Отчётность Xilong
00
Xilong 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
2 121.1
2 008.31
112.78
23.459
58.641
75.976
36.808
-18.495
-0.949
17.344
0.059
16.944
0.029
585.22
1 732.3
100
1 622.82
93.7
109.49
6.3
29.696
1.7
50.428
2.9
88.487
5.1
20.999
1.2
-16.45
-0.9
-0.434
-0.03
4.314
0.2
1.465
0.08
2.52
0.1
0.004
585.22
1 937.79
100
1 825.71
94.2
112.08
5.8
13.057
0.7
61.859
3.2
75.735
3.9
36.342
1.9
-25.499
-1.3
-0.061
-0.003
10.782
0.6
0.518
0.03
10.033
0.5
0.017
585.22
742.94
100
679.57
91.5
63.37
8.5
17.744
2.4
52.445
7.1
71.294
9.6
-7.924
-1.07
-5.777
-0.8
0.436
0.06
-13.415
-1.8
1.12
0.2
-12.367
-1.7
-0.021
585.22
2 017.32
100
1 915.98
95
101.34
5
9.728
0.5
55.55
2.8
61.973
3.1
39.37
2
-12.743
-0.6
-0.928
-0.05
25.699
1.3
1.036
0.05
24.468
1.2
0.042
585.22
1 584.8
100
1 454.27
91.8
130.53
8.2
46.885
3
53.825
3.4
106.73
6.7
23.8
1.5
-24.737
-1.6
0.076
0.005
-0.872
-0.05
6.54
0.4
-7.809
-0.5
-0.013
585.22
1 838.14
100
1 709.14
93
129.01
7
16.11
0.9
73.481
4
94.686
5.2
34.321
1.9
58.225
3.2
-1.24
-0.07
91.323
5
7.365
0.4
83.755
4.6
0.143
585.22
1 978.3
100
1 812.49
91.6
165.81
8.4
36.416
1.8
58.841
3
116.85
5.9
48.959
2.5
17.442
0.9
-0.999
-0.05
65.007
3.3
2.128
0.1
47.252
2.4
0.082
574.37
1 627.36
100
1 501.9
92.3
125.46
7.7
33.605
2.1
57.297
3.5
88.457
5.4
37.002
2.3
-16.614
-1.02
0.289
0.02
20.677
1.3
-7
-0.4
24.894
1.5
0.043
585.22
1 650.65
100
1 544.72
93.6
105.93
6.4
31.041
1.9
46.174
2.8
68.393
4.1
37.542
2.3
90.178
5.5
0.089
0.005
128.15
7.8
12.63
0.8
117.89
7.1
0.201
585.22
1 581.4
100
1 437.2
90.9
144.2
9.1
17.9
1.1
97.7
6.2
112.4
7.1
31.7
2
-16.9
-1.07
-1.1
-0.07
13.4
0.8
1.6
0.1
13.8
0.9
0.02
585.2
1 739.4
100
1 651.6
95
87.8
5
44.5
2.6
-12.8
-0.7
50.2
2.9
37.7
2.2
4.4
0.3
-5.2
-0.3
34.3
2
11.8
0.7
13.6
0.8
0.02
585.2
1 225.8
100
1 093.6
89.2
132.3
10.8
22.1
1.8
84.9
6.9
106.8
8.7
25.4
2.1
-7.5
-0.6
1.6
0.1
17.5
1.4
1.7
0.1
17.4
1.4
0.03
585.2
1 968.4
100
1 836.1
93.3
132.3
6.7
20.4
1
110.9
5.6
126.9
6.4
5.3
0.3
-18.5
-0.9
-1
-0.05
34.5
1.8
1.7
0.09
32.8
1.7
0.06
585.2
1 309.5
100
1 196.5
91.4
113
8.6
15.7
1.2
78.4
6
98.1
7.5
14.9
1.1
-19.5
-1.5
-0.2
-0.02
-5.1
-0.4
2.4
0.2
-7
-0.5
-0.01
585.2
1 004.8
100
866.2
86.2
138.7
13.8
28.4
2.8
57.6
5.7
100
10
38.6
3.8
-19.5
-1.9
0.5
0.05
23.2
2.3
5.8
0.6
15.6
1.6
0.03
585.2
710.4
100
595
83.8
115.4
16.2
17.2
2.4
75.5
10.6
90.4
12.7
25
3.5
-13.1
-1.8
-5.2
-0.7
6.6
0.9
1.1
0.2
7.9
1.1
0.01
585.2
688.5
100
542.8
78.8
145.7
21.2
23.8
3.5
83.7
12.2
85.3
12.4
60.4
8.8
-16.9
-2.5
-1.1
-0.2
42.3
6.1
6.9
1
34.1
5
0.06
585.2
934
100
815.2
87.3
118.8
12.7
18.2
1.9
78.7
8.4
126.6
13.6
-7.8
-0.8
-18.3
-2
0.2
0.02
-26
-2.8
-2.5
-0.3
-19.1
-2.04
-0.03
585.2
760
100
608.5
80.1
151.5
19.9
29.2
3.8
75.6
9.9
131.4
17.3
20.2
2.7
-23.3
-3.07
-4.7
-0.6
-7.7
-1.01
-2.6
-0.3
-5.7
-0.8
-0.01
596.9
869.2
100
741.1
85.3
128.2
14.7
17.5
2
74.9
8.6
83.9
9.7
44.2
5.1
-18.8
-2.2
3.6
0.4
28.6
3.3
1
0.1
29.9
3.4
0.05
585.2
957
100
830
86.7
127
13.3
—
0
92.7
9.7
99.4
10.4
27.6
2.9
14.2
1.5
0.8
0.08
39.1
4.1
5
0.5
36.9
3.9
0.06
585.2
768.8
100
651.4
84.7
117.4
15.3
—
0
101.7
13.2
108.4
14.1
9.1
1.2
0.3
0.04
-0.4
-0.05
8.9
1.2
2.3
0.3
9.4
1.2
0.02
585.2
916.3
100
784.5
85.6
131.8
14.4
21.4
2.3
77.9
8.5
95.3
10.4
36.5
4
-2
-0.2
-4.8
-0.5
29.7
3.2
4.5
0.5
26.8
2.9
0.05
585.2
802
100
691.5
86.2
110.6
13.8
14.9
1.9
60.9
7.6
72.4
9
38.1
4.8
-5
-0.6
0.3
0.04
33.3
4.2
5.4
0.7
27.8
3.5
0.05
585.2
863.7
100
757.3
87.7
106.3
12.3
—
0
85.5
9.9
89
10.3
17.3
2
15
1.7
-2.7
-0.3
29.8
3.5
3.6
0.4
28.5
3.3
0.05
585.2
723.2
100
629.3
87
93.9
13
—
0
85.1
11.8
87.5
12.1
6.4
0.9
-3.8
-0.5
2
0.3
4.5
0.6
1.3
0.2
6.7
0.9
0.01
585.2
1 183.4
100
1 077.8
91.1
105.6
8.9
—
0
90.7
7.7
94.9
8
10.8
0.9
-4
-0.3
1.7
0.1
7.8
0.7
0.2
0.02
14.3
1.2
0.02
585.2
651.4
100
546.6
83.9
104.8
16.1
—
0
75
11.5
74.8
11.5
29.9
4.6
-0.4
-0.06
2.7
0.4
31.8
4.9
5.8
0.9
27.2
4.2
0.05
585.2
607.7
100
491.1
80.8
116.6
19.2
—
0
72
11.8
73.3
12.1
43.3
7.1
5.4
0.9
2
0.3
50.3
8.3
8.8
1.4
39.2
6.5
0.07
585.2
485.9
100
387
79.6
98.9
20.4
—
0
74.4
15.3
79.2
16.3
19.7
4.1
0.4
0.08
0.7
0.1
20.7
4.3
5.2
1.1
16.1
3.3
0.03
585.2
896.2
100
781.7
87.2
114.5
12.8
—
0
69.8
7.8
85.2
9.5
29.2
3.3
-2.2
-0.2
1.9
0.2
28.9
3.2
7.4
0.8
17.4
1.9
0.03
539.1
541.1
100
441.3
81.6
99.8
18.4
—
0
66.1
12.2
67.1
12.4
32.7
6
-2.9
-0.5
2
0.4
31.5
5.8
5.8
1.1
25.8
4.8
0.05
536.9
572.3
100
461.3
80.6
111.1
19.4
—
0
66.5
11.6
70.7
12.4
40.4
7.1
5
0.9
-0.7
-0.1
44.3
7.7
7.8
1.4
34.7
6.1
0.07
500
503.9
100
416.7
82.7
87.3
17.3
—
0
70.1
13.9
69.5
13.8
17.8
3.5
-3.9
-0.8
2.3
0.5
16
3.2
3
0.6
12.9
2.6
0.03
500
606.3
100
501.1
82.6
105.2
17.4
—
0
71.3
11.8
75.9
12.5
29.2
4.8
-5.1
-0.8
1.2
0.2
25
4.1
4.5
0.7
18.9
3.1
0.04
500
531.4
100
436.4
82.1
95
17.9
—
0
65.3
12.3
69.8
13.1
25.2
4.7
-2.4
-0.5
-0.4
-0.08
22.2
4.2
3.9
0.7
17.3
3.3
0.03
500
560.5
100
472.8
84.4
87.8
15.7
—
0
52
9.3
54.8
9.8
33
5.9
-4.8
-0.9
5.7
1
33.8
6
5.8
1
27
4.8
0.05
500
499.8
100
418.6
83.8
81.1
16.2
—
0
66.7
13.3
66.1
13.2
15
3
1.3
0.3
2.1
0.4
18.2
3.6
3.5
0.7
14.3
2.9
0.03
500
644.8
100
571.6
88.6
73.3
11.4
—
0
48.6
7.5
55.8
8.7
17.4
2.7
-4.1
-0.6
2.1
0.3
14.2
2.2
3.7
0.6
10.7
1.7
0.02
500
555.8
100
497.8
89.6
57.9
10.4
—
0
50.4
9.1
52.1
9.4
5.8
1
1.5
0.3
1.7
0.3
9.1
1.6
0.3
0.05
9
1.6
0.02
500