Market cap
$110,754 Mln
Revenue (TTM)
$449,065 Mln
P/E Ratio
8.4
P/B Ratio
1.7
Div. Yield
0 %
Income Statement (CN¥ Mln) |
TTM | Dec-25 | Dec-24 | Dec-23 | Dec-22 | Dec-21 | Dec-20 | Dec-19 | Dec-18 | Dec-17 | Dec-16 |
|---|---|---|---|---|---|---|---|---|---|---|---|
|
Operating Revenue
|
449,065.46
|
431,845.71
|
393,836.10
|
247,639.21
|
130,557.59
|
93,949.94
|
|||||
|
Cost of Revenue
|
196,144.46
|
188,801.75
|
153,900.37
|
91,723.58
|
31,462.30
|
31,718.09
|
|||||
|
Gross Profit
|
252,921.00
|
243,043.96
|
239,935.72
|
155,915.63
|
99,095.29
|
62,231.85
|
|||||
|
Operating Expenses
|
153,227.99
|
149,941.83
|
131,512.86
|
97,216.87
|
68,693.37
|
55,335.08
|
|||||
|
Operating Profit (EBIT)
|
99,693.01
|
93,102.13
|
108,422.86
|
58,698.76
|
30,401.92
|
6,896.76
|
|||||
|
Other Income
|
--
|
--
|
--
|
--
|
--
|
--
|
|||||
|
Profit before Tax
|
115,916.89
|
119,575.30
|
132,701.29
|
71,876.45
|
36,263.73
|
9,702.26
|
|||||
|
Provision for Tax
|
22,523.43
|
21,732.76
|
20,266.78
|
11,849.90
|
4,725.67
|
1,933.59
|
|||||
|
Profit after Tax (Net Income)
|
93,259.47
|
97,842.54
|
112,434.51
|
60,026.54
|
31,538.06
|
7,768.67
|
|||||
|
Minority Interest
|
--
|
--
|
--
|
--
|
--
|
--
|
|||||
|
Consolidated Profit
|
--
|
--
|
--
|
--
|
31,538.06
|
7,768.67
|
Liabilities (CN¥ Mln) |
TTM | Dec-25 | Dec-24 | Dec-23 | Dec-22 | Dec-21 | Dec-20 | Dec-19 | Dec-18 | Dec-17 | Dec-16 |
|---|---|---|---|---|---|---|---|---|---|---|---|
|
Shareholder's Funds
|
447,787.00
|
415,171.30
|
313,313.12
|
187,241.61
|
117,770.91
|
75,114.55
|
|||||
|
Minority Interest
|
--
|
--
|
--
|
--
|
--
|
--
|
|||||
|
Non-Current Liabilities
|
2,906.00
|
2,923.86
|
3,298.34
|
7,935.61
|
2,459.56
|
12,365.46
|
|||||
|
Current Liabilities
|
212,714.00
|
212,350.38
|
188,422.85
|
152,900.90
|
116,889.48
|
93,729.71
|
|||||
|
Total Liabilities
|
876,121.00
|
630,445.53
|
505,034.32
|
348,078.12
|
237,119.95
|
181,209.72
|
Assets (CN¥ Mln) |
TTM | Dec-25 | Dec-24 | Dec-23 | Dec-22 | Dec-21 | Dec-20 | Dec-19 | Dec-18 | Dec-17 | Dec-16 |
|---|---|---|---|---|---|---|---|---|---|---|---|
|
Non-Current Assets
|
106,627.00
|
111,135.16
|
89,386.08
|
53,327.65
|
20,502.08
|
20,300.55
|
|||||
|
Current Assets
|
556,780.00
|
519,310.37
|
415,648.23
|
294,750.47
|
216,617.88
|
160,909.17
|
|||||
|
Total Assets
|
876,121.00
|
630,445.53
|
505,034.32
|
348,078.12
|
237,119.95
|
181,209.72
|
|||||
|
Total Debt*
|
4,844.00
|
5,382.22
|
10,607.14
|
10,165.90
|
16,934.32
|
12,760.33
|
|||||
|
Net Current Assets
|
344,066.00
|
305,242.72
|
227,225.38
|
141,849.57
|
99,728.40
|
67,179.45
|
Cashflow (CN¥ Mln) |
TTM | Dec-25 | Dec-24 | Dec-23 | Dec-22 | Dec-21 | Dec-20 | Dec-19 | Dec-18 | Dec-17 | Dec-16 |
|---|---|---|---|---|---|---|---|---|---|---|---|
|
Cash From Operating Activities
|
--
|
106,938.69
|
121,929.29
|
94,162.53
|
7,032.98
|
28,783.01
|
|||||
|
Cash Flow from Investing Activities
|
--
|
-43,423.24
|
-118,356.04
|
-55,431.28
|
-3,242.14
|
-35,562.37
|
|||||
|
Cash from Financing Activities
|
--
|
-5,227.35
|
1.16
|
-8,960.63
|
10.08
|
-1,875.15
|
|||||
|
Net Cash Inflow / Outflow
|
--
|
--
|
--
|
--
|
--
|
--
|
Financials Ratios |
TTM | Dec-25 | Dec-24 | Dec-23 | Dec-22 | Dec-21 | Dec-20 | Dec-19 | Dec-18 | Dec-17 | Dec-16 |
|---|---|---|---|---|---|---|---|---|---|---|---|
|
Adjusted EPS (CN¥)
|
62.91
|
65.81
|
75.90
|
50.81
|
26.95
|
6.83
|
|||||
|
Cash EPS (CN¥)
|
9.27
|
67.83
|
77.68
|
52.41
|
29.29
|
8.45
|
|||||
|
Adjusted Book Value (CN¥)
|
47.43
|
279.26
|
211.51
|
158.49
|
100.65
|
66.03
|
|||||
|
Dividend per Share (CN¥)
|
--
|
--
|
--
|
--
|
--
|
--
|
|||||
|
Cash Flow per Share (CN¥)
|
--
|
71.93
|
82.31
|
79.70
|
6.01
|
25.30
|
|||||
|
Free Cash Flow per Share (CN¥)
|
--
|
71.16
|
81.66
|
79.21
|
5.47
|
22.41
|
Profitability Ratios |
TTM | Dec-25 | Dec-24 | Dec-23 | Dec-22 | Dec-21 | Dec-20 | Dec-19 | Dec-18 | Dec-17 | Dec-16 |
|---|---|---|---|---|---|---|---|---|---|---|---|
|
ROCE (%)
|
--
|
26.29
|
43.13
|
36.15
|
28.34
|
9.42
|
|||||
|
ROE (%)
|
21.61
|
26.86
|
44.92
|
39.36
|
32.70
|
11.48
|
|||||
|
ROA (%)
|
11.34
|
17.23
|
26.36
|
20.51
|
15.08
|
4.57
|
|||||
|
EBIT Margin (%)
|
--
|
27.66
|
27.53
|
29.04
|
27.82
|
11.64
|
|||||
|
Net Margin (%)
|
20.77
|
22.66
|
28.55
|
24.24
|
24.16
|
8.27
|
|||||
|
Cash Profit Margin (%)
|
--
|
--
|
--
|
--
|
--
|
--
|
Growth Ratios |
TTM | Dec-25 | Dec-24 | Dec-23 | Dec-22 | Dec-21 | Dec-20 | Dec-19 | Dec-18 | Dec-17 | Dec-16 |
|---|---|---|---|---|---|---|---|---|---|---|---|
|
Revenue Growth (%)
|
9.63
|
0.10
|
0.59
|
0.90
|
0.39
|
0.58
|
|||||
|
EBIT Growth (%)
|
--
|
10.17
|
50.75
|
98.04
|
232.16
|
216.56
|
|||||
|
Net Profit Growth (%)
|
-4.76
|
-12.98
|
87.31
|
90.33
|
305.96
|
208.20
|
|||||
|
EPS Growth (%)
|
-10.59
|
-0.13
|
0.49
|
0.89
|
2.95
|
1.92
|
|||||
|
Book Value Growth (%)
|
24.45
|
--
|
--
|
--
|
--
|
--
|
Solvency Ratios |
TTM | Dec-25 | Dec-24 | Dec-23 | Dec-22 | Dec-21 | Dec-20 | Dec-19 | Dec-18 | Dec-17 | Dec-16 |
|---|---|---|---|---|---|---|---|---|---|---|---|
|
Debt to Equity
|
--
|
0.01
|
0.03
|
0.05
|
0.14
|
0.17
|
|||||
|
Short term debt to equity ratio
|
0.01
|
0.01
|
0.02
|
0.01
|
0.12
|
0.01
|
|||||
|
Current Ratio
|
2.62
|
2.45
|
2.21
|
1.93
|
1.85
|
1.72
|
|||||
|
Quick Ratio
|
2.62
|
--
|
2.19
|
1.93
|
1.91
|
1.72
|
|||||
|
Interest Coverage
|
184.41
|
--
|
--
|
1,635.04
|
703.04
|
8.88
|
Operating Efficiency Ratios |
TTM | Dec-25 | Dec-24 | Dec-23 | Dec-22 | Dec-21 | Dec-20 | Dec-19 | Dec-18 | Dec-17 | Dec-16 |
|---|---|---|---|---|---|---|---|---|---|---|---|
|
Debtors to sales (%)
|
1.35
|
3.55
|
2.86
|
3.00
|
2.57
|
3.70
|
|||||
|
Asset Turnover
|
0.55
|
0.76
|
0.92
|
0.85
|
0.62
|
0.55
|
|||||
|
Receivable days
|
--
|
11.24
|
8.66
|
7.95
|
9.55
|
14.35
|
|||||
|
Inventory Days
|
--
|
4.84
|
2.83
|
-13.99
|
-40.01
|
9.98
|
|||||
|
Payable days
|
--
|
193.39
|
218.77
|
316.97
|
764.79
|
687.67
|
|||||
|
Cash Conversion Cycle
|
--
|
-177.31
|
-207.28
|
-323.01
|
-795.25
|
-663.34
|