
Lily Group Co., Ltd.
SSE:603823.SS
10.12 (CNY) • At close April 30, 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 | 2014 Q2 | 2014 Q1 | |
---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
Omzet
| 568.679 | 611.819 | 570.58 | 624.883 | 583.648 | 559.055 | 593.474 | 578.339 | 553.064 | 539.833 | 541.104 | 740.785 | 646.323 | 633.825 | 585.874 | 641.272 | 596.324 | 584.395 | 515.45 | 516.534 | 388.701 | 494.145 | 476.611 | 551.462 | 458.928 | 456.562 | 460.605 | 509.383 | 386.51 | 423.806 | 348.065 | 381.089 | 357.929 | 334.896 | 341.908 | 361.465 | 320.416 | 283.424 | 286.155 | 336.946 | 336.946 |
Kosten van de omzet
| 450.028 | 494.088 | 448.7 | 501.491 | 475.363 | 444.229 | 493.286 | 473.937 | 462.26 | 453.013 | 438.341 | 582.563 | 506.861 | 465.954 | 442.048 | 470.598 | 437.947 | 441.046 | 365.945 | 372.801 | 303.105 | 361.323 | 341.557 | 392.965 | 370.23 | 372.658 | 332.484 | 391.75 | 300.532 | 341.602 | 276.64 | 293.573 | 293.817 | 263.122 | 261.077 | 260.37 | 239.634 | 859.447 | 0 | 256.858 | 256.858 |
Brutowinst
| 118.65 | 117.731 | 121.881 | 123.392 | 108.285 | 114.826 | 100.187 | 104.402 | 90.803 | 86.82 | 102.763 | 158.222 | 139.462 | 167.871 | 143.826 | 170.674 | 158.377 | 143.349 | 149.506 | 143.734 | 85.596 | 132.822 | 135.053 | 158.496 | 88.698 | 83.903 | 128.121 | 117.634 | 85.977 | 82.204 | 71.425 | 87.516 | 64.113 | 71.774 | 80.83 | 101.095 | 80.782 | -576.023 | 286.155 | 80.088 | 80.088 |
Brutowinstmarge
| 0.209 | 0.192 | 0.214 | 0.197 | 0.186 | 0.205 | 0.169 | 0.181 | 0.164 | 0.161 | 0.19 | 0.214 | 0.216 | 0.265 | 0.245 | 0.266 | 0.266 | 0.245 | 0.29 | 0.278 | 0.22 | 0.269 | 0.283 | 0.287 | 0.193 | 0.184 | 0.278 | 0.231 | 0.222 | 0.194 | 0.205 | 0.23 | 0.179 | 0.214 | 0.236 | 0.28 | 0.252 | -2.032 | 1 | 0.238 | 0.238 |
Onderzoek- en ontwikkelingskosten
| 25.571 | 29.013 | 20.875 | 21.46 | 19.275 | 23.341 | 20.08 | 18.876 | 22.251 | 20.966 | 29.634 | 20.982 | 23.22 | 19.574 | 29.785 | 24.379 | 20.642 | 17.834 | 23.858 | 21.221 | 13.321 | 22.334 | 23.526 | 22.046 | 14.438 | 18.793 | 20.099 | 26.032 | 11.307 | 14.303 | 15.398 | 28.545 | 0 | 52.967 | 0 | 23.318 | 0 | 48.818 | 0 | 15.192 | 15.192 |
Algemene en administratieve kosten
| 22.423 | -40.918 | 63.104 | -8.41 | 23.5 | -54.652 | 70.589 | -10.976 | 27.879 | -59.965 | 76.822 | -12.091 | 27.602 | -56.777 | 68.177 | -7.406 | 28.231 | -37.479 | 23.222 | -10.573 | 20.947 | -30.158 | 22.565 | -4.232 | 14.685 | -34.463 | 22.049 | -15.604 | 28.402 | -74.373 | 31.462 | -14.059 | 22.719 | 32.238 | 27.855 | -20.353 | 32.542 | 108.825 | 0 | 31.682 | 31.682 |
Verkoop- en marketingkosten
| 5.642 | -8.809 | 16.211 | 6.6 | 4.327 | 6.086 | 7.502 | 5.75 | 6.975 | 4.284 | 8.632 | 5.799 | 5.328 | -0.199 | 8.774 | 6.971 | 8.016 | -6.069 | 8.952 | 8.815 | 8.779 | 12.373 | 9.129 | 12.179 | 8.838 | 6.808 | 10.981 | 7.324 | 6.744 | 8.354 | 5.726 | 5.198 | 5.056 | 5.812 | 4.672 | 8.006 | 5.71 | 25.589 | 0 | 7.349 | 7.349 |
Verkoop-, algemene en administratieve kosten
| 28.066 | -49.727 | 79.315 | 29.792 | 27.692 | -48.566 | 78.091 | -5.226 | 34.854 | -55.682 | 85.454 | -6.292 | 32.93 | -56.976 | 76.951 | -0.435 | 36.247 | -43.548 | 32.175 | -1.759 | 29.727 | -17.785 | 31.694 | 7.947 | 23.523 | -27.656 | 33.03 | -8.28 | 35.146 | -66.019 | 37.188 | -8.861 | 27.774 | 38.05 | 32.526 | -12.347 | 38.251 | 131.057 | 0 | 39.057 | 39.057 |
Overige kosten
| 6.294 | 100.26 | -33.641 | 1.551 | -3.899 | 2.432 | 1.627 | 6.685 | 6.034 | 83.053 | -38.17 | 49.011 | 3.689 | 6.41 | 3.231 | 2.83 | 3.055 | 6.481 | 10.352 | 4.213 | 1.387 | 1.432 | 1.091 | 4.441 | 3.08 | 3.482 | 9.28 | 2.936 | 3.579 | 12.268 | 4.435 | 3.955 | 4.826 | 4.524 | 4.896 | 5.568 | 5.571 | -250.319 | -245.52 | 0 | 0 |
Bedrijfskosten
| 59.931 | 79.546 | 66.549 | 49.7 | 50.866 | 45.243 | 64.003 | 59.062 | 63.139 | 48.338 | 76.918 | 63.701 | 59.839 | 56.34 | 74.313 | 65.789 | 60.699 | 45.937 | 58.013 | 52.477 | 47.082 | 68.115 | 58.601 | 59.819 | 42.031 | 48.531 | 56.147 | 57.844 | 38.055 | 39.575 | 39.492 | 44.601 | 30.442 | 41.75 | 35.435 | 36.964 | 41.03 | -250.319 | -245.52 | 34.751 | 34.751 |
Bedrijfsresultaat
| 58.719 | 38.185 | 55.332 | 73.692 | 57.419 | 46.022 | 34.353 | 48.453 | 18.893 | 31.212 | 33.103 | 99.957 | 76.768 | 108.717 | 71.83 | 103.578 | 96.15 | 94.242 | 88.175 | 91.388 | 38.482 | 60.514 | 80.915 | 101.414 | 44.731 | 36.524 | 75.615 | 66.891 | 44.823 | 41.625 | 32.35 | 41.015 | 33.059 | 32.494 | 43.108 | 64.453 | 36.926 | 33.104 | 40.635 | 37.699 | 37.699 |
Bedrijfsresultaat ratio
| 0.103 | 0.062 | 0.097 | 0.118 | 0.098 | 0.082 | 0.058 | 0.084 | 0.034 | 0.058 | 0.061 | 0.135 | 0.119 | 0.172 | 0.123 | 0.162 | 0.161 | 0.161 | 0.171 | 0.177 | 0.099 | 0.122 | 0.17 | 0.184 | 0.097 | 0.08 | 0.164 | 0.131 | 0.116 | 0.098 | 0.093 | 0.108 | 0.092 | 0.097 | 0.126 | 0.178 | 0.115 | 0.117 | 0.142 | 0.112 | 0.112 |
Totaal overige inkomsten en kosten netto
| 2.114 | 4.008 | 3.33 | 3.058 | 2.227 | 2.432 | 1.627 | 6.685 | 1.428 | -3.039 | 6.629 | 3.84 | 4.918 | 6.41 | 3.231 | 2.83 | 3.055 | 6.481 | 10.352 | 4.213 | 1.387 | 1.432 | 1.091 | 4.441 | 3.08 | 3.482 | 9.333 | 2.936 | 3.579 | 12.618 | 4.424 | 3.342 | 4.826 | 5.763 | 4.896 | 4.665 | 5.571 | 9.613 | 6.506 | 4.825 | 4.825 |
Inkomen voor belasting
| 60.833 | 42.192 | 58.662 | 79.27 | 62.95 | 48.455 | 35.98 | 55.138 | 20.321 | 28.173 | 39.732 | 103.798 | 81.686 | 115.127 | 75.061 | 106.408 | 99.205 | 100.723 | 98.527 | 95.601 | 39.869 | 61.946 | 82.006 | 105.855 | 47.811 | 40.006 | 84.895 | 69.828 | 48.402 | 54.243 | 36.773 | 44.632 | 37.885 | 37.104 | 48.004 | 69.118 | 42.497 | 42.717 | 47.14 | 42.525 | 42.525 |
Inkomen voor belasting ratio
| 0.107 | 0.069 | 0.103 | 0.127 | 0.108 | 0.087 | 0.061 | 0.095 | 0.037 | 0.052 | 0.073 | 0.14 | 0.126 | 0.182 | 0.128 | 0.166 | 0.166 | 0.172 | 0.191 | 0.185 | 0.103 | 0.125 | 0.172 | 0.192 | 0.104 | 0.088 | 0.184 | 0.137 | 0.125 | 0.128 | 0.106 | 0.117 | 0.106 | 0.111 | 0.14 | 0.191 | 0.133 | 0.151 | 0.165 | 0.126 | 0.126 |
Belastingkosten
| 10.634 | 6.351 | 8.185 | 7.82 | 12.141 | 4.051 | 5.165 | 9.655 | 4.157 | 4.163 | -0.778 | 17.147 | 13.564 | 18.47 | 3 | 16.584 | 15.643 | 10.575 | 15.458 | 14.865 | 6.248 | 5.296 | 12.68 | 16.361 | 7.155 | -1.597 | 12.476 | 10.891 | 7.056 | 3.258 | 5.271 | 6.38 | 5.483 | 2.631 | 7.223 | 10.232 | 6.041 | 767.287 | -231.466 | 5.77 | 5.77 |
Nettowinst
| 45.789 | 32.225 | 43.628 | 59.579 | 40.627 | 38.907 | 26.411 | 39.284 | 15.613 | 26.495 | 39.198 | 82.055 | 66.753 | 90.331 | 64.411 | 82.412 | 74.719 | 82.614 | 73.784 | 71.775 | 31.435 | 52.483 | 61.155 | 76.438 | 37.146 | 38.467 | 63.251 | 50.677 | 37.151 | 46.506 | 28.213 | 31.518 | 26.748 | 26.915 | 34.34 | 47.387 | 30.663 | 31.266 | 33.087 | 28.93 | 28.93 |
Nettowinstmarge
| 0.081 | 0.053 | 0.076 | 0.095 | 0.07 | 0.07 | 0.045 | 0.068 | 0.028 | 0.049 | 0.072 | 0.111 | 0.103 | 0.143 | 0.11 | 0.129 | 0.125 | 0.141 | 0.143 | 0.139 | 0.081 | 0.106 | 0.128 | 0.139 | 0.081 | 0.084 | 0.137 | 0.099 | 0.096 | 0.11 | 0.081 | 0.083 | 0.075 | 0.08 | 0.1 | 0.131 | 0.096 | 0.11 | 0.116 | 0.086 | 0.086 |
WPA (Winst Per Aandeel)
| 0.11 | 0.078 | 0.1 | 0.14 | 0.099 | 0.089 | 0.064 | 0.095 | 0.039 | 0.064 | 0.12 | 0.26 | 0.21 | 0.22 | 0.21 | 0.26 | 0.18 | 0.26 | 0.18 | 0.23 | 0.11 | 0.17 | 0.21 | 0.25 | 0.093 | 0.12 | 0.15 | 0.17 | 0.093 | 0.14 | 0.066 | 0.1 | 0.066 | 0.15 | 0.1 | 0.19 | 0.093 | 0.12 | 0.1 | 0.088 | 0.088 |
Verwaterde WPA
| 0.11 | 0.078 | 0.1 | 0.14 | 0.099 | 0.089 | 0.064 | 0.095 | 0.039 | 0.064 | 0.12 | 0.26 | 0.21 | 0.22 | 0.21 | 0.26 | 0.18 | 0.26 | 0.18 | 0.23 | 0.11 | 0.17 | 0.21 | 0.25 | 0.093 | 0.12 | 0.15 | 0.17 | 0.093 | 0.14 | 0.066 | 0.1 | 0.066 | 0.15 | 0.1 | 0.19 | 0.093 | 0.12 | 0.1 | 0.088 | 0.088 |
EBITDA
| 62.124 | 44.177 | 60.797 | 121.175 | 98.8 | 94.163 | 78.853 | 98.887 | 63.182 | 65.681 | 80.137 | 142.372 | 119.949 | 144.763 | 106.206 | 135.55 | 129.699 | 120.318 | 114.41 | 121.424 | 59.254 | 85.729 | 106.033 | 128.563 | 66.74 | 53.027 | 86.456 | 78.661 | 49.906 | 75.972 | 37.422 | 49.802 | 33.671 | -818.011 | 341.908 | 76.753 | 39.752 | -683.855 | 286.155 | 53.274 | 53.274 |
EBITDA ratio
| 0.109 | 0.072 | 0.107 | 0.194 | 0.169 | 0.168 | 0.133 | 0.171 | 0.114 | 0.122 | 0.148 | 0.192 | 0.186 | 0.228 | 0.181 | 0.211 | 0.217 | 0.206 | 0.222 | 0.235 | 0.152 | 0.173 | 0.222 | 0.233 | 0.145 | 0.116 | 0.188 | 0.154 | 0.129 | 0.179 | 0.108 | 0.131 | 0.094 | -2.443 | 1 | 0.212 | 0.124 | -2.413 | 1 | 0.158 | 0.158 |