ebit margin, % 14.39 7.75 4.79 12.88 17.6 0 0 11.48 4.11
Рентаб EBITDA, % 17.47 19.28 13.22 17.68 12.05 9.34 15.86 20.8 15.88 15.88 24.37 14.79 5.68
Чистая рентаб, % 8.31 13.74 14.03 9.4 12.02 7.22 4.03 10.99 15.5 10.99 6.66 9.95 5.22
Operation Margin, % 17.05 10.46 14.4 7.86 5.7 12.88 17.6 13.48 13.48 13.48 8.06 12.63 18.79
Доходность FCF, % 5.39 -22.08 9.66 10.92 -0.7673 -1.74 11.65 5.01 -0.0703 23.09 7.59 -267.72


Oranlar

UFRS
Raporlama Yıllık Üç ayda bir
2011 2012 2013 2015 2016 2017 2018 2019 2020 2021 2022 2023 2024 2025 LTM Sektör ortalaması 5 yıllık ortalama CAGR 5
P/E
6.15 4.07 4.81 8.36 5.75 7.48 10.41 2.61 3.17 2.61 17.02 5.88 -11.23
P/BV
0.9003 0.9261 1.14 1.39 1.15 0.7972 0.7532 0.5596 0.7157 0.5596 -213.30 0.7951 -9.05
P/S
0.511 0.5592 0.6742 0.7861 0.691 0.54 0.4197 0.2869 0.4919 0.2869 1.89 0.4859 -6.57
P/FCF
-130.32 -57.63 8.59 19.97 -1422.56 4.33 0 0 0 0 294.44 -289.4600 -159.59
E/P
0.2081 0.1196 0.1739 0.1336 0.0961 0.389 0.2545 0.2545 0.2545 0.2545 0.03 0.2497 21.50
EV/EBIT
3.65 5.85 7.55 1.71 1.59 0 0 0 4.07 -15.31
EV/EBITDA
5.26 0.5039 2.09 5.52 2.97 3.76 4.31 1.39 1.34 2.13 8.30 2.75 -14.72
EV/S
0.06 0.3029 0.5254 0.453 0.3618 0.2208 0.279 0.352 0.352 0.352 4.15 0.3131 -0.55
EV/FCF
0.3794 10.74 6.54 15.36 156.02 3.28 1.35 0 0 0 236.25 36.51 -27.06
Debt/EBITDA
0.1175 0.2499 0.2181 0.6578 0.7402 0.2592 0.1127 0.2589 0.2589 0.2589 1.78 0.3260 -18.95
Netdebt/Ebitda
-0.5393 -0.5594 -0.6117 -0.4159 -0.2098 -0.4161 -1.02 0 0 0 0.88 -0.5347 10.77
Debt/Ratio
0.0208 0.0205 0.047 0.0846 0.0711 0.0587 0.0272 0.0587 0.0587 0.0587 0.37 0.0549 -3.76
Debt/Equity
0.027 0.026 0.0642 0.1171 0.1116 0.08 0.0341 0.1832 0.3684 0.3684 -93.73 0.1555 26.98
Debt/Net Income
0.1751 0.186 0.3207 1.1 1.54 0.3739 0.1512 0.3739 0.3739 0.3739 4.60 0.5626 -24.66
PEG
0.266 0.266 0.2660 0.00
Бета
0.1024 0.5607 1.49 1.49 0.49 0.7177 144.13
Индекс Альтмана
1.92 1.9 1.71 0.5726 1.4 -2.01 2.74 2.74 2.92 2.92 9.35 1.56 15.84


Temettüler

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
Див.выплата, млрд
0.0541 0.0541 0.0068 0.0271 0.0271 0.0745 0.0812 0.0812 0.3384 0.2098 0.1205 65.69
Дивиденд
0.01 0.04 0.04 0.11 0.12 0.12 0.0274 0.0644 0.0709 0.0709 0.0805 -9.99
Див доход, ао, %
0.5626 1.39 0.9738 2.71 3.98 4.03 7.89 15.83 17.36 17.41 3.81 9.82 34.26
Дивиденды / прибыль, %
35.91 2.29 6.66 8.14 15.59 29.78 41.96 19.7 40.78 19.7 34.52 29.56 21.20
Dividend Coverage Ratio
3.28 3.28 3.28 0.00


Aboneliğiniz için ödeme yapın

Abonelik yoluyla şirket ve portföy analizi için daha fazla işlevsellik ve veri elde edilebilir

Abone

Dinlenmek

UFRS
Raporlama Yıllık
2023 2024 CAGR 5
Персонал, чел
28924 26210 -4.81