Country Garden Holdings Financial Statements (CTRYF)

Country Garden Holdingssmart-lab.ru   FY2023Q2 FY2023Q4 FY2024Q2 FY2024Q4 FY2025Q2   LTM ?
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