Отчётность Changshu Tianyin
30
Changshu Tianyin 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
244.8
100
193.08
78.9
51.713
21.1
17.63
7.2
23.879
9.8
40.851
16.7
10.862
4.4
-0.744
-0.3
-0.159
-0.06
9.958
4.1
1.307
0.5
8.124
3.3
0.019
425.04
249.64
100
186.65
74.8
62.995
25.2
23.793
9.5
22.084
8.8
45.85
18.4
17.146
6.9
3.019
1.2
-0.233
-0.09
19.932
8
2.726
1.1
16.95
6.8
0.04
425.04
218.12
100
162.07
74.3
56.049
25.7
16.067
7.4
17.215
7.9
32.839
15.1
23.21
10.6
-2.248
-1.03
-0.106
-0.05
20.857
9.6
3.238
1.5
17.779
8.2
0.042
425.04
188.11
100
143.08
76.1
45.032
23.9
25.523
13.6
32.923
17.5
70.402
37.4
-25.37
-13.5
-3.293
-1.8
-0.697
-0.4
-29.268
-15.6
2.485
1.3
-32.551
-17.3
-0.077
425.04
244.81
100
190.96
78
53.851
22
18.311
7.5
23.132
9.4
40.301
16.5
13.55
5.5
2.776
1.1
-0.126
-0.05
16.2
6.6
1.461
0.6
14.741
6
0.035
425.04
207.64
100
158.57
76.4
49.073
23.6
16.688
8
11.581
5.6
27.5
13.2
21.573
10.4
4.114
2
-0.599
-0.3
25.089
12.1
0.669
0.3
24.433
11.8
0.057
425.04
198.68
100
155.85
78.4
42.833
21.6
16.749
8.4
23.898
12
39.803
20
3.03
1.5
-3.062
-1.5
-0.153
-0.08
-0.178
-0.09
-1.37
-0.7
1.198
0.6
0.003
425.04
321.22
100
236.11
73.5
85.113
26.5
23.45
7.3
25.963
8.1
48.862
15.2
36.251
11.3
-4.01
-1.2
-0.932
-0.3
31.297
9.7
9.51
3
21.801
6.8
0.048
457.6
229.12
100
170.17
74.3
58.952
25.7
25.882
11.3
15.47
6.8
40.715
17.8
18.237
8
-3.009
-1.3
-0.024
-0.01
15.204
6.6
0.635
0.3
14.36
6.3
0.034
425.04
488.8
100
324.78
66.4
164.02
33.6
43.304
8.9
49.634
10.2
90.14
18.4
73.882
15.1
-5.071
-1.04
-0.136
-0.03
68.675
14
5.214
1.1
63.336
13
0.149
425.04
224.8
100
148.6
66.1
76.2
33.9
19.8
8.8
25.4
11.3
44.1
19.6
32.1
14.3
-1
-0.4
-0.1
-0.04
31.1
13.8
4.6
2
26.5
11.8
0.06
431.8
309.7
100
205.3
66.3
104.4
33.7
22.7
7.3
21
6.8
41.9
13.5
62.5
20.2
-5.4
-1.7
—
0
57.1
18.4
12.4
4
45
14.5
0.1
431.8
216.7
100
144
66.5
72.7
33.5
21.5
9.9
15.6
7.2
33.9
15.6
38.8
17.9
-4.8
-2.2
-0.2
-0.09
33.8
15.6
2.4
1.1
30.8
14.2
0.07
431.8
191.6
100
127.2
66.4
64.4
33.6
24.4
12.7
13.5
7
35.2
18.4
29.1
15.2
-0.5
-0.3
—
0
28.6
14.9
0.5
0.3
28
14.6
0.06
431.8
180.4
100
125.3
69.5
55.1
30.5
14.3
7.9
13.3
7.4
27.2
15.1
27.9
15.5
-1.1
-0.6
—
0
26.8
14.9
3.1
1.7
23.8
13.2
0.06
431.8
309
100
209.1
67.7
99.9
32.3
31.7
10.3
11.7
3.8
47.4
15.3
52.5
17
-2.9
-0.9
—
0
38.4
12.4
3.5
1.1
34.5
11.2
0.08
431.8
208
100
140.8
67.7
67.3
32.4
18
8.7
16
7.7
33.2
16
34.1
16.4
-0.3
-0.1
—
0
34.2
16.4
4.6
2.2
29.6
14.2
0.07
431.8
204.4
100
127.8
62.5
76.6
37.5
21.1
10.3
22.4
11
37.9
18.5
38.6
18.9
-2.4
-1.2
—
0
36.2
17.7
2.9
1.4
33.4
16.3
0.08
431.9
223.9
100
155.5
69.5
68.5
30.6
10.1
4.5
15.1
6.7
28.6
12.8
39.8
17.8
-6
-2.7
—
0
51.9
23.2
7.8
3.5
44.1
19.7
0.1
431.9
168.6
100
120.5
71.5
48.1
28.5
18.7
11.1
21.2
12.6
44.8
26.6
3.3
2
-7.5
-4.4
-0.5
-0.3
-4.7
-2.8
-3.2
-1.9
-1.5
-0.9
—
431.9
180.4
100
130.5
72.3
49.9
27.7
16.2
9
10.9
6
22.9
12.7
27
15
1.8
1
—
0
28.8
16
4.6
2.5
23.9
13.2
0.06
431.9
209
100
143.4
68.6
65.6
31.4
—
0
23.4
11.2
25.6
12.2
39.9
19.1
-1.9
-0.9
-0.1
-0.05
38
18.2
4.9
2.3
33
15.8
0.08
427.1
187.8
100
121.2
64.5
66.7
35.5
—
0
16.8
8.9
16.9
9
49.8
26.5
-0.7
-0.4
—
0
49.1
26.1
7.1
3.8
42
22.4
0.1
427.1
199.2
100
108.5
54.5
90.7
45.5
39.8
20
-7.8
-3.9
32.6
16.4
58.1
29.2
-1.3
-0.7
-0.2
-0.1
56.6
28.4
5.5
2.8
51.1
25.7
0.12
427.1
195.9
100
124.9
63.8
71
36.2
—
0
21.7
11.1
15.8
8.1
55.2
28.2
-1.2
-0.6
—
0
53.9
27.5
6.2
3.2
47.4
24.2
0.11
427.1
189.7
100
121.2
63.9
68.5
36.1
—
0
15.8
8.3
16.4
8.6
52.1
27.5
-3.6
-1.9
-0.1
-0.05
48.4
25.5
7.4
3.9
41.3
21.8
0.1
427.1
188.1
100
111.8
59.4
76.3
40.6
—
0
16
8.5
18.7
9.9
57.6
30.6
2
1.1
0.2
0.1
59.8
31.8
8.9
4.7
50.9
27.1
0.12
427.1
198
100
113.8
57.5
84.2
42.5
—
0
21.3
10.8
20.3
10.3
63.9
32.3
2.6
1.3
-0.3
-0.2
66.2
33.4
8.9
4.5
57.6
29.1
0.14
417.7
154
100
95.5
62
58.5
38
—
0
17.3
11.2
18.7
12.1
39.8
25.8
1
0.6
1.4
0.9
42.3
27.5
6.5
4.2
35.8
23.2
0.08
422.9
149.5
100
93.6
62.6
55.9
37.4
—
0
13.1
8.8
13.2
8.8
42.7
28.6
1.1
0.7
2.6
1.7
46.4
31
7.4
4.9
39.6
26.5
0.09
422.7
152.9
100
97.4
63.7
55.5
36.3
—
0
14.7
9.6
16.5
10.8
39
25.5
0.8
0.5
0.1
0.07
39.9
26.1
6.2
4.1
32.3
21.1
0.08
390
132.2
100
76.9
58.2
55.3
41.8
—
0
18.1
13.7
18.3
13.8
37
28
-0.5
-0.4
1.9
1.4
38.4
29
5.9
4.5
27.8
21
0.07
390
123.3
100
78.3
63.5
45.1
36.6
—
0
13.9
11.3
13.5
10.9
31.6
25.6
0.4
0.3
0.2
0.2
32.1
26
4.2
3.4
23.1
18.7
0.06
390
165.5
100
101.8
61.5
63.7
38.5
—
0
14.5
8.8
17
10.3
46.7
28.2
0.5
0.3
1.7
1
48.9
29.5
8.1
4.9
34.1
20.6
0.09
390
112.7
100
74.4
66
38.3
34
—
0
9.9
8.8
10.7
9.5
27.6
24.5
1.4
1.2
0.1
0.09
29
25.7
4.4
3.9
24.6
21.8
0.06
390
103.4
100
67.3
65.1
36
34.8
—
0
11.9
11.5
11.8
11.4
24.3
23.5
2
1.9
0.6
0.6
26.9
26
4.3
4.2
22.6
21.9
0.06
390
105.2
100
69.3
65.9
35.9
34.1
—
0
9.8
9.3
9.6
9.1
26.3
25
1.4
1.3
0.1
0.1
27.8
26.4
4.2
4
23.6
22.4
0.06
390
108.3
100
70.2
64.8
38.1
35.2
—
0
10.1
9.3
11.1
10.2
27
24.9
1.2
1.1
1.8
1.7
30
27.7
4.5
4.2
25.5
23.5
0.07
390
92.3
100
61.8
67
30.4
32.9
—
0
9.4
10.2
10.5
11.4
20
21.7
2.7
2.9
0.1
0.1
22.8
24.7
3.4
3.7
19.3
20.9
0.05
390
114.7
100
82.8
72.2
31.9
27.8
—
0
10.9
9.5
10.3
9
21.5
18.7
3.4
3
0.7
0.6
25.6
22.3
3.9
3.4
21.8
19
0.06
390
99.5
100
65.3
65.6
34.2
34.4
—
0
9
9
8.1
8.1
26.1
26.2
0.9
0.9
0.3
0.3
27.3
27.4
4.2
4.2
23.2
23.3
0.06
390