Shanghai Yaoji Technology Co., Ltd.
SZSE:002605.SZ
22.89 (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 | |
---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
Omzet
| 876.943 | 922.812 | 981.626 | 735.463 | 1,225.371 | 1,157.903 | 1,188.136 | 1,101.274 | 915.113 | 888.494 | 1,009.966 | 890.521 | 921.654 | 1,013.932 | 981.142 | 746.907 | 796.259 | 484.309 | 534.42 | 511.241 | 442.903 | 410.42 | 372.032 | 411.447 | 221.763 | 188.023 | 122.483 | 248.7 | 128.963 | 103.754 | 181.217 | 214.223 | 163.416 | 147.038 | 188.303 | 193.893 | 179.872 | 211.594 | 226.963 | 207.872 | 174.501 | 157.365 | 212.175 | 183.325 | 159.278 | 147.714 | 220.324 | 179.137 | 152.812 | 114.722 | 198.81 | 209.012 | 140.827 | 153.728 | 151.379 | 161.1 | 106.403 |
Kosten van de omzet
| 527.211 | 607.084 | 610.555 | 358.446 | 854.063 | 691.343 | 782.372 | 673.966 | 555.315 | 550.573 | 620.057 | 495.582 | 582.792 | 641.811 | 538.164 | 335.629 | 415.875 | 170.218 | 174.442 | 152.407 | 166.703 | 156.985 | 127.396 | 203.924 | 109.542 | 90.568 | 93.25 | 186.465 | 95.021 | 69.488 | 132.577 | 157.098 | 117.524 | 103.798 | 131.43 | 144.193 | 129.109 | 143.552 | 161.405 | 150.456 | 124.312 | 115.837 | 152.807 | 131.661 | 115.651 | 107.715 | 162.208 | 133.826 | 111.784 | 86.588 | 155.924 | 166.972 | 113.061 | 121.338 | 119.649 | 128.619 | 89.571 |
Brutowinst
| 349.732 | 315.728 | 371.071 | 377.017 | 371.307 | 466.559 | 405.763 | 427.308 | 359.797 | 337.921 | 389.909 | 394.939 | 338.862 | 372.12 | 442.978 | 411.278 | 380.384 | 314.092 | 359.978 | 358.834 | 276.199 | 253.435 | 244.636 | 207.523 | 112.221 | 97.455 | 29.233 | 62.235 | 33.942 | 34.266 | 48.64 | 57.126 | 45.892 | 43.24 | 56.872 | 49.699 | 50.763 | 68.042 | 65.558 | 57.416 | 50.189 | 41.528 | 59.368 | 51.664 | 43.627 | 39.999 | 58.116 | 45.311 | 41.029 | 28.134 | 42.886 | 42.04 | 27.767 | 32.39 | 31.73 | 32.482 | 16.833 |
Brutowinstmarge
| 0.399 | 0.342 | 0.378 | 0.513 | 0.303 | 0.403 | 0.342 | 0.388 | 0.393 | 0.38 | 0.386 | 0.443 | 0.368 | 0.367 | 0.451 | 0.551 | 0.478 | 0.649 | 0.674 | 0.702 | 0.624 | 0.618 | 0.658 | 0.504 | 0.506 | 0.518 | 0.239 | 0.25 | 0.263 | 0.33 | 0.268 | 0.267 | 0.281 | 0.294 | 0.302 | 0.256 | 0.282 | 0.322 | 0.289 | 0.276 | 0.288 | 0.264 | 0.28 | 0.282 | 0.274 | 0.271 | 0.264 | 0.253 | 0.268 | 0.245 | 0.216 | 0.201 | 0.197 | 0.211 | 0.21 | 0.202 | 0.158 |
Onderzoek- en ontwikkelingskosten
| 40.285 | 38.953 | 50.665 | 65.887 | 58.448 | 55.45 | 62.896 | 65.721 | 83.688 | 58.074 | 57.172 | 78.035 | 52.663 | 46.456 | 41.507 | 52.993 | 32.824 | 23.265 | 28.58 | 31.055 | 30.043 | 25.734 | 23.268 | 15.127 | 23.474 | 12.861 | 0.188 | 2.362 | 0.256 | 1.649 | 0 | 4.015 | 0 | 1.903 | 0 | 5.711 | 0 | 2.406 | 0 | 4.093 | 0 | 1.923 | 0 | 2.667 | 0 | 1.53 | 0 | 2.643 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 |
Algemene en administratieve kosten
| 0 | -28.42 | 58.306 | -128.137 | 156.01 | -26.569 | 58.393 | -117.246 | 148.097 | -28.87 | 46.942 | -86.465 | 117.408 | -19.31 | 49.054 | -46.303 | 39.964 | -7.638 | 23.394 | -36.532 | 26.536 | -10.969 | 23.174 | -15.881 | 13.143 | -4.015 | 10.403 | -29.001 | 14.474 | -5.247 | 10.384 | -21.507 | 11.722 | -4.525 | 9.448 | -24.218 | 14.462 | -3.291 | 10.897 | -17.716 | 11.062 | -4.516 | 9.409 | -15.887 | 8.776 | -3.213 | 7.407 | -15.448 | 8.217 | 8.274 | 6.253 | -12.009 | 8.206 | 5.741 | 4.903 | -10.884 | 5.88 |
Verkoop- en marketingkosten
| 0 | 73.914 | 71.597 | 98.738 | 69.512 | 104.37 | 46.172 | 51.985 | 97.192 | 132.975 | 193.58 | 153.005 | 125.093 | 113.629 | 131.56 | 156.819 | 127.88 | 86.23 | 109.764 | 110.583 | 76.146 | 78.484 | 75.588 | 73.499 | 11.846 | 6.658 | 1.839 | 3.075 | 1.479 | 1.643 | 1.153 | 3.653 | 1.18 | 1.452 | 1.295 | 13.86 | 4.957 | 7.598 | 2.46 | 2.768 | 2.022 | 2.44 | 1.064 | 4.803 | 2.176 | 4.977 | 1.009 | 3.392 | 2.235 | 0.915 | 3.477 | 3.878 | 2.762 | 1.017 | 1.225 | 1.617 | 1.147 |
Verkoop-, algemene en administratieve kosten
| 129.918 | 123.208 | 129.904 | -29.399 | 225.521 | 77.801 | 104.565 | -65.261 | 245.289 | 104.106 | 240.521 | 66.54 | 242.501 | 94.319 | 180.614 | 110.516 | 167.843 | 78.592 | 133.158 | 74.05 | 102.682 | 67.515 | 98.762 | 57.618 | 24.989 | 2.643 | 12.242 | -25.926 | 15.953 | -3.604 | 11.537 | -17.855 | 12.902 | -3.073 | 10.743 | -10.358 | 19.419 | 4.306 | 13.357 | -14.948 | 13.083 | -2.076 | 10.473 | -11.084 | 10.952 | 1.764 | 8.416 | -12.056 | 10.452 | 9.189 | 9.729 | -8.131 | 10.968 | 6.758 | 6.128 | -9.267 | 7.027 |
Overige kosten
| 0 | -0.632 | -1.228 | -0.96 | -0.036 | 0.286 | -5.472 | 173.778 | -87.198 | 80.122 | -10.742 | 7.113 | 13.745 | -14.332 | -0.02 | 96.036 | -0.055 | -0.048 | -1.998 | 1.053 | 0.002 | -0.028 | -0.181 | 0.275 | -0.257 | -0.201 | -0 | -10.908 | 0.578 | 7.709 | 2.498 | 5.606 | 1.989 | 0.323 | 0.012 | 1.335 | -0.775 | 2.05 | -0.072 | 0.708 | 5.092 | 2.796 | 1.044 | 6.308 | 0.556 | 0.261 | 1.639 | 3.271 | 0.654 | 0.305 | 5.663 | 0.259 | 0.225 | -0.171 | 3.263 | 6.264 | 2.458 |
Bedrijfskosten
| 170.203 | 162.161 | 181.971 | 264.313 | 181.587 | 218.209 | 161.989 | 174.238 | 241.779 | 242.302 | 286.951 | 287.939 | 228.843 | 170.156 | 211.354 | 269.869 | 216.216 | 143.796 | 153.843 | 178.544 | 134.324 | 131.825 | 123.494 | 125.607 | 46.692 | 31.813 | 10.628 | 14.22 | 17.348 | 21.999 | 13.061 | 23.114 | 13.751 | 15.593 | 12.605 | 34.855 | 21.042 | 22.707 | 15.767 | 18.204 | 14.083 | 12.752 | 12.022 | 17.045 | 11.152 | 14.89 | 10.478 | 15.932 | 10.9 | 9.249 | 10.7 | 13.431 | 11.425 | 6.937 | 6.543 | 7.564 | 7.178 |
Bedrijfsresultaat
| 179.529 | 153.566 | 187.923 | 33.541 | 188.466 | 250.839 | 239.965 | 127.675 | 120.037 | 72.31 | 92.893 | 116.945 | 98.212 | 190.694 | 226.424 | 226.581 | 227.146 | 162.66 | 696.576 | 132.791 | 139.016 | 115.509 | 112.209 | 78.248 | 63.849 | 62.287 | 17.701 | 45.207 | 19.924 | 9.551 | 32.752 | 33.958 | 28.351 | 28.55 | 39.804 | 10.223 | 25.814 | 43.47 | 47.4 | 37.717 | 36.186 | 32.225 | 50.457 | 39.066 | 34.232 | 27.315 | 49.228 | 32.377 | 31.715 | 21.401 | 34.2 | 30.59 | 15.926 | 23.175 | 24.332 | 22.471 | 8.617 |
Bedrijfsresultaat ratio
| 0.205 | 0.166 | 0.191 | 0.046 | 0.154 | 0.217 | 0.202 | 0.116 | 0.131 | 0.081 | 0.092 | 0.131 | 0.107 | 0.188 | 0.231 | 0.303 | 0.285 | 0.336 | 1.303 | 0.26 | 0.314 | 0.281 | 0.302 | 0.19 | 0.288 | 0.331 | 0.145 | 0.182 | 0.154 | 0.092 | 0.181 | 0.159 | 0.173 | 0.194 | 0.211 | 0.053 | 0.144 | 0.205 | 0.209 | 0.181 | 0.207 | 0.205 | 0.238 | 0.213 | 0.215 | 0.185 | 0.223 | 0.181 | 0.208 | 0.187 | 0.172 | 0.146 | 0.113 | 0.151 | 0.161 | 0.139 | 0.081 |
Totaal overige inkomsten en kosten netto
| -5.739 | 9.473 | -2.405 | -83.534 | -0.036 | 0.286 | -0.139 | -1.052 | -0.195 | 22.023 | 0.121 | -2.37 | -12.082 | -11.582 | -5.219 | 81.583 | 62.923 | -7.684 | 488.443 | -46.446 | -2.857 | -6.129 | -9.114 | -3.392 | -1.936 | -3.556 | -0.904 | -13.692 | 3.888 | 4.988 | -0.329 | 5.552 | -1.8 | 1.225 | -4.453 | -3.444 | -4.789 | 0.182 | -2.462 | -0.788 | 5.156 | 6.245 | 4.156 | 10.755 | 2.313 | 2.467 | 3.229 | 6.268 | 2.236 | 2.821 | 7.54 | 2.241 | -0.19 | -2.45 | 2.407 | 3.808 | 1.355 |
Inkomen voor belasting
| 173.79 | 163.04 | 186.695 | 32.581 | 188.43 | 251.125 | 239.826 | 126.623 | 119.842 | 94.333 | 93.014 | 114.575 | 97.937 | 190.383 | 226.404 | 222.992 | 227.091 | 162.612 | 694.578 | 133.843 | 139.018 | 115.481 | 112.028 | 78.523 | 63.592 | 62.086 | 17.701 | 34.323 | 20.483 | 17.255 | 35.25 | 39.564 | 30.34 | 28.873 | 39.815 | 11.401 | 24.932 | 45.517 | 47.328 | 38.425 | 41.262 | 35.021 | 51.501 | 45.373 | 34.788 | 27.576 | 50.867 | 35.648 | 32.364 | 21.706 | 39.726 | 30.849 | 16.152 | 23.004 | 27.594 | 28.726 | 11.01 |
Inkomen voor belasting ratio
| 0.198 | 0.177 | 0.19 | 0.044 | 0.154 | 0.217 | 0.202 | 0.115 | 0.131 | 0.106 | 0.092 | 0.129 | 0.106 | 0.188 | 0.231 | 0.299 | 0.285 | 0.336 | 1.3 | 0.262 | 0.314 | 0.281 | 0.301 | 0.191 | 0.287 | 0.33 | 0.145 | 0.138 | 0.159 | 0.166 | 0.195 | 0.185 | 0.186 | 0.196 | 0.211 | 0.059 | 0.139 | 0.215 | 0.209 | 0.185 | 0.236 | 0.223 | 0.243 | 0.248 | 0.218 | 0.187 | 0.231 | 0.199 | 0.212 | 0.189 | 0.2 | 0.148 | 0.115 | 0.15 | 0.182 | 0.178 | 0.103 |
Belastingkosten
| 29.206 | 25.944 | 29.823 | 21.033 | 32.097 | 31.936 | 32.761 | 20.092 | 16.785 | 18.818 | 19.98 | 7.743 | 6.47 | 22.162 | 25.62 | 111.854 | 31.051 | 10.175 | 20.111 | 23.048 | 13.998 | 2.822 | 17.608 | 3.322 | 10.227 | 12.287 | 3.023 | 7.225 | 4.463 | 4.934 | 9.949 | 10.688 | 8.804 | 7.796 | 10.906 | 6.61 | 7.74 | 13.356 | 11.546 | 10.462 | 10.605 | 9.183 | 12.764 | 11.474 | 8.837 | 6.965 | 12.631 | 9.503 | 8.134 | 5.468 | 9.939 | 8.286 | 3.846 | 5.77 | 7.153 | 7.088 | 2.48 |
Nettowinst
| 139.904 | 133.348 | 150.839 | 4.809 | 149.99 | 209.345 | 198.316 | 106.531 | 101.648 | 75.515 | 73.034 | 113.257 | 93.419 | 168.42 | 198.589 | 108.383 | 184.511 | 137.039 | 663.428 | 80.309 | 123.439 | 88.448 | 52.647 | 52.874 | 32.413 | 30.16 | 14.264 | 25.501 | 15.614 | 10.406 | 25.309 | 27.703 | 21.361 | 20.55 | 27.85 | 14.663 | 18.047 | 29.185 | 33.147 | 28.493 | 29.892 | 27.175 | 36.747 | 33.868 | 26.034 | 20.55 | 36.53 | 26.162 | 23.597 | 16.278 | 29.787 | 22.564 | 12.306 | 17.234 | 20.442 | 21.638 | 8.53 |
Nettowinstmarge
| 0.16 | 0.145 | 0.154 | 0.007 | 0.122 | 0.181 | 0.167 | 0.097 | 0.111 | 0.085 | 0.072 | 0.127 | 0.101 | 0.166 | 0.202 | 0.145 | 0.232 | 0.283 | 1.241 | 0.157 | 0.279 | 0.216 | 0.142 | 0.129 | 0.146 | 0.16 | 0.116 | 0.103 | 0.121 | 0.1 | 0.14 | 0.129 | 0.131 | 0.14 | 0.148 | 0.076 | 0.1 | 0.138 | 0.146 | 0.137 | 0.171 | 0.173 | 0.173 | 0.185 | 0.163 | 0.139 | 0.166 | 0.146 | 0.154 | 0.142 | 0.15 | 0.108 | 0.087 | 0.112 | 0.135 | 0.134 | 0.08 |
WPA (Winst Per Aandeel)
| 0.34 | 0.33 | 0.37 | 0.012 | 0.37 | 0.51 | 0.49 | 0.26 | 0.25 | 0.19 | 0.18 | 0.28 | 0.23 | 0.42 | 0.5 | 0.27 | 0.46 | 0.34 | 1.66 | 0.2 | 0.32 | 0.22 | 0.14 | 0.13 | 0.082 | 0.076 | 0.036 | 0.064 | 0.039 | 0.026 | 0.064 | 0.07 | 0.057 | 0.055 | 0.075 | 0.039 | 0.048 | 0.078 | 0.089 | 0.076 | 0.08 | 0.073 | 0.098 | 0.091 | 0.07 | 0.055 | 0.098 | 0.07 | 0.063 | 0.043 | 0.04 | 0.061 | 0.04 | 0.056 | 0.073 | 0.077 | 0.03 |
Verwaterde WPA
| 0.33 | 0.32 | 0.35 | 0.012 | 0.36 | 0.5 | 0.48 | 0.25 | 0.25 | 0.18 | 0.18 | 0.28 | 0.23 | 0.39 | 0.46 | 0.28 | 0.46 | 0.34 | 1.63 | 0.2 | 0.32 | 0.22 | 0.14 | 0.13 | 0.082 | 0.076 | 0.036 | 0.064 | 0.039 | 0.026 | 0.064 | 0.07 | 0.057 | 0.055 | 0.075 | 0.039 | 0.048 | 0.078 | 0.089 | 0.076 | 0.08 | 0.073 | 0.098 | 0.091 | 0.07 | 0.055 | 0.098 | 0.07 | 0.063 | 0.043 | 0.04 | 0.061 | 0.04 | 0.056 | 0.073 | 0.077 | 0.03 |
EBITDA
| 179.781 | 171.66 | 193.682 | 118.476 | 191.102 | 258.874 | 244.276 | 239.125 | 123.977 | 98.668 | 101.265 | 110.637 | 119.114 | 182.825 | 251.964 | 227.22 | 159.653 | 168.487 | 708.067 | 162.72 | 144.259 | 123.3 | 119.748 | 78.234 | 64.966 | 70.12 | 17.951 | 47.899 | 16.068 | 17.24 | 35.698 | 39.618 | 31.505 | 25.111 | 45.843 | 17.743 | 31.418 | 50.669 | 50.86 | 59.45 | 37.168 | 28.646 | 48.096 | 53.317 | 32.714 | 30.436 | 47.909 | 47.542 | 30.396 | 18.763 | 32.498 | 36.515 | 16.312 | 25.836 | 24.753 | 37.372 | 9.226 |
EBITDA ratio
| 0.205 | 0.186 | 0.197 | 0.161 | 0.156 | 0.224 | 0.206 | 0.217 | 0.135 | 0.111 | 0.1 | 0.124 | 0.129 | 0.18 | 0.257 | 0.304 | 0.201 | 0.348 | 1.325 | 0.318 | 0.326 | 0.3 | 0.322 | 0.19 | 0.293 | 0.373 | 0.147 | 0.193 | 0.125 | 0.166 | 0.197 | 0.185 | 0.193 | 0.171 | 0.243 | 0.092 | 0.175 | 0.239 | 0.224 | 0.286 | 0.213 | 0.182 | 0.227 | 0.291 | 0.205 | 0.206 | 0.217 | 0.265 | 0.199 | 0.164 | 0.163 | 0.175 | 0.116 | 0.168 | 0.164 | 0.232 | 0.087 |