Bluestar Adisseo Company
SSE:600299.SS
9.69 (CNY) • At close April 28, 2025
Overview | Financials
Numbers are in millions (except for per share data and ratios) CNY.
| 2024 | 2023 | 2022 | 2021 | 2020 | 2019 | 2018 | 2017 | 2016 | 2015 | 2014 | 2013 | 2012 | 2011 | 2010 | 2009 | 2008 | 2007 | 2006 | 2005 | 2004 | 2003 | 2002 | 2001 | 2000 | 1999 | 1998 | 1997 | |
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
| Revenue
| 15,534.275 | 13,183.749 | 14,529.016 | 12,868.681 | 11,910.431 | 11,135.49 | 11,417.982 | 10,397.823 | 10,688.263 | 15,173.332 | 9,544.437 | 8,262.54 | 9,084.164 | 11,394.916 | 9,676.486 | 7,773.067 | 8,017.377 | 7,900.473 | 3,735.17 | 2,489.789 | 1,880.238 | 1,174.621 | 750.64 | 558.245 | 427.947 | 421.107 | 295.166 | 239.743 |
| Cost of Revenue
| 10,840.773 | 10,377.94 | 10,531.745 | 8,474.549 | 7,390.596 | 7,357.135 | 7,433.746 | 6,350.759 | 5,618.474 | 8,906.373 | 8,990.204 | 8,035.826 | 8,840.164 | 10,447.582 | 8,643.346 | 7,191.37 | 7,334.29 | 6,757.326 | 3,199.699 | 1,951.876 | 1,589.05 | 998.808 | 636.233 | 465.24 | 343.127 | 339.331 | 235.684 | 190.83 |
| Gross Profit
| 4,693.502 | 2,805.809 | 3,997.27 | 4,394.132 | 4,519.835 | 3,778.355 | 3,984.235 | 4,047.064 | 5,069.789 | 6,266.959 | 554.234 | 226.713 | 244 | 947.334 | 1,033.139 | 581.697 | 683.088 | 1,143.147 | 535.471 | 537.913 | 291.188 | 175.812 | 114.407 | 93.005 | 84.82 | 81.776 | 59.483 | 48.914 |
| Gross Profit Ratio
| 0.302 | 0.213 | 0.275 | 0.341 | 0.379 | 0.339 | 0.349 | 0.389 | 0.474 | 0.413 | 0.058 | 0.027 | 0.027 | 0.083 | 0.107 | 0.075 | 0.085 | 0.145 | 0.143 | 0.216 | 0.155 | 0.15 | 0.152 | 0.167 | 0.198 | 0.194 | 0.202 | 0.204 |
| Reseach & Development Expenses
| 441.669 | 463.113 | 354.781 | 340.578 | 301.296 | 294.255 | 298.112 | 100.19 | 25.072 | 26.523 | 34.997 | 64.334 | 72.432 | 55.36 | 59.619 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 |
| General & Administrative Expenses
| 906.53 | 196.559 | 154.185 | 163.065 | 152.753 | 177.023 | 193.106 | 240.753 | 293.954 | 460.788 | 225.129 | 232.491 | 225.1 | 157.789 | 174.314 | 431.491 | 440.404 | 290.8 | 137.541 | 136.702 | 56.505 | 33.929 | 22.376 | 16.322 | 13.119 | 10.949 | 10.451 | 10.095 |
| Selling & Marketing Expenses
| 1,351.107 | 754.157 | 1,163.177 | 1,197.379 | 1,322.29 | 1,282.742 | 1,214.492 | 1,005.421 | 900.475 | 952.872 | 252.209 | 220.396 | 211.435 | 193.679 | 164.365 | 134.769 | 136.598 | 106.373 | 40.513 | 38.799 | 35.406 | 20.421 | 13.676 | 12.672 | 6.453 | 2.588 | 3.431 | 3.74 |
| SG&A
| 2,257.637 | 2,036.936 | 1,317.362 | 1,360.445 | 1,475.043 | 1,459.765 | 1,407.598 | 1,246.174 | 1,194.43 | 1,413.66 | 477.338 | 452.887 | 436.535 | 351.468 | 338.679 | 566.26 | 577.001 | 397.173 | 178.054 | 175.501 | 91.911 | 54.35 | 36.051 | 28.994 | 19.572 | 13.538 | 13.882 | 13.836 |
| Other Expenses
| 268.764 | 237.387 | 576.256 | 534.149 | 572.402 | 511.174 | -69.132 | 8.642 | 7.781 | 29.193 | 159.47 | 115.333 | 51.499 | 336.115 | 72.039 | 129.28 | 111.29 | 10.675 | 8.33 | -14.501 | 4.866 | 63.408 | 40.519 | 19.898 | 14.03 | 0.972 | -0.027 | -0.421 |
| Operating Expenses
| 2,968.069 | 2,737.435 | 2,248.399 | 2,235.172 | 2,348.741 | 2,265.194 | 2,233.631 | 1,790.117 | 1,864.214 | 2,055.251 | 998.097 | 877.892 | 849.248 | 737.327 | 685.119 | 598.986 | 605.838 | 433.638 | 185.813 | 182.818 | 97.498 | 57.478 | 38.21 | 30.754 | 20.108 | 14.163 | 14.684 | 14.371 |
| Operating Income
| 1,725.433 | 68.374 | 1,502.595 | 2,064.819 | 2,045.503 | 1,588.586 | 1,667.013 | 2,380.16 | 3,191.167 | 3,607.245 | 2.858 | -1,310.104 | -1,106.624 | -220.683 | 62.395 | -306.035 | -230.37 | 513.891 | 220.174 | 241.111 | 108.866 | 69.3 | 61.242 | 60.216 | 64.082 | 64.63 | 41.469 | 31.109 |
| Operating Income Ratio
| 0.111 | 0.005 | 0.103 | 0.16 | 0.172 | 0.143 | 0.146 | 0.229 | 0.299 | 0.238 | 0 | -0.159 | -0.122 | -0.019 | 0.006 | -0.039 | -0.029 | 0.065 | 0.059 | 0.097 | 0.058 | 0.059 | 0.082 | 0.108 | 0.15 | 0.153 | 0.14 | 0.13 |
| Total Other Income Expenses Net
| -150.93 | -3.936 | 38.311 | -16.096 | -47.547 | 143.279 | 9.782 | 7.043 | -2.225 | 18.608 | 154.418 | -486.777 | -405.662 | 11.254 | -175.768 | 126.785 | 107.18 | -190.07 | -7.703 | -133.886 | -91.812 | 0.704 | -0.949 | -0.677 | 8.57 | 0.97 | -0.229 | -0.421 |
| Income Before Tax
| 1,574.502 | 64.437 | 1,540.906 | 2,048.723 | 1,997.956 | 1,731.865 | 1,676.795 | 2,387.204 | 3,188.942 | 3,625.853 | 140.496 | -1,196.081 | -1,067.13 | 114.222 | 130.697 | -179.25 | -123.19 | 519.44 | 220.561 | 223.909 | 107.805 | 70.004 | 60.293 | 59.54 | 72.652 | 65.6 | 41.24 | 30.688 |
| Income Before Tax Ratio
| 0.101 | 0.005 | 0.106 | 0.159 | 0.168 | 0.156 | 0.147 | 0.23 | 0.298 | 0.239 | 0.015 | -0.145 | -0.117 | 0.01 | 0.014 | -0.023 | -0.015 | 0.066 | 0.059 | 0.09 | 0.057 | 0.06 | 0.08 | 0.107 | 0.17 | 0.156 | 0.14 | 0.128 |
| Income Tax Expense
| 369.038 | 11.757 | 291.064 | 513.089 | 520.944 | 474.465 | 461.108 | 711.117 | 872.761 | 1,623.058 | -3.254 | -7.75 | -29.318 | 45.106 | 53.91 | -23.781 | 37.534 | 86.195 | 29.629 | 7.696 | 16.363 | 9.012 | 7.823 | 10.153 | 11.03 | 4.149 | 6.186 | 4.039 |
| Net Income
| 1,204.326 | 52.166 | 1,246.68 | 1,471.648 | 1,351.6 | 992.382 | 926.131 | 1,323.316 | 1,865.346 | 1,528.651 | 243.495 | -1,138.608 | -1,039.256 | 71.559 | 75.492 | -159.451 | -153.62 | 418.076 | 200.407 | 216.444 | 90.014 | 58.164 | 50.312 | 48.706 | 61.616 | 61.451 | 35.054 | 26.649 |
| Net Income Ratio
| 0.078 | 0.004 | 0.086 | 0.114 | 0.113 | 0.089 | 0.081 | 0.127 | 0.175 | 0.101 | 0.026 | -0.138 | -0.114 | 0.006 | 0.008 | -0.021 | -0.019 | 0.053 | 0.054 | 0.087 | 0.048 | 0.05 | 0.067 | 0.087 | 0.144 | 0.146 | 0.119 | 0.111 |
| EPS
| 0.45 | 0.02 | 0.46 | 0.55 | 0.5 | 0.37 | 0.35 | 0.49 | 0.7 | 0.58 | 0.56 | -2.18 | -1.99 | 0.14 | 0.14 | -0.31 | -0.29 | 1.1 | 0.44 | 0.46 | 0.21 | 0.12 | 0.11 | 0.1 | 0.13 | 0.2 | 0.075 | 0.057 |
| EPS Diluted
| 0.45 | 0.02 | 0.46 | 0.55 | 0.5 | 0.37 | 0.35 | 0.49 | 0.7 | 0.58 | 0.56 | -2.18 | -1.99 | 0.14 | 0.14 | -0.31 | -0.29 | 1.1 | 0.44 | 0.46 | 0.21 | 0.12 | 0.11 | 0.1 | 0.13 | 0.2 | 0.075 | 0.057 |
| EBITDA
| 3,231.325 | 1,856.343 | 2,947.048 | 3,276.852 | 3,162.508 | 2,748.287 | 2,677.125 | 3,228.781 | 4,050.049 | 5,187.474 | 3,132.235 | -17.684 | 14.664 | 609.367 | 600.385 | 461.366 | 491.881 | 1,010.481 | 635.871 | 492.292 | 329.47 | 240.853 | 159.103 | 118.374 | 103.98 | 80.732 | 44.799 | 34.542 |
| EBITDA Ratio
| 0.208 | 0.141 | 0.203 | 0.255 | 0.266 | 0.247 | 0.234 | 0.311 | 0.379 | 0.342 | 0.328 | -0.002 | 0.002 | 0.053 | 0.062 | 0.059 | 0.061 | 0.128 | 0.17 | 0.198 | 0.175 | 0.205 | 0.212 | 0.212 | 0.243 | 0.192 | 0.152 | 0.144 |