Dajin Heavy Industry Corporation
SZSE:002487.SZ
27.61 (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
| 941.316 | 887.241 | 457.256 | 976.651 | 1,271.976 | 1,206.493 | 854.799 | 1,398.848 | 1,427.586 | 1,346.086 | 933.593 | 1,251.797 | 1,507.274 | 1,070.724 | 602.186 | 1,306.591 | 898.321 | 721.596 | 398.909 | 489.229 | 415.394 | 566.91 | 215.805 | 222.09 | 303.402 | 286.309 | 157.981 | 311.319 | 357.219 | 222.255 | 130.269 | 292.076 | 285.695 | 220.988 | 161.59 | 231.162 | 255.143 | 203.468 | 106.683 | 110.775 | 83.757 | 61.108 | 51.869 | 78.358 | 63.359 | 82.764 | 128.359 | 116.076 | 116.204 | 63.302 | 90.339 | 128.392 | 79.427 | 117.552 | 108.438 | 191.161 | 121.06 | 173.033 | 130.181 | 98.632 | 116.741 |
Kosten van de omzet
| 710.466 | 652.079 | 316.717 | 791.022 | 959.294 | 875.023 | 692.39 | 1,163.58 | 1,097.038 | 1,183.942 | 807.633 | 992.476 | 1,120.135 | 809.349 | 490.08 | 1,049.599 | 614.055 | 510.707 | 304.86 | 350.971 | 321.955 | 449.811 | 179.088 | 177.417 | 233.502 | 229.884 | 131.536 | 269.282 | 304.316 | 181.734 | 107.843 | 244.39 | 238.18 | 160.694 | 105.87 | 166.395 | 182.499 | 156.625 | 81.536 | 92.588 | 67.622 | 48.57 | 45.65 | 66.682 | 54.765 | 72.872 | 113.7 | 91.495 | 101.404 | 55.571 | 80.734 | 112.697 | 69.61 | 97.758 | 86.713 | 143.403 | 100.621 | 123.964 | 93.526 | 78.432 | 78.9 |
Brutowinst
| 230.85 | 235.161 | 140.539 | 185.629 | 312.682 | 331.47 | 162.409 | 235.268 | 330.548 | 162.145 | 125.96 | 259.321 | 387.139 | 261.375 | 112.106 | 256.992 | 284.267 | 210.889 | 94.049 | 138.258 | 93.44 | 117.099 | 36.717 | 44.673 | 69.9 | 56.424 | 26.445 | 42.037 | 52.903 | 40.521 | 22.426 | 47.686 | 47.515 | 60.294 | 55.72 | 64.767 | 72.643 | 46.843 | 25.147 | 18.186 | 16.135 | 12.538 | 6.219 | 11.676 | 8.595 | 9.893 | 14.66 | 24.581 | 14.8 | 7.731 | 9.605 | 15.696 | 9.817 | 19.794 | 21.725 | 47.758 | 20.439 | 49.069 | 36.655 | 20.2 | 37.84 |
Brutowinstmarge
| 0.245 | 0.265 | 0.307 | 0.19 | 0.246 | 0.275 | 0.19 | 0.168 | 0.232 | 0.12 | 0.135 | 0.207 | 0.257 | 0.244 | 0.186 | 0.197 | 0.316 | 0.292 | 0.236 | 0.283 | 0.225 | 0.207 | 0.17 | 0.201 | 0.23 | 0.197 | 0.167 | 0.135 | 0.148 | 0.182 | 0.172 | 0.163 | 0.166 | 0.273 | 0.345 | 0.28 | 0.285 | 0.23 | 0.236 | 0.164 | 0.193 | 0.205 | 0.12 | 0.149 | 0.136 | 0.12 | 0.114 | 0.212 | 0.127 | 0.122 | 0.106 | 0.122 | 0.124 | 0.168 | 0.2 | 0.25 | 0.169 | 0.284 | 0.282 | 0.205 | 0.324 |
Onderzoek- en ontwikkelingskosten
| 21.239 | 26.502 | 10.866 | 110.542 | 62.763 | 63.212 | 18.214 | 97.349 | 108.578 | 5.528 | 3.885 | 66.509 | 71.692 | 40.568 | 4.604 | 71.827 | 45.23 | 14.117 | 1.699 | 31.959 | 16.705 | 17.052 | 3.116 | 6.922 | 18.147 | 11.996 | 1.931 | 14.642 | 4.462 | 6.312 | 0 | 37.191 | 0 | 18.343 | 0 | 30.666 | 0 | 0.199 | 0 | 11.66 | 0 | 0.717 | 0 | 2.505 | 0 | 0.467 | 0 | 11.724 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 |
Algemene en administratieve kosten
| 0 | -19.475 | 38.716 | -64.213 | 90.172 | -11.348 | 31.73 | -48.015 | 65.878 | -9.881 | 25.733 | -42.213 | 60.185 | -6.91 | 20.359 | -17.426 | 15.03 | -3.649 | 13.289 | -12.246 | 11.593 | -0.315 | 11.262 | -8.965 | 11.383 | 2.558 | 13.004 | -26.662 | 12.361 | -4.321 | 10.578 | -29.902 | 12.466 | -7.777 | 13.334 | -17.016 | 8.487 | -2.64 | 7.976 | -14.355 | 7.669 | -2.32 | 6.46 | -9.419 | 5.391 | -2.17 | 5.53 | -10.446 | 5.461 | 5.571 | 5.11 | -8.581 | 4.983 | -2.552 | 4.876 | -5.854 | 2.662 | -0.551 | 3.64 | -4.657 | 3.702 |
Verkoop- en marketingkosten
| 0 | 26.576 | 18.452 | 18.701 | 16.832 | 14.938 | 19.988 | 16.781 | 9.601 | 7.433 | 6.388 | 7.628 | 8.983 | 5.321 | 5.556 | -71.241 | 51.019 | 36.869 | 13.466 | 29.52 | 16.77 | 16.893 | 8.178 | 16.918 | 11.764 | 29.553 | 7.419 | 31.051 | 28.98 | 20.54 | 7.267 | 25.146 | 14.065 | 14.526 | 20.149 | 21.954 | 28.368 | 12.998 | 11.494 | 6.173 | 8.223 | 2.658 | 1.438 | 6.363 | 2.911 | 2.562 | 4.041 | 10.722 | 3.847 | 1.806 | 1.94 | 7.08 | 5.482 | 3.793 | 2.822 | 3.742 | 3.913 | 0.994 | 4.238 | 4.115 | 1.653 |
Verkoop-, algemene en administratieve kosten
| 108.129 | 7.102 | 57.555 | 69.023 | 107.004 | 3.59 | 51.718 | -31.234 | 75.478 | -2.448 | 32.121 | -34.585 | 69.168 | -1.589 | 25.915 | -88.668 | 66.049 | 33.22 | 26.755 | 17.273 | 28.363 | 16.578 | 19.44 | 7.953 | 23.147 | 32.112 | 20.423 | 4.39 | 41.342 | 16.219 | 17.845 | -4.756 | 26.531 | 6.749 | 33.483 | 4.938 | 36.855 | 10.357 | 19.47 | -8.183 | 15.891 | 0.338 | 7.897 | -3.056 | 8.301 | 0.393 | 9.571 | 0.277 | 9.308 | 7.378 | 7.051 | -1.501 | 10.465 | 1.24 | 7.699 | -2.112 | 6.574 | 0.443 | 7.878 | -0.542 | 5.354 |
Overige kosten
| -4.386 | 0.339 | -7.473 | 2.047 | 2.285 | 0.466 | 2.436 | 90.489 | -48.877 | 33.14 | 2.928 | 0.167 | 0.748 | 0.086 | 0.092 | -1.397 | -0.19 | 2.641 | -0.376 | 2.482 | -0.548 | 0.325 | -2.542 | 0.174 | 0.046 | 0.888 | 1.491 | -3.938 | 0.273 | 4.912 | 1.323 | 1.417 | 0.306 | 0.241 | 0.334 | 8.624 | 4.554 | 4.438 | 4.248 | 5.664 | 4.122 | 8.229 | 4.56 | 0.935 | 4.989 | -6.175 | 2.068 | -29.474 | 0.735 | 0 | 0.691 | 2.667 | 3.619 | -2.44 | 0.448 | 6.593 | 1.713 | 6.528 | 0.95 | 0.819 | 2.234 |
Bedrijfskosten
| 133.754 | 95.916 | 75.894 | 177.519 | 126.794 | 111.53 | 72.369 | 156.605 | 135.18 | 36.22 | 38.934 | 113.215 | 112.559 | 77.611 | 28.378 | 27.577 | 110.821 | 68.037 | 32.146 | 79.1 | 42.634 | 47.036 | 24.616 | 31.391 | 43.29 | 45.602 | 22.691 | 36.82 | 43.968 | 34.617 | 19.899 | 42.619 | 28.285 | 27.015 | 34.4 | 41.599 | 38.614 | 24.611 | 19.47 | 14.671 | 15.891 | 9.816 | 8.279 | 14.608 | 8.302 | 9.191 | 11.025 | 18.072 | 9.308 | 7.378 | 7.742 | 12.801 | 10.465 | 8.617 | 8.251 | 8.776 | 6.574 | 5.567 | 7.878 | 10.122 | 5.354 |
Bedrijfsresultaat
| 97.096 | 134.188 | 64.644 | 8.11 | 150.855 | 234.574 | 84.743 | 137.028 | 178.646 | 133.283 | 74.05 | 164.084 | 268.006 | 149.499 | 91.683 | 184.937 | 175.158 | 129.64 | 60.425 | 74.057 | 59.794 | 57.716 | 15.876 | 18.525 | 29.391 | 16.372 | 8.953 | 26.229 | 8.118 | 2.386 | 1.742 | 7.033 | 17.387 | 34.928 | 26.625 | 24.424 | 36.513 | 20.027 | 10.344 | 8.77 | 9.171 | 7.914 | 7.535 | 8.838 | 10.355 | 4.613 | 7.209 | 13.746 | 9.997 | 6.637 | 4.378 | 13.797 | 5.706 | 15.763 | 13.892 | 32.528 | 8.435 | 36.91 | 26.686 | 10.317 | 24.918 |
Bedrijfsresultaat ratio
| 0.103 | 0.151 | 0.141 | 0.008 | 0.119 | 0.194 | 0.099 | 0.098 | 0.125 | 0.099 | 0.079 | 0.131 | 0.178 | 0.14 | 0.152 | 0.142 | 0.195 | 0.18 | 0.151 | 0.151 | 0.144 | 0.102 | 0.074 | 0.083 | 0.097 | 0.057 | 0.057 | 0.084 | 0.023 | 0.011 | 0.013 | 0.024 | 0.061 | 0.158 | 0.165 | 0.106 | 0.143 | 0.098 | 0.097 | 0.079 | 0.109 | 0.13 | 0.145 | 0.113 | 0.163 | 0.056 | 0.056 | 0.118 | 0.086 | 0.105 | 0.048 | 0.107 | 0.072 | 0.134 | 0.128 | 0.17 | 0.07 | 0.213 | 0.205 | 0.105 | 0.213 |
Totaal overige inkomsten en kosten netto
| 12.035 | 134.527 | -5.68 | 2.508 | 2.285 | 0.466 | 1.186 | -1.207 | 2.15 | -0.058 | -0.029 | 0.167 | -5.826 | -34.18 | 8.047 | -45.875 | 1.522 | -13.204 | -1.852 | 17.381 | 8.439 | -12.022 | 1.233 | 5.416 | 2.828 | 4.407 | 6.691 | 17.074 | -0.544 | 1.346 | 0.538 | 3.383 | -1.538 | 1.89 | 5.639 | 9.88 | 7.038 | 2.23 | 8.915 | 10.833 | 13.049 | 13.422 | 14.155 | 12.704 | 15.051 | 7.88 | 5.642 | 7.237 | 5.24 | 6.896 | 2.515 | 13.569 | 9.973 | 11.257 | 0.866 | 0.049 | -3.716 | -5.088 | -1.141 | 0.605 | -5.335 |
Inkomen voor belasting
| 109.132 | 134.527 | 58.965 | 10.618 | 153.139 | 235.04 | 85.928 | 135.821 | 180.795 | 133.225 | 74.02 | 164.25 | 268.753 | 149.585 | 91.775 | 183.54 | 174.967 | 129.648 | 60.05 | 76.539 | 59.246 | 58.041 | 13.334 | 18.698 | 29.438 | 15.229 | 10.445 | 22.291 | 8.391 | 7.249 | 3.065 | 8.45 | 17.692 | 35.169 | 26.959 | 33.048 | 41.067 | 24.463 | 14.592 | 14.348 | 13.293 | 16.144 | 12.095 | 9.773 | 15.344 | 8.582 | 9.276 | 13.746 | 10.732 | 7.25 | 4.378 | 16.463 | 9.325 | 22.434 | 14.34 | 39.031 | 10.148 | 38.414 | 27.636 | 10.683 | 27.152 |
Inkomen voor belasting ratio
| 0.116 | 0.152 | 0.129 | 0.011 | 0.12 | 0.195 | 0.101 | 0.097 | 0.127 | 0.099 | 0.079 | 0.131 | 0.178 | 0.14 | 0.152 | 0.14 | 0.195 | 0.18 | 0.151 | 0.156 | 0.143 | 0.102 | 0.062 | 0.084 | 0.097 | 0.053 | 0.066 | 0.072 | 0.023 | 0.033 | 0.024 | 0.029 | 0.062 | 0.159 | 0.167 | 0.143 | 0.161 | 0.12 | 0.137 | 0.13 | 0.159 | 0.264 | 0.233 | 0.125 | 0.242 | 0.104 | 0.072 | 0.118 | 0.092 | 0.115 | 0.048 | 0.128 | 0.117 | 0.191 | 0.132 | 0.204 | 0.084 | 0.222 | 0.212 | 0.108 | 0.233 |
Belastingkosten
| 0.998 | 13.64 | 5.982 | -6.551 | 17.817 | 37.124 | 11.179 | 14.028 | 28.161 | 19.684 | 11.712 | 19.385 | 41.94 | 20.712 | 14.925 | 27.187 | 26.738 | 19.924 | 9.334 | 11.699 | 9.114 | 8.936 | 1.765 | 2.606 | 3.4 | 2.573 | 2.486 | 1.927 | -2.269 | 1.081 | -1.242 | 1.562 | 2.927 | 6.627 | 5.77 | 7.049 | 7.287 | 2.038 | 4.126 | 1.292 | 2.586 | 2.451 | 2.288 | 1.481 | 2.439 | 1.439 | 1.151 | 3.603 | 1.1 | 0.6 | 0.339 | 2.771 | 1.546 | 2.799 | 2.172 | 6.359 | 1.153 | 5.829 | 4.198 | 1.322 | -3.337 |
Nettowinst
| 108.134 | 120.888 | 52.983 | 17.169 | 135.323 | 197.916 | 74.749 | 121.793 | 152.634 | 113.541 | 62.308 | 144.865 | 226.814 | 128.873 | 76.85 | 156.353 | 148.23 | 109.724 | 50.716 | 64.84 | 50.132 | 49.105 | 11.569 | 16.092 | 26.038 | 12.657 | 7.959 | 20.364 | 10.66 | 6.168 | 4.307 | 6.888 | 14.765 | 28.542 | 21.189 | 25.999 | 33.78 | 22.425 | 10.466 | 13.056 | 10.707 | 13.692 | 9.807 | 8.292 | 12.905 | 7.143 | 8.125 | 10.143 | 9.632 | 6.65 | 4.039 | 13.692 | 7.779 | 19.635 | 12.168 | 32.671 | 8.996 | 32.585 | 23.437 | 9.361 | 30.488 |
Nettowinstmarge
| 0.115 | 0.136 | 0.116 | 0.018 | 0.106 | 0.164 | 0.087 | 0.087 | 0.107 | 0.084 | 0.067 | 0.116 | 0.15 | 0.12 | 0.128 | 0.12 | 0.165 | 0.152 | 0.127 | 0.133 | 0.121 | 0.087 | 0.054 | 0.072 | 0.086 | 0.044 | 0.05 | 0.065 | 0.03 | 0.028 | 0.033 | 0.024 | 0.052 | 0.129 | 0.131 | 0.112 | 0.132 | 0.11 | 0.098 | 0.118 | 0.128 | 0.224 | 0.189 | 0.106 | 0.204 | 0.086 | 0.063 | 0.087 | 0.083 | 0.105 | 0.045 | 0.107 | 0.098 | 0.167 | 0.112 | 0.171 | 0.074 | 0.188 | 0.18 | 0.095 | 0.261 |
WPA (Winst Per Aandeel)
| 0.17 | 0.19 | 0.083 | 0.027 | 0.21 | 0.31 | 0.13 | 0.22 | 0.27 | 0.21 | 0.11 | 0.25 | 0.41 | 0.23 | 0.14 | 0.28 | 0.27 | 0.2 | 0.091 | 0.12 | 0.09 | 0.088 | 0.021 | 0.029 | 0.047 | 0.023 | 0.014 | 0.038 | 0.02 | 0.012 | 0.008 | 0.014 | 0.03 | 0.054 | 0.04 | 0.046 | 0.06 | 0.043 | 0.02 | 0.024 | 0.02 | 0.028 | 0.013 | 0.017 | 0.027 | 0.029 | 0.013 | 0.018 | 0.02 | 0.011 | 0.007 | 0.024 | 0.013 | 0.036 | 0.022 | 0.081 | 0.022 | 0.08 | 0.058 | 0.023 | 0.076 |
Verwaterde WPA
| 0.17 | 0.19 | 0.083 | 0.027 | 0.21 | 0.3 | 0.13 | 0.22 | 0.27 | 0.2 | 0.11 | 0.25 | 0.41 | 0.23 | 0.14 | 0.28 | 0.27 | 0.2 | 0.091 | 0.12 | 0.09 | 0.088 | 0.021 | 0.029 | 0.047 | 0.023 | 0.014 | 0.038 | 0.02 | 0.012 | 0.008 | 0.014 | 0.03 | 0.054 | 0.04 | 0.046 | 0.06 | 0.043 | 0.02 | 0.024 | 0.02 | 0.028 | 0.013 | 0.017 | 0.027 | 0.029 | 0.013 | 0.018 | 0.02 | 0.011 | 0.007 | 0.024 | 0.013 | 0.036 | 0.022 | 0.081 | 0.022 | 0.08 | 0.058 | 0.023 | 0.076 |
EBITDA
| 110.797 | 145.286 | 70.622 | 36.641 | 166.702 | 202.836 | 100.649 | 138.593 | 192.463 | 150.871 | 83.979 | 123.843 | 297.073 | 190.901 | 77.026 | 268.653 | 171.95 | 162.404 | 64.341 | 62.979 | 49.046 | 73.331 | 11.698 | 20.485 | 34.532 | 25.028 | 0.391 | 31.088 | 11.955 | 14.601 | 4.967 | 17.995 | 24.032 | 45.878 | 18.029 | 53.76 | 36.25 | 30.283 | 4.276 | 5.627 | -0.126 | 4.537 | -3.642 | -7.248 | 0.126 | 1.292 | 5.703 | 27.952 | 9.283 | 0.9 | 6.906 | 38.912 | -2.068 | 27.568 | 13.6 | 43.532 | 16.838 | 42.361 | 28.777 | 8.804 | 38.098 |
EBITDA ratio
| 0.118 | 0.164 | 0.154 | 0.038 | 0.131 | 0.168 | 0.118 | 0.099 | 0.135 | 0.112 | 0.09 | 0.099 | 0.197 | 0.178 | 0.128 | 0.206 | 0.191 | 0.225 | 0.161 | 0.129 | 0.118 | 0.129 | 0.054 | 0.092 | 0.114 | 0.087 | 0.002 | 0.1 | 0.033 | 0.066 | 0.038 | 0.062 | 0.084 | 0.208 | 0.112 | 0.233 | 0.142 | 0.149 | 0.04 | 0.051 | -0.002 | 0.074 | -0.07 | -0.092 | 0.002 | 0.016 | 0.044 | 0.241 | 0.08 | 0.014 | 0.076 | 0.303 | -0.026 | 0.235 | 0.125 | 0.228 | 0.139 | 0.245 | 0.221 | 0.089 | 0.326 |