Отчётность Shandong Chiway
00
Shandong Chiway 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
175.44
100
143.48
81.8
31.967
18.2
0.14
0.08
50.6
28.8
48.806
27.8
-16.839
-9.6
3.322
1.9
-2.512
-1.4
-14.56
-8.3
1.849
1.1
-14.036
-8.0001
-0.013
1 079.72
155.28
100
132.65
85.4
22.632
14.6
0.16
0.1
53.325
34.3
56.894
36.6
-34.262
-22.06
30.706
19.8
-2.574
-1.7
-6.117
-3.9
5.522
3.6
-11.96
-7.7
-0.011
1 090.7
219.92
100
168.53
76.6
51.389
23.4
0.067
0.03
878.24
399.3
876.07
398.4
-824.68
-375
-17.06
-7.8
4.927
2.2
-835.66
-380
29.106
13.2
-707.63
-321.8
-0.652
1 085.21
211.58
100
179.91
85
31.668
15
0.067
0.03
39.757
18.8
37.676
17.8
-6.008
-2.8
7.779
3.7
-1.469
-0.7
0.588
0.3
-0.674
-0.3
0.934
0.4
0.001
1 085.21
200.88
100
166.08
82.7
34.803
17.3
0.065
0.03
46.075
22.9
44.668
22.2
-9.866
-4.9
21.769
10.8
-3.353
-1.7
10.881
5.4
3.128
1.6
6.865
3.4
0.006
1 085.21
208.24
100
161.01
77.3
47.221
22.7
—
0
25.069
12
24.285
11.7
22.937
11
-3.585
-1.7
-1.875
-0.9
17.503
8.4
3.628
1.7
12.708
6.1
0.012
1 085.21
204.63
100
318.96
155.9
-114.32
-55.9
1.719
0.8
278
135.9
454.44
222.1
-568.77
-277.9
-78.209
-38.2
2.683
1.3
-642.32
-313.9
23.191
11.3
-652.56
-318.9
-0.597
1 092.8
141.08
100
131.55
93.2
9.531
6.8
2.524
1.8
34.046
24.1
35.756
25.3
-26.225
-18.6
5.724
4.1
-0.75
-0.5
-21.253
-15.06
-1.584
-1.1
-19.803
-14.04
-0.019
1 066
157.92
100
128.46
81.3
29.455
18.7
1.028
0.7
33.918
21.5
34.629
21.9
-5.174
-3.3
2.421
1.5
-2.988
-1.9
-5.734
-3.6
2.327
1.5
-8.12
-5.1
-0.007
1 096.92
179
100
155.2
86.7
23.8
13.3
0.1
0.06
14.5
8.1
13.4
7.5
10.4
5.8
19.1
10.7
0.2
0.1
29.7
16.6
8.2
4.6
18.1
10.1
0.02
1 088
232.6
100
230.5
99.1
2.1
0.9
5
2.1
143.8
61.8
152.3
65.5
-150.1
-64.5
7.2
3.1
0.3
0.1
-142.7
-61.3
4.9
2.1
-142.3
-61.2
-0.28
514.6
124.4
100
113.9
91.6
10.5
8.4
1.5
1.2
30.1
24.2
30.2
24.3
-19.7
-15.8
7.3
5.9
-0.3
-0.2
-12.7
-10.2
—
0
-13.9
-11.2
-0.01
1 088
158.1
100
135.9
86
22.2
14
2.1
1.3
27.4
17.3
32.3
20.4
-10.1
-6.4
7.3
4.6
-0.2
-0.1
-3
-1.9
3.9
2.5
-8.6
-5.4
-0.01
877.4
100.9
100
89.4
88.6
11.5
11.4
1.3
1.3
24
23.8
21.1
20.9
-9.6
-9.5
-2.4
-2.4
-1.4
-1.4
-13.4
-13.3
0.5
0.5
-14.7
-14.6
-0.02
877.4
439.1
100
385.8
87.9
53.3
12.1
0.6
0.1
89.7
20.4
85.5
19.5
-32.2
-7.3
22.5
5.1
9
2
0.2
0.05
-0.8
-0.2
0.5
0.1
—
877.4
243.5
100
216.9
89.1
26.6
10.9
1.6
0.7
34.5
14.2
34.8
14.3
-8.1
-3.3
-2.7
-1.1
-0.1
-0.04
-11.1
-4.6
1
0.4
-13.2
-5.4
-0.02
877.4
195
100
157.6
80.8
37.5
19.2
1
0.5
-29.5
-15.1
-9.6
-4.9
47
24.1
-16.5
-8.5
-0.4
-0.2
31.7
16.3
5.7
2.9
24.9
12.8
0.03
877.4
295
100
249
84.4
46
15.6
1
0.3
27.7
9.4
14.4
4.9
31.6
10.7
-0.1
-0.03
-0.4
-0.1
30.9
10.5
8.4
2.8
21.6
7.3
0.02
877.4
278.6
100
283.3
101.7
-4.6
-1.7
2.1
0.8
46.2
16.6
799.4
286.9
-804.1
-288.6
-4.8
-1.7
0.6
0.2
-808.2
-290.09
0.4
0.1
-810.5
-290.9
-0.93
874.4
260.9
100
229.5
88
31.4
12
2.3
0.9
44.7
17.1
45.3
17.4
-13.9
-5.3
-7.3
-2.8
-0.3
-0.1
-21.5
-8.2
-3.9
-1.5
-17.6
-6.7
-0.02
879.4
350.1
100
305.6
87.3
44.5
12.7
—
0
29.6
8.5
29.3
8.4
15.2
4.3
15.9
4.5
-0.1
-0.03
31
8.9
8.3
2.4
22.8
6.5
0.03
887.1
358.2
100
311.3
86.9
47
13.1
—
0
31.1
8.7
26.7
7.5
20.2
5.6
-3.4
-0.9
-1
-0.3
15.9
4.4
0.4
0.1
15.5
4.3
0.02
877.4
571.2
100
512.4
89.7
58.9
10.3
7.3
1.3
26.2
4.6
63.6
11.1
-4.7
-0.8
-9.5
-1.7
-10.7
-1.9
-25.1
-4.4
-6.4
-1.1
-20.6
-3.6
-0.02
970
491.7
100
419.5
85.3
72.2
14.7
—
0
33.6
6.8
33.6
6.8
38.5
7.8
18
3.7
1.7
0.3
57.2
11.6
8.3
1.7
48.8
9.9
0.06
877.4
518.2
100
432.1
83.4
86.1
16.6
—
0
30.7
5.9
26.5
5.1
59.6
11.5
3.6
0.7
8.2
1.6
71.1
13.7
10.8
2.1
60.2
11.6
0.07
887.1
276.7
100
236.6
85.5
40.1
14.5
—
0
31.4
11.3
39.9
14.4
0.2
0.07
0.8
0.3
0.4
0.1
1.4
0.5
-0.6
-0.2
1.7
0.6
—
877.4
588.1
100
485.4
82.5
102.7
17.5
—
0
30.3
5.2
51.1
8.7
51.6
8.8
25.7
4.4
1.5
0.3
78.8
13.4
13.7
2.3
64.1
10.9
0.08
791.1
404.9
100
334.8
82.7
70.1
17.3
—
0
30.4
7.5
27.7
6.8
42.4
10.5
-4
-1
2.9
0.7
41.4
10.2
6.3
1.6
35.1
8.7
0.05
773.6
395.3
100
324.7
82.1
70.6
17.9
—
0
34.1
8.6
39.5
10
31.1
7.9
8.2
2.1
0.4
0.1
39.1
9.9
5.1
1.3
33.3
8.4
0.04
773.6
360.6
100
282.3
78.3
78.3
21.7
—
0
29.3
8.1
40.3
11.2
38
10.5
-11.2
-3.1
0.1
0.03
26.8
7.4
3.7
1
23.1
6.4
0.03
773.6
470
100
371
78.9
99
21.1
—
0
35.2
7.5
42.6
9.1
56.4
12
0.7
0.1
1.1
0.2
58
12.3
5.7
1.2
51.9
11
0.07
725.2
268.3
100
226.2
84.3
42
15.7
—
0
28.8
10.7
29.5
11
12.6
4.7
9.1
3.4
1.3
0.5
23
8.6
3.8
1.4
18.7
7
0.03
725.2
366.7
100
293.8
80.1
72.9
19.9
—
0
26.9
7.3
42.4
11.6
30.5
8.3
9.1
2.5
2
0.5
41.5
11.3
4.9
1.3
36.1
9.8
0.05
725.2
252.5
100
202.2
80.1
50.3
19.9
—
0
28.8
11.4
25.8
10.2
24.5
9.7
-6.1
-2.4
0.5
0.2
18.9
7.5
3.6
1.4
14.6
5.8
0.02
725.2
252.9
100
202.2
80
50.7
20
—
0
25.6
10.1
29
11.5
21.7
8.6
-4.9
-1.9
3.2
1.3
20
7.9
6.5
2.6
13.1
5.2
0.03
421.1
151.2
100
125.2
82.8
26
17.2
—
0
18.9
12.5
19.3
12.8
6.7
4.4
-3.9
-2.6
3.2
2.1
5.5
3.6
1.5
1
3.4
2.2
0.01
421.1
141.5
100
110.2
77.9
31.2
22
—
0
18.3
12.9
18.3
12.9
12.9
9.1
-3.3
-2.3
0.7
0.5
10.2
7.2
2.1
1.5
6.2
4.4
0.01
421.1
156.3
100
122.5
78.4
33.9
21.7
—
0
20
12.8
19.9
12.7
13.9
8.9
-3.6
-2.3
1.5
1
11.8
7.5
2.4
1.5
8.7
5.6
0.02
421.1
211.2
100
160.9
76.2
50.3
23.8
—
0
21.4
10.1
24.7
11.7
25.6
12.1
-7.1
-3.4
0.8
0.4
17.3
8.2
4.7
2.2
12.1
5.7
0.03
421.1
151.5
100
125.3
82.7
26.2
17.3
—
0
16.7
11
16.9
11.2
9.3
6.1
-4.2
-2.8
4.7
3.1
9.8
6.5
2.2
1.5
6.8
4.5
0.02
421.1
140.9
100
114.5
81.3
26.5
18.8
—
0
14.6
10.4
14
9.9
12.4
8.8
-2.6
-1.8
0.8
0.6
10.6
7.5
2.4
1.7
7.6
5.4
0.02
421.1
157
100
120.8
76.9
36.2
23.1
—
0
18.7
11.9
19.6
12.5
16.6
10.6
-4
-2.5
1.8
1.1
14.4
9.2
2.6
1.7
11.4
7.3
0.03
421.1