
Chengdu Fusen Noble-House Industrial Co.,Ltd.
SZSE:002818.SZ
13.34 (CNY) • At close October 26, 2023
Overzicht | Financiële gegevens
Cijfers zijn in miljoenen (behalve de cijfers per aandeel en de ratio's) CNY.
2025 Q1 | 2024 Q4 | 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
| 329.928 | 350.811 | 345.519 | 328.048 | 356.46 | 341.931 | 384.248 | 384.002 | 389.662 | 392.614 | 300.882 | 398.678 | 390.556 | 408.269 | 386.415 | 397.398 | 344.725 | 371.7 | 348.004 | 302.389 | 305.507 | 456.585 | 381.201 | 444.427 | 337.275 | 345.515 | 332.752 | 414.594 | 328.241 | 301.07 | 323.481 | 333.38 | 300.526 | 299.029 | 299.132 | 311.24 | 311.663 | 304.734 | 303.757 | 216.178 | 216.178 |
Kosten van de omzet
| 99.009 | 124.618 | 119.834 | 107.303 | 118.911 | 111.614 | 118.642 | 110.471 | 116.463 | 131.978 | 104.88 | 114.093 | 109.15 | 129.652 | 120.092 | 121.62 | 88.775 | 119.285 | 107.005 | 105.644 | 98.917 | 176.425 | 127.131 | 142.471 | 92.415 | 107.449 | 99.446 | 125.953 | 92.294 | 105.712 | 100.108 | 98.292 | 86.553 | 104.512 | 91.553 | 93.035 | 84.856 | 104.588 | 93.837 | 51.866 | 51.866 |
Brutowinst
| 230.919 | 226.193 | 225.685 | 220.745 | 237.549 | 230.317 | 265.606 | 273.531 | 273.199 | 260.636 | 196.003 | 284.585 | 281.406 | 278.617 | 266.323 | 275.777 | 255.95 | 252.416 | 240.999 | 196.745 | 206.59 | 280.159 | 254.071 | 301.956 | 244.86 | 238.066 | 233.306 | 288.642 | 235.947 | 195.357 | 223.373 | 235.088 | 213.973 | 194.518 | 207.579 | 218.205 | 226.807 | 200.146 | 209.92 | 164.312 | 164.312 |
Brutowinstmarge
| 0.7 | 0.645 | 0.653 | 0.673 | 0.666 | 0.674 | 0.691 | 0.712 | 0.701 | 0.664 | 0.651 | 0.714 | 0.721 | 0.682 | 0.689 | 0.694 | 0.742 | 0.679 | 0.693 | 0.651 | 0.676 | 0.614 | 0.667 | 0.679 | 0.726 | 0.689 | 0.701 | 0.696 | 0.719 | 0.649 | 0.691 | 0.705 | 0.712 | 0.65 | 0.694 | 0.701 | 0.728 | 0.657 | 0.691 | 0.76 | 0.76 |
Onderzoek- en ontwikkelingskosten
| 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 |
Algemene en administratieve kosten
| 14.106 | -27.966 | 36.204 | -4.96 | 16.403 | -33.287 | 43.182 | -5.042 | 17.81 | -29.614 | 37.854 | -4.167 | 17.364 | -26.898 | 41.444 | 0.708 | 13.138 | -27.866 | 16.796 | -1.938 | 13.799 | -16.307 | 15.685 | -0.655 | 13.533 | -17.404 | 16.234 | -2.297 | 10.705 | -19.832 | 12.128 | -4.409 | 9.558 | -11.877 | 9.744 | -4.143 | 9.107 | -16.528 | 9.661 | 6.814 | 6.814 |
Verkoop- en marketingkosten
| 1.205 | -2.276 | 3.287 | 1.336 | 1.181 | -0.875 | 4.977 | 2.392 | 1.217 | 2.613 | 2.424 | 2.132 | 1.492 | 3.032 | 2.555 | 1.225 | 0.313 | 2.863 | 1.396 | 0.496 | 0.112 | 0.503 | 0.277 | 1.571 | 0.045 | 0.301 | 0.341 | 0.791 | 0.368 | 0.308 | 0.874 | 0.349 | 0.471 | 1.731 | 0.57 | 0.47 | 0.363 | 1.22 | 0.443 | 1.179 | 1.179 |
Verkoop-, algemene en administratieve kosten
| 15.311 | -30.242 | 39.491 | 13.519 | 19.03 | 16.115 | 48.16 | -2.65 | 19.027 | -27.001 | 40.278 | -2.036 | 18.856 | -23.865 | 43.999 | 1.934 | 13.451 | -25.002 | 18.192 | -1.442 | 13.911 | -15.805 | 15.963 | 0.917 | 13.578 | -17.103 | 16.575 | -1.506 | 11.073 | -19.523 | 13.002 | -4.06 | 10.029 | -10.146 | 10.314 | -3.673 | 9.47 | -15.308 | 10.104 | 15.423 | 15.423 |
Overige kosten
| 39.328 | 65.856 | -58.326 | -5.266 | -1.552 | 2.115 | 0.789 | 1.245 | 17.362 | 69.264 | -7.6 | 41.511 | 19.101 | 71.937 | -0.628 | 0.037 | 0.341 | 0.937 | 0.969 | 0.112 | 0.216 | 0.391 | 0.846 | 0.358 | 0.215 | 0.295 | 0.271 | 0.052 | 0.185 | -10.039 | 5.124 | 5.292 | 0.271 | 28.298 | 0.741 | 20.083 | 0.663 | 46.068 | 0.434 | 0 | 0 |
Bedrijfskosten
| 54.639 | 35.614 | -18.835 | 18.785 | 20.583 | 14 | 45.745 | 41.428 | 36.389 | 42.263 | 32.678 | 39.475 | 37.957 | 48.072 | 46.236 | 38.353 | 31.424 | 31.986 | 35.851 | 31.241 | 31.422 | 55.534 | 38.752 | 51.386 | 33.755 | 38.316 | 35.993 | 46.791 | 30.628 | 18.868 | 32.428 | 30.55 | 28.072 | 42.982 | 34.491 | 45.154 | 41.962 | 47.461 | 40.999 | 34.412 | 34.412 |
Bedrijfsresultaat
| 176.28 | 190.579 | 244.52 | 201.96 | 216.967 | 216.317 | 226.82 | 240.364 | 271.596 | 212.167 | 172.342 | 286.123 | 271.669 | 263.546 | 281.065 | 352.181 | 199.605 | 332.56 | 219.407 | 179.669 | 188.335 | 241.443 | 233.01 | 264.095 | 219.534 | 202.627 | 204.175 | 248.423 | 209.749 | 180.985 | 194.571 | 205.872 | 187.74 | 147.752 | 167.39 | 165.127 | 174.32 | 142.769 | 153.276 | 126.609 | 126.609 |
Bedrijfsresultaat ratio
| 0.534 | 0.543 | 0.708 | 0.616 | 0.609 | 0.633 | 0.59 | 0.626 | 0.697 | 0.54 | 0.573 | 0.718 | 0.696 | 0.646 | 0.727 | 0.886 | 0.579 | 0.895 | 0.63 | 0.594 | 0.616 | 0.529 | 0.611 | 0.594 | 0.651 | 0.586 | 0.614 | 0.599 | 0.639 | 0.601 | 0.601 | 0.618 | 0.625 | 0.494 | 0.56 | 0.531 | 0.559 | 0.469 | 0.505 | 0.586 | 0.586 |
Totaal overige inkomsten en kosten netto
| 0.111 | -4.475 | -0.142 | -19.928 | 0.096 | 10.473 | 0.789 | 1.245 | 0.19 | 0.395 | 0.237 | 0.227 | 0.2 | 0.451 | -0.628 | 0.037 | 0.341 | -24.571 | 0.969 | 0.112 | 0.216 | 0.391 | 0.846 | 0.358 | 0.215 | 0.295 | 0.271 | 0.052 | 0.185 | -10.03 | 5.124 | -0.014 | 0.271 | 1.563 | 0.741 | 2.123 | 0.663 | 1.889 | -5.126 | 3.498 | 3.498 |
Inkomen voor belasting
| 176.391 | 186.104 | 244.378 | 169.177 | 207.263 | 231.613 | 227.609 | 241.609 | 271.786 | 212.561 | 172.578 | 286.35 | 271.869 | 263.997 | 280.437 | 352.219 | 199.947 | 333.497 | 220.376 | 179.782 | 188.55 | 241.834 | 233.856 | 264.453 | 219.749 | 202.923 | 204.446 | 248.475 | 209.935 | 170.955 | 199.694 | 211.164 | 188.002 | 147.735 | 168.131 | 167.251 | 174.983 | 144.658 | 148.15 | 120.699 | 120.699 |
Inkomen voor belasting ratio
| 0.535 | 0.53 | 0.707 | 0.516 | 0.581 | 0.677 | 0.592 | 0.629 | 0.697 | 0.541 | 0.574 | 0.718 | 0.696 | 0.647 | 0.726 | 0.886 | 0.58 | 0.897 | 0.633 | 0.595 | 0.617 | 0.53 | 0.613 | 0.595 | 0.652 | 0.587 | 0.614 | 0.599 | 0.64 | 0.568 | 0.617 | 0.633 | 0.626 | 0.494 | 0.562 | 0.537 | 0.561 | 0.475 | 0.488 | 0.558 | 0.558 |
Belastingkosten
| 23.471 | 43.08 | 35.489 | 24.819 | 31.366 | 37.316 | 34.206 | 32.593 | 37.681 | 34.386 | 25.631 | 39.742 | 39.185 | 39.922 | 41.966 | 52.735 | 26.034 | 46.16 | 35.209 | 28.072 | 29.954 | 40.723 | 38.023 | 45.14 | 34.406 | 31.461 | 31.908 | 35.185 | 32.061 | 26.022 | 30.777 | 32.628 | 29.189 | 23.79 | 25.135 | 25.983 | 27.22 | 23.031 | 21.666 | 18.419 | 18.419 |
Nettowinst
| 147.864 | 144.129 | 206.312 | 152.51 | 187.306 | 190.099 | 187.487 | 204.344 | 224.341 | 177.522 | 142.741 | 236.491 | 226.296 | 223.033 | 235.281 | 290.414 | 169.466 | 276.566 | 185.911 | 151.121 | 159.7 | 200.719 | 195.747 | 219.313 | 185.343 | 171.462 | 172.538 | 213.29 | 177.874 | 144.933 | 168.917 | 178.536 | 158.813 | 123.945 | 142.996 | 141.268 | 147.763 | 121.626 | 126.484 | 102.281 | 102.281 |
Nettowinstmarge
| 0.448 | 0.411 | 0.597 | 0.465 | 0.525 | 0.556 | 0.488 | 0.532 | 0.576 | 0.452 | 0.474 | 0.593 | 0.579 | 0.546 | 0.609 | 0.731 | 0.492 | 0.744 | 0.534 | 0.5 | 0.523 | 0.44 | 0.513 | 0.493 | 0.55 | 0.496 | 0.519 | 0.514 | 0.542 | 0.481 | 0.522 | 0.536 | 0.528 | 0.414 | 0.478 | 0.454 | 0.474 | 0.399 | 0.416 | 0.473 | 0.473 |
WPA (Winst Per Aandeel)
| 0.2 | 0.19 | 0.28 | 0.2 | 0.25 | 0.25 | 0.25 | 0.27 | 0.3 | 0.24 | 0.19 | 0.32 | 0.3 | 0.3 | 0.32 | 0.39 | 0.23 | 0.37 | 0.25 | 0.2 | 0.21 | 0.27 | 0.26 | 0.29 | 0.25 | 0.23 | 0.22 | 0.28 | 0.24 | 0.19 | 0.22 | 0.24 | 0.21 | 0.18 | 0.21 | 0.21 | 0.22 | 0.19 | 0.19 | 0.15 | 0.15 |
Verwaterde WPA
| 0.2 | 0.19 | 0.28 | 0.2 | 0.25 | 0.25 | 0.25 | 0.27 | 0.3 | 0.24 | 0.19 | 0.31 | 0.3 | 0.3 | 0.32 | 0.39 | 0.23 | 0.37 | 0.25 | 0.2 | 0.21 | 0.27 | 0.26 | 0.29 | 0.25 | 0.23 | 0.22 | 0.28 | 0.24 | 0.19 | 0.22 | 0.24 | 0.21 | 0.18 | 0.21 | 0.21 | 0.22 | 0.19 | 0.19 | 0.15 | 0.15 |
EBITDA
| 176.526 | 186.264 | 244.51 | 227.619 | 224.968 | 279.483 | 270.275 | 279.535 | 271.921 | 263.953 | 216.644 | 286.466 | 303.516 | 314.127 | 322.543 | 405.022 | 250.298 | 362.62 | 274.967 | 240.985 | 249.783 | 304.533 | 296.555 | 326.339 | 281.749 | 204.395 | 204.722 | 253.636 | 210.204 | 189.524 | 199.97 | 213.81 | 185.901 | 155.274 | 173.088 | 175.414 | 184.845 | 157.328 | 174.479 | 162.933 | 162.933 |
EBITDA ratio
| 0.535 | 0.531 | 0.708 | 0.694 | 0.631 | 0.817 | 0.703 | 0.728 | 0.698 | 0.672 | 0.72 | 0.719 | 0.777 | 0.769 | 0.835 | 1.019 | 0.726 | 0.976 | 0.79 | 0.797 | 0.818 | 0.667 | 0.778 | 0.734 | 0.835 | 0.592 | 0.615 | 0.612 | 0.64 | 0.63 | 0.618 | 0.641 | 0.619 | 0.519 | 0.579 | 0.564 | 0.593 | 0.516 | 0.574 | 0.754 | 0.754 |