HKEX: 2080 - AUX International Holdings Limited

Altı ay boyunca karlılık: +20.44%
Temettü getirisi: 0.00%
Sektör: Real Estate

Raporlama AUX International Holdings Limited

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$
0.681 0.5582 0.5564 0.5289 0.2475 0.1682 0.225 0.2985 0.1677 0.1602 0.2214 -7.49
Выручка, млрд HK$
0.129 0.1028 0.2682 0.3176 0.34 0.3029 0.3572 0.3971 0.3678 0.3678 0.3530 1.58
Чистая прибыль, млрд HK$
-0.026 -0.0288 -0.0255 -0.0096 0.0132 -0.0086 0.0123 0.0215 0.0167 0.0167 0.0110 4.82
EV, млрд HK$
0.5706 0.1437 0.0971 -0.0356 0.2705 -44.58
EBIT, млрд HK$
0.0016 -0.0203 -0.0221 -0.008 -0.0077 0.0153 0.0249 0.0281 0.0348 0.0348 0.0191 -235.21
EBITDA, млрд HK$
0.0089 -0.0077 -0.0117 0.0095 0.0102 0.0399 0.0321 0.0386 0.0569 0.0569 0.0355 41.03
Баланс стоимость, млрд HK$
0.1415 0.1127 0.1518 0.1302 0.1284 0.1357 0.2322 0.232 0.23 0.23 0.1917 12.37
FCF, млрд HK$
-0.0121 0.000416 0.0063 -0.0067 0.0242 0.0462 0.0426 0.023 0.0023 0.0023 0.0277 -37.54
Операционный денежный поток, млрд HK$
-0.0065 0.0075 0.0093 -0.0039 0.0269 0.0485 0.0517 0.0244 0.0029 0.0029 0.0309 -35.95
Операционная прибыль, млрд HK$
-0.0203 -0.0221 -0.008 -0.0077 0.0153 0.0094 0.0313 0.0439 0.037 0.037 0.0274 19.32
Операционные расходы, млрд HK$
0.1196 0.1011 0.2542 0.2625 0.2525 0.2778 0.326 0.3541 0.3308 0.3308 0.3082 5.55
CAPEX, млрд HK$
0.0055 0.0071 0.003 0.0028 0.0027 0.0023 0.009 0.0014 0.000668 0.000668 0.0032 -24.37


Bilanço

UFRS
Raporlama Yıllık Üç ayda bir
2012 2013 2014 2015 2016 2017 2018 2019 2020 2021 2022 2023 2024 LTM 5 yıllık ortalama CAGR 5
Наличность, млрд HK$
0.0896 0.0936 0.2068 0.1949 0.2067 0.2272 0.3302 0.2864 0.2987 0.2987 0.2698 7.64
Short Term Investments HK$
0.0172 0.0344 0.0362 0.0371 0.027 0.0165 0.0262 0.0273 0.0578 0.0578 0.0310 16.44
Total Receivables HK$
0.000286 0.000609 0.042 0.0707 0.0678 0.0688 0.0724 0.0714 0.0597 0.0597 0.0680 -2.51
Total Current Assets HK$
0.1288 0.1182 0.2823 0.2989 0.3026 0.3245 0.4313 0.3803 0.4489 0.4489 0.3775 8.21
Чистые активы, млрд HK$
0.0553 0.0425 0.0263 0.0144 0.0089 0.0178 0.0152 0.0049 0.0037 0.0037 0.0101 -16.10
Активы, млрд HK$
0.1736 0.1452 0.4317 0.4277 0.4332 0.4472 0.6023 0.5377 0.5291 0.5291 0.5099 4.08
Short Term Debt HK$
0.1246 0.0128 0.0128 0.0687 -67.95
Long Term Debt HK$
0.1238 0.1167 0.1092 0.0853 0.0231 0.055 0.1048 0.1048 0.0755 -0.82
Задолженность, млрд HK$
0.0321 0.0325 0.2798 0.2975 0.3048 0.3116 0.3584 0.3058 0.2992 0.2992 0.3160 -0.37
Чистый долг, млрд HK$
-0.0287 -0.1434 -0.0982 -0.0896 -0.0936 -0.0822 -0.0775 -0.0754 -0.0837 -3.39
Долг, млрд HK$
0.2485 0.1173 0.1313 0.094 0.0906 0.1478 -21.58
Interest income HK$
0.000156 0.0015 0.0023 0.003 0.0024 0.0072 0.0017 0.0033 -5.87
Расходы на обслуживание долга HK$
0.0000 0.0054 0.0023 0.003 0.0024 0.0024 0.0171 0.0011 0.0011 0.0052 -18.18
Чист. проц. доходы, млрд HK$
0.000156 -0.00054 0.0023 0.0037 0.0026 0.0035 0.0061 0.0017 0.0036 21.54
Goodwill HK$
0.0603 0.0569 0.0604 0.0577 0.0601 0.0557 0.0582 -0.43
Амортизация, млрд HK$
0.0052 0.0051 0.0072 0.0126 0.0103 0.0175 0.0179 0.0246 0.0166 14.32
Себестоимость, млрд HK$
0.0297 0.0237 0.0221 0.0628 0.0722 0.069 0.1054 0.1344 0.15 0.15 0.1062 15.75
Товарно материальные запасы HK$
0.0033 0.0043 0.003 0.0035 0.000927 0.000519 0.000568 0.0012 0.0021 0.0021 0.0011 17.77


Terfi

UFRS
Raporlama Yıllık Üç ayda bir
2016 2017 2018 2019 2020 2021 2022 2023 2024 2025 LTM 5 yıllık ortalama CAGR 5
EPS -0.18 -0.02 0.04 -0.02 0.0249 0.0436 0.0339 0.0339 0.0245 -3.26
Цена акции ао 2 0.78 0.51 0.425 0.85 0.45 0.26 0.248 0.218 0.218 0.4052 -23.83
Число акций ао, млн 314.98 354.77 374.98 374.98 374.98 374.98 492.98 492.98 492.98 492.98 445.78 5.62
FCF/акцию -0.0383 0.0012 0.0167 -0.0178 0.0645 0.1231 0.0865 0.0466 0.0046 0.0046 0.0651 -41.03


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, % -18.36 -25.55 -16.81 -7.4 10.29 -6.35 6.69 9.27 7.24 7.24 5.39 5.43 -6.79
ROA, % -14.96 -19.83 -5.91 -2.25 3.05 -1.93 2.34 3.77 3.13 3.13 2.62 2.07 0.52
ROS, % -28.02 -9.51 -3.03 3.89 -2.85 3.44 5.42 4.55 4.55 4.55 21.40 3.02 -209.81
ROCE, % -14.31 -19.56 -5.26 -5.93 11.93 18.32 9.91 11.49 15.14 15.14 1.59 13.36 4.88
Ebit margin, % 4.5 8.21 7.87 8.77 9.47 9.47 7.76 16.05
Рентаб EBITDA, % -5.95 -11.4 3.56 3.2 11.74 10.59 10.8 14.32 15.46 15.46 34.89 12.58 5.66
Чистая рентаб, % -20.15 -28.02 -9.51 -3.03 3.89 -2.85 3.44 5.42 4.55 4.55 21.40 2.89 3.18
Operation Margin, % -21.45 -2.98 -2.43 4.5 3.12 8.75 11.05 10.06 10.06 10.06 32.06 8.61 26.38
Доходность FCF, % 0.688 -6 -2.16 0.0748 1.19 -2.7 14.38 20.51 14.28 13.69 12.03 -238.36


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
-21.49 -19.32 -20.73 -25.69 12.73 -26.1 28.46 9.17 6.43 6.43 16.80 6.14 -12.77
P/BV
3.94 4.94 3.48 1.9 1.31 1.66 1.44 0.8501 0.4673 0.4673 0.69 1.15 -18.63
P/S
4.33 5.41 1.97 0.7794 0.4947 0.7429 0.9798 0.4966 0.2922 0.2922 3.69 0.6012 -9.99
P/FCF
1337.54 84.22 -37.03 6.95 4.87 7 7.31 71.17 71.17 71.17 76.97 32.30 70.98
E/P
-0.0518 -0.0482 -0.0389 0.0786 -0.0383 0.0412 0.1283 0.1044 0.1044 0.1044 0.07 0.0680 -222.21
EV/EBIT
6.34 -1.02 -1.02 -1.02 1.43 -154.39
EV/EBITDA
59.78 14.13 2.43 -0.63 17.57 25.45 -65.62
EV/S
2.13 0.2855 -0.0997 -0.0968 -0.0968 -0.0968 5.18 0.4244 -153.89
EV/FCF
90.86 4.01 -15.82 -15.82 -15.82 24.11 15.81 -164.60
Debt/EBITDA
26.03 11.53 3.29 2.93 2.35 1.59 1.59 1.59 4.63 2.35 -13.54
Netdebt/Ebitda
-11.07 11.68 7.99 -8.61 -7.62 -1.89 0 0 0 0 2.58 0.3100 -169.47
Debt/Ratio
0.5756 0.3031 0.2102 0.1504 0.1712 0.1712 0.1712 0.19 0.2012 -10.80
Debt/Equity
1.64 1.02 0.6929 18.49 24.61 1.3 1.3 0.84 9.22 4.97
Debt/Net Income
-9.74 9.94 -10.91 7.37 5.42 5.42 5.42 8.70 3.45 -11.42
PEG
-118.81 -118.81 -118.8100 0.00
Бета
2.24 2.6 -0.7905 -0.7905 0.33 1.35 -170.67
Индекс Альтмана
4.5 3.96 4.59 1.98 1.41 1.46 0.9931 1.17 1.35 1.35 1.60 1.28 -0.87


Temettüler

UFRS
Raporlama Yıllık Üç ayda bir
2011 2012 2014 LTM Sektör ortalaması 5 yıllık ortalama CAGR 5
Див.выплата, млрд
0.004 0.021 0.01 0.0117 35.72
Дивиденд
0
Див доход, ао, %
0 6.66
Дивиденды / прибыль, %
-1709.4 0 65.32 -1709.4000 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
1072 1069 -0.14