Rachunek Zysków i Strat
| index | 0 | 1 | 2 | 3 | 4 | 5 | 6 | 7 | 8 | 9 | 10 | 11 | 12 | 13 | 14 | 15 | 16 |
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
| Rok finansowy | 2008 | 2009 | 2010 | 2011 | 2012 | 2013 | 2014 | 2015 | 2016 | 2017 | 2018 | 2019 | 2020 | 2021 | 2022 | 2023 | 2024 |
| Przychód (mln) | 371 | 333 | 467 | 624 | 549 | 643 | 837 | 829 | 856 | 1,292 | 2,130 | 2,241 | 2,263 | 2,523 | 2,630 | 2,735 | 3,306 |
| Przychód Δ r/r | 0.0% | -10.2% | 40.2% | 33.4% | -12.0% | 17.2% | 30.2% | -1.0% | 3.3% | 50.9% | 64.9% | 5.2% | 1.0% | 11.5% | 4.2% | 4.0% | 20.9% |
| Marża brutto | 21.1% | 26.5% | 25.4% | 21.9% | 25.9% | 27.2% | 27.4% | 26.1% | 29.1% | 28.9% | 24.2% | 27.0% | 24.9% | 20.9% | 16.7% | 18.1% | 17.6% |
| EBIT (mln) | 28 | 42 | 54 | 64 | 70 | 84 | 107 | 84 | 100 | 172 | 210 | 266 | 231 | 186 | 123 | 162 | 204 |
| EBIT Δ r/r | 0.0% | 48.1% | 29.8% | 18.6% | 8.9% | 19.7% | 27.6% | -21.4% | 18.9% | 72.4% | 22.1% | 26.9% | -13.1% | -19.7% | -33.8% | 32.1% | 25.6% |
| EBIT (%) | 7.6% | 12.5% | 11.6% | 10.3% | 12.7% | 13.0% | 12.7% | 10.1% | 11.6% | 13.3% | 9.8% | 11.9% | 10.2% | 7.4% | 4.7% | 5.9% | 6.2% |
| Koszty finansowe (mln) | 9 | 6 | 6 | 9 | 5 | 2 | 4 | 6 | 2 | 5 | 20 | 13 | 16 | 11 | 13 | 12 | 13 |
| EBITDA (mln) | 41 | 58 | 77 | 88 | 95 | 104 | 139 | 135 | 148 | 230 | 298 | 341 | 363 | 303 | 261 | 316 | 320 |
| EBITDA(%) | 11.1% | 17.4% | 16.6% | 14.1% | 17.3% | 16.2% | 16.6% | 16.3% | 17.3% | 17.8% | 14.0% | 15.2% | 16.0% | 12.0% | 9.9% | 11.6% | 9.7% |
| Podatek (mln) | 8 | 9 | 10 | 12 | 13 | 14 | 21 | 18 | 19 | 30 | 33 | 37 | 33 | 27 | 14 | 22 | 34 |
| Zysk Netto (mln) | 21 | 31 | 44 | 52 | 59 | 68 | 82 | 66 | 83 | 140 | 167 | 224 | 196 | 148 | 103 | 135 | 162 |
| Zysk netto Δ r/r | 0.0% | 45.0% | 42.5% | 16.6% | 13.0% | 15.5% | 21.2% | -19.8% | 26.2% | 69.1% | 19.0% | 34.4% | -12.9% | -24.2% | -30.5% | 31.3% | 19.5% |
| Zysk netto (%) | 5.8% | 9.4% | 9.5% | 8.3% | 10.7% | 10.5% | 9.8% | 7.9% | 9.7% | 10.9% | 7.8% | 10.0% | 8.6% | 5.9% | 3.9% | 4.9% | 4.9% |
| EPS | 0.0543 | 0.0783 | 0.11 | 0.13 | 0.12 | 0.13 | 0.16 | 0.12 | 0.16 | 0.27 | 0.29 | 0.37 | 0.33 | 0.25 | 0.17 | 0.23 | 0.27 |
| EPS (rozwodnione) | 0.0543 | 0.0783 | 0.11 | 0.13 | 0.12 | 0.13 | 0.16 | 0.12 | 0.16 | 0.27 | 0.29 | 0.37 | 0.33 | 0.25 | 0.17 | 0.23 | 0.27 |
| Ilośc akcji (mln) | 396 | 398 | 395 | 395 | 473 | 528 | 529 | 528 | 528 | 520 | 576 | 601 | 601 | 601 | 601 | 601 | 601 |
| Ważona ilośc akcji (mln) | 396 | 398 | 395 | 395 | 473 | 528 | 529 | 528 | 528 | 520 | 576 | 601 | 601 | 601 | 601 | 601 | 601 |
| Waluta | CNY | CNY | CNY | CNY | CNY | CNY | CNY | CNY | CNY | CNY | CNY | CNY | CNY | CNY | CNY | CNY | CNY |