Отчетность Shinhan Financial Group Co., Ltd.
Капитализация
Отчетность Годовая
Квартальная
|
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 $
|
|
|
|
|
14.08 |
16.12 |
21.37 |
24.19 |
10.78 |
18.08 |
23.23 |
16.17 |
18.25 |
21.66 |
19.14 |
15.92 |
17.84 |
21.95 |
17.25 |
19.53 |
16.68 |
14.91 |
|
13.46 |
|
|
Выручка, млрд $
|
1.7076 |
2 467.35 |
3 619.17 |
5 474.45 |
6 110 |
7 541.64 |
9 914.17 |
10 350.79 |
10 919.38 |
11 982.75 |
9 829.09 |
12 611.94 |
12 404.68 |
12 851.49 |
13 438.18 |
13 496.36 |
14 596.54 |
12 393.43 |
15 934.08 |
16 097.88 |
17 047.1 |
17 631.31 |
16 774.47 |
26.47 |
|
|
Чистая прибыль, млрд $
|
0.1671 |
589.39 |
288.71 |
1 417.13 |
1 720.35 |
1 402.44 |
1 930.7 |
1 480.7 |
1 133.85 |
0.0028 |
3 100.01 |
2 322.73 |
1 902.81 |
2 081.11 |
2 367.17 |
2 774.78 |
2 917.74 |
2 462.16 |
2 655.03 |
2 663.61 |
3 134.91 |
3 620.64 |
3 620.87 |
3.18 |
|
|
EV, млрд $
|
|
|
|
|
8 845.51 |
8 224.18 |
22 651.26 |
18 976.51 |
1 920.09 |
69.78 |
-14 673.4 |
-14 698.58 |
-17 772.63 |
-21 870.84 |
32 446.22 |
40 063.21 |
72 777.94 |
60 496 |
60 838.42 |
55 730.77 |
65 221.09 |
-29 066 538.8 |
82 672.09 |
93.15 |
|
|
EBIT, млрд $
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
7 345.35 |
8 300.48 |
7 458.11 |
7 367 |
10 844.98 |
5 857.52 |
-0.1269 |
|
|
EBITDA, млрд $
|
|
3 287.98 |
4 677.24 |
6 672.82 |
7 074.59 |
7 192.42 |
10 785.4 |
12 001.61 |
9 647.43 |
10 876.54 |
4 480.3 |
10 251.17 |
8 838 |
8 341.81 |
7 777.44 |
7 411.21 |
7 974.91 |
7 580.84 |
8 828.64 |
8 057.51 |
8 071.08 |
3 620.87 |
9 102.65 |
0.7348 |
|
|
FCF, млрд $
|
|
816.79 |
640.77 |
1 454.23 |
2 779.88 |
130.61 |
2 326.52 |
3 492.65 |
1 328.57 |
0.0061 |
873.26 |
8 661.26 |
-1 547.93 |
-2 325.76 |
2 712.83 |
3 456.22 |
754.89 |
-5 163.65 |
5 139.82 |
-3 939.95 |
7 947.86 |
6 889.64 |
12 873.36 |
9.7 |
|
|
Операционный денежный поток, млрд $
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
1 021.33 |
-4 929.59 |
5 599.47 |
-3 439.15 |
8 642.2 |
7 472 835.47 |
7 471 269.89 |
10.22 |
|
|
Баланс стоимость, млрд $
|
0.1659 |
1 076.85 |
1 246.53 |
2 372.61 |
3 911.86 |
4 908.45 |
6 805.05 |
7 709.9 |
8 621.92 |
11 032.26 |
10 829.72 |
12 499.26 |
14 194.16 |
15 869.78 |
17 689.13 |
18 640.04 |
20 790.6 |
27 865.05 |
30 557.77 |
34 373.11 |
36 885.86 |
47 674 892.29 |
47 674 892.29 |
36.16 |
|
|
Операционная прибыль, млрд $
|
0.3068 |
919.85 |
575.26 |
2 299.57 |
2 668.66 |
2 018.18 |
3 084.76 |
2 175.63 |
1 567.55 |
3 088.75 |
5.06 |
3 221.49 |
2 637.58 |
2 654.81 |
2 973.14 |
3 108.64 |
3 828.68 |
7 345.35 |
8 300.48 |
7 458.11 |
7 367 |
10 844.98 |
8 501.75 |
44.6 |
|
|
Операционные расходы, млрд $
|
|
|
|
|
7.43 |
11.53 |
14.85 |
13.57 |
14.36 |
15.89 |
12.02 |
10.38 |
9.87 |
10.27 |
12.61 |
12.91 |
12.64 |
7 175.01 |
10 149.8 |
9 928.29 |
9 118.16 |
10 975.01 |
1 972.76 |
5.8 |
|
|
CAPEX, млрд $
|
|
204.22 |
224.29 |
215.27 |
184.96 |
428.38 |
442.6 |
411.02 |
385.55 |
0.2831 |
470.24 |
416.63 |
448.41 |
245.11 |
257.48 |
340.96 |
266.44 |
234.06 |
459.65 |
500.8 |
694.34 |
928 255.15 |
928 760.43 |
0.5209 |
|
|
|
2019Q3 |
2019Q4 |
2020Q1 |
2020Q2 |
2020Q3 |
2020Q4 |
2021Q1 |
2021Q2 |
2021Q3 |
2021Q4 |
2022Q1 |
2022Q2 |
2022Q3 |
2022Q4 |
2023Q1 |
2023Q2 |
2023Q3 |
2023Q4 |
2024Q1 |
Среднее за 5 кварталов |
CAGR 5 |
Выручка, млрд $
|
|
|
|
|
|
|
5 379 |
5 441.21 |
5 217.06 |
4 549.66 |
4 329.58 |
4 341.4 |
4 266.91 |
3 836.57 |
4 860.27 |
3.47 |
12.46 |
9.26 |
7.07 |
|
|
Чистая прибыль, млрд $
|
1 030 |
553.94 |
920.4 |
880.92 |
1 140 |
489.39 |
1 220 |
1 280 |
1 140 |
370.44 |
1 092.26 |
1 029.9 |
1 243.71 |
254.99 |
1 412.63 |
1 220 |
0.8927 |
0.4398 |
0.3998 |
|
|
EV, млрд $
|
|
|
|
|
|
|
|
|
|
65 221.09 |
66 847.63 |
70 621.09 |
69 557.8 |
87 744.23 |
82 672.09 |
70.47 |
-8.75 |
121.09 |
97.28 |
|
|
EBIT, млрд $
|
|
|
|
|
|
|
|
|
|
1 359.57 |
2 467.31 |
2 543.92 |
3 235.53 |
0.0342 |
5 851.67 |
1.2577 |
0.6722 |
-0.0319 |
-0.0316 |
|
|
EBITDA, млрд $
|
|
|
|
|
|
|
2 585 |
2 785.48 |
2 708.43 |
1 554.2 |
2 660.63 |
2 745.07 |
3 441.96 |
254.99 |
6 137.42 |
1.4756 |
0.8927 |
0.1108 |
0.1099 |
|
|
FCF, млрд $
|
3 620 |
437.86 |
-1 750 |
5 140 |
2 860 |
604.7 |
3 760 |
-6 710 |
8 490 |
625.2 |
321.21 |
43.32 |
-2 435.38 |
-24 650 |
3 658.77 |
-635.09 |
-4.09 |
1.7306 |
1.7172 |
|
|
Операционный денежный поток, млрд $
|
|
|
|
|
|
|
-6 268.51 |
-8 203.97 |
6 386.09 |
883.58 |
502.22 |
214.97 |
-2 282.76 |
7 472 835.47 |
3 819.08 |
5.66 |
-4.04 |
1.87 |
1.8555 |
|
|
Баланс стоимость, млрд $
|
|
|
|
|
|
|
28 123.61 |
29 337.74 |
30 250.29 |
36 885.86 |
36 952.96 |
36 931.19 |
37 828.44 |
47 674 892.29 |
53 635.68 |
39.43 |
40.15 |
36.44 |
36.16 |
|
|
Операционная прибыль, млрд $
|
3 760 |
532.15 |
-1 690 |
5 190 |
2 950 |
676.84 |
3 810 |
-6 660 |
8 570 |
1 359.57 |
2 467.31 |
2 543.92 |
3 235.53 |
254.99 |
5 851.67 |
-569.54 |
0.8927 |
9.26 |
8.82 |
|
|
Операционные расходы, млрд $
|
|
|
|
|
|
|
|
|
|
2 398.86 |
2 207.89 |
2 315.47 |
2 662.53 |
2.69 |
1 965.07 |
1.2584 |
-11.57 |
1.7893 |
1.7754 |
|
|
CAPEX, млрд $
|
|
|
|
|
|
|
53.87 |
55.91 |
235.96 |
258.37 |
181.01 |
171.65 |
152.62 |
928 255.15 |
160.31 |
0.1027 |
0.0491 |
0.1394 |
0.1383 |
|
|
Денежный поток Денежный поток поквартально
Бухгалтерский баланс
Отчетность Годовая
Квартальная
|
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
|
0.6444 |
407.07 |
2 418.03 |
2 574.03 |
3 028.72 |
2 304.96 |
4 676.28 |
4 325.44 |
7 850.8 |
8 067.92 |
14 730.93 |
14 751.28 |
17 826.41 |
21 892.54 |
23 238.6 |
20 348.21 |
23 827.29 |
14 430.34 |
23 093.71 |
26 952.45 |
23 033.44 |
29 066 551.09 |
36 278.34 |
25.91 |
|
|
Short Term Investments
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
29.11 |
45.11 |
44.3 |
49.26 |
61 026.21 |
84 812.99 |
65.68 |
|
|
Total Receivables
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
7.25 |
9.1 |
11.4 |
11.65 |
14 170.33 |
15.26 |
15.26 |
|
|
Товарно материальные запасы
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
36.6 |
44.56 |
41.95 |
55.4 |
0.638 |
0.638 |
|
|
Амортизация, млрд
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
0.2299 |
0.5156 |
0.5852 |
0.6874 |
-7.05 |
0.8685 |
0.8618 |
|
|
Total Current Assets
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
50.46 |
76.76 |
82.02 |
83.41 |
28 682.93 |
48.56 |
48.18 |
|
|
Чистые активы, млрд
|
2.47 |
3.03 |
4.62 |
7.48 |
10.04 |
12.22 |
19.21 |
13.95 |
17.81 |
20.1 |
21.06 |
24.75 |
26.1 |
0.0245 |
30 839.66 |
31 109.7 |
32 819.14 |
51 808.49 |
78 813.24 |
84 214.8 |
85 637.11 |
29 449 825.54 |
61 123 709.41 |
4 127.58 |
|
|
Активы, млрд
|
42.56 |
64 782.83 |
142 983.78 |
138 641.7 |
153 472.09 |
167 239.03 |
221 747.32 |
260 973.13 |
254 909.92 |
270 032.59 |
288 117.48 |
300 848.49 |
311 296.84 |
338 021.8 |
370 539.62 |
395 680.32 |
426 305.66 |
357 754.26 |
430 872.8 |
472 066.75 |
505 541.73 |
662 577 217.27 |
665 226 488.5 |
503.1 |
|
|
Short Term Debt
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
0.0659 |
0.0542 |
0.0322 |
46.08 |
57.78 |
57.34 |
|
|
Long Term Debt
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
63.81 |
77.11 |
79.37 |
84.84 |
111 538.45 |
110 415.32 |
91.5 |
|
|
Задолженность, млрд
|
40.09 |
61 232.53 |
138 066.44 |
132 394.96 |
145 301.16 |
157 565.84 |
204 616.09 |
243 008.99 |
234 360.53 |
246 824.39 |
261 258.68 |
272 068.67 |
281 437.18 |
307 506.9 |
338 729.99 |
363 935.34 |
392 603.12 |
329 889.2 |
398 168.2 |
435 909.61 |
466 903.06 |
614 902 324.97 |
617 551 596.21 |
465.05 |
|
|
Чистый долг, млрд
|
-0.6444 |
-402.05 |
9 341.55 |
8 026.03 |
8 831.43 |
8 208.05 |
22 629.88 |
18 952.32 |
1 909.31 |
51.7 |
-14 696.63 |
-14 714.75 |
-17 790.88 |
-21 892.51 |
32 427.08 |
40 047.29 |
72 760.1 |
60 482.78 |
60 824.71 |
55 718.83 |
65 207.78 |
-29 066 551.09 |
82 672.08 |
78.32 |
|
|
Долг, млрд
|
|
5.02 |
11 759.58 |
10 600.06 |
11 860.15 |
10 513.01 |
27 306.17 |
23 277.76 |
9 760.1 |
8 119.62 |
34.3 |
36.53 |
35.53 |
0.0313 |
55 665.68 |
60 395.5 |
27 586.61 |
74 913.12 |
83 918.42 |
82 671.28 |
88 241.22 |
157 710 |
105.05 |
104.24 |
|
|
|
2021Q1 |
2021Q2 |
2021Q3 |
2021Q4 |
2022Q1 |
2022Q2 |
2022Q3 |
2022Q4 |
2023Q1 |
2023Q2 |
2023Q3 |
2023Q4 |
2024Q1 |
Среднее за 5 кварталов |
CAGR 5 |
Наличность, млрд
|
|
26 421.48 |
31 317.23 |
23 033.44 |
22 365.16 |
23 859.75 |
29 605.57 |
30 261.8 |
36 278.34 |
27.87 |
23.01 |
-16.02 |
25.91 |
|
|
Short Term Investments
|
|
|
|
|
51.04 |
50.52 |
49.57 |
61 026.21 |
84 812.99 |
62.98 |
64.69 |
65.68 |
65.68 |
|
|
Total Receivables
|
|
|
|
|
0.0106 |
0.0171 |
0.0202 |
14 170.33 |
14 285.32 |
0.0232 |
0.0459 |
12.4 |
15.26 |
|
|
Товарно материальные запасы
|
|
|
|
|
|
|
37.08 |
31.34 |
44.07 |
32.49 |
31.98 |
|
0.638 |
|
|
Амортизация, млрд
|
|
|
|
|
|
0.1964 |
0.2015 |
0.2158 |
281.94 |
0.224 |
0.2253 |
0.1427 |
0.1416 |
|
|
Total Current Assets
|
|
|
|
|
72.83 |
73.77 |
78.42 |
104 569.56 |
104 762.17 |
90.87 |
23.01 |
48.56 |
48.18 |
|
|
Чистые активы, млрд
|
44 508.55 |
46 224.42 |
47 165.86 |
85 637.11 |
74 778.87 |
75 745.77 |
80 518.88 |
61 123 709.41 |
3 978.78 |
2.88 |
2.96 |
|
|
|
|
Активы, млрд
|
618 737 |
626 043.05 |
638 655.17 |
503 788.91 |
520 028.67 |
532 898.59 |
543 032.39 |
665 226 488.5 |
688 194.75 |
501.46 |
516.73 |
507.02 |
503.1 |
|
|
Short Term Debt
|
|
|
|
|
|
|
9.53 |
46.08 |
46.17 |
10.01 |
12.9 |
57.78 |
57.34 |
|
|
Long Term Debt
|
|
|
|
|
85.51 |
90.66 |
95.06 |
111 538.45 |
110 415.32 |
82.63 |
90.08 |
91.5 |
|
|
|
Задолженность, млрд
|
574 228.44 |
577 576.66 |
589 239.43 |
466 903.06 |
481 393.82 |
494 135.22 |
503 369.69 |
617 551 596.21 |
634 559.07 |
85.35 |
87.1 |
468.67 |
465.05 |
|
|
Чистый долг, млрд
|
|
82 036.61 |
77 269.03 |
65 207.78 |
66 833.43 |
70 608.77 |
69 547.87 |
87 744.22 |
82 672.08 |
57.07 |
-23.01 |
121.07 |
78.32 |
|
|
Долг, млрд
|
103 657.54 |
108 458.09 |
108 586.26 |
88 241.22 |
89 198.59 |
94 468.52 |
99 153.44 |
118 006.02 |
114 404.59 |
84.94 |
90.56 |
105.05 |
104.24 |
|
|
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, %
|
6243.54 |
18933.19 |
17140.65 |
11479.69 |
10049.91 |
10614.8 |
6366.07 |
13.36 |
13.28 |
8.86 |
6.79 |
7.08 |
7.64 |
8.86 |
9.15 |
9.21 |
9.09 |
8.2 |
8.8 |
0.0152 |
0.0152 |
|
8.9 |
10.02 |
|
|
ROA, %
|
0.2 |
1.02 |
1.12 |
0.84 |
0.87 |
0.57 |
0.44 |
1.08 |
1.11 |
0.75 |
0.59 |
0.61 |
0.64 |
0.71 |
0.71 |
0.7141 |
0.6733 |
0.59 |
0.6413 |
0.0011 |
0.0011 |
|
0.6388 |
3.94 |
|
|
ROIC, %
|
2122.95 |
5940.14 |
6034.78 |
3779.14 |
3503.29 |
2219.23 |
1813.45 |
3746.19 |
7.13 |
4055.73 |
3286.37 |
3653248.02 |
2.68 |
3.03 |
2.92 |
|
|
|
|
|
|
|
|
7.49 |
|
|
ROS, %
|
102.01 |
112.4 |
108.41 |
88.53 |
100.59 |
107.53 |
81.82 |
85.72 |
42.65 |
78.85 |
68.61 |
62.4 |
55.8 |
52.99 |
52.9 |
59.26 |
51.8 |
45.83 |
43.22 |
33.82 |
20.53 |
12.01 |
12.01 |
265.47 |
|
|
ROCE, %
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
2.1 |
1.9691 |
1.619 |
1.4896 |
0.0016 |
0.8511 |
|
-0.0402 |
7.04 |
|
|
Рентаб EBITDA, %
|
42.37 |
48.79 |
115.79 |
95.37 |
108.79 |
115.95 |
88.35 |
90.77 |
45.58 |
81.28 |
71.25 |
64.91 |
57.88 |
54.91 |
54.64 |
61.17 |
55.41 |
50.05 |
47.35 |
20.54 |
54.26 |
|
2.78 |
283.08 |
|
|
Чистая рентаб, %
|
7.98 |
25.89 |
28.16 |
18.6 |
19.47 |
14.31 |
10.38 |
23.74 |
31.54 |
18.42 |
15.34 |
16.19 |
17.62 |
20.56 |
19.99 |
19.87 |
16.66 |
16.55 |
18.39 |
20.54 |
21.59 |
|
12 |
272.26 |
|
|
Operation Margin, %
|
15.89 |
42.01 |
43.68 |
26.76 |
31.11 |
21.02 |
14.36 |
25.78 |
0.05 |
25.54 |
21.26 |
20.66 |
22.12 |
23.03 |
26.23 |
|
|
|
|
|
61.54 |
168.49 |
168.49 |
275.02 |
|
|
Чистая процентная маржа, %
|
|
|
|
|
|
|
|
23.74 |
31.54 |
17.62 |
14.6 |
15.48 |
16.9 |
20.15 |
19.87 |
19.61 |
16.26 |
15.96 |
17.86 |
|
|
|
18.61 |
25.27 |
|
|
Доходность FCF, %
|
|
|
19741.89 |
809.99 |
10886.22 |
14437.21 |
12322.78 |
33800.41 |
3759.61 |
53569.95 |
-8483.32 |
-10736.68 |
14170.04 |
21707.64 |
4231.13 |
|
|
|
|
|
|
|
|
|
|
|
|
2021Q1 |
2021Q2 |
2021Q3 |
2021Q4 |
2022Q1 |
2022Q2 |
2022Q3 |
2022Q4 |
2023Q1 |
2023Q2 |
2023Q3 |
2023Q4 |
2024Q1 |
Среднее по отрасли |
Среднее за 5 кварталов |
CAGR 5 |
ROE, %
|
2.78 |
2.84 |
2.47 |
1.0349 |
3 |
2.8 |
3.36 |
0.0043 |
7.54 |
0.0038 |
2.32 |
0.9743 |
1.0693 |
10.02 |
|
|
ROA, %
|
0.1948 |
0.2011 |
0.1764 |
0.0741 |
0.2134 |
0.1956 |
0.2312 |
7.7E-5 |
0.2081 |
0.000282 |
0.1744 |
0.0728 |
0.0795 |
3.94 |
|
|
ROCE, %
|
|
|
|
0.4966 |
0.8914 |
0.9021 |
1.1305 |
2.1E-5 |
1.7393 |
0.0004 |
0.1919 |
-0.0082 |
-0.0092 |
7.04 |
|
|
Рентаб EBITDA, %
|
48.06 |
51.19 |
51.91 |
34.16 |
61.45 |
63.23 |
80.67 |
6.65 |
126.28 |
42.52 |
7.16 |
1.56 |
1.56 |
283.08 |
|
|
Чистая рентаб, %
|
22.16 |
23.01 |
21.38 |
8.14 |
25.23 |
23.72 |
29.15 |
6.65 |
29.06 |
26.43 |
7.16 |
4.75 |
5.66 |
272.26 |
|
|
Остальное
Отчетность Годовая
Квартальная
|
2017 |
2018 |
2019 |
2020 |
2021 |
2022 |
2023 |
LTM |
CAGR 5 |
Чист. проц. доходы, млрд
|
11798.65 |
10586.16 |
12251.33 |
11523.33 |
11484.51 |
15684.49 |
10875.76 |
19.28 |
|
Расходы на обслуживание долга
|
3955.7 |
3893.92 |
4655.66 |
3814.85 |
3084.72 |
5962.9 |
3598.6 |
12.19 |
|
Персонал, чел
|
|
|
|
|
153 |
189 |
|
|
|
|
2021Q1 |
2021Q2 |
2021Q3 |
2021Q4 |
2022Q1 |
2022Q2 |
2022Q3 |
2022Q4 |
2023Q1 |
2023Q2 |
2023Q3 |
2023Q4 |
2024Q1 |
CAGR 5 |
Чист. проц. доходы, млрд
|
3523 |
3603.12 |
3691.65 |
3047.19 |
3245.93 |
3568.83 |
4061 |
4.84 |
6608.35 |
5.05 |
12.46 |
5.27 |
|
|
Расходы на обслуживание долга
|
966 |
928.64 |
966.57 |
852.79 |
976.89 |
1145.38 |
1564.44 |
88.1 |
3988.76 |
3.05 |
3.19 |
0.9439 |
3.24 |
|