Shandong Haihua Co.,Ltd
SZSE:000822.SZ
6.08 (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
| 8,399.108 | 9,712.37 | 5,850.853 | 3,687.613 | 4,621.274 | 5,262.655 | 4,817.015 | 3,360.746 | 3,522.899 | 4,856.374 | 4,315.314 | 4,943.091 | 7,534.108 | 6,923.233 | 5,458.641 | 8,577.631 | 8,605.389 | 8,338.083 | 6,924.753 | 4,412.973 | 2,653.985 | 1,882.303 | 1,439.028 | 1,168.187 | 974.919 | 1,080.337 | 1,033.835 | 977.126 | 854.673 |
Cost of Revenue
| 6,594.567 | 7,772.484 | 4,633.523 | 3,493.772 | 4,010.762 | 4,279.41 | 3,660.467 | 2,807.029 | 2,997.052 | 4,233.195 | 4,176.498 | 4,871.868 | 6,258.153 | 5,955.018 | 5,326.871 | 7,545.06 | 7,404.867 | 7,275.257 | 6,033.552 | 3,768.902 | 2,188.593 | 1,481.073 | 1,059.34 | 850.765 | 717.063 | 757.041 | 714.603 | 657.627 | 566.827 |
Gross Profit
| 1,804.541 | 1,939.886 | 1,217.33 | 193.841 | 610.512 | 983.245 | 1,156.548 | 553.717 | 525.847 | 623.178 | 138.816 | 71.223 | 1,275.954 | 968.216 | 131.771 | 1,032.571 | 1,200.522 | 1,062.827 | 891.201 | 644.071 | 465.392 | 401.23 | 379.689 | 317.422 | 257.856 | 323.297 | 319.232 | 319.499 | 287.846 |
Gross Profit Ratio
| 0.215 | 0.2 | 0.208 | 0.053 | 0.132 | 0.187 | 0.24 | 0.165 | 0.149 | 0.128 | 0.032 | 0.014 | 0.169 | 0.14 | 0.024 | 0.12 | 0.14 | 0.127 | 0.129 | 0.146 | 0.175 | 0.213 | 0.264 | 0.272 | 0.264 | 0.299 | 0.309 | 0.327 | 0.337 |
Reseach & Development Expenses
| 112.189 | 92.515 | 2.506 | 0.568 | 1.287 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 |
General & Administrative Expenses
| 51.528 | 38.267 | 68.003 | 34.834 | -0.213 | 60.704 | 51.484 | 36.889 | 35.238 | 79.822 | 125.05 | 139.893 | 103.417 | 122.903 | 224.962 | 205.353 | 157.06 | 236.1 | 167.154 | 127.596 | 100.812 | 77.965 | 56.009 | 50.443 | 41.223 | 69.479 | 87.334 | 74.657 | 47.893 |
Selling & Marketing Expenses
| 79.826 | 77.567 | 42.177 | 41.249 | 155.836 | 162.97 | 157.624 | 131.939 | 147.508 | 152.223 | 151.452 | 211.684 | 279.171 | 275.856 | 191.975 | 256.992 | 241.834 | 198.524 | 186.713 | 156.003 | 115.156 | 80.452 | 65.631 | 50.571 | 48.182 | 31.255 | 28.227 | 41.916 | 27.028 |
SG&A
| 394.263 | 115.834 | 110.18 | 76.083 | 155.623 | 223.674 | 209.108 | 168.828 | 182.745 | 232.045 | 276.503 | 351.577 | 382.589 | 398.758 | 416.938 | 462.345 | 398.894 | 434.624 | 353.867 | 283.599 | 215.968 | 158.417 | 121.639 | 101.014 | 89.406 | 100.735 | 115.561 | 116.573 | 74.921 |
Other Expenses
| -9.055 | 366.06 | 245.844 | 187.343 | 226.182 | 9.189 | -31.236 | -342.299 | 5.636 | 82.104 | 13.543 | 18.557 | 26.207 | 44.964 | 39.155 | 23.661 | 21.293 | 21.782 | 2.473 | 0.183 | 14.98 | -4.214 | 5.548 | 4.415 | 19.375 | 36.185 | -0.157 | 3.702 | 1.019 |
Operating Expenses
| 515.508 | 574.409 | 358.53 | 263.994 | 383.093 | 427.416 | 383.537 | 363.995 | 310.479 | 410.083 | 467.599 | 533.912 | 600.183 | 621.27 | 474.352 | 529.95 | 450.221 | 477.867 | 386.328 | 301.392 | 228.053 | 167.6 | 133.056 | 109.019 | 97.892 | 108.983 | 123.092 | 128.635 | 85.434 |
Operating Income
| 1,289.034 | 1,470.743 | 835.269 | -51.121 | 240.294 | 609.012 | 700.041 | 200.011 | 190.562 | 122.259 | -1,150.01 | -764.81 | 491.044 | 119.627 | -927.221 | 284.181 | 582.714 | 473.314 | 405.294 | 272.209 | 214.564 | 200.447 | 212.262 | 184.352 | 129.999 | 172.078 | 161.879 | 164.319 | 155.851 |
Operating Income Ratio
| 0.153 | 0.151 | 0.143 | -0.014 | 0.052 | 0.116 | 0.145 | 0.06 | 0.054 | 0.025 | -0.266 | -0.155 | 0.065 | 0.017 | -0.17 | 0.033 | 0.068 | 0.057 | 0.059 | 0.062 | 0.081 | 0.106 | 0.148 | 0.158 | 0.133 | 0.159 | 0.157 | 0.168 | 0.182 |
Total Other Income Expenses Net
| 61.027 | -35.115 | -4.76 | -247.338 | -23.643 | 62.372 | -104.205 | -334.076 | -23.314 | -23.94 | -810.126 | -284.245 | -169.372 | -243.815 | -575.003 | -224.746 | -152.633 | -125.606 | -112.851 | -86.035 | -28.903 | -37.906 | -42.913 | -25.708 | -0.546 | -13.948 | -37.406 | -28.897 | -45.543 |
Income Before Tax
| 1,350.061 | 1,435.629 | 830.509 | -298.459 | 216.651 | 618.201 | 668.805 | -144.354 | 192.054 | 189.156 | -1,138.908 | -746.934 | 506.399 | 103.131 | -917.584 | 277.875 | 597.669 | 477.224 | 399.894 | 264.518 | 218.99 | 195.978 | 210.765 | 185.731 | 154.396 | 204.315 | 160.227 | 164.994 | 156.87 |
Income Before Tax Ratio
| 0.161 | 0.148 | 0.142 | -0.081 | 0.047 | 0.117 | 0.139 | -0.043 | 0.055 | 0.039 | -0.264 | -0.151 | 0.067 | 0.015 | -0.168 | 0.032 | 0.069 | 0.057 | 0.058 | 0.06 | 0.083 | 0.104 | 0.146 | 0.159 | 0.158 | 0.189 | 0.155 | 0.169 | 0.184 |
Income Tax Expense
| 306.169 | 327.056 | 225.102 | -46.721 | 53.079 | 31.268 | 10.857 | -20.935 | 69.887 | 42.624 | 101.219 | -204.533 | 133.953 | 43.166 | -178.066 | 63.599 | 190.418 | 141.828 | 120.395 | 79.843 | 60.801 | 61.729 | 28.143 | 30.089 | 41.93 | 56.483 | 52.875 | 54.448 | 51.767 |
Net Income
| 1,044.106 | 1,108.139 | 750.703 | -251.738 | 163.042 | 586.547 | 685.189 | -123.087 | 122.646 | 165.263 | -1,128.948 | -520.117 | 388.914 | 43.542 | -704.798 | 207.212 | 342.729 | 295.266 | 284.714 | 183.978 | 159.98 | 135.683 | 182.017 | 155.084 | 113.662 | 145.649 | 107.352 | 110.546 | 105.103 |
Net Income Ratio
| 0.124 | 0.114 | 0.128 | -0.068 | 0.035 | 0.111 | 0.142 | -0.037 | 0.035 | 0.034 | -0.262 | -0.105 | 0.052 | 0.006 | -0.129 | 0.024 | 0.04 | 0.035 | 0.041 | 0.042 | 0.06 | 0.072 | 0.126 | 0.133 | 0.117 | 0.135 | 0.104 | 0.113 | 0.123 |
EPS
| 1.17 | 1.24 | 0.84 | -0.28 | 0.18 | 0.66 | 0.77 | -0.14 | 0.14 | 0.18 | -1.26 | -0.58 | 0.43 | 0.05 | -0.79 | 0.23 | 0.43 | 0.4 | 0.31 | 0.21 | 0.18 | 0.15 | 0.21 | 0.19 | 0.14 | 0.16 | 0.13 | 0.14 | 0.13 |
EPS Diluted
| 1.17 | 1.24 | 0.84 | -0.28 | 0.18 | 0.66 | 0.77 | -0.14 | 0.14 | 0.18 | -1.26 | -0.58 | 0.43 | 0.05 | -0.79 | 0.23 | 0.4 | 0.35 | 0.31 | 0.21 | 0.18 | 0.15 | 0.21 | 0.19 | 0.14 | 0.16 | 0.13 | 0.14 | 0.13 |
EBITDA
| 1,602.836 | 1,781.147 | 1,133.493 | 260.168 | 498.887 | 780.626 | 964.812 | 75.855 | 482.2 | 709.224 | 168.437 | 111.361 | 1,260.207 | 838.389 | 588.138 | 1,011.788 | 1,161.718 | 1,033.821 | 845.142 | 663.154 | 415.216 | 366.661 | 369.585 | 303.206 | 233.149 | 291.672 | 196.139 | 190.864 | 202.412 |
EBITDA Ratio
| 0.191 | 0.183 | 0.194 | 0.071 | 0.108 | 0.148 | 0.2 | 0.023 | 0.137 | 0.146 | 0.039 | 0.023 | 0.167 | 0.121 | 0.108 | 0.118 | 0.135 | 0.124 | 0.122 | 0.15 | 0.156 | 0.195 | 0.257 | 0.26 | 0.239 | 0.27 | 0.19 | 0.195 | 0.237 |