Dali Foods Group Co Ltd
HKEX:3799
Income Statement
Earnings Waterfall
Dali Foods Group Co Ltd
Revenue
|
20B
CNY
|
Cost of Revenue
|
-12.9B
CNY
|
Gross Profit
|
7B
CNY
|
Operating Expenses
|
-3.7B
CNY
|
Operating Income
|
3.4B
CNY
|
Other Expenses
|
-370.2m
CNY
|
Net Income
|
3B
CNY
|
Income Statement
Dali Foods Group Co Ltd
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 | ||
---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
Revenue | ||||||||||||||||
Revenue |
16 865
N/A
|
17 381
+3%
|
17 842
+3%
|
18 710
+5%
|
19 799
+6%
|
20 922
+6%
|
20 864
0%
|
20 976
+1%
|
21 375
+2%
|
20 406
-5%
|
20 962
+3%
|
22 093
+5%
|
22 294
+1%
|
21 325
-4%
|
19 957
-6%
|
|
Gross Profit | ||||||||||||||||
Cost of Revenue |
(11 049)
|
(10 876)
|
(11 001)
|
(11 587)
|
(12 341)
|
(12 943)
|
(12 813)
|
(12 703)
|
(12 884)
|
(12 408)
|
(12 721)
|
(13 594)
|
(14 138)
|
(13 857)
|
(12 933)
|
|
Gross Profit |
5 816
N/A
|
6 506
+12%
|
6 840
+5%
|
7 123
+4%
|
7 458
+5%
|
7 980
+7%
|
8 051
+1%
|
8 273
+3%
|
8 491
+3%
|
7 998
-6%
|
8 241
+3%
|
8 499
+3%
|
8 156
-4%
|
7 467
-8%
|
7 024
-6%
|
|
Operating Income | ||||||||||||||||
Operating Expenses |
(2 144)
|
(2 707)
|
(3 023)
|
(3 217)
|
(3 489)
|
(3 755)
|
(3 672)
|
(3 736)
|
(3 819)
|
(3 618)
|
(3 669)
|
(3 730)
|
(3 764)
|
(3 568)
|
(3 664)
|
|
Selling, General & Administrative |
(2 385)
|
(2 913)
|
(3 219)
|
(3 467)
|
(3 772)
|
(4 024)
|
(3 949)
|
(4 158)
|
(4 230)
|
(4 076)
|
(4 161)
|
(4 379)
|
(4 512)
|
(4 355)
|
(4 284)
|
|
Other Operating Expenses |
241
|
206
|
196
|
250
|
283
|
269
|
277
|
421
|
412
|
459
|
492
|
649
|
748
|
787
|
620
|
|
Operating Income |
3 672
N/A
|
3 799
+3%
|
3 817
+0%
|
3 906
+2%
|
3 969
+2%
|
4 224
+6%
|
4 379
+4%
|
4 537
+4%
|
4 673
+3%
|
4 380
-6%
|
4 571
+4%
|
4 769
+4%
|
4 392
-8%
|
3 899
-11%
|
3 360
-14%
|
|
Pre-Tax Income | ||||||||||||||||
Interest Income Expense |
9
|
83
|
160
|
218
|
383
|
413
|
372
|
412
|
473
|
531
|
535
|
553
|
593
|
660
|
703
|
|
Non-Reccuring Items |
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
1
|
1
|
1
|
1
|
0
|
|
Total Other Income |
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
|
Pre-Tax Income |
3 681
N/A
|
3 882
+5%
|
3 977
+2%
|
4 123
+4%
|
4 352
+6%
|
4 637
+7%
|
4 751
+2%
|
4 949
+4%
|
5 146
+4%
|
4 912
-5%
|
5 107
+4%
|
5 323
+4%
|
4 986
-6%
|
4 560
-9%
|
4 064
-11%
|
|
Net Income | ||||||||||||||||
Tax Provision |
(769)
|
(845)
|
(840)
|
(873)
|
(918)
|
(988)
|
(1 033)
|
(1 128)
|
(1 306)
|
(1 269)
|
(1 258)
|
(1 338)
|
(1 260)
|
(1 142)
|
(1 074)
|
|
Income from Continuing Operations |
2 912
|
3 037
|
3 137
|
3 250
|
3 434
|
3 649
|
3 717
|
3 821
|
3 841
|
3 643
|
3 849
|
3 985
|
3 725
|
3 418
|
2 990
|
|
Net Income (Common) |
2 912
N/A
|
3 037
+4%
|
3 137
+3%
|
3 250
+4%
|
3 434
+6%
|
3 649
+6%
|
3 717
+2%
|
3 821
+3%
|
3 841
+1%
|
3 643
-5%
|
3 849
+6%
|
3 985
+4%
|
3 725
-7%
|
3 418
-8%
|
2 990
-13%
|
|
EPS (Diluted) |
0.24
N/A
|
0.23
-4%
|
0.23
N/A
|
0.24
+4%
|
0.25
+4%
|
0.27
+8%
|
0.27
N/A
|
0.28
+4%
|
0.28
N/A
|
0.27
-4%
|
0.28
+4%
|
0.29
+4%
|
0.27
-7%
|
0.25
-7%
|
0.22
-12%
|