Отчетность HSBC Holding
Капитализация
Отчетность Годовая
Квартальная
|
1991 |
1992 |
1993 |
1994 |
1995 |
1996 |
1997 |
1998 |
1999 |
2000 |
2001 |
2002 |
2003 |
2004 |
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 $
|
|
|
|
|
|
|
|
|
|
|
|
|
|
217.88 |
207.09 |
210.67 |
248.84 |
227.1 |
158.1 |
204.88 |
183.93 |
139.22 |
198 |
210.1 |
184.34 |
156.66 |
161.28 |
206.35 |
166.33 |
104.46 |
121.79 |
125.87 |
|
146.6 |
|
|
Выручка, млрд $
|
|
|
|
|
|
1.7159 |
2.17 |
|
|
47.96 |
26.83 |
27.24 |
41.71 |
51.68 |
62.35 |
64.56 |
77.68 |
77.75 |
63.79 |
80.01 |
71.33 |
70.58 |
68.35 |
60.18 |
61.14 |
50.33 |
51.71 |
63.8 |
70.86 |
63.22 |
0.592 |
67.01 |
62.74 |
63.02 |
|
|
Чистая прибыль, млрд $
|
|
1.8519 |
2.67 |
3.21 |
3.8 |
5.91 |
6.14 |
7.19 |
8.74 |
9.9 |
5.41 |
6.24 |
8.77 |
11.84 |
15.08 |
15.79 |
19.13 |
5.73 |
5.83 |
13.16 |
16.8 |
14.03 |
16.2 |
13.69 |
13.52 |
2.48 |
10.8 |
13.73 |
7.38 |
5.23 |
13.92 |
16.04 |
23.49 |
23.53 |
|
|
EV, млрд $
|
|
|
|
|
|
|
|
|
|
|
|
|
|
346.02 |
298.3 |
324.84 |
402.33 |
323.14 |
250.81 |
303.85 |
207.41 |
136.95 |
821.43 |
359.42 |
408.25 |
334.08 |
304.66 |
211.38 |
126.95 |
-86.6 |
-185.69 |
-109.67 |
-87.65 |
87.11 |
|
|
EBIT, млрд $
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
37.71 |
36.26 |
22.09 |
27.83 |
39.34 |
2.42 |
29.32 |
|
|
EBITDA, млрд $
|
|
2.92 |
4.3 |
5.48 |
6.21 |
8.38 |
8.94 |
12.46 |
14.52 |
15.89 |
8.27 |
10.81 |
15.47 |
19.56 |
2.73 |
2.55 |
1.439 |
1.808 |
2.26 |
2.56 |
1.766 |
23.18 |
24.86 |
1.131 |
1.055 |
4.24 |
2.2 |
39.65 |
46.77 |
27.33 |
32.12 |
43.22 |
25.48 |
32.79 |
|
|
FCF, млрд $
|
|
-1.8686 |
15.88 |
-2.6 |
4.28 |
11.67 |
10.5 |
14.36 |
33.31 |
20.75 |
11.04 |
11.71 |
16.35 |
28.54 |
3.91 |
77.53 |
87.37 |
26.27 |
3.94 |
52.03 |
76.69 |
-11.48 |
42.19 |
-23.75 |
-3.43 |
66.9 |
-12.93 |
3.43 |
26.11 |
178.71 |
100.75 |
22.02 |
35.42 |
35.42 |
|
|
Операционный денежный поток, млрд $
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
-0.01 |
6.47 |
6.47 |
29.74 |
182.22 |
104.31 |
26.43 |
39.11 |
39.11 |
|
|
Баланс стоимость, млрд $
|
|
|
|
|
|
|
|
|
|
37.63 |
37.93 |
33.34 |
42.35 |
52.04 |
56.22 |
65.4 |
81.1 |
80.69 |
86.81 |
97.35 |
111.87 |
120.35 |
128.73 |
137.14 |
143.98 |
136.8 |
140 |
186.25 |
183.96 |
196.44 |
198.25 |
187.48 |
190.1 |
185.33 |
|
|
Операционная прибыль, млрд $
|
|
|
|
|
|
|
|
|
|
11.76 |
10.92 |
13.37 |
15.47 |
19.56 |
2.73 |
2.55 |
1.439 |
1.808 |
2.26 |
2.56 |
1.766 |
30.25 |
35.27 |
1.131 |
1.055 |
-0.971 |
0.337 |
0.885 |
36.26 |
22.09 |
27.83 |
39.34 |
3.04 |
29.32 |
|
|
Операционные расходы, млрд $
|
0.2433 |
0.4247 |
0.602 |
0.6347 |
0.9735 |
8.68 |
10.15 |
2.37 |
2.39 |
2.45 |
16.79 |
|
54.59 |
-25.88 |
-29.51 |
-33.55 |
-39.04 |
-49.1 |
-13.99 |
-37.69 |
-41.55 |
-18.9 |
-4.51 |
-41.25 |
-39.77 |
-0.971 |
0.337 |
42.87 |
47.72 |
47.92 |
46.54 |
40.34 |
37.39 |
31.89 |
|
|
CAPEX, млрд $
|
|
0.2594 |
0.4083 |
0.6504 |
0.6227 |
1.1148 |
1.3655 |
1.7675 |
1.5147 |
1.988 |
1.873 |
1.723 |
1.981 |
2.83 |
3.12 |
3.25 |
3.67 |
4.15 |
2.96 |
3.71 |
3.08 |
2.33 |
2.79 |
2.38 |
2.31 |
2.06 |
2.45 |
3.04 |
3.63 |
3.51 |
3.57 |
4.41 |
3.7 |
3.7 |
|
|
|
2019Q3 |
2019Q4 |
2020Q1 |
2020Q2 |
2020Q3 |
2020Q4 |
2021Q1 |
2021Q2 |
2021Q3 |
2021Q4 |
2022Q1 |
2022Q2 |
2022Q3 |
2022Q4 |
2023Q1 |
2023Q2 |
2023Q3 |
2023Q4 |
Среднее за 5 кварталов |
CAGR 5 |
Капитализация, млрд $
|
|
|
|
|
78.96 |
104.49 |
117.88 |
116.7 |
105.71 |
121.88 |
137.04 |
|
103.69 |
123.93 |
134.64 |
155.8 |
153.14 |
0 |
|
|
Выручка, млрд $
|
|
|
|
|
11.93 |
11.76 |
16.83 |
16.6 |
14.65 |
15.59 |
15.29 |
15.03 |
10.09 |
21.09 |
16.53 |
20.03 |
15.77 |
13.61 |
|
|
Чистая прибыль, млрд $
|
2.69 |
-4.04 |
1.62 |
0.36 |
1.23 |
0.5756 |
4.34 |
3.61 |
4.04 |
1.93 |
3.29 |
5.62 |
2.38 |
4.74 |
10.75 |
6.76 |
6.05 |
-0.028 |
|
|
EV, млрд $
|
|
|
|
|
181.37 |
358.15 |
-170.53 |
-181.27 |
-221.31 |
-76.92 |
-166 |
-131.78 |
-115.87 |
-22.24 |
-107.57 |
-53.82 |
-56.54 |
-70.75 |
|
|
EBIT, млрд $
|
|
|
|
|
|
|
|
|
|
|
|
4.71 |
2.78 |
-17.39 |
12.32 |
19.71 |
14.59 |
|
|
|
EBITDA, млрд $
|
|
|
|
|
2.87 |
1.21 |
5.55 |
4.81 |
5.2 |
2.57 |
4.01 |
4.86 |
2.96 |
5.06 |
12.61 |
8.49 |
7.5 |
0.727 |
|
|
FCF, млрд $
|
|
|
|
|
0 |
0 |
0 |
0 |
0 |
0 |
0 |
0 |
0 |
-4.39 |
0 |
0 |
0 |
0 |
|
|
Операционный денежный поток, млрд $
|
|
|
|
|
|
|
|
|
|
|
|
|
0 |
-4.39 |
0 |
0 |
0 |
0 |
|
|
Баланс стоимость, млрд $
|
|
|
|
|
191.9 |
176 |
199.21 |
198.22 |
198.14 |
177.63 |
196.29 |
188.38 |
177.66 |
187.48 |
190.1 |
184.17 |
182.72 |
172.84 |
|
|
Операционная прибыль, млрд $
|
|
|
|
|
0 |
0 |
0 |
0 |
0 |
2.57 |
4.01 |
4.86 |
2.96 |
-17.39 |
12.32 |
8.49 |
7.5 |
0.727 |
|
|
Операционные расходы, млрд $
|
|
|
|
|
7.97 |
11.18 |
12.1 |
12.06 |
10.26 |
12.18 |
10.6 |
10.23 |
8.23 |
11.35 |
7.59 |
7.8 |
7.92 |
8.29 |
|
|
CAPEX, млрд $
|
|
|
|
|
|
|
|
|
|
|
|
|
0 |
0 |
0 |
0 |
0 |
0 |
|
|
Денежный поток Денежный поток поквартально
Бухгалтерский баланс
Отчетность Годовая
Квартальная
|
2000 |
2001 |
2002 |
2003 |
2004 |
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
|
11.67 |
6.19 |
7.66 |
7.66 |
9.87 |
25.01 |
40.04 |
40.79 |
64.49 |
80.81 |
81.9 |
157.93 |
175.34 |
195.55 |
150.61 |
116.2 |
148.42 |
200.38 |
182.38 |
159.06 |
308.58 |
407.15 |
334.3 |
327.55 |
305.91 |
|
|
Short Term Investments
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
252.7 |
254.52 |
244.62 |
30.48 |
30.89 |
|
30.89 |
|
|
Total Receivables
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
18.34 |
136.68 |
10.28 |
0.97 |
1.23 |
|
|
|
|
Товарно материальные запасы
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
486.58 |
617.95 |
|
|
|
|
|
|
Амортизация, млрд
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
1.933 |
10.52 |
5.24 |
4.29 |
3.87 |
3.47 |
3.47 |
|
|
Total Current Assets
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
200.72 |
295.74 |
318.85 |
407.15 |
350.05 |
327.55 |
305.91 |
|
|
Чистые активы, млрд
|
45.57 |
45.98 |
52.41 |
74.47 |
86.62 |
92.43 |
110.9 |
130.64 |
96 |
128.3 |
147.67 |
158.73 |
175.24 |
181.87 |
190.45 |
188.46 |
175.39 |
197.87 |
1 638.54 |
295.74 |
318.85 |
422.44 |
350.05 |
327.55 |
350.05 |
|
|
Активы, млрд
|
673.81 |
695.88 |
759.25 |
1 034.22 |
1 276.78 |
1 501.97 |
1 860.76 |
2 354.27 |
2 527.47 |
2 364.45 |
2 454.69 |
2 555.58 |
2 692.54 |
2 671.32 |
2 634.14 |
2 409.66 |
2 374.99 |
2 521.77 |
2 558.12 |
2 715.15 |
2 984.16 |
2 957.94 |
2 966.53 |
2 989.7 |
3 038.68 |
|
|
Short Term Debt
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
219.18 |
227.3 |
190.08 |
267.47 |
246.91 |
310.14 |
310.14 |
|
|
Long Term Debt
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
234.13 |
272.85 |
|
|
|
|
|
|
|
Задолженность, млрд
|
620.94 |
643.41 |
700.29 |
948.86 |
1 176.96 |
1 403.74 |
1 745.83 |
2 218.85 |
2 427.24 |
2 228.79 |
2 299.77 |
2 389.49 |
2 509.41 |
2 480.86 |
2 434.16 |
2 212.14 |
2 192.41 |
2 323.9 |
2 363.88 |
2 522.48 |
2 779.17 |
2 751.16 |
2 770.5 |
2 792.17 |
235.16 |
|
|
Чистый долг, млрд
|
16.48 |
27.75 |
23.15 |
113.42 |
128.14 |
91.2 |
114.17 |
153.49 |
96.04 |
92.71 |
98.96 |
23.48 |
-2.27 |
623.42 |
149.32 |
223.91 |
177.42 |
143.38 |
47.24 |
-29.9 |
-191.13 |
-308.11 |
-233.86 |
-242.2 |
-70.75 |
|
|
Долг, млрд
|
28.15 |
33.93 |
30.81 |
121.08 |
138.01 |
116.21 |
154.21 |
194.27 |
160.54 |
173.52 |
180.86 |
181.41 |
173.07 |
818.97 |
299.93 |
340.11 |
325.84 |
343.76 |
229.63 |
129.16 |
117.44 |
99.04 |
100.44 |
85.35 |
235.16 |
|
|
|
2020Q3 |
2020Q4 |
2021Q1 |
2021Q2 |
2021Q3 |
2021Q4 |
2022Q1 |
2022Q2 |
2022Q3 |
2022Q4 |
2023Q1 |
2023Q2 |
2023Q3 |
2023Q4 |
Среднее за 5 кварталов |
CAGR 5 |
Наличность, млрд
|
0 |
0 |
384.45 |
402.97 |
409.92 |
422.44 |
389.26 |
371.68 |
309.51 |
350.05 |
327.55 |
318.38 |
298.78 |
305.91 |
|
|
Total Receivables
|
|
|
|
|
|
|
0.971 |
1.15 |
1.01 |
1.23 |
|
|
1.09 |
|
|
|
Амортизация, млрд
|
|
|
|
|
|
|
|
0.148 |
0.185 |
22.45 |
0.281 |
-11.22 |
-7.09 |
|
|
|
Total Current Assets
|
|
|
|
|
|
|
389.26 |
371.68 |
309.51 |
350.05 |
327.55 |
318.38 |
298.78 |
305.91 |
|
|
Чистые активы, млрд
|
191.9 |
196.44 |
199.21 |
198.22 |
198.14 |
198.25 |
389.26 |
371.68 |
309.51 |
350.05 |
190.1 |
184.17 |
182.72 |
185.33 |
|
|
Активы, млрд
|
2 955.94 |
2 984.16 |
2 958.63 |
2 976.01 |
2 968.79 |
2 957.94 |
3 021.51 |
2 985.42 |
2 991.97 |
2 966.53 |
2 989.7 |
3 041.48 |
3 020.61 |
3 038.68 |
|
|
Short Term Debt
|
|
|
|
|
|
|
|
|
|
246.91 |
139.69 |
212.52 |
181.15 |
310.14 |
|
|
Задолженность, млрд
|
|
|
2 750.91 |
2 769.24 |
2 762.1 |
2 751.16 |
2 816.85 |
2 788.73 |
2 805.97 |
2 770.5 |
2 792.17 |
108.76 |
89.11 |
235.16 |
|
|
Чистый долг, млрд
|
102.41 |
253.66 |
-288.41 |
-297.97 |
-327.02 |
-198.79 |
-303.93 |
-263.03 |
-221.98 |
-145.81 |
-242.2 |
-209.63 |
-209.67 |
-70.75 |
|
|
Долг, млрд
|
102.41 |
253.66 |
96.04 |
104.99 |
82.9 |
223.64 |
85.33 |
108.66 |
87.53 |
204.24 |
85.35 |
108.76 |
89.11 |
235.16 |
|
|
Эффективность
Отчетность Годовая
Квартальная
|
2000 |
2001 |
2002 |
2003 |
2004 |
2005 |
2006 |
2007 |
2008 |
2009 |
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, %
|
21.72 |
11.76 |
11.91 |
11.78 |
13.67 |
16.32 |
14.24 |
14.65 |
5.97 |
4.55 |
9.54 |
10.58 |
7.68 |
8.75 |
7.05 |
6.64 |
0.71 |
5.3 |
7.29 |
3.99 |
2.75 |
7.05 |
8.31 |
12.44 |
|
12.62 |
10.05 |
|
|
ROA, %
|
1.47 |
0.78 |
0.82 |
0.85 |
0.93 |
1 |
0.85 |
0.81 |
0.23 |
0.25 |
0.55 |
0.66 |
0.5 |
0.58 |
0.49 |
0.5 |
0.05 |
0.4 |
0.5404 |
0.28 |
0.1835 |
0.4684 |
0.5413 |
0.7887 |
|
0.7838 |
3.94 |
|
|
ROIC, %
|
12.3 |
10.58 |
11.43 |
5.84 |
6.31 |
0.98 |
0.73 |
0.37 |
0.49 |
0.71 |
0.58 |
0.43 |
6.45 |
7.87 |
0.28 |
0.22 |
-0.13 |
0.06 |
0.16 |
0.42 |
|
|
|
|
|
0 |
7.49 |
|
|
ROS, %
|
30.44 |
26.02 |
32.21 |
28.52 |
31.63 |
32.36 |
34.21 |
31.17 |
11.97 |
11.1 |
28.35 |
30.66 |
34.11 |
35.68 |
30.45 |
31.44 |
14.21 |
56.08 |
69.92 |
64.63 |
43.79 |
43.73 |
23.48 |
23.94 |
37.34 |
37.34 |
265.54 |
|
|
ROCE, %
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
1.5325 |
1.396 |
4.01 |
5 |
1.3886 |
0.081 |
|
1.1805 |
7.06 |
|
|
Рентаб EBITDA, %
|
33.13 |
30.84 |
39.68 |
36.15 |
37.85 |
4.38 |
3.94 |
1.85 |
2.33 |
3.55 |
3.82 |
2.48 |
38.29 |
39.3 |
1.84 |
1.76 |
8.47 |
4.27 |
62.14 |
66.01 |
43.22 |
5424.83 |
64.49 |
40.62 |
|
52.03 |
283.08 |
|
|
Чистая рентаб, %
|
20.64 |
20.15 |
22.91 |
21.04 |
22.91 |
24.19 |
24.46 |
24.63 |
7.37 |
9.15 |
19.6 |
23.55 |
23.17 |
25.62 |
22.31 |
22.53 |
4.95 |
20.95 |
21.52 |
10.42 |
8.27 |
2350.84 |
23.93 |
37.44 |
|
37.34 |
272.34 |
|
|
Operation Margin, %
|
24.52 |
40.7 |
49.08 |
37.1 |
37.85 |
4.38 |
3.94 |
1.85 |
2.33 |
3.55 |
3.82 |
2.48 |
49.97 |
55.77 |
1.84 |
1.76 |
-1.94 |
0.65 |
1.64 |
5.27 |
|
|
|
58.71 |
46.52 |
46.52 |
275.03 |
|
|
Чистая процентная маржа, %
|
|
|
|
|
|
|
|
|
|
|
16.45 |
22.75 |
19.06 |
22.87 |
21.79 |
20.56 |
2.58 |
18.73 |
23.4 |
10.53 |
7.76 |
19.81 |
|
|
|
18.55 |
25.27 |
|
|
Доходность FCF, %
|
|
|
|
|
13.1 |
1.8856 |
36.8 |
35.11 |
11.57 |
2.49 |
25.39 |
41.69 |
-8.25 |
21.31 |
-11.31 |
-1.8596 |
42.71 |
-8.02 |
|
|
|
|
|
|
|
|
|
|
|
|
2020Q3 |
2020Q4 |
2021Q1 |
2021Q2 |
2021Q3 |
2021Q4 |
2022Q1 |
2022Q2 |
2022Q3 |
2022Q4 |
2023Q1 |
2023Q2 |
2023Q3 |
2023Q4 |
Среднее по отрасли |
Среднее за 5 кварталов |
CAGR 5 |
ROE, %
|
-0.44 |
2.66 |
3.68 |
5.32 |
6.43 |
7.02 |
1.6614 |
2.86 |
1.233 |
2.51 |
12.4 |
13.4 |
15.5 |
12.7 |
10.05 |
|
|
ROA, %
|
-0.03 |
0.18 |
0.25 |
0.35 |
0.43 |
0.47 |
0.1102 |
0.1873 |
0.0795 |
0.1592 |
0.79 |
0.81 |
0.94 |
0.77 |
3.94 |
|
|
ROCE, %
|
|
|
|
|
|
|
|
0.7172 |
0.4299 |
-1.429 |
0.6893 |
0.7215 |
0.538 |
|
7.06 |
|
|
Рентаб EBITDA, %
|
24 |
10.3 |
33 |
29 |
35.5 |
16.5 |
26.26 |
32.36 |
29.35 |
23.97 |
76.3 |
42.4 |
47.6 |
5.34 |
283.08 |
|
|
Чистая рентаб, %
|
15.3 |
6.46 |
25.8 |
21.7 |
27.6 |
12.4 |
21.53 |
37.43 |
23.54 |
22.49 |
65 |
33.8 |
38.4 |
-0.21 |
272.34 |
|
|
Доходность FCF, %
|
0 |
0 |
0 |
0 |
0 |
0 |
0 |
|
1.39 |
-3.54 |
-3.26 |
-2.82 |
-2.87 |
0 |
|
|
|
Остальное
Отчетность Годовая
Квартальная
|
2016 |
2017 |
2018 |
2019 |
2020 |
2021 |
2022 |
2023 |
2024 |
LTM |
CAGR 5 |
НИОКР, млрд
|
0 |
0 |
0 |
0 |
0 |
0 |
0 |
|
|
0 |
|
Себестоимость, млрд
|
0 |
0 |
0 |
0 |
0 |
0 |
0 |
|
|
0 |
|
Чист. проц. доходы, млрд
|
|
41 |
49.61 |
54.7 |
41.76 |
36.19 |
55.06 |
63.43 |
|
100.87 |
|
Расходы на обслуживание долга
|
|
12.82 |
19.12 |
24.23 |
14.18 |
9.7 |
22.45 |
22.45 |
|
65.07 |
|
Персонал, чел
|
|
|
|
|
|
222550 |
219697 |
219199 |
220861 |
|
|
|
2020Q3 |
2020Q4 |
2021Q1 |
2021Q2 |
2021Q3 |
2021Q4 |
2022Q1 |
2022Q2 |
2022Q3 |
2022Q4 |
2023Q1 |
2023Q2 |
2023Q3 |
2023Q4 |
CAGR 5 |
НИОКР, млрд
|
0 |
0 |
0 |
0 |
0 |
0 |
0 |
|
0 |
0 |
0 |
0 |
0 |
0 |
|
Себестоимость, млрд
|
0 |
0 |
0 |
0 |
0 |
0 |
0 |
|
0 |
0 |
0 |
0 |
0 |
0 |
|
Чист. проц. доходы, млрд
|
|
|
6.51 |
11.45 |
6.61 |
16.48 |
7 |
13.86 |
8.58 |
32.03 |
8.96 |
38 |
9.25 |
73.36 |
|
Расходы на обслуживание долга
|
|
|
|
|
|
0.099 |
0.152 |
|
|
22.45 |
|
|
|
|
|