Shandong Shengli Co., Ltd.
SZSE:000407.SZ
3.64 (CNY) • At close October 26, 2023
Overview | Financials
Numbers are in millions (except for per share data and ratios) CNY.
2023 | 2022 | 2021 | 2020 | 2019 | 2018 | 2017 | 2016 | 2015 | 2014 | 2013 | 2012 | 2011 | 2010 | 2009 | 2008 | 2007 | 2006 | 2005 | 2004 | 2003 | 2002 | 2001 | 2000 | 1999 | 1998 | 1997 | 1996 | 1995 | |
---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
Revenue
| 4,677.169 | 4,645.247 | 4,547.622 | 4,596.361 | 5,348.283 | 4,675.8 | 3,827.959 | 2,649.795 | 2,509.397 | 2,872.31 | 2,232.816 | 2,186.66 | 2,288.733 | 2,152.517 | 1,459.945 | 1,799.32 | 1,245.598 | 1,025.575 | 1,098.369 | 837.972 | 723.409 | 702.86 | 825.239 | 955.042 | 1,081.405 | 900.263 | 455.959 | 328.751 | 267.919 |
Cost of Revenue
| 3,928.269 | 3,966.491 | 3,882.173 | 3,818.188 | 4,542.512 | 3,936.743 | 3,260.86 | 2,306.046 | 2,260.597 | 2,633.222 | 2,023.675 | 1,994.348 | 2,083.601 | 1,999.042 | 1,305.873 | 1,609.277 | 1,079.225 | 896.204 | 983.078 | 740.892 | 615.875 | 596.677 | 711.894 | 826.68 | 927.966 | 796.671 | 394.973 | 287.774 | 233.508 |
Gross Profit
| 748.9 | 678.756 | 665.449 | 778.173 | 805.772 | 739.057 | 567.099 | 343.748 | 248.799 | 239.088 | 209.141 | 192.311 | 205.132 | 153.475 | 154.072 | 190.043 | 166.373 | 129.371 | 115.291 | 97.079 | 107.534 | 106.183 | 113.345 | 128.363 | 153.439 | 103.592 | 60.986 | 40.976 | 34.411 |
Gross Profit Ratio
| 0.16 | 0.146 | 0.146 | 0.169 | 0.151 | 0.158 | 0.148 | 0.13 | 0.099 | 0.083 | 0.094 | 0.088 | 0.09 | 0.071 | 0.106 | 0.106 | 0.134 | 0.126 | 0.105 | 0.116 | 0.149 | 0.151 | 0.137 | 0.134 | 0.142 | 0.115 | 0.134 | 0.125 | 0.128 |
Reseach & Development Expenses
| 47.621 | 21.842 | 25.944 | 28.136 | 19.28 | 17.663 | 21.159 | 16.668 | 4.97 | 6.148 | 10.759 | 22.618 | 1.374 | 4.923 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 |
General & Administrative Expenses
| 39.254 | 36.16 | 55.798 | 42.964 | 46.768 | 49.907 | 52.662 | 36.477 | 32.273 | 42.202 | 41.264 | 38.38 | 23.396 | 49.518 | 87.519 | 64.009 | 44.561 | 39.669 | 41.911 | 37.03 | 33.883 | 35.551 | 31.913 | 36.857 | 45.763 | 34.701 | 18.043 | 11.883 | 8.056 |
Selling & Marketing Expenses
| 232.993 | 230.813 | 248.312 | 225.502 | 299.122 | 247.414 | 165.915 | 159.008 | 144.393 | 136.474 | 96.49 | 82.322 | 62.738 | 69.957 | 62.115 | 54.981 | 33.996 | 24.521 | 25.641 | 23.908 | 21.908 | 22.782 | 40.988 | 38.237 | 43.951 | 24.21 | 8.64 | 3.37 | 2.468 |
SG&A
| 369.955 | 266.973 | 304.109 | 268.466 | 345.89 | 297.321 | 218.577 | 195.485 | 176.666 | 178.676 | 137.754 | 120.702 | 86.134 | 119.475 | 149.635 | 118.99 | 78.557 | 64.19 | 67.552 | 60.939 | 55.791 | 58.333 | 72.901 | 75.093 | 89.715 | 58.911 | 26.683 | 15.253 | 10.525 |
Other Expenses
| 44.577 | 85.945 | 135.665 | 98.165 | 112.109 | 1.011 | -196.953 | -0.504 | -1.055 | -15.625 | 7.199 | 1.1 | 29.344 | 7.593 | 3.408 | 15.998 | 2.948 | 8.626 | 6.908 | 1.918 | -0.304 | 1.762 | 2.411 | 2.504 | 10.444 | 8.822 | 5.509 | 5.235 | 2.611 |
Operating Expenses
| 466.078 | 374.76 | 465.718 | 394.767 | 477.279 | 404.926 | 318.337 | 313.895 | 276.477 | 255.986 | 217.895 | 207.083 | 140.207 | 179.236 | 155.838 | 122.446 | 80.999 | 66.474 | 69.092 | 62.074 | 57.262 | 60.064 | 75.843 | 77.44 | 94.718 | 60.911 | 28.048 | 16.469 | 11.495 |
Operating Income
| 282.822 | 364.646 | 492.248 | 459.789 | 406.215 | 235.674 | 357.909 | -250.721 | 28.075 | 58.655 | 38.896 | -164.302 | -26.685 | 308.343 | 273.179 | 388.603 | 42.288 | 47.078 | 34.368 | 30.969 | 45.732 | 30.408 | 36.465 | 58.609 | 67.269 | 51.283 | 39.785 | 28.492 | 23.85 |
Operating Income Ratio
| 0.06 | 0.078 | 0.108 | 0.1 | 0.076 | 0.05 | 0.093 | -0.095 | 0.011 | 0.02 | 0.017 | -0.075 | -0.012 | 0.143 | 0.187 | 0.216 | 0.034 | 0.046 | 0.031 | 0.037 | 0.063 | 0.043 | 0.044 | 0.061 | 0.062 | 0.057 | 0.087 | 0.087 | 0.089 |
Total Other Income Expenses Net
| -1.379 | -131.403 | -262.693 | -6.962 | -54.606 | 1.011 | -196.787 | -1.706 | -1.152 | -15.689 | 6.782 | -98.54 | 29.306 | 393.445 | 306.625 | 336.706 | -41.942 | -10.362 | -6.906 | 0.379 | -1.596 | -0.204 | -2.231 | -15.306 | 2.172 | 9.14 | 10.643 | 2.706 | 1.79 |
Income Before Tax
| 281.443 | 233.242 | 229.555 | 297.553 | 288.082 | 236.685 | 160.955 | -251.396 | 26.922 | 42.965 | 45.679 | -163.202 | 2.621 | 315.845 | 273.645 | 404.566 | 43.432 | 53.61 | 40.284 | 31.349 | 44.136 | 30.204 | 35.057 | 57.695 | 69.442 | 55.341 | 43.182 | 31.198 | 25.64 |
Income Before Tax Ratio
| 0.06 | 0.05 | 0.05 | 0.065 | 0.054 | 0.051 | 0.042 | -0.095 | 0.011 | 0.015 | 0.02 | -0.075 | 0.001 | 0.147 | 0.187 | 0.225 | 0.035 | 0.052 | 0.037 | 0.037 | 0.061 | 0.043 | 0.042 | 0.06 | 0.064 | 0.061 | 0.095 | 0.095 | 0.096 |
Income Tax Expense
| 67.805 | 51.123 | 120.63 | 81.917 | 84.128 | 54.795 | 38.252 | 73.796 | -14.544 | -10.024 | -5.188 | -23.845 | -3.605 | -19.617 | 34.265 | 104.91 | 16.234 | 11.221 | 15.443 | 12.085 | 15.092 | 11.407 | 1.294 | 13.693 | 10.944 | 6.727 | 5.838 | 4.791 | 8.461 |
Net Income
| 153.393 | 152.749 | 110.033 | 215.636 | 203.954 | 102.531 | 62.302 | -292.688 | 28.739 | 36.703 | 20.58 | -140.104 | 7.273 | 250.657 | 206.283 | 203.714 | 22.318 | 39.943 | 21.607 | 17.442 | 29.097 | 18.369 | 34.612 | 41.532 | 55.208 | 43.234 | 31.514 | 25.214 | 15.989 |
Net Income Ratio
| 0.033 | 0.033 | 0.024 | 0.047 | 0.038 | 0.022 | 0.016 | -0.11 | 0.011 | 0.013 | 0.009 | -0.064 | 0.003 | 0.116 | 0.141 | 0.113 | 0.018 | 0.039 | 0.02 | 0.021 | 0.04 | 0.026 | 0.042 | 0.043 | 0.051 | 0.048 | 0.069 | 0.077 | 0.06 |
EPS
| 0.17 | 0.17 | 0.13 | 0.25 | 0.23 | 0.12 | 0.07 | -0.35 | 0.04 | 0.05 | 0.03 | -0.22 | 0.01 | 0.39 | 0.32 | 0.3 | 0.033 | 0.071 | 0.041 | 0.033 | 0.056 | 0.035 | 0.065 | 0.049 | 0.12 | 0.082 | 0.082 | 0.065 | 0.024 |
EPS Diluted
| 0.17 | 0.17 | 0.13 | 0.25 | 0.23 | 0.12 | 0.07 | -0.35 | 0.04 | 0.05 | 0.03 | -0.22 | 0.01 | 0.39 | 0.32 | 0.3 | 0.033 | 0.071 | 0.041 | 0.033 | 0.056 | 0.035 | 0.065 | 0.049 | 0.12 | 0.082 | 0.082 | 0.065 | 0.024 |
EBITDA
| 507.849 | 461.777 | 492.104 | 506.256 | 481.851 | 376.008 | 295.987 | -120.234 | 35.979 | 38.58 | 47.565 | -2.378 | 175.536 | 437.161 | 83.617 | 500.018 | 137.026 | 107.287 | 89.197 | 78.493 | 83.007 | 62.731 | 60.515 | 63.966 | 71.55 | 47.482 | 32.832 | 24.507 | 22.916 |
EBITDA Ratio
| 0.109 | 0.105 | 0.135 | 0.122 | 0.093 | 0.104 | 0.093 | 0.077 | 0.071 | 0.074 | 0.101 | 0.024 | 0.086 | 0.224 | 0.057 | 0.303 | 0.109 | 0.104 | 0.081 | 0.094 | 0.115 | 0.089 | 0.074 | 0.084 | 0.066 | 0.057 | 0.072 | 0.075 | 0.086 |