Shandong Sanyuan Biotechnology Co.,Ltd.
SZSE:301206.SZ
27.83 (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 | 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 | |
---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
Revenue
| 138.076 | 184.159 | 191.118 | 147.555 | 115.879 | 119.037 | 116.276 | 111.542 | 106.086 | 184.679 | 272.598 | 369.96 | 518.466 | 523.401 | 263.493 | 221.237 | 210.132 | 210.2 | 141.613 | 141.802 | 141.802 | 96.578 | 96.578 | 104.507 | 103.104 | 50.474 | 34.118 | 34.034 | 34.034 | 31.292 | 19.362 | 25.484 | 25.484 | 18.621 | 18.621 | 12.095 | 12.095 | 7.944 | 7.944 |
Cost of Revenue
| 124.269 | 165.529 | 175.076 | 136.826 | 114.264 | 114.254 | 120.781 | 124.414 | 102.682 | 153.441 | 206.445 | 244.357 | 263.942 | 463.53 | 170.904 | 133.689 | 115.863 | 202.591 | 88.393 | 74.65 | 74.65 | 54.751 | 54.751 | 63.817 | 61.912 | 35.174 | 23.644 | 22.872 | 22.872 | 20.569 | 14.59 | 18.093 | 18.093 | 12.939 | 12.939 | 9.606 | 9.606 | 6.802 | 6.802 |
Gross Profit
| 13.808 | 18.63 | 16.042 | 10.728 | 1.615 | 4.783 | -4.504 | -12.872 | 3.404 | 31.238 | 66.153 | 125.603 | 254.524 | 59.871 | 92.589 | 87.548 | 94.27 | 7.608 | 53.22 | 67.152 | 67.152 | 41.827 | 41.827 | 40.69 | 41.192 | 15.3 | 10.474 | 11.162 | 11.162 | 10.723 | 4.771 | 7.391 | 7.391 | 5.682 | 5.682 | 2.489 | 2.489 | 1.142 | 1.142 |
Gross Profit Ratio
| 0.1 | 0.101 | 0.084 | 0.073 | 0.014 | 0.04 | -0.039 | -0.115 | 0.032 | 0.169 | 0.243 | 0.34 | 0.491 | 0.114 | 0.351 | 0.396 | 0.449 | 0.036 | 0.376 | 0.474 | 0.474 | 0.433 | 0.433 | 0.389 | 0.4 | 0.303 | 0.307 | 0.328 | 0.328 | 0.343 | 0.246 | 0.29 | 0.29 | 0.305 | 0.305 | 0.206 | 0.206 | 0.144 | 0.144 |
Reseach & Development Expenses
| 3.862 | 13.733 | 15.833 | 12.756 | 15.066 | 9.773 | 11.789 | 2.208 | 9.677 | 11.973 | 10.22 | 10.387 | 20.04 | 16.995 | 10.117 | 3.063 | 12.312 | 0 | 0 | 6.774 | 6.774 | 2.95 | 2.95 | 5.809 | 5.809 | 3.368 | 0 | 2.599 | 2.599 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 |
General & Administrative Expenses
| 11.447 | -1.585 | 4.941 | -8.325 | 10.133 | -1.607 | 2.391 | 3.997 | 8.954 | -0.909 | 3.062 | -7.003 | 15.19 | 2.431 | 2.292 | -24.679 | 5.508 | 0 | 0 | 3.126 | 3.126 | 0.573 | 0.573 | 1.251 | 1.273 | 0.373 | 1.682 | 0.781 | 0.781 | 0.397 | 0.416 | 0.495 | 0.495 | 1.147 | 1.147 | 1.207 | 1.207 | 0.775 | 0.775 |
Selling & Marketing Expenses
| 3.298 | 1.626 | 1.234 | 1.917 | 1.221 | 1.486 | 0.958 | 1.593 | 0.936 | 1.402 | 1.263 | 1.922 | 1.441 | 1.217 | 0.888 | 1.508 | 0.759 | 0 | 0 | 6.62 | 6.62 | 1.769 | 1.769 | 4.06 | 4.06 | 1.58 | 0.955 | 1.164 | 1.164 | 0.765 | 0.561 | 0.509 | 0.509 | 0.477 | 0.477 | 0.308 | 0.308 | 0.247 | 0.247 |
SG&A
| 14.744 | 6.211 | 6.159 | 5.892 | 11.354 | -0.121 | 3.349 | 5.573 | 9.89 | 0.494 | 4.325 | -5.082 | 16.631 | 3.716 | 2.855 | -23.17 | 6.267 | 0 | 0 | 9.818 | 9.818 | 2.301 | 2.301 | 5.416 | 5.333 | 1.206 | 2.637 | 1.945 | 1.945 | 1.162 | 0.977 | 1.004 | 1.004 | 1.624 | 1.624 | 1.515 | 1.515 | 1.022 | 1.022 |
Other Expenses
| -34.538 | 0.056 | 0.068 | -4.335 | 0.065 | 0.011 | 0.103 | -36.818 | 0.001 | -1.88 | 0.035 | 0.118 | -1.433 | 141.224 | -183.69 | 27.216 | -0.902 | 73.152 | -95.098 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 |
Operating Expenses
| -15.841 | 19.944 | 21.993 | 22.983 | 20.801 | 16.288 | 15.232 | -29.037 | 15.397 | 10.908 | 14.95 | 10.472 | 26.968 | 141.224 | -183.69 | 8.49 | 16.048 | 73.152 | -95.098 | 24.961 | 24.961 | 5.292 | 5.292 | 11.287 | 10.877 | 4.549 | 2.853 | 4.908 | 4.908 | 1.343 | 1.192 | 1.373 | 1.373 | 1.599 | 1.599 | 1.432 | 1.432 | 1.206 | 1.206 |
Operating Income
| 29.739 | -1.314 | -5.95 | -12.254 | 8.487 | 23.509 | 12.876 | 16.165 | 31.497 | 66.437 | 71.954 | 109.633 | 229.24 | 201.095 | 79.804 | 72.581 | 73.269 | 80.761 | 46.515 | 49.29 | 49.29 | 36.447 | 36.447 | 28.844 | 29.639 | 10.578 | 7.627 | 6.404 | 6.404 | 9.259 | 3.506 | 5.945 | 5.945 | 3.967 | 3.967 | 0.974 | 0.974 | 0.072 | 0.072 |
Operating Income Ratio
| 0.215 | -0.007 | -0.031 | -0.083 | 0.073 | 0.197 | 0.111 | 0.145 | 0.297 | 0.36 | 0.264 | 0.296 | 0.442 | 0.384 | 0.303 | 0.328 | 0.349 | 0.384 | 0.328 | 0.348 | 0.348 | 0.377 | 0.377 | 0.276 | 0.287 | 0.21 | 0.224 | 0.188 | 0.188 | 0.296 | 0.181 | 0.233 | 0.233 | 0.213 | 0.213 | 0.08 | 0.08 | 0.009 | 0.009 |
Total Other Income Expenses Net
| 0.126 | 31.751 | 31.392 | 28.916 | 0.513 | 0.011 | 0.552 | -0.253 | 0.001 | -1.88 | 0.035 | 0.118 | 0 | 0.003 | 0.004 | -1.785 | -0.902 | 0.007 | -0.3 | -0.514 | -0.514 | 0.004 | 0.004 | -0.051 | -0.051 | -0 | 0 | 0.053 | 0.053 | -0.024 | 0.025 | 0.04 | 0.04 | 0.196 | 0.196 | 0.027 | 0.027 | 0.015 | 0.015 |
Income Before Tax
| 29.865 | 30.559 | 25.507 | 16.695 | 8.551 | 23.52 | 12.979 | 15.911 | 31.498 | 64.557 | 71.989 | 109.751 | 229.241 | 201.098 | 79.807 | 70.796 | 72.366 | 80.767 | 46.215 | 42.536 | 42.536 | 36.535 | 36.535 | 29.806 | 30.315 | 10.751 | 7.621 | 6.255 | 6.255 | 9.38 | 3.58 | 6.078 | 6.078 | 4.084 | 4.084 | 1.082 | 1.082 | -0.063 | -0.063 |
Income Before Tax Ratio
| 0.216 | 0.166 | 0.133 | 0.113 | 0.074 | 0.198 | 0.112 | 0.143 | 0.297 | 0.35 | 0.264 | 0.297 | 0.442 | 0.384 | 0.303 | 0.32 | 0.344 | 0.384 | 0.326 | 0.3 | 0.3 | 0.378 | 0.378 | 0.285 | 0.294 | 0.213 | 0.223 | 0.184 | 0.184 | 0.3 | 0.185 | 0.239 | 0.239 | 0.219 | 0.219 | 0.089 | 0.089 | -0.008 | -0.008 |
Income Tax Expense
| 0.772 | 2.77 | 1.195 | -0.54 | 0.195 | -1.989 | 5.171 | 3.381 | -0.479 | 8.144 | 9.223 | 15.018 | 31.448 | 27.673 | 10.342 | 10.402 | 9.802 | 10.988 | 6.38 | 5.763 | 5.763 | 5.154 | 5.154 | 4.115 | 4.115 | 1.034 | 1.142 | 0.941 | 0.941 | 1.407 | 0.537 | 0.902 | 0.902 | 0.035 | 0.035 | 0 | 0 | 0 | 0 |
Net Income
| 29.093 | 27.666 | 24.248 | 17.202 | 8.356 | 25.509 | 7.808 | 12.531 | 31.976 | 56.414 | 62.766 | 94.732 | 197.793 | 173.425 | 69.465 | 60.394 | 62.565 | 69.779 | 39.835 | 36.773 | 36.773 | 31.38 | 31.38 | 25.691 | 26.2 | 9.718 | 6.479 | 5.314 | 5.314 | 7.973 | 3.043 | 5.177 | 5.177 | 4.049 | 4.049 | 1.082 | 1.082 | -0.063 | -0.063 |
Net Income Ratio
| 0.211 | 0.15 | 0.127 | 0.117 | 0.072 | 0.214 | 0.067 | 0.112 | 0.301 | 0.305 | 0.23 | 0.256 | 0.381 | 0.331 | 0.264 | 0.273 | 0.298 | 0.332 | 0.281 | 0.259 | 0.259 | 0.325 | 0.325 | 0.246 | 0.254 | 0.193 | 0.19 | 0.156 | 0.156 | 0.255 | 0.157 | 0.203 | 0.203 | 0.217 | 0.217 | 0.089 | 0.089 | -0.008 | -0.008 |
EPS
| 0.14 | 0.14 | 0.12 | 0.085 | 0.041 | 0.13 | 0.039 | 0.062 | 0.16 | 0.28 | 0.51 | 0.47 | 0.98 | 1.14 | 0.46 | 0.61 | 0.61 | 0 | 0.26 | 0.27 | 0.27 | 0.52 | 0.52 | 0.17 | 0.18 | 0.27 | 0.065 | 0.05 | 0.05 | 0.098 | 0.04 | 0.088 | 0.088 | 0.068 | 0.068 | 0.012 | 0.012 | -0.002 | -0.002 |
EPS Diluted
| 0.14 | 0.14 | 0.12 | 0.085 | 0.041 | 0.13 | 0.039 | 0.062 | 0.16 | 0.28 | 0.51 | 0.47 | 0.98 | 1.14 | 0.46 | 0.61 | 0.61 | 0 | 0.26 | 0.24 | 0.27 | 0.52 | 0.52 | 0.18 | 0.18 | -0.19 | 0.065 | 0.05 | 0.05 | 0.098 | 0.04 | 0.088 | 0.088 | 0.068 | 0.068 | 0.012 | 0.012 | -0.002 | -0.002 |
EBITDA
| 3.423 | 14.357 | -5.485 | 3.222 | -19.186 | 8.044 | -19.737 | -19.501 | 43.28 | 28.032 | 79.579 | 112.102 | 231.71 | 207.034 | 85.743 | 79.058 | 78.222 | -16.259 | 49.148 | 52.22 | 52.22 | 38.782 | 38.782 | 32.383 | 33.177 | 10.68 | 8.441 | 7.216 | 7.216 | 10.076 | 4.04 | 6.507 | 6.507 | 4.473 | 4.473 | 1.274 | 1.274 | 0.446 | 0.446 |
EBITDA Ratio
| 0.025 | 0.078 | -0.029 | 0.022 | -0.157 | -0.122 | -0.204 | -0.175 | 0.909 | 0.11 | 0.188 | 0.298 | 0.439 | 0.036 | 1 | 0.359 | 0.372 | -0.077 | 1 | 0.368 | 0.368 | 0.402 | 0.402 | 0.31 | 0.322 | 0.212 | 0.247 | 0.212 | 0.212 | 0.322 | 0.209 | 0.255 | 0.255 | 0.24 | 0.24 | 0.105 | 0.105 | 0.056 | 0.056 |