Отчётность Shandong Meichen
30
Shandong Meichen 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
405.18
100
370.45
91.4
34.733
8.6
20.955
5.2
191.22
47.2
191.33
47.2
-156.6
-38.6
-82.676
-20.4
-0.044
-0.01
-240.1
-59.3
-16.354
-4.04
-221.28
-54.6
-0.153
1 441.91
389.52
100
355.39
91.2
34.134
8.8
24.177
6.2
78.142
20.1
94.01
24.1
-59.876
-15.4
-92.772
-23.8
4.572
1.2
-148.98
-38.2
-1.079
-0.3
-144.59
-37.1
-0.1
1 441.91
362.23
100
321.6
88.8
40.63
11.2
20.03
5.5
39.091
10.8
54.074
14.9
-13.444
-3.7
-96.475
-26.6
-1.161
-0.3
-111.29
-30.7
6.271
1.7
-115.24
-31.8
-0.08
1 441.91
239.23
100
346.43
144.8
-107.2
-44.8
22.497
9.4
310.53
129.8
886.74
370.7
-993.94
-415.5
-109.66
-45.8
-1.157
-0.5
-1 102.78
-461
-136.67
-57.1
-949.5
-396.9
-0.658
1 441.91
403.53
100
344.02
85.3
59.509
14.7
23.844
5.9
151.95
37.7
154.68
38.3
-95.168
-23.6
-63.694
-15.8
0.274
0.07
-158.64
-39.3
-7.772
-1.9
-146.59
-36.3
-0.099
1 482.49
291.36
100
286.94
98.5
4.415
1.5
25.835
8.9
61.189
21
86.77
29.8
-82.355
-28.3
-69.754
-23.9
1.361
0.5
-150.75
-51.7
4.094
1.4
-151.51
-52
-0.105
1 441.91
432.75
100
382.37
88.4
50.386
11.6
23.239
5.4
76.605
17.7
92.58
21.4
-42.194
-9.8
-66.449
-15.4
1.018
0.2
-107.66
-24.9
5.531
1.3
-109.42
-25.3
-0.076
1 441.91
531.52
100
521.5
98.1
10.026
1.9
25.837
4.9
136.18
25.6
120.37
22.6
-110.35
-20.8
-81.726
-15.4
-21.302
-4.008
-213.1
-40.09
-0.572
-0.1
-206.65
-38.9
-0.143
1 441.91
383.97
100
306.91
79.9
77.064
20.1
28.098
7.3
121.16
31.6
156.35
40.7
-79.289
-20.6
-72.507
-18.9
23.017
6
-128.71
-33.5
-11.04
-2.9
-107.14
-27.9
-0.074
1 441.91
654.62
100
516.34
78.9
138.29
21.1
27.65
4.2
79.503
12.1
76.118
11.6
62.17
9.5
-54.764
-8.4
3.829
0.6
11.878
1.8
12.639
1.9
1.463
0.2
0.001
1 430.41
505.4
100
395.9
78.3
109.5
21.7
32
6.3
77
15.2
111
22
-1.4
-0.3
-51
-10.09
1
0.2
-53.1
-10.5
2.6
0.5
-54.8
-10.8
-0.04
1 453.4
995.5
100
719.9
72.3
275.6
27.7
38.1
3.8
59.6
6
163.2
16.4
112.4
11.3
-57.5
-5.8
-3.6
-0.4
50
5
4.7
0.5
47.5
4.8
0.03
1 408.4
760.7
100
593.3
78
167.4
22
31.6
4.2
126.1
16.6
151.2
19.9
16.2
2.1
-52.3
-6.9
0.9
0.1
-35.7
-4.7
0.2
0.03
-6.4
-0.8
—
1 453.1
951.6
100
695.2
73.1
256.5
27
33.7
3.5
96.6
10.2
126.7
13.3
129.7
13.6
-42.7
-4.5
0.8
0.08
86.2
9.1
16.2
1.7
63.3
6.7
0.04
1 453.1
358.1
100
259.4
72.4
98.7
27.6
23.5
6.6
63.6
17.8
90.6
25.3
8
2.2
-57.5
-16.06
-0.1
-0.03
-49.5
-13.8
3.2
0.9
-52.6
-14.7
-0.04
1 453.1
1 052.7
100
799.3
75.9
253.4
24.1
38
3.6
162.5
15.4
192.8
18.3
60.6
5.8
-102.8
-9.8
-0.2
-0.02
-42.5
-4.04
7.5
0.7
-48.7
-4.6
-0.03
1 453.1
664
100
476.2
71.7
187.8
28.3
31.3
4.7
84.7
12.8
158.4
23.9
29.4
4.4
-31.7
-4.8
-0.3
-0.05
-2.8
-0.4
6.8
1
-8.9
-1.3
-0.01
1 453.1
766.6
100
557.5
72.7
209.1
27.3
44.4
5.8
77.7
10.1
118.6
15.5
90.6
11.8
-18.3
-2.4
1.1
0.1
73.3
9.6
22.4
2.9
49.4
6.4
0.03
1 453.1
471.3
100
325.6
69.1
145.6
30.9
33.5
7.1
66.4
14.1
96.2
20.4
49.5
10.5
-28.1
-6
0.8
0.2
102.1
21.7
12.6
2.7
89
18.9
0.06
1 453.1
866.1
100
615.9
71.1
250.2
28.9
97.3
11.2
96.9
11.2
234.2
27
16.1
1.9
-36.9
-4.3
-4.1
-0.5
-25.7
-3
-14.7
-1.7
-14.9
-1.7
-0.01
1 453.1
833.6
100
575.4
69
258.2
31
29.9
3.6
81.4
9.8
117.9
14.1
140.2
16.8
-38.9
-4.7
0.6
0.07
102
12.2
25.1
3
77.4
9.3
0.05
1 453.1
1 102.5
100
769.1
69.8
333.4
30.2
—
0
76.8
7
114.6
10.4
218.8
19.8
-14.6
-1.3
1.7
0.2
216.8
19.7
33.7
3.1
180.8
16.4
0.12
1 469.1
688.3
100
446
64.8
242.3
35.2
—
0
116.1
16.9
123.8
18
118.5
17.2
-23.7
-3.4
0.7
0.1
152.9
22.2
22.9
3.3
128.7
18.7
0.09
1 453.1
1 368.5
883.6
484.8
60.1
112.3
190.5
294.4
7.1
-2.6
298.7
47
242.6
0.17
1 453
1 025.4
702.3
323.1
31
70.4
118.8
204.4
-33.4
-0.6
169.9
40.1
130.1
0.09
1 453.1
926.3
628
298.3
—
82.1
79.5
218.8
-30.8
4
192.1
32.2
159.6
0.11
1 453.1
568.3
365.4
203
—
89.7
84.7
118.3
-21.9
1.2
97.5
20.4
77.2
0.05
1 453.1
1 265.4
889.5
375.8
—
121.5
129.1
246.8
-10.1
-3.8
232.4
28.8
204
0.14
1 453.1
664.9
432.2
232.8
—
76.8
105.9
126.9
-13.6
-8.9
104.4
17.4
87
0.06
1 453.1
609.7
382.3
227.4
—
73.9
80.1
147.3
-13.3
4.5
138.5
25.9
113.1
0.08
1 469
410.1
269.9
140.2
—
81.8
82.8
57.4
-12.1
0.9
46.1
4.2
42.5
0.03
1 453.1
775.1
527.5
247.6
—
87.3
103.4
144.2
-20.7
1.1
124.6
17.3
108.1
0.09
1 214.2
434.9
314.7
120.2
—
52.1
54.3
65.9
-12
5.2
59.1
12
47.2
0.04
1 173.1
289.5
189.3
100.2
—
52.2
52.8
47.3
-11.6
3.8
39.6
6.5
33.4
0.03
1 173.1
303.7
210.2
93.5
—
61.2
58
35.5
-9.6
0.1
26
6.5
20.3
0.02
1 173.1
572.9
404.7
168.2
—
75.1
78.8
89.4
-7.9
1.6
83.1
18.8
65.6
0.06
1 173.1
225.8
163.5
62.3
—
44.2
44.6
17.7
-3.7
—
14
3.2
11.4
0.01
1 087.4
184.2
125.1
59.1
—
33.2
37.6
21.5
-2.2
-0.6
18.6
3.5
15.9
0.16
102.6
165.9
112
53.8
—
35.1
39.3
14.5
-2.5
0.2
12.3
2.3
10.4
0.01
923.4
169.7
117
52.7
—
31.2
44.6
8.1
-2.6
0.1
5.6
1.7
5.2
0.01
923.4
144.9
105.4
39.5
—
28.7
28.1
11.4
-3.7
-0.3
7.4
1.7
6.2
0.01
923.4
172.5
123
49.4
—
26.4
29
20.5
-4.1
0.3
16.7
2.7
14.5
0.02
923.4
118.5
84.1
34.4
—
24.5
24.5
9.9
-2.5
-0.1
7.3
1.2
6.2
0.01
923.4
105.9
75.5
30.4
—
29
31.2
-0.8
-3.2
0.4
-3.5
-1.3
-2.1
—
923.4