Market cap
$58 Mln
Revenue (TTM)
$2,428 Mln
P/E Ratio
--
P/B Ratio
0.3
Div. Yield
2.8 %
Income Statement (CN¥ Mln) |
Dec-25 | Dec-23 | Dec-22 | Dec-21 | Dec-20 | Dec-19 | Dec-18 | Dec-17 | Dec-16 | Dec-15 | Dec-14 |
|---|---|---|---|---|---|---|---|---|---|---|---|
|
Operating Revenue
|
2,362.07
|
2,493.39
|
3,232.73
|
5,303.84
|
5,825.62
|
4,647.51
|
|||||
|
Cost of Revenue
|
1,763.82
|
1,923.87
|
2,495.64
|
4,105.77
|
4,742.67
|
3,565.11
|
|||||
|
Gross Profit
|
598.24
|
569.52
|
737.09
|
1,198.07
|
1,082.96
|
1,082.40
|
|||||
|
Operating Expenses
|
514.97
|
688.68
|
1,014.41
|
1,133.40
|
898.98
|
771.34
|
|||||
|
Operating Profit (EBIT)
|
83.27
|
-119.16
|
-277.31
|
64.67
|
183.98
|
311.07
|
|||||
|
Other Income
|
--
|
--
|
--
|
--
|
--
|
--
|
|||||
|
Profit before Tax
|
150.38
|
-87.60
|
-264.46
|
94.63
|
217.77
|
339.02
|
|||||
|
Provision for Tax
|
12.31
|
1.74
|
18.17
|
5.74
|
43.32
|
45.19
|
|||||
|
Profit after Tax (Net Income)
|
137.78
|
-84.67
|
-282.63
|
88.61
|
173.32
|
292.17
|
|||||
|
Minority Interest
|
-0.29
|
4.66
|
7.11
|
-0.29
|
3.24
|
5.65
|
|||||
|
Consolidated Profit
|
--
|
--
|
-275.52
|
88.61
|
173.32
|
292.17
|
Liabilities (CN¥ Mln) |
Dec-25 | Dec-23 | Dec-22 | Dec-21 | Dec-20 | Dec-19 | Dec-18 | Dec-17 | Dec-16 | Dec-15 | Dec-14 |
|---|---|---|---|---|---|---|---|---|---|---|---|
|
Shareholder's Funds
|
1,527.64
|
1,347.89
|
1,432.76
|
1,647.41
|
1,527.08
|
1,368.80
|
|||||
|
Minority Interest
|
--
|
--
|
--
|
--
|
--
|
--
|
|||||
|
Non-Current Liabilities
|
105.27
|
144.18
|
129.59
|
31.26
|
15.09
|
15.19
|
|||||
|
Current Liabilities
|
753.96
|
1,266.57
|
1,326.94
|
1,594.53
|
1,634.11
|
1,632.84
|
|||||
|
Total Liabilities
|
2,392.47
|
2,754.39
|
2,885.69
|
3,276.71
|
3,179.52
|
3,022.47
|
Assets (CN¥ Mln) |
Dec-25 | Dec-23 | Dec-22 | Dec-21 | Dec-20 | Dec-19 | Dec-18 | Dec-17 | Dec-16 | Dec-15 | Dec-14 |
|---|---|---|---|---|---|---|---|---|---|---|---|
|
Non-Current Assets
|
430.76
|
471.69
|
390.72
|
330.94
|
247.62
|
114.86
|
|||||
|
Current Assets
|
1,961.71
|
2,282.70
|
2,494.98
|
2,945.77
|
2,931.90
|
2,907.62
|
|||||
|
Total Assets
|
2,392.47
|
2,754.39
|
2,885.69
|
3,276.71
|
3,179.52
|
3,022.47
|
|||||
|
Total Debt*
|
118.53
|
161.83
|
148.79
|
35.01
|
21.17
|
116.25
|
|||||
|
Net Current Assets
|
1,206.98
|
1,016.13
|
1,168.04
|
1,351.25
|
1,297.79
|
1,274.78
|
Cashflow (CN¥ Mln) |
Dec-25 | Dec-23 | Dec-22 | Dec-21 | Dec-20 | Dec-19 | Dec-18 | Dec-17 | Dec-16 | Dec-15 | Dec-14 |
|---|---|---|---|---|---|---|---|---|---|---|---|
|
Cash From Operating Activities
|
154.64
|
-103.23
|
-284.17
|
47.91
|
185.20
|
245.48
|
|||||
|
Cash Flow from Investing Activities
|
-232.86
|
-198.93
|
314.55
|
-41.11
|
-433.08
|
-268.96
|
|||||
|
Cash from Financing Activities
|
-105.52
|
115.66
|
113.56
|
2.63
|
-146.38
|
48.54
|
|||||
|
Net Cash Inflow / Outflow
|
--
|
--
|
--
|
--
|
--
|
--
|
Financials Ratios |
Dec-25 | Dec-23 | Dec-22 | Dec-21 | Dec-20 | Dec-19 | Dec-18 | Dec-17 | Dec-16 | Dec-15 | Dec-14 |
|---|---|---|---|---|---|---|---|---|---|---|---|
|
Adjusted EPS (CN¥)
|
1.91
|
-1.23
|
-4.08
|
1.23
|
2.39
|
4.05
|
|||||
|
Cash EPS (CN¥)
|
2.50
|
-0.29
|
-2.80
|
2.23
|
3.14
|
4.38
|
|||||
|
Adjusted Book Value (CN¥)
|
21.22
|
19.64
|
20.68
|
22.90
|
21.09
|
18.98
|
|||||
|
Dividend per Share (CN¥)
|
--
|
--
|
--
|
--
|
--
|
--
|
|||||
|
Cash Flow per Share (CN¥)
|
2.15
|
-1.50
|
-4.10
|
0.67
|
2.56
|
3.40
|
|||||
|
Free Cash Flow per Share (CN¥)
|
1.57
|
-3.01
|
-6.35
|
0.44
|
1.86
|
2.45
|
Profitability Ratios |
Dec-25 | Dec-23 | Dec-22 | Dec-21 | Dec-20 | Dec-19 | Dec-18 | Dec-17 | Dec-16 | Dec-15 | Dec-14 |
|---|---|---|---|---|---|---|---|---|---|---|---|
|
ROCE (%)
|
--
|
-5.48
|
-17.32
|
5.49
|
11.43
|
22.77
|
|||||
|
ROE (%)
|
--
|
-6.09
|
-18.35
|
5.58
|
11.97
|
23.95
|
|||||
|
ROA (%)
|
--
|
-3.00
|
-9.17
|
2.74
|
5.59
|
11.82
|
|||||
|
EBIT Margin (%)
|
6.37
|
-3.51
|
-8.58
|
1.78
|
3.16
|
6.69
|
|||||
|
Net Margin (%)
|
5.83
|
-3.40
|
-8.74
|
1.67
|
2.98
|
6.29
|
|||||
|
Cash Profit Margin (%)
|
--
|
--
|
--
|
--
|
--
|
--
|
Growth Ratios |
Dec-25 | Dec-23 | Dec-22 | Dec-21 | Dec-20 | Dec-19 | Dec-18 | Dec-17 | Dec-16 | Dec-15 | Dec-14 |
|---|---|---|---|---|---|---|---|---|---|---|---|
|
Revenue Growth (%)
|
--
|
-0.23
|
-0.39
|
-0.09
|
0.25
|
0.81
|
|||||
|
EBIT Growth (%)
|
--
|
68.41
|
-393.05
|
-48.57
|
-40.86
|
82.47
|
|||||
|
Net Profit Growth (%)
|
--
|
70.04
|
-418.98
|
-48.88
|
-40.68
|
347.03
|
|||||
|
EPS Growth (%)
|
--
|
0.70
|
-4.31
|
-0.49
|
-0.41
|
3.47
|
|||||
|
Book Value Growth (%)
|
--
|
--
|
--
|
--
|
--
|
--
|
Solvency Ratios |
Dec-25 | Dec-23 | Dec-22 | Dec-21 | Dec-20 | Dec-19 | Dec-18 | Dec-17 | Dec-16 | Dec-15 | Dec-14 |
|---|---|---|---|---|---|---|---|---|---|---|---|
|
Debt to Equity
|
0.08
|
0.12
|
0.10
|
0.02
|
0.01
|
0.08
|
|||||
|
Short term debt to equity ratio
|
0.04
|
0.02
|
0.02
|
0.01
|
0.01
|
0.08
|
|||||
|
Current Ratio
|
2.60
|
1.80
|
1.88
|
1.85
|
1.79
|
1.78
|
|||||
|
Quick Ratio
|
2.43
|
1.68
|
1.50
|
1.49
|
1.53
|
1.52
|
|||||
|
Interest Coverage
|
--
|
--
|
-13.89
|
0.93
|
5.76
|
11.91
|
Operating Efficiency Ratios |
Dec-25 | Dec-23 | Dec-22 | Dec-21 | Dec-20 | Dec-19 | Dec-18 | Dec-17 | Dec-16 | Dec-15 | Dec-14 |
|---|---|---|---|---|---|---|---|---|---|---|---|
|
Debtors to sales (%)
|
15.46
|
1.66
|
19.40
|
11.75
|
17.79
|
22.04
|
|||||
|
Asset Turnover
|
--
|
0.88
|
1.05
|
1.64
|
1.88
|
1.88
|
|||||
|
Receivable days
|
31.42
|
48.96
|
70.64
|
57.15
|
64.60
|
59.30
|
|||||
|
Inventory Days
|
29.43
|
62.61
|
78.93
|
45.18
|
33.02
|
33.30
|
|||||
|
Payable days
|
86.52
|
110.26
|
140.00
|
92.10
|
78.73
|
81.53
|
|||||
|
Cash Conversion Cycle
|
-25.67
|
1.32
|
9.57
|
10.23
|
18.88
|
11.07
|