|
|
| | | | | | | | | | | | 年度截止12月31日 (百万港元) | 2015A | 2016A | 2017A | 2018E | 2019E | 2020E | | 固定資產 | 7,656 | 7,351 | 6,831 | 6,681 | 6,863 | 7,163 | | 联营公司及共同控制实体 | 0 | 0 | 0 | 0 | 0 | 0 | | 其他固定資產 | 2,808 | 2,583 | 1,963 | 2,021 | 2,085 | 2,149 | | 非流動資產 | 9,626 | 9,209 | 8,347 | 8,199 | 8,383 | 8,675 | | 库存 | 1,170 | 964 | 1,173 | 1,334 | 1,492 | 1,714 | | 應收賬款 | 1,819 | 1,966 | 2,459 | 2,446 | 2,701 | 2,962 | | 短期銀行存款及現金 | 1,779 | 2,828 | 2,133 | 2,237 | 2,930 | 1,580 | | 流動資產 | 4,767 | 5,757 | 5,765 | 6,017 | 7,123 | 6,256 | | 短期銀行借款 | 5,245 | 5,879 | 4,857 | 5,213 | 5,472 | 3,977 | | 应付账款 | 2,723 | 2,928 | 3,268 | 3,427 | 3,876 | 3,654 | | 稅款 | 28 | 86 | 97 | 0 | 0 | 0 | | 流動負債 | 6,990 | 6,726 | 4,789 | 5,440 | 5,953 | 5,681 | | 非流動負債 | 1,844 | 2,893 | 3,881 | 3,703 | 3,959 | 2,587 | | 資產淨值 | 5,559 | 5,347 | 5,442 | 5,074 | 5,594 | 6,662 | | 股本 | 13 | 15 | 15 | 15 | 15 | 15 | | 股本溢價及儲備 | 5,546 | 5,332 | 5,427 | 5,059 | 5,578 | 6,647 | | 股东资金 | 5,559 | 5,347 | 5,442 | 5,074 | 5,594 | 6,662 | | 非控制性权益 | 0 | 0 | 0 | 0 | 0 | 0 | | 總權益 | 5,559 | 5,347 | 5,442 | 5,074 | 5,594 | 6,662 | | 每股账面价值 (港元) | 3.4 | 3.3 | 3.3 | 2.7 | 3.0 | 3.6 |
|
|