Shandong Weigao Group Medical Polymer Co Ltd
HKEX:1066

Watchlist Manager
Shandong Weigao Group Medical Polymer Co Ltd Logo
Shandong Weigao Group Medical Polymer Co Ltd
HKEX:1066
Watchlist
Price: 5.52 HKD -1.25% Market Closed
Market Cap: 25.1B HKD
Financials Section:
Income Statement Balance Sheet Cash Flow Statement

Income Statement

Revenue
+
3Y
-7%
5Y
+23%
10Y
-
Operating Income
+
3Y
-23%
5Y
-2%
10Y
-
Net Income
+
3Y
-24%
5Y
+3%
10Y
-

Earnings Waterfall
Shandong Weigao Group Medical Polymer Co Ltd

Revenue
13.1B CNY
Cost of Revenue
-6.6B CNY
Gross Profit
6.5B CNY
Operating Expenses
-3.9B CNY
Operating Income
2.6B CNY
Other Expenses
-613.6m CNY
Net Income
2B CNY

Income Statement
Shandong Weigao Group Medical Polymer Co Ltd

Rotate your device to view
Income Statement
Currency: CNY
Dec-2003 Mar-2004 Jun-2004 Sep-2004 Dec-2004 Mar-2005 Jun-2005 Sep-2005 Dec-2005 Mar-2006 Jun-2006 Sep-2006 Dec-2006 Mar-2007 Jun-2007 Sep-2007 Dec-2007 Mar-2008 Jun-2008 Sep-2008 Dec-2008 Mar-2009 Jun-2009 Sep-2009 Dec-2009 Mar-2010 Jun-2010 Sep-2010 Dec-2010 Jun-2011 Dec-2011 Jun-2012 Dec-2012 Mar-2013 Jun-2013 Sep-2013 Dec-2013 Mar-2014 Jun-2014 Sep-2014 Dec-2014 Jun-2017 Dec-2017 Jun-2018 Dec-2018 Jun-2019 Dec-2019 Jun-2020 Dec-2020 Jun-2021 Dec-2021 Jun-2022 Dec-2022 Jun-2023 Dec-2023 Jun-2024 Dec-2024 Jun-2025
Revenue
Interest Expense
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
(4)
0
0
0
(5)
0
0
0
4
0
0
0
10
0
(3)
0
0
0
0
0
9
0
0
0
23
18
24
118
284
318
398
359
179
141
140
143
191
258
273
264
250
238
Revenue
318
N/A
329
+3%
343
+4%
373
+9%
408
+9%
440
+8%
482
+9%
533
+11%
570
+7%
618
+8%
673
+9%
733
+9%
787
+7%
840
+7%
905
+8%
996
+10%
1 095
+10%
1 184
+8%
1 322
+12%
1 461
+11%
1 514
+4%
1 606
+6%
1 691
+5%
1 749
+3%
1 879
+7%
1 997
+6%
2 142
+7%
2 294
+7%
2 463
+7%
2 138
-13%
3 181
+49%
1 872
-41%
3 689
+97%
2 859
-22%
2 991
+5%
4 230
+41%
4 613
+9%
4 769
+3%
4 996
+5%
5 011
+0%
5 278
+5%
2 978
-44%
6 293
+111%
7 465
+19%
8 809
+18%
9 602
+9%
10 384
+8%
10 656
+3%
11 622
+9%
12 636
+9%
13 209
+5%
14 058
+6%
13 747
-2%
13 566
-1%
13 229
-2%
12 967
-2%
13 087
+1%
13 095
+0%
Gross Profit
Cost of Revenue
(185)
(192)
(200)
(218)
(245)
(267)
(293)
(324)
(336)
(360)
(387)
(417)
(452)
(482)
(519)
(560)
(595)
(631)
(696)
(765)
(756)
(799)
(830)
(840)
(877)
(926)
(971)
(996)
(1 103)
(944)
(1 421)
(804)
(1 577)
(1 196)
(1 220)
(1 724)
(1 886)
(1 960)
(2 054)
(2 083)
(2 174)
(1 118)
(2 300)
(2 831)
(3 420)
(3 577)
(3 870)
(4 259)
(5 123)
(5 494)
(5 863)
(6 660)
(6 455)
(6 425)
(6 619)
(6 491)
(6 551)
(6 588)
Gross Profit
133
N/A
137
+4%
143
+4%
155
+8%
163
+5%
173
+6%
189
+9%
209
+11%
234
+12%
257
+10%
286
+11%
315
+10%
335
+6%
358
+7%
386
+8%
436
+13%
500
+15%
553
+10%
626
+13%
696
+11%
758
+9%
807
+6%
861
+7%
909
+6%
1 001
+10%
1 072
+7%
1 171
+9%
1 297
+11%
1 360
+5%
1 194
-12%
1 760
+47%
1 068
-39%
2 112
+98%
1 664
-21%
1 771
+6%
2 506
+41%
2 727
+9%
2 809
+3%
2 942
+5%
2 928
0%
3 104
+6%
1 860
-40%
3 993
+115%
4 634
+16%
5 389
+16%
6 024
+12%
6 514
+8%
6 398
-2%
6 500
+2%
7 143
+10%
7 346
+3%
7 398
+1%
7 293
-1%
7 141
-2%
6 611
-7%
6 476
-2%
6 536
+1%
6 508
0%
Operating Income
Operating Expenses
(64)
(65)
(66)
(74)
(81)
(87)
(97)
(105)
(113)
(125)
(135)
(152)
(157)
(167)
(177)
(185)
(209)
(232)
(260)
(281)
(268)
(301)
(326)
(355)
(438)
(482)
(556)
(634)
(668)
(549)
(861)
2 022
(1 200)
(936)
(1 076)
(1 467)
(1 636)
(2 289)
(2 353)
(2 415)
(1 947)
(1 121)
(2 518)
(2 955)
(3 551)
(3 608)
(4 070)
(3 755)
(3 756)
(4 156)
(4 244)
(4 054)
(4 105)
(4 065)
(4 260)
(4 007)
(4 124)
(3 927)
Selling, General & Administrative
(71)
(73)
(74)
(82)
(90)
(96)
(107)
(118)
(128)
(142)
(155)
(173)
(175)
(187)
(200)
(213)
(240)
(265)
(293)
(311)
(343)
(389)
(419)
(456)
(499)
(559)
(639)
(724)
(764)
(628)
(919)
(554)
(1 087)
(845)
(889)
(1 250)
(1 472)
(1 518)
(1 620)
(1 683)
(1 765)
(1 066)
(2 379)
(2 738)
(3 386)
(3 379)
(3 786)
(3 369)
(3 653)
(3 727)
(3 840)
(3 697)
(3 693)
(3 747)
(3 838)
(3 779)
(3 638)
(3 625)
Research & Development
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
(171)
(178)
(229)
(279)
(209)
(215)
(222)
(222)
(238)
(135)
(274)
(280)
(311)
(341)
(406)
(382)
(424)
(484)
(503)
(546)
(556)
(602)
(593)
(600)
(625)
(639)
Depreciation & Amortization
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
(1)
0
0
0
(3)
0
0
0
(3)
0
0
0
0
0
0
0
0
0
(2)
0
(3)
0
0
0
0
(1)
0
(103)
0
(232)
0
(250)
0
(244)
0
0
0
0
0
0
0
0
Other Operating Expenses
7
8
8
9
9
9
10
13
15
17
20
21
18
20
22
28
32
33
34
31
78
87
93
101
65
77
83
91
96
80
59
2 576
58
87
44
64
49
(556)
(511)
(509)
56
80
134
167
146
344
122
246
322
298
98
189
144
284
171
370
139
337
Operating Income
68
N/A
73
+6%
77
+6%
81
+5%
82
+1%
86
+5%
92
+7%
104
+14%
122
+16%
133
+9%
151
+14%
163
+8%
178
+9%
191
+7%
209
+10%
251
+20%
291
+16%
321
+10%
367
+14%
416
+13%
490
+18%
505
+3%
535
+6%
555
+4%
564
+2%
590
+5%
615
+4%
664
+8%
692
+4%
645
-7%
899
+40%
3 089
+243%
912
-70%
727
-20%
696
-4%
1 038
+49%
1 091
+5%
520
-52%
589
+13%
513
-13%
1 157
+126%
738
-36%
1 474
+100%
1 680
+14%
1 838
+9%
2 417
+31%
2 444
+1%
2 642
+8%
2 743
+4%
2 987
+9%
3 102
+4%
3 344
+8%
3 187
-5%
3 076
-3%
2 351
-24%
2 469
+5%
2 412
-2%
2 581
+7%
Pre-Tax Income
Interest Income Expense
(12)
(13)
(14)
(14)
(12)
(12)
(12)
(15)
(19)
(18)
(16)
(3)
11
17
29
36
41
46
48
44
34
54
67
108
141
154
179
173
196
137
134
69
214
111
65
120
17
18
12
(49)
0
32
50
(153)
(61)
(265)
(154)
(285)
(146)
(120)
9
(74)
260
(167)
1
(201)
135
(154)
Non-Reccuring Items
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
2 559
0
0
0
0
0
(564)
0
0
0
118
0
1
(0)
(2)
0
(38)
0
(32)
0
(233)
0
(61)
0
17
(1)
7
(14)
Total Other Income
0
0
0
0
0
0
(0)
(0)
0
(0)
(0)
(0)
0
0
0
0
0
0
0
0
0
0
0
(0)
0
(0)
(0)
0
0
(0)
0
0
0
0
0
0
0
(0)
(0)
(0)
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
Pre-Tax Income
57
N/A
60
+6%
63
+6%
67
+6%
70
+4%
74
+6%
79
+7%
90
+13%
103
+14%
114
+11%
135
+18%
160
+19%
189
+18%
208
+10%
238
+15%
287
+20%
332
+16%
366
+10%
415
+13%
460
+11%
524
+14%
559
+7%
602
+8%
663
+10%
705
+6%
743
+5%
794
+7%
836
+5%
888
+6%
781
-12%
3 593
+360%
3 158
-12%
1 126
-64%
838
-26%
761
-9%
1 159
+52%
544
-53%
537
-1%
600
+12%
464
-23%
1 276
+175%
771
-40%
1 526
+98%
1 527
+0%
1 775
+16%
2 151
+21%
2 252
+5%
2 357
+5%
2 565
+9%
2 866
+12%
2 878
+0%
3 270
+14%
3 386
+4%
2 909
-14%
2 369
-19%
2 267
-4%
2 554
+13%
2 413
-6%
Net Income
Tax Provision
(5)
(5)
(6)
(5)
(3)
(2)
0
0
0
(1)
(3)
(4)
(7)
(7)
(7)
(13)
(3)
(7)
(15)
(17)
(39)
(45)
(51)
(62)
(72)
(74)
(80)
(86)
(86)
(80)
0
(78)
(130)
(98)
(101)
(147)
(157)
(162)
(167)
(159)
(181)
(103)
(224)
(232)
(258)
(323)
(327)
(358)
(358)
(406)
(420)
(447)
(436)
(380)
(308)
(295)
(391)
(347)
Income from Continuing Operations
52
55
58
63
67
72
79
90
103
113
132
156
183
201
232
274
329
359
400
443
485
514
551
601
633
670
714
751
802
702
3 593
3 080
996
740
660
1 012
388
375
433
305
1 095
668
1 301
1 295
1 517
1 828
1 925
1 999
2 207
2 460
2 458
2 823
2 950
2 529
2 062
1 972
2 163
2 066
Income to Minority Interest
(2)
(1)
(1)
(1)
(1)
(2)
(2)
(1)
(1)
(3)
(6)
(9)
(12)
(12)
(14)
(18)
(21)
(18)
(12)
(6)
(3)
(2)
(2)
(2)
1
(1)
(2)
(1)
(3)
(4)
6
(3)
0
(0)
(1)
(5)
0
0
(2)
2
(10)
(17)
(46)
(40)
(44)
(68)
(75)
(90)
(120)
(160)
(182)
(235)
(186)
(89)
(60)
(60)
(96)
(99)
Net Income (Common)
51
N/A
54
+6%
57
+6%
62
+9%
66
+7%
70
+7%
78
+11%
88
+13%
101
+14%
111
+9%
126
+14%
148
+18%
171
+16%
189
+11%
217
+15%
257
+18%
308
+20%
341
+11%
388
+14%
437
+13%
482
+10%
512
+6%
549
+7%
599
+9%
634
+6%
669
+6%
712
+6%
750
+5%
799
+7%
698
-13%
3 587
+414%
3 077
-14%
997
-68%
740
-26%
660
-11%
1 007
+53%
388
-61%
376
-3%
431
+15%
307
-29%
1 085
+253%
650
-40%
1 729
+166%
1 729
0%
1 473
-15%
1 760
+19%
1 850
+5%
1 909
+3%
2 087
+9%
2 300
+10%
2 276
-1%
2 589
+14%
2 764
+7%
2 440
-12%
2 002
-18%
1 912
-5%
2 067
+8%
1 967
-5%
EPS (Diluted)
0.02
N/A
0.02
N/A
0.01
-50%
0.01
N/A
0.02
+100%
0.01
-50%
0.02
+100%
0.03
+50%
0.03
N/A
0.04
+33%
0.04
N/A
0.04
N/A
0.04
N/A
0.04
N/A
0.05
+25%
0.06
+20%
0.08
+33%
0.09
+13%
0.1
+11%
0.11
+10%
0.12
+9%
0.12
N/A
0.13
+8%
0.14
+8%
0.15
+7%
0.15
N/A
0.16
+7%
0.17
+6%
0.19
+12%
0.16
-16%
0.81
+406%
0.67
-17%
0.22
-67%
0.16
-27%
0.14
-13%
0.22
+57%
0.09
-59%
0.08
-11%
0.1
+25%
0.07
-30%
0.24
+243%
0.15
-38%
0.38
+153%
0.38
N/A
0.33
-13%
0.39
+18%
0.41
+5%
0.43
+5%
0.46
+7%
0.51
+11%
0.5
-2%
0.57
+14%
0.61
+7%
0.54
-11%
0.44
-19%
0.42
-5%
0.45
+7%
0.43
-4%

See Also

Summary
Intrinsic value, competitors valuation, and company profile.
DCF Valuation
Stock valuation using Discount Cash Flow valuation method.
Relative Valuation
Stock valuation using valuation multiples.
Wall Street Estimates
Price targets and financial estimates made by Wall st analysts.
Profitability Analysis
Detailed analysis of the company's profitability.
Solvency Analysis
Analysis of the financial position and solvency of the company.
Financials
Income Statement, Balance Sheet, Cash Flow Statement.
Discount Rate
Stock discount rate: cost of equity and WACC.
Summary
DCF Valuation
Relative Valuation
Wall Street Estimates
Profitability Analysis
Solvency Analysis
Financials
Discount Rate
Discover More
ALPHA SPREAD
Follow us
Join more than 301,300+ value investors using Alpha Spread
Create Free Account
or see our plans & pricing

Company

About Us Careers Pricing Affiliate Program Terms of Service Privacy Policy

Help

What is Intrinsic Value? Help Center Contact Us

Tools

Stock Screener Intrinsic Value Calculator DCF Value Calculator Discount Rate Calculator

Stocks

Most Undervalued Stocks Wide Economic Moat Stocks High Profitability Stocks High Solvency Stocks Most Popular Stocks

© 2025 Alpha Spread Limited. All Rights Reserved.

www.alphaspread.com is not operated by a broker, a dealer, or a registered investment adviser. Under no circumstances does any information posted on www.alphaspread.com represent a recommendation to buy or sell a security. The information on this site, and in its related newsletters, is not intended to be, nor does it constitute, investment advice or recommendations. The information on this site is in no way guaranteed for completeness, accuracy or in any other way. In no event shall Alpha Spread Limited be liable to any member, guest or third party for any damages of any kind arising out of the use of any content or other material published or available on www.alphaspread.com, or relating to the use of, or inability to use, www.alphaspread.com or any content, including, without limitation, any investment losses, lost profits, lost opportunity, special, incidental, indirect, consequential or punitive damages. Past performance is a poor indicator of future performance.