China XLX Fertiliser Ltd.
HKEX:1866.HK
4 (HKD) • At close November 14, 2024
Overview | Financials
Numbers are in millions (except for per share data and ratios) HKD.
2023 | 2022 | 2021 | 2020 | 2019 | 2018 | 2017 | 2016 | 2015 | 2014 | 2013 | 2012 | 2011 | 2010 | 2009 | 2008 | 2007 | 2006 | |
---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
Revenue
| 23,475.338 | 23,071.897 | 16,815.321 | 10,444.722 | 8,928.255 | 9,194.676 | 7,561.547 | 5,710.698 | 5,788.181 | 5,081.748 | 3,968.946 | 3,945.584 | 3,688.233 | 2,851.403 | 2,329.607 | 2,084.943 | 1,541.422 | 890.175 |
Cost of Revenue
| 19,300.697 | 18,723.015 | 12,426.464 | 8,230.163 | 6,987.218 | 6,955.245 | 5,974.597 | 4,687.09 | 4,464.611 | 4,182.984 | 3,221.247 | 3,225.942 | 3,181.86 | 2,487.342 | 2,014.212 | 1,597.073 | 1,125.001 | 678.607 |
Gross Profit
| 4,174.641 | 4,348.882 | 4,388.857 | 2,214.559 | 1,941.037 | 2,239.431 | 1,586.95 | 1,023.608 | 1,323.57 | 898.764 | 747.699 | 719.642 | 506.373 | 364.061 | 315.395 | 487.87 | 416.421 | 211.568 |
Gross Profit Ratio
| 0.178 | 0.188 | 0.261 | 0.212 | 0.217 | 0.244 | 0.21 | 0.179 | 0.229 | 0.177 | 0.188 | 0.182 | 0.137 | 0.128 | 0.135 | 0.234 | 0.27 | 0.238 |
Reseach & Development Expenses
| 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 |
General & Administrative Expenses
| 1,299.158 | 1,071.615 | 934.618 | 624.26 | 661.442 | 496.623 | 415.467 | 318.612 | 317.496 | 242.789 | 275.984 | 202.493 | 136.059 | 104.15 | 110.536 | 97.885 | 76.635 | 41.487 |
Selling & Marketing Expenses
| 618.274 | 529.379 | 762.708 | 620.599 | 515.827 | 508.048 | 482.909 | 435.334 | 347.186 | 197.946 | 82.242 | 69.462 | 70.5 | 38.686 | 16.902 | 20.722 | 20.166 | 9.712 |
SG&A
| 1,926.16 | 1,600.994 | 1,697.326 | 1,244.859 | 1,177.269 | 1,004.671 | 898.376 | 753.946 | 664.682 | 440.735 | 358.226 | 271.955 | 206.559 | 142.836 | 127.438 | 118.607 | 96.801 | 51.199 |
Other Expenses
| 0 | -110.214 | -89.987 | -74.809 | -60.169 | -211.124 | 0 | -30.405 | 1.932 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 |
Operating Expenses
| 1,702.594 | 1,490.78 | 1,607.339 | 1,170.05 | 1,117.1 | 988.379 | 831.757 | 702.453 | 644.715 | 399.12 | 355.042 | 265.262 | 202.598 | 134.633 | 127.364 | 115.538 | 54.975 | 19.381 |
Operating Income
| 2,248.481 | 2,852.339 | 2,772.992 | 1,013.007 | 884.231 | 1,251.052 | 767.352 | 306.455 | 706.406 | 514.301 | 403.369 | 454.38 | 303.775 | 229.428 | 188.031 | 376.559 | 361.446 | 192.187 |
Operating Income Ratio
| 0.096 | 0.124 | 0.165 | 0.097 | 0.099 | 0.136 | 0.101 | 0.054 | 0.122 | 0.101 | 0.102 | 0.115 | 0.082 | 0.08 | 0.081 | 0.181 | 0.234 | 0.216 |
Total Other Income Expenses Net
| -308.736 | -530.258 | -495.573 | -331.259 | -358.611 | -507.782 | -229.161 | -266.366 | -228.19 | -228.996 | -93.44 | -82.359 | -78.93 | -53.447 | -36.522 | -26.791 | -28.127 | -39.77 |
Income Before Tax
| 1,939.745 | 2,180.657 | 2,175.602 | 631.074 | 525.62 | 777.147 | 484.717 | 40.089 | 478.216 | 285.305 | 311.623 | 372.021 | 224.845 | 175.981 | 151.509 | 349.768 | 333.319 | 152.417 |
Income Before Tax Ratio
| 0.083 | 0.095 | 0.129 | 0.06 | 0.059 | 0.085 | 0.064 | 0.007 | 0.083 | 0.056 | 0.079 | 0.094 | 0.061 | 0.062 | 0.065 | 0.168 | 0.216 | 0.171 |
Income Tax Expense
| 302.451 | 372.482 | 406.232 | 106.926 | 111.557 | 121.833 | 61.185 | 11.054 | 69.945 | 48.579 | 52.23 | 61.02 | 44.337 | 31.41 | 32.285 | 3.369 | 16.142 | 23.333 |
Net Income
| 1,186.882 | 1,808.175 | 1,769.37 | 524.148 | 316.495 | 624.932 | 397.778 | 30.12 | 408.78 | 240.796 | 264.052 | 311.121 | 180.508 | 144.571 | 119.224 | 346.399 | 317.177 | 129.084 |
Net Income Ratio
| 0.051 | 0.078 | 0.105 | 0.05 | 0.035 | 0.068 | 0.053 | 0.005 | 0.071 | 0.047 | 0.067 | 0.079 | 0.049 | 0.051 | 0.051 | 0.166 | 0.206 | 0.145 |
EPS
| 0.97 | 1.5 | 1.51 | 0.45 | 0.27 | 0.53 | 0.34 | 0.026 | 0.35 | 0.2 | 0.22 | 0.26 | 0.18 | 0.14 | 0.12 | 0.33 | 0.51 | 0.21 |
EPS Diluted
| 0.97 | 1.5 | 1.51 | 0.45 | 0.27 | 0.53 | 0.34 | 0.026 | 0.35 | 0.2 | 0.22 | 0.26 | 0.18 | 0.14 | 0.12 | 0.33 | 0.51 | 0.21 |
EBITDA
| 3,747.602 | 4,273.203 | 3,829.471 | 1,818.283 | 1,630.001 | 1,755.514 | 1,378.751 | 794.432 | 1,095.19 | 782.19 | 570.787 | 634.814 | 477.684 | 396.56 | 312.458 | 456.412 | 395.582 | 238.771 |
EBITDA Ratio
| 0.173 | 0.185 | 0.228 | 0.172 | 0.181 | 0.185 | 0.182 | 0.146 | 0.189 | 0.165 | 0.148 | 0.161 | 0.13 | 0.139 | 0.134 | 0.219 | 0.263 | 0.268 |