First Time Loading...

Fu Shou Yuan International Group Ltd
HKEX:1448

Watchlist Manager
Fu Shou Yuan International Group Ltd Logo
Fu Shou Yuan International Group Ltd
HKEX:1448
Watchlist
Price: 4.83 HKD Market Closed
Updated: Mar 28, 2024

Income Statement

Earnings Waterfall
Fu Shou Yuan International Group Ltd

Revenue
2.8B CNY
Cost of Revenue
-189.3m CNY
Gross Profit
2.6B CNY
Operating Expenses
-1.1B CNY
Operating Income
1.5B CNY
Other Expenses
-604m CNY
Net Income
862.2m CNY

Income Statement
Fu Shou Yuan International Group Ltd

Rotate your device to view
Income Statement
Currency: CNY
Dec-2013 Jun-2014 Dec-2014 Jun-2015 Dec-2015 Jun-2016 Dec-2016 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
Revenue
Revenue
612
N/A
715
+17%
795
+11%
973
+22%
1 108
+14%
1 162
+5%
1 268
+9%
1 396
+10%
1 477
+6%
1 496
+1%
1 651
+10%
1 774
+7%
1 851
+4%
1 673
-10%
1 893
+13%
2 300
+22%
2 326
+1%
2 091
-10%
2 172
+4%
2 790
+28%
Gross Profit
Cost of Revenue
(120)
(144)
(159)
(204)
(248)
(255)
(265)
(284)
(292)
(194)
(128)
(135)
(137)
(122)
(143)
(182)
(149)
(124)
(145)
(189)
Gross Profit
492
N/A
572
+16%
636
+11%
769
+21%
860
+12%
907
+5%
1 002
+11%
1 112
+11%
1 185
+7%
1 302
+10%
1 524
+17%
1 639
+8%
1 714
+5%
1 551
-10%
1 749
+13%
2 118
+21%
2 177
+3%
1 967
-10%
2 027
+3%
2 600
+28%
Operating Income
Operating Expenses
(221)
(286)
(286)
(398)
(438)
(458)
(480)
(493)
(527)
(608)
(801)
(826)
(844)
(785)
(821)
(982)
(1 082)
(1 028)
(996)
(1 134)
Selling, General & Administrative
(229)
(284)
(349)
(405)
(455)
(472)
(495)
(526)
(542)
(511)
(515)
(526)
(528)
(477)
(498)
(612)
(685)
(658)
(631)
(728)
Depreciation & Amortization
(0)
(0)
(0)
(1)
(1)
(1)
(1)
(1)
(2)
(49)
(93)
(104)
(123)
(128)
(137)
(114)
(84)
(89)
(92)
(92)
Other Operating Expenses
8
(1)
64
8
18
15
17
34
17
(49)
(193)
(196)
(193)
(180)
(186)
(256)
(313)
(281)
(273)
(314)
Operating Income
271
N/A
286
+6%
350
+22%
371
+6%
422
+14%
449
+6%
523
+16%
619
+19%
658
+6%
694
+5%
723
+4%
813
+12%
869
+7%
765
-12%
928
+21%
1 136
+22%
1 094
-4%
938
-14%
1 030
+10%
1 466
+42%
Pre-Tax Income
Interest Income Expense
(1)
27
0
44
37
37
36
18
27
11
53
51
59
60
(1)
(1)
21
25
43
36
Non-Reccuring Items
(10)
(18)
(9)
0
0
0
(2)
(2)
(0)
0
0
0
0
0
0
0
0
(17)
(19)
(1)
Gain/Loss on Disposition of Assets
0
0
0
0
0
0
0
0
0
0
(14)
0
(0)
0
1
1
(1)
0
(0)
(16)
Total Other Income
0
1
0
(0)
0
0
0
0
0
5
13
3
18
18
52
62
65
66
38
34
Pre-Tax Income
260
N/A
295
+13%
341
+16%
416
+22%
460
+11%
486
+6%
557
+15%
636
+14%
685
+8%
709
+4%
775
+9%
867
+12%
947
+9%
844
-11%
980
+16%
1 199
+22%
1 179
-2%
1 011
-14%
1 092
+8%
1 519
+39%
Net Income
Tax Provision
(70)
(61)
(56)
(92)
(94)
(89)
(109)
(124)
(135)
(127)
(159)
(198)
(211)
(183)
(223)
(293)
(290)
(250)
(281)
(450)
Income from Continuing Operations
190
234
285
324
365
398
449
512
550
582
616
669
735
661
757
906
890
761
811
1 069
Income to Minority Interest
(23)
(37)
(55)
(64)
(81)
(94)
(110)
(122)
(133)
(132)
(127)
(146)
(157)
(132)
(137)
(166)
(170)
(147)
(152)
(207)
Net Income (Common)
167
N/A
197
+18%
230
+17%
260
+13%
284
+9%
304
+7%
339
+12%
390
+15%
417
+7%
451
+8%
488
+8%
523
+7%
579
+11%
529
-9%
620
+17%
740
+19%
720
-3%
614
-15%
659
+7%
862
+31%

See Also

Discover More