Sinocare Inc.
SZSE:300298.SZ
28.21 (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 | |
---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
Omzet
| 1,039.355 | 1,119.459 | 1,013.58 | 1,023.459 | 1,027.985 | 1,349.462 | 657.879 | 832.971 | 688.579 | 672.195 | 619.756 | 612.222 | 618.238 | 628.081 | 502.768 | 485.995 | 556.905 | 549.303 | 423.011 | 520.002 | 443.701 | 444.608 | 369.898 | 392.311 | 396.865 | 447.933 | 313.405 | 270.367 | 269.563 | 259.123 | 233.954 | 231.27 | 220.31 | 163.188 | 181.083 | 157.098 | 172.545 | 187.1 | 128.758 | 145.974 | 148.942 | 146.013 | 103.993 | 107.009 | 130.672 | 108.504 | 102.869 | 86.692 | 88.793 | 76.027 | 87.609 | 55.342 | 56.474 | 45.617 | 52.04 |
Kosten van de omzet
| 468.084 | 457.194 | 499.414 | 439.329 | 445.502 | 711.421 | 268.43 | 382.982 | 249.69 | 266.167 | 262.994 | 334.792 | 215.57 | 223.923 | 171.062 | 171.765 | 195.054 | 192.728 | 140.673 | 190.687 | 150.437 | 154.749 | 124.04 | 136.889 | 153.217 | 154.85 | 116.025 | 78.877 | 88.152 | 92.329 | 76.433 | 77.916 | 72.499 | 60.238 | 75.253 | 52.513 | 58.195 | 68.268 | 42.012 | 40.603 | 42.574 | 49.863 | 36.414 | 31.211 | 45.489 | 38.824 | 31.79 | 23.924 | 25.636 | 22.83 | 28.253 | 14.044 | 16.675 | 14.365 | 16.793 |
Brutowinst
| 571.271 | 662.265 | 514.167 | 584.13 | 582.484 | 638.041 | 389.449 | 449.989 | 438.889 | 406.028 | 356.762 | 277.429 | 402.668 | 404.158 | 331.706 | 314.23 | 361.851 | 356.575 | 282.338 | 329.315 | 293.264 | 289.859 | 245.858 | 255.422 | 243.649 | 293.083 | 197.38 | 191.49 | 181.411 | 166.794 | 157.521 | 153.355 | 147.811 | 102.95 | 105.83 | 104.585 | 114.35 | 118.831 | 86.745 | 105.372 | 106.368 | 96.15 | 67.58 | 75.798 | 85.183 | 69.68 | 71.078 | 62.768 | 63.157 | 53.197 | 59.356 | 41.298 | 39.8 | 31.252 | 35.247 |
Brutowinstmarge
| 0.55 | 0.592 | 0.507 | 0.571 | 0.567 | 0.473 | 0.592 | 0.54 | 0.637 | 0.604 | 0.576 | 0.453 | 0.651 | 0.643 | 0.66 | 0.647 | 0.65 | 0.649 | 0.667 | 0.633 | 0.661 | 0.652 | 0.665 | 0.651 | 0.614 | 0.654 | 0.63 | 0.708 | 0.673 | 0.644 | 0.673 | 0.663 | 0.671 | 0.631 | 0.584 | 0.666 | 0.663 | 0.635 | 0.674 | 0.722 | 0.714 | 0.659 | 0.65 | 0.708 | 0.652 | 0.642 | 0.691 | 0.724 | 0.711 | 0.7 | 0.678 | 0.746 | 0.705 | 0.685 | 0.677 |
Onderzoek- en ontwikkelingskosten
| 107.295 | 75.588 | 95.586 | 110.975 | 84.162 | 98.066 | 63.201 | 76.371 | 63.97 | 68.828 | 50.664 | 39.216 | 52.598 | 49.143 | 41.477 | 50.627 | 51.547 | 46.719 | 33.597 | 54.758 | 38.255 | 36.98 | 31.342 | 30.638 | 33.735 | 30.973 | 25.81 | 24.816 | 18.885 | 30.28 | 0 | 51.983 | 0 | 21.205 | 0 | 38.963 | 0 | 16.426 | 0 | 27.862 | 0 | 12.175 | 0 | 21.039 | 0 | 6.499 | 0 | 11.072 | 0 | 0 | 0 | 0 | 0 | 0 | 0 |
Algemene en administratieve kosten
| 258.711 | 2.285 | 65.829 | -177.791 | 248.101 | 13.702 | 53.47 | -88.363 | 115.601 | -23.047 | 46.423 | -69.643 | 94.434 | -18.08 | 34.957 | -33.462 | 33.423 | -2.966 | 25.857 | -43.38 | 30.462 | -7.028 | 27.286 | -45.672 | 28.343 | -33.639 | 60.256 | -61.223 | 29.548 | -9.568 | 22.82 | -45.868 | 17.937 | -4.838 | 22.892 | -37.772 | 23.562 | -2.084 | 14.914 | -33.037 | 14.994 | -4.506 | 13.197 | -19.892 | 11.66 | -2.89 | 8.031 | -7.958 | 9.537 | 4.227 | 5.419 | -6.772 | 5.088 | -2.327 | 3.385 |
Verkoop- en marketingkosten
| 497.832 | 306.336 | 249.931 | 285.093 | 239.071 | 299.034 | 178.284 | 208.027 | 183.962 | 176.257 | 183.079 | 132.371 | 210.316 | 208.37 | 173.567 | 191.045 | 149.851 | 135.135 | 108.322 | 147.582 | 128.752 | 117.332 | 95.236 | 127.343 | 117.61 | 119.727 | 87.095 | 95.229 | 69.606 | 66.686 | 58.766 | 85.976 | 62.097 | 54.99 | 43.846 | 75.525 | 58.06 | 49.428 | 36.691 | 37.131 | 36.605 | 32.057 | 25.586 | 30.864 | 27.542 | 30.206 | 21.64 | 32.334 | 22.656 | 17.022 | 17.322 | 13.609 | 7.289 | 5.08 | 8.564 |
Verkoop-, algemene en administratieve kosten
| 406.786 | 308.621 | 315.76 | 107.301 | 487.171 | 312.736 | 231.754 | 119.664 | 299.563 | 153.21 | 229.502 | 62.727 | 304.75 | 190.29 | 208.524 | 157.583 | 183.275 | 132.168 | 134.179 | 104.202 | 159.215 | 110.305 | 122.521 | 81.672 | 145.953 | 86.087 | 147.351 | 34.007 | 99.153 | 57.118 | 81.585 | 40.109 | 80.034 | 50.151 | 66.738 | 37.753 | 81.622 | 47.344 | 51.605 | 4.093 | 51.599 | 27.55 | 38.783 | 10.972 | 39.202 | 27.316 | 29.67 | 24.376 | 32.193 | 21.248 | 22.741 | 6.837 | 12.377 | 2.753 | 11.949 |
Overige kosten
| -365.307 | -0.14 | -0.159 | -14.915 | -0.256 | -11.167 | -15.256 | 138.209 | -95.634 | 72.935 | -0.823 | -13.229 | 3.481 | 0.742 | 7.905 | 4.228 | 3.612 | 3.896 | -0.171 | 11.85 | 8.223 | 4.102 | 3.099 | -1.671 | 3.071 | 6.738 | 1.208 | 2.153 | 0.8 | 4.169 | 0.585 | 17.512 | 20.164 | 3.858 | 22.013 | 5.379 | 16.233 | 1.381 | 0.663 | 10.724 | 17.435 | 1.281 | 2.726 | 8.893 | 10.161 | 0.767 | 1.676 | 2.389 | 7.693 | -0.56 | 0.82 | 3.117 | -0.013 | 0.315 | 0.379 |
Bedrijfskosten
| 498.532 | 490.087 | 395.609 | 508.149 | 422.302 | 524.431 | 279.699 | 334.244 | 267.899 | 294.973 | 279.343 | 218.28 | 283.613 | 289.026 | 255.663 | 284.357 | 219.7 | 211.327 | 172.308 | 244.072 | 183.617 | 169.7 | 157.867 | 184.163 | 159.287 | 187.708 | 121.927 | 143.765 | 65.475 | 104.017 | 84.816 | 115.235 | 83.091 | 87.378 | 69.307 | 99.464 | 83.332 | 74.496 | 53.498 | 61.023 | 53.178 | 45.348 | 39.903 | 45.456 | 40.303 | 38.389 | 30.797 | 42.635 | 33.107 | 22.026 | 23.562 | 18.449 | 13.096 | 7.3 | 12.338 |
Bedrijfsresultaat
| 65.677 | 146.58 | 108.903 | -66.712 | 156.368 | 107.21 | 78.145 | 74.476 | 172.189 | 155.45 | 68.097 | -64.305 | 80.683 | 72.914 | 49.985 | -69.572 | 110.185 | 118.504 | 77.094 | 36.188 | 90.172 | 91.484 | 56.341 | 77.368 | 79.305 | 96.247 | 91.948 | 50.115 | 135.235 | 57.674 | 54.401 | -12.87 | 50.267 | 9.294 | 26.461 | 11.935 | 38.511 | 49.158 | 38.423 | 49.72 | 56.694 | 58.935 | 32.683 | 39.935 | 49.33 | 35.052 | 44.98 | 37.857 | 31.335 | 32.596 | 37.851 | 24.035 | 27.516 | 24.75 | 23.612 |
Bedrijfsresultaat ratio
| 0.063 | 0.131 | 0.107 | -0.065 | 0.152 | 0.079 | 0.119 | 0.089 | 0.25 | 0.231 | 0.11 | -0.105 | 0.131 | 0.116 | 0.099 | -0.143 | 0.198 | 0.216 | 0.182 | 0.07 | 0.203 | 0.206 | 0.152 | 0.197 | 0.2 | 0.215 | 0.293 | 0.185 | 0.502 | 0.223 | 0.233 | -0.056 | 0.228 | 0.057 | 0.146 | 0.076 | 0.223 | 0.263 | 0.298 | 0.341 | 0.381 | 0.404 | 0.314 | 0.373 | 0.378 | 0.323 | 0.437 | 0.437 | 0.353 | 0.429 | 0.432 | 0.434 | 0.487 | 0.543 | 0.454 |
Totaal overige inkomsten en kosten netto
| -2.267 | -0.14 | -0.159 | -14.915 | -0.256 | -11.167 | 31.215 | 0.146 | 2.524 | -51.715 | 0.002 | -13.229 | 3.481 | 0.742 | 7.905 | 4.228 | 3.612 | 3.896 | -0.171 | 11.85 | 8.223 | 4.102 | 3.099 | -1.671 | 3.071 | 6.738 | 1.208 | 2.153 | 0.8 | 4.169 | 0.585 | 17.512 | 20.164 | 3.858 | 22.013 | 5.379 | 16.233 | 1.381 | 0.663 | 10.724 | 17.435 | 1.281 | 2.726 | 8.893 | 10.161 | 6.364 | 6.374 | 20.14 | 7.693 | -0.56 | 0.82 | 3.117 | -0.013 | 0.315 | 0.379 |
Inkomen voor belasting
| 63.409 | 146.44 | 108.744 | -81.627 | 156.112 | 96.042 | 78.033 | 74.622 | 172.135 | 155.136 | 68.099 | -77.533 | 84.165 | 73.656 | 57.89 | -65.344 | 113.797 | 122.4 | 76.923 | 48.038 | 98.395 | 95.585 | 59.44 | 75.697 | 82.375 | 102.985 | 93.156 | 52.269 | 136.036 | 61.843 | 54.986 | 4.263 | 70.432 | 13.153 | 48.473 | 17.314 | 54.744 | 50.539 | 39.086 | 60.443 | 74.129 | 60.215 | 35.409 | 48.828 | 59.491 | 35.819 | 46.656 | 39.933 | 39.028 | 32.036 | 38.672 | 27.151 | 27.503 | 25.065 | 23.991 |
Inkomen voor belasting ratio
| 0.061 | 0.131 | 0.107 | -0.08 | 0.152 | 0.071 | 0.119 | 0.09 | 0.25 | 0.231 | 0.11 | -0.127 | 0.136 | 0.117 | 0.115 | -0.134 | 0.204 | 0.223 | 0.182 | 0.092 | 0.222 | 0.215 | 0.161 | 0.193 | 0.208 | 0.23 | 0.297 | 0.193 | 0.505 | 0.239 | 0.235 | 0.018 | 0.32 | 0.081 | 0.268 | 0.11 | 0.317 | 0.27 | 0.304 | 0.414 | 0.498 | 0.412 | 0.34 | 0.456 | 0.455 | 0.33 | 0.454 | 0.461 | 0.44 | 0.421 | 0.441 | 0.491 | 0.487 | 0.549 | 0.461 |
Belastingkosten
| -3.387 | 33.23 | 17.123 | 0.221 | 17.939 | 23.816 | 10.739 | 9.842 | 18.779 | 10.524 | 2.89 | 12.003 | 6.51 | -0.682 | 13.332 | -2.766 | 22.784 | 27.48 | 13.388 | 10.541 | 14.753 | 15.053 | 10.427 | 3.229 | 12.498 | 18.171 | 9.867 | 4.154 | 19.75 | 13.197 | 10.087 | 8.213 | 3.982 | 4.809 | 4.82 | -1.298 | 4.98 | 8.687 | 6.2 | 9.788 | 8.433 | 10.386 | 4.251 | 4.131 | 8.814 | 5.771 | 6.772 | 4.296 | 5.854 | 4.892 | 5.801 | 3.844 | 3.845 | 8.151 | 3.599 |
Nettowinst
| 57.857 | 116.548 | 80.938 | -33.631 | 142.661 | 107.703 | 59.728 | 67.481 | 153.471 | 144.638 | 65.293 | -89.285 | 77.841 | 74.053 | 44.961 | -62.578 | 91.013 | 94.92 | 63.535 | 37.496 | 83.642 | 80.533 | 49.013 | 72.468 | 69.878 | 84.814 | 83.289 | 48.114 | 116.285 | 48.647 | 44.926 | -3.803 | 66.637 | 8.481 | 43.883 | 18.662 | 49.954 | 42.02 | 33.027 | 50.655 | 65.697 | 49.829 | 31.159 | 44.698 | 50.677 | 30.048 | 39.884 | 35.637 | 33.174 | 27.144 | 32.871 | 23.307 | 23.658 | 16.914 | 20.392 |
Nettowinstmarge
| 0.056 | 0.104 | 0.08 | -0.033 | 0.139 | 0.08 | 0.091 | 0.081 | 0.223 | 0.215 | 0.105 | -0.146 | 0.126 | 0.118 | 0.089 | -0.129 | 0.163 | 0.173 | 0.15 | 0.072 | 0.189 | 0.181 | 0.133 | 0.185 | 0.176 | 0.189 | 0.266 | 0.178 | 0.431 | 0.188 | 0.192 | -0.016 | 0.302 | 0.052 | 0.242 | 0.119 | 0.29 | 0.225 | 0.257 | 0.347 | 0.441 | 0.341 | 0.3 | 0.418 | 0.388 | 0.277 | 0.388 | 0.411 | 0.374 | 0.357 | 0.375 | 0.421 | 0.419 | 0.371 | 0.392 |
WPA (Winst Per Aandeel)
| 0.1 | 0.21 | 0.15 | -0.061 | 0.26 | 0.19 | 0.12 | 0.12 | 0.28 | 0.26 | 0.12 | -0.16 | 0.14 | 0.13 | 0.079 | -0.12 | 0.16 | 0.17 | 0.11 | 0.066 | 0.15 | 0.14 | 0.087 | 0.13 | 0.13 | 0.16 | 0.16 | 0.091 | 0.24 | 0.1 | 0.092 | -0.008 | 0.16 | 0.017 | 0.09 | 0.038 | 0.13 | 0.086 | 0.11 | 0.1 | 0.18 | 0.1 | 0.064 | 0.092 | 0.11 | 0.062 | 0.12 | 0.11 | 0.1 | 0.057 | 0.068 | 0.048 | 0.066 | 0.047 | 0.057 |
Verwaterde WPA
| 0.1 | 0.21 | 0.15 | -0.061 | 0.26 | 0.19 | 0.12 | 0.12 | 0.27 | 0.26 | 0.12 | -0.16 | 0.14 | 0.13 | 0.079 | -0.11 | 0.16 | 0.17 | 0.11 | 0.066 | 0.15 | 0.14 | 0.087 | 0.13 | 0.13 | 0.16 | 0.16 | 0.091 | 0.24 | 0.1 | 0.092 | -0.008 | 0.16 | 0.017 | 0.09 | 0.038 | 0.13 | 0.086 | 0.11 | 0.1 | 0.18 | 0.1 | 0.064 | 0.092 | 0.11 | 0.062 | 0.12 | 0.11 | 0.1 | 0.057 | 0.068 | 0.048 | 0.066 | 0.047 | 0.057 |
EBITDA
| 75.349 | 157.998 | 157.909 | 53.789 | 214.487 | 165.565 | 88.418 | 88.184 | 177.669 | 161.308 | 109.18 | -3.867 | 133.849 | 107.221 | 67.44 | 13.759 | 117.3 | 125.51 | 89.309 | 50.035 | 100.918 | 78.314 | 87.991 | 75.569 | 82.931 | 121.614 | 75.453 | 52.692 | 117.235 | 62.777 | 72.705 | 38.119 | 64.72 | 15.572 | 38.712 | 5.12 | 31.019 | 44.335 | 33.247 | 44.349 | 53.19 | 50.801 | 27.677 | 27.746 | 44.88 | 31.291 | 40.282 | 20.133 | 30.05 | 31.17 | 35.793 | 22.527 | 26.703 | 23.953 | 22.908 |
EBITDA ratio
| 0.072 | 0.161 | 0.129 | 0.053 | 0.168 | 0.101 | 0.134 | 0.106 | 0.273 | 0.256 | 0.125 | -0.006 | 0.178 | 0.171 | 0.142 | 0.028 | 0.236 | 0.248 | 0.211 | 0.184 | 0.249 | 0.176 | 0.242 | 0.206 | 0.219 | 0.285 | 0.25 | 0.195 | 0.435 | 0.235 | 0.318 | 0.178 | 0.3 | 0.088 | 0.214 | 0.023 | 0.18 | 0.243 | 0.272 | 0.297 | 0.366 | 0.357 | 0.283 | 0.259 | 0.357 | 0.292 | 0.406 | 0.223 | 0.343 | 0.419 | 0.413 | 0.407 | 0.473 | 0.525 | 0.44 |