Shandong Sinocera Functional Material Co., Ltd.
SZSE:300285.SZ
23.14 (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
| 1,012.814 | 1,115.544 | 820.604 | 1,064.192 | 936.824 | 1,064.774 | 785.594 | 723.878 | 712.278 | 894.2 | 836.532 | 888.42 | 800.019 | 852.625 | 620.675 | 714.417 | 752.007 | 589.219 | 486.615 | 616.072 | 505.237 | 566.851 | 464.92 | 528.687 | 479.424 | 466.478 | 323.187 | 319.047 | 353.958 | 334.372 | 210.243 | 235.693 | 164.271 | 176.781 | 106.962 | 123.918 | 166.607 | 156.677 | 85.483 | 118.017 | 108.852 | 100.75 | 47.265 | 70.092 | 58.812 | 74.427 | 63.088 | 68.088 | 46.752 | 53.636 | 47.257 | 37.973 | 41.593 | 36.19 | 31.188 | 26.723 | 30.239 |
Kosten van de omzet
| 615.998 | 687.139 | 505.775 | 629.261 | 602.303 | 663.985 | 492.545 | 509.442 | 510.854 | 552.886 | 488.862 | 497.499 | 450.455 | 472.167 | 317.721 | 397.641 | 410.525 | 308.527 | 247.569 | 325.339 | 277.673 | 290.645 | 231.193 | 276.537 | 259.761 | 266.326 | 189.424 | 205.753 | 225.062 | 190.939 | 125.613 | 163.896 | 92.16 | 104.013 | 66.321 | 88.04 | 99.055 | 88.497 | 53.675 | 71.005 | 65.867 | 63.609 | 29.385 | 42.031 | 34.04 | 36.814 | 33.792 | 34.935 | 25.221 | 28.542 | 25.364 | 18.887 | 20.582 | 18.339 | 16.124 | 15.155 | 12.993 |
Brutowinst
| 396.815 | 428.406 | 314.829 | 434.931 | 334.521 | 400.788 | 293.049 | 214.437 | 201.423 | 341.314 | 347.67 | 390.92 | 349.563 | 380.458 | 302.954 | 316.776 | 341.481 | 280.692 | 239.046 | 290.732 | 227.564 | 276.206 | 233.727 | 252.151 | 219.663 | 200.152 | 133.763 | 113.294 | 128.896 | 143.433 | 84.63 | 71.797 | 72.111 | 72.769 | 40.642 | 35.878 | 67.551 | 68.18 | 31.808 | 47.012 | 42.985 | 37.141 | 17.88 | 28.061 | 24.771 | 37.613 | 29.297 | 33.153 | 21.531 | 25.094 | 21.894 | 19.087 | 21.011 | 17.85 | 15.064 | 11.568 | 17.246 |
Brutowinstmarge
| 0.392 | 0.384 | 0.384 | 0.409 | 0.357 | 0.376 | 0.373 | 0.296 | 0.283 | 0.382 | 0.416 | 0.44 | 0.437 | 0.446 | 0.488 | 0.443 | 0.454 | 0.476 | 0.491 | 0.472 | 0.45 | 0.487 | 0.503 | 0.477 | 0.458 | 0.429 | 0.414 | 0.355 | 0.364 | 0.429 | 0.403 | 0.305 | 0.439 | 0.412 | 0.38 | 0.29 | 0.405 | 0.435 | 0.372 | 0.398 | 0.395 | 0.369 | 0.378 | 0.4 | 0.421 | 0.505 | 0.464 | 0.487 | 0.461 | 0.468 | 0.463 | 0.503 | 0.505 | 0.493 | 0.483 | 0.433 | 0.57 |
Onderzoek- en ontwikkelingskosten
| 73.407 | 66.052 | 61.809 | 78.058 | 56.238 | 61.308 | 56.779 | 48.986 | 68.462 | 56.004 | 51.19 | 58.062 | 55.085 | 51.789 | 40.98 | 50.294 | 38.39 | 36.417 | 35.662 | 38.476 | 33.541 | 37.963 | 27.976 | 20.751 | 36.72 | 27.535 | 16.799 | 102.096 | 17.418 | 28.503 | 0 | 46.185 | 0 | 18.833 | 0 | 35.03 | 0 | 16.65 | 0 | 23.87 | 0 | 8.663 | 0 | 10.641 | 0 | 6.342 | 0 | 7.289 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 |
Algemene en administratieve kosten
| 161.577 | -25.792 | 56.193 | -94.736 | 134.983 | -26.266 | 46.806 | -70.213 | 104.204 | -22.574 | 35.48 | -63.383 | 90.981 | -16.491 | 40.661 | -55.457 | 37.427 | -15.061 | 32.783 | -38.811 | 24.631 | -13.852 | 25.66 | -122.502 | 57.186 | -21.437 | 32.185 | -81.47 | 38.533 | -14.456 | 25.384 | -52.42 | 23.194 | -13.148 | 19.286 | -43.832 | 19.264 | -11.991 | 17.549 | -29.568 | 15.859 | -3.109 | 8.886 | -13.504 | 9.569 | -6.768 | 9.273 | -9.791 | 5.485 | 4.978 | 4.525 | 6.845 | 3.34 | 3.238 | 3.218 | 4.563 | 2.372 |
Verkoop- en marketingkosten
| 129.15 | 55.902 | 44.524 | 46.016 | 48.853 | 53.334 | 38.627 | 26.871 | 40.262 | 38.492 | 29.763 | 24.099 | 29.02 | 33.314 | 24.018 | 8.967 | 39.984 | 26.018 | 30.24 | 27.769 | 30.037 | 33.751 | 21.927 | 34.527 | 18.207 | 19.493 | 8.508 | 9.667 | 10.545 | 9.453 | 6.515 | 8.026 | 5.243 | 7.36 | 5.661 | 11.288 | 8.569 | 6.283 | 4.508 | 3 | 1.996 | 2.286 | 1.147 | 2.636 | 1.602 | 2.186 | 1.72 | 2.052 | 2.628 | 2.468 | 1.659 | 1.616 | 1.428 | 1.606 | 0.861 | 1.462 | 1.623 |
Verkoop-, algemene en administratieve kosten
| 290.727 | 127.016 | 109.991 | 151.727 | 183.836 | 27.068 | 85.434 | -43.342 | 144.466 | 15.918 | 65.243 | -39.284 | 120.001 | 16.823 | 64.679 | -46.491 | 77.411 | 10.957 | 63.023 | -11.043 | 54.668 | 19.899 | 47.587 | -87.975 | 75.393 | -1.944 | 40.693 | -71.803 | 49.078 | -5.003 | 31.899 | -44.394 | 28.438 | -5.788 | 24.948 | -32.544 | 27.833 | -5.708 | 22.057 | -26.568 | 17.855 | -0.822 | 10.033 | -10.868 | 11.171 | -4.582 | 10.993 | -7.739 | 8.114 | 7.447 | 6.184 | 8.461 | 4.768 | 4.844 | 4.079 | 6.025 | 3.995 |
Overige kosten
| -165.463 | -0.849 | -0.506 | -33.44 | -2.162 | 2.347 | -20.544 | 127.328 | -58.26 | 43.551 | -12.227 | -7.825 | 6.939 | 2.919 | 9.818 | -6.613 | 1.336 | 2.95 | 5.757 | -10.201 | 7.081 | 1.493 | 2.916 | 0.672 | 1.743 | 2.248 | 0.38 | -10.458 | 8.481 | 1.129 | 3.522 | 4.038 | 4.429 | 3.934 | 4.714 | 9.115 | 5.083 | 5.091 | 1.59 | 5.212 | 0.546 | 1.294 | 2.064 | 11.322 | 3.423 | 0.493 | 0.268 | 4.685 | 0.522 | 0.258 | 0.347 | 3.321 | 2.218 | 0.484 | 0.354 | 2.595 | -0.004 |
Bedrijfskosten
| 198.671 | 193.918 | 172.306 | 263.224 | 167.444 | 161.098 | 121.669 | 132.972 | 154.668 | 115.473 | 104.206 | 115.208 | 114.723 | 120.289 | 97.826 | 97.766 | 119.007 | 91.986 | 99.117 | 88.847 | 91.648 | 97.153 | 78.847 | 91.75 | 77.704 | 79.698 | 36.372 | 36.207 | 53.122 | 52.825 | 35.594 | 35.573 | 29.15 | 31.123 | 26.151 | 30.596 | 29.086 | 25.219 | 22.449 | 23.124 | 18.259 | 16.271 | 10.329 | 11.542 | 11.623 | 13.096 | 11.631 | 10.2 | 8.351 | 7.887 | 6.409 | 8.514 | 5.306 | 5.172 | 4.079 | 6.073 | 3.995 |
Bedrijfsresultaat
| 185.147 | 234.488 | 142.524 | 171.707 | 153.396 | 243.478 | 146.182 | 55.158 | 61.353 | 228.606 | 231.932 | 243.277 | 241.408 | 253.255 | 207.339 | 208.52 | 196.685 | 180.081 | 126.722 | 186.549 | 133.82 | 160.431 | 140.026 | 157.472 | 135.337 | 225.844 | 90.481 | 87.628 | 66.388 | 85.997 | 51.452 | 42.075 | 46.831 | 47.349 | 14.146 | 4.157 | 35.781 | 40.018 | 9.448 | 25.221 | 23.266 | 20.668 | 9.271 | 18.07 | 17.366 | 23.876 | 17.539 | 24.083 | 13.88 | 19.569 | 14.174 | 9.488 | 14.016 | 10.111 | 9.896 | 4.395 | 12.867 |
Bedrijfsresultaat ratio
| 0.183 | 0.21 | 0.174 | 0.161 | 0.164 | 0.229 | 0.186 | 0.076 | 0.086 | 0.256 | 0.277 | 0.274 | 0.302 | 0.297 | 0.334 | 0.292 | 0.262 | 0.306 | 0.26 | 0.303 | 0.265 | 0.283 | 0.301 | 0.298 | 0.282 | 0.484 | 0.28 | 0.275 | 0.188 | 0.257 | 0.245 | 0.179 | 0.285 | 0.268 | 0.132 | 0.034 | 0.215 | 0.255 | 0.111 | 0.214 | 0.214 | 0.205 | 0.196 | 0.258 | 0.295 | 0.321 | 0.278 | 0.354 | 0.297 | 0.365 | 0.3 | 0.25 | 0.337 | 0.279 | 0.317 | 0.164 | 0.426 |
Totaal overige inkomsten en kosten netto
| 0.933 | 22.79 | 21.536 | -9.77 | -2.162 | 2.347 | 0.544 | -30.005 | 2.115 | 8.583 | 4.386 | -7.825 | 6.939 | 2.919 | 9.818 | -6.613 | 1.336 | 2.95 | 5.757 | -10.201 | 7.081 | 1.493 | 2.916 | 0.672 | 1.743 | 2.248 | 0.38 | -10.397 | 8.473 | 1.076 | 3.522 | 3.906 | 4.37 | 3.921 | 4.496 | 8.995 | 5.08 | 5.082 | 1.59 | 5.02 | 0.546 | 1.294 | 2.064 | 10.653 | 3.41 | 0.41 | 0.267 | 4.677 | 0.522 | 0.122 | 0.347 | 3.304 | 2.218 | 0.467 | 0.354 | 2.592 | -0.004 |
Inkomen voor belasting
| 186.081 | 257.278 | 164.06 | 161.937 | 151.235 | 245.825 | 146.726 | 25.153 | 63.468 | 237.189 | 236.318 | 235.452 | 248.347 | 256.174 | 217.157 | 201.908 | 198.02 | 183.031 | 132.479 | 176.347 | 140.901 | 161.924 | 142.942 | 158.144 | 137.08 | 228.092 | 90.86 | 77.231 | 74.861 | 87.072 | 54.974 | 45.981 | 51.201 | 51.27 | 18.641 | 13.152 | 40.861 | 45.1 | 11.038 | 30.241 | 23.811 | 21.962 | 11.336 | 28.723 | 20.776 | 24.286 | 17.806 | 28.76 | 14.402 | 19.691 | 14.521 | 12.791 | 16.234 | 10.577 | 10.25 | 6.986 | 12.864 |
Inkomen voor belasting ratio
| 0.184 | 0.231 | 0.2 | 0.152 | 0.161 | 0.231 | 0.187 | 0.035 | 0.089 | 0.265 | 0.282 | 0.265 | 0.31 | 0.3 | 0.35 | 0.283 | 0.263 | 0.311 | 0.272 | 0.286 | 0.279 | 0.286 | 0.307 | 0.299 | 0.286 | 0.489 | 0.281 | 0.242 | 0.211 | 0.26 | 0.261 | 0.195 | 0.312 | 0.29 | 0.174 | 0.106 | 0.245 | 0.288 | 0.129 | 0.256 | 0.219 | 0.218 | 0.24 | 0.41 | 0.353 | 0.326 | 0.282 | 0.422 | 0.308 | 0.367 | 0.307 | 0.337 | 0.39 | 0.292 | 0.329 | 0.261 | 0.425 |
Belastingkosten
| 17.706 | 38.14 | 18.307 | 25.493 | 14.245 | 29.265 | 14.795 | -22.518 | 1.748 | 29.939 | 26.111 | 31.186 | 27.401 | 29.448 | 24.25 | 29.948 | 27.095 | 23.682 | 13.523 | 24.505 | 14.131 | 22.069 | 17.893 | 10.086 | 17.054 | 16.572 | 12.21 | 5.278 | 9.403 | 12.568 | 7.588 | 6.056 | 7.216 | 6.669 | 2.562 | -4.757 | 6.62 | 7.806 | 2.187 | 5.684 | 4.411 | 3.318 | 1.552 | 4.083 | 3.057 | 3.144 | 2.717 | 3.73 | 2.148 | 2.975 | 2.282 | 1.061 | 2.122 | 1.286 | 1.317 | 0.331 | 1.524 |
Nettowinst
| 151.797 | 197.074 | 133.363 | 128.272 | 121.913 | 195.459 | 123.491 | 40.03 | 54.151 | 194.682 | 208.18 | 193.696 | 207.057 | 208.439 | 185.968 | 158.144 | 157.379 | 143.254 | 115.063 | 141.86 | 110.585 | 128.292 | 119.826 | 148.073 | 114.502 | 205.134 | 75.326 | 71.496 | 60.019 | 68.916 | 44.388 | 37.538 | 38.62 | 39.132 | 15.107 | 16.158 | 29.909 | 30.93 | 8.926 | 19.797 | 17.067 | 16.655 | 9.784 | 24.641 | 17.719 | 21.142 | 15.089 | 25.03 | 12.254 | 16.716 | 12.239 | 11.73 | 14.112 | 9.291 | 8.933 | 6.656 | 11.339 |
Nettowinstmarge
| 0.15 | 0.177 | 0.163 | 0.121 | 0.13 | 0.184 | 0.157 | 0.055 | 0.076 | 0.218 | 0.249 | 0.218 | 0.259 | 0.244 | 0.3 | 0.221 | 0.209 | 0.243 | 0.236 | 0.23 | 0.219 | 0.226 | 0.258 | 0.28 | 0.239 | 0.44 | 0.233 | 0.224 | 0.17 | 0.206 | 0.211 | 0.159 | 0.235 | 0.221 | 0.141 | 0.13 | 0.18 | 0.197 | 0.104 | 0.168 | 0.157 | 0.165 | 0.207 | 0.352 | 0.301 | 0.284 | 0.239 | 0.368 | 0.262 | 0.312 | 0.259 | 0.309 | 0.339 | 0.257 | 0.286 | 0.249 | 0.375 |
WPA (Winst Per Aandeel)
| 0.15 | 0.2 | 0.13 | 0.13 | 0.12 | 0.2 | 0.12 | 0.04 | 0.056 | 0.2 | 0.21 | 0.21 | 0.21 | 0.21 | 0.19 | 0.16 | 0.16 | 0.15 | 0.11 | 0.15 | 0.11 | 0.13 | 0.12 | 0.23 | 0.12 | 0.21 | 0.087 | 0.082 | 0.067 | 0.077 | 0.047 | 0.042 | 0.044 | 0.046 | 0.02 | 0.021 | 0.039 | 0.041 | 0.013 | 0.026 | 0.023 | 0.022 | 0.013 | 0.034 | 0.023 | 0.028 | 0.02 | 0.033 | 0.017 | 0.023 | 0.018 | 0.017 | 0.025 | 0.016 | 0.016 | 0.012 | 0.021 |
Verwaterde WPA
| 0.15 | 0.2 | 0.13 | 0.13 | 0.12 | 0.2 | 0.12 | 0.04 | 0.055 | 0.2 | 0.21 | 0.21 | 0.21 | 0.21 | 0.19 | 0.16 | 0.16 | 0.15 | 0.11 | 0.15 | 0.11 | 0.13 | 0.12 | 0.23 | 0.12 | 0.21 | 0.087 | 0.082 | 0.067 | 0.077 | 0.047 | 0.042 | 0.044 | 0.046 | 0.02 | 0.021 | 0.039 | 0.04 | 0.013 | 0.026 | 0.023 | 0.022 | 0.013 | 0.034 | 0.023 | 0.028 | 0.02 | 0.033 | 0.017 | 0.023 | 0.018 | 0.017 | 0.025 | 0.016 | 0.016 | 0.012 | 0.021 |
EBITDA
| 192.562 | 310.37 | 182.527 | 235.728 | 162.909 | 270.218 | 166.082 | 46.881 | 66.296 | 257.233 | 257.102 | 270.998 | 249.316 | 266.487 | 223.144 | 203.62 | 212.384 | 191.646 | 150.759 | 189.83 | 147.199 | 181.388 | 159.038 | 179.363 | 152.024 | 250.8 | 95.023 | 112.931 | 78.849 | 109.331 | 49.067 | 71.912 | 45.593 | 60.651 | 14.576 | 25.91 | 41.952 | 51.022 | 9.774 | 35.66 | 26.7 | 27.047 | 7.912 | 37.552 | 13.22 | 25.191 | 17.975 | 32.506 | 13.1 | 17.484 | 16.176 | 14.986 | 15.354 | 12.742 | 11.272 | 6.737 | 12.581 |
EBITDA ratio
| 0.19 | 0.278 | 0.222 | 0.222 | 0.174 | 0.254 | 0.211 | 0.065 | 0.093 | 0.288 | 0.307 | 0.305 | 0.312 | 0.313 | 0.36 | 0.285 | 0.282 | 0.325 | 0.31 | 0.308 | 0.291 | 0.32 | 0.342 | 0.339 | 0.317 | 0.538 | 0.294 | 0.354 | 0.223 | 0.327 | 0.233 | 0.305 | 0.278 | 0.343 | 0.136 | 0.209 | 0.252 | 0.326 | 0.114 | 0.302 | 0.245 | 0.268 | 0.167 | 0.536 | 0.225 | 0.338 | 0.285 | 0.477 | 0.28 | 0.326 | 0.342 | 0.395 | 0.369 | 0.352 | 0.361 | 0.252 | 0.416 |