Отчетность Trip.com Group Limited
Капитализация
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 |
Капитализация, млрд $
|
|
|
|
|
|
0.9386 |
0.9736 |
2.15 |
3.98 |
1.6864 |
5.56 |
6.14 |
3.38 |
3.46 |
7.59 |
8.62 |
21.91 |
22.96 |
25 |
17.35 |
20.12 |
18.68 |
24.37 |
|
24.72 |
|
|
Выручка, млрд $
|
0.0065 |
0.044 |
0.1001 |
0.173 |
0.334 |
0.521 |
0.78 |
1.199 |
1.482 |
1.988 |
2.88 |
3.5 |
4.16 |
5.39 |
7.35 |
10.9 |
19.23 |
26.78 |
30.97 |
35.67 |
18.32 |
20.02 |
19.69 |
20.04 |
2.74 |
|
|
Чистая прибыль, млрд $
|
-0.024 |
-0.0153 |
0.0142 |
0.054 |
0.133 |
0.224 |
0.241 |
0.398 |
0.444 |
0.659 |
1.048 |
1.076 |
0.714 |
0.998 |
0.243 |
2.51 |
-1.431 |
2.14 |
1.112 |
7.01 |
-3.25 |
-0.55 |
-1.488 |
1.72 |
0.2669 |
|
|
EV, млрд $
|
|
|
|
|
|
|
|
|
3.1 |
|
|
|
0.5928 |
-1.9732 |
7.15 |
20.47 |
45.02 |
-7.1 |
2.73 |
4.88 |
10.87 |
18.75 |
24.99 |
175.7 |
24.32 |
|
|
EBIT, млрд $
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
3.41 |
9.31 |
-1.075 |
-0.319 |
2.86 |
0.088 |
0.3905 |
|
|
EBITDA, млрд $
|
-0.0311 |
-0.0176 |
0.0246 |
0.0695 |
0.1383 |
0.2291 |
0.2506 |
0.4163 |
0.4671 |
0.693 |
1.0895 |
1.1242 |
0.7657 |
1.1275 |
0.5661 |
3.05 |
-0.0488 |
5.59 |
4.4 |
11.88 |
0.39 |
2.7 |
0.43 |
4.15 |
0.5669 |
|
|
FCF, млрд $
|
|
|
0.0102 |
0.0648 |
0.1466 |
0.1581 |
0.2219 |
0.3592 |
0.4256 |
0.8494 |
1.3843 |
1.633 |
1.111 |
1.801 |
-2.84 |
2.39 |
4.58 |
6.57 |
6.41 |
6.5 |
-4.36 |
1.904 |
2.14 |
|
0.2928 |
|
|
Операционный денежный поток, млрд $
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
7.07 |
7.12 |
7.33 |
-3.82 |
2.48 |
2.64 |
|
0.3609 |
|
|
Баланс стоимость, млрд $
|
|
|
-0.0418 |
-0.005 |
0.088 |
0.245 |
0.414 |
0.692 |
1.137 |
1.78 |
2.83 |
3.91 |
4.62 |
5.62 |
5.86 |
8.37 |
6.94 |
8.7 |
15.94 |
22.8 |
19.47 |
18.82 |
18.82 |
20.14 |
15.34 |
|
|
Операционная прибыль, млрд $
|
-0.0317 |
-0.0197 |
0.0233 |
0.058 |
0.136 |
0.22 |
0.255 |
0.404 |
0.461 |
0.687 |
1.054 |
1.066 |
0.655 |
0.838 |
-0.151 |
0.381 |
-1.568 |
2.93 |
2.61 |
5.04 |
-1.423 |
-1.411 |
-0.376 |
0.088 |
0.3905 |
|
|
Операционные расходы, млрд $
|
0.0362 |
0.0557 |
0.0631 |
0.0894 |
0.1497 |
0.2132 |
0.3713 |
0.9238 |
0.6942 |
0.85 |
1.2018 |
1.627 |
2.47 |
3.16 |
5.4 |
7.47 |
16.07 |
19.18 |
22.04 |
23.25 |
15.71 |
16.84 |
15.64 |
15.44 |
2.11 |
|
|
CAPEX, млрд $
|
|
0.000697 |
0.0132 |
0.0094 |
0.0149 |
0.0733 |
0.1257 |
0.127 |
0.1653 |
0.1781 |
0.166 |
0.218 |
0.543 |
0.652 |
4.8 |
0.658 |
0.689 |
0.4942 |
0.708 |
0.834 |
0.532 |
0.571 |
0.498 |
|
0.068 |
|
|
|
2019Q4 |
2020Q1 |
2020Q2 |
2020Q3 |
2020Q4 |
2021Q1 |
2021Q2 |
2021Q3 |
2021Q4 |
2022Q1 |
2022Q2 |
2022Q3 |
2022Q4 |
2023Q1 |
2023Q2 |
2023Q3 |
Среднее за 5 кварталов |
CAGR 5 |
Выручка, млрд $
|
1.18 |
0.6779 |
0.4457 |
0.7895 |
0.7491 |
4.92 |
7.08 |
5.34 |
4.68 |
4.11 |
4.01 |
6.89 |
5.53 |
9.2 |
1.5691 |
1.9103 |
|
|
Чистая прибыль, млрд $
|
0.2829 |
-0.7649 |
-0.0666 |
0.2285 |
0.1449 |
2.11 |
-0.7925 |
-0.849 |
-0.834 |
-0.989 |
0.069 |
0.266 |
2.29 |
3.38 |
0.088 |
0.6416 |
|
|
EV, млрд $
|
|
|
|
|
|
|
|
|
133.2 |
127.37 |
138.21 |
160.42 |
184.36 |
189.42 |
25.26 |
26.4 |
|
|
EBIT, млрд $
|
|
|
|
|
|
|
|
|
-0.704 |
-0.359 |
-0.167 |
0.854 |
-0.24 |
2.24 |
0.4153 |
0.5435 |
|
|
EBITDA, млрд $
|
|
|
|
|
1.544 |
2.23 |
-0.132 |
-0.372 |
-0.439 |
-0.662 |
0.593 |
0.938 |
-0.0264 |
4.33 |
0.2133 |
0.6948 |
|
|
FCF, млрд $
|
|
|
|
|
0 |
|
|
|
|
|
|
|
0.0085 |
0.0082 |
0.0081 |
0.0078 |
|
|
Операционный денежный поток, млрд $
|
|
|
|
|
|
|
|
|
|
|
|
|
0.0085 |
0.0082 |
0.0081 |
0.0078 |
|
|
Баланс стоимость, млрд $
|
|
|
|
|
19.47 |
|
|
|
18.82 |
14.99 |
15.07 |
15.17 |
20.14 |
15.98 |
16.41 |
17.08 |
|
|
Операционная прибыль, млрд $
|
|
|
|
|
-0.016 |
-0.787 |
0.326 |
-0.246 |
-0.704 |
-0.359 |
-0.167 |
0.854 |
-0.24 |
2.24 |
0.4153 |
0.5435 |
|
|
Операционные расходы, млрд $
|
|
|
|
|
4.07 |
3.86 |
4.34 |
4.37 |
4.27 |
3.4 |
3.2 |
4.77 |
4.07 |
5.32 |
0.8738 |
1.0239 |
|
|
CAPEX, млрд $
|
|
|
|
|
|
|
|
0.3234 |
0.3058 |
0.2791 |
0.2587 |
0.2451 |
0.2374 |
0.2303 |
|
|
|
|
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
|
0.0889 |
0.0051 |
0.0389 |
0.472 |
0.616 |
0.735 |
0.844 |
1.064 |
1.07 |
1.435 |
2.15 |
3.5 |
3.42 |
7.14 |
5.3 |
19.22 |
18.43 |
18.24 |
21.53 |
19.92 |
18.1 |
19.82 |
18.92 |
18.49 |
2.53 |
|
|
Short Term Investments
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
5.03 |
3.16 |
3.4 |
4.05 |
3.5 |
|
3.49 |
|
|
Total Receivables
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
1.21 |
1.05 |
0.5641 |
0.6367 |
0.7513 |
|
0.7496 |
|
|
Товарно материальные запасы
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
0.5823 |
0.2503 |
|
|
|
|
|
|
|
Амортизация, млрд
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
0.1366 |
0.2016 |
0.2178 |
0.1965 |
0.1795 |
|
|
|
|
Total Current Assets
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
10.87 |
9.31 |
7.94 |
9.05 |
8.41 |
|
8.39 |
|
|
Чистые активы, млрд
|
|
0.0116 |
0.0101 |
0.0595 |
0.0727 |
0.0948 |
0.1317 |
0.1988 |
0.283 |
0.4285 |
0.9248 |
1.1189 |
1.0417 |
1.4091 |
1.5358 |
44.55 |
71.54 |
84.69 |
86.72 |
103.44 |
100.35 |
109.68 |
110.23 |
112.28 |
8.58 |
|
|
Активы, млрд
|
0.1179 |
0.1089 |
0.0973 |
0.557 |
0.741 |
1.036 |
1.452 |
2.13 |
2.56 |
4.16 |
8.12 |
9.76 |
11.67 |
20.82 |
31.21 |
118.84 |
144.41 |
162.05 |
185.83 |
200.17 |
187.25 |
191.86 |
194.3 |
191.69 |
26.19 |
|
|
Short Term Debt
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
4.93 |
4.18 |
4.61 |
5.46 |
3.9 |
|
3.89 |
|
|
Long Term Debt
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
3.31 |
2.68 |
3.11 |
1.52 |
2.38 |
|
2.37 |
|
|
Задолженность, млрд
|
0.1039 |
0.1214 |
0.1381 |
0.064 |
0.139 |
0.271 |
0.424 |
0.675 |
0.629 |
1.232 |
2.01 |
2.72 |
5.18 |
12.29 |
21.68 |
74.29 |
72.88 |
75.58 |
97.1 |
94.47 |
85.68 |
81.4 |
83.36 |
78.67 |
10.75 |
|
|
Чистый долг, млрд
|
-0.0889 |
-0.0051 |
-0.0389 |
-0.472 |
-0.616 |
-0.735 |
-0.844 |
-1.064 |
-0.8824 |
-1.435 |
-2.15 |
-3.5 |
-2.79 |
-5.43 |
-0.4404 |
11.85 |
23.1 |
27.29 |
38.63 |
30.88 |
39.31 |
31.9 |
32.94 |
27.9 |
3.81 |
|
|
Долг, млрд
|
|
|
|
|
|
|
|
|
0.1876 |
|
|
|
0.6335 |
1.7091 |
4.86 |
31.06 |
41.54 |
45.54 |
60.16 |
50.8 |
57.41 |
51.72 |
51.86 |
46.39 |
6.34 |
|
|
|
2019Q4 |
2020Q1 |
2020Q2 |
2020Q3 |
2020Q4 |
2021Q1 |
2021Q2 |
2021Q3 |
2021Q4 |
2022Q1 |
2022Q2 |
2022Q3 |
2022Q4 |
2023Q1 |
2023Q2 |
2023Q3 |
Среднее за 5 кварталов |
CAGR 5 |
Наличность, млрд
|
3.12 |
3.4 |
2.67 |
3.7 |
2.97 |
27.35 |
33.29 |
20.53 |
19.82 |
20.86 |
22.96 |
18.92 |
20.76 |
30.58 |
5.14 |
5.25 |
|
|
Short Term Investments
|
|
|
|
|
|
|
|
|
|
4.16 |
4.21 |
3.93 |
3.5 |
2.38 |
2.59 |
3.35 |
|
|
Total Receivables
|
|
|
|
|
|
|
|
|
|
0.5449 |
0.7457 |
0.8423 |
0.7513 |
1.27 |
1.4912 |
1.7859 |
|
|
Амортизация, млрд
|
|
|
|
|
|
|
|
|
|
|
0.1409 |
-0.0054 |
0.4454 |
0.2911 |
-0.2014 |
0.1513 |
|
|
Total Current Assets
|
|
|
|
|
|
|
|
|
|
8.83 |
9.57 |
9.18 |
8.41 |
9.91 |
11.59 |
13.01 |
|
|
Чистые активы, млрд
|
|
|
|
|
100.35 |
102.84 |
110.4 |
110.01 |
109.68 |
108.91 |
109.54 |
110.23 |
112.28 |
116.15 |
0.8213 |
0.809 |
|
|
Активы, млрд
|
|
|
|
|
187.25 |
197.44 |
207.01 |
200.86 |
191.86 |
187.82 |
194.63 |
194.3 |
191.69 |
209.13 |
30.44 |
31.63 |
|
|
Short Term Debt
|
|
|
|
|
|
|
|
|
|
4.23 |
4.96 |
4.64 |
3.9 |
5.37 |
4.52 |
4.28 |
|
|
Long Term Debt
|
|
|
|
|
|
|
|
|
|
2.78 |
2.38 |
2.39 |
2.38 |
1.846 |
2.75 |
2.74 |
|
|
Задолженность, млрд
|
|
|
|
|
85.68 |
93.66 |
95.68 |
89.94 |
81.4 |
78.14 |
84.35 |
83.36 |
78.67 |
92.25 |
13.93 |
14.45 |
|
|
Чистый долг, млрд
|
|
|
|
|
39.31 |
41.83 |
36.59 |
37.31 |
31.9 |
30.68 |
31.24 |
32.94 |
27.9 |
22.61 |
2.2 |
1.834 |
|
|
Долг, млрд
|
9.93 |
9.56 |
9.41 |
9.01 |
8.93 |
77.85 |
82.41 |
57.84 |
51.72 |
51.54 |
54.2 |
51.86 |
64.04 |
53.18 |
7.34 |
7.08 |
|
|
Эффективность
Отчетность Годовая
Квартальная
|
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, %
|
90.71 |
183.04 |
236.39 |
183.01 |
200.21 |
156.86 |
153.78 |
113.32 |
16.38 |
10.56 |
13.29 |
2.69 |
9.27 |
-2.46 |
2.74 |
1.2975 |
7.37 |
-3.19 |
-0.5237 |
-1.3533 |
1.5498 |
|
1.7598 |
-1379.65 |
|
|
ROA, %
|
9.69 |
17.95 |
21.62 |
16.6 |
18.73 |
17.34 |
15.85 |
12.91 |
12.04 |
6.67 |
6.15 |
0.93 |
3.34 |
-1.09 |
1.3979 |
0.6393 |
3.63 |
-1.6762 |
-0.2902 |
-0.7707 |
0.8969 |
|
1.0184 |
10.47 |
|
|
ROIC, %
|
82.21 |
189.11 |
235.62 |
197.27 |
206.77 |
167.36 |
164.36 |
116.94 |
15.09 |
7.19 |
7.75 |
0.75 |
4.93 |
-1.39 |
1.92 |
0.59 |
4.43 |
-2.31 |
-0.61 |
|
|
|
-0.61 |
17.23 |
|
|
ROS, %
|
36.99 |
39.37 |
42.27 |
30.22 |
32.53 |
28.94 |
32.18 |
35.3 |
29.57 |
16.03 |
18.68 |
5.23 |
25.12 |
-3.99 |
11.58 |
8.09 |
29.24 |
-6.42 |
6.42 |
-7.57 |
9.74 |
9.74 |
9.74 |
9.99 |
|
|
ROCE, %
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
2.92 |
7.11 |
-0.8341 |
-0.2539 |
2.12 |
0.0654 |
|
2.12 |
26.97 |
|
|
Рентаб EBITDA, %
|
40.19 |
45.74 |
50.64 |
37.97 |
40.23 |
31.52 |
38.94 |
41.68 |
39.45 |
18.41 |
20.93 |
7.71 |
28.02 |
-0.25 |
20.88 |
14.19 |
33.31 |
2.13 |
13.47 |
2.18 |
20.7 |
|
20.7 |
17.24 |
|
|
Чистая рентаб, %
|
31.21 |
39.82 |
42.99 |
30.9 |
33.19 |
29.96 |
33.15 |
36.38 |
30.5 |
15.7 |
15.6 |
-2.1 |
3.5 |
-8.2 |
8 |
3.59 |
19.66 |
-17.73 |
-2.75 |
-7.56 |
8.58 |
|
9.75 |
9.99 |
|
|
Operation Margin, %
|
33.53 |
40.72 |
42.23 |
32.69 |
33.69 |
31.11 |
34.56 |
36.58 |
30.47 |
15.75 |
15.63 |
-2.52 |
3.5 |
-8.41 |
10.24 |
8.21 |
13.56 |
-7.77 |
-7.05 |
|
14.25 |
14.25 |
14.25 |
13.87 |
|
|
Чистая процентная маржа, %
|
|
|
|
|
|
|
|
|
30.77 |
17.18 |
18.53 |
3.3 |
23.01 |
-7.44 |
8 |
3.59 |
19.66 |
-17.73 |
-2.75 |
|
|
|
-2.75 |
8.02 |
|
|
Доходность FCF, %
|
|
|
16.85 |
22.79 |
16.7 |
10.68 |
50.37 |
24.91 |
26.58 |
32.86 |
52.12 |
-37.4 |
27.73 |
20.92 |
28.64 |
|
|
|
|
|
|
|
|
|
|
|
|
2020Q4 |
2021Q1 |
2021Q2 |
2021Q3 |
2021Q4 |
2022Q1 |
2022Q2 |
2022Q3 |
2022Q4 |
2023Q1 |
2023Q2 |
2023Q3 |
Среднее по отрасли |
Среднее за 5 кварталов |
CAGR 5 |
ROE, %
|
|
1.7942 |
-0.6376 |
-0.8125 |
-0.779 |
-0.9074 |
0.0629 |
0.2428 |
1.8714 |
3.04 |
0.5581 |
3.99 |
-1379.65 |
|
|
ROA, %
|
|
0.9254 |
-0.3199 |
-0.4163 |
-0.4247 |
-0.521 |
0.0361 |
0.1368 |
1.0658 |
1.684 |
0.2953 |
2.07 |
10.47 |
|
|
ROCE, %
|
|
|
|
|
-0.5382 |
-0.2733 |
-0.1287 |
0.6517 |
-0.1801 |
1.6794 |
2.19 |
2.79 |
26.97 |
|
|
Рентаб EBITDA, %
|
31.1 |
54.24 |
-2.24 |
-6.96 |
-9.38 |
-16.11 |
14.78 |
13.61 |
-0.48 |
47.12 |
13.59 |
36.37 |
17.24 |
|
|
Чистая рентаб, %
|
20.23 |
43.33 |
-10.98 |
-15.89 |
-17.82 |
-24.07 |
1.72 |
3.86 |
40.92 |
36.69 |
5.61 |
33.59 |
9.99 |
|
|
Остальное
Отчетность Годовая
Квартальная
|
2017 |
2018 |
2019 |
2020 |
2021 |
2022 |
2023 |
LTM |
CAGR 5 |
Чист. проц. доходы, млрд
|
0.9876 |
1.899 |
2.09 |
2.19 |
2.13 |
2.35 |
2.05 |
0.2796 |
|
Расходы на обслуживание долга
|
1.2863 |
1.508 |
1.677 |
1.716 |
1.565 |
1.445 |
1.514 |
0.2069 |
|
Всего задолженность
|
|
68.78 |
69.18 |
58.37 |
|
|
|
|
|
Персонал, чел
|
|
|
|
|
33400 |
33400 |
32202 |
|
|
|
2020Q4 |
2021Q1 |
2021Q2 |
2021Q3 |
2021Q4 |
2022Q1 |
2022Q2 |
2022Q3 |
2022Q4 |
2023Q1 |
2023Q2 |
2023Q3 |
CAGR 5 |
Чист. проц. доходы, млрд
|
0.429 |
0.418 |
0.472 |
0.485 |
0.757 |
0.591 |
0.544 |
0.453 |
0.458 |
0.0605 |
0.0716 |
0.0755 |
|
Расходы на обслуживание долга
|
0.377 |
0.407 |
0.418 |
0.382 |
0.358 |
0.341 |
0.351 |
0.395 |
0.427 |
0.486 |
0.0774 |
0.0735 |
|