Market cap
$849 Mln
Revenue (TTM)
$25,972 Mln
P/E Ratio
--
P/B Ratio
0.5
Div. Yield
0 %
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
|
25,971.67
|
27,291.30
|
29,225.24
|
31,872.65
|
28,997.55
|
30,554.36
|
|||||
|
Cost of Revenue
|
21,309.82
|
21,542.35
|
21,953.58
|
23,102.49
|
22,319.32
|
27,513.50
|
|||||
|
Gross Profit
|
4,661.86
|
5,748.95
|
7,271.66
|
8,770.16
|
6,678.23
|
3,040.86
|
|||||
|
Operating Expenses
|
5,061.17
|
5,519.64
|
5,460.45
|
5,780.68
|
5,365.81
|
7,520.07
|
|||||
|
Operating Profit (EBIT)
|
-399.31
|
229.32
|
1,811.20
|
2,989.48
|
1,312.42
|
-4,479.21
|
|||||
|
Other Income
|
--
|
--
|
--
|
--
|
--
|
--
|
|||||
|
Profit before Tax
|
-544.98
|
-59.50
|
851.68
|
2,032.60
|
-33.78
|
-6,011.99
|
|||||
|
Provision for Tax
|
332.12
|
144.54
|
61.09
|
80.05
|
84.00
|
96.55
|
|||||
|
Profit after Tax (Net Income)
|
-836.02
|
-206.31
|
764.06
|
1,925.47
|
-136.21
|
-6,189.92
|
|||||
|
Minority Interest
|
41.20
|
-2.27
|
-26.53
|
-27.09
|
-18.44
|
-61.05
|
|||||
|
Consolidated Profit
|
--
|
--
|
--
|
--
|
-136.21
|
-6,189.92
|
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
|
12,664.33
|
13,316.53
|
13,365.43
|
12,086.52
|
6,250.63
|
5,187.60
|
|||||
|
Minority Interest
|
41.20
|
--
|
--
|
--
|
--
|
--
|
|||||
|
Non-Current Liabilities
|
11,360.05
|
11,305.50
|
10,909.43
|
10,067.93
|
11,574.89
|
14,322.58
|
|||||
|
Current Liabilities
|
21,504.21
|
22,067.31
|
21,477.33
|
22,341.53
|
28,130.02
|
22,476.47
|
|||||
|
Total Liabilities
|
66,942.31
|
46,681.74
|
45,760.53
|
44,594.37
|
46,048.35
|
42,472.17
|
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
|
35,779.49
|
36,391.44
|
36,233.29
|
31,959.15
|
32,262.71
|
30,948.05
|
|||||
|
Current Assets
|
9,658.61
|
10,290.30
|
9,527.24
|
12,635.23
|
13,785.64
|
11,524.12
|
|||||
|
Total Assets
|
66,938.12
|
46,681.74
|
45,760.53
|
44,594.37
|
46,048.35
|
42,472.17
|
|||||
|
Total Debt*
|
14,124.58
|
15,245.90
|
14,193.40
|
15,290.69
|
22,533.45
|
17,567.22
|
|||||
|
Net Current Assets
|
-11,841.41
|
-11,777.01
|
-11,950.10
|
-9,706.31
|
-14,344.38
|
-10,952.35
|
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
|
--
|
102.92
|
2,110.06
|
3,351.60
|
-5,951.85
|
-5,951.85
|
|||||
|
Cash Flow from Investing Activities
|
--
|
-318.51
|
-2,444.87
|
-1,739.52
|
265.98
|
1,262.35
|
|||||
|
Cash from Financing Activities
|
--
|
1,035.43
|
-1,370.12
|
-4,285.07
|
-2,959.46
|
-2,959.46
|
|||||
|
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¥)
|
-2.42
|
-0.21
|
5.56
|
1.97
|
-1.09
|
-54.21
|
|||||
|
Cash EPS (CN¥)
|
--
|
13.53
|
104.63
|
16.40
|
108.59
|
92.62
|
|||||
|
Adjusted Book Value (CN¥)
|
--
|
13.80
|
97.18
|
12.38
|
50.21
|
45.43
|
|||||
|
Dividend per Share (CN¥)
|
--
|
--
|
--
|
--
|
--
|
--
|
|||||
|
Cash Flow per Share (CN¥)
|
--
|
0.11
|
15.34
|
3.43
|
-47.81
|
-52.12
|
|||||
|
Free Cash Flow per Share (CN¥)
|
--
|
0.01
|
14.08
|
3.33
|
-49.98
|
-55.63
|
Profitability Ratios |
TTM | Dec-25 | Dec-24 | Dec-23 | Dec-22 | Dec-21 | Dec-20 | Dec-19 | Dec-18 | Dec-17 | Dec-16 |
|---|---|---|---|---|---|---|---|---|---|---|---|
|
ROCE (%)
|
--
|
-0.74
|
2.78
|
6.86
|
-0.53
|
-22.84
|
|||||
|
ROE (%)
|
-6.12
|
-1.55
|
6.00
|
21.00
|
-2.38
|
-85.71
|
|||||
|
ROA (%)
|
-1.23
|
-0.45
|
1.69
|
4.25
|
-0.31
|
-13.66
|
|||||
|
EBIT Margin (%)
|
-0.91
|
3.11
|
6.55
|
9.92
|
2.35
|
-15.26
|
|||||
|
Net Margin (%)
|
-3.22
|
-0.76
|
2.61
|
6.04
|
-0.47
|
-20.26
|
|||||
|
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 (%)
|
-6.15
|
-0.07
|
-0.08
|
0.10
|
-0.05
|
0.03
|
|||||
|
EBIT Growth (%)
|
-170.72
|
-55.58
|
-39.50
|
364.24
|
114.61
|
21.21
|
|||||
|
Net Profit Growth (%)
|
-1,122.50
|
-127.00
|
-60.32
|
1,513.58
|
97.80
|
11.66
|
|||||
|
EPS Growth (%)
|
-381.43
|
-1.04
|
1.82
|
2.80
|
0.98
|
0.17
|
|||||
|
Book Value Growth (%)
|
-86.56
|
--
|
--
|
--
|
--
|
--
|
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
|
0.80
|
1.14
|
1.06
|
1.27
|
3.60
|
3.39
|
|||||
|
Short term debt to equity ratio
|
0.29
|
0.36
|
0.33
|
0.54
|
1.99
|
0.83
|
|||||
|
Current Ratio
|
0.45
|
0.47
|
0.44
|
0.57
|
0.49
|
0.51
|
|||||
|
Quick Ratio
|
0.45
|
--
|
--
|
0.54
|
0.49
|
0.51
|
|||||
|
Interest Coverage
|
0.35
|
0.93
|
1.80
|
2.80
|
0.95
|
-3.45
|
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 (%)
|
10.78
|
16.61
|
14.13
|
18.85
|
15.06
|
15.77
|
|||||
|
Asset Turnover
|
0.38
|
0.59
|
0.65
|
0.70
|
0.66
|
0.67
|
|||||
|
Receivable days
|
--
|
57.96
|
63.35
|
59.45
|
57.85
|
58.39
|
|||||
|
Inventory Days
|
--
|
--
|
9.45
|
4.60
|
0.75
|
0.68
|
|||||
|
Payable days
|
--
|
111.35
|
101.10
|
92.21
|
121.83
|
109.24
|
|||||
|
Cash Conversion Cycle
|
--
|
--
|
-28.30
|
-28.16
|
-63.23
|
-50.17
|