First Capital Securities Co., Ltd.
SZSE:002797.SZ
5.84 (CNY) • At close October 26, 2023
Overview | Financials
Numbers are in millions (except for per share data and ratios) CNY.
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 | 2018 Q1 | 2017 Q4 | 2017 Q3 | 2017 Q2 | 2017 Q1 | 2016 Q4 | 2016 Q3 | 2016 Q2 | 2016 Q1 | 2015 Q4 | 2015 Q3 | 2015 Q2 | 2015 Q1 | 2014 Q4 | 2014 Q3 | 2014 Q2 | 2014 Q1 | 2013 Q4 | 2013 Q3 | 2013 Q2 | 2013 Q1 | 2012 Q4 | |
---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
Revenue
| 992.065 | 722.874 | 613.559 | 434.266 | 713.67 | 644.022 | 631.773 | 528.111 | 743.39 | 476.895 | 771.429 | 901.813 | 1,069.671 | 257.427 | 1,021.292 | 591.818 | 621.414 | 683.673 | 795.418 | 554.333 | 321.498 | 774.043 | 499.221 | 468.387 | 271.145 | 410.299 | 550.11 | 465.767 | 466.885 | 344.173 | 559.523 | 586.945 | 424.473 | 368.786 | 881.94 | 440.955 | 890.198 | 543.609 | 582.467 | 582.467 | 346.98 | 346.98 | 248.47 | 248.47 | 267.71 | 267.71 | 337.26 |
Cost of Revenue
| 188.459 | 139.386 | 238.799 | 169.332 | 205.189 | 212.323 | 189.526 | 237.978 | 207.789 | 220.13 | 139.563 | 262.822 | 197.525 | 206.576 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 |
Gross Profit
| 803.607 | 583.488 | 374.759 | 264.934 | 508.481 | 431.699 | 442.247 | 290.133 | 535.601 | 256.765 | 631.867 | 638.991 | 872.146 | 50.851 | 1,021.292 | 591.818 | 621.414 | 683.673 | 795.418 | 554.333 | 321.498 | 774.043 | 499.221 | 468.387 | 271.145 | 410.299 | 550.11 | 465.767 | 466.885 | 344.173 | 559.523 | 586.945 | 424.473 | 368.786 | 881.94 | 440.955 | 890.198 | 543.609 | 582.467 | 582.467 | 346.98 | 346.98 | 248.47 | 248.47 | 267.71 | 267.71 | 337.26 |
Gross Profit Ratio
| 0.81 | 0.807 | 0.611 | 0.61 | 0.712 | 0.67 | 0.7 | 0.549 | 0.72 | 0.538 | 0.819 | 0.709 | 0.815 | 0.198 | 1 | 1 | 1 | 1 | 1 | 1 | 1 | 1 | 1 | 1 | 1 | 1 | 1 | 1 | 1 | 1 | 1 | 1 | 1 | 1 | 1 | 1 | 1 | 1 | 1 | 1 | 1 | 1 | 1 | 1 | 1 | 1 | 1 |
Reseach & Development Expenses
| 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 2.766 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 |
General & Administrative Expenses
| 547.046 | 488.083 | 627.32 | 471.545 | 494.037 | 490.718 | 581.044 | 559.463 | 507.941 | 437.607 | 671.313 | 560.215 | 590.556 | 341.931 | 666.42 | 442.471 | 385.786 | 372.11 | 496.472 | 374.063 | 297.357 | 382.647 | 434.839 | 357.685 | 332.21 | 330.228 | 406.299 | 352.054 | 331.999 | 282.632 | 417.813 | 339.209 | 254.872 | 192.355 | 481.557 | 301.263 | 365.713 | 238.577 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 |
Selling & Marketing Expenses
| 2.465 | 0 | 111.987 | 55.077 | 55.077 | 0 | 112.377 | 48.291 | 48.291 | 0 | 123.067 | 50.954 | 50.954 | 0 | 111.302 | 50.687 | 50.687 | 0 | 86.135 | 0 | 44.537 | 0 | 71.473 | 0 | 0 | 0 | 76.771 | 0 | 33.95 | 0 | 82.404 | 0 | 44.51 | 0 | 7.089 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 |
SG&A
| 547.046 | 488.083 | 627.32 | 471.545 | 494.037 | 490.718 | 581.044 | 559.463 | 507.941 | 437.607 | 671.313 | 560.215 | 590.556 | 341.931 | 666.42 | 442.471 | 385.786 | 372.11 | 496.472 | 374.063 | 297.357 | 382.647 | 434.839 | 357.685 | 332.21 | 330.228 | 406.299 | 352.054 | 331.999 | 282.632 | 417.813 | 339.209 | 254.872 | 192.355 | 481.557 | 301.263 | 365.713 | 238.577 | 14.797 | 14.797 | 14.914 | 14.914 | 36.113 | 31.166 | 0 | 0 | 0 |
Other Expenses
| -1.994 | -442.689 | -473.954 | 0.568 | 1.022 | 8.407 | 6.503 | 9.232 | 8.524 | 8.317 | -9.105 | 0.044 | 2.634 | 1.179 | 40.623 | 2.331 | 1.029 | 4.385 | 1.821 | 0.739 | 1.363 | 1.249 | -1.235 | 0.698 | 3.906 | 12.528 | -0.256 | 4.123 | 1.903 | 1.494 | 6.649 | 4.949 | 3.253 | 0.146 | 1.9 | 0.419 | -3.17 | 8.431 | 0 | 0 | 0 | 0 | 10.774 | 41.769 | 75.231 | 35 | 0 |
Operating Expenses
| 556.214 | 442.689 | 473.954 | 479.197 | 503.046 | 499.125 | 587.547 | 568.694 | 516.465 | 445.924 | 679.263 | 570.962 | 598.545 | 350.22 | 675.679 | 450.891 | 393.384 | 380.477 | 505.422 | 381.517 | 304.706 | 390.274 | 441.56 | 364.81 | 339.144 | 337.984 | 414.266 | 357.891 | 337.963 | 287.732 | 423.561 | 346.111 | 263.915 | 228.958 | 533.999 | 345.08 | 427.663 | 278.68 | 362.82 | 362.82 | 235.849 | 235.849 | 10.774 | 41.769 | 75.231 | 35 | 253.456 |
Operating Income
| 262.132 | 140.799 | -99.194 | -19.433 | 212.812 | 279.694 | 171.631 | 206.315 | 361.469 | 240.898 | 228.427 | 561.468 | 597.455 | 151.281 | 469.076 | 317.387 | 363.685 | 453.12 | 375.175 | 339.654 | 33.221 | 532.857 | 121.169 | 224.915 | -13.329 | 86.513 | 146.445 | 139.389 | 154.504 | 84.193 | 171.718 | 258.515 | 173.871 | 140.639 | 334.216 | 96.329 | 554.127 | 287.438 | 217.801 | 217.801 | 111.916 | 111.916 | 10.774 | 41.769 | 75.231 | 35 | 80.762 |
Operating Income Ratio
| 0.264 | 0.195 | -0.162 | -0.045 | 0.298 | 0.434 | 0.272 | 0.391 | 0.486 | 0.505 | 0.296 | 0.623 | 0.559 | 0.588 | 0.459 | 0.536 | 0.585 | 0.663 | 0.472 | 0.613 | 0.103 | 0.688 | 0.243 | 0.48 | -0.049 | 0.211 | 0.266 | 0.299 | 0.331 | 0.245 | 0.307 | 0.44 | 0.41 | 0.381 | 0.379 | 0.218 | 0.622 | 0.529 | 0.374 | 0.374 | 0.323 | 0.323 | 0.043 | 0.168 | 0.281 | 0.131 | 0.239 |
Total Other Income Expenses Net
| 1.668 | 5.361 | -2.756 | 7.399 | 34.363 | -88.773 | -95.94 | -172.682 | -84.92 | -162.95 | -93.972 | -187.996 | -131.805 | -152.142 | -133.275 | -144.04 | -126.615 | -153.669 | -142.939 | -163.078 | -149.059 | -133.233 | -163.136 | -159.403 | 0.257 | 7.011 | 1.208 | 0.168 | 9.217 | -1.928 | -16.387 | 24.732 | 12.669 | 6.899 | 21.296 | 1.778 | 1.136 | -1.136 | 1.846 | 1.846 | -0.786 | -0.786 | 4.126 | 4.126 | 0.518 | 0.518 | 3.042 |
Income Before Tax
| 263.8 | 146.16 | -101.95 | -12.035 | 247.176 | 190.921 | 75.691 | 33.634 | 276.549 | 77.948 | 134.455 | 373.471 | 465.65 | -0.861 | 335.801 | 173.347 | 237.071 | 299.451 | 232.236 | 176.575 | -115.839 | 399.623 | -41.967 | 65.512 | -13.073 | 93.524 | 147.653 | 139.557 | 163.721 | 82.265 | 155.33 | 283.247 | 186.54 | 147.538 | 355.512 | 98.107 | 555.264 | 286.301 | 219.647 | 219.647 | 111.131 | 111.131 | 47.273 | 47.273 | 52.967 | 52.967 | 83.804 |
Income Before Tax Ratio
| 0.266 | 0.202 | -0.166 | -0.028 | 0.346 | 0.296 | 0.12 | 0.064 | 0.372 | 0.163 | 0.174 | 0.414 | 0.435 | -0.003 | 0.329 | 0.293 | 0.382 | 0.438 | 0.292 | 0.319 | -0.36 | 0.516 | -0.084 | 0.14 | -0.048 | 0.228 | 0.268 | 0.3 | 0.351 | 0.239 | 0.278 | 0.483 | 0.439 | 0.4 | 0.403 | 0.222 | 0.624 | 0.527 | 0.377 | 0.377 | 0.32 | 0.32 | 0.19 | 0.19 | 0.198 | 0.198 | 0.248 |
Income Tax Expense
| 10.625 | 21.139 | -47.138 | -31.455 | 37.698 | 17.481 | -1.819 | -22.712 | 28.379 | -4.992 | 2.856 | 70.877 | 103.108 | -27.956 | 52.032 | 24.423 | 33.304 | 56.838 | 45.436 | 30.893 | -47.076 | 80.22 | -41.405 | 12.796 | -16.526 | 17.517 | 22.464 | 29.739 | 33.899 | 15.578 | 34.26 | 64.867 | 43.087 | 40.748 | 66.211 | 28.99 | 109.378 | 68.989 | 46.949 | 46.949 | 25.028 | 25.028 | -10.774 | -41.769 | -75.231 | -35 | 15.647 |
Net Income
| 256.73 | 143.197 | 2.636 | 12.021 | 175.114 | 140.884 | 60.306 | 53.287 | 215.324 | 71.893 | 120.234 | 273.358 | 337.939 | 13.779 | 252.846 | 137.727 | 187.481 | 234.634 | 166.704 | 137.408 | -76.631 | 285.578 | -0.999 | 53.16 | 3.197 | 68.996 | 123.981 | 109.65 | 120.605 | 68.615 | 137.457 | 193.648 | 130.785 | 99.891 | 268.004 | 67.339 | 444.749 | 218.449 | 169.834 | 169.834 | 84.25 | 84.25 | 10.774 | 41.769 | 75.231 | 35 | 55.084 |
Net Income Ratio
| 0.259 | 0.198 | 0.004 | 0.028 | 0.245 | 0.219 | 0.095 | 0.101 | 0.29 | 0.151 | 0.156 | 0.303 | 0.316 | 0.054 | 0.248 | 0.233 | 0.302 | 0.343 | 0.21 | 0.248 | -0.238 | 0.369 | -0.002 | 0.113 | 0.012 | 0.168 | 0.225 | 0.235 | 0.258 | 0.199 | 0.246 | 0.33 | 0.308 | 0.271 | 0.304 | 0.153 | 0.5 | 0.402 | 0.292 | 0.292 | 0.243 | 0.243 | 0.043 | 0.168 | 0.281 | 0.131 | 0.163 |
EPS
| 0.061 | 0.034 | 0.001 | 0.003 | 0.042 | 0.034 | 0.014 | 0.013 | 0.051 | 0.017 | 0.031 | 0.06 | 0.074 | 0.003 | 0.055 | 0.03 | 0.056 | 0.067 | 0.049 | 0.04 | -0.023 | 0.08 | -0 | 0.02 | 0.001 | 0.02 | 0.034 | 0.031 | 0.033 | 0.02 | 0.04 | 0.06 | 0.041 | 0.031 | 0.075 | 0.019 | 0.14 | 0.069 | 0.053 | 0.053 | 0.027 | 0.027 | 0.003 | 0.013 | 0.024 | 0.011 | 0.018 |
EPS Diluted
| 0.061 | 0.034 | 0.001 | 0.003 | 0.042 | 0.034 | 0.014 | 0.013 | 0.051 | 0.017 | 0.031 | 0.06 | 0.074 | 0.003 | 0.055 | 0.03 | 0.056 | 0.067 | 0.049 | 0.04 | -0.022 | 0.08 | -0 | 0.02 | 0.001 | 0.02 | 0.034 | 0.031 | 0.033 | 0.02 | 0.04 | 0.06 | 0.041 | 0.031 | 0.075 | 0.019 | 0.14 | 0.069 | 0.054 | 0.054 | 0.027 | 0.027 | 0.003 | 0.013 | 0.024 | 0.011 | 0.018 |
EBITDA
| 323.322 | 158.975 | -34.924 | -19.433 | 212.812 | 312.25 | 188.835 | 209.374 | 394.314 | 229.851 | 217.063 | 561.468 | 597.455 | 151.281 | 469.076 | 317.387 | 363.685 | 453.12 | 375.175 | 339.654 | 33.221 | 532.857 | 121.169 | 224.915 | -13.329 | 86.513 | 146.445 | 139.389 | 154.504 | 84.193 | 171.718 | 258.515 | 173.871 | 140.639 | 334.216 | 96.329 | 554.127 | 287.438 | -1.019 | -1.019 | -2.639 | -2.639 | 10.774 | 41.769 | 75.231 | 35 | -10.032 |
EBITDA Ratio
| 0.326 | 0.22 | -0.057 | -0.045 | 0.298 | 0.485 | 0.299 | 0.396 | 0.53 | 0.482 | 0.281 | 0.623 | 0.559 | 0.588 | 0.459 | 0.536 | 0.585 | 0.663 | 0.472 | 0.613 | 0.103 | 0.688 | 0.243 | 0.48 | -0.049 | 0.211 | 0.266 | 0.299 | 0.331 | 0.245 | 0.307 | 0.44 | 0.41 | 0.381 | 0.379 | 0.218 | 0.622 | 0.529 | -0.002 | -0.002 | -0.008 | -0.008 | 0.043 | 0.168 | 0.281 | 0.131 | -0.03 |