2024-04-18  5:07:34 PM Chg. -0.0550 Volume Bid9:59:28 PM Ask9:59:28 PM Market Capitalization Dividend Y. P/E Ratio
8.1070EUR -0.67% 11,300
Turnover: 92,947.1000
-Bid Size: - -Ask Size: - 179.35 bill.EUR - -

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
  674,832   705,547   778,655   717,121   714,663
Intangible Assets
  3,475   7,213   8,171   31,265   32,720
Long-Term Investments
  27,455   26,139   169,556   175,649   181,715
Fixed Assets
  1.1 mill.   1.15 mill.   1.25 mill.   1.48 mill.   1.49 mill.
Inventories
  7,338   8,044   10,203   11,696   12,026
Accounts Receivable
  32,694   38,401   34,668   40,245   54,881
Cash and Cash Equivalents
  175,933   212,729   243,943   167,106   141,559
Current Assets
  529,866   579,743   595,371   456,371   498,104
Total Assets
  1.63 mill.   1.73 mill.   1.84 mill.   1.94 mill.   1.99 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
  164,818   167,990   152,712   161,520   173,309
Long-term debt
  -   -   -   -   -
Liabilities to Banks
  2,896   4,561   -   -   -
Provisions
  11,203   15,524   -   2,571   3,077
Liabilities
  521,951   575,110   631,035   634,115   646,672
Share Capital
  402,130   402,130   -   -   -
Total Equity
  1.1 mill.   1.15 mill.   1.21 mill.   1.3 mill.   1.34 mill.
Minority Interests
  3,516   3,856   3,942   4,075   4,253
Total liabilities equity
  1.63 mill.   1.73 mill.   1.84 mill.   1.94 mill.   1.99 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
  745,917   768,070   848,258   937,259   1.01 mill.
Depreciation (total)
  -   -   193,045   200,077   207,132
Operating Result
  113,149   112,734   117,963   129,099   134,346
Interest Income
  12,314   11,345   -   13,399   17,404
Income Before Taxes
  142,133   142,359   152,184   162,872   170,531
Income Taxes
  35,342   34,219   35,878   37,278   38,596
Minority Interests Profit
  0.0000   0.0000   -158   135   169
Net Income
  106,791   108,140   116,148   125,459   131,766

 

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
  5.2100   5.2700   5.6700   5.8800   6.1600
Dividend per Share
  3.2500   3.2900   3.8000   4.1300   4.3800

 

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
  247,591   307,761   314,764   280,750   303,780
Cash Flow from Investing Activities
  -64,206   -188,106   -238,296   -238,053   -205,699
Cash Flow from Financing
  -64,901   -82,252   -45,201   -120,514   -123,843
Decrease / Increase in Cash
  118,484   37,403   -   -   -
Employees
  456,239   454,332   449,934   450,698   -