Ningbo Tuopu Group Co Ltd
SSE:601689
Ningbo Tuopu Group Co Ltd
SSE:601689
Price:
48.19
CNY
5.8%
Market Closed
Market Cap:
83.7B
CNY
Income Statement
Earnings Waterfall
Ningbo Tuopu Group Co Ltd
Ningbo Tuopu Group Co Ltd
|
Revenue
|
24.9B
CNY
|
|
Cost of Revenue
|
-19.6B
CNY
|
|
Gross Profit
|
5.3B
CNY
|
|
Operating Expenses
|
-2B
CNY
|
|
Operating Income
|
3.3B
CNY
|
|
Other Expenses
|
-466.6m
CNY
|
|
Net Income
|
2.8B
CNY
|
Income Statement
Ningbo Tuopu Group Co Ltd
Ningbo Tuopu Group Co Ltd
Currency: CNY
Millions
TTM
| Dec-2014 | Mar-2015 | Jun-2015 | Sep-2015 | Dec-2015 | Mar-2016 | Jun-2016 | Sep-2016 | Dec-2016 | Mar-2017 | Jun-2017 | Sep-2017 | Dec-2017 | Mar-2018 | Jun-2018 | Sep-2018 | Dec-2018 | Mar-2019 | Jun-2019 | Sep-2019 | Dec-2019 | Mar-2020 | Jun-2020 | Sep-2020 | Dec-2020 | Mar-2021 | Jun-2021 | Sep-2021 | Dec-2021 | Mar-2022 | Jun-2022 | Sep-2022 | Dec-2022 | Mar-2023 | Jun-2023 | Sep-2023 | Dec-2023 | Mar-2024 | Jun-2024 | Sep-2024 | ||
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
| Revenue | |||||||||||||||||||||||||||||||||||||||||
| Revenue |
2 737
N/A
|
2 748
+0%
|
2 832
+3%
|
2 872
+1%
|
3 007
+5%
|
3 115
+4%
|
3 234
+4%
|
3 510
+9%
|
3 938
+12%
|
4 315
+10%
|
4 607
+7%
|
4 854
+5%
|
5 090
+5%
|
5 421
+7%
|
5 829
+8%
|
6 006
+3%
|
5 984
0%
|
5 732
-4%
|
5 347
-7%
|
5 293
-1%
|
5 359
+1%
|
5 322
-1%
|
5 483
+3%
|
5 912
+8%
|
6 511
+10%
|
7 729
+19%
|
8 866
+15%
|
10 015
+13%
|
11 463
+14%
|
12 781
+12%
|
13 340
+4%
|
14 743
+11%
|
15 993
+8%
|
16 716
+5%
|
18 359
+10%
|
19 041
+4%
|
19 701
+3%
|
20 920
+6%
|
22 762
+9%
|
24 901
+9%
|
|
| Gross Profit | |||||||||||||||||||||||||||||||||||||||||
| Cost of Revenue |
(1 930)
|
(1 948)
|
(2 039)
|
(2 082)
|
(2 142)
|
(2 214)
|
(2 282)
|
(2 475)
|
(2 709)
|
(3 010)
|
(3 233)
|
(3 426)
|
(3 617)
|
(3 905)
|
(4 241)
|
(4 366)
|
(4 382)
|
(4 276)
|
(4 005)
|
(3 991)
|
(3 967)
|
(3 961)
|
(4 097)
|
(4 421)
|
(5 013)
|
(6 114)
|
(7 095)
|
(8 089)
|
(9 209)
|
(10 332)
|
(10 711)
|
(11 704)
|
(12 568)
|
(13 165)
|
(14 409)
|
(15 005)
|
(15 229)
|
(16 239)
|
(17 849)
|
(19 642)
|
|
| Gross Profit |
807
N/A
|
800
-1%
|
793
-1%
|
790
0%
|
865
+10%
|
901
+4%
|
952
+6%
|
1 036
+9%
|
1 228
+19%
|
1 305
+6%
|
1 374
+5%
|
1 428
+4%
|
1 473
+3%
|
1 516
+3%
|
1 588
+5%
|
1 640
+3%
|
1 602
-2%
|
1 457
-9%
|
1 343
-8%
|
1 303
-3%
|
1 392
+7%
|
1 361
-2%
|
1 385
+2%
|
1 491
+8%
|
1 499
+1%
|
1 615
+8%
|
1 771
+10%
|
1 926
+9%
|
2 254
+17%
|
2 450
+9%
|
2 629
+7%
|
3 039
+16%
|
3 425
+13%
|
3 552
+4%
|
3 951
+11%
|
4 036
+2%
|
4 472
+11%
|
4 681
+5%
|
4 913
+5%
|
5 259
+7%
|
|
| Operating Income | |||||||||||||||||||||||||||||||||||||||||
| Operating Expenses |
(384)
|
(376)
|
(391)
|
(408)
|
(452)
|
(469)
|
(490)
|
(521)
|
(593)
|
(596)
|
(608)
|
(633)
|
(694)
|
(693)
|
(748)
|
(773)
|
(832)
|
(784)
|
(783)
|
(800)
|
(872)
|
(856)
|
(874)
|
(898)
|
(803)
|
(779)
|
(809)
|
(828)
|
(1 069)
|
(1 129)
|
(1 178)
|
(1 368)
|
(1 502)
|
(1 476)
|
(1 600)
|
(1 598)
|
(1 919)
|
(1 921)
|
(1 882)
|
(2 004)
|
|
| Selling, General & Administrative |
(267)
|
(373)
|
(383)
|
(400)
|
(294)
|
(464)
|
(483)
|
(506)
|
(396)
|
(564)
|
(595)
|
(572)
|
(456)
|
(649)
|
(685)
|
(695)
|
(522)
|
(578)
|
(497)
|
(498)
|
(543)
|
(508)
|
(524)
|
(546)
|
(388)
|
(398)
|
(390)
|
(376)
|
(549)
|
(559)
|
(569)
|
(675)
|
(749)
|
(727)
|
(816)
|
(793)
|
(1 076)
|
(1 081)
|
(1 108)
|
(1 179)
|
|
| Research & Development |
(107)
|
0
|
0
|
0
|
(145)
|
0
|
0
|
0
|
(179)
|
0
|
0
|
(56)
|
(227)
|
0
|
0
|
(76)
|
(257)
|
(221)
|
(301)
|
(308)
|
(272)
|
(316)
|
(327)
|
(337)
|
(297)
|
(391)
|
(424)
|
(453)
|
(440)
|
(544)
|
(592)
|
(693)
|
(679)
|
(812)
|
(878)
|
(912)
|
(894)
|
(1 029)
|
(1 069)
|
(1 138)
|
|
| Depreciation & Amortization |
(9)
|
0
|
0
|
0
|
(12)
|
0
|
0
|
0
|
(17)
|
0
|
0
|
0
|
(25)
|
0
|
0
|
0
|
(63)
|
0
|
0
|
0
|
(82)
|
0
|
0
|
0
|
(104)
|
0
|
0
|
0
|
(112)
|
0
|
0
|
0
|
(132)
|
0
|
0
|
0
|
(164)
|
0
|
0
|
0
|
|
| Other Operating Expenses |
(1)
|
(3)
|
(7)
|
(7)
|
(1)
|
(6)
|
(7)
|
(15)
|
(1)
|
(32)
|
(13)
|
(4)
|
14
|
(44)
|
(62)
|
(2)
|
10
|
15
|
14
|
6
|
24
|
(31)
|
(23)
|
(15)
|
(14)
|
10
|
5
|
1
|
32
|
(26)
|
(17)
|
1
|
57
|
63
|
94
|
107
|
215
|
190
|
295
|
312
|
|
| Operating Income |
423
N/A
|
424
+0%
|
402
-5%
|
382
-5%
|
413
+8%
|
432
+5%
|
463
+7%
|
515
+11%
|
635
+23%
|
709
+12%
|
766
+8%
|
795
+4%
|
779
-2%
|
823
+6%
|
840
+2%
|
867
+3%
|
771
-11%
|
672
-13%
|
560
-17%
|
503
-10%
|
520
+3%
|
505
-3%
|
512
+1%
|
593
+16%
|
696
+17%
|
837
+20%
|
962
+15%
|
1 098
+14%
|
1 185
+8%
|
1 321
+11%
|
1 450
+10%
|
1 671
+15%
|
1 922
+15%
|
2 075
+8%
|
2 351
+13%
|
2 438
+4%
|
2 553
+5%
|
2 760
+8%
|
3 030
+10%
|
3 254
+7%
|
|
| Pre-Tax Income | |||||||||||||||||||||||||||||||||||||||||
| Interest Income Expense |
14
|
13
|
20
|
35
|
50
|
58
|
49
|
61
|
63
|
57
|
55
|
47
|
30
|
25
|
65
|
69
|
99
|
95
|
63
|
61
|
51
|
42
|
36
|
4
|
1
|
5
|
7
|
15
|
4
|
3
|
17
|
59
|
56
|
(14)
|
51
|
(78)
|
(77)
|
(52)
|
(158)
|
(84)
|
|
| Non-Reccuring Items |
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
(1)
|
0
|
(0)
|
(0)
|
0
|
0
|
(1)
|
(1)
|
(2)
|
(2)
|
(39)
|
(6)
|
(6)
|
(6)
|
9
|
8
|
9
|
8
|
(47)
|
2
|
1
|
0
|
(0)
|
(0)
|
1
|
2
|
1
|
0
|
0
|
0
|
|
| Gain/Loss on Disposition of Assets |
(1)
|
(2)
|
(1)
|
(1)
|
(2)
|
(2)
|
(2)
|
(3)
|
(2)
|
0
|
0
|
0
|
(2)
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
(0)
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
(2)
|
0
|
0
|
0
|
(8)
|
0
|
0
|
0
|
(15)
|
0
|
0
|
0
|
|
| Total Other Income |
28
|
26
|
40
|
16
|
14
|
27
|
28
|
47
|
19
|
6
|
42
|
32
|
53
|
50
|
12
|
8
|
8
|
9
|
(2)
|
(7)
|
(3)
|
(2)
|
(1)
|
(1)
|
4
|
8
|
8
|
9
|
6
|
(4)
|
(6)
|
(9)
|
(10)
|
(25)
|
(28)
|
(27)
|
1
|
(7)
|
8
|
8
|
|
| Pre-Tax Income |
464
N/A
|
461
-1%
|
460
0%
|
433
-6%
|
476
+10%
|
516
+8%
|
538
+4%
|
621
+15%
|
715
+15%
|
770
+8%
|
862
+12%
|
873
+1%
|
860
-2%
|
898
+4%
|
917
+2%
|
945
+3%
|
877
-7%
|
775
-12%
|
618
-20%
|
554
-10%
|
529
-5%
|
539
+2%
|
541
+0%
|
592
+9%
|
710
+20%
|
858
+21%
|
986
+15%
|
1 130
+15%
|
1 146
+1%
|
1 321
+15%
|
1 462
+11%
|
1 722
+18%
|
1 960
+14%
|
2 037
+4%
|
2 373
+17%
|
2 335
-2%
|
2 462
+5%
|
2 701
+10%
|
2 880
+7%
|
3 178
+10%
|
|
| Net Income | |||||||||||||||||||||||||||||||||||||||||
| Tax Provision |
(65)
|
(64)
|
(59)
|
(56)
|
(66)
|
(71)
|
(73)
|
(81)
|
(99)
|
(107)
|
(128)
|
(131)
|
(119)
|
(131)
|
(127)
|
(137)
|
(122)
|
(106)
|
(89)
|
(76)
|
(69)
|
(78)
|
(76)
|
(84)
|
(80)
|
(93)
|
(109)
|
(128)
|
(128)
|
(153)
|
(191)
|
(249)
|
(261)
|
(284)
|
(292)
|
(249)
|
(312)
|
(357)
|
(368)
|
(389)
|
|
| Income from Continuing Operations |
400
|
397
|
401
|
377
|
410
|
445
|
466
|
540
|
616
|
663
|
734
|
742
|
741
|
767
|
790
|
808
|
755
|
669
|
529
|
478
|
460
|
461
|
465
|
508
|
630
|
765
|
878
|
1 002
|
1 018
|
1 169
|
1 271
|
1 473
|
1 699
|
1 753
|
2 082
|
2 086
|
2 150
|
2 344
|
2 512
|
2 789
|
|
| Income to Minority Interest |
(1)
|
0
|
0
|
(1)
|
(1)
|
(0)
|
(2)
|
(1)
|
0
|
(1)
|
1
|
1
|
(3)
|
(2)
|
(2)
|
(4)
|
(2)
|
(1)
|
(2)
|
(5)
|
(4)
|
(5)
|
(3)
|
(1)
|
(2)
|
(4)
|
(6)
|
(8)
|
(1)
|
(12)
|
(6)
|
(0)
|
1
|
11
|
5
|
3
|
1
|
2
|
0
|
(2)
|
|
| Net Income (Common) |
399
N/A
|
397
-1%
|
402
+1%
|
376
-6%
|
409
+9%
|
444
+9%
|
464
+5%
|
539
+16%
|
616
+14%
|
663
+8%
|
734
+11%
|
743
+1%
|
738
-1%
|
765
+4%
|
788
+3%
|
804
+2%
|
753
-6%
|
667
-11%
|
527
-21%
|
474
-10%
|
456
-4%
|
456
+0%
|
462
+1%
|
506
+10%
|
628
+24%
|
761
+21%
|
872
+15%
|
994
+14%
|
1 017
+2%
|
1 157
+14%
|
1 265
+9%
|
1 473
+16%
|
1 700
+15%
|
1 764
+4%
|
2 086
+18%
|
2 089
+0%
|
2 151
+3%
|
2 346
+9%
|
2 513
+7%
|
2 788
+11%
|
|
| EPS (Diluted) |
0.53
N/A
|
0.53
N/A
|
0.42
-21%
|
0.39
-7%
|
0.46
+18%
|
0.47
+2%
|
0.49
+4%
|
0.56
+14%
|
0.65
+16%
|
0.69
+6%
|
0.73
+6%
|
0.7
-4%
|
0.73
+4%
|
0.72
-1%
|
0.76
+6%
|
0.77
+1%
|
0.71
-8%
|
0.63
-11%
|
0.5
-21%
|
0.45
-10%
|
0.43
-4%
|
0.43
N/A
|
0.44
+2%
|
0.49
+11%
|
0.6
+22%
|
0.71
+18%
|
0.8
+13%
|
0.9
+13%
|
0.64
-29%
|
1.06
+66%
|
1.16
+9%
|
1.34
+16%
|
1.06
-21%
|
1.6
+51%
|
1.89
+18%
|
1.89
N/A
|
1.34
-29%
|
1.39
+4%
|
1.49
+7%
|
1.68
+13%
|
|
Switch to:
Switch to:
See Also
Discover More
You don't have any saved screeners yet
