
Shanghai Lily&Beauty Cosmetics Co.,Ltd.
SSE:605136.SS
7.72 (CNY) • At close May 13, 2025
Overview | Financials
Numbers are in millions (except for per share data and ratios) CNY.
2024 Q4 | 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 | 2017 Q2 | 2017 Q1 | 2016 Q1 | |
---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
Revenue
| 501.276 | 260.781 | 491.104 | 469.926 | 832.099 | 491.23 | 824.749 | 614.314 | 1,143.484 | 540.872 | 842.208 | 714.966 | 1,654.154 | 645.05 | 1,100.383 | 755.267 | 2,135.918 | 659.249 | 1,150.755 | 653.875 | 1,628.824 | 588.148 | 976.403 | 828.748 | 606.577 | 606.577 | 273.064 |
Cost of Revenue
| 326.654 | 150.753 | 313.254 | 322.23 | 484.487 | 344.187 | 579.754 | 399.114 | 872.416 | 404.761 | 624.903 | 462.412 | 1,205.173 | 350.577 | 651.238 | 433.212 | 1,443.519 | 391.438 | 725.281 | 388.209 | 1,070.809 | 375.113 | 621.417 | 532.102 | 390.362 | 390.362 | 162.587 |
Gross Profit
| 174.622 | 110.027 | 177.85 | 147.696 | 347.612 | 147.044 | 244.995 | 215.2 | 271.068 | 136.111 | 217.305 | 252.555 | 448.98 | 294.473 | 449.144 | 322.055 | 692.4 | 267.811 | 425.474 | 265.666 | 558.015 | 213.034 | 354.986 | 296.646 | 216.215 | 216.215 | 110.477 |
Gross Profit Ratio
| 0.348 | 0.422 | 0.362 | 0.314 | 0.418 | 0.299 | 0.297 | 0.35 | 0.237 | 0.252 | 0.258 | 0.353 | 0.271 | 0.457 | 0.408 | 0.426 | 0.324 | 0.406 | 0.37 | 0.406 | 0.343 | 0.362 | 0.364 | 0.358 | 0.356 | 0.356 | 0.405 |
Reseach & Development Expenses
| 5.72 | 5.944 | 5.599 | 6.173 | 7.905 | -1.042 | 4.259 | 1.148 | 2.438 | 3.469 | 2.933 | 3.162 | 0.39 | 4.8 | 2.58 | 3.256 | 6.004 | 2.145 | 1.691 | 2.064 | 1.934 | 2.63 | 1.843 | 3.23 | 0 | 0 | 0 |
General & Administrative Expenses
| -28.383 | 59.025 | -1.76 | 23.27 | -50.833 | 75.773 | -14.811 | 30.802 | -49.188 | 85.433 | -19.917 | 32.146 | -32.279 | 62.832 | -11.69 | 29.481 | -37.855 | 24.066 | -7.962 | 18.573 | -33.102 | 21.516 | 21.772 | 19.42 | 18.21 | 18.21 | 12.901 |
Selling & Marketing Expenses
| -39.334 | 198.28 | 152.778 | 129.886 | 240.257 | 108.14 | 184.203 | 150.893 | 218.178 | 158.748 | 195.323 | 155.277 | 169.165 | 210.948 | 258.962 | 197.03 | 381.408 | 183.608 | 286.488 | 166.691 | 394.952 | 133.092 | 249.132 | 216.357 | 150.897 | 150.897 | 85.486 |
SG&A
| -67.718 | 257.305 | 174.941 | 149.151 | 189.424 | 183.913 | 169.392 | 181.694 | 168.99 | 244.181 | 175.406 | 187.423 | 136.886 | 273.78 | 247.272 | 226.511 | 343.553 | 207.674 | 278.527 | 185.264 | 361.85 | 154.608 | 280.825 | 235.768 | 169.107 | 169.107 | 98.387 |
Other Expenses
| 223.195 | -120.47 | 15.663 | -8.386 | 6.739 | 1.362 | -1.551 | 0.018 | 79.734 | -51.207 | 14.399 | 1.675 | 4.319 | -16.667 | 14.775 | 0.022 | -0.525 | 0.058 | 0.005 | -1.058 | 13.804 | -0.016 | 0 | 0 | 0 | 0 | -0.036 |
Operating Expenses
| 161.197 | 146.115 | 164.877 | 163.709 | 272.671 | 140.037 | 212.545 | 182.86 | 251.162 | 196.443 | 192.737 | 192.26 | 202.044 | 242.37 | 246.789 | 228.899 | 426.771 | 208.17 | 285.861 | 182.935 | 420.205 | 156.629 | 218.135 | 205.724 | 177.143 | 177.143 | 99.517 |
Operating Income
| 13.426 | -63.972 | 12.973 | -16.013 | 111.476 | -37.754 | 1.112 | -30.526 | -111.352 | -60.332 | 31.302 | 62.117 | 204.793 | 68.966 | 212.426 | 57.519 | 196.699 | 53.799 | 138.874 | 54.526 | 118.733 | 59.325 | 120.042 | 85.045 | 45.854 | 45.854 | 12.558 |
Operating Income Ratio
| 0.027 | -0.245 | 0.026 | -0.034 | 0.134 | -0.077 | 0.001 | -0.05 | -0.097 | -0.112 | 0.037 | 0.087 | 0.124 | 0.107 | 0.193 | 0.076 | 0.092 | 0.082 | 0.121 | 0.083 | 0.073 | 0.101 | 0.123 | 0.103 | 0.076 | 0.076 | 0.046 |
Total Other Income Expenses Net
| -0.083 | 27.191 | -1.297 | -0.05 | -0.036 | -0.18 | -0.009 | -0.56 | -0.992 | 0.118 | -41.285 | -0.177 | -1.196 | -0.739 | -1.153 | 0.022 | -0.19 | 0.058 | 0.005 | -1.058 | -0.152 | -0.016 | -0.025 | 9.293 | 0.765 | 0.765 | -0.036 |
Income Before Tax
| 13.343 | -36.781 | 18.159 | -11.741 | 111.44 | -37.934 | 1.103 | -31.086 | -112.345 | -64.662 | -9.982 | 15.282 | 203.598 | 68.227 | 211.273 | 57.541 | 196.509 | 53.857 | 138.879 | 53.467 | 118.581 | 59.309 | 141.092 | 94.338 | 48.399 | 48.399 | 12.521 |
Income Before Tax Ratio
| 0.027 | -0.141 | 0.037 | -0.025 | 0.134 | -0.077 | 0.001 | -0.051 | -0.098 | -0.12 | -0.012 | 0.021 | 0.123 | 0.106 | 0.192 | 0.076 | 0.092 | 0.082 | 0.121 | 0.082 | 0.073 | 0.101 | 0.145 | 0.114 | 0.08 | 0.08 | 0.046 |
Income Tax Expense
| 10.434 | -5.94 | 6.474 | -1.78 | 30.299 | -10.249 | 2.623 | -6.387 | -9.958 | -18.155 | -2.939 | 2.734 | 54.581 | 12.234 | 50.735 | 13.273 | 47.902 | 12.669 | 31.719 | 12.621 | 27.456 | 15.581 | 31.233 | 19.524 | 10.987 | 10.987 | 1.619 |
Net Income
| 3.396 | -30.49 | 12.24 | -9.546 | 81.459 | -27.987 | 0.346 | -24.699 | -102.386 | -46.507 | -7.043 | 12.696 | 149.27 | 56.14 | 160.829 | 44.498 | 147.856 | 41.352 | 107.896 | 42.376 | 90.666 | 44.088 | 110.562 | 75.62 | 37.671 | 37.671 | 10.903 |
Net Income Ratio
| 0.007 | -0.117 | 0.025 | -0.02 | 0.098 | -0.057 | 0 | -0.04 | -0.09 | -0.086 | -0.008 | 0.018 | 0.09 | 0.087 | 0.146 | 0.059 | 0.069 | 0.063 | 0.094 | 0.065 | 0.056 | 0.075 | 0.113 | 0.091 | 0.062 | 0.062 | 0.04 |
EPS
| 0.009 | -0.076 | 0.031 | -0.024 | 0.2 | -0.07 | 0.001 | -0.062 | -0.26 | -0.11 | -0.017 | 0.03 | 0.37 | 0.14 | 0.4 | 0.11 | 0.37 | 0.1 | 0.31 | 0.12 | 0.25 | 0.12 | 0.31 | 0.21 | 0.11 | 0.11 | 0.03 |
EPS Diluted
| 0.009 | -0.076 | 0.031 | -0.024 | 0.2 | -0.07 | 0.001 | -0.062 | -0.26 | -0.11 | -0.017 | 0.03 | 0.37 | 0.14 | 0.4 | 0.11 | 0.37 | 0.1 | 0.31 | 0.12 | 0.25 | 0.12 | 0.31 | 0.21 | 0.11 | 0.11 | 0.03 |
EBITDA
| 13.584 | -36.423 | 23.855 | -11.472 | 117.597 | 12.706 | 7.233 | -25.087 | -105.045 | -58.637 | 32.463 | 21.221 | 205.097 | 68.693 | 214.275 | 57.584 | 197.382 | 53.894 | 138.89 | 53.467 | 119.382 | 59.309 | 120.675 | 85.679 | 46.482 | 46.482 | 13.155 |
EBITDA Ratio
| 0.027 | -0.14 | 0.049 | -0.024 | 0.141 | 0.026 | 0.009 | -0.041 | -0.092 | -0.108 | 0.039 | 0.03 | 0.124 | 0.106 | 0.195 | 0.076 | 0.092 | 0.082 | 0.121 | 0.082 | 0.073 | 0.101 | 0.124 | 0.103 | 0.077 | 0.077 | 0.048 |