Market cap
$88 Mln
Revenue (TTM)
$5,103 Mln
P/E Ratio
--
P/B Ratio
0.1
Div. Yield
27.2 %
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
|
5,102.50
|
5,572.21
|
5,805.90
|
4,895.63
|
3,434.62
|
4,477.93
|
|||||
|
Cost of Revenue
|
765.12
|
790.16
|
882.96
|
976.17
|
776.84
|
760.86
|
|||||
|
Gross Profit
|
4,337.38
|
4,782.05
|
4,922.94
|
3,919.46
|
2,657.78
|
3,717.07
|
|||||
|
Operating Expenses
|
3,723.45
|
2,636.72
|
3,275.88
|
1,324.68
|
1,185.92
|
2,429.74
|
|||||
|
Operating Profit (EBIT)
|
613.93
|
2,145.33
|
1,647.06
|
2,594.78
|
1,471.86
|
1,147.38
|
|||||
|
Other Income
|
--
|
--
|
--
|
--
|
--
|
--
|
|||||
|
Profit before Tax
|
-774.48
|
-56.91
|
1,861.92
|
2,645.36
|
1,495.38
|
1,203.17
|
|||||
|
Provision for Tax
|
-84.96
|
-96.33
|
279.18
|
565.16
|
300.51
|
170.19
|
|||||
|
Profit after Tax (Net Income)
|
-688.35
|
39.42
|
1,582.30
|
2,080.20
|
1,194.87
|
1,032.98
|
|||||
|
Minority Interest
|
1.17
|
--
|
--
|
--
|
--
|
--
|
|||||
|
Consolidated Profit
|
-206.98
|
40.53
|
1,582.30
|
2,080.20
|
1,194.87
|
1,032.98
|
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
|
8,765.71
|
9,272.04
|
9,542.43
|
8,085.55
|
4,821.43
|
4,821.43
|
|||||
|
Minority Interest
|
1.17
|
--
|
--
|
--
|
--
|
--
|
|||||
|
Non-Current Liabilities
|
2,673.68
|
2,403.80
|
1,345.61
|
747.42
|
2,401.75
|
2,401.75
|
|||||
|
Current Liabilities
|
1,049.96
|
1,779.12
|
2,094.66
|
1,443.94
|
516.26
|
516.26
|
|||||
|
Total Liabilities
|
13,553.30
|
13,454.96
|
12,982.70
|
10,276.92
|
7,739.44
|
7,739.44
|
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
|
3,057.02
|
1,317.73
|
1,241.54
|
1,184.60
|
1,660.77
|
1,660.77
|
|||||
|
Current Assets
|
9,446.31
|
12,137.23
|
11,741.16
|
9,092.32
|
6,078.67
|
6,078.67
|
|||||
|
Total Assets
|
13,553.30
|
13,454.96
|
12,982.70
|
10,276.92
|
7,739.44
|
7,739.44
|
|||||
|
Total Debt*
|
35.29
|
48.85
|
40.77
|
23.65
|
1,108.12
|
1,100.70
|
|||||
|
Net Current Assets
|
8,396.35
|
10,358.10
|
9,646.50
|
7,167.55
|
6,714.84
|
5,837.55
|
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
|
--
|
703.62
|
1,424.08
|
2,171.01
|
1,849.43
|
158.19
|
|||||
|
Cash Flow from Investing Activities
|
--
|
-1,576.17
|
-3,113.12
|
100.05
|
52.56
|
-346.51
|
|||||
|
Cash from Financing Activities
|
--
|
662.60
|
-277.23
|
-569.28
|
-489.12
|
427.45
|
|||||
|
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¥)
|
-17.87
|
0.90
|
8.28
|
46.98
|
13.26
|
12.07
|
|||||
|
Cash EPS (CN¥)
|
--
|
1.61
|
8.43
|
47.56
|
13.85
|
13.70
|
|||||
|
Adjusted Book Value (CN¥)
|
--
|
212.80
|
49.92
|
182.61
|
53.52
|
56.33
|
|||||
|
Dividend per Share (CN¥)
|
--
|
--
|
--
|
--
|
--
|
--
|
|||||
|
Cash Flow per Share (CN¥)
|
--
|
16.15
|
7.45
|
49.03
|
20.53
|
1.85
|
|||||
|
Free Cash Flow per Share (CN¥)
|
--
|
15.56
|
7.40
|
48.93
|
20.52
|
1.74
|
Profitability Ratios |
TTM | Dec-25 | Dec-24 | Dec-23 | Dec-22 | Dec-21 | Dec-20 | Dec-19 | Dec-18 | Dec-17 | Dec-16 |
|---|---|---|---|---|---|---|---|---|---|---|---|
|
ROCE (%)
|
--
|
0.42
|
17.89
|
29.64
|
20.16
|
19.55
|
|||||
|
ROE (%)
|
-7.19
|
0.42
|
17.95
|
32.23
|
24.78
|
24.03
|
|||||
|
ROA (%)
|
-4.80
|
0.30
|
13.61
|
23.09
|
15.44
|
14.31
|
|||||
|
EBIT Margin (%)
|
3.25
|
-1.02
|
28.37
|
53.00
|
42.85
|
25.62
|
|||||
|
Net Margin (%)
|
-13.49
|
0.71
|
27.25
|
42.49
|
34.79
|
23.07
|
|||||
|
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 (%)
|
-14.71
|
-0.04
|
0.19
|
0.43
|
-0.23
|
0.13
|
|||||
|
EBIT Growth (%)
|
-78.68
|
-103.46
|
-36.52
|
76.29
|
28.28
|
2,394.81
|
|||||
|
Net Profit Growth (%)
|
-14.71
|
-97.51
|
-23.94
|
74.09
|
15.67
|
249.11
|
|||||
|
EPS Growth (%)
|
-234.10
|
-0.89
|
-0.82
|
2.54
|
0.10
|
2.46
|
|||||
|
Book Value Growth (%)
|
-10.65
|
--
|
--
|
--
|
--
|
--
|
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
|
0.00
|
0.00
|
0.23
|
0.23
|
|||||
|
Short term debt to equity ratio
|
--
|
--
|
--
|
0.00
|
0.07
|
--
|
|||||
|
Current Ratio
|
9.00
|
6.82
|
5.61
|
6.30
|
11.77
|
11.77
|
|||||
|
Quick Ratio
|
9.00
|
--
|
--
|
6.35
|
12.73
|
11.58
|
|||||
|
Interest Coverage
|
--
|
--
|
--
|
--
|
23.88
|
18.62
|
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 (%)
|
129.54
|
117.69
|
84.71
|
44.41
|
86.06
|
66.01
|
|||||
|
Asset Turnover
|
0.36
|
0.42
|
0.50
|
0.54
|
0.44
|
0.62
|
|||||
|
Receivable days
|
--
|
376.13
|
223.10
|
191.38
|
314.35
|
220.57
|
|||||
|
Inventory Days
|
--
|
--
|
-31.46
|
-106.49
|
-91.83
|
24.61
|
|||||
|
Payable days
|
--
|
28.38
|
15.32
|
9.35
|
8.96
|
6.95
|
|||||
|
Cash Conversion Cycle
|
--
|
--
|
176.32
|
75.54
|
213.56
|
238.23
|