Guangzhou Zhujiang Brewery Co., Ltd
SZSE:002461.SZ
8.24 (CNY) • At close October 26, 2023
Overzicht | Financiële gegevens
Cijfers zijn in miljoenen (behalve de cijfers per aandeel en de ratio's) CNY.
2024 Q3 | 2024 Q2 | 2024 Q1 | 2023 Q4 | 2023 Q3 | 2023 Q2 | 2023 Q1 | 2022 Q4 | 2022 Q3 | 2022 Q2 | 2022 Q1 | 2021 Q4 | 2021 Q3 | 2021 Q2 | 2021 Q1 | 2020 Q4 | 2020 Q3 | 2020 Q2 | 2020 Q1 | 2019 Q4 | 2019 Q3 | 2019 Q2 | 2019 Q1 | 2018 Q4 | 2018 Q3 | 2018 Q2 | 2018 Q1 | 2017 Q4 | 2017 Q3 | 2017 Q2 | 2017 Q1 | 2016 Q4 | 2016 Q3 | 2016 Q2 | 2016 Q1 | 2015 Q4 | 2015 Q3 | 2015 Q2 | 2015 Q1 | 2014 Q4 | 2014 Q3 | 2014 Q2 | 2014 Q1 | 2013 Q4 | 2013 Q3 | 2013 Q2 | 2013 Q1 | 2012 Q4 | 2012 Q3 | 2012 Q2 | 2012 Q1 | 2011 Q4 | 2011 Q3 | 2011 Q2 | 2011 Q1 | 2010 Q4 | 2010 Q3 | 2010 Q2 | 2010 Q1 | 2009 Q4 | 2009 Q3 | |
---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
Omzet
| 1,900.915 | 1,728.093 | 1,108.275 | 826.767 | 1,778.453 | 1,737.507 | 1,035.314 | 817.259 | 1,678.713 | 1,560.355 | 871.81 | 819.561 | 1,500.716 | 1,444.526 | 773.057 | 742.118 | 1,500.412 | 1,453.498 | 553.222 | 755.586 | 1,379.163 | 1,358.07 | 750.788 | 732.29 | 1,307.977 | 1,281.57 | 717.461 | 670.221 | 1,261.992 | 1,165.865 | 665.53 | 632.22 | 1,269.58 | 1,060.523 | 580.671 | 643.977 | 1,131.959 | 1,099.693 | 641.343 | 671.228 | 1,243.631 | 1,071.339 | 537.579 | 825.96 | 1,086.993 | 932.146 | 504.044 | 919.462 | 1,091.534 | 962.409 | 501.428 | 924.091 | 1,184.277 | 919.203 | 535.109 | 842.371 | 834.388 | 857.106 | 519.002 | 632.792 | 821.388 |
Kosten van de omzet
| 954.867 | 895.355 | 641.329 | 597.793 | 965.06 | 899.377 | 613.033 | 530.088 | 924.402 | 862.654 | 519.688 | 606.915 | 729.243 | 715.834 | 445.958 | 418.154 | 656.43 | 700.293 | 341.879 | 382.329 | 675.34 | 725.537 | 472.844 | 480.482 | 724.915 | 717.038 | 478.869 | 450.489 | 760.758 | 661.424 | 417.402 | 401.203 | 760.415 | 604.915 | 348.907 | 375.32 | 650.009 | 647.112 | 400.968 | 411.642 | 715.77 | 635.167 | 328.969 | 453.324 | 616.845 | 563.821 | 305.816 | 493.323 | 593.516 | 573.855 | 318.212 | 473.026 | 691.966 | 536.664 | 323.698 | 490.288 | 501.037 | 498.093 | 314.955 | 318.673 | 464.809 |
Brutowinst
| 946.048 | 832.739 | 466.946 | 228.974 | 813.392 | 838.13 | 422.28 | 287.171 | 754.311 | 697.701 | 352.122 | 212.646 | 771.472 | 728.693 | 327.099 | 323.964 | 843.982 | 753.205 | 211.342 | 373.258 | 703.823 | 632.533 | 277.944 | 251.808 | 583.062 | 564.532 | 238.592 | 219.732 | 501.234 | 504.442 | 248.129 | 231.017 | 509.164 | 455.608 | 231.764 | 268.657 | 481.949 | 452.581 | 240.375 | 259.586 | 527.861 | 436.172 | 208.61 | 372.636 | 470.148 | 368.325 | 198.229 | 426.139 | 498.018 | 388.554 | 183.216 | 451.065 | 492.311 | 382.539 | 211.412 | 352.083 | 333.351 | 359.014 | 204.047 | 314.119 | 356.579 |
Brutowinstmarge
| 0.498 | 0.482 | 0.421 | 0.277 | 0.457 | 0.482 | 0.408 | 0.351 | 0.449 | 0.447 | 0.404 | 0.259 | 0.514 | 0.504 | 0.423 | 0.437 | 0.563 | 0.518 | 0.382 | 0.494 | 0.51 | 0.466 | 0.37 | 0.344 | 0.446 | 0.441 | 0.333 | 0.328 | 0.397 | 0.433 | 0.373 | 0.365 | 0.401 | 0.43 | 0.399 | 0.417 | 0.426 | 0.412 | 0.375 | 0.387 | 0.424 | 0.407 | 0.388 | 0.451 | 0.433 | 0.395 | 0.393 | 0.463 | 0.456 | 0.404 | 0.365 | 0.488 | 0.416 | 0.416 | 0.395 | 0.418 | 0.4 | 0.419 | 0.393 | 0.496 | 0.434 |
Onderzoek- en ontwikkelingskosten
| 58.658 | 54.995 | 33.794 | 23.222 | 38.501 | 54.324 | 35.134 | 30.699 | 54.847 | 49.168 | 31.191 | 22.696 | 53.123 | 45.738 | 26.646 | 24.006 | 53.979 | 42.065 | 17.158 | 21.795 | 41.075 | 37.594 | 19.991 | 17.579 | 24.786 | 18.987 | 11.54 | 16.536 | 29.087 | 0 | 0 | 0 | 0 | 56.442 | 0 | 127.503 | 0 | 0 | 0 | 126.404 | 0 | 58.048 | 0 | 130.389 | 0 | 41.396 | 0 | 126.993 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 |
Algemene en administratieve kosten
| 289.894 | -64.787 | 89.03 | -225.791 | 274.635 | -65.941 | 87.183 | -201.183 | 231.242 | -50.239 | 68.134 | -194.354 | 231.791 | -49.232 | 67.626 | -224.974 | 111.002 | -46.522 | 65.903 | -169.93 | 56.707 | -53.462 | 75.756 | -208.716 | 95.665 | -34.435 | 90.12 | -193.829 | 119.389 | -34.802 | 89.622 | -204.873 | 123.257 | -39.403 | 88.342 | -192.904 | 149.756 | -21.303 | 87 | -186.295 | 149.682 | -12.212 | 70.614 | -151.243 | 159.238 | -26.993 | 64.056 | -89.752 | 171.287 | 86.848 | 59.056 | -58.52 | 134.447 | -26.043 | 59.263 | -110.122 | 88.943 | 65.365 | 58.215 | 121.699 | 90.452 |
Verkoop- en marketingkosten
| 621.967 | 245.249 | 184.211 | 193.701 | 232.715 | 231.81 | 158.985 | 179.109 | 224.679 | 193.806 | 140.067 | 69.553 | 251.521 | 243.728 | 138.243 | 124.003 | 264.821 | 243.887 | 110.362 | 171.94 | 241.862 | 221.887 | 138.611 | 153.895 | 197.19 | 224.713 | 127.763 | 111.737 | 206.906 | 234.997 | 101.407 | 89.685 | 220.22 | 205.055 | 92.229 | 106.272 | 192.476 | 201.51 | 99.526 | 111.345 | 213.121 | 186.551 | 75.511 | 149.106 | 171.209 | 152.768 | 65.938 | 154.93 | 189.058 | 164.245 | 65.472 | 212.079 | 186.345 | 132.659 | 70.587 | 148.955 | 120.254 | 130.76 | 69.646 | 91.271 | 130.042 |
Verkoop-, algemene en administratieve kosten
| 911.861 | 335.211 | 273.241 | -32.091 | 507.35 | 165.869 | 246.168 | -22.075 | 455.922 | 143.566 | 208.201 | -124.801 | 483.312 | 194.496 | 205.869 | -100.971 | 375.823 | 197.365 | 176.265 | 2.01 | 298.57 | 168.425 | 214.367 | -54.821 | 292.855 | 190.279 | 217.882 | -82.092 | 326.295 | 200.195 | 191.029 | -115.188 | 343.476 | 165.651 | 180.571 | -86.632 | 342.232 | 180.207 | 186.526 | -74.951 | 362.804 | 174.339 | 146.125 | -2.137 | 330.447 | 125.775 | 129.994 | 65.178 | 360.344 | 251.093 | 124.528 | 153.559 | 320.792 | 106.616 | 129.85 | 38.833 | 209.197 | 196.124 | 127.861 | 212.97 | 220.494 |
Overige kosten
| -371.785 | -23.436 | 0.432 | -867.499 | -3.66 | 1.2 | 80.394 | 345.586 | -15.819 | 255.028 | 67.659 | 358.192 | 1.28 | 1.953 | 0.432 | -3.103 | -0.58 | 0.971 | -1.372 | 2.008 | 0.545 | -0.842 | 0.376 | 0.697 | -0.973 | 1.454 | 1.719 | -33.851 | 14.461 | 11.73 | 18.453 | 85.218 | 14.905 | 22.468 | 16.639 | 25.416 | 13.97 | 11.931 | 14.149 | 55.038 | 1.35 | 0.645 | 3.19 | 4.456 | 7.207 | 8.92 | 6.478 | 2.347 | 27.842 | 30.944 | 11.998 | 24.907 | 10.149 | 1.194 | 1.092 | 3.561 | 0.286 | 0.418 | 0.401 | 0.188 | 0.274 |
Bedrijfskosten
| 598.734 | 413.641 | 385.841 | 867.499 | 503.952 | 517.754 | 361.696 | 354.21 | 494.95 | 447.762 | 307.051 | 256.087 | 520.045 | 479.698 | 293.366 | 279.353 | 540.644 | 504.21 | 227.263 | 374.25 | 451.405 | 458.468 | 291.934 | 319.271 | 426.311 | 445.795 | 274.896 | 216.283 | 453.476 | 461.811 | 258.752 | 245.456 | 459.559 | 413.013 | 232.941 | 284.573 | 452.092 | 424.882 | 244.977 | 282.236 | 481.384 | 400.563 | 196.539 | 352.028 | 435.544 | 336.09 | 180.965 | 418.622 | 469.292 | 346.951 | 171.807 | 481.602 | 444.656 | 308.138 | 187.776 | 328.165 | 298.308 | 278.002 | 174.305 | 276.868 | 304.33 |
Bedrijfsresultaat
| 367.955 | 419.097 | 139.748 | -40.732 | 337.924 | 340.831 | 105.461 | 13.74 | 308.133 | 297.521 | 88.426 | 15.08 | 346.347 | 290.372 | 84.782 | 79.125 | 325.225 | 273.342 | 29.546 | 31.442 | 293.276 | 221.812 | 39.112 | 56.126 | 205.418 | 172.842 | 27.499 | 58.091 | 100.198 | 85.324 | 2.333 | -77.271 | 58.057 | 46.902 | 0.66 | -12.714 | 37.859 | 34.078 | 2.55 | -12.276 | 38.888 | 33.048 | 5.134 | -8.377 | 21.175 | 19.944 | 0.929 | -6.185 | 9.408 | 22.719 | -4.912 | -69.216 | 33.222 | 59.085 | 9.408 | 8.31 | 38.724 | 54.161 | 10.211 | 23.303 | 34.431 |
Bedrijfsresultaat ratio
| 0.194 | 0.243 | 0.126 | -0.049 | 0.19 | 0.196 | 0.102 | 0.017 | 0.184 | 0.191 | 0.101 | 0.018 | 0.231 | 0.201 | 0.11 | 0.107 | 0.217 | 0.188 | 0.053 | 0.042 | 0.213 | 0.163 | 0.052 | 0.077 | 0.157 | 0.135 | 0.038 | 0.087 | 0.079 | 0.073 | 0.004 | -0.122 | 0.046 | 0.044 | 0.001 | -0.02 | 0.033 | 0.031 | 0.004 | -0.018 | 0.031 | 0.031 | 0.01 | -0.01 | 0.019 | 0.021 | 0.002 | -0.007 | 0.009 | 0.024 | -0.01 | -0.075 | 0.028 | 0.064 | 0.018 | 0.01 | 0.046 | 0.063 | 0.02 | 0.037 | 0.042 |
Totaal overige inkomsten en kosten netto
| 1.025 | 0.01 | 0.432 | -1.284 | -3.66 | 1.2 | 0.261 | -0.191 | -2.023 | 0.614 | 0.097 | -9.942 | 1.28 | 1.953 | 0.432 | -3.103 | -0.58 | 0.971 | -1.372 | 2.008 | 0.545 | -0.842 | 0.376 | 0.697 | -0.973 | 1.454 | 1.719 | -33.098 | 14.072 | 11.324 | 18.315 | 82.882 | 13.275 | 22.122 | 16.46 | 25.093 | 13.884 | 11.893 | 14.143 | 18.955 | 1.345 | 0.576 | 3.049 | 4.403 | 7.152 | -7.679 | -9.886 | -0.33 | 21.188 | 28.418 | 11.783 | 24.872 | 10.175 | 1.114 | 1.004 | 3.193 | 0.274 | 0.62 | -0.108 | 0.106 | 0.259 |
Inkomen voor belasting
| 368.98 | 464.324 | 140.179 | -41.549 | 334.264 | 342.031 | 105.721 | 13.549 | 306.11 | 298.135 | 88.523 | 5.138 | 347.626 | 292.326 | 85.213 | 76.022 | 324.645 | 274.313 | 28.174 | 33.45 | 293.821 | 220.97 | 39.488 | 56.824 | 204.445 | 174.296 | 29.218 | 24.993 | 114.529 | 96.648 | 20.569 | 5.611 | 71.332 | 69.024 | 17.12 | 12.379 | 51.742 | 45.971 | 16.693 | 6.68 | 40.234 | 33.624 | 8.183 | -3.974 | 28.327 | 28.819 | 7.378 | -6.515 | 30.596 | 51.138 | 6.872 | -44.344 | 43.397 | 60.199 | 10.413 | 11.503 | 38.998 | 54.782 | 10.103 | 23.409 | 34.69 |
Inkomen voor belasting ratio
| 0.194 | 0.269 | 0.126 | -0.05 | 0.188 | 0.197 | 0.102 | 0.017 | 0.182 | 0.191 | 0.102 | 0.006 | 0.232 | 0.202 | 0.11 | 0.102 | 0.216 | 0.189 | 0.051 | 0.044 | 0.213 | 0.163 | 0.053 | 0.078 | 0.156 | 0.136 | 0.041 | 0.037 | 0.091 | 0.083 | 0.031 | 0.009 | 0.056 | 0.065 | 0.029 | 0.019 | 0.046 | 0.042 | 0.026 | 0.01 | 0.032 | 0.031 | 0.015 | -0.005 | 0.026 | 0.031 | 0.015 | -0.007 | 0.028 | 0.053 | 0.014 | -0.048 | 0.037 | 0.065 | 0.019 | 0.014 | 0.047 | 0.064 | 0.019 | 0.037 | 0.042 |
Belastingkosten
| 55.807 | 79.674 | 14.158 | -24.485 | 51.554 | 55.594 | 13.841 | -11.576 | 48.646 | 51.293 | 12.351 | -15.307 | 60.076 | 48.224 | 9.906 | 4.627 | 60.183 | 46.076 | 6.562 | -11.332 | 45.706 | 34.653 | 6.814 | 5.802 | 38.998 | 32.478 | 8.322 | 7.094 | 22.798 | 22.135 | 6.676 | -3.952 | 16.488 | 17.805 | 5.387 | 3.04 | 11.597 | 10.32 | 4.573 | 2.18 | 7.766 | 7.511 | 1.517 | -0.274 | 7.458 | 5.692 | 1.215 | 6.531 | 8.729 | 11.425 | 1.67 | -3.255 | 10.209 | 10.122 | 2.709 | 7.259 | 6.472 | 7.654 | 2.593 | 9.484 | 5.798 |
Nettowinst
| 306.733 | 378.854 | 120.951 | -18.683 | 277.327 | 279.329 | 86.786 | 27.738 | 256.707 | 242.773 | 71.046 | 16.576 | 284.079 | 240.503 | 70.032 | 64.061 | 259.345 | 225.468 | 20.41 | 43.109 | 242.476 | 182.295 | 29.604 | 49.565 | 160.97 | 138.037 | 17.857 | 14.047 | 87.614 | 71.573 | 12.13 | 5.24 | 51.597 | 46.222 | 10.835 | 8.594 | 36.212 | 31.015 | 7.334 | 0.39 | 30 | 23.969 | 6.036 | -5.264 | 19.722 | 21.348 | 5.431 | -14.171 | 20.911 | 38.964 | 5.257 | -41.482 | 32.398 | 50.486 | 8.782 | 4.98 | 32.161 | 46.813 | 7.357 | 12.783 | 28.467 |
Nettowinstmarge
| 0.161 | 0.219 | 0.109 | -0.023 | 0.156 | 0.161 | 0.084 | 0.034 | 0.153 | 0.156 | 0.081 | 0.02 | 0.189 | 0.166 | 0.091 | 0.086 | 0.173 | 0.155 | 0.037 | 0.057 | 0.176 | 0.134 | 0.039 | 0.068 | 0.123 | 0.108 | 0.025 | 0.021 | 0.069 | 0.061 | 0.018 | 0.008 | 0.041 | 0.044 | 0.019 | 0.013 | 0.032 | 0.028 | 0.011 | 0.001 | 0.024 | 0.022 | 0.011 | -0.006 | 0.018 | 0.023 | 0.011 | -0.015 | 0.019 | 0.04 | 0.01 | -0.045 | 0.027 | 0.055 | 0.016 | 0.006 | 0.039 | 0.055 | 0.014 | 0.02 | 0.035 |
WPA (Winst Per Aandeel)
| 0.14 | 0.17 | 0.055 | -0.008 | 0.13 | 0.13 | 0.039 | 0.013 | 0.12 | 0.11 | 0.032 | 0.009 | 0.13 | 0.11 | 0.032 | 0.03 | 0.12 | 0.1 | 0.009 | 0.02 | 0.11 | 0.083 | 0.013 | 0.022 | 0.073 | 0.062 | 0.008 | 0.007 | 0.041 | 0.044 | 0.007 | 0.004 | 0.038 | 0.034 | 0.008 | 0.006 | 0.027 | 0.023 | 0.005 | 0 | 0.022 | 0.018 | 0.005 | -0.004 | 0.015 | 0.016 | 0.004 | -0.01 | 0.015 | 0.029 | 0.004 | -0.031 | 0.024 | 0.037 | 0.007 | 0.004 | 0.025 | 0.039 | 0.006 | 0.011 | 0.023 |
Verwaterde WPA
| 0.14 | 0.17 | 0.055 | -0.008 | 0.13 | 0.13 | 0.039 | 0.013 | 0.12 | 0.11 | 0.032 | 0.009 | 0.13 | 0.11 | 0.032 | 0.03 | 0.12 | 0.1 | 0.009 | 0.02 | 0.11 | 0.083 | 0.013 | 0.022 | 0.073 | 0.062 | 0.008 | 0.007 | 0.041 | 0.044 | 0.007 | 0.004 | 0.038 | 0.034 | 0.008 | 0.006 | 0.027 | 0.023 | 0.005 | 0 | 0.022 | 0.018 | 0.005 | -0.004 | 0.015 | 0.016 | 0.004 | -0.01 | 0.015 | 0.029 | 0.004 | -0.031 | 0.024 | 0.037 | 0.007 | 0.004 | 0.025 | 0.039 | 0.006 | 0.011 | 0.023 |
EBITDA
| 377.855 | 544.884 | 222.348 | 39.575 | 418.153 | 426.304 | 187.359 | 94.312 | 386.312 | 380.795 | 168.007 | 88.46 | 431.539 | 367.989 | 158.529 | 152.554 | 401.457 | 354.859 | 107.515 | 109.391 | 373.735 | 294.192 | 112.766 | 6.276 | 205.932 | 240.189 | 30.613 | 92.16 | 52.228 | 164.815 | -10.623 | 72.794 | 49.605 | 88.05 | -1.177 | 74.152 | 29.858 | 67.588 | -4.602 | 15.338 | 54.085 | 41.201 | 12.071 | 45.325 | 34.603 | 90.151 | 17.264 | 70.454 | 39.954 | 41.603 | 11.408 | 6.484 | 47.655 | 72.604 | 28.256 | 18.873 | 35.043 | 95.429 | 37.024 | 93.163 | 57.302 |
EBITDA ratio
| 0.199 | 0.286 | 0.116 | -0.08 | 0.205 | 0.219 | 0.102 | 0.003 | 0.192 | 0.202 | 0.127 | 0.028 | 0.215 | 0.219 | 0.124 | 0.143 | 0.247 | 0.201 | 0.063 | 0.067 | 0.23 | 0.176 | 0.072 | 0.009 | 0.169 | 0.185 | -0.044 | 0.285 | 0.041 | 0.106 | -0.017 | 0.227 | 0.037 | 0.08 | -0.002 | 0.12 | 0.024 | 0.059 | -0.012 | 0.017 | 0.043 | 0.038 | 0.027 | 0.07 | 0.029 | 0.052 | 0.035 | 0.078 | 0.037 | 0.045 | 0.023 | 0.007 | 0.038 | 0.079 | 0.053 | 0.022 | 0.028 | 0.111 | 0.071 | 0.15 | 0.07 |