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

2015
IFRS
in mill. CNY
2016
IFRS
in mill. CNY
2017
IFRS
in mill. CNY
2018
IFRS
in mill. CNY
2019
IFRS
in mill. CNY
Property and Equipment
  9,973   13,900   23,597   35,091   46,824
Intangible Assets
  15,732   41,641   45,377   63,756   144,469
Long-Term Investments
  44,339   83,806   127,218   135,221   210,543
Fixed Assets
  -   -   -   -   -
Inventories
  222   263   295   324   718
Accounts Receivable
  -   -   -   -   -
Cash and Cash Equivalents
  43,438   71,902   105,697   97,814   132,991
Current Assets
  155,378   149,154   178,446   217,080   253,968
Total Assets
  306,818   395,899   554,672   723,521   953,986

 

Liabilities

2015
IFRS
in mill. CNY
2016
IFRS
in mill. CNY
2017
IFRS
in mill. CNY
2018
IFRS
in mill. CNY
2019
IFRS
in mill. CNY
Accounts Payable
  15,700   27,413   50,085   73,735   80,690
Long-term debt
  12,922   60,125   84,248   90,743   109,499
Liabilities to Banks
  12,922   60,125   84,248   90,743   115,356
Provisions
  3,668   5,153   5,975   10,964   12,841
Liabilities
  184,718   209,652   277,579   367,314   465,162
Share Capital
  -   -   -   -   -
Total Equity
  122,100   186,247   277,093   356,207   488,824
Minority Interests
  2,065   11,623   21,019   32,697   56,118
Total liabilities equity
  306,818   395,899   554,672   723,521   953,986

 

Income Statement

2015
IFRS
in mill. CNY
2016
IFRS
in mill. CNY
2017
IFRS
in mill. CNY
2018
IFRS
in mill. CNY
2019
IFRS
in mill. CNY
Revenues
  98,137   134,780   194,422   234,725   268,368
Depreciation (total)
  -   -   -   -   -
Operating Result
  38,300   53,498   86,362   93,079   112,380
Interest Income
  709   664   1,032   -100   -1,299
Income Before Taxes
  36,216   51,640   88,215   94,466   109,400
Income Taxes
  7,108   10,193   15,744   14,482   13,512
Minority Interests Profit
  -302   -352   -961   -1,265   -2,578
Net Income
  28,806   41,095   71,510   78,719   93,310

 

Per Share

2015
IFRS
in CNY
2016
IFRS
in CNY
2017
IFRS
in CNY
2018
IFRS
in CNY
2019
IFRS
in CNY
Earnings per Share
  3.0970   4.3830   7.5980   8.3360   9.8560
Dividend per Share
  0.5621   0.5463   0.7323   1.0000   1.2000

 

Cash Flow

2015
IFRS
in mill. CNY
2016
IFRS
in mill. CNY
2017
IFRS
in mill. CNY
2018
IFRS
in mill. CNY
2019
IFRS
in mill. CNY
Cash Flow from Operating Activities
  45,431   65,518   106,140   106,443   148,590
Cash Flow from Investing Activities
  -63,605   -70,923   -96,392   -151,913   -116,170
Cash Flow from Financing
  18,528   31,443   26,598   35,380   1,672
Decrease / Increase in Cash
  354   26,038   36,346   -10,090   34,092
Employees
  30,641   38,775   44,796   54,309   62,885