Market cap
$1,039 Mln
Revenue (TTM)
$13,237 Mln
P/E Ratio
3.5
P/B Ratio
0.4
Div. Yield
6.9 %
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
|
13,237.35
|
13,199.79
|
13,065.82
|
12,600.56
|
11,134.20
|
9,470.13
|
|||||
|
Cost of Revenue
|
3,025.70
|
2,821.14
|
2,701.85
|
2,164.63
|
2,038.62
|
1,841.96
|
|||||
|
Gross Profit
|
10,211.66
|
10,378.65
|
10,363.97
|
10,435.93
|
9,095.58
|
7,628.17
|
|||||
|
Operating Expenses
|
7,661.72
|
7,495.43
|
7,828.85
|
8,052.04
|
6,580.24
|
5,014.41
|
|||||
|
Operating Profit (EBIT)
|
2,549.94
|
2,883.22
|
2,535.13
|
2,383.89
|
2,515.34
|
2,613.77
|
|||||
|
Other Income
|
--
|
--
|
--
|
--
|
--
|
--
|
|||||
|
Profit before Tax
|
2,713.99
|
3,016.95
|
2,845.25
|
2,778.59
|
2,736.03
|
2,736.13
|
|||||
|
Provision for Tax
|
493.65
|
541.09
|
457.41
|
395.10
|
454.78
|
240.82
|
|||||
|
Profit after Tax (Net Income)
|
2,202.69
|
2,473.14
|
2,383.15
|
2,340.84
|
2,266.38
|
2,508.95
|
|||||
|
Minority Interest
|
-17.56
|
-2.80
|
-4.70
|
-43.21
|
-14.87
|
13.63
|
|||||
|
Consolidated Profit
|
--
|
--
|
--
|
--
|
2,266.38
|
2,508.95
|
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
|
16,184.96
|
16,560.64
|
15,204.06
|
13,748.79
|
12,371.70
|
10,655.25
|
|||||
|
Minority Interest
|
-17.56
|
--
|
--
|
--
|
--
|
--
|
|||||
|
Non-Current Liabilities
|
8,918.16
|
8,404.56
|
3,628.83
|
6,479.92
|
4,009.23
|
3,424.30
|
|||||
|
Current Liabilities
|
191.38
|
170.52
|
4,424.62
|
3,661.15
|
4,929.19
|
4,004.64
|
|||||
|
Total Liabilities
|
25,784.65
|
25,429.79
|
23,607.12
|
21,293.67
|
21,382.91
|
18,138.55
|
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
|
13,468.35
|
12,864.83
|
4,535.20
|
3,087.60
|
2,486.32
|
1,737.75
|
|||||
|
Current Assets
|
12,124.91
|
12,564.96
|
19,071.93
|
18,206.07
|
18,896.59
|
16,400.80
|
|||||
|
Total Assets
|
23,384.49
|
25,429.79
|
23,607.12
|
21,293.67
|
21,382.91
|
18,138.55
|
|||||
|
Total Debt*
|
1,369.01
|
1,324.82
|
34.36
|
41.63
|
176.99
|
33.36
|
|||||
|
Net Current Assets
|
14,333.69
|
16,343.77
|
14,647.31
|
14,544.92
|
13,922.96
|
12,331.41
|
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
|
--
|
1,867.60
|
2,893.16
|
1,413.42
|
268.83
|
630.23
|
|||||
|
Cash Flow from Investing Activities
|
--
|
-2,183.70
|
-2,295.82
|
1,413.49
|
-1,553.23
|
1,994.85
|
|||||
|
Cash from Financing Activities
|
--
|
-194.70
|
-622.72
|
-2,559.05
|
-795.86
|
-239.80
|
|||||
|
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¥)
|
8.32
|
9.31
|
9.14
|
8.56
|
7.84
|
8.45
|
|||||
|
Cash EPS (CN¥)
|
--
|
9.64
|
9.47
|
8.81
|
8.07
|
8.68
|
|||||
|
Adjusted Book Value (CN¥)
|
--
|
62.33
|
58.32
|
50.27
|
42.81
|
35.87
|
|||||
|
Dividend per Share (CN¥)
|
--
|
--
|
--
|
--
|
--
|
--
|
|||||
|
Cash Flow per Share (CN¥)
|
--
|
7.03
|
11.10
|
5.17
|
0.93
|
2.12
|
|||||
|
Free Cash Flow per Share (CN¥)
|
--
|
6.68
|
10.99
|
3.20
|
0.75
|
1.94
|
Profitability Ratios |
TTM | Dec-25 | Dec-24 | Dec-23 | Dec-22 | Dec-21 | Dec-20 | Dec-19 | Dec-18 | Dec-17 | Dec-16 |
|---|---|---|---|---|---|---|---|---|---|---|---|
|
ROCE (%)
|
--
|
14.93
|
16.42
|
17.77
|
19.51
|
26.28
|
|||||
|
ROE (%)
|
3.29
|
15.57
|
16.46
|
17.92
|
19.68
|
26.38
|
|||||
|
ROA (%)
|
8.33
|
10.09
|
10.62
|
10.97
|
11.47
|
15.20
|
|||||
|
EBIT Margin (%)
|
--
|
22.86
|
19.40
|
18.92
|
22.59
|
27.60
|
|||||
|
Net Margin (%)
|
16.64
|
18.74
|
18.24
|
18.58
|
20.36
|
26.49
|
|||||
|
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 (%)
|
-1.08
|
0.01
|
0.04
|
0.13
|
0.18
|
0.25
|
|||||
|
EBIT Growth (%)
|
--
|
19.01
|
6.34
|
-5.23
|
-3.77
|
13.27
|
|||||
|
Net Profit Growth (%)
|
-1.20
|
3.78
|
1.81
|
3.29
|
-9.67
|
27.18
|
|||||
|
EPS Growth (%)
|
-16.24
|
0.02
|
0.07
|
0.09
|
-0.07
|
0.23
|
|||||
|
Book Value Growth (%)
|
7.34
|
--
|
--
|
--
|
--
|
--
|
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
|
0.07
|
0.08
|
0.00
|
0.00
|
0.01
|
0.00
|
|||||
|
Short term debt to equity ratio
|
0.01
|
0.01
|
0.00
|
0.00
|
--
|
--
|
|||||
|
Current Ratio
|
63.35
|
73.69
|
4.31
|
4.97
|
3.83
|
4.10
|
|||||
|
Quick Ratio
|
63.35
|
--
|
--
|
4.92
|
4.57
|
4.78
|
|||||
|
Interest Coverage
|
159.28
|
105.96
|
--
|
--
|
12.22
|
12.74
|
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 (%)
|
75.08
|
25.35
|
63.38
|
17.53
|
54.56
|
51.85
|
|||||
|
Asset Turnover
|
0.50
|
0.54
|
0.58
|
0.59
|
0.56
|
0.57
|
|||||
|
Receivable days
|
--
|
160.87
|
146.62
|
120.05
|
180.17
|
178.78
|
|||||
|
Inventory Days
|
--
|
--
|
27.79
|
-289.50
|
-570.44
|
-609.63
|
|||||
|
Payable days
|
--
|
--
|
48.31
|
60.30
|
--
|
--
|
|||||
|
Cash Conversion Cycle
|
--
|
--
|
126.10
|
-229.74
|
--
|
--
|