6/18/2024  4:45:47 PM Chg. -0.2900 Volume Bid- Ask- Market Capitalization Dividend Y. P/E Ratio
48.6300USD -0.59% 678,281
Turnover: 32.2 mill.
-Bid Size: - -Ask Size: - 392.14 bill.USD - -

Assets

2018
IFRS
in mill. CNY
2019
IFRS
in mill. CNY
2020
IFRS
in mill. CNY
2021
IFRS
in mill. CNY
2022
IFRS
in mill. CNY
Property and Equipment
  35,091   46,824   59,843   61,914   53,978
Intangible Assets
  63,756   144,469   175,528   171,376   161,802
Long-Term Investments
  135,221   210,543   379,039   443,702   -
Fixed Assets
  -   -   -   -   1.01 mill.
Inventories
  324   718   814   1,063   2,333
Accounts Receivable
  -   -   -   -   45,467
Cash and Cash Equivalents
  97,814   132,991   152,798   167,966   156,739
Current Assets
  217,080   253,968   317,647   484,812   565,989
Total Assets
  723,521   953,986   1.33 mill.   1.61 mill.   1.58 mill.

 

Liabilities

2018
IFRS
in mill. CNY
2019
IFRS
in mill. CNY
2020
IFRS
in mill. CNY
2021
IFRS
in mill. CNY
2022
IFRS
in mill. CNY
Accounts Payable
  73,735   80,690   94,030   109,470   92,381
Long-term debt
  90,743   109,499   121,399   142,848   182,092
Liabilities to Banks
  90,743   115,356   126,966   146,402   -
Provisions
  10,964   12,841   16,061   13,142   12,162
Liabilities
  367,314   465,162   555,382   735,671   795,271
Share Capital
  -   -   -   -   -
Total Equity
  356,207   488,824   778,043   876,693   721,391
Minority Interests
  32,697   56,118   74,059   70,394   61,469
Total liabilities equity
  723,521   953,986   1.33 mill.   1.61 mill.   1.58 mill.

 

Income Statement

2018
IFRS
in mill. CNY
2019
IFRS
in mill. CNY
2020
IFRS
in mill. CNY
2021
IFRS
in mill. CNY
2022
IFRS
in mill. CNY
Revenues
  234,725   268,368   346,483   552,433   554,552
Depreciation (total)
  -   -   -   -   -
Operating Result
  93,079   112,380   177,280   264,970   235,706
Interest Income
  -100   -1,299   -930   -464   -760
Income Before Taxes
  94,466   109,400   180,022   248,062   -
Income Taxes
  14,482   13,512   19,897   20,252   21,516
Minority Interests Profit
  -1,265   -2,578   -278   -2,988   -466
Net Income
  78,719   93,310   159,847   224,822   188,243

 

Per Share

2018
IFRS
in CNY
2019
IFRS
in CNY
2020
IFRS
in CNY
2021
IFRS
in CNY
2022
IFRS
in CNY
Earnings per Share
  8.3360   9.8560   16.8440   23.5970   19.7570
Dividend per Share
  -   -   -   -   -

 

Cash Flow

2018
IFRS
in mill. CNY
2019
IFRS
in mill. CNY
2020
IFRS
in mill. CNY
2021
IFRS
in mill. CNY
2022
IFRS
in mill. CNY
Cash Flow from Operating Activities
  106,443   148,590   194,119   175,186   146,091
Cash Flow from Investing Activities
  -151,913   -116,170   -181,955   -178,549   -104,871
Cash Flow from Financing
  35,380   1,672   13,647   21,620   -59,953
Decrease / Increase in Cash
  -10,090   34,092   25,811   18,257   -
Employees
  54,309   62,885   85,858   112,771   108,436