Hunan TV & Broadcast Intermediary Co., Ltd.
SZSE:000917.SZ
5.48 (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
| 3,920.017 | 3,725.685 | 4,339.684 | 5,939.942 | 7,077.023 | 10,510.706 | 8,741.482 | 7,486.392 | 5,985.349 | 5,473.876 | 5,102.785 | 4,063.675 | 2,845.476 | 6,190.909 | 4,174.984 | 3,351.138 | 2,649.818 | 2,029.747 | 1,814.385 | 1,513.168 | 968.086 | 684.044 | 692.965 | 578.742 | 428.06 | 308.516 | 248.44 | 105.417 | 92.134 |
Cost of Revenue
| 2,713.654 | 2,579.795 | 3,250.238 | 4,730.731 | 5,281.171 | 8,433.777 | 7,221.18 | 5,432.887 | 4,118.033 | 3,706.514 | 3,199.113 | 2,402.408 | 1,616.643 | 4,723.609 | 3,169.569 | 2,328.958 | 1,907.986 | 1,577.204 | 1,291.426 | 1,098.33 | 662.032 | 399.555 | 349.154 | 289.212 | 232.491 | 150.103 | 145.369 | 43.411 | 44.675 |
Gross Profit
| 1,206.363 | 1,145.89 | 1,089.446 | 1,209.21 | 1,795.852 | 2,076.929 | 1,520.302 | 2,053.506 | 1,867.316 | 1,767.362 | 1,903.672 | 1,661.267 | 1,228.833 | 1,467.301 | 1,005.414 | 1,022.18 | 741.832 | 452.543 | 522.959 | 414.838 | 306.055 | 284.49 | 343.81 | 289.53 | 195.569 | 158.413 | 103.071 | 62.006 | 47.459 |
Gross Profit Ratio
| 0.308 | 0.308 | 0.251 | 0.204 | 0.254 | 0.198 | 0.174 | 0.274 | 0.312 | 0.323 | 0.373 | 0.409 | 0.432 | 0.237 | 0.241 | 0.305 | 0.28 | 0.223 | 0.288 | 0.274 | 0.316 | 0.416 | 0.496 | 0.5 | 0.457 | 0.513 | 0.415 | 0.588 | 0.515 |
Reseach & Development Expenses
| 104.966 | 93.815 | 90.76 | 84.873 | 75.872 | 71.904 | 71.422 | 30.386 | 22.343 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 |
General & Administrative Expenses
| 159.201 | 132.717 | 144.764 | 175.282 | 221.992 | 270.924 | 315.573 | 348.265 | 409.507 | 381.646 | 377.565 | 272.895 | 222.433 | 308.767 | 466.835 | 412.168 | 339.721 | 256.912 | 219.657 | 217.142 | 157.592 | 181.816 | 231.257 | 83.86 | 34.341 | 28.946 | 22.59 | 10.742 | 1.552 |
Selling & Marketing Expenses
| 354.093 | 294.586 | 440.508 | 590.221 | 487.03 | 551.006 | 521.037 | 563.542 | 435.336 | 350.565 | 266.497 | 223.117 | 227.618 | 494.979 | 309.152 | 181.249 | 165.77 | 134.499 | 112.543 | 106.781 | 74.717 | 55.141 | 80.028 | 48.46 | 33.854 | 35.099 | 0 | 0 | 0 |
SG&A
| 513.294 | 427.303 | 585.272 | 765.503 | 709.022 | 821.93 | 836.609 | 911.808 | 844.843 | 732.211 | 644.062 | 496.012 | 450.052 | 803.745 | 775.988 | 593.416 | 505.491 | 391.411 | 332.2 | 323.923 | 232.31 | 236.957 | 311.286 | 132.32 | 68.195 | 64.045 | 22.59 | 10.742 | 1.552 |
Other Expenses
| -3.657 | 366.895 | 385.002 | 890.335 | 834.263 | -2.643 | -5.318 | 46.749 | 20.572 | 11.364 | 36.852 | 12.37 | 6.461 | -1.617 | 12.837 | 10.111 | 7.077 | 7.88 | 7.394 | 7.899 | 3.451 | 3.591 | -0.858 | 3.953 | 6.064 | -0.203 | -0.171 | 2.686 | 1.792 |
Operating Expenses
| 990.102 | 888.013 | 1,061.035 | 1,740.711 | 1,619.157 | 1,929.701 | 1,709.031 | 1,841.017 | 1,580.031 | 1,297.594 | 1,198.984 | 1,010.598 | 807.391 | 1,383.761 | 955.469 | 745.999 | 628.615 | 484.317 | 415.787 | 389.986 | 280.174 | 270.616 | 343.966 | 163.3 | 88.594 | 70.711 | 27.817 | 13.428 | 3.344 |
Operating Income
| 566.704 | 875.892 | 1,087.572 | -267.644 | 852.531 | 469.405 | -75.582 | 611.968 | 590.685 | 442.854 | 607.266 | 684.371 | 752.143 | 592.023 | 43.78 | 176.45 | 248.902 | 15.427 | 17.23 | 2.935 | 8.392 | 1.974 | 21.506 | 157.993 | 96.279 | 62.892 | 68.927 | 49.002 | 44.054 |
Operating Income Ratio
| 0.145 | 0.235 | 0.251 | -0.045 | 0.12 | 0.045 | -0.009 | 0.082 | 0.099 | 0.081 | 0.119 | 0.168 | 0.264 | 0.096 | 0.01 | 0.053 | 0.094 | 0.008 | 0.009 | 0.002 | 0.009 | 0.003 | 0.031 | 0.273 | 0.225 | 0.204 | 0.277 | 0.465 | 0.478 |
Total Other Income Expenses Net
| 1.051 | -323.737 | -283.397 | -892.071 | -349.211 | 319.534 | 107.829 | 443.251 | 323.416 | -16.357 | -61.106 | 43.454 | 337.162 | 506.075 | 6.082 | -89.62 | 142.762 | 45.593 | -96.218 | -26.173 | -22.287 | -17.355 | 17.257 | 35.711 | -7.517 | -25.032 | -6.498 | 0.424 | -0.061 |
Income Before Tax
| 567.755 | 552.155 | 804.174 | -1,159.715 | 503.32 | 466.762 | -80.899 | 655.739 | 610.701 | 453.411 | 643.582 | 694.123 | 758.604 | 589.615 | 56.027 | 186.561 | 255.979 | 18.563 | 17.789 | 4.756 | 7.718 | 1.042 | 18.875 | 161.944 | 100.901 | 62.68 | 68.756 | 49.002 | 44.054 |
Income Before Tax Ratio
| 0.145 | 0.148 | 0.185 | -0.195 | 0.071 | 0.044 | -0.009 | 0.088 | 0.102 | 0.083 | 0.126 | 0.171 | 0.267 | 0.095 | 0.013 | 0.056 | 0.097 | 0.009 | 0.01 | 0.003 | 0.008 | 0.002 | 0.027 | 0.28 | 0.236 | 0.203 | 0.277 | 0.465 | 0.478 |
Income Tax Expense
| 196.494 | 120.045 | 174.222 | 203.726 | 202.838 | 194.991 | 155.282 | 178.943 | 137.277 | 66.235 | 66.741 | 44.889 | 121.803 | 69.318 | -71.943 | 51.334 | 68.789 | -14.502 | 29.784 | 18.482 | -11.894 | -9.53 | -22.451 | 27.432 | 18.502 | -26.22 | 2.711 | 0.424 | -0.061 |
Net Income
| 175.573 | 432.11 | 629.953 | -1,363.441 | 300.482 | 87.579 | -464.289 | 333.142 | 381.353 | 332.54 | 483.667 | 586.891 | 508.443 | 410.383 | 29.425 | 21.331 | 113.394 | 19.422 | 7.823 | 13.491 | 47.572 | 40.339 | 76.124 | 144.909 | 83.402 | 64.08 | 62.819 | 49.002 | 44.054 |
Net Income Ratio
| 0.045 | 0.116 | 0.145 | -0.23 | 0.042 | 0.008 | -0.053 | 0.044 | 0.064 | 0.061 | 0.095 | 0.144 | 0.179 | 0.066 | 0.007 | 0.006 | 0.043 | 0.01 | 0.004 | 0.009 | 0.049 | 0.059 | 0.11 | 0.25 | 0.195 | 0.208 | 0.253 | 0.465 | 0.478 |
EPS
| 0.12 | 0.3 | 0.44 | -0.96 | 0.22 | 0.06 | -0.33 | 0.24 | 0.27 | 0.23 | 0.48 | 0.63 | 0.57 | 0.46 | 0.032 | 0.023 | 0.13 | -0.011 | 0.009 | 0.015 | 0.041 | 0.035 | 0.066 | 0.091 | 0.091 | 0.071 | 0.069 | 0.054 | 0.049 |
EPS Diluted
| 0.12 | 0.3 | 0.44 | -0.96 | 0.22 | 0.06 | -0.33 | 0.24 | 0.27 | 0.23 | 0.48 | 0.63 | 0.57 | 0.46 | 0.032 | 0.023 | 0.13 | -0.011 | 0.009 | 0.015 | 0.041 | 0.035 | 0.066 | 0.091 | 0.091 | 0.071 | 0.069 | 0.054 | 0.049 |
EBITDA
| 801.289 | 981.445 | 1,185.488 | 411.308 | 1,585.752 | 2,124.335 | 1,408.224 | 1,792.576 | 1,699.019 | 1,414.304 | 1,630.292 | 1,550.761 | 1,562.199 | 1,302.027 | 640.927 | 696.171 | 715.422 | 249.342 | 244.744 | 190.157 | 193.541 | 185.755 | 163.926 | 230.094 | 125.895 | 87.702 | 75.254 | -13.428 | -3.344 |
EBITDA Ratio
| 0.204 | 0.263 | 0.273 | 0.069 | 0.224 | 0.202 | 0.161 | 0.239 | 0.284 | 0.258 | 0.319 | 0.382 | 0.549 | 0.21 | 0.154 | 0.208 | 0.27 | 0.123 | 0.135 | 0.126 | 0.2 | 0.272 | 0.237 | 0.398 | 0.294 | 0.284 | 0.303 | -0.127 | -0.036 |