Beijing Shunxin Agriculture Co.,Ltd
SZSE:000860.SZ
21.71 (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
| 10,592.556 | 11,678.339 | 14,869.379 | 15,511.4 | 14,900.141 | 12,074.373 | 11,733.843 | 11,197.229 | 9,637.423 | 9,480.664 | 9,072.355 | 8,341.955 | 7,580.206 | 6,268.401 | 6,087.111 | 5,175.517 | 4,521.132 | 3,209.656 | 2,907.713 | 2,171.28 | 1,324.608 | 1,037.689 | 774.082 | 677.132 | 636.06 | 733.185 | 899.37 | 896.405 | 727.693 |
Cost of Revenue
| 7,223.962 | 7,972.348 | 10,719.622 | 11,111.604 | 9,506.762 | 7,249.596 | 7,753.363 | 7,329.564 | 6,044.269 | 6,288.078 | 6,241.546 | 6,104.256 | 5,618.464 | 4,692.967 | 4,832.818 | 4,113.849 | 3,700.828 | 2,623.479 | 2,382.903 | 1,732.802 | 1,008.231 | 780.059 | 590.328 | 517.753 | 458.814 | 495.992 | 680.801 | 605.474 | 583.386 |
Gross Profit
| 3,368.594 | 3,705.991 | 4,149.757 | 4,399.795 | 5,393.379 | 4,824.777 | 3,980.48 | 3,867.665 | 3,593.155 | 3,192.586 | 2,830.81 | 2,237.699 | 1,961.742 | 1,575.434 | 1,254.293 | 1,061.668 | 820.304 | 586.177 | 524.81 | 438.477 | 316.378 | 257.63 | 183.753 | 159.379 | 177.246 | 237.194 | 218.569 | 290.931 | 144.306 |
Gross Profit Ratio
| 0.318 | 0.317 | 0.279 | 0.284 | 0.362 | 0.4 | 0.339 | 0.345 | 0.373 | 0.337 | 0.312 | 0.268 | 0.259 | 0.251 | 0.206 | 0.205 | 0.181 | 0.183 | 0.18 | 0.202 | 0.239 | 0.248 | 0.237 | 0.235 | 0.279 | 0.324 | 0.243 | 0.325 | 0.198 |
Reseach & Development Expenses
| 30.533 | 33.493 | 32.967 | 15.411 | 18.219 | 14.314 | 10.856 | 5.445 | 4.453 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 |
General & Administrative Expenses
| 120.69 | 126.065 | 122.587 | 127.61 | 135.175 | 148.358 | 169.221 | 171.971 | 141.141 | 125.326 | 119.585 | 119.587 | 106.991 | 123.85 | 259.731 | 186.492 | 175.34 | 149.601 | 137.163 | 106.372 | 89.277 | 70.749 | 53.987 | 37.845 | 36.563 | 34.734 | 41.308 | 39.865 | 27.836 |
Selling & Marketing Expenses
| 1,088.976 | 1,023.963 | 867.334 | 978.88 | 1,430.17 | 1,223.799 | 1,149.637 | 1,223.224 | 1,139.105 | 911.62 | 959.884 | 753.062 | 811.187 | 533.937 | 484.971 | 382.143 | 263.765 | 194.743 | 207.981 | 185.585 | 115.088 | 106.828 | 80.125 | 46.602 | 54.41 | 40.694 | 53.422 | 109.247 | 48.341 |
SG&A
| 1,209.666 | 1,150.029 | 989.921 | 1,106.49 | 1,565.345 | 1,372.157 | 1,318.859 | 1,395.195 | 1,280.247 | 1,036.947 | 1,079.469 | 872.649 | 918.178 | 657.787 | 744.702 | 568.635 | 439.105 | 344.344 | 345.145 | 291.958 | 204.365 | 177.577 | 134.112 | 84.447 | 90.974 | 75.428 | 94.73 | 149.112 | 76.177 |
Other Expenses
| 2,053.484 | 2,075.088 | 2,320.155 | 2,158.071 | 2,398.531 | 2,101.117 | -0.559 | 0.268 | 9.756 | -1.067 | -1.634 | 0.491 | -2.212 | 8.027 | 1.084 | 1.989 | -0.352 | -4.118 | 3.204 | 5.086 | 24.921 | 25.139 | 43.941 | 27.301 | 34.847 | 23.195 | 12.546 | 0.937 | 82.211 |
Operating Expenses
| 3,251.867 | 3,258.609 | 3,343.043 | 3,279.973 | 3,982.095 | 3,487.589 | 3,193.023 | 3,208.742 | 2,821.147 | 2,454.509 | 2,355.28 | 1,794.06 | 1,599.584 | 1,199.787 | 972.305 | 730.403 | 569.659 | 432.855 | 406.047 | 339.288 | 236.166 | 199.331 | 157.839 | 108.876 | 138.565 | 137.36 | 133.564 | 165.445 | 89.542 |
Operating Income
| 24.731 | 518.479 | 906.4 | 1,157.599 | 1,185.905 | 1,062.848 | 637.631 | 548.197 | 557.404 | 538.06 | 303.229 | 205.002 | 378.023 | 340.243 | 244.989 | 304.806 | 216.495 | 128.046 | 111.881 | 106.539 | 77.092 | 59.32 | 52.591 | 62.941 | 68.226 | 114.752 | 90.25 | 121.312 | 29.987 |
Operating Income Ratio
| 0.002 | 0.044 | 0.061 | 0.075 | 0.08 | 0.088 | 0.054 | 0.049 | 0.058 | 0.057 | 0.033 | 0.025 | 0.05 | 0.054 | 0.04 | 0.059 | 0.048 | 0.04 | 0.038 | 0.049 | 0.058 | 0.057 | 0.068 | 0.093 | 0.107 | 0.157 | 0.1 | 0.135 | 0.041 |
Total Other Income Expenses Net
| 47.872 | -895.764 | -166.326 | -254.966 | -122.808 | -205.042 | -0.559 | -3.599 | -164.182 | -163.168 | -149.076 | -215.047 | -3.353 | 7.074 | -35.804 | 1.576 | -35.972 | -8.313 | -1.355 | 1.593 | 18.101 | 20.128 | 25.413 | -1.553 | 27.716 | 22.623 | 12.541 | 0.926 | 81.933 |
Income Before Tax
| 72.603 | -377.285 | 561.672 | 701.125 | 1,184.726 | 1,059.42 | 637.073 | 544.598 | 560.09 | 535.221 | 300.038 | 205.062 | 374.67 | 347.317 | 245.112 | 306.382 | 214.673 | 119.734 | 110.526 | 108.132 | 95.194 | 79.448 | 78.005 | 85.165 | 95.942 | 137.375 | 102.79 | 122.238 | 111.92 |
Income Before Tax Ratio
| 0.007 | -0.032 | 0.038 | 0.045 | 0.08 | 0.088 | 0.054 | 0.049 | 0.058 | 0.056 | 0.033 | 0.025 | 0.049 | 0.055 | 0.04 | 0.059 | 0.047 | 0.037 | 0.038 | 0.05 | 0.072 | 0.077 | 0.101 | 0.126 | 0.151 | 0.187 | 0.114 | 0.136 | 0.154 |
Income Tax Expense
| 371.291 | 311.861 | 456.402 | 274.775 | 366.341 | 331.329 | 194.684 | 119.92 | 176.809 | 170.469 | 95.346 | 74.461 | 53.056 | 65.514 | 61.734 | 64.127 | 49.1 | 13.159 | 9.049 | 5.546 | 6.036 | 3.124 | 6.693 | 9.189 | 12.903 | 42.139 | 33.843 | 41.26 | 36.84 |
Net Income
| -295.598 | -689.146 | 102.302 | 420.009 | 809.229 | 744.256 | 438.37 | 412.569 | 376.271 | 359.434 | 197.654 | 125.821 | 306.838 | 265.347 | 160.613 | 221.052 | 147.239 | 96.167 | 88.893 | 90.748 | 83.075 | 74.162 | 73.399 | 76.488 | 77.199 | 88.391 | 65.763 | 81.253 | 66.623 |
Net Income Ratio
| -0.028 | -0.059 | 0.007 | 0.027 | 0.054 | 0.062 | 0.037 | 0.037 | 0.039 | 0.038 | 0.022 | 0.015 | 0.04 | 0.042 | 0.026 | 0.043 | 0.033 | 0.03 | 0.031 | 0.042 | 0.063 | 0.071 | 0.095 | 0.113 | 0.121 | 0.121 | 0.073 | 0.091 | 0.092 |
EPS
| -0.4 | -0.93 | 0.14 | 0.57 | 1.09 | 1 | 0.59 | 0.56 | 0.51 | 0.55 | 0.35 | 0.22 | 0.54 | 0.47 | 0.28 | 0.38 | 0.28 | 0.19 | 0.17 | 0.13 | 0.13 | 0.12 | 0.11 | 0.087 | 0.13 | 0.14 | 0.12 | 0.15 | 0.12 |
EPS Diluted
| -0.4 | -0.93 | 0.14 | 0.57 | 1.09 | 1 | 0.59 | 0.56 | 0.51 | 0.55 | 0.35 | 0.22 | 0.54 | 0.47 | 0.28 | 0.38 | 0.28 | 0.19 | 0.17 | 0.13 | 0.13 | 0.12 | 0.11 | 0.087 | 0.13 | 0.14 | 0.12 | 0.15 | 0.12 |
EBITDA
| 618.445 | 160.535 | 1,146.983 | 1,239.319 | 1,625.677 | 1,487.404 | 1,088.838 | 1,028.604 | 944.902 | 901.978 | 629.433 | 579.956 | 619.961 | 520.446 | 369.953 | 403.223 | 309.303 | 236.688 | 220.055 | 159.348 | 156.749 | 125.599 | 109.144 | 71.434 | 57.304 | 117.692 | 85.005 | 125.486 | 54.764 |
EBITDA Ratio
| 0.058 | 0.071 | 0.08 | 0.09 | 0.116 | 0.134 | 0.098 | 0.094 | 0.104 | 0.1 | 0.072 | 0.072 | 0.084 | 0.083 | 0.06 | 0.08 | 0.069 | 0.074 | 0.071 | 0.073 | 0.118 | 0.121 | 0.141 | 0.144 | 0.09 | 0.161 | 0.095 | 0.14 | 0.075 |