Shenzhen
0152.HKShenzhen International Holdings Limited Price (0152.HK)
Stock Price
Market Cap
Fetching Data...
Enterprise Value
Fetching Data...
Volume
Fetching Data...
Shares Outstanding
2,392,019,000
(2.6289)%Income Statement Summary
| Revenue | |
| Cost of Revenue | |
| Gross Profit | |
| Operating Expenses | |
| Operating Income | |
| Other Expenses | |
| Net Income |
Income Statement
Shenzhen International Holdings LimitedCurrency: HKD
| YEAR | 2001 | 2002 | 2003 | 2004 | 2005 | 2006 | 2007 | 2008 | 2009 | 2010 | 2011 | 2012 | 2013 | 2014 | 2015 | 2016 | 2017 | 2018 | 2019 | 2020 | 2021 | 2022 | 2023 | |
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
| Revenue | ||||||||||||||||||||||||
| Revenue |
491,872,000.00
+0% |
114,912,000.00
-77% |
153,057,000.00
+33% |
231,011,000.00
+51% |
316,959,000.00
+37% |
425,567,000.00
+34% |
853,985,000.00
+101% |
5,951,614,000.00
+597% |
4,080,949,000.00
-31% |
5,111,806,000.00
+25% |
5,581,043,000.00
+9% |
5,739,514,000.00
+3% |
5,962,765,000.00
+4% |
6,370,230,000.00
+7% |
6,738,397,000.00
+6% |
7,787,180,000.00
+16% |
9,706,528,000.00
+25% |
11,581,036,000.00
+19% |
16,820,326,000.00
+45% |
19,452,409,000.00
+16% |
18,541,926,000.00
-5% |
15,529,301,000.00
-16% |
20,523,798,000.00
+32% |
|
| Cost of Revenue | ||||||||||||||||||||||||
| Cost of Revenue | 364,266,000.00 | 74,844,000.00 | 110,383,000.00 | 163,774,000.00 | 224,810,000.00 | 298,453,000.00 | 478,565,000.00 | 4,665,236,000.00 | 2,635,576,000.00 | 2,993,949,000.00 | 2,839,131,000.00 | 3,101,685,000.00 | 3,025,297,000.00 | 3,228,450,000.00 | 3,873,487,000.00 | 4,656,733,000.00 | 6,126,220,000.00 | 7,005,626,000.00 | 10,121,072,000.00 | 12,990,147,000.00 | 12,975,001,000.00 | 11,382,613,000.00 | 12,978,497,000.00 | |
| Gross Profit | ||||||||||||||||||||||||
| Gross Profit |
127,606,000.00
+0% |
40,068,000.00
-69% |
42,674,000.00
+7% |
67,237,000.00
+58% |
92,149,000.00
+37% |
127,114,000.00
+38% |
375,420,000.00
+195% |
1,286,378,000.00
+243% |
1,445,373,000.00
+12% |
2,117,857,000.00
+47% |
2,741,912,000.00
+29% |
2,637,829,000.00
-4% |
2,937,468,000.00
+11% |
3,141,780,000.00
+7% |
2,864,910,000.00
-9% |
3,130,447,000.00
+9% |
3,580,308,000.00
+14% |
4,575,410,000.00
+28% |
6,699,254,000.00
+46% |
6,462,262,000.00
-4% |
5,566,925,000.00
-14% |
4,146,688,000.00
-26% |
7,545,301,000.00
+82% |
|
| Gross Profit Ratio | (0.26%) | (0.35%) | (0.28%) | (0.29%) | (0.29%) | (0.30%) | (0.44%) | (0.22%) | (0.35%) | (0.41%) | (0.49%) | (0.46%) | (0.49%) | (0.49%) | (0.43%) | (0.40%) | (0.37%) | (0.40%) | (0.40%) | (0.33%) | (0.30%) | (0.27%) | (0.37%) | |
| 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 | |
| General and Administrative | 118,854,000.00 | 47,581,000.00 | 58,106,000.00 | 60,884,000.00 | 91,623,000.00 | 88,046,000.00 | 144,401,000.00 | 214,332,000.00 | 201,637,000.00 | 244,266,000.00 | 330,432,000.00 | 336,758,000.00 | 330,661,000.00 | 396,886,000.00 | 495,311,000.00 | 509,560,000.00 | 606,072,000.00 | 592,761,000.00 | 869,504,000.00 | 971,782,000.00 | 1,352,522,000.00 | 1,124,196,000.00 | 1,269,717,000.00 | |
| Selling, General & Admin... | 128,909,000.00 | 56,676,000.00 | 71,973,000.00 | 75,691,000.00 | 91,623,000.00 | 88,046,000.00 | 164,225,000.00 | 236,089,000.00 | 224,689,000.00 | 271,632,000.00 | 365,302,000.00 | 379,365,000.00 | 394,859,000.00 | 454,025,000.00 | 568,476,000.00 | 582,661,000.00 | 681,134,000.00 | 679,995,000.00 | 1,020,453,000.00 | 1,138,232,000.00 | 1,537,889,000.00 | 1,271,769,000.00 | 1,541,957,000.00 | |
| Selling & Marketing Exp... | 10,055,000.00 | 9,095,000.00 | 13,867,000.00 | 14,807,000.00 | 0.00 | 0.00 | 19,824,000.00 | 21,757,000.00 | 23,052,000.00 | 27,366,000.00 | 34,870,000.00 | 42,607,000.00 | 64,198,000.00 | 57,139,000.00 | 73,165,000.00 | 73,101,000.00 | 75,062,000.00 | 87,234,000.00 | 150,949,000.00 | 166,450,000.00 | 185,367,000.00 | 147,573,000.00 | 155,244,000.00 | |
| Depreciation and Amortiz... | -120,955,000.00 | -45,843,000.00 | -51,346,000.00 | 0.00 | 0.00 | 0.00 | 127,882,000.00 | 418,764,000.00 | 538,624,000.00 | 954,622,000.00 | 1,069,307,000.00 | 1,157,232,000.00 | 1,375,897,000.00 | 1,420,789,000.00 | 1,308,899,000.00 | 1,636,168,000.00 | 2,070,299,000.00 | 2,255,613,000.00 | 2,027,479,000.00 | 2,443,491,000.00 | 3,161,676,000.00 | 3,310,344,000.00 | 3,258,006,000.00 | |
| Other Expenses | -102,146,000.00 | -54,831,000.00 | -37,372,000.00 | -125,746,000.00 | -135,300,000.00 | -73,000,000.00 | -170,732,000.00 | 31,114,000.00 | 18,352,000.00 | 17,229,000.00 | -484,069,000.00 | 41,576,000.00 | 31,837,000.00 | 48,871,000.00 | 28,304,000.00 | 26,007,000.00 | 105,332,000.00 | 93,816,000.00 | 123,129,000.00 | 180,697,000.00 | 46,697,000.00 | 78,228,000.00 | -470,574,000.00 | |
| Total Operating Expenses | 26,763,000.00 | 1,845,000.00 | 34,601,000.00 | -50,055,000.00 | -43,677,000.00 | 15,046,000.00 | 185,347,000.00 | 190,840,000.00 | 185,655,000.00 | 249,231,000.00 | -118,767,000.00 | 374,089,000.00 | 387,547,000.00 | 412,620,000.00 | 560,071,000.00 | 553,327,000.00 | 681,134,000.00 | 679,995,000.00 | 1,020,453,000.00 | 1,138,232,000.00 | 1,537,889,000.00 | 1,271,769,000.00 | 1,071,383,000.00 | |
| Cost and Exponses | 391,029,000.00 | 76,689,000.00 | 144,984,000.00 | 113,719,000.00 | 181,133,000.00 | 313,499,000.00 | 663,912,000.00 | 4,856,076,000.00 | 2,821,231,000.00 | 3,243,180,000.00 | 2,720,364,000.00 | 3,475,774,000.00 | 3,412,844,000.00 | 3,641,070,000.00 | 4,433,558,000.00 | 5,210,060,000.00 | 6,807,354,000.00 | 7,685,621,000.00 | 11,141,525,000.00 | 14,128,379,000.00 | 14,512,890,000.00 | 12,654,382,000.00 | 14,049,880,000.00 | |
| Operating Income | ||||||||||||||||||||||||
| Operating Income |
221,798,000.00
+0% |
84,066,000.00
-62% |
59,419,000.00
-29% |
117,292,000.00
+97% |
135,826,000.00
+16% |
112,068,000.00
-17% |
2,442,089,000.00
+2,079% |
1,313,722,000.00
-46% |
1,687,809,000.00
+28% |
2,419,035,000.00
+43% |
2,860,679,000.00
+18% |
2,338,667,000.00
-18% |
2,584,347,000.00
+11% |
4,811,623,000.00
+86% |
3,702,557,000.00
-23% |
3,525,267,000.00
-5% |
5,587,034,000.00
+58% |
8,644,389,000.00
+55% |
8,624,747,000.00
0% |
5,525,051,000.00
-36% |
4,536,616,000.00
-18% |
736,098,000.00
-84% |
6,473,918,000.00
+779% |
|
| Operating Income Ratio | (0.45%) | (0.73%) | (0.39%) | (0.51%) | (0.43%) | (0.26%) | (2.86%) | (0.22%) | (0.41%) | (0.47%) | (0.51%) | (0.41%) | (0.43%) | (0.76%) | (0.55%) | (0.45%) | (0.58%) | (0.75%) | (0.51%) | (0.28%) | (0.24%) | (0.05%) | (0.32%) | |
| Other Income and Exp... | ||||||||||||||||||||||||
| Interest Income | 0.00 | 0.00 | 0.00 | 0.00 | 0.00 | 28,607,000.00 | 42,422,000.00 | 61,866,000.00 | 27,952,000.00 | 21,858,000.00 | 35,531,000.00 | 73,277,000.00 | 77,276,000.00 | 208,384,000.00 | 280,481,000.00 | 195,076,000.00 | 113,593,000.00 | 116,860,000.00 | 278,094,000.00 | 317,255,000.00 | 288,991,000.00 | 304,211,000.00 | 241,296,000.00 | |
| Interest Expenses | 0.00 | 0.00 | 0.00 | 0.00 | 0.00 | 129,004,000.00 | 97,245,000.00 | 445,761,000.00 | 569,047,000.00 | 653,398,000.00 | 679,443,000.00 | 973,024,000.00 | 955,163,000.00 | 863,826,000.00 | 724,958,000.00 | 940,561,000.00 | 1,045,260,000.00 | 1,388,651,000.00 | 999,448,000.00 | 1,010,804,000.00 | 1,134,093,000.00 | 1,712,000,000.00 | 2,064,610,000.00 | |
| Total Other Income/Exp... | 66,835,000.00 | 92,020,000.00 | 328,114,000.00 | 199,658,000.00 | 228,390,000.00 | -182,846,000.00 | 560,362,000.00 | 107,875,000.00 | 234,073,000.00 | -273,694,000.00 | -57,959,000.00 | -774,363,000.00 | 52,845,000.00 | -55,819,000.00 | 95,951,000.00 | 229,538,000.00 | 378,052,000.00 | -282,464,000.00 | 522,759,000.00 | -1,159,242,000.00 | -930,826,000.00 | -4,152,741,000.00 | -1,279,789,000.00 | |
| EBITDA | ||||||||||||||||||||||||
| EBITDA | 100,843,000.00 | 38,223,000.00 | 8,073,000.00 | 107,313,000.00 | 135,826,000.00 | 112,068,000.00 | 3,489,624,000.00 | 1,732,486,000.00 | 2,277,309,000.00 | 3,493,962,000.00 | 3,965,517,000.00 | 3,569,176,000.00 | 4,037,520,000.00 | 7,154,780,000.00 | 5,743,099,000.00 | 6,331,534,000.00 | 9,487,888,000.00 | 12,006,189,000.00 | 10,914,123,000.00 | 13,122,536,000.00 | 13,222,393,000.00 | 9,537,418,000.00 | 9,420,017,000.00 | |
| EBITDA ratio | (0.21%) | (0.33%) | (0.05%) | (0.51%) | (0.43%) | (0.26%) | (0.62%) | (0.29%) | (0.53%) | (0.64%) | (0.82%) | (0.86%) | (0.84%) | (0.79%) | (0.84%) | (0.69%) | (0.70%) | (0.63%) | (0.56%) | (0.41%) | (0.42%) | (0.26%) | (0.46%) | |
| Income Before Tax | ||||||||||||||||||||||||
| Income Before Tax | 288,633,000.00 | 176,086,000.00 | 387,533,000.00 | 350,883,000.00 | 364,216,000.00 | 232,659,000.00 | 2,437,830,000.00 | 1,156,665,000.00 | 1,443,983,000.00 | 2,145,341,000.00 | 2,802,720,000.00 | 2,774,979,000.00 | 2,637,192,000.00 | 4,755,804,000.00 | 3,798,508,000.00 | 3,754,805,000.00 | 6,186,942,000.00 | 8,361,925,000.00 | 9,147,506,000.00 | 9,110,599,000.00 | 8,718,125,000.00 | 2,930,926,000.00 | 5,194,129,000.00 | |
| Income Before Tax Ratio | (0.59%) | (1.53%) | (2.53%) | (1.52%) | (1.15%) | (0.55%) | (2.85%) | (0.19%) | (0.35%) | (0.42%) | (0.50%) | (0.48%) | (0.44%) | (0.75%) | (0.56%) | (0.48%) | (0.64%) | (0.72%) | (0.54%) | (0.47%) | (0.47%) | (0.19%) | (0.25%) | |
| Income Tax Expense | ||||||||||||||||||||||||
| Income Tax Expense | 11,020,000.00 | 17,997,000.00 | 48,287,000.00 | 36,443,000.00 | 4,244,000.00 | 9,952,000.00 | 387,608,000.00 | 190,043,000.00 | 266,885,000.00 | 453,068,000.00 | 539,946,000.00 | 479,409,000.00 | 530,894,000.00 | 1,068,622,000.00 | 736,318,000.00 | 837,623,000.00 | 1,430,450,000.00 | 1,835,228,000.00 | 2,037,965,000.00 | 3,071,972,000.00 | 2,628,092,000.00 | 994,769,000.00 | 2,289,221,000.00 | |
| Net Income | ||||||||||||||||||||||||
| Net Income | 251,412,000.00
+0% |
155,238,000.00
-38% |
338,757,000.00
+118% |
315,364,000.00
-7% |
360,253,000.00
+14% |
219,936,000.00
-39% |
2,033,555,000.00
+825% |
574,986,000.00
-72% |
865,859,000.00
+51% |
1,279,839,000.00
+48% |
1,745,231,000.00
+36% |
1,878,312,000.00
+8% |
1,641,038,000.00
-13% |
2,229,254,000.00
+36% |
2,198,385,000.00
-1% |
2,115,695,000.00
-4% |
3,841,776,000.00
+82% |
4,305,621,000.00
+12% |
7,109,541,000.00
+65% |
6,038,627,000.00
-15% |
6,090,033,000.00
+1% |
1,936,157,000.00
-68% |
1,901,643,000.00
-2% |
|
| Net Income Ratio | (0.51%) | (1.35%) | (2.21%) | (1.37%) | (1.14%) | (0.52%) | (2.38%) | (0.10%) | (0.21%) | (0.25%) | (0.31%) | (0.33%) | (0.28%) | (0.35%) | (0.33%) | (0.27%) | (0.40%) | (0.37%) | (0.42%) | (0.31%) | (0.33%) | (0.12%) | (0.09%) | |
| Earning Per Share | ||||||||||||||||||||||||
| Basic EPS | 0.23 | 0.14 | 0.30 | 0.28 | 0.32 | 0.20 | 1.57 | 0.41 | 0.62 | 0.90 | 1.07 | 1.15 | 1.00 | 1.30 | 1.16 | 1.10 | 1.92 | 2.08 | 3.32 | 2.77 | 2.73 | 0.83 | 0.80 | |
| Diluted EPS | 0.22 | 0.14 | 0.30 | 0.26 | 0.30 | 0.19 | 1.49 | 0.40 | 0.60 | 0.87 | 1.07 | 1.15 | 0.99 | 1.30 | 1.16 | 1.09 | 1.91 | 2.06 | 3.31 | 2.76 | 2.72 | 0.83 | 0.79 | |
| Share Outstanding | ||||||||||||||||||||||||
| Basic Share Outstanding | 1,117,386,667.00 | 1,124,251,852.00 | 1,121,711,921.00 | 1,227,097,276.00 | 1,140,041,139.00 | 1,151,822,100.00 | 1,426,438,844.00 | 1,415,401,400.00 | 1,552,854,300.00 | 1,416,934,900.00 | 1,637,217,300.00 | 1,637,221,000.00 | 1,648,339,000.00 | 1,709,474,000.00 | 1,895,423,000.00 | 1,929,847,000.00 | 1,992,748,000.00 | 2,074,843,000.00 | 2,141,500,000.00 | 2,179,419,000.00 | 2,233,481,000.00 | 2,330,745,000.00 | 2,390,647,000.00 | |
| Diluted Share Outstanding | 1,122,375,000.00 | 1,124,251,852.00 | 1,121,711,921.00 | 1,227,097,276.00 | 1,192,890,728.00 | 1,189,659,794.00 | 1,426,438,844.00 | 1,422,396,800.00 | 1,552,854,300.00 | 1,477,874,134.00 | 1,639,017,400.00 | 1,638,584,000.00 | 1,656,107,000.00 | 1,714,253,000.00 | 1,901,921,000.00 | 1,934,044,000.00 | 2,002,999,000.00 | 2,090,419,000.00 | 2,150,785,000.00 | 2,185,658,000.00 | 2,236,703,000.00 | 2,330,745,000.00 | 2,392,019,000.00 | |