11/7/2024  11:50:16 AM Chg. +0.349 Volume Bid11:50:16 AM Ask11:50:16 AM Market Capitalization Dividend Y. P/E Ratio
6.119EUR +6.05% -
Turnover: -
6.119Bid Size: - 6.120Ask Size: - 131.19 bill.EUR - -

Assets

2012
IFRS
in mill. CNY
2013
IFRS
in mill. CNY
2014
IFRS
in mill. CNY
2015
IFRS
in mill. CNY
2016
IFRS
in mill. CNY
Property and Equipment
  17,539   18,873   28,341   35,158   40,143
Intangible Assets
  37,536   43,896   43,032   44,916   63,017
Long-Term Investments
  -   -   -   -   -
Fixed Assets
  -   -   -   -   -
Inventories
  -   -   -   -   -
Accounts Receivable
  27,735   32,238   45,723   50,850   57,678
Cash and Cash Equivalents
  451,414   353,331   398,485   439,327   561,143
Current Assets
  -   -   -   -   -
Total Assets
  2.84 mill.   3.36 mill.   4.01 mill.   4.77 mill.   5.58 mill.

 

Liabilities

2012
IFRS
in mill. CNY
2013
IFRS
in mill. CNY
2014
IFRS
in mill. CNY
2015
IFRS
in mill. CNY
2016
IFRS
in mill. CNY
Accounts Payable
  -   -   -   -   -
Long-term debt
  -   -   -   -   -
Liabilities to Banks
  -   -   -   -   -
Provisions
  -   -   -   -   -
Liabilities
  2.63 mill.   3.12 mill.   3.65 mill.   4.35 mill.   5.09 mill.
Share Capital
  7,916   7,916   8,892   18,280   18,280
Total Equity
  159,617   182,709   289,564   334,248   383,449
Minority Interests
  50,032   56,996   64,252   79,323   103,012
Total liabilities equity
  2.84 mill.   3.36 mill.   4.01 mill.   4.77 mill.   5.58 mill.

 

Income Statement

2012
IFRS
in mill. CNY
2013
IFRS
in mill. CNY
2014
IFRS
in mill. CNY
2015
IFRS
in mill. CNY
2016
IFRS
in mill. CNY
Revenues
  -   -   -   -   -
Depreciation (total)
  -   -   -   -   -
Operating Result
  34,096   49,426   69,327   100,952   106,555
Interest Income
  -   -   -   -   -
Income Before Taxes
  32,338   46,224   62,353   93,413   94,411
Income Taxes
  5,588   10,210   14,423   28,235   22,043
Minority Interests Profit
  -6,700   -7,860   -8,651   -10,975   -9,974
Net Income
  20,050   28,154   39,279   54,203   62,394

 

Per Share

2012
IFRS
in CNY
2013
IFRS
in CNY
2014
IFRS
in CNY
2015
IFRS
in CNY
2016
IFRS
in CNY
Earnings per Share
  1.2650   1.7800   2.4650   2.9800   3.5000
Dividend per Share
  0.2250   0.3250   0.3750   0.5300   0.7500

 

Cash Flow

2012
IFRS
in mill. CNY
2013
IFRS
in mill. CNY
2014
IFRS
in mill. CNY
2015
IFRS
in mill. CNY
2016
IFRS
in mill. CNY
Cash Flow from Operating Activities
  280,897   217,138   170,260   135,618   227,821
Cash Flow from Investing Activities
  -193,840   -236,063   -236,889   -273,732   -330,616
Cash Flow from Financing
  49,521   17,665   85,368   204,976   133,004
Decrease / Increase in Cash
  136,578   -1,260   18,739   66,862   30,209
Employees
  190,284   203,366   235,999   275,011   318,588