10/7/2024  12:16:27 PM Chg. +0.348 Volume Bid12:16:27 PM Ask12:16:27 PM Market Capitalization Dividend Y. P/E Ratio
6.973EUR +5.25% -
Turnover: -
6.973Bid Size: - 6.974Ask Size: - 131.94 bill.EUR - -

Assets

2011
IFRS
in mill. CNY
2012
IFRS
in mill. CNY
2013
IFRS
in mill. CNY
2014
IFRS
in mill. CNY
2015
IFRS
in mill. CNY
Property and Equipment
  16,027   17,539   18,873   28,341   35,158
Intangible Assets
  33,584   37,536   43,896   43,032   44,916
Long-Term Investments
  -   -   -   -   -
Fixed Assets
  -   -   -   -   -
Inventories
  -   -   -   -   -
Accounts Receivable
  182,816   27,735   32,238   45,723   50,850
Cash and Cash Equivalents
  261,006   451,414   353,331   398,485   439,327
Current Assets
  -   -   -   -   -
Total Assets
  2.29 mill.   2.84 mill.   3.36 mill.   4.01 mill.   4.77 mill.

 

Liabilities

2011
IFRS
in mill. CNY
2012
IFRS
in mill. CNY
2013
IFRS
in mill. CNY
2014
IFRS
in mill. CNY
2015
IFRS
in mill. CNY
Accounts Payable
  -   -   -   -   -
Long-term debt
  -   -   -   -   -
Liabilities to Banks
  -   -   -   -   -
Provisions
  -   -   -   -   -
Liabilities
  2.11 mill.   2.63 mill.   3.12 mill.   3.65 mill.   4.35 mill.
Share Capital
  7,916   7,916   7,916   8,892   18,280
Total Equity
  130,867   159,617   182,709   289,564   334,248
Minority Interests
  40,475   50,032   56,996   64,252   79,323
Total liabilities equity
  2.29 mill.   2.84 mill.   3.36 mill.   4.01 mill.   4.77 mill.

 

Income Statement

2011
IFRS
in mill. CNY
2012
IFRS
in mill. CNY
2013
IFRS
in mill. CNY
2014
IFRS
in mill. CNY
2015
IFRS
in mill. CNY
Revenues
  -   -   -   -   -
Depreciation (total)
  -   -   -   -   -
Operating Result
  31,280   34,096   49,426   69,327   100,952
Interest Income
  -   -   -   -   -
Income Before Taxes
  30,026   32,338   46,224   62,353   93,413
Income Taxes
  7,444   5,588   10,210   14,423   28,235
Minority Interests Profit
  -3,107   -6,700   -7,860   -8,651   -10,975
Net Income
  19,475   20,050   28,154   39,279   54,203

 

Per Share

2011
IFRS
in CNY
2012
IFRS
in CNY
2013
IFRS
in CNY
2014
IFRS
in CNY
2015
IFRS
in CNY
Earnings per Share
  1.2500   1.2650   1.7800   2.4650   2.9800
Dividend per Share
  0.2000   0.2250   0.3250   0.3750   0.5300

 

Cash Flow

2011
IFRS
in mill. CNY
2012
IFRS
in mill. CNY
2013
IFRS
in mill. CNY
2014
IFRS
in mill. CNY
2015
IFRS
in mill. CNY
Cash Flow from Operating Activities
  75,348   280,897   217,138   170,260   135,618
Cash Flow from Investing Activities
  -32,109   -193,840   -236,063   -236,889   -273,732
Cash Flow from Financing
  -13,339   49,521   17,665   85,368   204,976
Decrease / Increase in Cash
  29,900   136,578   -1,260   18,739   66,862
Employees
  175,136   190,284   203,366   235,999   275,011