Market cap
$506 Mln
Revenue (TTM)
$9,645 Mln
P/E Ratio
--
P/B Ratio
1
Div. Yield
0 %
Income Statement (CN¥ Mln) |
TTM | Dec-24 | Dec-23 | Dec-22 | Dec-21 | Dec-20 | Dec-19 | Dec-18 | Dec-17 | Dec-16 | Dec-15 |
|---|---|---|---|---|---|---|---|---|---|---|---|
|
Operating Revenue
|
9,644.70
|
9,663.78
|
10,506.25
|
9,367.60
|
6,866.26
|
5,739.99
|
|||||
|
Cost of Revenue
|
7,295.54
|
7,221.50
|
6,530.34
|
5,743.01
|
5,139.10
|
4,721.31
|
|||||
|
Gross Profit
|
2,349.17
|
2,442.28
|
3,975.91
|
3,624.59
|
1,727.16
|
1,018.68
|
|||||
|
Operating Expenses
|
5,401.10
|
4,601.74
|
6,084.44
|
5,744.11
|
4,305.87
|
2,782.76
|
|||||
|
Operating Profit (EBIT)
|
-3,051.93
|
-2,159.45
|
-1,150.21
|
-2,119.53
|
-2,578.71
|
-1,764.09
|
|||||
|
Other Income
|
--
|
--
|
--
|
--
|
--
|
--
|
|||||
|
Profit before Tax
|
-2,963.17
|
-2,055.47
|
-1,962.56
|
-2,012.85
|
-2,482.69
|
-1,710.32
|
|||||
|
Provision for Tax
|
-4.16
|
-16.93
|
-5.01
|
-4.84
|
-11.56
|
-5.14
|
|||||
|
Profit after Tax (Net Income)
|
-2,937.57
|
-2,038.54
|
-1,957.54
|
-2,008.01
|
-2,471.13
|
-1,705.18
|
|||||
|
Minority Interest
|
--
|
--
|
--
|
--
|
--
|
--
|
|||||
|
Consolidated Profit
|
--
|
--
|
--
|
-2,008.01
|
-2,471.13
|
-2,080.83
|
Liabilities (CN¥ Mln) |
TTM | Dec-24 | Dec-23 | Dec-22 | Dec-21 | Dec-20 | Dec-19 | Dec-18 | Dec-17 | Dec-16 | Dec-15 |
|---|---|---|---|---|---|---|---|---|---|---|---|
|
Shareholder's Funds
|
3,606.45
|
3,606.45
|
5,556.92
|
6,999.72
|
3,788.63
|
7,027.96
|
|||||
|
Minority Interest
|
--
|
--
|
--
|
--
|
--
|
--
|
|||||
|
Non-Current Liabilities
|
28.45
|
28.45
|
17.39
|
38.56
|
73.24
|
108.08
|
|||||
|
Current Liabilities
|
1,577.77
|
1,577.77
|
1,999.57
|
2,007.52
|
1,418.71
|
2,410.99
|
|||||
|
Total Liabilities
|
6,790.44
|
5,212.67
|
7,573.88
|
9,045.80
|
5,280.58
|
9,547.03
|
Assets (CN¥ Mln) |
TTM | Dec-24 | Dec-23 | Dec-22 | Dec-21 | Dec-20 | Dec-19 | Dec-18 | Dec-17 | Dec-16 | Dec-15 |
|---|---|---|---|---|---|---|---|---|---|---|---|
|
Non-Current Assets
|
48.48
|
48.48
|
1,504.88
|
2,685.59
|
1,837.47
|
2,025.04
|
|||||
|
Current Assets
|
5,164.19
|
5,164.19
|
6,069.00
|
6,360.21
|
3,443.11
|
7,521.98
|
|||||
|
Total Assets
|
10,376.86
|
5,212.67
|
7,573.88
|
9,045.80
|
5,280.58
|
9,547.03
|
|||||
|
Total Debt*
|
40.03
|
40.03
|
15.13
|
141.03
|
182.00
|
881.26
|
|||||
|
Net Current Assets
|
--
|
3,586.42
|
4,069.43
|
4,352.69
|
2,024.40
|
5,110.99
|
Cashflow (CN¥ Mln) |
TTM | Dec-24 | Dec-23 | Dec-22 | Dec-21 | Dec-20 | Dec-19 | Dec-18 | Dec-17 | Dec-16 | Dec-15 |
|---|---|---|---|---|---|---|---|---|---|---|---|
|
Cash From Operating Activities
|
--
|
-1,056.42
|
-380.84
|
-945.44
|
-2,657.58
|
-1,108.21
|
|||||
|
Cash Flow from Investing Activities
|
--
|
--
|
--
|
--
|
-686.66
|
-229.76
|
|||||
|
Cash from Financing Activities
|
--
|
-81.07
|
-85.20
|
3,054.85
|
-1,554.51
|
5,891.55
|
|||||
|
Net Cash Inflow / Outflow
|
--
|
--
|
--
|
--
|
--
|
--
|
Financials Ratios |
TTM | Dec-24 | Dec-23 | Dec-22 | Dec-21 | Dec-20 | Dec-19 | Dec-18 | Dec-17 | Dec-16 | Dec-15 |
|---|---|---|---|---|---|---|---|---|---|---|---|
|
Adjusted EPS (CN¥)
|
-11.27
|
-7.84
|
-7.46
|
-7.86
|
-10.49
|
-7.50
|
|||||
|
Cash EPS (CN¥)
|
--
|
-5.96
|
-5.49
|
-5.92
|
-9.67
|
-6.62
|
|||||
|
Adjusted Book Value (CN¥)
|
--
|
13.86
|
21.18
|
27.41
|
16.08
|
30.92
|
|||||
|
Dividend per Share (CN¥)
|
--
|
--
|
--
|
--
|
--
|
--
|
|||||
|
Cash Flow per Share (CN¥)
|
--
|
-4.06
|
-1.45
|
-3.70
|
-11.28
|
-4.88
|
|||||
|
Free Cash Flow per Share (CN¥)
|
--
|
-4.08
|
-1.48
|
-3.72
|
-11.35
|
-4.98
|
Profitability Ratios |
TTM | Dec-24 | Dec-23 | Dec-22 | Dec-21 | Dec-20 | Dec-19 | Dec-18 | Dec-17 | Dec-16 | Dec-15 |
|---|---|---|---|---|---|---|---|---|---|---|---|
|
ROCE (%)
|
--
|
-44.23
|
-30.80
|
-36.14
|
-41.60
|
-474.81
|
|||||
|
ROE (%)
|
-70.44
|
-44.49
|
-31.18
|
-37.23
|
-45.69
|
2,092.15
|
|||||
|
ROA (%)
|
-31.24
|
-31.89
|
-23.56
|
-28.03
|
-33.33
|
-24.65
|
|||||
|
EBIT Margin (%)
|
-9.69
|
-21.54
|
-18.67
|
-22.62
|
-37.56
|
-30.73
|
|||||
|
Net Margin (%)
|
-30.46
|
-21.09
|
-18.63
|
-21.44
|
-35.99
|
-29.71
|
|||||
|
Cash Profit Margin (%)
|
--
|
--
|
--
|
--
|
--
|
--
|
Growth Ratios |
TTM | Dec-24 | Dec-23 | Dec-22 | Dec-21 | Dec-20 | Dec-19 | Dec-18 | Dec-17 | Dec-16 | Dec-15 |
|---|---|---|---|---|---|---|---|---|---|---|---|
|
Revenue Growth (%)
|
-11.36
|
-0.08
|
0.12
|
0.36
|
0.20
|
0.85
|
|||||
|
EBIT Growth (%)
|
17.25
|
-6.12
|
7.42
|
17.83
|
-46.19
|
-0.73
|
|||||
|
Net Profit Growth (%)
|
-51.81
|
-4.14
|
2.51
|
18.74
|
-44.92
|
-2.12
|
|||||
|
EPS Growth (%)
|
-52.84
|
-0.05
|
0.05
|
0.25
|
-0.40
|
0.09
|
|||||
|
Book Value Growth (%)
|
-30.29
|
--
|
--
|
--
|
--
|
--
|
Solvency Ratios |
TTM | Dec-24 | Dec-23 | Dec-22 | Dec-21 | Dec-20 | Dec-19 | Dec-18 | Dec-17 | Dec-16 | Dec-15 |
|---|---|---|---|---|---|---|---|---|---|---|---|
|
Debt to Equity
|
--
|
0.01
|
0.00
|
0.02
|
0.05
|
0.13
|
|||||
|
Short term debt to equity ratio
|
0.00
|
0.00
|
0.00
|
0.02
|
0.04
|
0.12
|
|||||
|
Current Ratio
|
3.27
|
3.27
|
3.04
|
3.17
|
2.43
|
3.12
|
|||||
|
Quick Ratio
|
3.27
|
3.27
|
3.03
|
3.16
|
2.42
|
3.12
|
|||||
|
Interest Coverage
|
--
|
--
|
-2,430.91
|
-193.58
|
-186.79
|
-149.11
|
Operating Efficiency Ratios |
TTM | Dec-24 | Dec-23 | Dec-22 | Dec-21 | Dec-20 | Dec-19 | Dec-18 | Dec-17 | Dec-16 | Dec-15 |
|---|---|---|---|---|---|---|---|---|---|---|---|
|
Debtors to sales (%)
|
12.06
|
12.04
|
3.68
|
3.35
|
5.13
|
7.03
|
|||||
|
Asset Turnover
|
1.03
|
1.51
|
1.26
|
1.31
|
0.93
|
0.83
|
|||||
|
Receivable days
|
--
|
29.30
|
12.17
|
12.98
|
20.11
|
14.06
|
|||||
|
Inventory Days
|
--
|
0.52
|
0.51
|
0.48
|
0.42
|
0.36
|
|||||
|
Payable days
|
--
|
0.33
|
0.41
|
0.62
|
0.84
|
0.92
|
|||||
|
Cash Conversion Cycle
|
--
|
29.49
|
12.26
|
12.84
|
19.68
|
13.50
|