Shandong Xinhua Pharmaceutical Company Limited
SZSE:000756.SZ
19.47 (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 | 1994 | |
---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
Revenue
| 8,100.845 | 7,502.987 | 6,560.078 | 6,005.587 | 5,606.021 | 5,207.869 | 4,515.717 | 4,014.963 | 3,597.033 | 3,589.75 | 3,169.653 | 2,971.52 | 2,937.528 | 2,614.234 | 2,321.927 | 2,096.964 | 1,886.979 | 1,667.252 | 1,696.515 | 1,511.296 | 1,328.471 | 1,173.55 | 1,099.258 | 1,044.073 | 950.661 | 973.884 | 915.631 | 842.204 | 711.896 | 533.672 |
Cost of Revenue
| 5,709.142 | 5,465.656 | 4,786.41 | 4,190.99 | 3,731.385 | 3,649.668 | 3,247.616 | 3,013.585 | 2,760.386 | 2,854.928 | 2,656.289 | 2,447.201 | 2,391.581 | 2,133.691 | 1,877.428 | 1,804.215 | 1,602.417 | 1,371.354 | 1,394.869 | 1,266.652 | 1,027.613 | 858.629 | 766.747 | 734.998 | 677.225 | 724.988 | 709.219 | 635.846 | 586.755 | 391.78 |
Gross Profit
| 2,391.702 | 2,037.331 | 1,773.667 | 1,814.597 | 1,874.636 | 1,558.2 | 1,268.101 | 1,001.378 | 836.647 | 734.822 | 513.364 | 524.319 | 545.947 | 480.543 | 444.5 | 292.749 | 284.562 | 295.898 | 301.646 | 244.644 | 300.859 | 314.921 | 332.511 | 309.075 | 273.437 | 248.896 | 206.412 | 206.358 | 125.141 | 141.893 |
Gross Profit Ratio
| 0.295 | 0.272 | 0.27 | 0.302 | 0.334 | 0.299 | 0.281 | 0.249 | 0.233 | 0.205 | 0.162 | 0.176 | 0.186 | 0.184 | 0.191 | 0.14 | 0.151 | 0.177 | 0.178 | 0.162 | 0.226 | 0.268 | 0.302 | 0.296 | 0.288 | 0.256 | 0.225 | 0.245 | 0.176 | 0.266 |
Reseach & Development Expenses
| 419.24 | 345.659 | 341.367 | 298.347 | 235.401 | 186.976 | 161.174 | 110.309 | 82.035 | 51.574 | 40.087 | 30.107 | 34.492 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 |
General & Administrative Expenses
| 186.834 | 156.551 | 104.762 | 105.313 | 104.704 | 85.806 | 77.803 | 85.99 | 94.306 | 93.284 | 85.394 | 96.181 | 72.222 | 165.143 | 159.579 | 117.404 | 129.003 | 135.45 | 115.365 | 125.101 | 118.939 | 110.616 | 108.552 | 98.781 | 87.584 | 103.628 | 57.553 | 54.46 | 45.134 | 48.644 |
Selling & Marketing Expenses
| 640.843 | 658.308 | 584.128 | 631.597 | 789.151 | 654.909 | 509.749 | 404.318 | 353.775 | 317.763 | 224.074 | 239.898 | 199.663 | 129.471 | 122.921 | 99.5 | 86.789 | 114.723 | 154.052 | 136.152 | 114.268 | 117.542 | 120.755 | 109.893 | 94.999 | 63.54 | 30.297 | 19.917 | 17.554 | 18.363 |
SG&A
| 827.677 | 814.858 | 688.89 | 736.911 | 893.856 | 740.715 | 587.551 | 490.308 | 448.08 | 411.047 | 309.468 | 336.079 | 271.885 | 294.614 | 282.501 | 216.904 | 215.792 | 250.174 | 269.417 | 261.254 | 233.207 | 228.158 | 229.308 | 208.673 | 182.584 | 167.168 | 87.85 | 74.377 | 62.689 | 67.007 |
Other Expenses
| 610.204 | 333.391 | 244.424 | 236.465 | 235.494 | -12.238 | -13.507 | 16.548 | 31.09 | 102.449 | 102.88 | 60.493 | 25.194 | 6.852 | 3.07 | 16.661 | 15.047 | 7.529 | 17.188 | 3.544 | 0.451 | -0.519 | 0.513 | -0.454 | -1.497 | -5.763 | 0.688 | 8.411 | 3.482 | 2.634 |
Operating Expenses
| 1,857.12 | 1,493.908 | 1,274.681 | 1,271.723 | 1,364.75 | 1,142.469 | 942.613 | 790.545 | 686.985 | 603.839 | 464.976 | 471.015 | 388.868 | 309.307 | 296.047 | 226.561 | 227.706 | 259.407 | 274.986 | 271.097 | 241.435 | 231.347 | 235.923 | 215.504 | 189.343 | 172.397 | 93.526 | 77.626 | 65.802 | 69.364 |
Operating Income
| 534.582 | 476.707 | 425.591 | 422.485 | 387.436 | 337.314 | 281.681 | 147.167 | 92.068 | 54.559 | -43.862 | -18.705 | 71.928 | 131.702 | 135.909 | 36.392 | 35.453 | 28.126 | -2.105 | -51.722 | 52.017 | 85.863 | 101.644 | 87.101 | 76.968 | 70.078 | 98.788 | 99.244 | 39.968 | 64.272 |
Operating Income Ratio
| 0.066 | 0.064 | 0.065 | 0.07 | 0.069 | 0.065 | 0.062 | 0.037 | 0.026 | 0.015 | -0.014 | -0.006 | 0.024 | 0.05 | 0.059 | 0.017 | 0.019 | 0.017 | -0.001 | -0.034 | 0.039 | 0.073 | 0.092 | 0.083 | 0.081 | 0.072 | 0.108 | 0.118 | 0.056 | 0.12 |
Total Other Income Expenses Net
| -1.896 | -5.379 | -3.269 | -44.154 | -3.689 | -12.246 | -13.507 | 7.551 | 25.662 | -31.695 | 94.385 | -0.874 | 21.284 | -23.937 | -27.813 | 9.648 | 6.28 | 1.069 | 14.565 | -21.133 | -1.646 | -4.484 | -4.385 | -2.426 | -2.929 | -7.057 | 0.582 | 4.292 | 3.308 | 1.573 |
Income Before Tax
| 532.686 | 471.774 | 421.233 | 411.638 | 381.393 | 325.076 | 268.174 | 159.968 | 117.73 | 91.485 | 50.516 | 34.981 | 93.212 | 125.128 | 119.374 | 46.04 | 46.51 | 29.307 | 12.46 | -51.245 | 50.371 | 81.38 | 97.259 | 84.675 | 74.039 | 63.022 | 99.371 | 103.536 | 43.276 | 65.846 |
Income Before Tax Ratio
| 0.066 | 0.063 | 0.064 | 0.069 | 0.068 | 0.062 | 0.059 | 0.04 | 0.033 | 0.025 | 0.016 | 0.012 | 0.032 | 0.048 | 0.051 | 0.022 | 0.025 | 0.018 | 0.007 | -0.034 | 0.038 | 0.069 | 0.088 | 0.081 | 0.078 | 0.065 | 0.109 | 0.123 | 0.061 | 0.123 |
Income Tax Expense
| 26.579 | 45.46 | 59.159 | 64.525 | 58.277 | 50.792 | 46.925 | 26.921 | 23.721 | 23.15 | 12.207 | 8.719 | 13.593 | 22.363 | 13.436 | 6.369 | 8.366 | 7.643 | 9.803 | 5.349 | 8.382 | 12.559 | 16.307 | 15.489 | 10.4 | 10.239 | 14.906 | 15.148 | 6.423 | 10.212 |
Net Income
| 496.512 | 411.063 | 348.548 | 324.86 | 299.966 | 250.833 | 209.592 | 122.272 | 83.062 | 50.725 | 36.745 | 23.664 | 76.024 | 97.257 | 102.244 | 33.965 | 32.723 | 22.706 | 5.416 | -55.608 | 42.076 | 68.764 | 80.896 | 69.119 | 63.61 | 52.783 | 84.465 | 88.388 | 36.853 | 55.634 |
Net Income Ratio
| 0.061 | 0.055 | 0.053 | 0.054 | 0.054 | 0.048 | 0.046 | 0.03 | 0.023 | 0.014 | 0.012 | 0.008 | 0.026 | 0.037 | 0.044 | 0.016 | 0.017 | 0.014 | 0.003 | -0.037 | 0.032 | 0.059 | 0.074 | 0.066 | 0.067 | 0.054 | 0.092 | 0.105 | 0.052 | 0.104 |
EPS
| 0.74 | 0.62 | 0.56 | 0.52 | 0.48 | 0.4 | 0.35 | 0.21 | 0.14 | 0.085 | 0.069 | 0.039 | 0.13 | 0.16 | 0.17 | 0.054 | 0.054 | 0.039 | 0.009 | -0.12 | 0.071 | 0.12 | 0.14 | 0.12 | 0.11 | 0.095 | 0.15 | 0.19 | 0.081 | 0.12 |
EPS Diluted
| 0.72 | 0.61 | 0.56 | 0.52 | 0.48 | 0.4 | 0.35 | 0.21 | 0.14 | 0.085 | 0.069 | 0.039 | 0.13 | 0.16 | 0.17 | 0.054 | 0.054 | 0.039 | 0.009 | -0.12 | 0.071 | 0.12 | 0.14 | 0.12 | 0.11 | 0.095 | 0.15 | 0.19 | 0.081 | 0.12 |
EBITDA
| 1,095.595 | 1,016.5 | 920.882 | 865.311 | 781.338 | 697.558 | 610.637 | 486.581 | 436.656 | 371.198 | 302.177 | 250.925 | 255.667 | 270.34 | 261.029 | 99.106 | 58.799 | 152.522 | 132.861 | 53.913 | 144.599 | 168.719 | 172.682 | 158.99 | 145.318 | 76.498 | 112.887 | 128.732 | 59.339 | 72.529 |
EBITDA Ratio
| 0.135 | 0.14 | 0.143 | 0.15 | 0.153 | 0.141 | 0.127 | 0.125 | 0.12 | 0.124 | 0.103 | 0.093 | 0.108 | 0.119 | 0.118 | 0.047 | 0.089 | 0.091 | 0.078 | 0.036 | 0.109 | 0.144 | 0.157 | 0.152 | 0.153 | 0.079 | 0.123 | 0.153 | 0.083 | 0.136 |