Wanbangde
002082.SZWanbangde Pharmaceutical Holding Group Co., Ltd. Price (002082.SZ)
Stock Price
Market Cap
Fetching Data...
Enterprise Value
Fetching Data...
Volume
Fetching Data...
Shares Outstanding
615,111,043
(0.3079)%Income Statement Summary
| Revenue | |
| Cost of Revenue | |
| Gross Profit | |
| Operating Expenses | |
| Operating Income | |
| Other Expenses | |
| Net Income |
Income Statement
Wanbangde Pharmaceutical Holding Group Co., Ltd.Currency: CNY
| YEAR | 2003 | 2004 | 2005 | 2006 | 2007 | 2008 | 2009 | 2010 | 2011 | 2012 | 2013 | 2014 | 2015 | 2016 | 2017 | 2018 | 2019 | 2020 | 2021 | 2022 | 2023 | |
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
| Revenue | ||||||||||||||||||||||
| Revenue |
416,032,556.00
+0% |
535,416,473.00
+29% |
1,172,649,901.00
+119% |
3,738,956,348.00
+219% |
4,891,602,003.00
+31% |
5,835,868,479.00
+19% |
6,347,707,430.00
+9% |
8,053,707,360.00
+27% |
10,873,866,112.00
+35% |
10,972,922,380.00
+1% |
11,786,336,488.00
+7% |
11,451,694,093.00
-3% |
11,572,197,772.00
+1% |
9,183,466,307.00
-21% |
14,635,458,223.00
+59% |
14,335,310,468.00
-2% |
15,794,900,821.00
+10% |
13,701,855,583.00
-13% |
1,930,601,866.00
-86% |
1,786,428,308.00
-7% |
1,541,938,584.00
-14% |
|
| Cost of Revenue | ||||||||||||||||||||||
| Cost of Revenue | 369,535,236.00 | 468,693,074.00 | 1,101,805,198.00 | 3,616,821,137.00 | 4,737,730,839.00 | 5,639,987,519.00 | 6,085,243,311.00 | 7,735,521,213.00 | 10,546,195,892.00 | 10,732,618,557.00 | 11,513,556,594.00 | 11,179,925,953.00 | 11,389,324,393.00 | 9,008,636,435.00 | 14,409,089,851.00 | 13,813,032,803.00 | 15,085,246,366.00 | 12,348,141,455.00 | 981,877,301.00 | 847,299,494.00 | 918,179,111.00 | |
| Gross Profit | ||||||||||||||||||||||
| Gross Profit |
46,497,320.00
+0% |
66,723,399.00
+43% |
70,844,703.00
+6% |
122,135,211.00
+72% |
153,871,164.00
+26% |
195,880,960.00
+27% |
262,464,119.00
+34% |
318,186,147.00
+21% |
327,670,220.00
+3% |
240,303,823.00
-27% |
272,779,894.00
+14% |
271,768,140.00
0% |
182,873,379.00
-33% |
174,829,872.00
-4% |
226,368,372.00
+29% |
522,277,665.00
+131% |
709,654,455.00
+36% |
1,353,714,128.00
+91% |
948,724,565.00
-30% |
939,128,814.00
-1% |
623,759,473.00
-34% |
|
| Gross Profit Ratio | (0.11%) | (0.12%) | (0.06%) | (0.03%) | (0.03%) | (0.03%) | (0.04%) | (0.04%) | (0.03%) | (0.02%) | (0.02%) | (0.02%) | (0.02%) | (0.02%) | (0.02%) | (0.04%) | (0.04%) | (0.10%) | (0.49%) | (0.53%) | (0.41%) | |
| 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 | 44,500,517.00 | 49,554,076.00 | 43,356,584.00 | 21,729,669.00 | 99,604,457.00 | 119,725,206.00 | 184,891,091.00 | 76,195,922.00 | 59,104,560.00 | 53,983,758.00 | |
| General and Administrative | 6,610,531.00 | 9,752,908.00 | 20,076,507.00 | 31,436,384.00 | 26,343,821.00 | 46,392,783.00 | 63,898,608.00 | 24,323,428.00 | 28,231,363.00 | 28,681,670.00 | 20,203,733.00 | 21,575,302.00 | 22,599,867.00 | 21,160,748.00 | 40,877,089.00 | 65,589,993.00 | 71,902,654.00 | 90,602,882.00 | 64,722,779.00 | 52,329,351.00 | 46,469,005.00 | |
| Selling, General & Admin... | 9,572,992.00 | 14,220,755.00 | 28,078,607.00 | 44,434,612.00 | 45,215,230.00 | 71,722,135.00 | 97,986,382.00 | 61,132,681.00 | 68,864,097.00 | 63,772,413.00 | 78,728,007.00 | 94,124,060.00 | 56,610,617.00 | 52,480,986.00 | 71,864,489.00 | 136,238,753.00 | 155,259,782.00 | 527,544,760.00 | 458,169,440.00 | 451,315,811.00 | 327,058,514.00 | |
| Selling & Marketing Exp... | 2,962,460.00 | 4,467,847.00 | 8,002,100.00 | 12,998,227.00 | 18,871,409.00 | 25,329,352.00 | 34,087,773.00 | 36,809,253.00 | 40,632,734.00 | 35,090,742.00 | 58,524,274.00 | 72,548,758.00 | 34,010,750.00 | 31,320,238.00 | 30,987,399.00 | 70,648,760.00 | 83,357,127.00 | 436,941,878.00 | 393,446,661.00 | 398,986,460.00 | 280,589,507.00 | |
| Depreciation and Amortiz... | 10,463,190.00 | 11,112,381.00 | 15,900,371.00 | 28,928,965.00 | 33,138,114.00 | 35,813,068.00 | 48,758,391.00 | 56,008,834.00 | 55,517,048.00 | 62,798,181.00 | 63,527,585.00 | 61,160,735.00 | 60,054,592.00 | 55,867,089.00 | 52,058,718.00 | 69,955,409.00 | 114,070,616.00 | 112,223,256.00 | 96,212,061.00 | 108,236,940.00 | 96,937,068.00 | |
| Other Expenses | -774,294.91 | -273,450.38 | -1,225,205.50 | -726,810.46 | 1,198,808.00 | -1,706,708.31 | 764,295.00 | 638,896.00 | -149,755.47 | 1,700,056.00 | 3,583,389.00 | 3,789,595.00 | 5,554,850.00 | 6,216,974.00 | 1,388,501.00 | -2,902,259.22 | 109,233,918.00 | 148,186,257.00 | 118,829,885.00 | 140,760,132.00 | 215,718,906.00 | |
| Total Operating Expenses | 10,694,366.00 | 15,608,468.00 | 29,641,527.00 | 46,327,007.00 | 47,688,599.00 | 76,524,520.00 | 104,196,530.00 | 117,517,334.00 | 111,346,783.00 | 106,545,058.00 | 125,923,862.00 | 139,473,856.00 | 101,013,435.00 | 100,787,456.00 | 143,807,771.00 | 349,326,931.00 | 384,218,906.00 | 860,622,109.00 | 653,195,248.00 | 651,180,503.00 | 596,761,178.00 | |
| Cost and Exponses | 380,229,603.00 | 484,301,542.00 | 1,131,446,726.00 | 3,663,148,145.00 | 4,785,419,438.00 | 5,716,512,039.00 | 6,189,439,842.00 | 7,853,038,548.00 | 10,657,542,675.00 | 10,839,163,615.00 | 11,639,480,457.00 | 11,319,399,809.00 | 11,490,337,829.00 | 9,109,423,891.00 | 14,552,897,622.00 | 14,162,359,735.00 | 15,469,465,273.00 | 13,208,763,564.00 | 1,635,072,550.00 | 1,498,479,998.00 | 1,514,940,289.00 | |
| Operating Income | ||||||||||||||||||||||
| Operating Income |
30,943,707.00
+0% |
39,830,566.00
+29% |
28,687,632.00
-28% |
57,264,753.00
+100% |
86,586,596.00
+51% |
95,664,286.00
+10% |
151,777,587.00
+59% |
193,760,685.00
+28% |
200,248,081.00
+3% |
110,005,954.00
-45% |
139,058,985.00
+26% |
132,400,255.00
-5% |
80,829,458.00
-39% |
77,646,960.00
-4% |
116,910,606.00
+51% |
146,056,948.00
+25% |
263,100,999.00
+80% |
513,219,680.00
+95% |
512,685,059.00
0% |
268,057,869.00
-48% |
26,998,295.00
-90% |
|
| Operating Income Ratio | (0.07%) | (0.07%) | (0.02%) | (0.02%) | (0.02%) | (0.02%) | (0.02%) | (0.02%) | (0.02%) | (0.01%) | (0.01%) | (0.01%) | (0.01%) | (0.01%) | (0.01%) | (0.01%) | (0.02%) | (0.04%) | (0.27%) | (0.15%) | (0.02%) | |
| Other Income and Exp... | ||||||||||||||||||||||
| Interest Income | -0.15 | 228,728.00 | 1,165,478.00 | 2,576,878.00 | -0.61 | -0.44 | -0.31 | 1,306,179.00 | 1,675,682.00 | 2,132,845.00 | 2,222,064.00 | 2,440,088.00 | 1,832,991.00 | 2,539,081.00 | 3,935,371.00 | 3,263,270.00 | 5,398,642.00 | 5,295,705.00 | 3,717,322.00 | 10,249,260.00 | 2,697,585.00 | |
| Interest Expenses | 5,203,923.00 | 7,955,203.00 | 13,393,948.00 | 21,343,984.00 | 18,842,750.00 | 20,735,860.00 | 5,602,589.00 | 6,058,975.00 | 16,177,563.00 | 19,997,008.00 | 10,536,134.00 | 1,938,163.00 | 567,228.00 | 1,919.79 | 516,094.00 | 25,884,731.00 | 47,302,356.00 | 56,680,674.00 | 35,604,198.00 | 33,197,275.00 | 47,889,494.00 | |
| Total Other Income/Exp... | -898,369.00 | -11,688,655.00 | -13,794,341.00 | -21,261,000.00 | -18,397,596.00 | -25,553,814.00 | -6,038,154.00 | 536,141.00 | -15,018,048.00 | -16,778,662.00 | 2,565,786.00 | 3,177,998.00 | 2,125,443.00 | 3,738,728.00 | 1,388,501.00 | -2,902,259.00 | -4,545,898.00 | 1,153,148.00 | -14,018,357.00 | -28,528,835.00 | 2,933,496.00 | |
| EBITDA | ||||||||||||||||||||||
| EBITDA | 46,266,143.00 | 58,558,931.00 | 56,729,979.00 | 106,112,579.00 | 139,320,679.00 | 155,169,509.00 | 207,025,979.00 | 256,364,636.00 | 271,699,154.00 | 194,501,060.00 | 215,688,491.00 | 193,131,902.00 | 144,278,914.00 | 137,122,833.00 | 171,223,261.00 | 238,409,569.00 | 665,992,150.00 | 517,964,879.00 | 494,220,578.00 | 242,302,933.00 | 173,352,459.00 | |
| EBITDA ratio | (0.11%) | (0.11%) | (0.05%) | (0.03%) | (0.03%) | (0.03%) | (0.03%) | (0.03%) | (0.03%) | (0.02%) | (0.02%) | (0.02%) | (0.01%) | (0.02%) | (0.01%) | (0.02%) | (0.03%) | (0.05%) | (0.31%) | (0.21%) | (0.11%) | |
| Income Before Tax | ||||||||||||||||||||||
| Income Before Tax | 30,045,338.00 | 39,491,345.00 | 27,435,659.00 | 55,839,630.00 | 87,785,404.00 | 93,802,186.00 | 152,229,846.00 | 194,296,826.00 | 200,004,542.00 | 111,705,870.00 | 141,624,771.00 | 135,578,253.00 | 82,954,901.00 | 81,385,688.00 | 118,299,107.00 | 143,154,689.00 | 262,582,530.00 | 347,757,000.00 | 361,135,335.00 | 100,132,893.00 | 29,931,791.00 | |
| Income Before Tax Ratio | (0.07%) | (0.07%) | (0.02%) | (0.01%) | (0.02%) | (0.02%) | (0.02%) | (0.02%) | (0.02%) | (0.01%) | (0.01%) | (0.01%) | (0.01%) | (0.01%) | (0.01%) | (0.01%) | (0.02%) | (0.03%) | (0.19%) | (0.06%) | (0.02%) | |
| Income Tax Expense | ||||||||||||||||||||||
| Income Tax Expense | 9,810,373.00 | 13,637,323.00 | 6,873,963.00 | 19,004,110.00 | 22,762,162.00 | 18,258,319.00 | 29,150,601.00 | 38,820,950.00 | 37,543,895.00 | 20,762,822.00 | 24,367,968.00 | 22,228,770.00 | 14,521,491.00 | 8,000,754.00 | 17,889,216.00 | 17,965,551.00 | 53,750,698.00 | 55,544,724.00 | 199,975,781.00 | 25,810,365.00 | 3,604,802.00 | |
| Net Income | ||||||||||||||||||||||
| Net Income | 20,234,965.00
+0% |
25,674,431.00
+27% |
21,383,386.00
-17% |
32,849,659.00
+54% |
63,613,867.00
+94% |
74,047,353.00
+16% |
121,048,269.00
+63% |
151,985,726.00
+26% |
158,644,105.00
+4% |
86,409,313.00
-46% |
111,557,566.00
+29% |
107,530,808.00
-4% |
63,024,597.00
-41% |
69,735,588.00
+11% |
98,213,448.00
+41% |
84,080,466.00
-14% |
157,029,488.00
+87% |
284,935,733.00
+81% |
166,509,677.00
-42% |
74,322,527.00
-55% |
49,208,883.00
-34% |
|
| Net Income Ratio | (0.05%) | (0.05%) | (0.02%) | (0.01%) | (0.01%) | (0.01%) | (0.02%) | (0.02%) | (0.01%) | (0.01%) | (0.01%) | (0.01%) | (0.01%) | (0.01%) | (0.01%) | (0.01%) | (0.01%) | (0.02%) | (0.09%) | (0.04%) | (0.03%) | |
| Earning Per Share | ||||||||||||||||||||||
| Basic EPS | 0.21 | 0.26 | 0.16 | 0.23 | 0.30 | 0.32 | 0.51 | 0.64 | 0.67 | 0.36 | 0.47 | 0.45 | 0.26 | 0.29 | 0.41 | 0.35 | 1.24 | 0.47 | 0.27 | 0.12 | 0.08 | |
| Diluted EPS | 0.21 | 0.26 | 0.16 | 0.23 | 0.30 | 0.32 | 0.51 | 0.64 | 0.67 | 0.36 | 0.47 | 0.45 | 0.26 | 0.29 | 0.41 | 0.35 | 1.24 | 0.47 | 0.27 | 0.12 | 0.08 | |
| Share Outstanding | ||||||||||||||||||||||
| Basic Share Outstanding | 618,222,933.00 | 618,222,933.00 | 134,495,066.00 | 142,929,702.00 | 212,046,225.00 | 231,397,980.00 | 237,349,547.00 | 237,477,697.00 | 236,782,247.00 | 240,025,871.00 | 237,356,523.00 | 238,957,353.00 | 238,000,000.00 | 238,000,000.00 | 238,000,000.00 | 238,000,000.00 | 238,000,000.00 | 606,246,242.00 | 616,702,508.00 | 613,222,829.00 | 615,111,043.00 | |
| Diluted Share Outstanding | 618,222,933.00 | 618,222,933.00 | 134,495,066.00 | 142,929,702.00 | 212,046,225.00 | 231,397,980.00 | 237,349,547.00 | 237,477,697.00 | 236,782,247.00 | 240,025,871.00 | 237,356,523.00 | 238,957,353.00 | 242,402,296.00 | 240,467,548.00 | 239,544,996.00 | 240,229,906.00 | 238,000,000.00 | 606,246,242.00 | 616,702,508.00 | 613,222,829.00 | 615,111,043.00 | |