Country Garden Holdings Financial Statements (CTRYF)
|
|
|
|
Report date
|
|
|
30.06.2023 |
31.12.2023 |
30.06.2024 |
31.12.2024 |
30.06.2025 |
|
30.06.2025 |
|
Currency
|
|
|
CNY |
CNY |
CNY |
CNY |
CNY |
|
CNY |
|
|
Revenue, bln rub |
? |
|
236 484 |
164 531 |
102 102 |
150 654 |
72 570 |
|
489 857 |
|
Operating Income, bln rub |
|
|
-43 351 |
-118 595 |
-9 025 |
-8 673 |
-1 489 |
|
-137 781 |
|
EBITDA, bln rub |
? |
|
-17 254 |
-140 946 |
-7 020 |
-10 135 |
-1 545 |
|
-159 646 |
|
Net profit, bln rub |
? |
|
-24 466 |
-153 934 |
-12 842 |
-19 993 |
-2 610 |
|
-189 379 |
|
|
OCF, bln rub |
? |
|
6 006 |
-82 139 |
-185.0 |
-3 095 |
-444.0 |
|
-85 863 |
|
CAPEX, bln rub |
? |
|
0.277 |
924.7 |
24.0 |
17.0 |
0.000 |
|
965.7 |
|
FCF, bln rub |
? |
|
5 067 |
-82 125 |
-209.0 |
-3 112 |
-444.0 |
|
-85 890 |
|
Dividend payout, bln rub
|
|
|
0.000 |
0.000 |
0.000 |
0.000 |
0.000 |
|
0.000 |
|
|
Ordinary share dividend yield, %
|
|
|
|
|
|
0.00% |
0.00% |
|
0.00% |
|
Dividend payout ratio, %
|
|
|
0.00% |
0.00% |
0.00% |
0.00% |
0.00% |
|
0 |
|
|
OPEX, bln rub |
|
|
17 997 |
50 340 |
7 321 |
8 690 |
605.4 |
|
66 956 |
|
Cost of production, bln rub |
|
|
261 838 |
232 786 |
103 806 |
150 637 |
79 027 |
|
566 256 |
|
R&D, bln rub |
|
|
735.7 |
668.3 |
253.0 |
48.0 |
43.0 |
|
1 012 |
|
Interest expenses, bln rub |
|
|
2 444 |
2 759 |
2 095 |
5 214 |
351.7 |
|
10 419 |
|
|
Assets, bln rub |
|
|
1 618 529 |
1 292 992 |
1 209 508 |
1 035 843 |
909 328 |
|
909 328 |
|
Net Assets, bln rub |
? |
|
155 061 |
25 947 |
13 911 |
-7 185 |
-26 072 |
|
-26 072 |
|
Debt, bln rub |
|
|
258 507 |
251 653 |
251 674 |
256 004 |
257 006 |
|
257 006 |
|
Cash, bln rub |
|
|
112 767 |
18 818 |
17 192 |
15 063 |
13 026 |
|
13 026 |
|
Net debt, bln rub |
|
|
145 740 |
232 835 |
234 482 |
240 941 |
243 980 |
|
243 980 |
|
|
Ordinary share price, rub |
|
|
|
|
|
0.180 |
0.001 |
|
0.024 |
|
Number of ordinary shares, mln |
|
|
27 336 |
27 468 |
27 917 |
27 705 |
27 649 |
|
27 649 |
|
|
Market cap, bln rub |
|
|
0 |
0 |
0 |
4 987 |
17 |
|
657 |
|
EV, bln rub |
? |
|
145 740 |
232 835 |
234 482 |
245 928 |
243 997 |
|
244 637 |
|
Book value, bln rub |
|
|
153 505 |
25 947 |
13 065 |
-7 185 |
-26 767 |
|
-26 767 |
|
|
EPS, rub |
? |
|
-0.90 |
-5.60 |
-0.46 |
-0.72 |
-0.09 |
|
-6.85 |
|
FCF/share, rub |
|
|
0.19 |
-2.99 |
-0.01 |
-0.11 |
-0.02 |
|
-3.11 |
|
BV/share, rub |
|
|
5.62 |
0.94 |
0.47 |
-0.26 |
-0.97 |
|
-0.97 |
|
|
EBITDA margin, % |
? |
|
-7.30% |
-85.7% |
-6.88% |
-6.73% |
-2.13% |
|
-32.6% |
|
Net margin, % |
? |
|
-10.3% |
-93.6% |
-12.6% |
-13.3% |
-3.60% |
|
-38.7% |
|
FCF yield, % |
? |
|
|
|
|
-1 612% |
-517 735% |
|
-13 080% |
|
ROE, % |
? |
|
-12.1% |
-710.4% |
-1 422% |
2 940% |
726.4% |
|
726.4% |
|
ROA, % |
? |
|
-1.16% |
-14.3% |
-16.4% |
-20.4% |
-20.8% |
|
-20.8% |
|
|
P/E |
? |
|
0.00 |
0.00 |
0.00 |
-0.02 |
0.00 |
|
0.00 |
|
P/FCF |
|
|
0.00 |
0.00 |
0.00 |
-0.06 |
0.00 |
|
-0.01 |
|
P/S |
? |
|
0.00 |
0.00 |
0.00 |
0.01 |
0.00 |
|
0.00 |
|
P/BV |
? |
|
0.00 |
0.00 |
0.00 |
-0.69 |
0.00 |
|
-0.02 |
|
EV/EBITDA |
? |
|
8.38 |
-1.51 |
-1.41 |
-1.40 |
-1.53 |
|
-1.53 |
|
Debt/EBITDA |
|
|
8.38 |
-1.51 |
-1.41 |
-1.37 |
-1.53 |
|
-1.53 |
|
|
R&D/CAPEX, % |
|
|
266 059% |
72.3% |
1 054% |
282.4% |
|
|
104.8% |
|
|
CAPEX/Revenue, % |
|
|
0.00% |
0.56% |
0.02% |
0.01% |
0.00% |
|
0.20% |
|
| Country Garden Holdings shareholders |