Rachunek Zysków i Strat
| index | 0 | 1 | 2 | 3 | 4 | 5 | 6 | 7 | 8 | 9 | 10 | 11 | 12 | 13 | 14 | 15 | 16 | 17 |
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
| Rok finansowy | 2007 | 2008 | 2009 | 2010 | 2011 | 2012 | 2013 | 2014 | 2015 | 2016 | 2017 | 2018 | 2019 | 2020 | 2021 | 2022 | 2023 | 2024 |
| Przychód (mln) | 612 | 685 | 752 | 1,043 | 1,051 | 1,056 | 1,166 | 1,117 | 1,183 | 1,225 | 1,511 | 1,668 | 1,663 | 1,167 | 1,401 | 1,307 | 1,840 | 1,819 |
| Przychód Δ r/r | 0.0% | 11.8% | 9.9% | 38.6% | 0.8% | 0.4% | 10.4% | -4.1% | 5.9% | 3.5% | 23.4% | 10.4% | -0.3% | -29.8% | 20.1% | -6.7% | 40.8% | -1.1% |
| Marża brutto | 43.7% | 41.8% | 42.4% | 36.2% | 36.6% | 28.9% | 27.7% | 23.3% | 25.4% | 30.4% | 33.0% | 31.3% | 32.0% | 18.7% | 25.4% | 6.4% | 27.1% | 28.2% |
| EBIT (mln) | 201 | 222 | 236 | 248 | 249 | 180 | 232 | 165 | 177 | 203 | 514 | 542 | 576 | 236 | 355 | 210 | 407 | 438 |
| EBIT Δ r/r | 0.0% | 10.5% | 6.2% | 4.9% | 0.7% | -27.8% | 29.1% | -29.0% | 7.5% | 14.4% | 153.4% | 5.4% | 6.3% | -59.1% | 50.5% | -40.8% | 94.1% | 7.5% |
| EBIT (%) | 32.8% | 32.4% | 31.4% | 23.7% | 23.7% | 17.0% | 19.9% | 14.8% | 15.0% | 16.6% | 34.0% | 32.5% | 34.6% | 20.2% | 25.3% | 16.1% | 22.1% | 24.1% |
| Koszty finansowe (mln) | 26 | 23 | 32 | 59 | 61 | 44 | 11 | 13 | 30 | 22 | 13 | 25 | 31 | 28 | 22 | 26 | 8 | 8 |
| EBITDA (mln) | 226 | 238 | 322 | 422 | 507 | 409 | 424 | 395 | 408 | 526 | 692 | 715 | 755 | 447 | 526 | 383 | 600 | 621 |
| EBITDA(%) | 36.9% | 34.8% | 42.8% | 40.4% | 48.2% | 38.7% | 36.4% | 35.4% | 34.5% | 42.9% | 45.8% | 42.9% | 45.4% | 38.3% | 37.6% | 29.3% | 32.6% | 34.1% |
| Podatek (mln) | 66 | 57 | 59 | 76 | 93 | 71 | 78 | 77 | 74 | 104 | 136 | 128 | 145 | 76 | 95 | 59 | 121 | 120 |
| Zysk Netto (mln) | 138 | 171 | 179 | 216 | 278 | 212 | 234 | 199 | 171 | 222 | 363 | 401 | 410 | 136 | 202 | 162 | 250 | 274 |
| Zysk netto Δ r/r | 0.0% | 24.5% | 4.5% | 20.5% | 28.8% | -23.7% | 10.2% | -14.8% | -14.2% | 30.2% | 63.0% | 10.5% | 2.4% | -66.8% | 48.1% | -19.5% | 54.4% | 9.5% |
| Zysk netto (%) | 22.5% | 25.0% | 23.8% | 20.7% | 26.4% | 20.1% | 20.0% | 17.8% | 14.4% | 18.2% | 24.0% | 24.0% | 24.7% | 11.7% | 14.4% | 12.4% | 13.6% | 15.1% |
| EPS | 0.4 | 0.45 | 0.47 | 0.57 | 0.73 | 0.51 | 0.49 | 0.41 | 0.35 | 0.46 | 0.75 | 0.83 | 0.87 | 0.29 | 0.43 | 0.35 | 0.53 | 0.58 |
| EPS (rozwodnione) | 0.4 | 0.45 | 0.47 | 0.57 | 0.73 | 0.51 | 0.49 | 0.41 | 0.35 | 0.46 | 0.75 | 0.83 | 0.87 | 0.29 | 0.43 | 0.35 | 0.53 | 0.58 |
| Ilośc akcji (mln) | 344 | 380 | 380 | 380 | 380 | 414 | 477 | 485 | 481 | 481 | 481 | 481 | 472 | 466 | 469 | 469 | 472 | 473 |
| Ważona ilośc akcji (mln) | 344 | 380 | 380 | 380 | 380 | 415 | 477 | 485 | 488 | 484 | 484 | 483 | 472 | 466 | 469 | 469 | 472 | 473 |
| Waluta | CNY | CNY | CNY | CNY | CNY | CNY | CNY | CNY | CNY | CNY | CNY | CNY | CNY | CNY | CNY | CNY | CNY | CNY |