Отчётность Shanghai Bairun
00
Shanghai Bairun Финансовые результаты
млрд
млн
CNY (кроме Прибыли на акцию)
Показатель
Выручка
Себестоимость
Валовая прибыль
Исследования и разработка
Коммерческие и администр. расходы
Операционные расходы итого
Операционная прибыль
Проценты уплаченные
Прочие доходы
Прибыль до налогообложения
Расходы по налогу на прибыль
Прибыль за период
Разводненная прибыль на акцию
Акций в обращении после разводнения
826.38
100
279.94
33.9
546.44
66.1
21.121
2.6
217.22
26.3
236.12
28.6
310.32
37.6
-8.838
-1.07
0.437
0.05
301.86
36.5
70.028
8.5
233.01
28.2
0.228
1 021.91
806.97
100
318.33
39.4
488.64
60.6
33.493
4.2
283.36
35.1
298.25
37
190.4
23.6
-3.223
-0.4
0.393
0.05
187.55
23.2
44.492
5.5
144.17
17.9
0.14
1 032.53
805.87
100
287.19
35.6
518.68
64.4
25.793
3.2
211.78
26.3
228.6
28.4
290.08
36
0.936
0.1
0.879
0.1
292.31
36.3
66.882
8.3
226.09
28.1
0.22
1 027.14
890.98
100
353.07
39.6
537.91
60.4
25.413
2.9
218.94
24.6
236.63
26.6
301.29
33.8
1.29
0.1
1.459
0.2
304.03
34.1
53.058
6
251.3
28.2
0.241
1 041.02
760.06
100
304.89
40.1
455.18
59.9
21.447
2.8
189.88
25
210.35
27.7
244.83
32.2
-1.465
-0.2
0.383
0.05
243.75
32.1
56.515
7.4
187.85
24.7
0.179
1 050.16
948.29
100
386.67
40.8
561.63
59.2
29.332
3.1
270.75
28.6
285.68
30.1
275.95
29.1
-1.261
-0.1
0.093
0.01
274.59
29
57.375
6.1
216.39
22.8
0.213
1 016.18
608.03
100
262.63
43.2
345.39
56.8
19.583
3.2
226.3
37.2
237.54
39.1
107.85
17.7
-2.582
-0.4
-0.336
-0.06
104.96
17.3
21.264
3.5
84.042
13.8
0.08
1 050.72
498.46
100
222.05
44.5
276.41
55.5
19.6
3.9
128
25.7
126.23
25.3
150.18
30.1
1.94
0.4
0.066
0.01
152.18
30.5
23.537
4.7
129.09
25.9
0.125
1 032.85
538.63
100
230.41
42.8
308.22
57.2
17.583
3.3
173.57
32.2
190.02
35.3
118.2
21.9
0.874
0.2
0.226
0.04
119.3
22.1
28.018
5.2
91.755
17
0.086
1 070.47
679.8
100
299.23
44
380.57
56
25.674
3.8
231.12
34
252.06
37.1
128.51
18.9
-0.433
-0.06
2.388
0.4
130.46
19.2
28.162
4.1
102.98
15.1
0.098
1 047.86
702.81
100
275.19
39.2
427.62
60.8
18.938
2.7
182.52
26
198.69
28.3
228.94
32.6
6.267
0.9
1.746
0.2
236.95
33.7
43.008
6.1
194.38
27.7
0.186
1 047.69
694.55
100
263.27
37.9
431.28
62.1
15.303
2.2
151.28
21.8
131.02
18.9
300.25
43.2
6.384
0.9
0.069
0.01
306.7
44.2
69.212
10
237.73
34.2
0.229
1 037.27
517.2
100
204.6
39.6
312.6
60.4
13.2
2.6
140.2
27.1
152.6
29.5
160
30.9
8.2
1.6
0.1
0.02
168.4
32.6
37.6
7.3
131
25.3
0.24
545.7
601.8
100
283.3
47.1
318.5
52.9
19.5
3.2
119.1
19.8
133.8
22.2
184.7
30.7
4
0.7
2.1
0.3
190.8
31.7
38.5
6.4
152.3
25.3
0.29
520.2
536.6
100
192.4
35.9
344.2
64.1
14.4
2.7
171.3
31.9
134.7
25.1
209.5
39
0.7
0.1
0.3
0.06
210.4
39.2
39.2
7.3
171.2
31.9
0.33
519.8
450
100
160.2
35.6
289.7
64.4
15.2
3.4
114.9
25.5
97.1
21.6
192.7
42.8
1.8
0.4
0.2
0.04
194.7
43.3
44.5
9.9
150.2
33.4
0.29
519.8
338.3
100
128.9
38.1
209.4
61.9
14.8
4.4
124.1
36.7
132
39
77.4
22.9
1.4
0.4
0.1
0.03
79
23.4
17.2
5.1
61.7
18.2
0.12
519.8
452.2
100
178.8
39.5
273.4
60.5
25
5.5
154.4
34.1
178
39.4
95.3
21.1
1.2
0.3
-10.9
-2.4
85.5
18.9
13.7
3
71.8
15.9
0.14
519.8
380.7
100
133.4
35
247.3
65
5
1.3
138.3
36.3
130.8
34.4
116.5
30.6
2
0.5
—
0
118.5
31.1
26.7
7
91.8
24.1
0.18
519.8
351.5
100
120.1
34.2
231.5
65.9
14.6
4.2
115.7
32.9
110.3
31.4
121.2
34.5
1.3
0.4
0.3
0.09
122.7
34.9
28.6
8.1
94.2
26.8
0.18
519.8
284
100
105.9
37.3
178.1
62.7
19.1
6.7
111.5
39.3
125.1
44
53
18.7
1
0.4
0.2
0.07
54.2
19.1
11.8
4.2
42.5
15
0.08
519.8
376.6
100
136.7
36.3
239.9
63.7
27.4
7.3
210.9
56
230.5
61.2
9.4
2.5
1.7
0.5
0.4
0.1
11.2
3
17.8
4.7
-6.7
-1.8
-0.01
531.7
297.8
100
103.6
34.8
194.1
65.2
11.6
3.9
120.4
40.4
131.2
44.1
63
21.2
1.2
0.4
2.9
1
67.4
22.6
15.8
5.3
51.7
17.4
0.1
517.1
307.8
100
112.6
36.6
195.2
63.4
—
0
168.7
54.8
137.8
44.8
57.4
18.6
1.8
0.6
3.2
1
62.4
20.3
9.4
3.1
53
17.2
0.08
700.3
247.8
100
89.5
36.1
158.3
63.9
—
0
126.1
50.9
125.9
50.8
32.4
13.1
-0.4
-0.2
0.2
0.08
32.2
13
6.5
2.6
25.7
10.4
0.04
712.2
367.9
120.8
247.1
—
198.4
152.9
94.2
0.8
-5.1
90.3
24.6
65.7
0.08
830.2
284.6
96.1
188.6
—
81.2
116
72.5
-1.2
0.8
72.1
16.5
55.6
0.08
637.5
245.1
87.9
157.2
—
127
113.6
43.6
-0.8
1.2
44
3.2
40.8
0.04
931.1
274.3
87.3
187
—
158.4
158.7
28.3
-3
1
26.4
5.9
20.5
0.02
931.1
179.8
67.1
112.7
—
171.5
171.2
-58.5
-6.7
2.3
-63
-20.4
-42.6
-0.05
931.1
326
104.3
221.8
—
200.5
201
20.7
-6.8
32.7
46.6
6.2
40.4
0.05
896
203.2
58.7
144.6
—
246.2
245.6
-101
-5
0.8
-105.3
-24
-81.3
-0.09
896
216.4
69.3
147.1
—
259
259
-111.9
-2.9
28.8
-86.1
-22.5
-63.6
-0.07
896
152.7
79.8
72.9
—
350.2
350.4
-277.5
0.3
8.2
-269
-68.2
-200.8
-0.22
896
510.4
150.9
359.6
—
268
268
91.5
7.5
16.9
116
27.8
88.2
0.1
896
1 648.8
432.1
1 216.6
—
439.2
439.9
776.7
6.8
13
796.5
197.2
599.3
0.67
896
810.4
210.2
600.3
—
187.3
187.2
413
4.2
0.3
417.5
102.5
315
0.35
896
384.3
114.2
270.1
—
195
194.7
75.4
3.1
2.1
80.7
17.5
63.2
0.2
320
304
89.6
214.3
—
114.7
114.5
99.8
2.9
6.4
109.1
28.1
81
0.25
320
410.6
121.5
289.1
—
123.9
124.4
164.6
1.5
3
169.1
39.7
129.3
0.4
320
35.5
9.1
26.4
—
13.8
13.8
12.6
3.1
0.1
15.7
2.4
13.4
0.04
320
31
8.3
22.7
—
16.6
16.4
6.2
2.6
2.1
10.9
0.9
9.9
0.03
320
34.1
9.5
24.6
—
13.8
13.6
11
3.2
0.9
15.1
2.3
12.9
0.04
320
34.3
10.4
24
—
15
14.9
9
3.3
0.5
12.8
2
10.8
0.03
320
29
8.6
20.5
—
14
14
6.4
3.2
0.1
9.7
1.5
8.3
0.03
320
38.1
9.6
28.5
—
14.5
14.6
13.9
3.2
4.1
21.2
3
18.2
0.06
320