Отчетность Hutchison China MediTech Limited
Капитализация
Отчетность Годовая
Квартальная
|
2005 |
2006 |
2007 |
2008 |
2009 |
2010 |
2011 |
2012 |
2013 |
2014 |
2015 |
2016 |
2017 |
2018 |
2019 |
2020 |
2021 |
2022 |
2023 |
LTM |
Среднее за 5 лет |
CAGR 5 |
Капитализация, млрд $
|
|
|
|
|
|
|
|
|
|
|
|
0.81 |
1.6691 |
5.2 |
3.07 |
3.48 |
4.61 |
2.76 |
|
2.32 |
|
|
Выручка, млрд $
|
0.0379 |
0.0504 |
0.0651 |
0.087 |
0.111 |
0.135 |
0.167 |
0.195 |
0.046 |
0.092 |
0.178 |
0.216 |
0.241 |
0.2141 |
0.2049 |
0.228 |
0.3561 |
0.4264 |
0.838 |
0.838 |
|
|
Чистая прибыль, млрд $
|
-0.0068 |
-0.0096 |
-0.0172 |
-0.0178 |
-0.0087 |
-0.007 |
0.001 |
0.004 |
0.006 |
0.005 |
0.008 |
0.012 |
-0.027 |
-0.0748 |
-0.1444 |
-0.1946 |
-0.2277 |
-0.4101 |
0.1008 |
0.1008 |
|
|
EV, млрд $
|
|
|
|
|
|
|
|
|
|
|
|
0.7774 |
1.3408 |
3.02 |
3.44 |
3.92 |
5.18 |
2.14 |
11.74 |
2.73 |
|
|
EBIT, млрд $
|
|
|
|
|
|
|
|
|
|
|
|
|
|
-0.0698 |
-0.145 |
-0.1889 |
-0.3365 |
-0.4098 |
-0.5628 |
0.0173 |
|
|
EBITDA, млрд $
|
-0.0038 |
-0.0063 |
-0.0124 |
-0.0111 |
-0.0017 |
0.000701 |
0.0087 |
0.0126 |
0.0089 |
0.009 |
0.013 |
-0.0457 |
-0.0519 |
-0.0662 |
-0.1351 |
-0.1829 |
-0.3293 |
-0.4011 |
0.0255 |
0.0255 |
|
|
FCF, млрд $
|
-0.0154 |
-0.0063 |
-0.0158 |
-0.0177 |
0.0041 |
-0.029 |
-0.001 |
0.004 |
0.003 |
0.01 |
-0.013 |
-0.014 |
-0.014 |
-0.0392 |
-0.0895 |
-0.0816 |
-0.221 |
-0.3053 |
0.1866 |
0.1866 |
|
|
Операционный денежный поток, млрд $
|
|
|
|
|
|
|
|
|
|
|
|
|
-0.0089 |
-0.0328 |
-0.0809 |
-0.0621 |
-0.2042 |
-0.2686 |
0.0113 |
0.2193 |
|
|
Баланс стоимость, млрд $
|
-0.0341 |
-0.0438 |
-0.0605 |
-0.078 |
-0.0869 |
-0.0947 |
-0.0938 |
-0.09 |
-0.0744 |
-0.0692 |
-0.092 |
-0.0804 |
-0.1071 |
0.389 |
0.288 |
0.4841 |
0.9869 |
0.6104 |
0.6104 |
0.7305 |
|
|
Операционная прибыль, млрд $
|
-0.0059 |
-0.0054 |
-0.0099 |
-0.0141 |
-0.0051 |
-0.003 |
0.006 |
-0.001 |
-0.001 |
-0.007 |
-0.01 |
-0.047 |
-0.053 |
-0.0926 |
-0.145 |
-0.1889 |
-0.3365 |
-0.4098 |
0.0173 |
0.0173 |
|
|
Операционные расходы, млрд $
|
0.0292 |
0.0345 |
0.0474 |
0.065 |
0.0715 |
0.0825 |
0.0872 |
0.0974 |
0.0248 |
0.0269 |
0.0772 |
0.1064 |
0.1188 |
0.1628 |
0.1898 |
0.2361 |
0.4262 |
0.523 |
0.4362 |
0.4362 |
|
|
CAPEX, млрд $
|
0.0018 |
0.0026 |
0.0072 |
0.0034 |
0.0075 |
0.009 |
0.006 |
0.012 |
0.003 |
0.004 |
0.003 |
0.004 |
0.005 |
0.0064 |
0.0086 |
0.0196 |
0.0168 |
0.0367 |
0.0288 |
0.0326 |
|
|
|
2017Q2 |
2017Q4 |
2018Q2 |
2018Q4 |
2019Q2 |
2019Q3 |
2019Q4 |
2020Q1 |
2020Q2 |
2020Q4 |
2021Q1 |
2021Q2 |
2021Q3 |
2021Q4 |
2022Q1 |
2022Q2 |
2022Q3 |
2022Q4 |
2023Q1 |
2023Q2 |
2023Q4 |
Среднее за 5 кварталов |
CAGR 5 |
Выручка, млрд $
|
0.1 |
0.09 |
0.07 |
0.09 |
0.3922 |
0.3864 |
0.4175 |
0.4007 |
0.08 |
0.0606 |
0.6327 |
0.5887 |
|
0.1382 |
|
1.58 |
0.1122 |
0.2084 |
0.2664 |
4.18 |
|
|
|
Чистая прибыль, млрд $
|
0 |
-0.02 |
-0.02 |
-0.03 |
-0.1909 |
-0.2446 |
-0.2269 |
-0.1199 |
-0.04 |
-0.038 |
-0.3092 |
-0.4619 |
|
-0.0266 |
|
-1.27 |
-0.099 |
-0.1844 |
0.0843 |
1.33 |
|
|
|
EV, млрд $
|
|
|
|
|
|
|
|
|
|
|
|
|
|
3.06 |
|
11.03 |
7.33 |
12.14 |
|
9.47 |
14.19 |
|
|
EBIT, млрд $
|
|
|
|
|
|
|
|
|
|
|
|
|
-0.0923 |
-0.0923 |
-0.0984 |
-0.0984 |
-0.1055 |
-0.2738 |
0.0558 |
0.0558 |
|
|
|
EBITDA, млрд $
|
-0.01 |
-0.03 |
-0.04 |
-0.03 |
-0.2725 |
-0.2718 |
-0.2905 |
|
-0.06 |
-0.0352 |
-0.0392 |
-0.0613 |
|
-0.0806 |
|
-1.51 |
-0.1033 |
-0.2753 |
0.0577 |
0.9051 |
|
|
|
FCF, млрд $
|
0.01 |
-0.02 |
-0.02 |
-0.01 |
-0.0266 |
-0.2709 |
-0.1504 |
-0.0231 |
-0.03 |
|
-0.2333 |
-0.3978 |
|
0.1731 |
|
-0.8265 |
-0.0998 |
0.1769 |
0.101 |
1.77 |
|
|
|
Операционный денежный поток, млрд $
|
|
|
|
|
|
|
|
|
|
-0.0168 |
-0.0224 |
-0.049 |
-0.0665 |
-0.0665 |
-0.0449 |
-0.0449 |
-0.0894 |
0.1676 |
0.1132 |
0.1132 |
|
|
|
Баланс стоимость, млрд $
|
|
|
|
|
|
|
|
|
|
-0.4156 |
-0.4567 |
-0.518 |
-0.6103 |
-0.6103 |
-0.7732 |
0.7997 |
0.6104 |
0.6104 |
|
0.782 |
0.7305 |
|
|
Операционная прибыль, млрд $
|
0.02 |
-0.02 |
-0.01 |
-0.01 |
-0.0073 |
-0.2579 |
-0.1277 |
-0.0069 |
-0.02 |
-0.0593 |
-0.1863 |
-0.3754 |
|
0.203 |
|
-0.7032 |
-0.1055 |
-0.2738 |
0.0558 |
1.96 |
|
|
|
Операционные расходы, млрд $
|
|
|
|
|
|
|
|
|
|
0.1029 |
0.0798 |
0.098 |
|
-0.2996 |
|
0.0248 |
0.0242 |
-0.3009 |
0.0037 |
0.0037 |
|
|
|
CAPEX, млрд $
|
0 |
961.04 |
0 |
0 |
0.0094 |
0.0096 |
0.0102 |
|
0 |
0.0019 |
0.0064 |
0.0029 |
0.0037 |
0.0037 |
0.0079 |
0.0079 |
0.0105 |
0.0093 |
0.0122 |
0.0299 |
|
|
|
Денежный поток Денежный поток поквартально
Бухгалтерский баланс
Отчетность Годовая
Квартальная
|
2005 |
2006 |
2007 |
2008 |
2009 |
2010 |
2011 |
2012 |
2013 |
2014 |
2015 |
2016 |
2017 |
2018 |
2019 |
2020 |
2021 |
2022 |
2023 |
LTM |
Среднее за 5 лет |
CAGR 5 |
Наличность, млрд
|
0.0056 |
0.0101 |
0.0533 |
0.0382 |
0.0418 |
0.0453 |
0.0538 |
0.062 |
0.0469 |
0.0389 |
0.0319 |
0.0794 |
0.3583 |
0.086 |
0.1212 |
0.2356 |
0.3775 |
0.3133 |
0.3133 |
0.2836 |
|
|
Short Term Investments
|
|
|
|
|
|
|
|
|
|
|
|
|
|
0.2149 |
0.096 |
0.1995 |
0.6342 |
0.3177 |
0.3177 |
0.6027 |
|
|
Total Receivables
|
|
|
|
|
|
|
|
|
|
|
|
|
|
0.0402 |
0.0414 |
0.0644 |
0.1477 |
0.098 |
0.1505 |
0.1505 |
|
|
Товарно материальные запасы
|
|
|
|
|
|
|
|
|
|
|
|
|
|
0.0123 |
0.0162 |
0.0198 |
0.0358 |
0.0567 |
0.0567 |
0.0503 |
|
|
Амортизация, млрд
|
|
|
|
|
|
|
|
|
|
|
|
|
|
0.0036 |
0.0099 |
0.0061 |
0.0072 |
0.0087 |
0.0082 |
0.0082 |
|
|
Total Current Assets
|
|
|
|
|
|
|
|
|
|
|
|
|
|
0.3705 |
0.317 |
0.5307 |
1.21 |
0.8399 |
0.8399 |
1.0968 |
|
|
Чистые активы, млрд
|
|
|
|
|
|
|
|
|
0.0889 |
0.0392 |
0.0834 |
0.1843 |
0.485 |
0.3705 |
0.317 |
0.5307 |
1.21 |
0.8399 |
0.8399 |
0.8399 |
|
|
Активы, млрд
|
0.0629 |
0.133 |
0.1276 |
0.118 |
0.1278 |
0.1599 |
0.1948 |
0.2095 |
0.1857 |
0.2189 |
0.2298 |
0.3424 |
0.5979 |
0.5321 |
0.4651 |
0.7241 |
1.37 |
1.03 |
1.03 |
1.2798 |
|
|
Short Term Debt
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
0.0032 |
0.0028 |
0.0269 |
0.2646 |
0.2646 |
0.0351 |
|
|
Long Term Debt
|
|
|
|
|
|
|
|
|
|
|
|
|
|
0.0267 |
0.0299 |
0.0269 |
|
0.0181 |
0.0181 |
0.0482 |
|
|
Задолженность, млрд
|
0.0909 |
0.0231 |
0.03 |
0.0335 |
0.0525 |
0.0911 |
0.1174 |
0.1258 |
0.0808 |
0.0991 |
0.1275 |
0.1384 |
0.113 |
0.1199 |
0.1522 |
0.2052 |
0.3331 |
0.3926 |
0.3926 |
0.5364 |
|
|
Чистый долг, млрд
|
-0.0056 |
-0.0101 |
-0.0533 |
-0.0382 |
-0.0418 |
-0.0453 |
-0.0538 |
-0.062 |
0.012 |
0.0536 |
-0.0034 |
-0.0326 |
0.0161 |
-0.0593 |
-0.0881 |
-0.1999 |
-0.3435 |
-0.29 |
-0.29 |
-0.1975 |
|
|
Долг, млрд
|
|
|
|
|
|
|
|
|
0.0589 |
0.0925 |
0.0285 |
0.0468 |
0.03 |
0.0267 |
0.0331 |
0.0357 |
0.0341 |
0.0233 |
0.0233 |
0.0861 |
|
|
|
2017Q2 |
2017Q4 |
2018Q2 |
2018Q4 |
2019Q2 |
2019Q3 |
2019Q4 |
2020Q2 |
2020Q4 |
2021Q1 |
2021Q2 |
2021Q3 |
2021Q4 |
2022Q1 |
2022Q2 |
2022Q3 |
2022Q4 |
2023Q1 |
2023Q2 |
2023Q4 |
Среднее за 5 кварталов |
CAGR 5 |
Наличность, млрд
|
0.09 |
0.06 |
0.06 |
0.07 |
0.6513 |
0.7611 |
0.944 |
0.04 |
0.2356 |
2.69 |
4.56 |
|
0.3775 |
|
0.4675 |
0.3133 |
0.3133 |
|
1.75 |
0.2836 |
|
|
Short Term Investments
|
|
|
|
|
|
|
|
|
|
|
|
|
0.6342 |
|
0.3587 |
0.3209 |
0.3177 |
|
0.6332 |
0.6027 |
|
|
Total Receivables
|
|
|
|
|
|
|
|
|
|
|
|
0.1477 |
0.1477 |
0.1267 |
0.1267 |
0.1267 |
0.098 |
|
0.1292 |
0.115 |
|
|
Товарно материальные запасы
|
|
|
|
|
|
|
|
|
|
|
|
0.0358 |
0.0358 |
0.0459 |
0.0459 |
0.0567 |
0.0567 |
|
0.0539 |
0.0503 |
|
|
Амортизация, млрд
|
|
|
|
|
|
|
|
|
|
|
|
|
-0.0016 |
|
0.0022 |
0.0021 |
-0.0016 |
0.0019 |
0.0019 |
|
|
|
Total Current Assets
|
|
|
|
|
|
|
|
|
|
|
|
1.21 |
1.21 |
1.02 |
1.02 |
0.8399 |
0.8399 |
|
1.0905 |
1.0968 |
|
|
Чистые активы, млрд
|
|
|
|
|
|
|
|
|
0.4841 |
0.4283 |
0.9848 |
1.21 |
1.21 |
1.02 |
1.02 |
0.0847 |
0.8399 |
|
|
|
|
|
Активы, млрд
|
|
|
|
|
|
|
|
|
0.7241 |
0.6931 |
1.2729 |
|
1.3727 |
|
1.19 |
1.0294 |
1.03 |
1.2975 |
1.2975 |
1.2798 |
|
|
Short Term Debt
|
|
|
|
|
|
|
|
|
|
|
|
|
0.2108 |
|
|
|
0.2646 |
|
|
0.0351 |
|
|
Long Term Debt
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
0.000418 |
|
0.0181 |
|
0.0401 |
0.0482 |
|
|
Задолженность, млрд
|
|
|
|
|
|
|
|
|
0.2052 |
0.2287 |
0.2592 |
|
0.3331 |
|
0.3425 |
0.3926 |
0.3926 |
|
0.4975 |
0.5364 |
|
|
Чистый долг, млрд
|
|
|
|
|
|
|
|
|
-0.206 |
-0.3088 |
-0.5507 |
|
-0.1595 |
|
-0.4671 |
-0.3133 |
-0.29 |
|
-0.1828 |
-0.1975 |
|
|
Долг, млрд
|
0.07 |
0.08 |
0.06 |
0.07 |
0.8641 |
0.8258 |
0.8813 |
0.1 |
0.0296 |
1.47 |
1.92 |
|
0.218 |
|
0.000418 |
|
0.0233 |
|
2.67 |
0.0861 |
|
|
Эффективность
Отчетность Годовая
Квартальная
|
2010 |
2011 |
2012 |
2013 |
2014 |
2015 |
2016 |
2017 |
2018 |
2019 |
2020 |
2021 |
2022 |
2023 |
2024 |
LTM |
Среднее по отрасли |
Среднее за 5 лет |
CAGR 5 |
ROE, %
|
-10.94 |
1.14 |
5.38 |
7.42 |
5.85 |
-39.28 |
8.74 |
-8.28 |
-17.59 |
-42.65 |
-50.4 |
-30.95 |
-51.36 |
15.03 |
|
15.03 |
34.07 |
|
|
ROA, %
|
-4.77 |
0.4 |
1.8 |
2.99 |
2.66 |
-15.6 |
4.09 |
-5.69 |
-13.24 |
-28.96 |
-32.72 |
-21.72 |
-34.15 |
8.73 |
|
8.73 |
10.10 |
|
|
ROIC, %
|
-8.5 |
1.19 |
3.24 |
5.15 |
3.99 |
-24.31 |
6.94 |
-7.34 |
-17.36 |
-29.67 |
-30.39 |
-25.43 |
|
|
|
-25.43 |
17.65 |
|
|
ROS, %
|
|
|
|
|
|
|
-21.92 |
-21.59 |
-40 |
-68.37 |
-52.69 |
-51.14 |
-63.65 |
-96.18 |
12.03 |
12.03 |
23.21 |
|
|
ROCE, %
|
|
|
|
|
|
|
|
|
-15.63 |
-41.2 |
-33.4 |
-31.71 |
-60.66 |
-83.31 |
|
1.9756 |
13.24 |
|
|
Рентаб EBITDA, %
|
|
|
|
|
|
|
-21.16 |
-21.53 |
-30.94 |
-65.95 |
-80.22 |
-92.46 |
-94.07 |
3.05 |
|
3.05 |
31.15 |
|
|
Чистая рентаб, %
|
-1.9 |
3.3 |
-0.7 |
-2.3 |
-7.8 |
-5.5 |
-21.6 |
-22.1 |
-34.94 |
-70.47 |
-85.34 |
-63.93 |
-96.18 |
12.03 |
|
12.03 |
23.20 |
|
|
Operation Margin, %
|
|
|
|
|
|
|
-21.61 |
-22.15 |
-43.27 |
-68.87 |
-86.27 |
-92.19 |
|
-96.11 |
2.06 |
2.06 |
27.01 |
|
|
Чистая процентная маржа, %
|
-5.1 |
0.43 |
1.86 |
12.87 |
5.85 |
-19.65 |
5.41 |
-11.08 |
-34.94 |
-51.75 |
-55.15 |
-54.66 |
|
|
|
-54.66 |
24.17 |
|
|
Доходность FCF, %
|
|
|
|
|
|
|
-0.139 |
-1.6595 |
|
|
|
|
|
|
|
|
|
|
|
|
2020Q2 |
2020Q4 |
2021Q1 |
2021Q2 |
2021Q4 |
2022Q2 |
2022Q3 |
2022Q4 |
2023Q1 |
2023Q2 |
Среднее по отрасли |
Среднее за 5 кварталов |
CAGR 5 |
ROE, %
|
|
-18.41 |
-14.2 |
-13.08 |
-4.82 |
|
-18.58 |
-33.39 |
|
24.21 |
34.07 |
|
|
ROA, %
|
|
-10.5 |
-5.81 |
-6.23 |
-3.88 |
|
-8.9 |
-16.59 |
6.5 |
12.99 |
10.10 |
|
|
ROCE, %
|
|
|
|
|
-9.15 |
-11.28 |
-12.13 |
-35.37 |
5.87 |
6.84 |
13.24 |
|
|
Рентаб EBITDA, %
|
-70.47 |
-58.06 |
-48.07 |
-80.91 |
-58.34 |
-95.21 |
-92.11 |
-132.1 |
21.67 |
21.67 |
31.15 |
|
|
Чистая рентаб, %
|
|
-62.73 |
-50.45 |
-80.8 |
-19.27 |
-80.61 |
-88.24 |
-88.49 |
31.63 |
31.63 |
23.20 |
|
|
Остальное
Отчетность Годовая
Квартальная
|
2017 |
2018 |
2019 |
2020 |
2021 |
2022 |
2023 |
2024 |
LTM |
CAGR 5 |
Чист. проц. доходы, млрд
|
0.0012 |
0.006 |
0.0049 |
0.0032 |
0.0021 |
0.0096 |
0.0361 |
|
0.0361 |
|
Расходы на обслуживание долга
|
0.0015 |
0.001 |
0.001 |
0.000787 |
0.000592 |
0.000652 |
0.000514 |
|
0.000759 |
|
Всего задолженность
|
|
0.0855 |
0.1131 |
0.1584 |
|
|
|
|
|
|
Персонал, чел
|
|
|
|
|
1280 |
1760 |
1280 |
1988 |
|
|
|
2020Q4 |
2021Q4 |
2022Q4 |
CAGR 5 |
Расходы на обслуживание долга
|
0.000138 |
0.000454 |
0.000514 |
|