Shandong Head Group Co.,Ltd.
SZSE:002810.SZ
16.2 (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 | |
---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
Omzet
| 499.955 | 494.565 | 435.373 | 377.741 | 428.101 | 375.371 | 375.013 | 391.386 | 424.713 | 515.536 | 391.849 | 389.475 | 418.257 | 423.624 | 329.138 | 339.783 | 352.496 | 352.966 | 263.643 | 284.059 | 296.709 | 299.692 | 232.386 | 250.397 | 238.528 | 250.969 | 173.22 | 174.801 | 163.641 | 175.687 | 137.273 | 151.389 | 141.838 | 151.232 | 125.712 | 129.565 | 120.185 | 122.954 | 122.954 |
Kosten van de omzet
| 354.161 | 376.02 | 326.252 | 286.341 | 297.863 | 257.364 | 258.773 | 275.782 | 292.131 | 324.957 | 241.257 | 259.746 | 269.338 | 261.837 | 199.16 | 232.444 | 210.255 | 209.705 | 175.305 | 184.184 | 201.498 | 197.438 | 156.985 | 175.217 | 178.677 | 194.942 | 132.834 | 139.365 | 129.579 | 137.021 | 103.921 | 117.557 | 106.15 | 112.531 | 93.319 | 98.14 | 87.537 | 90.115 | 90.115 |
Brutowinst
| 145.795 | 118.545 | 109.122 | 91.4 | 130.238 | 118.007 | 116.24 | 115.604 | 132.582 | 190.579 | 150.592 | 129.729 | 148.919 | 161.787 | 129.978 | 107.339 | 142.241 | 143.261 | 88.338 | 99.874 | 95.211 | 102.254 | 75.4 | 75.18 | 59.851 | 56.028 | 40.387 | 35.436 | 34.062 | 38.666 | 33.352 | 33.832 | 35.688 | 38.701 | 32.393 | 31.425 | 32.648 | 32.838 | 32.838 |
Brutowinstmarge
| 0.292 | 0.24 | 0.251 | 0.242 | 0.304 | 0.314 | 0.31 | 0.295 | 0.312 | 0.37 | 0.384 | 0.333 | 0.356 | 0.382 | 0.395 | 0.316 | 0.404 | 0.406 | 0.335 | 0.352 | 0.321 | 0.341 | 0.324 | 0.3 | 0.251 | 0.223 | 0.233 | 0.203 | 0.208 | 0.22 | 0.243 | 0.223 | 0.252 | 0.256 | 0.258 | 0.243 | 0.272 | 0.267 | 0.267 |
Onderzoek- en ontwikkelingskosten
| 25.107 | 20.565 | 17.804 | 16.874 | 17.308 | 17.041 | 15.424 | 14.304 | 15.562 | 19.777 | 18.137 | 18.747 | 18.985 | 18.492 | 14.577 | 20.499 | 13.714 | 13.624 | 10.867 | 14.504 | 11.211 | 11.074 | 8.985 | 12.194 | 9.303 | 7.827 | 6.416 | 4.109 | 4.032 | 7.015 | 0 | 15.297 | 0 | 8.055 | 0 | 16.144 | 0 | 3.223 | 3.223 |
Algemene en administratieve kosten
| 62.598 | -11.288 | 23.254 | -33.47 | 48.731 | -6.26 | 19.087 | -52.306 | 68.075 | -10.396 | 29.96 | -20.305 | 39.698 | -1.577 | 15.501 | -35.576 | 21.11 | -6.945 | 19.751 | -27.877 | 20.309 | -5.473 | 17.905 | -15.043 | 15.36 | -7.45 | 13.496 | -26.181 | 12.133 | -7.793 | 10.684 | -29.404 | 13.733 | -6.97 | 10.729 | -26.455 | 12.286 | 8.949 | 8.949 |
Verkoop- en marketingkosten
| 12.733 | 6.973 | 7.984 | 9.607 | 6.923 | 6.757 | 6.074 | 7.81 | 6.795 | 6.045 | 3.956 | 6.453 | 4.826 | 3.719 | 4.822 | -8.799 | 11.676 | 9.329 | 7.372 | 10.973 | 10.184 | 9.401 | 8.184 | 10.72 | 7.491 | 7.107 | 6.861 | 7.315 | 6.243 | 6.365 | 4.955 | 7.746 | 4.4 | 6.391 | 3.365 | 6.071 | 4.556 | 5.057 | 5.057 |
Verkoop-, algemene en administratieve kosten
| 75.331 | 29.713 | 31.238 | -23.863 | 55.655 | 0.496 | 25.161 | -44.496 | 74.87 | -4.351 | 33.915 | -13.853 | 44.524 | 2.142 | 20.323 | -44.376 | 32.786 | 2.384 | 27.123 | -16.905 | 30.493 | 3.929 | 26.089 | -4.324 | 22.851 | -0.342 | 20.357 | -18.865 | 18.376 | -1.428 | 15.639 | -21.658 | 18.134 | -0.579 | 14.094 | -20.383 | 16.842 | 14.006 | 14.006 |
Overige kosten
| -45.155 | -4.858 | 0.293 | 0.892 | 6.802 | -7.268 | 0.798 | 86.12 | -32.424 | 39.008 | 2.055 | -0.47 | -0.061 | 0.016 | 0.618 | -0.749 | -0.342 | -0.278 | -1.44 | 3.517 | -0.027 | -6.968 | -0.606 | -0.409 | -0.252 | -0.735 | -0.016 | -6.977 | 1.169 | 0.261 | 5.044 | 0.236 | 0.555 | 0.222 | 0.713 | 8.888 | -0.262 | 0 | 0 |
Bedrijfskosten
| 55.284 | 55.135 | 50.4 | 72.376 | 51.942 | 44.732 | 41.384 | 55.927 | 58.008 | 54.434 | 54.108 | 58.385 | 44.684 | 41.868 | 36.396 | 35.391 | 48.696 | 44.704 | 39.549 | 54.382 | 43.724 | 39.804 | 34.979 | 42.664 | 33.129 | 30.602 | 20.479 | 14.978 | 20.371 | 20.016 | 17.334 | 19.933 | 19.047 | 20.233 | 15.304 | 18.534 | 17.564 | 16.126 | 16.126 |
Bedrijfsresultaat
| 83.414 | 63.41 | 64.616 | -6.957 | 85.111 | 96.945 | 85.063 | 57.06 | 93.251 | 149.689 | 111.484 | 61.076 | 103.907 | 118.311 | 93.226 | 56.704 | 92.35 | 96.837 | 48.676 | 30.323 | 52.609 | 69.424 | 33.846 | 18.08 | 30.408 | 27.903 | 12.882 | 15.682 | 10.621 | 14.669 | 13.333 | 12.511 | 14.351 | 14.969 | 12.476 | 11.238 | 11.987 | 17.023 | 17.023 |
Bedrijfsresultaat ratio
| 0.167 | 0.128 | 0.148 | -0.018 | 0.199 | 0.258 | 0.227 | 0.146 | 0.22 | 0.29 | 0.285 | 0.157 | 0.248 | 0.279 | 0.283 | 0.167 | 0.262 | 0.274 | 0.185 | 0.107 | 0.177 | 0.232 | 0.146 | 0.072 | 0.127 | 0.111 | 0.074 | 0.09 | 0.065 | 0.083 | 0.097 | 0.083 | 0.101 | 0.099 | 0.099 | 0.087 | 0.1 | 0.138 | 0.138 |
Totaal overige inkomsten en kosten netto
| 3.833 | 2.526 | 0.293 | -0.404 | -0.557 | 0.091 | 0.167 | -0.769 | -0.017 | -0.099 | -0.804 | -0.47 | -0.389 | -1.592 | 0.262 | -15.993 | -1.537 | -0.054 | -1.553 | -11.916 | 1.095 | 0.007 | -7.181 | -14.582 | 3.433 | 1.743 | -7.041 | -11.734 | -1.902 | -3.721 | 2.34 | -1.168 | -1.736 | -3.278 | -3.921 | 7.198 | -3.385 | -3.773 | -3.773 |
Inkomen voor belasting
| 87.248 | 65.936 | 64.909 | -7.361 | 84.554 | 97.035 | 85.23 | 56.291 | 93.234 | 149.59 | 110.679 | 60.606 | 103.846 | 118.327 | 93.844 | 55.955 | 92.009 | 98.502 | 47.236 | 33.576 | 52.582 | 62.457 | 33.24 | 17.934 | 30.156 | 27.169 | 12.867 | 8.725 | 11.79 | 14.929 | 18.358 | 12.731 | 14.905 | 15.191 | 13.169 | 20.088 | 11.7 | 13.251 | 13.251 |
Inkomen voor belasting ratio
| 0.175 | 0.133 | 0.149 | -0.019 | 0.198 | 0.259 | 0.227 | 0.144 | 0.22 | 0.29 | 0.282 | 0.156 | 0.248 | 0.279 | 0.285 | 0.165 | 0.261 | 0.279 | 0.179 | 0.118 | 0.177 | 0.208 | 0.143 | 0.072 | 0.126 | 0.108 | 0.074 | 0.05 | 0.072 | 0.085 | 0.134 | 0.084 | 0.105 | 0.1 | 0.105 | 0.155 | 0.097 | 0.108 | 0.108 |
Belastingkosten
| 13.128 | 8.06 | 11.306 | 1.96 | 11.933 | 12.928 | 12.428 | 8.34 | 12.713 | 20.598 | 14.346 | 7.721 | 12.987 | 12.375 | 14.005 | 3.375 | 13.599 | 14.687 | 7.316 | -1.973 | 8.659 | 9.181 | 3.957 | 0.778 | 4.414 | 4.888 | 1.338 | 0.007 | 1.952 | 2.456 | 2.761 | 2.214 | 2.235 | 2.572 | 2.201 | 3.222 | 2.797 | 1.862 | 1.862 |
Nettowinst
| 74.12 | 70.323 | 53.603 | -9.321 | 72.621 | 84.107 | 72.802 | 47.951 | 80.522 | 128.993 | 96.333 | 52.885 | 90.86 | 105.952 | 79.839 | 52.58 | 78.41 | 82.768 | 38.476 | 34.103 | 43.07 | 51.941 | 28.509 | 16.588 | 24.818 | 21.356 | 10.645 | 8.493 | 9.769 | 12.561 | 15.5 | 11.046 | 12.911 | 13.037 | 11.191 | 17.09 | 9.105 | 11.545 | 11.545 |
Nettowinstmarge
| 0.148 | 0.142 | 0.123 | -0.025 | 0.17 | 0.224 | 0.194 | 0.123 | 0.19 | 0.25 | 0.246 | 0.136 | 0.217 | 0.25 | 0.243 | 0.155 | 0.222 | 0.234 | 0.146 | 0.12 | 0.145 | 0.173 | 0.123 | 0.066 | 0.104 | 0.085 | 0.061 | 0.049 | 0.06 | 0.071 | 0.113 | 0.073 | 0.091 | 0.086 | 0.089 | 0.132 | 0.076 | 0.094 | 0.094 |
WPA (Winst Per Aandeel)
| 0.22 | 0.21 | 0.16 | -0.027 | 0.21 | 0.25 | 0.21 | 0.14 | 0.24 | 0.38 | 0.28 | 0.15 | 0.27 | 0.31 | 0.24 | 0.17 | 0.25 | 0.26 | 0.12 | 0.11 | 0.14 | 0.17 | 0.091 | 0.053 | 0.08 | 0.069 | 0.034 | 0.027 | 0.031 | 0.04 | 0.05 | 0.042 | 0.049 | 0.056 | 0.048 | 0.075 | 0.04 | 0.049 | 0.049 |
Verwaterde WPA
| 0.21 | 0.21 | 0.16 | -0.027 | 0.21 | 0.25 | 0.21 | 0.14 | 0.24 | 0.38 | 0.28 | 0.15 | 0.27 | 0.31 | 0.23 | 0.17 | 0.24 | 0.26 | 0.12 | 0.11 | 0.13 | 0.17 | 0.088 | 0.053 | 0.077 | 0.069 | 0.034 | 0.027 | 0.031 | 0.04 | 0.05 | 0.042 | 0.049 | 0.056 | 0.048 | 0.075 | 0.04 | 0.049 | 0.049 |
EBITDA
| 96.661 | 125.654 | 75.69 | 20.683 | 84.14 | 96.518 | 90.057 | 57.514 | 92.318 | 159.137 | 115.539 | 65.122 | 105.812 | 117.441 | 96.645 | 65.056 | 88.545 | 98.903 | 53.773 | 47.769 | 55.701 | 66.007 | 37.237 | 32.388 | 32.919 | 27.957 | 21.023 | 14.682 | 13.685 | 21.944 | 16.24 | 15.103 | 16.393 | 19.773 | 18.075 | 23.979 | 15.11 | 18.104 | 18.104 |
EBITDA ratio
| 0.193 | 0.254 | 0.174 | 0.055 | 0.197 | 0.257 | 0.24 | 0.147 | 0.217 | 0.309 | 0.295 | 0.167 | 0.253 | 0.277 | 0.294 | 0.191 | 0.251 | 0.28 | 0.204 | 0.168 | 0.188 | 0.22 | 0.16 | 0.129 | 0.138 | 0.111 | 0.121 | 0.084 | 0.084 | 0.125 | 0.118 | 0.1 | 0.116 | 0.131 | 0.144 | 0.185 | 0.126 | 0.147 | 0.147 |