2/20/2024  9:59:59 PM Chg. -0.9200 Volume Bid- Ask- Market Capitalization Dividend Y. P/E Ratio
35.9900USD -2.49% 3.67 mill.
Turnover: 111.2 mill.
-Bid Size: - -Ask Size: - 463.29 bill.USD - -

Assets

2017
IFRS
in mill. CNY
2018
IFRS
in mill. CNY
2019
IFRS
in mill. CNY
2020
IFRS
in mill. CNY
2021
IFRS
in mill. CNY
Property and Equipment
  23,597   35,091   46,824   59,843   61,914
Intangible Assets
  45,377   63,756   144,469   175,528   171,376
Long-Term Investments
  127,218   135,221   210,543   379,039   443,702
Fixed Assets
  -   -   -   -   -
Inventories
  295   324   718   814   1,063
Accounts Receivable
  -   -   -   -   -
Cash and Cash Equivalents
  105,697   97,814   132,991   152,798   167,966
Current Assets
  178,446   217,080   253,968   317,647   484,812
Total Assets
  554,672   723,521   953,986   1.33 mill.   1.61 mill.

 

Liabilities

2017
IFRS
in mill. CNY
2018
IFRS
in mill. CNY
2019
IFRS
in mill. CNY
2020
IFRS
in mill. CNY
2021
IFRS
in mill. CNY
Accounts Payable
  50,085   73,735   80,690   94,030   109,470
Long-term debt
  84,248   90,743   109,499   121,399   142,848
Liabilities to Banks
  84,248   90,743   115,356   126,966   146,402
Provisions
  5,975   10,964   12,841   16,061   13,142
Liabilities
  277,579   367,314   465,162   555,382   735,671
Share Capital
  -   -   -   -   -
Total Equity
  277,093   356,207   488,824   778,043   876,693
Minority Interests
  21,019   32,697   56,118   74,059   70,394
Total liabilities equity
  554,672   723,521   953,986   1.33 mill.   1.61 mill.

 

Income Statement

2017
IFRS
in mill. CNY
2018
IFRS
in mill. CNY
2019
IFRS
in mill. CNY
2020
IFRS
in mill. CNY
2021
IFRS
in mill. CNY
Revenues
  194,422   234,725   268,368   346,483   552,433
Depreciation (total)
  -   -   -   -   -
Operating Result
  86,362   93,079   112,380   177,280   264,970
Interest Income
  1,032   -100   -1,299   -930   -464
Income Before Taxes
  88,215   94,466   109,400   180,022   248,062
Income Taxes
  15,744   14,482   13,512   19,897   20,252
Minority Interests Profit
  -961   -1,265   -2,578   -278   -2,988
Net Income
  71,510   78,719   93,310   159,847   224,822

 

Per Share

2017
IFRS
in CNY
2018
IFRS
in CNY
2019
IFRS
in CNY
2020
IFRS
in CNY
2021
IFRS
in CNY
Earnings per Share
  7.5980   8.3360   9.8560   16.8440   23.5970
Dividend per Share
  -   -   -   -   -

 

Cash Flow

2017
IFRS
in mill. CNY
2018
IFRS
in mill. CNY
2019
IFRS
in mill. CNY
2020
IFRS
in mill. CNY
2021
IFRS
in mill. CNY
Cash Flow from Operating Activities
  106,140   106,443   148,590   194,119   175,186
Cash Flow from Investing Activities
  -96,392   -151,913   -116,170   -181,955   -178,549
Cash Flow from Financing
  26,598   35,380   1,672   13,647   21,620
Decrease / Increase in Cash
  36,346   -10,090   34,092   25,811   18,257
Employees
  44,796   54,309   62,885   85,858   112,771