Huadong Medicine Co., Ltd
SZSE:000963.SZ
39.9 (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 | |
---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
Revenue
| 40,391.192 | 37,714.587 | 34,563.301 | 33,683.059 | 35,445.698 | 30,663.374 | 27,831.823 | 25,379.668 | 21,727.383 | 18,947.379 | 16,717.986 | 14,579.23 | 11,131.372 | 8,971.837 | 7,824.872 | 6,016.486 | 4,853.413 | 3,942.455 | 3,484.233 | 2,882.475 | 2,325.711 | 2,065.697 | 1,886.418 | 1,617.731 | 1,245.869 | 1,139.095 | 981.131 | 669.742 |
Cost of Revenue
| 27,853.828 | 25,682.497 | 23,957.371 | 22,550.482 | 24,086.723 | 21,774.705 | 20,561.718 | 19,219.106 | 16,517.783 | 14,782.665 | 13,341.379 | 11,729.852 | 8,946.607 | 7,288.537 | 6,261.742 | 4,851.421 | 3,814.252 | 3,174.988 | 2,858.4 | 2,392.489 | 1,945.346 | 1,752.044 | 1,580.171 | 1,343.792 | 1,032.414 | 948.748 | 830.395 | 604.314 |
Gross Profit
| 12,537.364 | 12,032.09 | 10,605.931 | 11,132.577 | 11,358.975 | 8,888.669 | 7,270.105 | 6,160.562 | 5,209.601 | 4,164.714 | 3,376.607 | 2,849.378 | 2,184.765 | 1,683.299 | 1,563.13 | 1,165.065 | 1,039.162 | 767.467 | 625.832 | 489.986 | 380.365 | 313.653 | 306.247 | 273.939 | 213.456 | 190.347 | 150.737 | 65.428 |
Gross Profit Ratio
| 0.31 | 0.319 | 0.307 | 0.331 | 0.32 | 0.29 | 0.261 | 0.243 | 0.24 | 0.22 | 0.202 | 0.195 | 0.196 | 0.188 | 0.2 | 0.194 | 0.214 | 0.195 | 0.18 | 0.17 | 0.164 | 0.152 | 0.162 | 0.169 | 0.171 | 0.167 | 0.154 | 0.098 |
Reseach & Development Expenses
| 1,161.196 | 1,015.971 | 979.644 | 926.725 | 1,072.937 | 706.041 | 461.754 | 264.095 | 217.744 | 172.539 | 160.852 | 125.23 | 101.9 | 89.082 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 |
General & Administrative Expenses
| 466.407 | 524.059 | 515.369 | 465.593 | 536.1 | 369.578 | 267.751 | 222.797 | 227.106 | 224.782 | 169.502 | 136.071 | 96.459 | 68.692 | 247.005 | 242.159 | 212.789 | 200.319 | 171.781 | 172.444 | 146.614 | 101.52 | 88.602 | 91.587 | 63.801 | 46.277 | 37.319 | 22.942 |
Selling & Marketing Expenses
| 6,645.411 | 6,334.739 | 5,424.052 | 5,983.379 | 5,821.329 | 4,321.383 | 3,728.911 | 3,298.624 | 2,769.46 | 2,127.948 | 1,739.747 | 1,437.695 | 1,119.752 | 871.913 | 666.698 | 532.866 | 448.817 | 368.457 | 298.565 | 222.375 | 165.928 | 135.818 | 115.314 | 101.901 | 76.225 | 75.964 | 55.151 | 14.12 |
SG&A
| 7,808.874 | 6,858.798 | 5,939.421 | 6,448.972 | 6,357.429 | 4,690.961 | 3,996.662 | 3,521.42 | 2,996.566 | 2,352.731 | 1,909.249 | 1,573.766 | 1,216.21 | 940.605 | 913.703 | 775.025 | 661.606 | 568.775 | 470.346 | 394.819 | 312.543 | 237.338 | 203.916 | 193.488 | 140.027 | 122.241 | 92.47 | 37.062 |
Other Expenses
| 20.539 | 840.266 | 654.135 | 513.851 | 603.386 | 481.521 | -16.897 | 41.763 | 39.656 | 17.817 | 20.407 | 7.24 | 5.25 | 37.019 | 31.792 | 10.207 | 1.713 | 19.15 | 21.202 | 25.1 | 24.264 | 21.31 | -1.678 | 1.188 | 9.637 | 7.624 | 0.862 | 0.447 |
Operating Expenses
| 8,949.531 | 8,715.035 | 7,573.2 | 7,889.548 | 8,033.753 | 5,878.523 | 4,871.923 | 4,189.682 | 3,595.797 | 2,833.353 | 2,311.459 | 1,923.348 | 1,465.638 | 1,145.486 | 952.751 | 789.158 | 681.655 | 574.579 | 473.665 | 397.169 | 313.862 | 240.856 | 207.675 | 197.256 | 141.753 | 123.918 | 94.415 | 38.346 |
Operating Income
| 3,587.833 | 3,061.454 | 2,855.714 | 3,476.575 | 3,397.042 | 2,909.571 | 2,341.275 | 1,856.493 | 1,382.511 | 1,156.931 | 924.839 | 782.673 | 610.437 | 461.704 | 536.782 | 273.005 | 303.201 | 170.928 | 139.747 | 90.766 | 72.433 | 80.346 | 97.047 | 69.971 | 55.582 | 53.639 | 44.375 | 14.204 |
Operating Income Ratio
| 0.089 | 0.081 | 0.083 | 0.103 | 0.096 | 0.095 | 0.084 | 0.073 | 0.064 | 0.061 | 0.055 | 0.054 | 0.055 | 0.051 | 0.069 | 0.045 | 0.062 | 0.043 | 0.04 | 0.031 | 0.031 | 0.039 | 0.051 | 0.043 | 0.045 | 0.047 | 0.045 | 0.021 |
Total Other Income Expenses Net
| 66.544 | -30.33 | -28.179 | -23.185 | 73.224 | -37.026 | -73.803 | -88.607 | -193.852 | -158.492 | -122.854 | -138.509 | -106.264 | -42.326 | -45.224 | -93.596 | -53.534 | -44.228 | -34.646 | -19.084 | -15.742 | -15.261 | -4.807 | -10.925 | -11.54 | -9.235 | -15.385 | -14.771 |
Income Before Tax
| 3,654.376 | 3,031.124 | 2,827.535 | 3,453.391 | 3,470.266 | 2,872.544 | 2,324.378 | 1,882.273 | 1,419.952 | 1,172.869 | 942.294 | 787.521 | 612.862 | 495.488 | 565.155 | 282.312 | 303.972 | 169.369 | 139.235 | 94.799 | 73.729 | 79.596 | 94.567 | 68.459 | 62.691 | 59.229 | 43.087 | 13.481 |
Income Before Tax Ratio
| 0.09 | 0.08 | 0.082 | 0.103 | 0.098 | 0.094 | 0.084 | 0.074 | 0.065 | 0.062 | 0.056 | 0.054 | 0.055 | 0.055 | 0.072 | 0.047 | 0.063 | 0.043 | 0.04 | 0.033 | 0.032 | 0.039 | 0.05 | 0.042 | 0.05 | 0.052 | 0.044 | 0.02 |
Income Tax Expense
| 619.589 | 498.499 | 488.907 | 543.674 | 544.864 | 477.375 | 436.162 | 346.863 | 267.786 | 230.113 | 194.634 | 166.964 | 126.807 | 99.624 | 117.91 | 54.991 | 77.765 | 48.166 | 53.63 | 49.493 | 33.332 | 23.789 | 27.768 | 12.884 | 13.026 | 12.201 | 8.61 | 4.572 |
Net Income
| 2,838.861 | 2,499.214 | 2,301.631 | 2,819.861 | 2,813.119 | 2,267.229 | 1,779.506 | 1,446.592 | 1,096.912 | 756.669 | 574.976 | 469.927 | 381.485 | 317.307 | 378.421 | 168.61 | 173.16 | 83.351 | 67.314 | 30.581 | 30.579 | 46.529 | 57.476 | 45.91 | 40.352 | 40.248 | 30.383 | 8.909 |
Net Income Ratio
| 0.07 | 0.066 | 0.067 | 0.084 | 0.079 | 0.074 | 0.064 | 0.057 | 0.05 | 0.04 | 0.034 | 0.032 | 0.034 | 0.035 | 0.048 | 0.028 | 0.036 | 0.021 | 0.019 | 0.011 | 0.013 | 0.023 | 0.03 | 0.028 | 0.032 | 0.035 | 0.031 | 0.013 |
EPS
| 1.62 | 1.43 | 1.32 | 1.61 | 1.61 | 1.29 | 1.02 | 0.83 | 0.7 | 0.48 | 0.37 | 0.3 | 0.24 | 0.2 | 0.24 | 0.11 | 0.11 | 0.069 | 0.035 | 0.016 | 0.016 | 0.024 | 0.028 | 0.023 | 0.021 | 0.026 | 0.02 | 0.006 |
EPS Diluted
| 1.62 | 1.43 | 1.32 | 1.61 | 1.61 | 1.29 | 1.02 | 0.83 | 0.7 | 0.48 | 0.37 | 0.3 | 0.24 | 0.2 | 0.24 | 0.11 | 0.11 | 0.069 | 0.035 | 0.016 | 0.016 | 0.024 | 0.028 | 0.023 | 0.021 | 0.026 | 0.02 | 0.006 |
EBITDA
| 4,406.179 | 3,897.558 | 3,550.225 | 3,657.763 | 3,892.638 | 3,355.387 | 2,697.607 | 2,252.364 | 1,808.988 | 1,486.849 | 1,218.543 | 1,040.64 | 830.137 | 658.495 | 702.281 | 459.304 | 402.941 | 259.652 | 221.848 | 160.812 | 127.036 | 121.959 | 126.217 | 97.628 | 82.777 | 72.933 | 56.321 | 27.082 |
EBITDA Ratio
| 0.109 | 0.103 | 0.103 | 0.109 | 0.11 | 0.109 | 0.097 | 0.089 | 0.083 | 0.078 | 0.073 | 0.071 | 0.075 | 0.073 | 0.09 | 0.076 | 0.083 | 0.066 | 0.064 | 0.056 | 0.055 | 0.059 | 0.067 | 0.06 | 0.066 | 0.064 | 0.057 | 0.04 |