Jiashili Group Limited
HKEX:1285.HK
1.38 (HKD) • At close November 5, 2024
Overzicht | Financiële gegevens
Cijfers zijn in miljoenen (behalve de cijfers per aandeel en de ratio's) HKD.
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 | |
---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
Omzet
| 445.09 | 445.09 | 398.001 | 398.001 | 490.674 | 490.674 | 391.325 | 391.325 | 444.668 | 444.668 | 353.898 | 353.898 | 388.758 | 388.758 | 370.515 | 370.515 | 420.982 | 420.982 | 375.552 | 375.552 | 407.516 | 407.516 | 317.128 | 317.128 | 329.386 | 329.386 | 258.103 | 258.103 | 302.098 | 302.098 | 250.788 | 250.788 | 275.878 | 275.878 | 227.236 | 227.236 | 236.075 | 236.075 | 172.432 | 195.477 | 208.078 | 208.078 | 146.531 | 185.085 | 186.943 |
Kosten van de omzet
| 315.501 | 315.501 | 276.935 | 276.935 | 351.21 | 351.21 | 299.712 | 299.712 | 325.225 | 325.225 | 244.15 | 244.15 | 258.701 | 258.701 | 245.078 | 245.078 | 277.047 | 277.047 | 250.054 | 250.054 | 275.5 | 275.5 | 218.162 | 218.162 | 224.908 | 224.908 | 184.38 | 184.38 | 204.431 | 204.431 | 158.761 | 158.761 | 180.867 | 180.867 | 146.11 | 146.11 | 157.828 | 157.828 | 123.185 | 132.716 | 143.533 | 143.533 | 101.129 | 133.925 | 130.53 |
Brutowinst
| 129.589 | 129.589 | 121.066 | 121.066 | 139.464 | 139.464 | 91.613 | 91.613 | 119.443 | 119.443 | 109.749 | 109.749 | 130.057 | 130.057 | 125.437 | 125.437 | 143.935 | 143.935 | 125.498 | 125.498 | 132.017 | 132.017 | 98.966 | 98.966 | 104.479 | 104.479 | 73.723 | 73.723 | 97.668 | 97.668 | 92.027 | 92.027 | 95.011 | 95.011 | 81.127 | 81.127 | 78.247 | 78.247 | 49.247 | 62.761 | 64.545 | 64.545 | 45.402 | 51.16 | 56.413 |
Brutowinstmarge
| 0.291 | 0.291 | 0.304 | 0.304 | 0.284 | 0.284 | 0.234 | 0.234 | 0.269 | 0.269 | 0.31 | 0.31 | 0.335 | 0.335 | 0.339 | 0.339 | 0.342 | 0.342 | 0.334 | 0.334 | 0.324 | 0.324 | 0.312 | 0.312 | 0.317 | 0.317 | 0.286 | 0.286 | 0.323 | 0.323 | 0.367 | 0.367 | 0.344 | 0.344 | 0.357 | 0.357 | 0.331 | 0.331 | 0.286 | 0.321 | 0.31 | 0.31 | 0.31 | 0.276 | 0.302 |
Onderzoek- en ontwikkelingskosten
| 16.04 | 16.04 | 12.489 | 12.489 | 14.393 | 14.393 | 15.175 | 15.175 | 17.439 | 17.439 | 14.918 | 14.918 | 17.025 | 17.025 | 12.907 | 12.907 | 13.941 | 13.941 | 12.238 | 12.238 | 12.51 | 12.51 | 9.6 | 9.6 | 10.382 | 10.382 | 8.86 | 8.86 | 10.692 | 10.692 | 7.433 | 7.433 | 7.201 | 7.201 | 9.096 | 9.096 | 8.192 | 8.192 | 5.732 | 5.172 | 7.501 | 7.501 | 4.721 | 4.65 | 6.093 |
Algemene en administratieve kosten
| 28.148 | 28.148 | 22.973 | 22.973 | 22.235 | 22.235 | 21.568 | 21.568 | 18.596 | 18.596 | 20.073 | 20.073 | 17.926 | 17.926 | 19.573 | 19.573 | 20.376 | 20.376 | 17.398 | 17.398 | 18.89 | 18.89 | 19.421 | 19.421 | 15.755 | 15.755 | 14.386 | 14.386 | 15.385 | 15.385 | 16.714 | 16.714 | 13.844 | 13.844 | 14.304 | 14.304 | 12.038 | 12.038 | 7.32 | 5.926 | 7.36 | 7.36 | 7.779 | 7.096 | 8.71 |
Verkoop- en marketingkosten
| 55.955 | 55.955 | 50.049 | 50.049 | 56.274 | 56.274 | 56.629 | 56.629 | 60.871 | 60.871 | 47.305 | 47.305 | 61.42 | 61.42 | 50.103 | 50.103 | 56.548 | 56.548 | 52.976 | 52.976 | 60.488 | 60.488 | 43.482 | 43.482 | 42.01 | 42.01 | 35.389 | 35.389 | 48.264 | 48.264 | 35.595 | 35.595 | 33.912 | 33.912 | 29.962 | 29.962 | 31.786 | 31.786 | 15.538 | 22.578 | 25.155 | 25.155 | 15.542 | 22.08 | 21.983 |
Verkoop-, algemene en administratieve kosten
| 83.889 | 83.889 | 75.03 | 75.03 | 81.4 | 81.4 | 77.72 | 77.72 | 79.116 | 79.116 | 66.763 | 66.763 | 80.217 | 80.217 | 71.994 | 71.994 | 78.141 | 78.141 | 70.413 | 70.413 | 79.382 | 79.382 | 62.902 | 62.902 | 57.812 | 57.812 | 49.775 | 49.775 | 63.648 | 63.648 | 52.309 | 52.309 | 49.174 | 49.174 | 44.266 | 44.266 | 44.374 | 44.374 | 22.858 | 28.504 | 32.515 | 32.515 | 23.321 | 29.176 | 30.693 |
Overige kosten
| 0 | 0 | 0 | 0 | 0.123 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | -6.059 | -6.059 | -6.059 | 0 | -3.505 | -3.505 | -3.505 | 0 | -3.109 | -3.109 | -3.109 | 0 | -2.119 | -2.119 | -2.119 | -1.97 | -1.97 | -1.97 | -1.97 | -1.977 | -1.977 | -1.977 | -1.977 | -1.071 | -1.071 | -1.071 | -1.071 |
Bedrijfskosten
| 103.267 | 103.267 | 99.586 | 99.586 | 99.35 | 99.35 | 92.428 | 92.428 | 104.429 | 104.429 | 54.935 | 54.935 | 88.552 | 88.552 | 84.768 | 84.768 | 123.972 | 123.972 | 73.346 | 73.346 | 103.024 | 103.024 | 71.93 | 71.93 | 65.892 | 65.892 | 48.464 | 48.464 | 75.947 | 75.947 | 58.753 | 58.753 | 59.938 | 59.938 | 50.216 | 50.216 | 55.301 | 55.301 | 30.759 | 35.81 | 41.14 | 41.14 | 27.62 | 33.122 | 35.716 |
Bedrijfsresultaat
| 21.057 | 21.057 | 31.568 | 31.568 | 35.894 | 35.894 | -1.565 | -1.565 | 20.743 | 20.743 | 28.014 | 28.014 | 32.166 | 32.166 | 39.079 | 39.079 | 51.536 | 51.536 | 41.246 | 41.246 | 39.788 | 39.788 | 26.402 | 26.402 | 35.319 | 35.319 | 14.535 | 14.535 | 22.962 | 22.962 | 31.694 | 31.694 | 37.445 | 37.445 | 27.657 | 27.657 | 28.639 | 28.639 | 16.586 | 26.505 | 21.814 | 21.814 | 17.068 | 17.191 | 21.496 |
Bedrijfsresultaat ratio
| 0.047 | 0.047 | 0.079 | 0.079 | 0.073 | 0.073 | -0.004 | -0.004 | 0.047 | 0.047 | 0.079 | 0.079 | 0.083 | 0.083 | 0.105 | 0.105 | 0.122 | 0.122 | 0.11 | 0.11 | 0.098 | 0.098 | 0.083 | 0.083 | 0.107 | 0.107 | 0.056 | 0.056 | 0.076 | 0.076 | 0.126 | 0.126 | 0.136 | 0.136 | 0.122 | 0.122 | 0.121 | 0.121 | 0.096 | 0.136 | 0.105 | 0.105 | 0.116 | 0.093 | 0.115 |
Totaal overige inkomsten en kosten netto
| 5.213 | 5.213 | -12.755 | -12.755 | 4.887 | 4.887 | -0.531 | -0.531 | -7.172 | -7.172 | 28.35 | 28.35 | 12.178 | 12.178 | 1.155 | 1.155 | -27.455 | -27.455 | 8.371 | 8.371 | -11.184 | -11.184 | 0.334 | 0.334 | 3.876 | 3.876 | 10.072 | 10.072 | -0.095 | -0.095 | 2.986 | 2.986 | -0.819 | -0.819 | 3.839 | 3.839 | -5.716 | -5.716 | 1.304 | -0.407 | 1.415 | 1.415 | 0.62 | 0.794 | -0.964 |
Inkomen voor belasting
| 26.269 | 26.269 | 18.814 | 18.814 | 40.78 | 40.78 | -2.096 | -2.096 | 13.571 | 13.571 | 56.364 | 56.364 | 44.343 | 44.343 | 40.234 | 40.234 | 24.081 | 24.081 | 49.617 | 49.617 | 28.604 | 28.604 | 26.736 | 26.736 | 39.194 | 39.194 | 24.607 | 24.607 | 22.867 | 22.867 | 34.68 | 34.68 | 36.626 | 36.626 | 31.496 | 31.496 | 22.923 | 22.923 | 17.89 | 26.098 | 23.228 | 23.228 | 17.688 | 17.985 | 20.532 |
Inkomen voor belasting ratio
| 0.059 | 0.059 | 0.047 | 0.047 | 0.083 | 0.083 | -0.005 | -0.005 | 0.031 | 0.031 | 0.159 | 0.159 | 0.114 | 0.114 | 0.109 | 0.109 | 0.057 | 0.057 | 0.132 | 0.132 | 0.07 | 0.07 | 0.084 | 0.084 | 0.119 | 0.119 | 0.095 | 0.095 | 0.076 | 0.076 | 0.138 | 0.138 | 0.133 | 0.133 | 0.139 | 0.139 | 0.097 | 0.097 | 0.104 | 0.134 | 0.112 | 0.112 | 0.121 | 0.097 | 0.11 |
Belastingkosten
| 7.845 | 7.845 | 6.673 | 6.673 | 9.776 | 9.776 | 2.204 | 2.204 | 10.347 | 10.347 | 5.436 | 5.436 | 5.288 | 5.288 | 6.657 | 6.657 | 10.699 | 10.699 | 8.73 | 8.73 | 7.235 | 7.235 | 5.016 | 5.016 | 6.956 | 6.956 | 3.562 | 3.562 | 5.599 | 5.599 | 7.13 | 7.13 | 8.794 | 8.794 | 6.752 | 6.752 | 4.143 | 4.143 | 5.408 | 4.512 | 4.146 | 4.146 | 2.806 | 3.17 | 3.567 |
Nettowinst
| 17.56 | 17.56 | 14.4 | 14.4 | 31.639 | 31.639 | 0.673 | 0.673 | 5.597 | 5.597 | 52.118 | 52.118 | 38.281 | 38.281 | 33.054 | 33.054 | 14.026 | 14.026 | 40.767 | 40.767 | 21.515 | 21.515 | 21.725 | 21.725 | 32.239 | 32.239 | 21.045 | 21.045 | 17.269 | 17.269 | 27.55 | 27.55 | 27.832 | 27.832 | 24.744 | 24.744 | 16.666 | 16.666 | 10.37 | 21.586 | 19.082 | 19.082 | 14.882 | 14.815 | 16.965 |
Nettowinstmarge
| 0.039 | 0.039 | 0.036 | 0.036 | 0.064 | 0.064 | 0.002 | 0.002 | 0.013 | 0.013 | 0.147 | 0.147 | 0.098 | 0.098 | 0.089 | 0.089 | 0.033 | 0.033 | 0.109 | 0.109 | 0.053 | 0.053 | 0.069 | 0.069 | 0.098 | 0.098 | 0.082 | 0.082 | 0.057 | 0.057 | 0.11 | 0.11 | 0.101 | 0.101 | 0.109 | 0.109 | 0.071 | 0.071 | 0.06 | 0.11 | 0.092 | 0.092 | 0.102 | 0.08 | 0.091 |
WPA (Winst Per Aandeel)
| 0.042 | 0.042 | 0.035 | 0.035 | 0.076 | 0.076 | 0.002 | 0.002 | 0.014 | 0.014 | 0.13 | 0.13 | 0.092 | 0.092 | 0.08 | 0.08 | 0.034 | 0.034 | 0.098 | 0.098 | 0.052 | 0.052 | 0.052 | 0.052 | 0.078 | 0.078 | 0.051 | 0.051 | 0.042 | 0.042 | 0.066 | 0.066 | 0.067 | 0.067 | 0.06 | 0.06 | 0.05 | 0.05 | 0.036 | 0.075 | 0.08 | 0.08 | 0.062 | 0.062 | 0.071 |
Verwaterde WPA
| 0.042 | 0.042 | 0.035 | 0.035 | 0.076 | 0.076 | 0.002 | 0.002 | 0.014 | 0.014 | 0.13 | 0.13 | 0.092 | 0.092 | 0.08 | 0.08 | 0.034 | 0.034 | 0.098 | 0.098 | 0.052 | 0.052 | 0.052 | 0.052 | 0.078 | 0.078 | 0.051 | 0.051 | 0.042 | 0.042 | 0.066 | 0.066 | 0.067 | 0.067 | 0.06 | 0.06 | 0.042 | 0.042 | 0.031 | 0.065 | 0.08 | 0.08 | 0.062 | 0.062 | 0.071 |
EBITDA
| 43.006 | 43.006 | 49.245 | 49.245 | 53.707 | 53.707 | 15.252 | 15.252 | 33.391 | 33.391 | 43.429 | 43.429 | 45.477 | 45.477 | 51.652 | 51.652 | 61.964 | 61.964 | 55.573 | 55.573 | 50.915 | 50.915 | 38.334 | 38.334 | 43.343 | 43.343 | 22.27 | 22.27 | 29.059 | 29.059 | 37.552 | 37.552 | 42.858 | 42.858 | 32.71 | 32.71 | 32.585 | 32.585 | 19.532 | 30.456 | 26.27 | 26.27 | 18.517 | 20.168 | 24.831 |
EBITDA ratio
| 0.097 | 0.097 | 0.124 | 0.124 | 0.109 | 0.109 | 0.039 | 0.039 | 0.075 | 0.075 | 0.123 | 0.123 | 0.117 | 0.117 | 0.139 | 0.139 | 0.147 | 0.147 | 0.148 | 0.148 | 0.125 | 0.125 | 0.121 | 0.121 | 0.132 | 0.132 | 0.086 | 0.086 | 0.096 | 0.096 | 0.15 | 0.15 | 0.155 | 0.155 | 0.144 | 0.144 | 0.138 | 0.138 | 0.113 | 0.156 | 0.126 | 0.126 | 0.126 | 0.109 | 0.133 |