Shougang Fushan Resources Group Limited
HKEX:0639.HK
2.73 (HKD) • At close November 13, 2024
Overview | Financials
Numbers are in millions (except for per share data and ratios) HKD.
2024 Q2 | 2023 Q4 | 2023 Q2 | 2022 Q4 | 2022 Q2 | 2021 Q4 | 2021 Q2 | 2020 Q4 | 2020 Q2 | 2019 Q4 | 2019 Q2 | 2018 Q4 | 2018 Q2 | 2017 Q4 | 2017 Q2 | 2016 Q4 | 2016 Q2 | 2015 Q4 | 2015 Q2 | 2014 Q4 | 2014 Q2 | 2013 Q4 | 2013 Q2 | 2012 Q4 | 2012 Q3 | 2012 Q2 | 2012 Q1 | 2011 Q4 | 2011 Q3 | 2011 Q2 | 2011 Q1 | 2010 Q4 | 2010 Q3 | 2010 Q2 | 2010 Q1 | 2009 Q4 | 2009 Q3 | 2009 Q2 | 2009 Q1 | 2008 Q4 | 2008 Q3 | 2008 Q2 | 2008 Q1 | 2007 Q4 | 2007 Q3 | 2007 Q2 | 2007 Q1 | 2006 Q4 | 2006 Q3 | 2006 Q2 | 2006 Q1 | 2005 Q4 | 2005 Q3 | 2005 Q2 | 2005 Q1 | 2004 Q4 | |
---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
Revenue
| 2,497.844 | 2,448.763 | 3,442.305 | 3,551.736 | 4,662.983 | 4,631.625 | 2,444.193 | 2,177.224 | 1,819.727 | 1,909.368 | 1,959.94 | 1,708.008 | 1,978.168 | 1,554.179 | 1,917.743 | 1,131.92 | 677.965 | 904.017 | 1,092.612 | 1,552.402 | 1,702.459 | 1,946.253 | 2,321.979 | 1,067.058 | 1,412.648 | 1,412.648 | 1,412.648 | 1,412.648 | 1,784.661 | 1,784.661 | 1,784.661 | 1,784.661 | 1,385.821 | 1,385.821 | 1,385.821 | 1,385.821 | 1,117.533 | 1,117.533 | 1,117.533 | 1,117.533 | 474.144 | 474.144 | 474.144 | 474.144 | 3.764 | 3.764 | 3.764 | 3.764 | 2.634 | 2.634 | 2.634 | 2.634 | 2.558 | 2.558 | 2.558 | 2.558 |
Cost of Revenue
| 1,091.614 | 1,215.386 | 1,209.654 | 1,296.383 | 1,693.653 | 1,491.607 | 1,262.836 | 1,332.864 | 871.294 | 985.141 | 895.424 | 861.234 | 924.4 | 834.798 | 761.72 | 652.451 | 550.391 | 689.611 | 818.83 | 995.926 | 954.782 | 1,057.892 | 1,037.324 | 523.804 | 516.197 | 516.197 | 516.197 | 516.197 | 527.427 | 527.427 | 527.427 | 527.427 | 362.94 | 362.94 | 362.94 | 362.94 | 360.308 | 360.308 | 360.308 | 360.308 | 164.911 | 164.911 | 164.911 | 164.911 | 3.302 | 3.302 | 3.302 | 3.302 | 2.15 | 2.15 | 2.15 | 2.15 | 2.312 | 2.312 | 2.312 | 2.312 |
Gross Profit
| 1,406.23 | 1,233.377 | 2,232.651 | 2,255.353 | 2,969.33 | 3,140.018 | 1,181.357 | 844.36 | 948.433 | 924.227 | 1,064.516 | 846.774 | 1,053.768 | 719.381 | 1,156.023 | 479.469 | 127.574 | 214.406 | 273.782 | 556.476 | 747.677 | 888.361 | 1,284.655 | 543.254 | 896.451 | 896.451 | 896.451 | 896.451 | 1,257.234 | 1,257.234 | 1,257.234 | 1,257.234 | 1,022.881 | 1,022.881 | 1,022.881 | 1,022.881 | 757.225 | 757.225 | 757.225 | 757.225 | 309.233 | 309.233 | 309.233 | 309.233 | 0.463 | 0.463 | 0.463 | 0.463 | 0.484 | 0.484 | 0.484 | 0.484 | 0.247 | 0.247 | 0.247 | 0.247 |
Gross Profit Ratio
| 0.563 | 0.504 | 0.649 | 0.635 | 0.637 | 0.678 | 0.483 | 0.388 | 0.521 | 0.484 | 0.543 | 0.496 | 0.533 | 0.463 | 0.603 | 0.424 | 0.188 | 0.237 | 0.251 | 0.358 | 0.439 | 0.456 | 0.553 | 0.509 | 0.635 | 0.635 | 0.635 | 0.635 | 0.704 | 0.704 | 0.704 | 0.704 | 0.738 | 0.738 | 0.738 | 0.738 | 0.678 | 0.678 | 0.678 | 0.678 | 0.652 | 0.652 | 0.652 | 0.652 | 0.123 | 0.123 | 0.123 | 0.123 | 0.184 | 0.184 | 0.184 | 0.184 | 0.096 | 0.096 | 0.096 | 0.096 |
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 | 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 |
General & Administrative Expenses
| 96.309 | 108.499 | 90.717 | 117.383 | 88.544 | 112.874 | 93.073 | 98.856 | 81.1 | 100.092 | 80.418 | 123.46 | 80.113 | 124.25 | 76.369 | 116.78 | 86.975 | 230.975 | 110.767 | 102.836 | 208.028 | 165.625 | 153.596 | 79.805 | 92.543 | 92.543 | 92.543 | 92.543 | 151.462 | 151.462 | 151.462 | 151.462 | 155.134 | 155.134 | 155.134 | 155.134 | 100.003 | 100.003 | 100.003 | 100.003 | 35.218 | 35.218 | 35.218 | 35.218 | 10.524 | 10.524 | 10.524 | 10.524 | 8.821 | 8.821 | 8.821 | 8.821 | 4.213 | 4.213 | 4.213 | 4.213 |
Selling & Marketing Expenses
| 57.685 | 82.871 | 131.691 | 180.65 | 167.862 | 123.263 | 146.478 | 179.553 | 137.033 | 126.072 | 123.979 | 102.236 | 106.385 | 97.462 | 109.176 | 81.76 | 85.652 | 88.244 | 113.663 | 198.317 | 102.614 | 79.702 | 62.305 | 35.502 | 67.51 | 67.51 | 67.51 | 67.51 | 159.055 | 159.055 | 159.055 | 159.055 | 95.255 | 95.255 | 95.255 | 95.255 | 57.638 | 57.638 | 57.638 | 57.638 | 14.94 | 14.94 | 14.94 | 14.94 | 0.582 | 0.582 | 0.582 | 0.582 | 0.685 | 0.685 | 0.685 | 0.685 | 0.561 | 0.561 | 0.561 | 0.561 |
SG&A
| 153.994 | 193.45 | 222.408 | 299.918 | 256.406 | 238.093 | 146.551 | 257.867 | 137.133 | 227.945 | 204.397 | 227.474 | 186.498 | 223.127 | 185.545 | 198.54 | 172.627 | 319.219 | 224.43 | 301.153 | 310.642 | 245.327 | 215.901 | 115.307 | 160.053 | 160.053 | 160.053 | 160.053 | 310.517 | 310.517 | 310.517 | 310.517 | 250.389 | 250.389 | 250.389 | 250.389 | 157.641 | 157.641 | 157.641 | 157.641 | 50.158 | 50.158 | 50.158 | 50.158 | 11.105 | 11.105 | 11.105 | 11.105 | 9.505 | 9.505 | 9.505 | 9.505 | 4.774 | 4.774 | 4.774 | 4.774 |
Other Expenses
| 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 20.547 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 43.294 | 45.966 | 45.966 | 51.514 | 51.514 | 51.514 | 51.514 | -40.305 | -40.305 | -40.305 | -40.305 | 28.345 | 28.345 | 28.345 | 28.345 | 55.857 | 55.857 | 55.857 | 55.857 | -0.923 | -0.923 | -0.923 | -0.923 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 |
Operating Expenses
| 153.994 | 193.45 | 222.408 | 299.918 | 256.406 | 238.093 | 146.551 | 257.867 | 116.586 | 227.945 | 204.397 | 252.247 | 169.655 | 188.828 | 143.189 | 211.063 | 747.836 | 1,150.716 | 303.397 | 784.245 | 868.373 | 145.414 | 353.339 | 161.273 | 211.567 | 211.567 | 211.567 | 211.567 | 270.213 | 270.213 | 270.213 | 270.213 | 278.734 | 278.734 | 278.734 | 278.734 | 213.498 | 213.498 | 213.498 | 213.498 | 49.235 | 49.235 | 49.235 | 49.235 | 11.105 | 11.105 | 11.105 | 11.105 | 9.505 | 9.505 | 9.505 | 9.505 | 4.774 | 4.774 | 4.774 | 4.774 |
Operating Income
| 1,252.236 | 1,039.927 | 2,010.243 | 1,955.435 | 2,712.924 | 2,901.925 | 1,034.806 | 586.493 | 831.847 | 696.282 | 860.119 | 618.974 | 864.586 | 482.161 | 970.368 | 188.851 | -31.15 | -196.77 | 66.622 | 299.944 | 219.238 | 670.514 | 857.41 | 417.552 | 662.267 | 662.267 | 662.267 | 662.267 | 854.664 | 854.664 | 854.664 | 854.664 | 592.891 | 592.891 | 592.891 | 592.891 | 419.834 | 419.834 | 419.834 | 419.834 | 221.371 | 221.371 | 221.371 | 221.371 | -13.867 | -13.867 | -13.867 | -13.867 | -5.49 | -5.49 | -5.49 | -5.49 | -3.455 | -3.455 | -3.455 | -3.455 |
Operating Income Ratio
| 0.501 | 0.425 | 0.584 | 0.551 | 0.582 | 0.627 | 0.423 | 0.269 | 0.457 | 0.365 | 0.439 | 0.362 | 0.437 | 0.31 | 0.506 | 0.167 | -0.046 | -0.218 | 0.061 | 0.193 | 0.129 | 0.345 | 0.369 | 0.391 | 0.469 | 0.469 | 0.469 | 0.469 | 0.479 | 0.479 | 0.479 | 0.479 | 0.428 | 0.428 | 0.428 | 0.428 | 0.376 | 0.376 | 0.376 | 0.376 | 0.467 | 0.467 | 0.467 | 0.467 | -3.684 | -3.684 | -3.684 | -3.684 | -2.084 | -2.084 | -2.084 | -2.084 | -1.35 | -1.35 | -1.35 | -1.35 |
Total Other Income Expenses Net
| 141.636 | 57.836 | 110.911 | -79.145 | 36.702 | 173.865 | 22.404 | 223.504 | -29.23 | 70.35 | 6.064 | 77.032 | 76.107 | 104.973 | 75.913 | 448.157 | -560.523 | -685.051 | -20.735 | -408.917 | -48.171 | 15.844 | 149.886 | 39.929 | 80.746 | 80.746 | 80.746 | 80.746 | 127.78 | 127.78 | 127.78 | 127.78 | 143.632 | 143.632 | 143.632 | 143.632 | 47.749 | 47.749 | 47.749 | 47.749 | 11.91 | 11.91 | 11.91 | 11.91 | -7.656 | -7.656 | -7.656 | -7.656 | -5.789 | -5.789 | -5.789 | -5.789 | -1.465 | -1.465 | -1.465 | -1.465 |
Income Before Tax
| 1,393.872 | 1,097.87 | 2,121.171 | 1,876.29 | 2,749.91 | 3,075.932 | 1,057.21 | 810.192 | 802.617 | 766.43 | 866.183 | 696.332 | 943.377 | 601.227 | 1,046.391 | 727.935 | -583.679 | -881.821 | 45.887 | -108.973 | -30.242 | 822.628 | 1,007.296 | 457.481 | 743.012 | 743.012 | 743.012 | 743.012 | 982.444 | 982.444 | 982.444 | 982.444 | 736.522 | 736.522 | 736.522 | 736.522 | 467.583 | 467.583 | 467.583 | 467.583 | 233.282 | 233.282 | 233.282 | 233.282 | -21.523 | -21.523 | -21.523 | -21.523 | -11.279 | -11.279 | -11.279 | -11.279 | -4.92 | -4.92 | -4.92 | -4.92 |
Income Before Tax Ratio
| 0.558 | 0.448 | 0.616 | 0.528 | 0.59 | 0.664 | 0.433 | 0.372 | 0.441 | 0.401 | 0.442 | 0.408 | 0.477 | 0.387 | 0.546 | 0.643 | -0.861 | -0.975 | 0.042 | -0.07 | -0.018 | 0.423 | 0.434 | 0.429 | 0.526 | 0.526 | 0.526 | 0.526 | 0.55 | 0.55 | 0.55 | 0.55 | 0.531 | 0.531 | 0.531 | 0.531 | 0.418 | 0.418 | 0.418 | 0.418 | 0.492 | 0.492 | 0.492 | 0.492 | -5.718 | -5.718 | -5.718 | -5.718 | -4.282 | -4.282 | -4.282 | -4.282 | -1.923 | -1.923 | -1.923 | -1.923 |
Income Tax Expense
| 411.33 | 315.918 | 602.061 | 504.381 | 813.357 | 788.568 | 282.76 | 207.649 | 217.682 | 250.518 | 206.156 | 215.914 | 271.867 | 163.608 | 301.426 | 169.163 | 92.563 | 138.564 | 14.105 | 90.91 | 130.807 | 226.374 | 304.311 | 132.671 | 205.452 | 205.452 | 205.452 | 205.452 | 285.287 | 285.287 | 285.287 | 285.287 | 132.281 | 132.281 | 132.281 | 132.281 | 106.963 | 106.963 | 106.963 | 106.963 | 56.625 | 56.625 | 56.625 | 56.625 | 5.621 | 5.621 | 5.621 | 5.621 | 2.257 | 2.257 | 2.257 | 2.257 | 0.051 | 0.051 | 0.051 | 0.051 |
Net Income
| 837.351 | 656.603 | 1,232.644 | 1,108.677 | 1,606.697 | 1,865.106 | 673.389 | 531.342 | 548.699 | 500.025 | 640.388 | 462.443 | 638.045 | 418.716 | 661.933 | 418.383 | -306.588 | -501.254 | 84.783 | -233.785 | -191.517 | 532.72 | 582.346 | 324.81 | 537.56 | 537.56 | 537.56 | 537.56 | 697.157 | 697.157 | 697.157 | 697.157 | 604.241 | 604.241 | 604.241 | 604.241 | 360.621 | 360.621 | 360.621 | 360.621 | 176.657 | 176.657 | 176.657 | 176.657 | -27.143 | -27.143 | -27.143 | -27.143 | -13.536 | -13.536 | -13.536 | -13.536 | -4.97 | -4.97 | -4.97 | -4.97 |
Net Income Ratio
| 0.335 | 0.268 | 0.358 | 0.312 | 0.345 | 0.403 | 0.276 | 0.244 | 0.302 | 0.262 | 0.327 | 0.271 | 0.323 | 0.269 | 0.345 | 0.37 | -0.452 | -0.554 | 0.078 | -0.151 | -0.112 | 0.274 | 0.251 | 0.304 | 0.381 | 0.381 | 0.381 | 0.381 | 0.391 | 0.391 | 0.391 | 0.391 | 0.436 | 0.436 | 0.436 | 0.436 | 0.323 | 0.323 | 0.323 | 0.323 | 0.373 | 0.373 | 0.373 | 0.373 | -7.211 | -7.211 | -7.211 | -7.211 | -5.139 | -5.139 | -5.139 | -5.139 | -1.943 | -1.943 | -1.943 | -1.943 |
EPS
| 0.17 | 0.13 | 0.24 | 0.22 | 0.32 | 0.37 | 0.13 | 0.1 | 0.1 | 0.094 | 0.12 | 0.087 | 0.12 | 0.079 | 0.12 | 0.079 | -0.058 | -0.095 | 0.016 | -0.044 | -0.036 | 0.1 | 0.11 | 0.061 | 0.1 | 0.1 | 0.1 | 0.1 | 0.13 | 0.13 | 0.13 | 0.13 | 0.11 | 0.11 | 0.11 | 0.11 | 0.074 | 0.074 | 0.074 | 0.074 | 0.052 | 0.052 | 0.052 | 0.052 | -0.012 | -0.012 | -0.012 | -0.012 | -0.007 | -0.007 | -0.007 | -0.007 | -0.002 | -0.002 | -0.002 | -0.002 |
EPS Diluted
| 0.17 | 0.13 | 0.24 | 0.22 | 0.32 | 0.37 | 0.13 | 0.1 | 0.1 | 0.094 | 0.12 | 0.087 | 0.12 | 0.079 | 0.12 | 0.079 | -0.058 | -0.095 | 0.016 | -0.044 | -0.036 | 0.1 | 0.11 | 0.061 | 0.1 | 0.1 | 0.1 | 0.1 | 0.13 | 0.13 | 0.13 | 0.13 | 0.11 | 0.11 | 0.11 | 0.11 | 0.074 | 0.074 | 0.074 | 0.074 | 0.052 | 0.052 | 0.052 | 0.052 | -0.012 | -0.012 | -0.012 | -0.012 | -0.007 | -0.007 | -0.007 | -0.007 | -0.002 | -0.002 | -0.002 | -0.002 |
EBITDA
| 1,514.115 | 1,550.486 | 2,372.56 | 2,146.776 | 3,266.054 | 3,339.089 | 1,394.582 | 1,150.289 | 1,026.425 | 1,001.103 | 1,080.191 | 791.954 | 1,077.656 | 672.014 | 1,156.584 | 360.326 | 155.143 | 9.227 | 298.561 | 576.15 | 472.089 | 939.731 | 1,152.402 | 558.995 | 794.483 | 794.483 | 794.483 | 794.483 | 990.67 | 990.67 | 990.67 | 990.67 | 709.238 | 709.238 | 709.238 | 709.238 | 528.459 | 528.459 | 528.459 | 528.459 | 261.758 | 261.758 | 261.758 | 261.758 | -13.178 | -13.178 | -13.178 | -13.178 | -4.829 | -4.829 | -4.829 | -4.829 | -2.808 | -2.808 | -2.808 | -2.808 |
EBITDA Ratio
| 0.606 | 0.609 | 0.657 | 0.627 | 0.692 | 0.683 | 0.561 | 0.425 | 0.58 | 0.487 | 0.546 | 0.464 | 0.545 | 0.432 | 0.603 | 0.318 | 0.229 | 0.01 | 0.273 | 0.371 | 0.277 | 0.483 | 0.496 | 0.524 | 0.562 | 0.562 | 0.562 | 0.562 | 0.555 | 0.555 | 0.555 | 0.555 | 0.512 | 0.512 | 0.512 | 0.512 | 0.473 | 0.473 | 0.473 | 0.473 | 0.552 | 0.552 | 0.552 | 0.552 | -3.501 | -3.501 | -3.501 | -3.501 | -1.834 | -1.834 | -1.834 | -1.834 | -1.098 | -1.098 | -1.098 | -1.098 |