Xin Hee Co., Ltd. - 003016.SZ - Fundamentals

Best Investments/trading ideas for the weekJoin our free webinar on September23,2026.

Insider Tracker is here!

Try it now Watch the presentation

‌
‌

‌

Let's get started...

‌

Breakdown	2011 12/31	2012 12/31	2013 12/31	2014 12/31	2015 12/31	2016 12/31	2017 12/31	2018 12/31	2019 12/31	2020 12/31	2021 12/31	2022 12/31	2023 12/31	2024 12/31	2025 12/31	TTM
REVENUE	1,868	2,003	2,096	2,218	1,813	1,498	1,634	1,760	1,965	1,833	2,102	1,743	1,759	1,405	1,480	1,531	📊
Revenue Growth (1Y)	--	+7.20%	+4.63%	+5.86%	-18.27%	-17.37%	+9.07%	+7.72%	+11.65%	-6.72%	+14.66%	-17.09%	+0.93%	-20.10%	+5.35%	+3.40%	📊
Revenue Growth (5Y)	--	--	--	--	-2.96%	-25.20%	-22.03%	-20.66%	+8.39%	+22.37%	+28.63%	-0.99%	-10.50%	-23.34%	-29.56%	-27.17%	📊
Revenue Growth (10Y)	--	--	--	--	--	--	--	--	--	-1.89%	+4.95%	-16.84%	-20.72%	-22.49%	-1.17%	+2.19%	📊
Cost of Revenue	527	539	537	493	386	401	403	436	498	513	599	534	538	463	495	482	📊
Cost of Revenue Growth (1Y)	--	+2.19%	-0.38%	-8.21%	-21.60%	+3.68%	+0.69%	+8.05%	+14.14%	+3.03%	+16.88%	-10.89%	+0.69%	-13.86%	+6.89%	-2.69%	📊
Cost of Revenue Growth (5Y)	--	--	--	--	-26.74%	-25.67%	-24.87%	-11.56%	+28.75%	+27.94%	+48.51%	+22.48%	+8.05%	-9.66%	-17.38%	-19.60%	📊
Cost of Revenue Growth (10Y)	--	--	--	--	--	--	--	--	--	-2.81%	+11.15%	-0.57%	+9.07%	+19.83%	+23.54%	+20.22%	📊
Gross Profit	1,341	1,464	1,559	1,725	1,427	1,097	1,231	1,324	1,468	1,320	1,503	1,209	1,221	942	985	1,049	📊
Gross Profit Growth (1Y)	--	+9.17%	+6.48%	+10.71%	-17.32%	-23.08%	+12.14%	+7.61%	+10.83%	-10.03%	+13.80%	-19.56%	+1.03%	-22.85%	+4.59%	+6.46%	📊
Gross Profit Growth (5Y)	--	--	--	--	+6.40%	-25.03%	-21.05%	-23.26%	+2.88%	+20.33%	+22.11%	-8.72%	-16.79%	-28.65%	-34.42%	-30.18%	📊
Gross Profit Growth (10Y)	--	--	--	--	--	--	--	--	--	-1.52%	+2.66%	-22.45%	-29.23%	-33.95%	-10.20%	-4.40%	📊
Operating Expenses	682	755	867	867	812	761	875	965	1,049	968	1,056	972	1,087	1,029	962	994	📊
Operating Expenses Growth (1Y)	--	+10.73%	+14.76%	+0.03%	-6.30%	-6.29%	+14.97%	+10.28%	+8.68%	-7.71%	+9.09%	-7.93%	+11.80%	-5.31%	-6.52%	+3.28%	📊
Operating Expenses Growth (5Y)	--	--	--	--	+19.11%	+0.80%	+0.98%	+11.33%	+29.13%	+27.17%	+20.67%	+0.74%	+3.63%	+6.33%	-8.89%	-5.90%	📊
Operating Expenses Growth (10Y)	--	--	--	--	--	--	--	--	--	+41.94%	+39.84%	+12.19%	+25.39%	+26.71%	+26.40%	+30.55%	📊
Sell General Administrative	658	727	837	833	786	660	732	828	914	844	913	833	879	227	257	297	📊
Research and Development	0	79	83	88	80	79	67	65	66	59	72	78	78	62	61	63	📊
Other Income Expenses	3	24	17	9	10	2	-3	-0	69	65	71	61	130	740	644	633	📊
EBITDA	667	726	713	879	632	353	361	390	459	374	604	401	289	48	163	191	📊
EBITDA Growth (1Y)	--	+8.84%	-1.76%	+23.25%	-28.09%	-44.11%	+2.22%	+7.96%	+17.87%	-18.62%	+61.55%	-33.68%	-27.82%	-83.28%	+237.22%	+17.42%	📊
EBITDA Growth (5Y)	--	--	--	--	-5.24%	-51.34%	-49.36%	-55.65%	-27.30%	+5.86%	+67.30%	+2.78%	-37.06%	-87.07%	-73.00%	-68.30%	📊
EBITDA Growth (10Y)	--	--	--	--	--	--	--	--	--	-43.93%	-16.78%	-43.82%	-67.09%	-92.35%	-53.83%	-45.79%	📊
Depreciation and Amortization	8	17	21	20	18	95	95	108	129	122	209	219	146	127	132	111	📊
Operating Income	505	457	470	704	478	254	267	280	330	359	395	261	134	-87	23	55	📊
Operating Income Growth (1Y)	--	-9.55%	+2.97%	+49.59%	-32.13%	-46.76%	+4.88%	+5.09%	+17.67%	+8.74%	+10.15%	-33.92%	-48.58%	-164.85%	+126.81%	+137.49%	📊
Operating Income Growth (5Y)	--	--	--	--	-5.44%	-44.34%	-43.31%	-60.17%	-30.96%	+41.02%	+48.11%	-6.86%	-59.30%	-124.27%	-94.09%	-85.97%	📊
Operating Income Growth (10Y)	--	--	--	--	--	--	--	--	--	-29.01%	-13.54%	-44.52%	-80.93%	-118.22%	-90.82%	-78.21%	📊
Interest Expense	0	3	3	2	2	2	2	2	0	0	6	4	6	9	8	7	📊
Pre Tax Income	508	480	488	713	487	257	264	280	329	241	388	177	137	-88	23	61	📊
Tax Provision	68	25	125	181	127	72	72	74	87	63	101	48	37	-20	5	14	📊
NET INCOME	441	455	363	532	360	185	192	206	242	178	288	129	100	-67	18	47	📊
Net Income Growth (1Y)	--	+3.28%	-20.23%	+46.44%	-32.22%	-48.73%	+4.01%	+7.09%	+17.76%	-26.41%	+61.76%	-55.22%	-22.45%	-167.29%	+126.63%	+161.02%	📊
Net Income Growth (5Y)	--	--	--	--	-18.23%	-59.41%	-47.08%	-61.30%	-32.76%	-3.48%	+50.11%	-37.23%	-58.66%	-137.80%	-93.78%	-83.76%	📊
Net Income Growth (10Y)	--	--	--	--	--	--	--	--	--	-59.54%	-36.63%	-64.42%	-81.16%	-118.70%	-90.28%	-74.64%	📊
Basic EPS	1.37	1.42	1.13	1.66	1.13	0.58	0.6	0.64	0.57	0.42	0.68	0.3	0.24	-0.16	0.04	0.09	📊
Diluted EPS	1.37	1.42	1.13	1.66	1.13	0.58	0.6	0.64	0.57	0.42	0.68	0.3	0.24	0	0.04	0.09	📊
Basic Average Shares	320	320	321	320	319	320	320	320	427	427	427	428	418	418	418	315	📊
Diluted Average Shares	320	320	321	320	319	320	320	320	427	427	427	428	418	418	419	315	📊

Breakdown

2011

12/31

2012

12/31

2013

12/31

2014

12/31

2015

12/31

2016

12/31

2017

12/31

2018

12/31

2019

12/31

2020

12/31

2021

12/31

2022

12/31

2023

12/31

2024

12/31

2025

12/31

TTM

REVENUE

1,868

2,003

2,096

2,218

1,813

1,498

1,634

1,760

1,965

1,833

2,102

1,743

1,759

1,405

1,480

1,531

📊

Revenue Growth (1Y)

+7.20%

+4.63%

+5.86%

-18.27%

-17.37%

+9.07%

+7.72%

+11.65%

-6.72%

+14.66%

-17.09%

+0.93%

-20.10%

+5.35%

+3.40%

📊

Revenue Growth (5Y)

-2.96%

-25.20%

-22.03%

-20.66%

+8.39%

+22.37%

+28.63%

-0.99%

-10.50%

-23.34%

-29.56%

-27.17%

📊

Revenue Growth (10Y)

-1.89%

+4.95%

-16.84%

-20.72%

-22.49%

-1.17%

+2.19%

📊

Cost of Revenue

527

539

537

493

386

401

403

436

498

513

599

534

538

463

495

482

📊

Cost of Revenue Growth (1Y)

+2.19%

-0.38%

-8.21%

-21.60%

+3.68%

+0.69%

+8.05%

+14.14%

+3.03%

+16.88%

-10.89%

+0.69%

-13.86%

+6.89%

-2.69%

📊

Cost of Revenue Growth (5Y)

-26.74%

-25.67%

-24.87%

-11.56%

+28.75%

+27.94%

+48.51%

+22.48%

+8.05%

-9.66%

-17.38%

-19.60%

📊

Cost of Revenue Growth (10Y)

-2.81%

+11.15%

-0.57%

+9.07%

+19.83%

+23.54%

+20.22%

📊

Gross Profit

1,341

1,464

1,559

1,725

1,427

1,097

1,231

1,324

1,468

1,320

1,503

1,209

1,221

942

985

1,049

📊

Gross Profit Growth (1Y)

+9.17%

+6.48%

+10.71%

-17.32%

-23.08%

+12.14%

+7.61%

+10.83%

-10.03%

+13.80%

-19.56%

+1.03%

-22.85%

+4.59%

+6.46%

📊

Gross Profit Growth (5Y)

+6.40%

-25.03%

-21.05%

-23.26%

+2.88%

+20.33%

+22.11%

-8.72%

-16.79%

-28.65%

-34.42%

-30.18%

📊

Gross Profit Growth (10Y)

-1.52%

+2.66%

-22.45%

-29.23%

-33.95%

-10.20%

-4.40%

📊

Operating Expenses

682

755

867

812

761

875

965

1,049

968

1,056

972

1,087

1,029

962

994

📊

Operating Expenses Growth (1Y)

+10.73%

+14.76%

+0.03%

-6.30%

-6.29%

+14.97%

+10.28%

+8.68%

-7.71%

+9.09%

-7.93%

+11.80%

-5.31%

-6.52%

+3.28%

📊

Operating Expenses Growth (5Y)

+19.11%

+0.80%

+0.98%

+11.33%

+29.13%

+27.17%

+20.67%

+0.74%

+3.63%

+6.33%

-8.89%

-5.90%

📊

Operating Expenses Growth (10Y)

+41.94%

+39.84%

+12.19%

+25.39%

+26.71%

+26.40%

+30.55%

📊

Sell General Administrative

658

727

837

833

786

660

732

828

914

844

913

833

879

227

257

297

📊

Research and Development

📊

Other Income Expenses

-3

-0

130

740

644

633

📊

EBITDA

667

726

713

879

632

353

361

390

459

374

604

401

289

163

191

📊

EBITDA Growth (1Y)

+8.84%

-1.76%

+23.25%

-28.09%

-44.11%

+2.22%

+7.96%

+17.87%

-18.62%

+61.55%

-33.68%

-27.82%

-83.28%

+237.22%

+17.42%

📊

EBITDA Growth (5Y)

-5.24%

-51.34%

-49.36%

-55.65%

-27.30%

+5.86%

+67.30%

+2.78%

-37.06%

-87.07%

-73.00%

-68.30%

📊

EBITDA Growth (10Y)

-43.93%

-16.78%

-43.82%

-67.09%

-92.35%

-53.83%

-45.79%

📊

Depreciation and Amortization

108

129

122

209

219

146

127

132

111

📊

Operating Income

505

457

470

704

478

254

267

280

330

359

395

261

134

-87

📊

Operating Income Growth (1Y)

-9.55%

+2.97%

+49.59%

-32.13%

-46.76%

+4.88%

+5.09%

+17.67%

+8.74%

+10.15%

-33.92%

-48.58%

-164.85%

+126.81%

+137.49%

📊

Operating Income Growth (5Y)

-5.44%

-44.34%

-43.31%

-60.17%

-30.96%

+41.02%

+48.11%

-6.86%

-59.30%

-124.27%

-94.09%

-85.97%

📊

Operating Income Growth (10Y)

-29.01%

-13.54%

-44.52%

-80.93%

-118.22%

-90.82%

-78.21%

📊

Interest Expense

📊

Pre Tax Income

508

480

488

713

487

257

264

280

329

241

388

177

137

-88

📊

Tax Provision

125

181

127

101

-20

📊

NET INCOME

441

455

363

532

360

185

192

206

242

178

288

129

100

-67

📊

Net Income Growth (1Y)

+3.28%

-20.23%

+46.44%

-32.22%

-48.73%

+4.01%

+7.09%

+17.76%

-26.41%

+61.76%

-55.22%

-22.45%

-167.29%

+126.63%

+161.02%

📊

Net Income Growth (5Y)

-18.23%

-59.41%

-47.08%

-61.30%

-32.76%

-3.48%

+50.11%

-37.23%

-58.66%

-137.80%

-93.78%

-83.76%

📊

Net Income Growth (10Y)

-59.54%

-36.63%

-64.42%

-81.16%

-118.70%

-90.28%

-74.64%

📊

Basic EPS

1.37

1.42

1.13

1.66

1.13

0.58

0.6

0.64

0.57

0.42

0.68

0.3

0.24

-0.16

0.04

0.09

📊

Diluted EPS

1.37

1.42

1.13

1.66

1.13

0.58

0.6

0.64

0.57

0.42

0.68

0.3

0.24

0.04

0.09

📊

Basic Average Shares

320

321

320

319

320

427

428

418

315

📊

Diluted Average Shares

320

321

320

319

320

427

428

418

419

315

📊

Breakdown	2011 12/31	2012 12/31	2013 12/31	2014 12/31	2015 12/31	2016 12/31	2017 12/31	2018 12/31	2019 12/31	2020 12/31	2021 12/31	2022 12/31	2023 12/31	2024 12/31	2025 12/31	TTM
REVENUE	1,868	2,003	2,096	2,218	1,813	1,498	1,634	1,760	1,965	1,833	2,102	1,743	1,759	1,405	1,480	1,531	📊
Revenue Growth (1Y)	--	+7.20%	+4.63%	+5.86%	-18.27%	-17.37%	+9.07%	+7.72%	+11.65%	-6.72%	+14.66%	-17.09%	+0.93%	-20.10%	+5.35%	+3.40%	📊
Revenue Growth (5Y)	--	--	--	--	-2.96%	-25.20%	-22.03%	-20.66%	+8.39%	+22.37%	+28.63%	-0.99%	-10.50%	-23.34%	-29.56%	-27.17%	📊
Revenue Growth (10Y)	--	--	--	--	--	--	--	--	--	-1.89%	+4.95%	-16.84%	-20.72%	-22.49%	-1.17%	+2.19%	📊
Cost of Revenue	527	539	537	493	386	401	403	436	498	513	599	534	538	463	495	482	📊
Cost of Revenue Growth (1Y)	--	+2.19%	-0.38%	-8.21%	-21.60%	+3.68%	+0.69%	+8.05%	+14.14%	+3.03%	+16.88%	-10.89%	+0.69%	-13.86%	+6.89%	-2.69%	📊
Cost of Revenue Growth (5Y)	--	--	--	--	-26.74%	-25.67%	-24.87%	-11.56%	+28.75%	+27.94%	+48.51%	+22.48%	+8.05%	-9.66%	-17.38%	-19.60%	📊
Cost of Revenue Growth (10Y)	--	--	--	--	--	--	--	--	--	-2.81%	+11.15%	-0.57%	+9.07%	+19.83%	+23.54%	+20.22%	📊
Gross Profit	1,341	1,464	1,559	1,725	1,427	1,097	1,231	1,324	1,468	1,320	1,503	1,209	1,221	942	985	1,049	📊
Gross Profit Growth (1Y)	--	+9.17%	+6.48%	+10.71%	-17.32%	-23.08%	+12.14%	+7.61%	+10.83%	-10.03%	+13.80%	-19.56%	+1.03%	-22.85%	+4.59%	+6.46%	📊
Gross Profit Growth (5Y)	--	--	--	--	+6.40%	-25.03%	-21.05%	-23.26%	+2.88%	+20.33%	+22.11%	-8.72%	-16.79%	-28.65%	-34.42%	-30.18%	📊
Gross Profit Growth (10Y)	--	--	--	--	--	--	--	--	--	-1.52%	+2.66%	-22.45%	-29.23%	-33.95%	-10.20%	-4.40%	📊
Operating Expenses	682	755	867	867	812	761	875	965	1,049	968	1,056	972	1,087	1,029	962	994	📊
Operating Expenses Growth (1Y)	--	+10.73%	+14.76%	+0.03%	-6.30%	-6.29%	+14.97%	+10.28%	+8.68%	-7.71%	+9.09%	-7.93%	+11.80%	-5.31%	-6.52%	+3.28%	📊
Operating Expenses Growth (5Y)	--	--	--	--	+19.11%	+0.80%	+0.98%	+11.33%	+29.13%	+27.17%	+20.67%	+0.74%	+3.63%	+6.33%	-8.89%	-5.90%	📊
Operating Expenses Growth (10Y)	--	--	--	--	--	--	--	--	--	+41.94%	+39.84%	+12.19%	+25.39%	+26.71%	+26.40%	+30.55%	📊
Sell General Administrative	658	727	837	833	786	660	732	828	914	844	913	833	879	227	257	297	📊
Research and Development	0	79	83	88	80	79	67	65	66	59	72	78	78	62	61	63	📊
Other Income Expenses	3	24	17	9	10	2	-3	-0	69	65	71	61	130	740	644	633	📊
EBITDA	667	726	713	879	632	353	361	390	459	374	604	401	289	48	163	191	📊
EBITDA Growth (1Y)	--	+8.84%	-1.76%	+23.25%	-28.09%	-44.11%	+2.22%	+7.96%	+17.87%	-18.62%	+61.55%	-33.68%	-27.82%	-83.28%	+237.22%	+17.42%	📊
EBITDA Growth (5Y)	--	--	--	--	-5.24%	-51.34%	-49.36%	-55.65%	-27.30%	+5.86%	+67.30%	+2.78%	-37.06%	-87.07%	-73.00%	-68.30%	📊
EBITDA Growth (10Y)	--	--	--	--	--	--	--	--	--	-43.93%	-16.78%	-43.82%	-67.09%	-92.35%	-53.83%	-45.79%	📊
Depreciation and Amortization	8	17	21	20	18	95	95	108	129	122	209	219	146	127	132	111	📊
Operating Income	505	457	470	704	478	254	267	280	330	359	395	261	134	-87	23	55	📊
Operating Income Growth (1Y)	--	-9.55%	+2.97%	+49.59%	-32.13%	-46.76%	+4.88%	+5.09%	+17.67%	+8.74%	+10.15%	-33.92%	-48.58%	-164.85%	+126.81%	+137.49%	📊
Operating Income Growth (5Y)	--	--	--	--	-5.44%	-44.34%	-43.31%	-60.17%	-30.96%	+41.02%	+48.11%	-6.86%	-59.30%	-124.27%	-94.09%	-85.97%	📊
Operating Income Growth (10Y)	--	--	--	--	--	--	--	--	--	-29.01%	-13.54%	-44.52%	-80.93%	-118.22%	-90.82%	-78.21%	📊
Interest Expense	0	3	3	2	2	2	2	2	0	0	6	4	6	9	8	7	📊
Pre Tax Income	508	480	488	713	487	257	264	280	329	241	388	177	137	-88	23	61	📊
Tax Provision	68	25	125	181	127	72	72	74	87	63	101	48	37	-20	5	14	📊
NET INCOME	441	455	363	532	360	185	192	206	242	178	288	129	100	-67	18	47	📊
Net Income Growth (1Y)	--	+3.28%	-20.23%	+46.44%	-32.22%	-48.73%	+4.01%	+7.09%	+17.76%	-26.41%	+61.76%	-55.22%	-22.45%	-167.29%	+126.63%	+161.02%	📊
Net Income Growth (5Y)	--	--	--	--	-18.23%	-59.41%	-47.08%	-61.30%	-32.76%	-3.48%	+50.11%	-37.23%	-58.66%	-137.80%	-93.78%	-83.76%	📊
Net Income Growth (10Y)	--	--	--	--	--	--	--	--	--	-59.54%	-36.63%	-64.42%	-81.16%	-118.70%	-90.28%	-74.64%	📊
Basic EPS	1.37	1.42	1.13	1.66	1.13	0.58	0.6	0.64	0.57	0.42	0.68	0.3	0.24	-0.16	0.04	0.09	📊
Diluted EPS	1.37	1.42	1.13	1.66	1.13	0.58	0.6	0.64	0.57	0.42	0.68	0.3	0.24	0	0.04	0.09	📊
Basic Average Shares	320	320	321	320	319	320	320	320	427	427	427	428	418	418	418	315	📊
Diluted Average Shares	320	320	321	320	319	320	320	320	427	427	427	428	418	418	419	315	📊

Breakdown

2011

12/31

2012

12/31

2013

12/31

2014

12/31

2015

12/31

2016

12/31

2017

12/31

2018

12/31

2019

12/31

2020

12/31

2021

12/31

2022

12/31

2023

12/31

2024

12/31

2025

12/31

TTM

REVENUE

1,868

2,003

2,096

2,218

1,813

1,498

1,634

1,760

1,965

1,833

2,102

1,743

1,759

1,405

1,480

1,531

📊

Revenue Growth (1Y)

+7.20%

+4.63%

+5.86%

-18.27%

-17.37%

+9.07%

+7.72%

+11.65%

-6.72%

+14.66%

-17.09%

+0.93%

-20.10%

+5.35%

+3.40%

📊

Revenue Growth (5Y)

-2.96%

-25.20%

-22.03%

-20.66%

+8.39%

+22.37%

+28.63%

-0.99%

-10.50%

-23.34%

-29.56%

-27.17%

📊

Revenue Growth (10Y)

-1.89%

+4.95%

-16.84%

-20.72%

-22.49%

-1.17%

+2.19%

📊

Cost of Revenue

527

539

537

493

386

401

403

436

498

513

599

534

538

463

495

482

📊

Cost of Revenue Growth (1Y)

+2.19%

-0.38%

-8.21%

-21.60%

+3.68%

+0.69%

+8.05%

+14.14%

+3.03%

+16.88%

-10.89%

+0.69%

-13.86%

+6.89%

-2.69%

📊

Cost of Revenue Growth (5Y)

-26.74%

-25.67%

-24.87%

-11.56%

+28.75%

+27.94%

+48.51%

+22.48%

+8.05%

-9.66%

-17.38%

-19.60%

📊

Cost of Revenue Growth (10Y)

-2.81%

+11.15%

-0.57%

+9.07%

+19.83%

+23.54%

+20.22%

📊

Gross Profit

1,341

1,464

1,559

1,725

1,427

1,097

1,231

1,324

1,468

1,320

1,503

1,209

1,221

942

985

1,049

📊

Gross Profit Growth (1Y)

+9.17%

+6.48%

+10.71%

-17.32%

-23.08%

+12.14%

+7.61%

+10.83%

-10.03%

+13.80%

-19.56%

+1.03%

-22.85%

+4.59%

+6.46%

📊

Gross Profit Growth (5Y)

+6.40%

-25.03%

-21.05%

-23.26%

+2.88%

+20.33%

+22.11%

-8.72%

-16.79%

-28.65%

-34.42%

-30.18%

📊

Gross Profit Growth (10Y)

-1.52%

+2.66%

-22.45%

-29.23%

-33.95%

-10.20%

-4.40%

📊

Operating Expenses

682

755

867

812

761

875

965

1,049

968

1,056

972

1,087

1,029

962

994

📊

Operating Expenses Growth (1Y)

+10.73%

+14.76%

+0.03%

-6.30%

-6.29%

+14.97%

+10.28%

+8.68%

-7.71%

+9.09%

-7.93%

+11.80%

-5.31%

-6.52%

+3.28%

📊

Operating Expenses Growth (5Y)

+19.11%

+0.80%

+0.98%

+11.33%

+29.13%

+27.17%

+20.67%

+0.74%

+3.63%

+6.33%

-8.89%

-5.90%

📊

Operating Expenses Growth (10Y)

+41.94%

+39.84%

+12.19%

+25.39%

+26.71%

+26.40%

+30.55%

📊

Sell General Administrative

658

727

837

833

786

660

732

828

914

844

913

833

879

227

257

297

📊

Research and Development

📊

Other Income Expenses

-3

-0

130

740

644

633

📊

EBITDA

667

726

713

879

632

353

361

390

459

374

604

401

289

163

191

📊

EBITDA Growth (1Y)

+8.84%

-1.76%

+23.25%

-28.09%

-44.11%

+2.22%

+7.96%

+17.87%

-18.62%

+61.55%

-33.68%

-27.82%

-83.28%

+237.22%

+17.42%

📊

EBITDA Growth (5Y)

-5.24%

-51.34%

-49.36%

-55.65%

-27.30%

+5.86%

+67.30%

+2.78%

-37.06%

-87.07%

-73.00%

-68.30%

📊

EBITDA Growth (10Y)

-43.93%

-16.78%

-43.82%

-67.09%

-92.35%

-53.83%

-45.79%

📊

Depreciation and Amortization

108

129

122

209

219

146

127

132

111

📊

Operating Income

505

457

470

704

478

254

267

280

330

359

395

261

134

-87

📊

Operating Income Growth (1Y)

-9.55%

+2.97%

+49.59%

-32.13%

-46.76%

+4.88%

+5.09%

+17.67%

+8.74%

+10.15%

-33.92%

-48.58%

-164.85%

+126.81%

+137.49%

📊

Operating Income Growth (5Y)

-5.44%

-44.34%

-43.31%

-60.17%

-30.96%

+41.02%

+48.11%

-6.86%

-59.30%

-124.27%

-94.09%

-85.97%

📊

Operating Income Growth (10Y)

-29.01%

-13.54%

-44.52%

-80.93%

-118.22%

-90.82%

-78.21%

📊

Interest Expense

📊

Pre Tax Income

508

480

488

713

487

257

264

280

329

241

388

177

137

-88

📊

Tax Provision

125

181

127

101

-20

📊

NET INCOME

441

455

363

532

360

185

192

206

242

178

288

129

100

-67

📊

Net Income Growth (1Y)

+3.28%

-20.23%

+46.44%

-32.22%

-48.73%

+4.01%

+7.09%

+17.76%

-26.41%

+61.76%

-55.22%

-22.45%

-167.29%

+126.63%

+161.02%

📊

Net Income Growth (5Y)

-18.23%

-59.41%

-47.08%

-61.30%

-32.76%

-3.48%

+50.11%

-37.23%

-58.66%

-137.80%

-93.78%

-83.76%

📊

Net Income Growth (10Y)

-59.54%

-36.63%

-64.42%

-81.16%

-118.70%

-90.28%

-74.64%

📊

Basic EPS

1.37

1.42

1.13

1.66

1.13

0.58

0.6

0.64

0.57

0.42

0.68

0.3

0.24

-0.16

0.04

0.09

📊

Diluted EPS

1.37

1.42

1.13

1.66

1.13

0.58

0.6

0.64

0.57

0.42

0.68

0.3

0.24

0.04

0.09

📊

Basic Average Shares

320

321

320

319

320

427

428

418

315

📊

Diluted Average Shares

320

321

320

319

320

427

428

418

419

315

📊

Ex-Dividend date	--
Payment date	--
Annual Dividend	--
Dividend Yield	--
Shareholders Yield	-5.87%
Next Earnings	--
Market cap	3.11B (CNY)
EPS (TTM)	0.09 (CNY)
P/E (TTM)	82.56 (CNY)
Last Close	7.43

Next Earnings	--
Market cap	3.11B (CNY)
EPS (TTM)	0.09 (CNY)
P/E (TTM)	82.56 (CNY)
Last Close	7.43 (CNY)

Ex-Dividend date	--
Payment date	--
Annual Dividend	--
Dividend Yield	--
Shareholders Yield	-5.87%
Next Earnings	--
Market cap	3.11B (CNY)
EPS (TTM)	0.09 (CNY)
P/E (TTM)	82.56 (CNY)
Last Close	7.43

Next Earnings	--
Market cap	3.11B (CNY)
EPS (TTM)	0.09 (CNY)
P/E (TTM)	82.56 (CNY)
Last Close	7.43 (CNY)