Myhome
000667.SZMyhome Real Estate Development Group Co., Ltd. Price (000667.SZ)
Stock Price
Market Cap
Fetching Data...
Enterprise Value
Fetching Data...
Volume
Fetching Data...
Shares Outstanding
2,466,840,028
(1.5152)%Income Statement Summary
| Revenue | |
| Cost of Revenue | |
| Gross Profit | |
| Operating Expenses | |
| Operating Income | |
| Other Expenses | |
| Net Income |
Income Statement
Myhome Real Estate Development Group Co., Ltd.Currency: CNY
| YEAR | 1993 | 1994 | 1995 | 1996 | 1997 | 1998 | 1999 | 2000 | 2001 | 2002 | 2003 | 2004 | 2005 | 2006 | 2007 | 2008 | 2009 | 2010 | 2011 | 2012 | 2013 | 2014 | 2015 | 2016 | 2017 | 2018 | 2019 | 2020 | 2021 | 2022 | |
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
| Revenue | |||||||||||||||||||||||||||||||
| Revenue |
719,257,524.00
+0% |
420,277,176.00
-42% |
210,886,512.00
-50% |
278,216,670.00
+32% |
197,658,621.00
-29% |
144,099,078.00
-27% |
130,501,897.00
-9% |
115,968,598.00
-11% |
130,773,910.00
+13% |
308,500,915.00
+136% |
307,177,300.00
0% |
490,387,995.00
+60% |
576,492,694.00
+18% |
611,152,124.00
+6% |
1,286,954,994.00
+111% |
1,029,686,169.00
-20% |
888,350,810.00
-14% |
1,955,113,701.00
+120% |
1,813,276,938.00
-7% |
1,772,371,705.00
-2% |
3,465,257,603.00
+96% |
2,105,363,929.00
-39% |
4,678,805,867.00
+122% |
5,204,575,937.00
+11% |
4,438,468,701.00
-15% |
2,520,434,843.00
-43% |
3,659,484,107.00
+45% |
4,206,713,612.00
+15% |
3,559,957,400.00
-15% |
5,291,723,784.00
+49% |
|
| Cost of Revenue | |||||||||||||||||||||||||||||||
| Cost of Revenue | 609,433,395.00 | 351,854,731.00 | 179,707,343.00 | 214,256,250.00 | 134,608,539.00 | 115,916,297.00 | 113,294,807.00 | 102,873,124.00 | 118,344,877.00 | 202,590,688.00 | 163,585,793.00 | 289,242,353.00 | 353,712,468.00 | 366,740,187.00 | 733,984,655.00 | 487,372,989.00 | 380,758,585.00 | 1,374,033,426.00 | 1,206,392,747.00 | 1,228,815,367.00 | 2,751,840,789.00 | 1,462,054,298.00 | 3,331,564,001.00 | 3,327,793,012.00 | 2,805,976,287.00 | 1,893,343,644.00 | 2,552,658,397.00 | 3,363,909,947.00 | 3,008,446,838.00 | 5,088,950,007.00 | |
| Gross Profit | |||||||||||||||||||||||||||||||
| Gross Profit |
109,824,129.00
+0% |
68,422,445.00
-38% |
31,179,169.00
-54% |
63,960,420.00
+105% |
63,050,081.00
-1% |
28,182,781.00
-55% |
17,207,089.00
-39% |
13,095,474.00
-24% |
12,429,033.00
-5% |
105,910,226.00
+752% |
143,591,506.00
+36% |
201,145,642.00
+40% |
222,780,226.00
+11% |
244,411,936.00
+10% |
552,970,339.00
+126% |
542,313,179.00
-2% |
507,592,224.00
-6% |
581,080,275.00
+14% |
606,884,191.00
+4% |
543,556,337.00
-10% |
713,416,814.00
+31% |
643,309,631.00
-10% |
1,347,241,865.00
+109% |
1,876,782,925.00
+39% |
1,632,492,413.00
-13% |
627,091,199.00
-62% |
1,106,825,710.00
+77% |
842,803,665.00
-24% |
551,510,562.00
-35% |
202,773,777.00
-63% |
|
| Gross Profit Ratio | (0.15%) | (0.16%) | (0.15%) | (0.23%) | (0.32%) | (0.20%) | (0.13%) | (0.11%) | (0.10%) | (0.34%) | (0.47%) | (0.41%) | (0.39%) | (0.40%) | (0.43%) | (0.53%) | (0.57%) | (0.30%) | (0.33%) | (0.31%) | (0.21%) | (0.31%) | (0.29%) | (0.36%) | (0.37%) | (0.25%) | (0.30%) | (0.20%) | (0.16%) | (0.04%) | |
| Operating Expenses | |||||||||||||||||||||||||||||||
| Research and Development | 0.00 | 0.00 | 0.00 | 0.00 | 0.00 | 0.00 | 0.00 | 0.00 | 0.00 | 0.00 | 0.00 | 0.00 | 0.00 | 0.00 | 0.00 | 0.00 | 0.00 | 0.00 | 0.00 | 0.00 | 0.00 | 0.00 | 0.00 | 0.00 | 4,686,715.00 | 6,527,348.00 | 25,917,436.00 | 7,188,349.00 | 5,663,447.00 | 10,557,568.00 | |
| General and Administrative | 13,143,524.00 | 15,933,106.00 | 10,123,336.00 | 12,153,879.00 | 17,388,398.00 | 11,340,569.00 | 12,286,762.00 | 12,810,406.00 | 12,079,041.00 | 14,516,902.00 | 7,680,054.00 | 13,525,215.00 | 11,563,511.00 | 19,073,296.00 | 36,565,149.00 | 62,403,326.00 | 71,298,162.00 | 8,294,273.00 | 18,639,008.00 | 18,215,800.00 | 13,853,370.00 | 17,952,606.00 | 10,356,881.00 | 11,547,128.00 | 10,923,338.00 | 26,575,526.00 | 19,298,934.00 | 4,416,755.00 | 5,216,349.00 | 25,272,768.00 | |
| Selling, General & Admin... | 25,948,444.00 | 26,124,619.00 | 17,384,711.00 | 18,862,190.00 | 24,131,588.00 | 21,599,107.00 | 19,435,414.00 | 18,902,743.00 | 19,307,100.00 | 21,860,029.00 | 12,896,267.00 | 20,811,970.00 | 25,896,372.00 | 27,672,030.00 | 48,420,583.00 | 79,046,520.00 | 96,222,234.00 | 68,601,022.00 | 81,451,054.00 | 98,257,933.00 | 124,579,466.00 | 130,997,384.00 | 86,983,564.00 | 134,213,179.00 | 137,282,800.00 | 223,925,334.00 | 279,877,579.00 | 241,679,335.00 | 215,499,257.00 | 190,471,401.00 | |
| Selling & Marketing Exp... | 12,804,920.00 | 10,191,513.00 | 7,261,375.00 | 6,708,311.00 | 6,743,190.00 | 10,258,538.00 | 7,148,651.00 | 6,092,336.00 | 7,228,058.00 | 7,343,126.00 | 5,216,213.00 | 7,286,754.00 | 14,332,860.00 | 8,598,733.00 | 11,855,433.00 | 16,643,194.00 | 24,924,072.00 | 60,306,748.00 | 62,812,045.00 | 80,042,133.00 | 110,726,096.00 | 113,044,778.00 | 76,626,682.00 | 122,666,051.00 | 126,359,462.00 | 197,349,807.00 | 260,578,645.00 | 237,262,580.00 | 210,282,908.00 | 165,198,632.00 | |
| Depreciation and Amortiz... | -37,124,940.00 | -25,459,192.00 | -36,606,846.92 | -16,058,355.19 | -47,082,040.35 | 7,101,513.00 | 6,956,052.00 | 6,413,246.00 | 4,631,371.00 | 5,510,068.00 | 1,296,785.00 | 1,636,596.00 | 1,708,577.00 | 2,092,710.00 | 6,361,771.00 | 8,977,515.00 | 13,571,818.00 | 17,149,631.00 | 25,627,737.00 | 24,559,520.00 | 33,892,092.00 | 32,517,056.00 | 37,532,139.00 | 40,039,955.00 | 37,320,220.00 | 45,773,147.00 | 115,579,296.00 | 205,263,526.00 | 66,942,733.00 | 3,961,486.00 | |
| Other Expenses | 6,008,200.00 | 15,102,162.00 | 4,118,264.00 | 20,289,151.00 | 19,388,918.00 | 26,503,687.00 | 9,790,096.00 | -2,046,910.46 | 12,692,897.00 | 10,847,746.00 | 849,674.00 | 2,570,113.00 | 2,004,610.00 | 13,030,083.00 | -1,272,241.44 | 635,031.00 | -168,042.24 | -463,426.16 | -3,863,888.98 | -108,804.03 | -1,222,670.43 | 153,770.00 | 85,413,079.00 | 2,428,570.00 | -9,144,574.47 | -27,877,666.78 | 741,350,675.00 | 941,935,569.00 | 679,759,327.00 | 482,712,996.00 | |
| Total Operating Expenses | 53,580,245.00 | 30,589,082.00 | 20,184,505.00 | 26,108,164.00 | 29,809,542.00 | 22,681,669.00 | 19,919,736.00 | 19,581,477.00 | 20,326,571.00 | 50,156,087.00 | 53,805,403.00 | 68,846,839.00 | 68,022,957.00 | 74,571,558.00 | 89,197,615.00 | 148,197,863.00 | 183,685,758.00 | 301,649,623.00 | 362,870,903.00 | 382,475,575.00 | 553,205,400.00 | 433,067,587.00 | 611,876,525.00 | 607,728,960.00 | 627,550,003.00 | 855,099,430.00 | 1,047,145,691.00 | 1,190,803,255.00 | 900,922,032.00 | 683,741,966.00 | |
| Cost and Exponses | 663,013,640.00 | 382,443,813.00 | 199,891,848.00 | 240,364,414.00 | 164,418,082.00 | 138,597,967.00 | 133,214,543.00 | 122,454,602.00 | 138,671,448.00 | 252,746,776.00 | 217,391,196.00 | 358,089,192.00 | 421,735,425.00 | 441,311,746.00 | 823,182,271.00 | 635,570,852.00 | 564,444,343.00 | 1,675,683,050.00 | 1,569,263,651.00 | 1,611,290,943.00 | 3,305,046,190.00 | 1,895,121,885.00 | 3,943,440,527.00 | 3,935,521,972.00 | 3,433,526,291.00 | 2,748,443,074.00 | 3,599,804,088.00 | 4,554,713,203.00 | 3,909,368,871.00 | 5,772,691,973.00 | |
| Operating Income | |||||||||||||||||||||||||||||||
| Operating Income |
93,368,824.00
+0% |
63,292,555.00
-32% |
47,601,510.00
-25% |
53,910,611.00
+13% |
80,322,578.00
+49% |
39,561,188.00
-51% |
4,208,395.00
-89% |
13,326,101.00
+217% |
3,255,664.00
-76% |
67,367,226.00
+1,969% |
87,886,385.00
+30% |
121,418,567.00
+38% |
140,973,854.00
+16% |
176,268,232.00
+25% |
450,171,631.00
+155% |
418,612,336.00
-7% |
364,905,552.00
-13% |
268,308,362.00
-26% |
246,900,461.00
-8% |
247,972,838.00
+0% |
131,846,591.00
-47% |
146,046,286.00
+11% |
588,228,264.00
+303% |
976,960,465.00
+66% |
926,872,633.00
-5% |
438,072,314.00
-53% |
82,339,079.00
-81% |
767,580,670.00
+832% |
-349,411,470.56
-146% |
-480,968,189.31
+38% |
|
| Operating Income Ratio | (0.13%) | (0.15%) | (0.23%) | (0.19%) | (0.41%) | (0.27%) | (0.03%) | (0.11%) | (0.02%) | (0.22%) | (0.29%) | (0.25%) | (0.24%) | (0.29%) | (0.35%) | (0.41%) | (0.41%) | (0.14%) | (0.14%) | (0.14%) | (0.04%) | (0.07%) | (0.13%) | (0.19%) | (0.21%) | (0.17%) | (0.02%) | (0.18%) | (-0.10%) | (-0.09%) | |
| Other Income and Exp... | |||||||||||||||||||||||||||||||
| Interest Income | 0.00 | 0.00 | 0.00 | 0.00 | 0.00 | 0.00 | 0.00 | 520,586.00 | 1,386,278.00 | 417,310.00 | 242,216.00 | 526,934.00 | 713,025.00 | 984,368.00 | 2,179,262.00 | 9,765,028.00 | 4,387,443.00 | 7,254,684.00 | 9,886,470.00 | 6,840,252.00 | 6,101,162.00 | 7,220,772.00 | 3,278,183.00 | 5,337,548.00 | 9,470,000.00 | 41,336,749.00 | 40,679,308.00 | 53,062,322.00 | 11,448,858.00 | 4,105,143.00 | |
| Interest Expenses | 10,279.00 | -553,123.00 | -1,379,165.52 | 820,120.00 | 2,897,417.00 | -17,000,021.25 | -776,467.12 | 2,646,344.00 | 4,444,142.00 | 5,182,319.00 | 8,759,601.00 | 12,746,956.00 | 13,607,382.00 | 14,033,959.00 | 14,204,566.00 | 9,098,638.00 | 28,974,327.00 | 75,134,079.00 | 25,326,222.00 | 43,421,261.00 | 49,049,603.00 | 83,167,870.00 | 84,501,352.00 | 147,676,764.00 | 108,315,497.00 | 107,092,074.00 | 95,133,549.00 | 271,153,590.00 | 175,888,583.00 | 242,039,272.00 | |
| Total Other Income/Exp... | 5,922,523.00 | 14,434,959.00 | 3,293,447.00 | 14,797,875.00 | 16,260,215.00 | 21,473,932.00 | 6,453,770.00 | -5,113,842.00 | 761,327.00 | 369,343.00 | 50,200.00 | 10,544.00 | 1,641,459.00 | -876,241.99 | -1,396,111.01 | 611,016.00 | -220,442.18 | -564,480.00 | -4,227,348.02 | -704,014.59 | -2,432,211.98 | -464,407.00 | -4,334,386.87 | 2,398,039.00 | -9,144,574.34 | -27,877,665.95 | -153,403,798.68 | -943,702,970.65 | -2,705,057,267.22 | -1,441,179,118.81 | |
| EBITDA | |||||||||||||||||||||||||||||||
| EBITDA | 56,243,884.00 | 37,833,363.00 | 10,994,664.00 | 37,852,256.00 | 33,240,538.00 | 12,602,625.00 | 4,353,705.00 | 19,695,960.00 | 13,092,505.00 | 78,428,957.00 | 97,992,972.00 | 135,812,663.00 | 157,931,273.00 | 191,518,660.00 | 470,698,617.00 | 438,712,937.00 | 423,409,853.00 | 358,827,542.00 | 290,032,190.00 | 332,994,012.00 | 214,590,229.00 | 303,105,582.00 | 770,224,076.00 | 1,322,239,420.00 | 1,047,774,185.00 | 678,628,776.00 | 197,918,375.00 | 972,844,196.00 | -282,468,737.28 | -477,006,702.42 | |
| EBITDA ratio | (0.08%) | (0.09%) | (0.05%) | (0.14%) | (0.17%) | (0.09%) | (0.03%) | (0.17%) | (0.10%) | (0.25%) | (0.32%) | (0.28%) | (0.27%) | (0.31%) | (0.37%) | (0.43%) | (0.48%) | (0.18%) | (0.16%) | (0.19%) | (0.06%) | (0.14%) | (0.16%) | (0.25%) | (0.24%) | (0.27%) | (0.05%) | (0.23%) | (-0.08%) | (-0.09%) | |
| Income Before Tax | |||||||||||||||||||||||||||||||
| Income Before Tax | 99,291,347.00 | 77,727,514.00 | 50,894,957.00 | 68,708,486.00 | 96,582,793.00 | 61,035,120.00 | 10,662,165.00 | 8,212,259.00 | 4,016,991.00 | 67,736,569.00 | 87,936,585.00 | 121,429,111.00 | 142,615,313.00 | 175,391,990.00 | 448,775,519.00 | 419,223,352.00 | 364,685,109.00 | 267,743,882.00 | 242,673,112.00 | 247,268,823.00 | 129,414,379.00 | 145,581,879.00 | 583,893,877.00 | 979,358,504.00 | 917,728,058.00 | 410,194,648.00 | -71,064,719.68 | -176,122,300.65 | -3,054,468,737.78 | -1,922,147,308.12 | |
| Income Before Tax Ratio | (0.14%) | (0.18%) | (0.24%) | (0.25%) | (0.49%) | (0.42%) | (0.08%) | (0.07%) | (0.03%) | (0.22%) | (0.29%) | (0.25%) | (0.25%) | (0.29%) | (0.35%) | (0.41%) | (0.41%) | (0.14%) | (0.13%) | (0.14%) | (0.04%) | (0.07%) | (0.12%) | (0.19%) | (0.21%) | (0.16%) | (-0.02%) | (-0.04%) | (-0.86%) | (-0.36%) | |
| Income Tax Expense | |||||||||||||||||||||||||||||||
| Income Tax Expense | 32,766,145.00 | 21,929,449.00 | 11,301,978.00 | 10,288,979.00 | 15,117,471.00 | 7,489,662.00 | 1,877,330.00 | 6,321,945.00 | 2,473,265.00 | 18,365,566.00 | 30,297,089.00 | 33,666,178.00 | 47,864,730.00 | 56,504,124.00 | 153,142,403.00 | 104,000,576.00 | 84,636,045.00 | 67,608,322.00 | 76,984,236.00 | 83,681,923.00 | 78,423,146.00 | 70,744,893.00 | 159,087,169.00 | 319,936,230.00 | 270,872,368.00 | 261,101,552.00 | 136,787,800.00 | 271,234,730.00 | 154,303,410.00 | 47,770,406.00 | |
| Net Income | |||||||||||||||||||||||||||||||
| Net Income | 51,448,041.00
+0% |
48,329,686.00
-6% |
39,087,361.00
-19% |
58,419,506.00
+49% |
80,957,983.00
+39% |
52,935,068.00
-35% |
8,908,794.00
-83% |
2,960,280.00
-67% |
2,724,220.00
-8% |
50,106,137.00
+1,739% |
57,762,879.00
+15% |
74,281,743.00
+29% |
87,517,395.00
+18% |
116,894,222.00
+34% |
295,764,492.00
+153% |
315,266,674.00
+7% |
280,164,872.00
-11% |
200,521,910.00
-28% |
166,472,064.00
-17% |
164,956,504.00
-1% |
51,691,415.00
-69% |
75,317,847.00
+46% |
428,181,075.00
+468% |
664,856,229.00
+55% |
664,382,372.00
0% |
248,814,083.00
-63% |
-207,852,520.01
-184% |
-447,357,030.73
+115% |
-3,208,772,148.20
+617% |
-1,969,917,714.59
-39% |
|
| Net Income Ratio | (0.07%) | (0.11%) | (0.19%) | (0.21%) | (0.41%) | (0.37%) | (0.07%) | (0.03%) | (0.02%) | (0.16%) | (0.19%) | (0.15%) | (0.15%) | (0.19%) | (0.23%) | (0.31%) | (0.32%) | (0.10%) | (0.09%) | (0.09%) | (0.01%) | (0.04%) | (0.09%) | (0.13%) | (0.15%) | (0.10%) | (-0.06%) | (-0.11%) | (-0.90%) | (-0.37%) | |
| Earning Per Share | |||||||||||||||||||||||||||||||
| Basic EPS | 0.00 | 0.00 | 0.00 | 0.03 | 0.04 | 0.03 | 0.00 | 0.00 | 0.00 | 0.03 | 0.03 | 0.04 | 0.05 | 0.08 | 0.15 | 0.13 | 0.11 | 0.08 | 0.07 | 0.06 | 0.02 | 0.03 | 0.17 | 0.26 | 0.26 | 0.10 | -0.08 | -0.18 | -1.32 | -0.80 | |
| Diluted EPS | 0.00 | 0.00 | 0.00 | 0.03 | 0.04 | 0.03 | 0.00 | 0.00 | 0.00 | 0.03 | 0.03 | 0.04 | 0.05 | 0.08 | 0.15 | 0.13 | 0.11 | 0.08 | 0.07 | 0.06 | 0.02 | 0.03 | 0.17 | 0.26 | 0.26 | 0.10 | -0.08 | -0.18 | -1.32 | -0.80 | |
| Share Outstanding | |||||||||||||||||||||||||||||||
| Basic Share Outstanding | 0.00 | 0.00 | 0.00 | 0.00 | 0.00 | 0.00 | 0.00 | 0.00 | 0.00 | 0.00 | 0.00 | 0.00 | 0.00 | 1,572,433,742.00 | 2,006,973,339.00 | 2,488,463,213.00 | 2,546,953,382.00 | 2,506,523,886.00 | 2,378,172,348.00 | 2,749,275,074.00 | 2,571,712,217.00 | 2,561,831,545.00 | 2,559,360,880.00 | 2,559,367,285.00 | 2,559,254,132.00 | 2,554,559,376.00 | 2,495,767,232.00 | 2,466,100,610.00 | 2,430,019,598.00 | 2,466,840,028.00 | |
| Diluted Share Outstanding | 0.00 | 0.00 | 0.00 | 0.00 | 0.00 | 0.00 | 0.00 | 0.00 | 0.00 | 0.00 | 0.00 | 0.00 | 0.00 | 1,572,433,742.00 | 2,006,973,339.00 | 2,488,463,213.00 | 2,546,953,382.00 | 2,506,523,886.00 | 2,378,172,348.00 | 2,749,275,074.00 | 2,571,712,217.00 | 2,561,831,545.00 | 2,559,360,880.00 | 2,559,367,285.00 | 2,559,254,132.00 | 2,554,559,376.00 | 2,495,767,232.00 | 2,466,100,610.00 | 2,430,019,598.00 | 2,466,840,028.00 | |