Statements - Fundamenty - Všechna data pro vaši analýzu

Nástroje

Akciový screener

Kalendář zisků

Super investoři

Ostatní

Návod

IČ: 19940963

5. května 521, 501 01 Turnov

Zásady GDPR

Podmínky služby

Všechna práva vyhrazena @ 2024, Fundamenty.cz

Proudly created by draftspot.net

China Overseas Land & Investment Limited

0688.HK

Valuace

Růst

Zdraví

100

Cena

$ 11.87

+0.13 (0.99%)

Výsledovka

Rozvaha

Peněžní toky

V miliardách (HKD)

Revenue	TTM	2024	2023	2022	2021	2020	2019	2018	2017	2016	2015	2014	2013	2012
Total Revenues	389.3	185.2	202.5	180.3	242.2	185.8	163.7	164.0	164.0	158.7	160.3	131.0	82.5	64.6
Cost of Revenues	320.1	152.4	161.4	141.9	185.2	130.0	108.6	102.0	109.3	113.1	114.2	91.6	55.6	39.9
Gross Profit	69.2	32.8	41.2	38.4	57.0	55.8	55.1	62.0	54.7	45.6	46.1	39.3	26.8	24.7

Revenue	2-2025	4-2024	2-2024	4-2023	2-2023	1-2023	4-2022	3-2022	2-2022	1-2022
Total Revenues	91.2	98.3	86.9	112.9	89.0	51.0	43.3	42.2	60.8	64.1
Cost of Revenues	75.7	84.2	68.2	92.0	68.9	39.4	36.2	35.3	46.5	49.1
Gross Profit	15.5	14.1	18.7	20.9	20.1	11.5	7.1	6.9	14.3	15.0

Operating Income	TTM	2024	2023	2022	2021	2020	2019	2018	2017	2016	2015	2014	2013	2012
R&D Expenses	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
Selling General & Admin Expenses	3.5	0.0	6.9	6.5	7.0	6.1	5.4	5.3	5.8	6.6	6.0	4.0	2.8	2.0
Depreciation & Amortization	21.2	0.5	0.4	0.7	0.4	0.4	0.2	0.2	0.2	0.3	0.3	0.1	0.1	0.0
Total Operating Expenses	8.6	6.1	0.6	6.5	7.0	6.1	5.4	7.2	8.5	11.1	5.3	4.8	6.0	4.5
Operating Income	56.1	26.7	40.5	34.9	60.3	65.2	62.3	57.6	50.2	39.8	40.6	36.6	24.2	23.1

Operating Income	TTM	2-2025	4-2024	2-2024	4-2023	2-2023	1-2023	4-2022	3-2022	2-2022	1-2022
R&D Expenses	0.0	0.0	0.0	0.0	0.0	0.0	0.0	0.0	0.0	0.0
Selling General & Admin Expenses	0.0	0.0	0.0	3.5	3.4	1.9	1.8	1.8	1.9	2.0
Depreciation & Amortization	0.2	0.2	0.2	20.5	19.4	0.1	0.1	0.1	0.1	0.1
Total Operating Expenses	2.2	3.4	2.7	0.3	1.1	-0.6	-1.3	-1.3	0.1	0.1
Operating Income	12.5	10.6	16.1	16.9	17.1	9.8	5.2	5.1	11.9	12.6

Net Income	TTM	2024	2023	2022	2021	2020	2019	2018	2017	2016	2015	2014	2013	2012
Interest Income	2.2	1.6	0.0	1.4	1.3	1.1	0.9	0.2	0.2	0.3	0.0	0.3	0.5	0.2
Interest Expense	0.9	0.9	1.0	1.1	0.9	0.9	0.8	0.0	0.0	0.0	0.0	0.0	0.0	0.0
Other Expense	5.5	-0.3	0.6	7.3	15.7	21.5	16.4	11.8	13.2	17.3	10.8	7.8	9.1	6.4
IBT	61.6	26.4	41.1	36.0	63.1	69.2	65.0	69.4	63.4	57.1	51.4	44.3	33.3	29.4
Income Tax Expense	20.8	8.6	14.1	11.5	20.1	21.5	22.2	24.7	21.3	18.7	16.0	16.6	10.1	10.6
Net Income	36.9	15.6	25.6	23.3	40.2	43.9	41.6	42.9	40.8	37.0	34.6	27.2	23.0	18.7

Net Income	TTM	2-2025	4-2024	2-2024	4-2023	2-2023	1-2023	4-2022	3-2022	2-2022	1-2022
Interest Income	0.0	1.6	0.0	0.6	0.8	0.5	0.3	0.3	0.4	0.4
Interest Expense	0.0	0.9	0.0	0.0	0.0	0.0	0.0	0.0	0.0	0.0
Other Expense	1.4	-0.4	0.1	4.4	2.7	1.5	0.9	0.9	2.8	3.0
IBT	14.0	10.2	16.2	21.2	19.8	11.3	6.1	6.0	14.7	15.5
Income Tax Expense	3.7	4.0	4.7	8.4	5.6	3.2	2.2	2.1	4.4	4.7
Net Income	9.2	5.3	10.3	12.1	13.5	7.7	3.7	3.6	9.8	10.3

Per Share Data	TTM	2024	2023	2022	2021	2020	2019	2018	2017	2016	2015	2014	2013	2012
EPS	$1.10	$0.00	$2.34	$2.41	$4.50	$4.76	$4.25	$3.92	$3.72	$3.64	$3.75	$3.33	$2.82	$2.29
EPS Diluted	$1.10	$0.00	$2.34	$2.41	$4.50	$4.74	$4.25	$3.92	$3.72	$3.64	$3.75	$3.33	$2.81	$2.29
Shares Outstanding	10.9	10.9	10.9	10.9	10.9	11.0	11.0	11.0	11.0	10.2	9.2	8.2	8.2	8.2
Diluted Shares Outstanding	10.9	10.9	10.9	10.9	10.9	11.0	11.0	11.0	11.0	10.2	9.2	8.2	8.2	8.2

Per Share Data	TTM	2-2025	4-2024	2-2024	4-2023	2-2023	1-2023	4-2022	3-2022	2-2022	1-2022
EPS	$0.00	$0.00	$0.00	$1.10	$1.23	$0.70	$0.34	$0.33	$0.89	$0.94
EPS Diluted	$0.00	$0.00	$0.00	$1.10	$1.23	$0.70	$0.34	$0.33	$0.89	$0.94
Shares Outstanding	10.9	10.9	10.9	10.9	10.9	10.9	10.9	10.9	11.0	11.0
Diluted Shares Outstanding	10.9	10.9	10.9	10.9	10.9	10.9	10.9	10.9	11.0	11.0

Current Assets	TTM	2024	2023	2022	2021	2020	2019	2018	2017	2016	2015	2014	2013	2012
Cash And Equivalents	105.6	124.2	105.6	110.3	131.0	110.5	95.4	95.6	99.5	155.0	120.0	58.3	40.9	39.9
Short Term Investments	-4.7	0.0	-4.7	-5.7	-9.2	-6.3	-4.3	0.0	0.0	0.0	1.8	0.0	0.0	0.0
Total Cash & ST Investments	105.6	124.2	105.6	110.3	131.0	110.5	95.4	95.6	99.5	155.0	121.9	58.3	40.9	39.9
Accounts Receivable	4.9	15.4	0.0	0.0	0.0	0.0	0.0	0.0	0.0	0.0	0.0	0.0	0.0	0.0
Inventory	496.2	460.2	496.2	500.3	463.0	471.5	409.0	409.6	359.9	269.4	302.3	232.0	164.4	111.8
Other Current Assets	53.5	39.4	52.8	0.0	0.0	0.0	0.0	0.0	0.0	0.0	0.0	0.0	0.0	0.0
Total Current Assets	654.7	639.2	654.7	664.4	649.0	636.3	560.6	564.2	501.8	474.9	475.1	331.7	241.2	180.3

Current Assets	4-2024	2-2024	4-2023	2-2023	1-2023	4-2022	3-2022	2-2022	1-2022	4-2021
Cash And Equivalents	124.2	100.2	105.6	123.2	130.6	110.3	121.0	125.3	153.8	159.3
Short Term Investments	0.0	0.0	-4.7	0.0	0.0	-5.7	0.0	-7.1	0.0	0.0
Total Cash & ST Investments	124.2	100.2	105.6	123.2	130.6	110.3	121.0	125.3	153.8	159.3
Accounts Receivable	15.4	24.5	0.0	27.1	0.0	0.0	0.0	0.0	0.0	0.0
Inventory	460.2	486.4	496.2	526.0	548.0	500.3	552.0	487.6	602.4	568.0
Other Current Assets	39.4	32.4	52.8	72.6	0.0	0.0	0.0	0.0	0.0	0.0
Total Current Assets	639.2	643.6	654.7	666.2	761.5	664.4	733.0	671.1	829.1	796.2

Long-Term Assets	TTM	2024	2023	2022	2021	2020	2019	2018	2017	2016	2015	2014	2013	2012
Net Property, Plant & Equipment	6.5	6.9	6.5	6.7	5.1	4.5	3.5	3.6	3.9	3.9	4.1	1.4	1.4	1.0
Goodwill	0.1	0.1	0.1	0.1	0.1	0.1	0.1	0.1	0.1	0.1	0.1	0.1	0.1	0.1
Intangible Assets	0.4	0.4	0.4	0.4	0.4	0.5	0.5	0.0	0.0	0.0	0.0	0.0	0.0	0.0
Long-Term Investments	51.2	0.0	51.2	49.4	49.9	39.6	40.6	26.5	20.8	16.2	20.2	17.0	15.9	17.2
Other Long-Term Assets	203.3	254.8	203.3	184.8	157.3	135.1	111.2	-30.3	-24.7	-20.2	-24.4	-18.5	-17.4	-18.3
Total Long-Term Assets	269.0	269.5	269.0	248.9	220.9	187.4	163.3	30.3	24.7	20.2	24.4	18.5	17.4	18.3
Total Assets	923.6	908.6	923.6	913.3	869.9	823.7	723.9	0.0	0.0	0.0	0.0	0.0	0.0	0.0

Long-Term Assets	4-2024	2-2024	4-2023	2-2023	1-2023	4-2022	3-2022	2-2022	1-2022	4-2021
Net Property, Plant & Equipment	6.9	7.4	6.5	7.5	7.9	6.7	7.8	6.7	8.3	6.8
Goodwill	0.1	0.1	0.1	0.1	0.1	0.1	0.1	0.1	0.1	0.1
Intangible Assets	0.4	0.0	0.4	0.1	0.0	0.4	0.0	0.0	0.0	0.0
Long-Term Investments	0.0	0.0	51.2	49.1	52.1	49.4	48.1	48.4	51.1	49.9
Other Long-Term Assets	254.8	254.9	203.3	190.2	-60.1	184.8	-56.0	169.6	-59.4	-56.8
Total Long-Term Assets	269.5	269.4	269.0	254.6	60.1	248.9	56.0	232.5	59.4	56.8
Total Assets	908.6	912.9	923.6	993.4	0.0	913.3	0.0	903.6	0.0	0.0

Current Liabilities	TTM	2024	2023	2022	2021	2020	2019	2018	2017	2016	2015	2014	2013	2012
Accounts Payable	75.0	47.9	75.0	69.2	78.6	72.9	55.5	41.7	34.2	28.4	29.7	27.4	12.9	11.0
Short-Term Debt	41.1	28.7	41.1	39.5	44.9	44.1	32.2	0.0	0.0	0.0	0.0	0.0	0.0	0.0
Other Current Liabilities	191.3	164.7	138.8	247.5	271.1	284.3	239.7	206.2	172.4	171.2	155.5	161.7	98.1	73.0
Current Liabilities	285.7	265.2	285.7	281.2	293.9	304.0	258.2	247.9	206.5	199.6	185.2	189.1	110.9	84.0

Current Liabilities	4-2024	2-2024	4-2023	2-2023	1-2023	4-2022	3-2022	2-2022	1-2022	4-2021
Accounts Payable	47.9	51.6	75.0	61.7	63.5	69.2	68.9	73.8	84.4	89.5
Short-Term Debt	28.7	39.8	41.1	47.9	0.0	39.5	0.0	42.4	0.0	0.0
Other Current Liabilities	164.7	150.0	138.8	167.2	284.0	247.5	241.3	243.9	257.3	271.1
Current Liabilities	265.2	267.5	285.7	304.0	347.4	281.2	310.2	276.6	341.7	360.6

Long-Term Liabilities	TTM	2024	2023	2022	2021	2020	2019	2018	2017	2016	2015	2014	2013	2012
Long-Term Debt	217.7	213.8	217.7	232.1	197.7	169.6	158.0	166.1	151.5	134.3	172.5	75.9	69.4	54.1
Capital Leases	1.1	1.0	1.1	1.2	0.6	0.7	0.2	0.0	0.0	0.0	0.0	0.0	0.0	0.0
Def. Tax Liability	27.3	27.7	27.3	27.0	21.2	20.2	16.2	0.0	0.0	0.0	0.0	0.0	0.0	0.0
Total Liabilities	530.7	506.8	530.7	540.2	512.8	495.3	434.8	429.6	371.9	343.9	366.7	271.6	185.5	142.3

Long-Term Liabilities	4-2024	2-2024	4-2023	2-2023	1-2023	4-2022	3-2022	2-2022	1-2022	4-2021
Long-Term Debt	213.8	216.8	217.7	204.7	232.8	232.1	254.9	228.8	281.3	242.1
Capital Leases	1.0	1.0	1.1	1.1	0.0	1.2	0.0	1.3	0.0	0.0
Def. Tax Liability	27.7	27.6	27.3	30.6	0.0	27.0	0.0	27.3	0.0	0.0
Total Liabilities	506.8	511.9	530.7	579.4	613.9	540.2	596.0	532.7	658.1	629.1

Total Common Equity	TTM	2024	2023	2022	2021	2020	2019	2018	2017	2016	2015	2014	2013	2012
Common Stock	74.0	74.0	74.0	74.0	74.0	74.0	74.0	84.3	90.4	90.4	62.4	19.6	0.8	0.8
Retained Earnings	343.2	308.6	343.2	282.0	344.3	298.5	243.4	210.5	191.6	159.1	134.6	102.9	79.8	59.7
Comprehensive Income	-14.2	0.0	-14.2	0.0	0.0	0.0	0.0	0.0	0.0	0.0	0.0	0.0	0.0	0.0
Total Common Equity	373.0	380.6	373.0	354.5	343.6	314.1	280.6	294.7	282.0	249.5	197.0	122.5	80.6	60.5

Total Common Equity	4-2024	2-2024	4-2023	2-2023	1-2023	4-2022	3-2022	2-2022	1-2022	4-2021
Common Stock	74.0	74.0	74.0	79.9	84.6	74.0	81.7	74.0	91.5	90.8
Retained Earnings	308.6	0.0	343.2	314.2	0.0	282.0	323.4	340.2	358.8	344.3
Comprehensive Income	0.0	0.0	-14.2	-1.5	0.0	0.0	0.0	0.0	0.0	0.0
Total Common Equity	380.6	378.5	373.0	392.6	84.6	354.5	405.1	352.8	450.3	435.1

Other		TTM	2024	2023	2022	2021	2020	2019	2018	2017	2016	2015	2014	2013	2012
Total Debt		258.7	242.5	258.7	271.5	242.6	213.7	190.2	0.0	0.0	0.0	0.0	0.0	0.0	0.0
Book Value		392.9	401.8	392.9	373.1	357.1	328.3	289.1	-429.6	-371.9	-343.9	-366.7	-271.6	-185.5	-142.3

Other		4-2024	2-2024	4-2023	2-2023	1-2023	4-2022	3-2022	2-2022	1-2022	4-2021
Total Debt		21.2	22.6	19.9	21.5	0.0	18.6	0.0	18.1	0.0	0.0
Book Value		380.6	378.5	373.0	392.6	84.6	354.5	405.1	352.8	450.3	435.1

Cash Flow From Operating Activities	TTM	2024	2023	2022	2021	2020	2019	2018	2017	2016	2015	2014	2013	2012
Net Income	39.3	26.4	28.2	36.0	63.1	69.2	65.0	42.9	40.8	37.0	34.6	27.2	23.0	18.7
Depreciation & Amortization	0.7	0.5	0.4	0.7	0.4	0.4	0.2	0.2	0.2	0.3	0.3	0.1	0.1	0.0
Stock-Based Compensation	-0.1	0.0	0.0	-0.1	0.1	0.0	0.2	0.1	0.0	0.0	0.0	0.0	0.0	0.0
Change Working Capital	10.2	36.3	15.5	-22.9	-8.5	-20.9	-24.3	-50.9	-70.2	22.2	24.8	-7.0	-23.5	-10.9
Change In Accounts Receivable	1.4	1.0	-0.1	1.1	6.0	-4.8	-3.3	-5.0	-2.7	3.3	-2.3	-4.2	-0.6	-2.7
Change In Accounts Payable	0.1	0.0	0.1	0.0	0.0	0.0	0.0	0.0	0.0	0.0	0.0	0.0	0.0	0.0
Change In Inventories	8.8	43.9	16.9	-7.6	-1.0	-64.7	-44.6	-45.9	-67.5	18.9	27.1	-2.7	-22.9	-8.1
Other Non-cash Items	-12.6	-16.7	-8.8	-2.5	-1.1	-0.9	-0.8	-50.9	-83.0	23.2	7.8	-31.6	-33.2	-11.7
Cash from Operations	44.1	0.0	35.3	-10.5	22.6	9.7	9.9	-7.7	-42.0	60.5	42.7	-4.2	-10.1	7.0

Cash Flow From Operating Activities	2-2025	4-2024	2-2024	4-2023	2-2023	1-2023	4-2022	3-2022	2-2022	1-2022
Net Income	9.4	16.0	10.4	12.1	13.5	7.7	3.7	3.6	9.8	10.3
Depreciation & Amortization	0.3	0.2	0.2	0.1	0.3	0.0	0.2	0.2	0.2	0.2
Stock-Based Compensation	0.0	0.0	0.0	0.0	0.0	0.0	-0.1	-0.1	0.0	0.0
Change Working Capital	-4.8	24.8	11.5	6.4	9.0	0.0	-6.6	-6.4	2.9	3.1
Change In Accounts Receivable	-0.2	3.2	-2.2	8.9	-8.9	0.0	1.3	1.2	-0.7	-0.8
Change In Accounts Payable	1.6	14.6	-14.6	-18.2	18.7	0.0	0.0	0.0	0.0	0.0
Change In Inventories	-6.3	30.6	13.3	-1.6	17.0	0.0	-7.8	-7.6	3.6	3.8
Other Non-cash Items	-6.8	2.0	-18.7	-17.1	10.9	-7.7	2.1	2.0	-25.2	-23.6
Cash from Operations	0.0	0.0	0.0	1.6	33.6	0.0	6.0	5.8	-12.4	-13.0

Cash Flow From Investing Activities	TTM	2024	2023	2022	2021	2020	2019	2018	2017	2016	2015	2014	2013	2012
Capital Expenditure	-0.6	-0.2	-0.2	-0.6	-0.2	-0.3	-0.1	-0.1	-0.1	-0.9	-0.3	-0.1	-0.5	-0.1
Acquisitions	-2.0	1.6	0.4	-6.1	-1.3	0.2	-9.8	0.0	0.0	0.0	0.0	0.0	0.0	0.0
Investments	-12.2	0.0	0.0	-0.1	-0.1	0.0	0.0	0.0	0.0	0.0	0.0	0.0	0.0	0.0
Sales of Investment	7.0	0.0	0.0	-1.4	-13.0	0.0	0.0	0.0	0.0	0.0	0.0	0.0	0.0	0.0
Other Investing Activities	-8.8	0.0	-4.9	0.1	0.2	-2.4	7.3	-7.8	-8.0	16.0	-2.9	-4.4	-0.6	1.6
Cash from Investing	-9.3	0.0	-4.8	-8.1	-14.5	-2.5	-2.6	-7.9	-8.1	15.1	-3.1	-4.5	-1.1	1.5

Cash Flow From Investing Activities	4-2024	2-2024	4-2023	2-2023	4-2022	3-2022	2-2022	1-2022
Capital Expenditure	-1.4	1.2	-0.2	0.0	-0.4	-0.4	0.0	0.0
Acquisitions	-1.0	2.6	0.0	-1.8	0.0	0.0	0.0	0.0
Investments	5.5	-5.5	-7.6	-3.5	0.0	0.0	0.0	0.0
Sales of Investment	-1.6	1.6	4.6	1.8	0.0	0.0	0.0	0.0
Other Investing Activities	0.0	0.0	-4.1	-0.4	-3.7	-3.6	-0.5	-0.6
Cash from Investing	0.0	0.0	-4.3	-0.4	-4.1	-4.0	-0.5	-0.6

Cash Flow From Financing Activities	TTM	2024	2023	2022	2021	2020	2019	2018	2017	2016	2015	2014	2013	2012
Debt Repaid	-30.6	0.0	-17.2	-77.0	-55.9	-37.3	-41.7	0.0	0.0	0.0	0.0	0.0	0.0	0.0
Debt Issued	575.3	-16.2	4.4	105.9	84.8	60.8	231.9	0.0	0.0	0.0	0.0	0.0	0.0	0.0
Issuance of Common Stock	0.0	0.0	0.0	0.0	77.8	54.8	0.0	0.0	0.0	0.0	0.0	0.0	0.0	0.0
Repurchase of Common Stock	0.0	0.0	0.0	83.9	-0.1	-0.1	0.0	0.0	0.0	0.0	0.0	0.0	0.0	0.0
Dividends Paid	-14.3	0.0	-7.6	-10.9	-10.7	-10.0	-9.1	-8.9	-8.4	-7.9	-5.4	-5.8	-3.4	-2.9
Other Financing Activities	-10.7	0.0	-10.2	1.9	3.3	0.5	52.3	25.3	-4.7	-24.5	21.1	21.7	14.6	16.4
Cash from Financing	-48.2	0.0	-35.0	-2.1	14.4	8.0	1.5	16.4	-13.1	-32.4	15.7	15.9	11.2	13.5

Cash Flow From Financing Activities	4-2024	2-2024	4-2023	2-2023	1-2023	4-2022	3-2022	2-2022	1-2022
Debt Repaid	0.0	0.0	7.8	-26.8	0.0	0.0	0.0	0.0	0.0
Debt Issued	242.5	256.6	266.5	312.8	-271.5	271.5	-271.2	271.2	0.0
Issuance of Common Stock	0.0	0.0	0.0	0.0	0.0	0.0	0.0	0.0	0.0
Repurchase of Common Stock	0.0	0.0	0.0	0.0	0.0	0.0	0.0	0.0	0.0
Dividends Paid	0.0	0.0	-7.4	0.0	0.0	-6.2	-6.0	0.0	0.0
Other Financing Activities	0.0	0.0	-5.3	-4.6	0.0	-4.2	-4.0	9.5	10.0
Cash from Financing	0.0	0.0	-5.6	-29.3	0.0	-10.3	-10.0	9.5	10.0

Cash position		TTM	2024	2023	2022	2021	2020	2019	2018	2017	2016	2015	2014	2013	2012
Net Change in Cash		-15.9	18.5	-4.4	-20.2	22.2	14.8	8.9	-3.8	-55.5	34.9	61.8	17.4	1.0	39.9
Closing Cash Balance		116.3	123.9	105.3	109.7	129.9	107.7	92.9	95.6	99.5	155.0	120.0	58.3	40.9	39.9

Cash position		2-2025	4-2024	2-2024	4-2023	2-2023	1-2023	4-2022	3-2022	2-2022	1-2022
Net Change in Cash		-12.8	23.9	100.0	-6.3	-0.6	0.0	-8.4	-8.1	-3.2	0.0
Closing Cash Balance		119.2	123.9	100.0	105.3	113.8	0.0	-8.4	-8.1	-3.2	0.0

Free Cash Flow		TTM	2024	2023	2022	2021	2020	2019	2018	2017	2016	2015	2014	2013	2012
Free Cash Flow		43.5	46.3	35.1	-11.2	22.3	9.4	9.8	-7.9	-42.1	59.6	42.5	-4.4	-10.6	6.9
Real Free Cash Flow		43.6	46.3	35.1	-11.0	22.2	9.4	9.6	-8.0	-42.1	59.6	42.5	-4.4	-10.6	6.9

Free Cash Flow		2-2025	4-2024	2-2024	4-2023	2-2023	1-2023	4-2022	3-2022	2-2022	1-2022
Free Cash Flow		1.2	41.6	4.6	1.4	33.6	0.0	5.6	5.5	-12.4	-13.0
Real Free Cash Flow		1.2	41.6	4.6	1.4	33.6	0.0	5.7	5.6	-12.4	-13.0