Market cap
$186 Mln
Revenue (TTM)
$1,013 Mln
P/E Ratio
--
P/B Ratio
0.3
Div. Yield
0 %
Income Statement (CN¥ Mln) |
TTM | Dec-20 | Dec-19 | Dec-18 | Dec-17 | Dec-16 | Dec-15 | Dec-14 | Dec-13 | Dec-12 | Dec-11 |
|---|---|---|---|---|---|---|---|---|---|---|---|
|
Operating Revenue
|
1,013.26
|
767.69
|
650.28
|
501.49
|
--
|
--
|
|||||
|
Cost of Revenue
|
586.52
|
460.70
|
382.87
|
312.99
|
--
|
--
|
|||||
|
Gross Profit
|
426.74
|
306.98
|
267.41
|
188.50
|
--
|
--
|
|||||
|
Operating Expenses
|
870.58
|
590.28
|
443.25
|
362.88
|
--
|
--
|
|||||
|
Operating Profit (EBIT)
|
-443.84
|
-283.29
|
-175.84
|
-174.38
|
--
|
--
|
|||||
|
Other Income
|
--
|
--
|
--
|
--
|
--
|
--
|
|||||
|
Profit before Tax
|
-698.20
|
-507.51
|
-182.84
|
-152.79
|
--
|
--
|
|||||
|
Provision for Tax
|
-3.96
|
1.62
|
0.65
|
2.67
|
--
|
--
|
|||||
|
Profit after Tax (Net Income)
|
-694.25
|
-509.13
|
-183.49
|
-155.47
|
--
|
--
|
|||||
|
Minority Interest
|
-2.89
|
2.35
|
-15.81
|
-6.41
|
--
|
--
|
|||||
|
Consolidated Profit
|
-6,448.21
|
-3,831.83
|
-315.83
|
-246.11
|
--
|
--
|
Liabilities (CN¥ Mln) |
TTM | Dec-20 | Dec-19 | Dec-18 | Dec-17 | Dec-16 | Dec-15 | Dec-14 | Dec-13 | Dec-12 | Dec-11 |
|---|---|---|---|---|---|---|---|---|---|---|---|
|
Shareholder's Funds
|
3,020.62
|
169.92
|
207.86
|
141.68
|
--
|
--
|
|||||
|
Minority Interest
|
-2.89
|
--
|
--
|
--
|
--
|
--
|
|||||
|
Non-Current Liabilities
|
27.27
|
19.47
|
115.82
|
5.04
|
--
|
--
|
|||||
|
Current Liabilities
|
444.08
|
776.73
|
359.57
|
266.12
|
--
|
--
|
|||||
|
Total Liabilities
|
3,944.03
|
968.46
|
667.43
|
406.42
|
--
|
--
|
Assets (CN¥ Mln) |
TTM | Dec-20 | Dec-19 | Dec-18 | Dec-17 | Dec-16 | Dec-15 | Dec-14 | Dec-13 | Dec-12 | Dec-11 |
|---|---|---|---|---|---|---|---|---|---|---|---|
|
Non-Current Assets
|
294.75
|
89.48
|
66.25
|
58.65
|
--
|
--
|
|||||
|
Current Assets
|
3,205.19
|
878.99
|
601.18
|
347.77
|
--
|
--
|
|||||
|
Total Assets
|
3,944.03
|
968.46
|
667.43
|
412.83
|
--
|
--
|
|||||
|
Total Debt*
|
--
|
20.00
|
123.03
|
19.89
|
--
|
--
|
|||||
|
Net Current Assets
|
2,761.11
|
102.26
|
241.61
|
81.66
|
--
|
--
|
Cashflow (CN¥ Mln) |
TTM | Dec-20 | Dec-19 | Dec-18 | Dec-17 | Dec-16 | Dec-15 | Dec-14 | Dec-13 | Dec-12 | Dec-11 |
|---|---|---|---|---|---|---|---|---|---|---|---|
|
Cash From Operating Activities
|
--
|
-224.12
|
-166.38
|
-160.62
|
--
|
--
|
|||||
|
Cash Flow from Investing Activities
|
--
|
-95.71
|
-84.50
|
2.05
|
--
|
--
|
|||||
|
Cash from Financing Activities
|
--
|
457.64
|
325.41
|
165.41
|
--
|
--
|
|||||
|
Net Cash Inflow / Outflow
|
--
|
--
|
--
|
--
|
--
|
--
|
Financials Ratios |
TTM | Dec-20 | Dec-19 | Dec-18 | Dec-17 | Dec-16 | Dec-15 | Dec-14 | Dec-13 | Dec-12 | Dec-11 |
|---|---|---|---|---|---|---|---|---|---|---|---|
|
Adjusted EPS (CN¥)
|
-28.84
|
-33.94
|
--
|
--
|
--
|
--
|
|||||
|
Cash EPS (CN¥)
|
--
|
-33.37
|
--
|
--
|
--
|
--
|
|||||
|
Adjusted Book Value (CN¥)
|
--
|
11.33
|
--
|
--
|
--
|
--
|
|||||
|
Dividend per Share (CN¥)
|
--
|
--
|
--
|
--
|
--
|
--
|
|||||
|
Cash Flow per Share (CN¥)
|
--
|
-14.94
|
--
|
--
|
--
|
--
|
|||||
|
Free Cash Flow per Share (CN¥)
|
--
|
-15.34
|
--
|
--
|
--
|
--
|
Profitability Ratios |
TTM | Dec-20 | Dec-19 | Dec-18 | Dec-17 | Dec-16 | Dec-15 | Dec-14 | Dec-13 | Dec-12 | Dec-11 |
|---|---|---|---|---|---|---|---|---|---|---|---|
|
ROCE (%)
|
--
|
-195.52
|
-74.52
|
--
|
--
|
--
|
|||||
|
ROE (%)
|
-23.90
|
-269.55
|
-104.99
|
--
|
--
|
--
|
|||||
|
ROA (%)
|
-28.17
|
-62.25
|
-34.17
|
--
|
--
|
--
|
|||||
|
EBIT Margin (%)
|
-43.80
|
-36.90
|
-27.04
|
-30.13
|
--
|
--
|
|||||
|
Net Margin (%)
|
-68.52
|
-66.32
|
-28.22
|
-31.00
|
--
|
--
|
|||||
|
Cash Profit Margin (%)
|
0.00
|
--
|
--
|
--
|
--
|
--
|
Growth Ratios |
TTM | Dec-20 | Dec-19 | Dec-18 | Dec-17 | Dec-16 | Dec-15 | Dec-14 | Dec-13 | Dec-12 | Dec-11 |
|---|---|---|---|---|---|---|---|---|---|---|---|
|
Revenue Growth (%)
|
38.24
|
0.18
|
0.30
|
--
|
--
|
--
|
|||||
|
EBIT Growth (%)
|
-129.05
|
-61.11
|
-16.36
|
--
|
--
|
--
|
|||||
|
Net Profit Growth (%)
|
-146.77
|
-177.47
|
-18.03
|
--
|
--
|
--
|
|||||
|
EPS Growth (%)
|
--
|
--
|
--
|
--
|
--
|
--
|
|||||
|
Book Value Growth (%)
|
--
|
--
|
--
|
--
|
--
|
--
|
Solvency Ratios |
TTM | Dec-20 | Dec-19 | Dec-18 | Dec-17 | Dec-16 | Dec-15 | Dec-14 | Dec-13 | Dec-12 | Dec-11 |
|---|---|---|---|---|---|---|---|---|---|---|---|
|
Debt to Equity
|
--
|
0.12
|
0.59
|
0.14
|
--
|
--
|
|||||
|
Short term debt to equity ratio
|
--
|
0.12
|
0.13
|
0.14
|
--
|
--
|
|||||
|
Current Ratio
|
7.22
|
1.13
|
1.67
|
1.31
|
--
|
--
|
|||||
|
Quick Ratio
|
7.22
|
0.95
|
1.39
|
--
|
--
|
--
|
|||||
|
Interest Coverage
|
-66.04
|
-19.81
|
-26.05
|
-89.67
|
--
|
--
|
Operating Efficiency Ratios |
TTM | Dec-20 | Dec-19 | Dec-18 | Dec-17 | Dec-16 | Dec-15 | Dec-14 | Dec-13 | Dec-12 | Dec-11 |
|---|---|---|---|---|---|---|---|---|---|---|---|
|
Debtors to sales (%)
|
42.10
|
36.59
|
40.19
|
36.68
|
--
|
--
|
|||||
|
Asset Turnover
|
0.41
|
0.94
|
1.21
|
--
|
--
|
--
|
|||||
|
Receivable days
|
--
|
129.00
|
125.05
|
133.96
|
--
|
--
|
|||||
|
Inventory Days
|
--
|
96.55
|
98.16
|
--
|
--
|
--
|
|||||
|
Payable days
|
--
|
112.42
|
115.56
|
105.32
|
--
|
--
|
|||||
|
Cash Conversion Cycle
|
--
|
113.13
|
107.66
|
--
|
--
|
--
|