China Everbright Water Limited
HKEX:1857.HK
1.5 (HKD) • At close November 5, 2024
Overzicht | Financiële gegevens
Cijfers zijn in miljoenen (behalve de cijfers per aandeel en de ratio's) HKD.
2024 Q2 | 2024 Q1 | 2023 Q4 | 2023 Q3 | 2023 Q2 | 2023 Q1 | 2022 Q4 | 2022 Q3 | 2022 Q2 | 2022 Q1 | 2021 Q4 | 2021 Q3 | 2021 Q2 | 2021 Q1 | 2020 Q4 | 2020 Q3 | 2020 Q2 | 2020 Q1 | 2019 Q4 | 2019 Q3 | 2019 Q2 | 2019 Q1 | 2018 Q4 | 2018 Q3 | 2018 Q2 | 2018 Q1 | 2017 Q4 | 2017 Q3 | 2017 Q2 | 2017 Q1 | 2016 Q4 | 2016 Q3 | 2016 Q2 | 2016 Q1 | 2015 Q4 | 2015 Q3 | 2015 Q2 | 2015 Q1 | 2014 Q4 | 2014 Q3 | 2014 Q2 | 2014 Q1 | 2013 Q4 | 2013 Q3 | 2013 Q2 | 2013 Q1 | 2012 Q4 | 2012 Q3 | 2012 Q2 | 2012 Q1 | 2011 Q4 | 2011 Q3 | 2011 Q2 | 2011 Q1 | 2010 Q4 | 2010 Q3 | 2010 Q2 | 2010 Q1 | 2009 Q4 | 2009 Q3 | |
---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
Omzet
| 1,676.298 | 1,676.298 | 1,811.342 | 1,811.342 | 1,541 | 1,541 | 1,624.514 | 1,624.514 | 3,425.029 | 1,739.47 | 3,822.058 | 1,899.718 | 3,087.518 | 1,556.468 | 3,648.596 | 1,771.603 | 2,122.8 | 1,060.043 | 1,691.302 | 1,374.105 | 1,171.908 | 1,313.458 | 1,371.332 | 1,036.511 | 1,319.368 | 1,041.107 | 1,202.727 | 746.136 | 868.717 | 774.053 | 614.808 | 553.492 | 668.497 | 657.24 | 458.853 | 410.153 | 509.818 | 436.326 | 292.761 | 164.58 | 78.436 | 157.121 | 253.207 | 169.629 | 180.969 | 100.361 | 71.218 | 110.221 | 218.397 | 80.742 | 75.741 | 91.533 | 178.125 | 56.871 | 55.866 | 57.486 | 139.212 | 87.26 | 74.775 | 110.029 |
Kosten van de omzet
| 1,041.681 | 1,041.681 | 1,105.021 | 1,105.021 | 836.13 | 836.13 | 952.503 | 952.503 | 2,223.97 | 1,129.488 | 2,250.719 | 1,118.699 | 1,858.088 | 936.692 | 2,290.479 | 1,112.159 | 1,240.024 | 619.219 | 1,181.207 | 911.844 | 678.242 | 887.039 | 908.169 | 663.926 | 892.945 | 679.5 | 823.602 | 448.984 | 574.189 | 514.271 | 395.937 | 330.723 | 440.85 | 420.875 | 268.915 | 219.1 | 284.224 | 218.687 | 135.446 | 99.49 | 61.783 | 86.423 | 154.58 | 91.61 | 104.964 | 50.181 | 35.028 | 70.114 | 107.263 | 43.846 | 41.081 | 56.514 | 62.783 | 138.391 | 21.064 | 14.954 | 163.25 | 45.58 | 37.063 | 67.928 |
Brutowinst
| 634.617 | 634.617 | 706.321 | 706.321 | 704.871 | 704.871 | 672.012 | 672.012 | 1,201.059 | 609.982 | 1,571.338 | 781.019 | 1,229.43 | 619.776 | 1,358.117 | 659.444 | 882.777 | 440.824 | 510.095 | 462.261 | 493.666 | 426.419 | 463.163 | 372.585 | 426.423 | 361.607 | 379.125 | 297.152 | 294.528 | 259.782 | 218.871 | 222.769 | 227.647 | 236.365 | 189.938 | 191.053 | 225.594 | 217.639 | 157.315 | 65.09 | 16.653 | 70.698 | 98.627 | 78.018 | 76.005 | 50.18 | 36.19 | 40.106 | 111.134 | 36.895 | 34.661 | 35.019 | 115.343 | -81.52 | 34.802 | 42.532 | -24.038 | 41.681 | 37.711 | 42.1 |
Brutowinstmarge
| 0.379 | 0.379 | 0.39 | 0.39 | 0.457 | 0.457 | 0.414 | 0.414 | 0.351 | 0.351 | 0.411 | 0.411 | 0.398 | 0.398 | 0.372 | 0.372 | 0.416 | 0.416 | 0.302 | 0.336 | 0.421 | 0.325 | 0.338 | 0.359 | 0.323 | 0.347 | 0.315 | 0.398 | 0.339 | 0.336 | 0.356 | 0.402 | 0.341 | 0.36 | 0.414 | 0.466 | 0.442 | 0.499 | 0.537 | 0.395 | 0.212 | 0.45 | 0.39 | 0.46 | 0.42 | 0.5 | 0.508 | 0.364 | 0.509 | 0.457 | 0.458 | 0.383 | 0.648 | -1.433 | 0.623 | 0.74 | -0.173 | 0.478 | 0.504 | 0.383 |
Onderzoek- en ontwikkelingskosten
| 10.824 | 10.824 | 15.705 | 15.705 | 10.565 | 10.565 | 14.676 | 14.676 | 21.289 | 10.812 | 30.389 | 15.105 | 19.726 | 9.944 | 33.78 | 16.402 | 15.197 | 7.589 | 41.112 | 0 | 13.231 | 0 | 46.458 | 0 | 10.057 | 0 | 20.868 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | -3.129 | 1.383 | 0.832 | 0.914 |
Algemene en administratieve kosten
| 113.686 | 113.686 | 55.382 | 55.382 | 140.473 | 140.473 | 68.541 | 68.541 | 153.768 | 153.768 | 207.054 | 207.054 | 124.873 | 124.873 | 136.857 | 136.857 | 82.124 | 82.124 | 151.403 | 131.78 | 118.594 | 74.725 | 192.163 | 114.49 | 74.712 | 58.199 | 114.694 | 56.804 | 69.501 | 46.022 | 95.683 | 64.025 | 70.397 | 68.145 | 62.773 | 49.859 | 45.245 | 45.774 | 26.104 | 42.138 | 33.674 | 52.395 | 26.644 | 16.982 | 23.222 | 12.65 | 17.027 | 14.984 | 46.867 | 14.862 | 13.447 | 17.019 | 52.764 | 19.966 | 15.223 | 20.502 | 22.642 | 15.555 | 9.882 | 15.852 |
Verkoop- en marketingkosten
| 0 | 0 | 301.005 | 98.514 | 163.359 | 0 | 252.477 | 2.094 | 98.65 | 0 | 183.494 | 1.418 | 95.303 | 0 | 124.048 | 1.797 | 64.934 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0.329 | 0 | 0 | 0 | 1.253 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | -1.274 | 0.425 | 0.299 | 0.551 |
Verkoop-, algemene en administratieve kosten
| 113.686 | 113.686 | 153.895 | 153.895 | 140.473 | 140.473 | 186.086 | 186.086 | 252.418 | 153.768 | 390.548 | 208.472 | 220.176 | 124.873 | 260.905 | 138.654 | 147.057 | 82.124 | 151.403 | 131.78 | 118.594 | 74.725 | 192.163 | 114.49 | 74.712 | 58.199 | 114.694 | 56.804 | 69.501 | 46.022 | 95.683 | 64.025 | 70.397 | 68.145 | 62.773 | 49.859 | 45.245 | 45.774 | 26.433 | 42.138 | 33.674 | 52.395 | 27.897 | 16.982 | 23.222 | 12.65 | 17.027 | 14.984 | 46.867 | 14.862 | 13.447 | 17.019 | 52.764 | 19.966 | 15.223 | 20.502 | 21.368 | 15.98 | 10.181 | 16.403 |
Overige kosten
| 0 | 0 | 2.302 | 0 | 19.292 | 0 | 8.405 | 0 | 11.55 | 0 | 6.051 | 0 | 3.282 | 0 | 17.372 | 0 | 27.928 | 0 | -21.551 | -14.784 | -18.406 | 25.486 | -124.839 | 24.602 | 38.884 | 34.431 | -95.46 | 39.181 | 32.729 | 27.888 | -82.405 | 38.241 | 27.4 | 30.703 | -18.728 | 8.111 | 13.069 | 9.035 | 0 | 21.829 | -6.88 | 6.838 | 3.27 | 3.964 | -14.707 | 17.482 | 3.173 | 0 | 0 | 2.857 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 |
Bedrijfskosten
| 124.51 | 124.51 | 187.277 | 187.277 | 127.51 | 127.51 | 196.276 | 196.276 | 262.157 | 143.722 | 414.886 | 222.89 | 236.62 | 127.305 | 277.313 | 130.726 | 134.327 | 62.37 | 129.852 | 116.996 | 100.188 | 74.725 | 67.324 | 114.49 | 74.712 | 58.199 | -10.777 | 56.804 | 69.501 | 46.022 | -17.642 | 64.025 | 70.397 | 68.145 | -19.496 | 49.859 | 45.245 | 45.774 | 34.296 | 43.13 | 39.366 | 194.529 | 34.132 | 21.705 | 56.225 | 14.478 | -6.564 | 10.916 | 70.593 | 18.12 | 11.824 | -3.313 | 290.739 | 15.62 | 4.735 | 27.84 | 47.974 | 17.363 | -18.081 | 46.411 |
Bedrijfsresultaat
| 510.107 | 510.107 | 526.157 | 526.157 | 564.398 | 564.398 | 460.438 | 460.438 | 938.903 | 456.214 | 1,156.453 | 572.548 | 992.81 | 494.903 | 1,080.804 | 520.79 | 748.45 | 358.701 | 384.559 | 353.284 | 403.239 | 382.638 | 320.407 | 286.129 | 391.733 | 337.839 | 301.145 | 279.529 | 257.756 | 241.648 | 154.51 | 196.985 | 184.65 | 198.923 | 190.706 | 149.305 | 193.418 | 180.9 | 130.888 | 43.789 | -29.313 | -116.993 | 67.765 | 60.277 | 63.278 | 53.184 | 45.927 | 29.247 | 151.429 | 21.632 | 22.933 | 38.361 | -176.011 | -96.071 | 34.019 | 16.366 | 310.068 | 23.051 | 28.576 | -4.151 |
Bedrijfsresultaat ratio
| 0.304 | 0.304 | 0.29 | 0.29 | 0.366 | 0.366 | 0.283 | 0.283 | 0.274 | 0.262 | 0.303 | 0.301 | 0.322 | 0.318 | 0.296 | 0.294 | 0.353 | 0.338 | 0.227 | 0.257 | 0.344 | 0.291 | 0.234 | 0.276 | 0.297 | 0.324 | 0.25 | 0.375 | 0.297 | 0.312 | 0.251 | 0.356 | 0.276 | 0.303 | 0.416 | 0.364 | 0.379 | 0.415 | 0.447 | 0.266 | -0.374 | -0.745 | 0.268 | 0.355 | 0.35 | 0.53 | 0.645 | 0.265 | 0.693 | 0.268 | 0.303 | 0.419 | -0.988 | -1.689 | 0.609 | 0.285 | 2.227 | 0.264 | 0.382 | -0.038 |
Totaal overige inkomsten en kosten netto
| -102.453 | -102.453 | -145.7 | -145.7 | -130.583 | -130.583 | -121.766 | -121.766 | -270.561 | -111.049 | -244.732 | -120.26 | -210.92 | -103.244 | -157.792 | -71.506 | -164.993 | -66.342 | -51.683 | -94.247 | -91.961 | -90.75 | -79.337 | -76.418 | -71.022 | -57.592 | -67.129 | -63.59 | -49.149 | -55.605 | -45.567 | -56.244 | -50.371 | -45.41 | -33.28 | -14.475 | -33.32 | -37.124 | -38.63 | -23.539 | -24.08 | -21.636 | -20.97 | -18.699 | -16.68 | -13.19 | -15.348 | -13.466 | -34.328 | -11.784 | -11.115 | -10.493 | -33.357 | -186.438 | -8.69 | -11.297 | -33.827 | -28.496 | -14.982 | -23.864 |
Inkomen voor belasting
| 407.654 | 407.654 | 380.457 | 380.457 | 433.816 | 433.816 | 338.673 | 338.673 | 668.341 | 345.166 | 911.721 | 452.288 | 781.89 | 391.659 | 923.012 | 449.284 | 583.457 | 292.359 | 332.876 | 259.037 | 311.278 | 291.888 | 241.07 | 209.711 | 320.711 | 280.247 | 234.016 | 215.939 | 208.607 | 186.043 | 108.943 | 140.741 | 134.279 | 153.513 | 157.426 | 134.83 | 160.098 | 143.776 | 92.258 | 20.251 | -53.393 | -138.63 | 46.795 | 41.578 | 46.599 | 39.995 | 30.579 | 15.781 | 117.101 | 9.849 | 11.818 | 27.868 | -209.368 | -282.508 | 25.329 | 5.07 | 276.241 | -5.445 | 13.594 | -28.015 |
Inkomen voor belasting ratio
| 0.243 | 0.243 | 0.21 | 0.21 | 0.282 | 0.282 | 0.208 | 0.208 | 0.195 | 0.198 | 0.239 | 0.238 | 0.253 | 0.252 | 0.253 | 0.254 | 0.275 | 0.276 | 0.197 | 0.189 | 0.266 | 0.222 | 0.176 | 0.202 | 0.243 | 0.269 | 0.195 | 0.289 | 0.24 | 0.24 | 0.177 | 0.254 | 0.201 | 0.234 | 0.343 | 0.329 | 0.314 | 0.33 | 0.315 | 0.123 | -0.681 | -0.882 | 0.185 | 0.245 | 0.257 | 0.399 | 0.429 | 0.143 | 0.536 | 0.122 | 0.156 | 0.304 | -1.175 | -4.968 | 0.453 | 0.088 | 1.984 | -0.062 | 0.182 | -0.255 |
Belastingkosten
| 93.87 | 93.87 | 99.917 | 99.917 | 102.539 | 102.539 | 87.003 | 87.003 | 138.91 | 70.548 | 199.907 | 99.362 | 204.5 | 103.092 | 245.868 | 119.383 | 158.358 | 79.078 | 95.125 | 60.793 | 75.41 | 79.022 | 69.417 | 45.381 | 111.046 | 89.14 | 82.78 | 75.021 | 49.978 | 56.033 | 21.936 | 42.655 | 52.856 | 47.414 | 46.337 | 42.799 | 44.197 | 39.129 | 34.086 | 3.975 | 24.462 | 1.285 | 9.116 | 3.178 | 7.146 | 0.242 | 0.032 | 0.722 | 1.809 | 0.022 | -0.078 | -0.232 | -2.252 | 0.203 | 0.173 | 0.066 | -1.755 | 2.57 | 0.551 | 1.109 |
Nettowinst
| 290.573 | 290.573 | 277.612 | 277.612 | 316.094 | 316.094 | 245.255 | 245.255 | 511.997 | 260.028 | 656.034 | 326.076 | 543.702 | 274.089 | 638.233 | 309.899 | 404.991 | 202.237 | 230.379 | 182.617 | 214.136 | 206.351 | 161.445 | 144.277 | 192.618 | 178.119 | 135.546 | 122.763 | 140.55 | 114.497 | 77.608 | 91.101 | 77.491 | 103.143 | 106.13 | 88.845 | 110.406 | 100.861 | 55.877 | 16.275 | -77.855 | -139.915 | 37.679 | 38.4 | 39.452 | 39.752 | 30.547 | 15.059 | 115.292 | 9.849 | 11.896 | 28.101 | -207.112 | -282.71 | 25.156 | 5.004 | 277.902 | -7.921 | 13.038 | -29.12 |
Nettowinstmarge
| 0.173 | 0.173 | 0.153 | 0.153 | 0.205 | 0.205 | 0.151 | 0.151 | 0.149 | 0.149 | 0.172 | 0.172 | 0.176 | 0.176 | 0.175 | 0.175 | 0.191 | 0.191 | 0.136 | 0.133 | 0.183 | 0.157 | 0.118 | 0.139 | 0.146 | 0.171 | 0.113 | 0.165 | 0.162 | 0.148 | 0.126 | 0.165 | 0.116 | 0.157 | 0.231 | 0.217 | 0.217 | 0.231 | 0.191 | 0.099 | -0.993 | -0.89 | 0.149 | 0.226 | 0.218 | 0.396 | 0.429 | 0.137 | 0.528 | 0.122 | 0.157 | 0.307 | -1.163 | -4.971 | 0.45 | 0.087 | 1.996 | -0.091 | 0.174 | -0.265 |
WPA (Winst Per Aandeel)
| 0.1 | 0.1 | 0.097 | 0.097 | 0.11 | 0.11 | 0.086 | 0.086 | 0.18 | 0.091 | 0.23 | 0.11 | 0.19 | 0.096 | 0.22 | 0.11 | 0.14 | 0.071 | 0.081 | 0.065 | 0.078 | 0.077 | 0.061 | 0.054 | 0.073 | 0.068 | 0.052 | 0.047 | 0.054 | 0.044 | 0.03 | 0.035 | 0.03 | 0.04 | 0.041 | 0.034 | 0.043 | 0.041 | 0.027 | 0.032 | -0.15 | -0.29 | 0.077 | -0.022 | 0.014 | 0.1 | 0.075 | 0.036 | 0.18 | 0.025 | 0.031 | 0.068 | -1.36 | -1.48 | 0.26 | 0.042 | 2.35 | -0.087 | 0.11 | -0.25 |
Verwaterde WPA
| 0.1 | 0.1 | 0.097 | 0.097 | 0.11 | 0.11 | 0.086 | 0.086 | 0.18 | 0.091 | 0.23 | 0.11 | 0.19 | 0.096 | 0.22 | 0.11 | 0.14 | 0.071 | 0.081 | 0.065 | 0.078 | 0.077 | 0.061 | 0.054 | 0.073 | 0.068 | 0.052 | 0.047 | 0.054 | 0.044 | 0.03 | 0.035 | 0.03 | 0.04 | 0.041 | 0.034 | 0.043 | 0.041 | 0.027 | 0.032 | -0.15 | -0.28 | 0.077 | -0.022 | 0.002 | 0.1 | 0.075 | 0.036 | 0.16 | 0.025 | 0.029 | 0.068 | -0.5 | -1.48 | 0.25 | 0.042 | 2.35 | -0.04 | 0.11 | -0.25 |
EBITDA
| 569.911 | 569.911 | 575.126 | 575.126 | 615.947 | 615.947 | 524.471 | 524.471 | 1,055.411 | 511.88 | 1,215.568 | 597.864 | 1,055.567 | 523.5 | 1,132.611 | 543.017 | 797.501 | 380.682 | 409.343 | 376.861 | 428.631 | 405.583 | 342.352 | 308.971 | 410.634 | 370.622 | 322.974 | 306.634 | 282.034 | 269.433 | 189.275 | 222.361 | 208.435 | 223.904 | 218.698 | 166.114 | 212.215 | 198.928 | 139.971 | 51.141 | -39.327 | -110.066 | 74.251 | 66.844 | 67.566 | 58.196 | 50.52 | 34.095 | 164.067 | 26.134 | 27.077 | 42.687 | -160.623 | -96.407 | 41.902 | 22.568 | 342.265 | 25.964 | 25.664 | 20.565 |
EBITDA ratio
| 0.34 | 0.34 | 0.318 | 0.318 | 0.4 | 0.4 | 0.323 | 0.323 | 0.308 | 0.294 | 0.318 | 0.315 | 0.342 | 0.336 | 0.31 | 0.307 | 0.376 | 0.359 | 0.242 | 0.274 | 0.366 | 0.309 | 0.25 | 0.298 | 0.311 | 0.356 | 0.269 | 0.411 | 0.325 | 0.348 | 0.308 | 0.402 | 0.312 | 0.341 | 0.477 | 0.405 | 0.416 | 0.456 | 0.478 | 0.311 | -0.501 | -0.701 | 0.293 | 0.394 | 0.373 | 0.58 | 0.709 | 0.309 | 0.751 | 0.324 | 0.357 | 0.466 | -0.902 | -1.695 | 0.75 | 0.393 | 2.459 | 0.298 | 0.343 | 0.187 |