Market cap
$145 Mln
Revenue (TTM)
$12,951 Mln
P/E Ratio
1
P/B Ratio
0.1
Div. Yield
32.4 %
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
|
12,950.61
|
12,791.39
|
14,203.59
|
13,057.08
|
9,865.81
|
11,380.53
|
|||||
|
Cost of Revenue
|
5,097.37
|
3,549.18
|
9,177.37
|
8,544.01
|
6,831.10
|
5,631.25
|
|||||
|
Gross Profit
|
7,853.23
|
9,242.20
|
5,026.23
|
4,513.07
|
3,034.72
|
5,749.27
|
|||||
|
Operating Expenses
|
6,558.60
|
6,978.31
|
2,740.02
|
2,633.97
|
2,700.27
|
2,678.85
|
|||||
|
Operating Profit (EBIT)
|
1,294.64
|
2,263.89
|
2,286.21
|
1,879.10
|
334.45
|
3,070.42
|
|||||
|
Other Income
|
--
|
--
|
--
|
--
|
--
|
--
|
|||||
|
Profit before Tax
|
1,331.27
|
2,019.05
|
1,353.74
|
1,326.79
|
1,028.57
|
2,769.53
|
|||||
|
Provision for Tax
|
297.63
|
387.67
|
253.28
|
260.84
|
202.64
|
435.42
|
|||||
|
Profit after Tax (Net Income)
|
1,033.65
|
1,631.39
|
1,100.46
|
1,065.95
|
819.75
|
2,333.92
|
|||||
|
Minority Interest
|
--
|
--
|
--
|
0.11
|
-6.18
|
-0.19
|
|||||
|
Consolidated Profit
|
--
|
--
|
--
|
--
|
819.75
|
2,333.92
|
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
|
12,005.46
|
11,960.24
|
10,740.01
|
9,710.08
|
8,648.75
|
8,027.62
|
|||||
|
Minority Interest
|
--
|
--
|
--
|
--
|
--
|
--
|
|||||
|
Non-Current Liabilities
|
8,546.04
|
7,868.86
|
1,896.40
|
1,106.11
|
1,640.04
|
2,771.27
|
|||||
|
Current Liabilities
|
1,838.50
|
3,348.61
|
9,604.37
|
12,324.60
|
12,481.92
|
10,187.12
|
|||||
|
Total Liabilities
|
24,228.50
|
23,177.71
|
22,240.78
|
23,140.79
|
22,770.70
|
21,026.19
|
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
|
11,032.62
|
9,433.68
|
4,332.07
|
4,637.77
|
4,988.60
|
4,370.83
|
|||||
|
Current Assets
|
11,357.38
|
13,744.03
|
17,908.71
|
18,503.02
|
17,782.11
|
16,655.36
|
|||||
|
Total Assets
|
24,572.68
|
23,177.71
|
22,240.78
|
23,140.79
|
22,770.70
|
21,026.19
|
|||||
|
Total Debt*
|
3,688.72
|
4,795.43
|
5,267.18
|
5,511.67
|
9,255.07
|
7,671.70
|
|||||
|
Net Current Assets
|
9,174.70
|
8,642.24
|
8,304.34
|
6,178.42
|
5,300.19
|
6,468.24
|
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
|
--
|
3,614.44
|
1,081.46
|
2,787.05
|
98.84
|
2,667.42
|
|||||
|
Cash Flow from Investing Activities
|
--
|
-2,611.67
|
-904.88
|
2,334.45
|
-2,409.04
|
414.62
|
|||||
|
Cash from Financing Activities
|
--
|
-1,030.96
|
-387.28
|
-3,852.43
|
1,111.67
|
-1,779.53
|
|||||
|
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¥)
|
5.94
|
9.43
|
6.26
|
6.42
|
4.40
|
11.27
|
|||||
|
Cash EPS (CN¥)
|
--
|
10.26
|
7.10
|
7.30
|
5.19
|
11.97
|
|||||
|
Adjusted Book Value (CN¥)
|
--
|
69.12
|
61.10
|
58.50
|
46.42
|
38.77
|
|||||
|
Dividend per Share (CN¥)
|
--
|
--
|
--
|
--
|
--
|
--
|
|||||
|
Cash Flow per Share (CN¥)
|
--
|
20.89
|
6.15
|
16.79
|
0.53
|
12.88
|
|||||
|
Free Cash Flow per Share (CN¥)
|
--
|
18.85
|
4.75
|
15.41
|
-0.27
|
12.30
|
Profitability Ratios |
TTM | Dec-25 | Dec-24 | Dec-23 | Dec-22 | Dec-21 | Dec-20 | Dec-19 | Dec-18 | Dec-17 | Dec-16 |
|---|---|---|---|---|---|---|---|---|---|---|---|
|
ROCE (%)
|
--
|
9.96
|
7.05
|
6.44
|
4.88
|
15.29
|
|||||
|
ROE (%)
|
8.63
|
14.37
|
10.76
|
11.61
|
9.83
|
34.53
|
|||||
|
ROA (%)
|
3.65
|
7.18
|
4.85
|
4.64
|
3.74
|
11.28
|
|||||
|
EBIT Margin (%)
|
--
|
17.70
|
9.59
|
10.55
|
10.99
|
24.89
|
|||||
|
Net Margin (%)
|
7.98
|
12.75
|
7.75
|
8.16
|
8.31
|
20.51
|
|||||
|
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 (%)
|
-7.58
|
-0.10
|
0.09
|
0.32
|
-0.13
|
-0.02
|
|||||
|
EBIT Growth (%)
|
--
|
66.13
|
-1.05
|
27.03
|
-61.72
|
271.18
|
|||||
|
Net Profit Growth (%)
|
-8.46
|
48.25
|
3.24
|
30.03
|
-64.88
|
292.27
|
|||||
|
EPS Growth (%)
|
-35.04
|
0.51
|
-0.03
|
0.46
|
-0.61
|
2.89
|
|||||
|
Book Value Growth (%)
|
11.23
|
--
|
--
|
--
|
--
|
--
|
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
|
0.15
|
0.40
|
0.49
|
0.57
|
1.07
|
0.96
|
|||||
|
Short term debt to equity ratio
|
0.15
|
0.28
|
0.32
|
0.47
|
0.89
|
0.62
|
|||||
|
Current Ratio
|
6.18
|
4.10
|
1.86
|
1.50
|
1.42
|
1.63
|
|||||
|
Quick Ratio
|
6.16
|
4.10
|
1.86
|
1.50
|
1.42
|
1.63
|
|||||
|
Interest Coverage
|
10.62
|
9.25
|
151.30
|
27.28
|
19.49
|
44.87
|
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 (%)
|
68.78
|
76.53
|
40.75
|
37.72
|
72.32
|
41.43
|
|||||
|
Asset Turnover
|
0.46
|
0.56
|
0.63
|
0.57
|
0.45
|
0.55
|
|||||
|
Receivable days
|
--
|
222.39
|
137.74
|
168.69
|
219.35
|
183.55
|
|||||
|
Inventory Days
|
--
|
2.39
|
1.11
|
1.87
|
2.72
|
3.08
|
|||||
|
Payable days
|
--
|
96.96
|
40.80
|
32.69
|
22.72
|
37.47
|
|||||
|
Cash Conversion Cycle
|
--
|
127.82
|
98.06
|
137.86
|
199.34
|
149.17
|