
Shaanxi Heimao Coking Co., Ltd.
SSE:601015.SS
2.91 (CNY) • At close April 29, 2025
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 | 2014 Q4 | 2014 Q3 | 2014 Q2 | 2014 Q1 | 2013 Q4 | |
---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
Omzet
| 2,584.783 | 3,160.116 | 3,671.112 | 3,607.826 | 4,107.053 | 4,689.968 | 4,750.207 | 4,103.062 | 5,011.471 | 5,250.82 | 5,377.898 | 6,924.549 | 5,646.75 | 4,778.755 | 4,989.696 | 4,637.202 | 4,489.594 | 3,249.138 | 2,374.293 | 1,887.349 | 1,546.072 | 2,231.513 | 2,195.075 | 2,440.503 | 2,520.662 | 3,147.281 | 2,782.518 | 2,332.882 | 2,209.622 | 1,868.969 | 2,617.346 | 2,929.01 | 2,168.15 | 1,954.404 | 1,248.485 | 1,262.623 | 1,092.919 | 1,170.115 | 1,346.594 | 1,303.277 | 1,398.802 | 1,484.427 | 1,937.166 | 1,623.415 | 1,733.35 | 1,848.368 |
Kosten van de omzet
| 2,851.448 | 3,270.058 | 3,824.363 | 3,611.004 | 4,246.652 | 4,624.144 | 4,671.736 | 3,962.877 | 4,879.935 | 5,192.106 | 5,519.963 | 6,334.141 | 5,202.104 | 3,959.35 | 4,602.574 | 4,183.086 | 3,610.588 | 2,809.543 | 2,044.885 | 1,813.038 | 1,471.136 | 2,016.232 | 1,942.472 | 2,294.642 | 2,268.942 | 2,588.369 | 2,451.912 | 2,113.987 | 1,921.698 | 1,511.864 | 2,321.508 | 2,661.28 | 1,993.907 | 1,560.71 | 997.323 | 1,155.055 | 984.226 | 1,339.922 | 1,236.082 | 1,226.88 | 1,273.618 | 1,218.72 | 1,654.68 | 1,417.085 | 1,559.328 | 1,571.75 |
Brutowinst
| -266.665 | -109.942 | -153.251 | -3.178 | -139.599 | 65.824 | 78.471 | 140.184 | 131.536 | 58.713 | -142.065 | 590.408 | 444.646 | 819.406 | 387.122 | 454.115 | 879.006 | 439.595 | 329.407 | 74.311 | 74.936 | 215.281 | 252.603 | 145.861 | 251.72 | 558.912 | 330.606 | 218.895 | 287.924 | 357.105 | 295.838 | 267.73 | 174.243 | 393.693 | 251.162 | 107.568 | 108.693 | -169.807 | 110.512 | 76.398 | 125.184 | 265.707 | 282.485 | 206.33 | 174.023 | 276.617 |
Brutowinstmarge
| -0.103 | -0.035 | -0.042 | -0.001 | -0.034 | 0.014 | 0.017 | 0.034 | 0.026 | 0.011 | -0.026 | 0.085 | 0.079 | 0.171 | 0.078 | 0.098 | 0.196 | 0.135 | 0.139 | 0.039 | 0.048 | 0.096 | 0.115 | 0.06 | 0.1 | 0.178 | 0.119 | 0.094 | 0.13 | 0.191 | 0.113 | 0.091 | 0.08 | 0.201 | 0.201 | 0.085 | 0.099 | -0.145 | 0.082 | 0.059 | 0.089 | 0.179 | 0.146 | 0.127 | 0.1 | 0.15 |
Onderzoek- en ontwikkelingskosten
| 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | -0.076 | 0.076 | -0.308 | 0.067 | 0.112 | 0.129 | -3.351 | -0.033 | 1.839 | 2.983 | 7.876 | 33.353 | 9.88 | 0.304 | 15.709 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 |
Algemene en administratieve kosten
| 47.17 | -140.056 | 162.54 | -36.569 | 67.209 | -125.9 | 163.833 | -23.464 | 58.926 | -103.882 | 135.558 | -24.653 | 48.673 | -69.388 | 96.594 | -5.088 | 39.508 | -53.112 | 31.928 | -19.892 | 28.692 | -103.223 | 53.244 | -36.486 | 47.967 | -41.181 | 10.922 | -13.174 | 21.324 | -29.347 | 20.084 | -9.773 | 18.795 | -32.038 | 18.188 | -8.448 | 16.196 | -38.253 | 22.413 | -13.475 | 21.369 | -42.519 | 23.537 | -11.956 | 24.568 | -27.378 |
Verkoop- en marketingkosten
| 17.668 | -34.274 | 47.33 | 33.731 | 18.56 | 13.886 | 30.66 | 35.254 | 14.257 | 8.041 | 18.642 | 24.577 | 13.652 | 2.096 | 5.378 | -28.412 | 62.499 | -227.121 | 100.216 | 85.112 | 77.235 | 110.025 | 94.408 | 107.216 | 106.087 | 95.87 | 105.958 | 127.701 | 105.17 | 113.694 | 148.523 | 125.341 | 82.883 | 75.941 | 114.75 | 97.884 | 84.111 | 126.306 | 90.337 | 66.862 | 77.991 | 90.746 | 86.149 | 69.383 | 69.152 | 129.511 |
Verkoop-, algemene en administratieve kosten
| 64.837 | -174.329 | 209.87 | 75.645 | 84.709 | 67.137 | 194.492 | 11.79 | 73.184 | -95.841 | 154.2 | -0.075 | 62.325 | -67.292 | 101.972 | -33.5 | 102.007 | -280.233 | 132.144 | 65.22 | 105.926 | 6.803 | 147.652 | 70.73 | 154.054 | 54.688 | 116.879 | 114.527 | 126.494 | 84.346 | 168.607 | 115.568 | 101.678 | 43.903 | 132.938 | 89.436 | 100.307 | 88.053 | 112.75 | 53.387 | 99.36 | 48.226 | 109.687 | 57.427 | 93.72 | 102.133 |
Overige kosten
| 10.455 | 669.625 | -85.686 | -201.093 | -3.834 | -200.26 | -1.736 | -1.284 | 17.313 | 184.14 | -62.937 | 118.05 | 16.511 | -13.89 | 0 | 71.079 | 116.555 | -0.9 | -0.1 | 0 | 0.009 | -1.098 | -0.022 | 0 | 0.01 | -7.72 | 0.347 | 0.017 | 0.026 | -9.297 | 7.674 | 0.168 | 0.501 | 1.895 | 2.102 | 0.857 | 1.764 | 22.331 | 4.91 | 3.893 | 3.489 | 255.723 | 0.665 | 142.486 | 0.35 | 194.612 |
Bedrijfskosten
| 75.292 | 495.296 | 124.185 | 276.739 | 84.709 | 267.398 | 125.084 | 117.321 | 90.496 | 88.299 | 91.263 | 117.975 | 78.836 | 113.54 | 65.268 | 37.503 | 120.275 | -178.924 | 141.786 | 114.718 | 108.531 | 155.673 | 154.854 | 156.31 | 165.403 | 209.48 | 158.263 | 169.995 | 133.538 | 159.579 | 174.421 | 151.502 | 105.397 | 114.818 | 136.272 | 116.587 | 100.788 | 160.233 | 113.117 | 92.325 | 101.256 | 123.811 | 112.18 | 95.008 | 94.73 | 166.847 |
Bedrijfsresultaat
| -341.957 | -605.238 | -261.344 | -279.917 | -224.309 | -201.574 | -235.215 | -131.294 | 60.232 | 39.468 | -281.528 | 490.116 | 366.177 | 387.538 | 500.62 | 413.034 | 791.252 | 476.31 | 203.236 | -65.027 | -88.432 | 19.944 | 75.365 | -53.427 | 47.547 | 245.29 | 143.982 | 35.068 | 112.74 | 133.68 | 99.291 | 105.14 | 39.501 | 261.775 | 80.031 | -39.51 | -11.955 | -596.834 | -22.221 | -40.609 | 13.806 | 85.533 | 117.992 | 41.643 | 7.63 | 45.645 |
Bedrijfsresultaat ratio
| -0.132 | -0.192 | -0.071 | -0.078 | -0.055 | -0.043 | -0.05 | -0.032 | 0.012 | 0.008 | -0.052 | 0.071 | 0.065 | 0.081 | 0.1 | 0.089 | 0.176 | 0.147 | 0.086 | -0.034 | -0.057 | 0.009 | 0.034 | -0.022 | 0.019 | 0.078 | 0.052 | 0.015 | 0.051 | 0.072 | 0.038 | 0.036 | 0.018 | 0.134 | 0.064 | -0.031 | -0.011 | -0.51 | -0.017 | -0.031 | 0.01 | 0.058 | 0.061 | 0.026 | 0.004 | 0.025 |
Totaal overige inkomsten en kosten netto
| -2.664 | -33.026 | -84.777 | -13.962 | -8.805 | -12.214 | -1.736 | -1.284 | 1.564 | -27.614 | -1.85 | -1.809 | 0.097 | 101.699 | -0.978 | 0 | 0.192 | 30.637 | -0.1 | 7.029 | 0.009 | -1.098 | -0.022 | 0 | 0.01 | -7.72 | 0.347 | 0.017 | 0.026 | -1.143 | 0.03 | 0.128 | 0.501 | 2.943 | 2.102 | 0.857 | 1.764 | 22.331 | 4.91 | 3.893 | 3.489 | 3.168 | 0.665 | 3.477 | 0.35 | 9.091 |
Inkomen voor belasting
| -344.621 | -638.264 | -346.122 | -375.18 | -312.871 | -320.507 | -236.951 | -132.578 | 61.796 | 11.854 | -283.384 | 316.174 | 366.274 | 373.647 | 500.62 | 413.034 | 791.252 | 475.41 | 203.136 | -65.026 | -88.423 | 18.846 | 75.344 | -53.427 | 47.557 | 237.57 | 144.329 | 35.085 | 112.766 | 124.383 | 106.965 | 105.268 | 40.002 | 263.655 | 82.133 | -38.653 | -10.191 | -574.503 | -17.311 | -36.716 | 17.295 | 88.702 | 118.657 | 45.12 | 7.98 | 54.736 |
Inkomen voor belasting ratio
| -0.133 | -0.202 | -0.094 | -0.104 | -0.076 | -0.068 | -0.05 | -0.032 | 0.012 | 0.002 | -0.053 | 0.046 | 0.065 | 0.078 | 0.1 | 0.089 | 0.176 | 0.146 | 0.086 | -0.034 | -0.057 | 0.008 | 0.034 | -0.022 | 0.019 | 0.075 | 0.052 | 0.015 | 0.051 | 0.067 | 0.041 | 0.036 | 0.018 | 0.135 | 0.066 | -0.031 | -0.009 | -0.491 | -0.013 | -0.028 | 0.012 | 0.06 | 0.061 | 0.028 | 0.005 | 0.03 |
Belastingkosten
| 0.578 | -5.95 | 2.404 | -6.96 | 4.068 | 21.064 | -40.226 | 19.436 | 28.871 | 15.456 | -17.314 | 101.524 | 74.664 | 36.539 | 31.351 | 33.809 | 84 | 65.697 | 8.644 | -1.133 | 1.315 | -4.218 | 14.598 | -0.626 | 9.946 | 50.007 | 9.086 | 8.87 | 7.052 | 20.468 | 10.399 | 25.778 | 2.975 | 60.608 | 27.565 | -12.072 | -11.14 | -103.719 | 6.387 | 2.965 | 3.13 | 9.922 | 5.878 | 8.621 | 1.497 | 6.475 |
Nettowinst
| -261.562 | -516.01 | -196.739 | -233.284 | -212.296 | -247.821 | -200.161 | -120.069 | 32.925 | -3.602 | -266.071 | 199.062 | 237.068 | 303.808 | 385.784 | 312.834 | 524.905 | 253.573 | 116.644 | -31.577 | -60.487 | 15.378 | 34.349 | -48.034 | 27.099 | 121.986 | 98.3 | 28.774 | 76.206 | 79.193 | 75.785 | 62.84 | 29.81 | 144.693 | 33.662 | 26.93 | 10.339 | -314.902 | 2.231 | -6.221 | 37.964 | 58.626 | 76.283 | 44.741 | 11.672 | 49.162 |
Nettowinstmarge
| -0.101 | -0.163 | -0.054 | -0.065 | -0.052 | -0.053 | -0.042 | -0.029 | 0.007 | -0.001 | -0.049 | 0.029 | 0.042 | 0.064 | 0.077 | 0.067 | 0.117 | 0.078 | 0.049 | -0.017 | -0.039 | 0.007 | 0.016 | -0.02 | 0.011 | 0.039 | 0.035 | 0.012 | 0.034 | 0.042 | 0.029 | 0.021 | 0.014 | 0.074 | 0.027 | 0.021 | 0.009 | -0.269 | 0.002 | -0.005 | 0.027 | 0.039 | 0.039 | 0.028 | 0.007 | 0.027 |
WPA (Winst Per Aandeel)
| -0.13 | -0.25 | -0.096 | -0.11 | -0.1 | -0.12 | -0.098 | -0.059 | 0.016 | -0.002 | -0.14 | 0.1 | 0.12 | 0.18 | 0.2 | 0.16 | 0.32 | 0.15 | 0.069 | -0.018 | -0.034 | 0.008 | 0.017 | -0.024 | 0.017 | 0.066 | 0.069 | 0.015 | 0.04 | 0.055 | 0.053 | 0.042 | 0.02 | 0.11 | 0.027 | 0.023 | 0.007 | -1.09 | 0.007 | -0.004 | 0.027 | 0.054 | 0.071 | 0.034 | 0.009 | 0.037 |
Verwaterde WPA
| -0.13 | -0.25 | -0.096 | -0.11 | -0.1 | -0.12 | -0.098 | -0.059 | 0.016 | -0.002 | -0.14 | 0.1 | 0.12 | 0.18 | 0.2 | 0.16 | 0.32 | 0.15 | 0.069 | -0.018 | -0.034 | 0.008 | 0.017 | -0.024 | 0.017 | 0.066 | 0.069 | 0.015 | 0.04 | 0.055 | 0.053 | 0.042 | 0.02 | 0.11 | 0.027 | 0.023 | 0.007 | -1.09 | 0.007 | -0.004 | 0.027 | 0.054 | 0.071 | 0.034 | 0.009 | 0.037 |
EBITDA
| -271.063 | -552.982 | -265.484 | -22.948 | 31.271 | 51.733 | -16.078 | 88.553 | 244.735 | 114.824 | -7.621 | 525.446 | 569.872 | 602.799 | 545.459 | 557.762 | 969.618 | 437.253 | 316.065 | 93.292 | 89.927 | 169.019 | 121.126 | 114.093 | 88.056 | 319.126 | 173.69 | 68.881 | 151.445 | 219.869 | 137.033 | 136.348 | 68.789 | 318.453 | 114.89 | 12.935 | 7.905 | -269.34 | -15.617 | 54.366 | 23.928 | 125.1 | 170.305 | 86.281 | 79.293 | 50.509 |
EBITDA ratio
| -0.105 | -0.175 | -0.072 | -0.006 | 0.008 | 0.011 | -0.003 | 0.022 | 0.049 | 0.022 | -0.001 | 0.076 | 0.101 | 0.126 | 0.109 | 0.12 | 0.216 | 0.135 | 0.133 | 0.049 | 0.058 | 0.076 | 0.055 | 0.047 | 0.035 | 0.101 | 0.062 | 0.03 | 0.069 | 0.118 | 0.052 | 0.047 | 0.032 | 0.163 | 0.092 | 0.01 | 0.007 | -0.23 | -0.012 | 0.042 | 0.017 | 0.084 | 0.088 | 0.053 | 0.046 | 0.027 |