Market cap
$1,083 Mln
Revenue (TTM)
$23,417 Mln
P/E Ratio
--
P/B Ratio
0.1
Div. Yield
0 %
Income Statement (CN¥ Mln) |
Dec-25 | Dec-24 | Dec-23 | Dec-22 | Dec-21 | Dec-20 | Dec-19 | Dec-18 | Dec-17 | Dec-16 | Dec-15 |
|---|---|---|---|---|---|---|---|---|---|---|---|
|
Operating Revenue
|
28,129.90
|
24,514.10
|
41,681.73
|
69,027.63
|
65,014.89
|
50,992.91
|
|||||
|
Cost of Revenue
|
7,053.40
|
--
|
12,692.23
|
13,605.25
|
16,777.77
|
9,207.39
|
|||||
|
Gross Profit
|
21,076.50
|
--
|
28,989.50
|
55,422.38
|
48,237.12
|
41,785.52
|
|||||
|
Operating Expenses
|
21,515.34
|
26,254.64
|
14,189.98
|
21,598.78
|
24,836.94
|
23,876.02
|
|||||
|
Operating Profit (EBIT)
|
-438.84
|
-1,740.54
|
14,799.52
|
33,823.60
|
23,400.18
|
17,909.51
|
|||||
|
Other Income
|
--
|
--
|
--
|
--
|
--
|
--
|
|||||
|
Profit before Tax
|
-562.01
|
-2,078.69
|
1,645.11
|
13,013.27
|
23,400.18
|
17,909.51
|
|||||
|
Provision for Tax
|
1,102.97
|
--
|
610.63
|
4,238.23
|
6,691.12
|
5,633.27
|
|||||
|
Profit after Tax (Net Income)
|
-2,040.53
|
-3,870.62
|
886.87
|
8,699.37
|
16,804.38
|
12,354.11
|
|||||
|
Minority Interest
|
-386.07
|
-267.11
|
-147.62
|
-75.67
|
95.32
|
1,591.51
|
|||||
|
Consolidated Profit
|
--
|
-3,870.62
|
886.87
|
8,699.37
|
16,804.38
|
12,354.11
|
Liabilities (CN¥ Mln) |
Dec-25 | Dec-24 | Dec-23 | Dec-22 | Dec-21 | Dec-20 | Dec-19 | Dec-18 | Dec-17 | Dec-16 | Dec-15 |
|---|---|---|---|---|---|---|---|---|---|---|---|
|
Shareholder's Funds
|
79,881.00
|
81,772.70
|
93,683.78
|
94,786.68
|
94,559.20
|
83,151.32
|
|||||
|
Minority Interest
|
--
|
--
|
--
|
--
|
--
|
--
|
|||||
|
Non-Current Liabilities
|
45,042.82
|
--
|
141,778.88
|
12,198.65
|
46,737.52
|
34,676.33
|
|||||
|
Current Liabilities
|
81,111.04
|
--
|
1,560.34
|
12,198.65
|
8,814.26
|
5,483.76
|
|||||
|
Total Liabilities
|
208,247.17
|
203,536.64
|
237,023.01
|
349,262.81
|
360,433.49
|
248,890.25
|
Assets (CN¥ Mln) |
Dec-25 | Dec-24 | Dec-23 | Dec-22 | Dec-21 | Dec-20 | Dec-19 | Dec-18 | Dec-17 | Dec-16 | Dec-15 |
|---|---|---|---|---|---|---|---|---|---|---|---|
|
Non-Current Assets
|
162,856.81
|
--
|
190,990.26
|
44,718.18
|
46,269.91
|
53,804.68
|
|||||
|
Current Assets
|
45,390.36
|
--
|
46,032.75
|
59,640.26
|
57,087.96
|
47,484.55
|
|||||
|
Total Assets
|
208,247.17
|
203,536.64
|
237,023.01
|
349,262.81
|
360,433.49
|
248,890.25
|
|||||
|
Total Debt*
|
81,470.27
|
--
|
44,860.25
|
799,778.37
|
839,340.56
|
997,504.68
|
|||||
|
Net Current Assets
|
--
|
--
|
--
|
--
|
--
|
--
|
Cashflow (CN¥ Mln) |
Dec-25 | Dec-24 | Dec-23 | Dec-22 | Dec-21 | Dec-20 | Dec-19 | Dec-18 | Dec-17 | Dec-16 | Dec-15 |
|---|---|---|---|---|---|---|---|---|---|---|---|
|
Cash From Operating Activities
|
12,787.54
|
1,816.77
|
15,030.29
|
4,455.30
|
4,987.47
|
7,121.28
|
|||||
|
Cash Flow from Investing Activities
|
-17,186.48
|
2,669.02
|
-5,937.43
|
8,447.68
|
313.82
|
-15,003.75
|
|||||
|
Cash from Financing Activities
|
3,740.83
|
-11,281.85
|
-20,554.95
|
-9,918.80
|
-2,448.03
|
24,873.92
|
|||||
|
Net Cash Inflow / Outflow
|
--
|
--
|
--
|
--
|
--
|
--
|
Financials Ratios |
Dec-25 | Dec-24 | Dec-23 | Dec-22 | Dec-21 | Dec-20 | Dec-19 | Dec-18 | Dec-17 | Dec-16 | Dec-15 |
|---|---|---|---|---|---|---|---|---|---|---|---|
|
Adjusted EPS (CN¥)
|
--
|
-4.71
|
-2.23
|
1.55
|
15.15
|
27.25
|
|||||
|
Cash EPS (CN¥)
|
--
|
-4.08
|
-1.99
|
2.62
|
16.49
|
28.59
|
|||||
|
Adjusted Book Value (CN¥)
|
--
|
184.34
|
47.18
|
164.23
|
165.09
|
153.33
|
|||||
|
Dividend per Share (CN¥)
|
--
|
--
|
--
|
--
|
--
|
--
|
|||||
|
Cash Flow per Share (CN¥)
|
--
|
29.51
|
1.05
|
26.35
|
7.76
|
8.09
|
|||||
|
Free Cash Flow per Share (CN¥)
|
--
|
29.43
|
1.01
|
26.26
|
7.55
|
7.84
|
Profitability Ratios |
Dec-25 | Dec-24 | Dec-23 | Dec-22 | Dec-21 | Dec-20 | Dec-19 | Dec-18 | Dec-17 | Dec-16 | Dec-15 |
|---|---|---|---|---|---|---|---|---|---|---|---|
|
ROCE (%)
|
--
|
-1.68
|
-3.51
|
0.17
|
0.95
|
1.67
|
|||||
|
ROE (%)
|
--
|
-2.52
|
-4.41
|
0.94
|
9.19
|
18.91
|
|||||
|
ROA (%)
|
--
|
-0.99
|
-1.76
|
0.30
|
2.45
|
5.52
|
|||||
|
EBIT Margin (%)
|
--
|
1.40
|
--
|
3.59
|
49.00
|
35.99
|
|||||
|
Net Margin (%)
|
--
|
-7.25
|
-15.79
|
2.13
|
12.60
|
25.85
|
|||||
|
Cash Profit Margin (%)
|
--
|
--
|
--
|
--
|
--
|
--
|
Growth Ratios |
Dec-25 | Dec-24 | Dec-23 | Dec-22 | Dec-21 | Dec-20 | Dec-19 | Dec-18 | Dec-17 | Dec-16 | Dec-15 |
|---|---|---|---|---|---|---|---|---|---|---|---|
|
Revenue Growth (%)
|
--
|
0.15
|
-0.41
|
-0.40
|
0.06
|
0.27
|
|||||
|
EBIT Growth (%)
|
--
|
--
|
--
|
-95.57
|
44.54
|
30.66
|
|||||
|
Net Profit Growth (%)
|
--
|
47.28
|
-536.44
|
-89.81
|
-48.23
|
36.02
|
|||||
|
EPS Growth (%)
|
--
|
-1.11
|
-2.44
|
-0.90
|
-0.44
|
0.27
|
|||||
|
Book Value Growth (%)
|
--
|
--
|
--
|
--
|
--
|
--
|
Solvency Ratios |
Dec-25 | Dec-24 | Dec-23 | Dec-22 | Dec-21 | Dec-20 | Dec-19 | Dec-18 | Dec-17 | Dec-16 | Dec-15 |
|---|---|---|---|---|---|---|---|---|---|---|---|
|
Debt to Equity
|
--
|
1.02
|
--
|
0.48
|
8.44
|
8.88
|
|||||
|
Short term debt to equity ratio
|
--
|
1.02
|
0.06
|
0.01
|
7.90
|
8.40
|
|||||
|
Current Ratio
|
--
|
0.56
|
--
|
29.50
|
4.89
|
6.48
|
|||||
|
Quick Ratio
|
--
|
--
|
--
|
48.02
|
7.27
|
10.00
|
|||||
|
Interest Coverage
|
--
|
0.41
|
--
|
0.16
|
2.55
|
2.25
|
Operating Efficiency Ratios |
Dec-25 | Dec-24 | Dec-23 | Dec-22 | Dec-21 | Dec-20 | Dec-19 | Dec-18 | Dec-17 | Dec-16 | Dec-15 |
|---|---|---|---|---|---|---|---|---|---|---|---|
|
Debtors to sales (%)
|
--
|
12.10
|
18.85
|
12.83
|
22.83
|
34.37
|
|||||
|
Asset Turnover
|
--
|
0.14
|
0.11
|
0.14
|
0.19
|
0.21
|
|||||
|
Receivable days
|
--
|
52.10
|
74.25
|
92.47
|
100.81
|
128.29
|
|||||
|
Inventory Days
|
--
|
--
|
--
|
-834.29
|
-806.90
|
-712.39
|
|||||
|
Payable days
|
--
|
4.48
|
--
|
177.53
|
282.06
|
155.63
|
|||||
|
Cash Conversion Cycle
|
--
|
--
|
--
|
-919.35
|
-988.15
|
-739.73
|