
Shanghai M&G Stationery Inc.
SSE:603899.SS
30.01 (CNY) • At close April 18, 2025
Overzicht | Financiële gegevens
Cijfers zijn in miljoenen (behalve de cijfers per aandeel en de ratio's) CNY.
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 | |
---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
Omzet
| 7,113.925 | 6,063.027 | 5,546.672 | 5,464.422 | 7,458.448 | 5,899.007 | 5,079.16 | 4,881.597 | 6,266.722 | 5,296.158 | 4,204.589 | 4,228.846 | 5,455.786 | 4,465.379 | 3,874.206 | 3,812.032 | 4,599.944 | 3,776.379 | 2,677.836 | 2,083.587 | 3,193.757 | 3,108.721 | 2,483.009 | 2,355.614 | 2,411.396 | 2,336.961 | 1,946.322 | 1,840.31 | 1,864.103 | 1,707.592 | 1,372.521 | 1,412.887 | 1,210.115 | 1,272.799 | 1,046.118 | 1,133.433 | 877.369 | 1,024.173 | 905.034 | 942.536 | 698.348 | 853.123 | 735.095 | 756.714 |
Kosten van de omzet
| 5,920.417 | 4,822.725 | 4,615.692 | 4,379.066 | 6,406.472 | 4,609.402 | 4,095.93 | 3,920.893 | 5,230.14 | 4,189.632 | 3,393.88 | 3,310.586 | 4,304.292 | 3,376.135 | 2,967.397 | 2,873.018 | 3,580.819 | 2,753.31 | 1,970.657 | 1,501.823 | 2,411.582 | 2,247.426 | 1,852.87 | 1,717.958 | 1,765.676 | 1,747.68 | 1,477.146 | 1,339.945 | 1,417.231 | 1,258.845 | 1,011.131 | 1,033.927 | 908.188 | 941.248 | 754.997 | 826.359 | 625.962 | 763.159 | 669.353 | 695.289 | 519.356 | 632.714 | 547.597 | 562.86 |
Brutowinst
| 1,193.508 | 1,240.302 | 930.98 | 1,085.356 | 1,051.976 | 1,289.605 | 983.229 | 960.704 | 1,036.582 | 1,106.526 | 810.709 | 918.26 | 1,151.495 | 1,089.244 | 906.809 | 939.014 | 1,019.124 | 1,023.069 | 707.179 | 581.764 | 782.174 | 861.295 | 630.139 | 637.656 | 645.72 | 589.281 | 469.177 | 500.364 | 446.872 | 448.746 | 361.389 | 378.96 | 301.927 | 331.551 | 291.122 | 307.074 | 251.407 | 261.014 | 235.681 | 247.247 | 178.992 | 220.409 | 187.498 | 193.854 |
Brutowinstmarge
| 0.168 | 0.205 | 0.168 | 0.199 | 0.141 | 0.219 | 0.194 | 0.197 | 0.165 | 0.209 | 0.193 | 0.217 | 0.211 | 0.244 | 0.234 | 0.246 | 0.222 | 0.271 | 0.264 | 0.279 | 0.245 | 0.277 | 0.254 | 0.271 | 0.268 | 0.252 | 0.241 | 0.272 | 0.24 | 0.263 | 0.263 | 0.268 | 0.25 | 0.26 | 0.278 | 0.271 | 0.287 | 0.255 | 0.26 | 0.262 | 0.256 | 0.258 | 0.255 | 0.256 |
Onderzoek- en ontwikkelingskosten
| 46.915 | 49.787 | 44.149 | 48.295 | 33.059 | 55.01 | 42.37 | 47.087 | 45.499 | 52.927 | 39.985 | 45.143 | 35.873 | 58.65 | 47.106 | 47.129 | 36.892 | 43.46 | 35.19 | 44.637 | 52.739 | 41.443 | 36.35 | 29.872 | 79.471 | 10.591 | 29.318 | 25.098 | 120 | 11.911 | 52.38 | 0 | 94.379 | 0 | 47.319 | 0 | 105.787 | 0 | 58.476 | 0 | 95.004 | 0 | 49.856 | 0 |
Algemene en administratieve kosten
| -312.049 | 535.447 | -29.128 | 215.947 | -384.084 | 508.719 | -49.877 | 193.14 | -282.437 | 457.201 | -67.078 | 182.163 | -223.523 | 378.185 | -27.774 | 186.263 | -167.281 | 153.219 | -28.993 | 116.097 | -202.211 | 131.616 | -28.095 | 102.756 | -160.692 | 96.931 | -31.678 | 100.58 | -119.367 | 88.24 | -34.299 | 78.283 | -127.809 | 73.569 | -23.106 | 65.596 | -117.923 | 67.944 | -24.324 | 58.153 | -1.803 | 49.085 | 48.797 | 51.617 |
Verkoop- en marketingkosten
| -215.346 | 814.676 | 404.985 | 406.199 | 424.941 | 412.177 | 372.478 | 340.647 | 327.412 | 386.195 | 302.806 | 341.804 | 422.907 | 353.793 | 287.139 | 333.807 | 309.621 | 309.163 | 260.896 | 223.503 | 279.416 | 255.83 | 222.74 | 222.181 | 228.324 | 198.793 | 181.441 | 180.829 | 169.14 | 155.578 | 130.571 | 114.776 | 126.376 | 102.576 | 94.315 | 81.454 | 91.544 | 71.045 | 59.488 | 59.842 | 62.95 | 62.825 | 33.272 | 47.993 |
Verkoop-, algemene en administratieve kosten
| -527.395 | 1,350.124 | 604.155 | 622.146 | 510.409 | 920.895 | 322.601 | 533.787 | 44.974 | 843.396 | 235.727 | 523.967 | 199.384 | 731.978 | 259.365 | 520.07 | 142.34 | 462.382 | 231.903 | 339.601 | 77.205 | 387.446 | 194.645 | 324.937 | 67.632 | 295.723 | 149.762 | 281.409 | 49.773 | 243.817 | 96.271 | 193.059 | -1.432 | 176.145 | 71.209 | 147.05 | -26.379 | 138.989 | 35.164 | 117.995 | 61.147 | 111.91 | 82.07 | 99.61 |
Overige kosten
| 1,239.272 | -663.449 | 0.449 | 2.337 | 11.745 | 11.447 | 9.404 | -15.412 | 503.045 | -279.314 | 263.837 | 6.388 | 7.796 | 50.573 | 3.635 | 18.008 | 5.907 | 31.583 | 34.069 | 36.745 | -14.952 | -5.768 | 0.96 | 30.259 | -15.229 | 16.934 | 7.627 | 16.137 | 31.617 | 26.112 | -1.578 | 7.069 | 2.843 | 17.827 | 2.378 | 9.548 | 15.42 | 14.132 | 2.453 | 0.133 | 12.831 | 2.94 | 5.338 | 15.129 |
Bedrijfskosten
| 758.792 | 736.462 | 648.304 | 670.441 | 531.723 | 700.614 | 646.73 | 565.463 | 593.517 | 617.009 | 539.549 | 575.498 | 681.514 | 576.315 | 508.608 | 558.752 | 548.493 | 511.778 | 454.034 | 356.715 | 442.924 | 438.609 | 384.168 | 359.621 | 418.866 | 313.39 | 289.922 | 287.22 | 310.192 | 246.364 | 216.784 | 199.201 | 213.02 | 180.633 | 176.322 | 152.092 | 167.154 | 141.997 | 124.892 | 121.443 | 116.919 | 114.684 | 84.311 | 102.124 |
Bedrijfsresultaat
| 434.716 | 503.84 | 282.676 | 414.915 | 520.253 | 605.625 | 353.72 | 410.69 | 428.226 | 516.417 | 308.219 | 355.629 | 465.177 | 525.387 | 400.257 | 390.57 | 402.691 | 517.14 | 255.697 | 233.317 | 323.579 | 416.115 | 260.857 | 282.629 | 233.6 | 281.639 | 194.344 | 225.162 | 140.022 | 210.138 | 145.691 | 187.035 | 101.266 | 156.074 | 118.511 | 161.424 | 94.936 | 125.061 | 111.302 | 128.074 | 64.152 | 105.827 | 103.819 | 89.755 |
Bedrijfsresultaat ratio
| 0.061 | 0.083 | 0.051 | 0.076 | 0.07 | 0.103 | 0.07 | 0.084 | 0.068 | 0.098 | 0.073 | 0.084 | 0.085 | 0.118 | 0.103 | 0.102 | 0.088 | 0.137 | 0.095 | 0.112 | 0.101 | 0.134 | 0.105 | 0.12 | 0.097 | 0.121 | 0.1 | 0.122 | 0.075 | 0.123 | 0.106 | 0.132 | 0.084 | 0.123 | 0.113 | 0.142 | 0.108 | 0.122 | 0.123 | 0.136 | 0.092 | 0.124 | 0.141 | 0.119 |
Totaal overige inkomsten en kosten netto
| 60.886 | -1.035 | 34.53 | 4.424 | 55.111 | 11.447 | 9.404 | 31.331 | 13.174 | 19.024 | 17.874 | 7.06 | 5.848 | 50.573 | 7.248 | 28.22 | 5.907 | 31.698 | 34.182 | 45.014 | 11.003 | -3.692 | 0.96 | 30.259 | -15.229 | 22.683 | 7.627 | 28.155 | 32.431 | 33.502 | -1.919 | 14.062 | 21.656 | 17.829 | 11.778 | 15.92 | 29.245 | 19.259 | 2.094 | 2.287 | 12.802 | 2.571 | 5.934 | 15.018 |
Inkomen voor belasting
| 495.603 | 502.805 | 317.206 | 508.907 | 575.364 | 617.072 | 363.124 | 426.449 | 441.4 | 535.125 | 325.96 | 362.411 | 472.973 | 575.96 | 403.892 | 408.578 | 408.597 | 548.724 | 289.766 | 270.062 | 308.628 | 410.347 | 261.817 | 312.888 | 218.371 | 298.573 | 201.971 | 241.299 | 172.452 | 236.06 | 143.772 | 193.821 | 104.022 | 173.903 | 120.775 | 170.903 | 110.042 | 138.275 | 113.396 | 128.091 | 76.954 | 108.398 | 109.121 | 104.773 |
Inkomen voor belasting ratio
| 0.07 | 0.083 | 0.057 | 0.093 | 0.077 | 0.105 | 0.071 | 0.087 | 0.07 | 0.101 | 0.078 | 0.086 | 0.087 | 0.129 | 0.104 | 0.107 | 0.089 | 0.145 | 0.108 | 0.13 | 0.097 | 0.132 | 0.105 | 0.133 | 0.091 | 0.128 | 0.104 | 0.131 | 0.093 | 0.138 | 0.105 | 0.137 | 0.086 | 0.137 | 0.115 | 0.151 | 0.125 | 0.135 | 0.125 | 0.136 | 0.11 | 0.127 | 0.148 | 0.138 |
Belastingkosten
| 108.471 | 104.118 | 51.091 | 102.843 | 96.789 | 105.61 | 72.555 | 60.58 | 64.418 | 104.419 | 64.322 | 76.359 | 57.985 | 121.7 | 69.758 | 78.365 | 64.358 | 103.512 | 56.545 | 54.36 | 45.232 | 72.295 | 46.783 | 53.293 | 41.348 | 42.986 | 26.618 | 41.427 | 28.532 | 33.269 | 25.74 | 31.403 | 14.298 | 25.83 | 19.239 | 28.974 | 19.164 | 23.042 | 18.563 | 21.982 | 13.406 | 18.58 | 17.799 | 20.071 |
Nettowinst
| 374.223 | 388.687 | 253.075 | 379.86 | 432.651 | 489.658 | 270.917 | 333.576 | 347.172 | 406.616 | 253.037 | 275.632 | 400.664 | 450.981 | 337.934 | 328.288 | 342.518 | 448.408 | 234.127 | 230.373 | 258.208 | 330.611 | 212.549 | 258.715 | 182.13 | 250.055 | 170.018 | 204.644 | 143.34 | 201.627 | 122.99 | 166.084 | 97.639 | 144.687 | 104.701 | 145.893 | 97.297 | 117.919 | 98.017 | 109.414 | 66.373 | 92.511 | 93.8 | 86.886 |
Nettowinstmarge
| 0.053 | 0.064 | 0.046 | 0.07 | 0.058 | 0.083 | 0.053 | 0.068 | 0.055 | 0.077 | 0.06 | 0.065 | 0.073 | 0.101 | 0.087 | 0.086 | 0.074 | 0.119 | 0.087 | 0.111 | 0.081 | 0.106 | 0.086 | 0.11 | 0.076 | 0.107 | 0.087 | 0.111 | 0.077 | 0.118 | 0.09 | 0.118 | 0.081 | 0.114 | 0.1 | 0.129 | 0.111 | 0.115 | 0.108 | 0.116 | 0.095 | 0.108 | 0.128 | 0.115 |
WPA (Winst Per Aandeel)
| 0.41 | 0.42 | 0.27 | 0.41 | 0.47 | 0.53 | 0.29 | 0.36 | 0.38 | 0.44 | 0.28 | 0.3 | 0.45 | 0.49 | 0.37 | 0.36 | 0.37 | 0.48 | 0.25 | 0.25 | 0.28 | 0.36 | 0.23 | 0.28 | 0.2 | 0.27 | 0.18 | 0.22 | 0.16 | 0.22 | 0.13 | 0.18 | 0.11 | 0.16 | 0.11 | 0.16 | 0.11 | 0.13 | 0.11 | 0.12 | 0.083 | 0.12 | 0.12 | 0.11 |
Verwaterde WPA
| 0.41 | 0.42 | 0.27 | 0.41 | 0.47 | 0.53 | 0.29 | 0.36 | 0.38 | 0.44 | 0.27 | 0.3 | 0.45 | 0.49 | 0.37 | 0.35 | 0.37 | 0.48 | 0.25 | 0.25 | 0.28 | 0.36 | 0.23 | 0.28 | 0.2 | 0.27 | 0.18 | 0.22 | 0.16 | 0.22 | 0.13 | 0.18 | 0.11 | 0.16 | 0.11 | 0.16 | 0.11 | 0.13 | 0.11 | 0.12 | 0.083 | 0.12 | 0.12 | 0.11 |
EBITDA
| 502.827 | 509.624 | 466.246 | 513.73 | 720.329 | 763.854 | 505.548 | 567.068 | 577.369 | 541.24 | 464.825 | 501.364 | 600.497 | 704.699 | 517.632 | 522.288 | 470.533 | 616.113 | 354.265 | 334.399 | 328.278 | 450.957 | 318.066 | 314.952 | 240.112 | 275.89 | 179.255 | 213.144 | 136.68 | 202.382 | 151.318 | 179.759 | 88.907 | 150.918 | 120.716 | 154.983 | 84.253 | 119.016 | 113.905 | 125.804 | 80.723 | 124.496 | 103.187 | 94.536 |
EBITDA ratio
| 0.071 | 0.084 | 0.084 | 0.094 | 0.097 | 0.129 | 0.1 | 0.116 | 0.092 | 0.102 | 0.111 | 0.119 | 0.11 | 0.158 | 0.134 | 0.137 | 0.102 | 0.163 | 0.132 | 0.16 | 0.103 | 0.145 | 0.128 | 0.134 | 0.1 | 0.118 | 0.092 | 0.116 | 0.073 | 0.119 | 0.11 | 0.127 | 0.073 | 0.119 | 0.115 | 0.137 | 0.096 | 0.116 | 0.126 | 0.133 | 0.116 | 0.146 | 0.14 | 0.125 |