Mango Excellent Media Co., Ltd.
SZSE:300413.SZ
24.55 (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 | |
---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
Omzet
| 3,317.814 | 3,613.268 | 3,324.411 | 4,435.024 | 3,506.872 | 3,632.892 | 3,056.489 | 3,465.508 | 3,524.345 | 3,590.518 | 3,123.969 | 3,724.556 | 3,778.079 | 3,844.275 | 4,008.954 | 4,534.836 | 3,696.935 | 3,046.532 | 2,727.232 | 4,268.831 | 2,727.838 | 3,018.913 | 2,485.083 | 2,479.526 | 2,195.859 | 4,253.664 | 731.612 | 902.535 | 768.838 | 603.153 | 709.234 | 738.859 | 745.473 | 808.115 | 926.832 | 730.075 | 585.385 | 760.909 | 721.238 | 703.256 | 653.093 | 655.345 | 726.318 | 936.96 | 701.731 |
Kosten van de omzet
| 2,329.73 | 2,599.516 | 2,372.557 | 3,257.456 | 2,205.103 | 2,291.664 | 2,048.785 | 2,556.039 | 2,234.923 | 2,262.563 | 2,013.508 | 2,781.328 | 2,236.136 | 2,414.95 | 2,473.049 | 3,359.378 | 2,209.663 | 1,898.922 | 1,762.326 | 3,146.691 | 1,878.481 | 1,872.091 | 1,387.478 | 1,522.322 | 1,205.655 | 2,804.463 | 550.332 | 699.991 | 611.225 | 444.205 | 550.367 | 581.077 | 591.105 | 630.148 | 735.06 | 533.33 | 412.797 | 563.003 | 536.955 | 505.097 | 469.882 | 469.296 | 530.664 | 723.679 | 512.423 |
Brutowinst
| 988.085 | 1,013.752 | 951.855 | 1,177.569 | 1,301.77 | 1,341.228 | 1,007.703 | 909.469 | 1,289.421 | 1,327.954 | 1,110.461 | 943.228 | 1,541.943 | 1,429.325 | 1,535.905 | 1,175.458 | 1,487.272 | 1,147.61 | 964.906 | 1,122.14 | 849.357 | 1,146.822 | 1,097.605 | 957.203 | 990.204 | 1,449.201 | 181.28 | 202.544 | 157.613 | 158.948 | 158.868 | 157.782 | 154.368 | 177.967 | 191.772 | 196.745 | 172.588 | 197.906 | 184.283 | 198.158 | 183.211 | 186.049 | 195.654 | 213.281 | 189.308 |
Brutowinstmarge
| 0.298 | 0.281 | 0.286 | 0.266 | 0.371 | 0.369 | 0.33 | 0.262 | 0.366 | 0.37 | 0.355 | 0.253 | 0.408 | 0.372 | 0.383 | 0.259 | 0.402 | 0.377 | 0.354 | 0.263 | 0.311 | 0.38 | 0.442 | 0.386 | 0.451 | 0.341 | 0.248 | 0.224 | 0.205 | 0.264 | 0.224 | 0.214 | 0.207 | 0.22 | 0.207 | 0.269 | 0.295 | 0.26 | 0.256 | 0.282 | 0.281 | 0.284 | 0.269 | 0.228 | 0.27 |
Onderzoek- en ontwikkelingskosten
| 38.264 | 43.397 | 42.562 | 117.884 | 55.943 | 49.856 | 55.046 | 85.398 | 47.799 | 52.045 | 49.485 | 80.103 | 69.577 | 70.44 | 51.872 | 100.435 | 30.904 | 33.152 | 19.894 | 103.333 | 41.218 | 44.185 | 50.564 | 72.435 | 139.612 | 84.938 | 3.33 | 77.163 | 91.697 | 3.331 | 3.331 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 |
Algemene en administratieve kosten
| 210.593 | -59.318 | 106.073 | -266.51 | 343.016 | -76.112 | 120.086 | -274.493 | 333.116 | -89.332 | 148.185 | -294.088 | 378.029 | -78.848 | 159.495 | -334.869 | 222.011 | -54.564 | 127.93 | -226.668 | 115.917 | -91.427 | 162.107 | -181.493 | 108.621 | 28.401 | 40.852 | -55.215 | 27.302 | -14.135 | 29.231 | -46.619 | 26.64 | -18.888 | 32.152 | -31.234 | 24.384 | -7.873 | 23.605 | -28.052 | 24.623 | 20.412 | 21.562 | 28.917 | 19.35 |
Verkoop- en marketingkosten
| 608.069 | 416.935 | 345.873 | 690.034 | 684.203 | 527.106 | 358.722 | 500.618 | 705.272 | 535.099 | 438.901 | 564.775 | 779.907 | 546.292 | 578.354 | 621.38 | 727.113 | 459.942 | 355.981 | 644.726 | 491.541 | 584.992 | 419.425 | 609.555 | 446.778 | 607.946 | 137.183 | 135.057 | 129.665 | 129.467 | 132.098 | 128.389 | 132.236 | 147.774 | 153.05 | 128.189 | 143.18 | 152.511 | 140.194 | 143.527 | 136.691 | 129.995 | 136.969 | 139.551 | 136.201 |
Verkoop-, algemene en administratieve kosten
| 818.662 | 493.022 | 451.946 | 423.524 | 1,027.219 | 450.994 | 478.809 | 226.125 | 1,038.388 | 445.766 | 587.085 | 270.687 | 1,157.936 | 467.444 | 737.849 | 286.511 | 949.124 | 405.378 | 483.911 | 418.058 | 607.458 | 493.566 | 581.532 | 428.061 | 555.398 | 636.348 | 178.035 | 79.842 | 156.967 | 115.332 | 161.329 | 81.77 | 158.876 | 128.886 | 185.202 | 96.956 | 167.564 | 144.639 | 163.799 | 115.475 | 161.314 | 150.408 | 158.531 | 168.468 | 155.551 |
Overige kosten
| -290.974 | -48.241 | 2.697 | -4,304.585 | 6.827 | 8.075 | -3.916 | 494.977 | -202.436 | 191.453 | -6.331 | -10.238 | -8.485 | 0.464 | -3.191 | -9.467 | -6.235 | -6.126 | 2.178 | 9.031 | -3.037 | -8.304 | 0.743 | -37.018 | 1.697 | 4.473 | 0.671 | 0.475 | 1.287 | -0.308 | 2.892 | 4.252 | 6.318 | -9.949 | 1.393 | -22.527 | 3.191 | -8.847 | 0.813 | -9.899 | 5.188 | -11.262 | 2.67 | 3.778 | 2.908 |
Bedrijfskosten
| 565.952 | 584.66 | 497.751 | 4,304.585 | 890.37 | 697.427 | 529.939 | 806.5 | 883.75 | 689.265 | 630.239 | 845.675 | 982.02 | 745.238 | 767.879 | 818.685 | 952.84 | 591.414 | 484.288 | 960.433 | 654.017 | 758.126 | 655.254 | 837.927 | 712.51 | 821.033 | 180.403 | 166.784 | 160.307 | 157.668 | 162.49 | 166.631 | 160.428 | 176.289 | 188.787 | 174.314 | 170.32 | 186.653 | 166.858 | 175.642 | 165.313 | 154.506 | 160.216 | 175.824 | 162.562 |
Bedrijfsresultaat
| 458.676 | 429.092 | 546.586 | 130.439 | 489.308 | 677.158 | 525.005 | 109.014 | 467.312 | 646.198 | 502.527 | 143.509 | 535.941 | 677.758 | 778.726 | 372.044 | 513.801 | 642.286 | 478.267 | 176.079 | 177.359 | 402.962 | 421.33 | 85.754 | 237.416 | 643.277 | 10.73 | 43.464 | 6.358 | 9.027 | 3.264 | 26.916 | 0.996 | 9.842 | 10.538 | 27.991 | 9.164 | 17.5 | 22.761 | 28.446 | 24.186 | 37.833 | 40.533 | 42.75 | 31.727 |
Bedrijfsresultaat ratio
| 0.138 | 0.119 | 0.164 | 0.029 | 0.14 | 0.186 | 0.172 | 0.031 | 0.133 | 0.18 | 0.161 | 0.039 | 0.142 | 0.176 | 0.194 | 0.082 | 0.139 | 0.211 | 0.175 | 0.041 | 0.065 | 0.133 | 0.17 | 0.035 | 0.108 | 0.151 | 0.015 | 0.048 | 0.008 | 0.015 | 0.005 | 0.036 | 0.001 | 0.012 | 0.011 | 0.038 | 0.016 | 0.023 | 0.032 | 0.04 | 0.037 | 0.058 | 0.056 | 0.046 | 0.045 |
Totaal overige inkomsten en kosten netto
| 6.408 | 258.882 | 2.697 | 12.94 | 6.827 | 8.075 | 2.465 | 8.507 | 1.038 | 27.053 | 4.637 | -10.238 | -8.485 | 0.464 | -3.191 | -9.467 | -6.235 | -6.126 | 2.178 | 10.401 | -3.037 | -8.304 | 0.743 | -37.018 | 1.697 | 4.473 | 5.826 | 0.69 | 8.164 | 10.661 | 2.892 | 4.017 | 4.799 | 5.641 | 1.393 | 2.842 | 3.191 | 2.737 | 3.091 | 14.824 | 5.188 | 1.236 | 2.67 | 20.464 | 2.908 |
Inkomen voor belasting
| 465.084 | 687.974 | 549.283 | 144.249 | 496.135 | 685.233 | 528.689 | 117.521 | 468.35 | 673.252 | 507.164 | 133.272 | 527.456 | 678.222 | 775.535 | 362.577 | 507.566 | 636.161 | 480.445 | 186.48 | 174.323 | 394.658 | 422.073 | 48.736 | 239.113 | 647.75 | 11.401 | 44.154 | 7.516 | 8.632 | 6.156 | 30.933 | 5.796 | 15.482 | 11.931 | 30.833 | 12.355 | 20.237 | 23.575 | 43.271 | 29.373 | 39.069 | 43.203 | 63.214 | 34.634 |
Inkomen voor belasting ratio
| 0.14 | 0.19 | 0.165 | 0.033 | 0.141 | 0.189 | 0.173 | 0.034 | 0.133 | 0.188 | 0.162 | 0.036 | 0.14 | 0.176 | 0.193 | 0.08 | 0.137 | 0.209 | 0.176 | 0.044 | 0.064 | 0.131 | 0.17 | 0.02 | 0.109 | 0.152 | 0.016 | 0.049 | 0.01 | 0.014 | 0.009 | 0.042 | 0.008 | 0.019 | 0.013 | 0.042 | 0.021 | 0.027 | 0.033 | 0.062 | 0.045 | 0.06 | 0.059 | 0.067 | 0.049 |
Belastingkosten
| 83.449 | 105.302 | 88.527 | -1,619.031 | -1.142 | -1.131 | 0.535 | -39.064 | -31.067 | -44.247 | -5.447 | -1.229 | -1.551 | 0.433 | 2.351 | -7.188 | 0.623 | 12.157 | 1.82 | 4.449 | 2.125 | 8.88 | 4.578 | -0.516 | 2.577 | 17.343 | 0.023 | 1.651 | -1.303 | -1.65 | -3.412 | -0.052 | -0.136 | -0.143 | -0.668 | -5.918 | -0.046 | 0.201 | 0 | -0.484 | -0.249 | 0.509 | 1.03 | -1.081 | 1.954 |
Nettowinst
| 379.514 | 592.514 | 472.319 | 1,790.039 | 514.933 | 705.751 | 548.278 | 146.633 | 487.528 | 683.286 | 507.478 | 134.09 | 528.792 | 677.752 | 773.455 | 370.27 | 508.514 | 623.504 | 479.871 | 181.703 | 170.978 | 385.671 | 417.933 | 52.866 | 240.031 | 559.398 | 13.273 | 43.869 | 8.819 | 10.282 | 9.568 | 32.373 | 5.931 | 15.625 | 12.599 | 38.587 | 12.899 | 20.036 | 23.575 | 43.755 | 29.623 | 38.56 | 42.173 | 64.296 | 32.68 |
Nettowinstmarge
| 0.114 | 0.164 | 0.142 | 0.404 | 0.147 | 0.194 | 0.179 | 0.042 | 0.138 | 0.19 | 0.162 | 0.036 | 0.14 | 0.176 | 0.193 | 0.082 | 0.138 | 0.205 | 0.176 | 0.043 | 0.063 | 0.128 | 0.168 | 0.021 | 0.109 | 0.132 | 0.018 | 0.049 | 0.011 | 0.017 | 0.013 | 0.044 | 0.008 | 0.019 | 0.014 | 0.053 | 0.022 | 0.026 | 0.033 | 0.062 | 0.045 | 0.059 | 0.058 | 0.069 | 0.047 |
WPA (Winst Per Aandeel)
| 0.2 | 0.32 | 0.25 | 0.96 | 0.28 | 0.38 | 0.29 | 0.078 | 0.26 | 0.37 | 0.27 | 0.072 | 0.28 | 0.36 | 0.43 | 0.21 | 0.29 | 0.36 | 0.27 | 0.1 | 0.1 | 0.23 | 0.27 | 0.031 | 0.082 | 0.33 | 0.22 | 0.064 | 0.19 | 0.015 | 0.014 | 0.048 | 0.009 | 0.023 | 0.019 | 0.057 | 0.019 | 0.027 | 0.037 | 0.064 | 0.053 | 0.069 | 0.075 | 0.12 | 0.059 |
Verwaterde WPA
| 0.2 | 0.32 | 0.25 | 0.96 | 0.28 | 0.38 | 0.29 | 0.078 | 0.26 | 0.36 | 0.27 | 0.072 | 0.28 | 0.36 | 0.43 | 0.21 | 0.29 | 0.36 | 0.27 | 0.1 | 0.1 | 0.23 | 0.27 | 0.031 | 0.082 | 0.33 | 0.22 | 0.064 | 0.19 | 0.015 | 0.014 | 0.048 | 0.009 | 0.023 | 0.019 | 0.057 | 0.019 | 0.027 | 0.037 | 0.064 | 0.053 | 0.069 | 0.075 | 0.11 | 0.059 |
EBITDA
| 473.808 | 2,142.159 | 2,006.699 | 1,326.061 | 1,878.708 | 1,959.47 | 1,802.938 | 1,395.854 | 1,756.776 | 1,977.031 | 1,804.423 | 1,402.765 | 1,801.636 | 1,861.283 | 1,959.419 | 1,552.7 | 1,430.995 | 1,600.388 | 1,404.525 | 1,207.081 | 740.166 | 1,269.16 | 979.002 | 92.429 | 304.688 | 648.973 | 384.008 | 51.234 | 318.367 | 16.929 | 14.453 | 66.751 | -4.542 | 1.678 | 2.985 | 56.281 | 2.268 | 14.249 | 17.424 | 26.763 | 22.082 | 31.543 | 35.438 | 41.504 | 26.746 |
EBITDA ratio
| 0.143 | 0.521 | 0.162 | 0.049 | 0.147 | 0.194 | 0.174 | 0.062 | 0.138 | 0.197 | 0.175 | 0.04 | 0.155 | 0.183 | 0.198 | 0.088 | 0.148 | 0.213 | 0.182 | 0.043 | 0.071 | 0.138 | 0.181 | 0.037 | 0.139 | 0.157 | 0.001 | 0.081 | -0.004 | 0.031 | -0.005 | 0.091 | -0.006 | 0.002 | 0.003 | 0.077 | 0.004 | 0.019 | 0.024 | 0.038 | 0.034 | 0.048 | 0.049 | 0.044 | 0.038 |