2024-11-12  9:08:24 AM Chg. -9.40 Volume Bid9:08:25 AM Ask9:08:25 AM Market Capitalization Dividend Y. P/E Ratio
403.80HKD -2.27% 27.3 mill.
Turnover: 10.39 bill.
403.80Bid Size: 22,200 404.00Ask Size: 111,600 3826.15 bill.HKD - -

Assets

2019
IFRS
in mill. CNY
2020
IFRS
in mill. CNY
2021
IFRS
in mill. CNY
2022
IFRS
in mill. CNY
2023
IFRS
in mill. CNY
Property and Equipment
  46,824   59,843   61,914   53,978   53,232
Intangible Assets
  144,469   175,528   171,376   161,802   177,727
Long-Term Investments
  210,543   379,039   443,702   -   716,632
Fixed Assets
  -   -   -   1.01 mill.   1.06 mill.
Inventories
  718   814   1,063   2,333   456
Accounts Receivable
  -   -   -   45,467   46,606
Cash and Cash Equivalents
  132,991   152,798   167,966   156,739   172,320
Current Assets
  253,968   317,647   484,812   565,989   518,446
Total Assets
  953,986   1.33 mill.   1.61 mill.   1.58 mill.   1.58 mill.

 

Liabilities

2019
IFRS
in mill. CNY
2020
IFRS
in mill. CNY
2021
IFRS
in mill. CNY
2022
IFRS
in mill. CNY
2023
IFRS
in mill. CNY
Accounts Payable
  80,690   94,030   109,470   92,381   100,948
Long-term debt
  109,499   121,399   142,848   182,092   295,920
Liabilities to Banks
  115,356   126,966   146,402   -   -
Provisions
  12,841   16,061   13,142   12,162   17,635
Liabilities
  465,162   555,382   735,671   795,271   703,565
Share Capital
  -   -   -   -   -
Total Equity
  488,824   778,043   876,693   721,391   808,591
Minority Interests
  56,118   74,059   70,394   61,469   65,090
Total liabilities equity
  953,986   1.33 mill.   1.61 mill.   1.58 mill.   1.58 mill.

 

Income Statement

2019
IFRS
in mill. CNY
2020
IFRS
in mill. CNY
2021
IFRS
in mill. CNY
2022
IFRS
in mill. CNY
2023
IFRS
in mill. CNY
Revenues
  268,368   346,483   552,433   554,552   609,015
Depreciation (total)
  -   -   -   -   -
Operating Result
  112,380   177,280   264,970   235,706   160,074
Interest Income
  -1,299   -930   -464   -760   1,540
Income Before Taxes
  109,400   180,022   248,062   -   -
Income Taxes
  13,512   19,897   20,252   21,516   43,276
Minority Interests Profit
  -2,578   -278   -2,988   -466   2,832
Net Income
  93,310   159,847   224,822   188,243   115,216

 

Per Share

2019
IFRS
in CNY
2020
IFRS
in CNY
2021
IFRS
in CNY
2022
IFRS
in CNY
2023
IFRS
in CNY
Earnings per Share
  9.8560   16.8440   23.5970   19.7570   12.1860
Dividend per Share
  1.2000   1.6000   1.6000   2.4000   3.4000

 

Cash Flow

2019
IFRS
in mill. CNY
2020
IFRS
in mill. CNY
2021
IFRS
in mill. CNY
2022
IFRS
in mill. CNY
2023
IFRS
in mill. CNY
Cash Flow from Operating Activities
  148,590   194,119   175,186   146,091   221,962
Cash Flow from Investing Activities
  -116,170   -181,955   -178,549   -104,871   -125,161
Cash Flow from Financing
  1,672   13,647   21,620   -59,953   -82,573
Decrease / Increase in Cash
  34,092   25,811   18,257   -   -
Employees
  62,885   85,858   112,771   108,436   105,417