Qingdao Foods CO.,LTD.
SZSE:001219.SZ
18.73 (CNY) • At close October 26, 2023
Overview | Financials
Numbers are in millions (except for per share data and ratios) CNY.
2024 Q3 | 2024 Q2 | 2024 Q1 | 2023 Q4 | 2023 Q3 | 2023 Q2 | 2023 Q1 | 2022 Q4 | 2022 Q3 | 2022 Q2 | 2022 Q1 | 2021 Q4 | 2021 Q3 | 2021 Q2 | 2021 Q1 | 2020 Q4 | 2020 Q3 | 2020 Q2 | 2020 Q1 | 2019 Q4 | 2019 Q3 | 2019 Q2 | 2019 Q1 | 2018 Q4 | 2018 Q3 | 2018 Q2 | 2017 Q4 | 2017 Q3 | 2017 Q2 | 2017 Q1 | |
---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
Revenue
| 131.358 | 128.717 | 130.376 | 112.73 | 124.246 | 121.355 | 130.98 | 121.914 | 126.182 | 130.256 | 115.457 | 122.221 | 115.142 | 101.756 | 94.93 | 111.888 | 132.293 | 116.763 | 119.498 | 112.232 | 112.232 | 129.197 | 129.197 | 117.73 | 117.73 | 119.061 | 112.181 | 109.753 | 111.131 | 145.674 |
Cost of Revenue
| 83.682 | 78.058 | 86.147 | 85.802 | 87.537 | 81.268 | 85.201 | 86.019 | 82.251 | 86.522 | 81.088 | 87.803 | 78.227 | 66.569 | 62.912 | 78.583 | 90.301 | 78.733 | 83.55 | 76.593 | 76.593 | 86.033 | 86.033 | 79.137 | 79.137 | 77.903 | 77.558 | 74.001 | 77.272 | 103.457 |
Gross Profit
| 47.676 | 50.659 | 44.229 | 26.928 | 36.709 | 40.087 | 45.778 | 35.895 | 43.931 | 43.733 | 34.369 | 34.418 | 36.916 | 35.188 | 32.018 | 33.305 | 41.992 | 38.03 | 35.949 | 35.639 | 35.639 | 43.165 | 43.165 | 38.593 | 38.593 | 41.158 | 34.623 | 35.751 | 33.859 | 42.217 |
Gross Profit Ratio
| 0.363 | 0.394 | 0.339 | 0.239 | 0.295 | 0.33 | 0.35 | 0.294 | 0.348 | 0.336 | 0.298 | 0.282 | 0.321 | 0.346 | 0.337 | 0.298 | 0.317 | 0.326 | 0.301 | 0.318 | 0.318 | 0.334 | 0.334 | 0.328 | 0.328 | 0.346 | 0.309 | 0.326 | 0.305 | 0.29 |
Reseach & Development Expenses
| 0.715 | 0.438 | 0.337 | 0.399 | 0.376 | 0.496 | 0.351 | 0.446 | 0.42 | 0.393 | 0.421 | 0.664 | 0.575 | 0.445 | 0.442 | 0.507 | 0.566 | 0.372 | 0.419 | 0.621 | 0.621 | 0.47 | 0.47 | 0.631 | 0.631 | 0.406 | 0.519 | 0.519 | 0.436 | 0.406 |
General & Administrative Expenses
| 18.852 | -4.96 | 7.424 | -18.466 | 21.826 | -8.302 | 10.753 | -20.304 | 24.51 | -5.617 | 9.188 | -16.974 | 22.616 | -5.689 | 7.991 | -20.439 | 7.692 | 8.192 | 10.093 | 8.498 | 8.498 | 10.251 | 10.251 | 9.187 | 9.187 | 10.998 | 10.341 | 11.737 | 10.718 | 13.566 |
Selling & Marketing Expenses
| 14.663 | 7.664 | 4.363 | 5.346 | 5.174 | 4.202 | 4.03 | 5.375 | 4.129 | 4.686 | 3.408 | 4.916 | 4.304 | 4.326 | 3.626 | 4.035 | 6.343 | 3.261 | 4.241 | 7.233 | 7.233 | 5.68 | 5.68 | 7.373 | 7.373 | 6.124 | 7.034 | 7.034 | 5.987 | 7.797 |
SG&A
| 16.036 | 13.857 | 11.787 | -13.12 | 26.999 | -4.099 | 14.784 | -14.928 | 28.639 | -0.931 | 12.596 | -12.059 | 26.92 | -1.363 | 11.617 | -16.404 | 14.035 | 11.453 | 14.333 | 15.613 | 15.613 | 15.945 | 15.945 | 16.526 | 16.526 | 17.157 | 17.374 | 18.771 | 16.706 | 21.363 |
Other Expenses
| 0 | 0.405 | 0.005 | -0.004 | 0.055 | -0.113 | 1.381 | 32.873 | -14.681 | 15.02 | -0.406 | 0.135 | -0.004 | 0.016 | -0.327 | -1.247 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 |
Operating Expenses
| 16.752 | 13.89 | 12.124 | 17.318 | 14.499 | 11.216 | 16.515 | 18.39 | 14.378 | 14.481 | 12.611 | 19.96 | 13.313 | 13.912 | 13.211 | 15.276 | 16.132 | 12.98 | 16.113 | 14.665 | 14.665 | 18.045 | 18.045 | 18.302 | 18.302 | 18.975 | 24.165 | 19.277 | 18.746 | 24.519 |
Operating Income
| 30.924 | 36.769 | 32.105 | 15.258 | 28.606 | 35.212 | 35.935 | 22.191 | 36.198 | 35.419 | 27.38 | 17.63 | 26.954 | 24.222 | 21.249 | 25.957 | 27.023 | 28.457 | 25.123 | 19.357 | 19.357 | 25.054 | 25.054 | 19.601 | 19.601 | 21.763 | 16.044 | 14.875 | 15.208 | 18.797 |
Operating Income Ratio
| 0.235 | 0.286 | 0.246 | 0.135 | 0.23 | 0.29 | 0.274 | 0.182 | 0.287 | 0.272 | 0.237 | 0.144 | 0.234 | 0.238 | 0.224 | 0.232 | 0.204 | 0.244 | 0.21 | 0.172 | 0.172 | 0.194 | 0.194 | 0.166 | 0.166 | 0.183 | 0.143 | 0.136 | 0.137 | 0.129 |
Total Other Income Expenses Net
| 5.52 | 6.018 | 5.999 | -0.004 | 0.055 | 0 | 0 | 0.085 | 0 | 0.523 | 0.129 | 0.135 | -0.004 | -0.003 | 0 | -1.247 | 0 | -0.009 | 4.88 | 3.402 | 3.402 | 0.093 | 0.093 | 0.045 | 0.045 | 0.152 | -0.852 | 0.048 | -0.095 | 0.715 |
Income Before Tax
| 36.444 | 42.787 | 38.104 | 15.254 | 28.661 | 35.212 | 35.935 | 22.275 | 36.199 | 35.942 | 27.508 | 17.765 | 26.95 | 24.219 | 21.249 | 24.71 | 27.023 | 28.448 | 25.123 | 22.759 | 22.759 | 27.974 | 27.974 | 20.981 | 20.981 | 23.817 | 16.71 | 16.542 | 15.113 | 17.748 |
Income Before Tax Ratio
| 0.277 | 0.332 | 0.292 | 0.135 | 0.231 | 0.29 | 0.274 | 0.183 | 0.287 | 0.276 | 0.238 | 0.145 | 0.234 | 0.238 | 0.224 | 0.221 | 0.204 | 0.244 | 0.21 | 0.203 | 0.203 | 0.217 | 0.217 | 0.178 | 0.178 | 0.2 | 0.149 | 0.151 | 0.136 | 0.122 |
Income Tax Expense
| 8.767 | 9.922 | 9.44 | 4.021 | 7.144 | 8.744 | 9.047 | 5.628 | 9.022 | 8.942 | 6.904 | 4.1 | 6.753 | 6.147 | 5.147 | 6.242 | 6.349 | 7.169 | 6.448 | 6.279 | 6.279 | 6.887 | 6.887 | 4.613 | 4.613 | 6.727 | 4.374 | 4.446 | 3.473 | 4.902 |
Net Income
| 26.561 | 31.375 | 28.664 | 11.233 | 21.517 | 26.469 | 26.888 | 16.647 | 27.177 | 27.001 | 20.604 | 13.665 | 20.197 | 18.072 | 16.102 | 18.467 | 20.674 | 21.279 | 18.675 | 16.48 | 16.48 | 21.087 | 21.087 | 16.368 | 16.368 | 17.091 | 12.336 | 12.095 | 11.641 | 12.846 |
Net Income Ratio
| 0.202 | 0.244 | 0.22 | 0.1 | 0.173 | 0.218 | 0.205 | 0.137 | 0.215 | 0.207 | 0.178 | 0.112 | 0.175 | 0.178 | 0.17 | 0.165 | 0.156 | 0.182 | 0.156 | 0.147 | 0.147 | 0.163 | 0.163 | 0.139 | 0.139 | 0.144 | 0.11 | 0.11 | 0.105 | 0.088 |
EPS
| 0.14 | 0.16 | 0.19 | 0.075 | 0.14 | 0.18 | 0.18 | 0.11 | 0.19 | 0.18 | 0.18 | 0.07 | 0.1 | 0.12 | 0.14 | 0.17 | 0.18 | 0.19 | 0.17 | 0.15 | 0.15 | 0.19 | 0.19 | 0.098 | 0.098 | 0.3 | 0.22 | 0.22 | 0.21 | 0.23 |
EPS Diluted
| 0.14 | 0.16 | 0.19 | 0.075 | 0.14 | 0.18 | 0.18 | 0.11 | 0.19 | 0.18 | 0.18 | 0.07 | 0.1 | 0.12 | 0.14 | 0.17 | 0.18 | 0.19 | 0.17 | 0.15 | 0.15 | 0.19 | 0.19 | 0.098 | 0.098 | 0.3 | 0.22 | 0.22 | 0.21 | 0.23 |
EBITDA
| 36.444 | 38.284 | 32.198 | 16.971 | 22.21 | 32.168 | 37.677 | 17.505 | 29.553 | 37.726 | 21.758 | 19.553 | 24.159 | 23.016 | 20.184 | 23.701 | 25.859 | 25.049 | 27.167 | 21.527 | 21.527 | 26.924 | 26.924 | 21.418 | 21.418 | 23.626 | 17.873 | 16.704 | 17.077 | 21.291 |
EBITDA Ratio
| 0.277 | 0.297 | 0.241 | 0.09 | 0.179 | 0.265 | 0.184 | 0.198 | 0.194 | 0.232 | 0.158 | 0.105 | 0.21 | 0.192 | 0.213 | 0.161 | 0.217 | 0.202 | 0.169 | 0.192 | 0.192 | 0.208 | 0.208 | 0.182 | 0.182 | 0.198 | 0.159 | 0.152 | 0.154 | 0.146 |