YTO Express Group Co Ltd
SSE:600233
Income Statement
Earnings Waterfall
YTO Express Group Co Ltd
Revenue
|
55.5B
CNY
|
Cost of Revenue
|
-49.8B
CNY
|
Gross Profit
|
5.7B
CNY
|
Operating Expenses
|
-825.4m
CNY
|
Operating Income
|
4.9B
CNY
|
Other Expenses
|
-1.1B
CNY
|
Net Income
|
3.8B
CNY
|
Income Statement
YTO Express Group Co Ltd
Sep-2013 | Dec-2013 | Mar-2014 | Jun-2014 | Sep-2014 | Dec-2014 | Mar-2015 | Jun-2015 | Sep-2015 | Dec-2015 | Mar-2016 | Jun-2016 | Sep-2016 | Dec-2016 | Mar-2017 | Jun-2017 | Sep-2017 | Dec-2017 | Mar-2018 | Jun-2018 | Sep-2018 | Dec-2018 | Mar-2019 | Jun-2019 | Sep-2019 | Dec-2019 | Mar-2020 | Jun-2020 | Sep-2020 | Dec-2020 | Mar-2021 | Jun-2021 | Sep-2021 | Dec-2021 | Mar-2022 | Jun-2022 | Sep-2022 | Dec-2022 | Mar-2023 | Jun-2023 | Sep-2023 | ||
---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
Revenue | ||||||||||||||||||||||||||||||||||||||||||
Revenue |
801
N/A
|
808
+1%
|
809
+0%
|
814
+1%
|
863
+6%
|
919
+6%
|
992
+8%
|
1 007
+2%
|
974
-3%
|
908
-7%
|
898
-1%
|
7 898
+780%
|
11 615
+47%
|
16 818
+45%
|
20 080
+19%
|
17 602
-12%
|
18 289
+4%
|
19 982
+9%
|
21 829
+9%
|
23 837
+9%
|
25 738
+8%
|
27 465
+7%
|
28 568
+4%
|
29 352
+3%
|
30 458
+4%
|
31 151
+2%
|
30 241
-3%
|
31 779
+5%
|
32 955
+4%
|
34 907
+6%
|
38 333
+10%
|
39 821
+4%
|
42 028
+6%
|
45 155
+7%
|
48 022
+6%
|
50 726
+6%
|
53 438
+5%
|
53 539
+0%
|
54 626
+2%
|
55 473
+2%
|
55 474
+0%
|
|
Gross Profit | ||||||||||||||||||||||||||||||||||||||||||
Cost of Revenue |
(579)
|
(594)
|
(598)
|
(612)
|
(677)
|
(724)
|
(796)
|
(811)
|
(771)
|
(708)
|
(682)
|
(6 721)
|
(9 932)
|
(14 538)
|
(17 508)
|
(15 413)
|
(16 051)
|
(17 637)
|
(19 294)
|
(21 017)
|
(22 681)
|
(23 834)
|
(24 894)
|
(25 668)
|
(26 669)
|
(27 411)
|
(26 805)
|
(28 168)
|
(29 640)
|
(31 753)
|
(35 126)
|
(37 104)
|
(39 281)
|
(41 440)
|
(43 691)
|
(45 550)
|
(47 517)
|
(47 490)
|
(48 752)
|
(49 591)
|
(49 780)
|
|
Gross Profit |
220
N/A
|
214
-3%
|
209
-2%
|
200
-4%
|
184
-8%
|
194
+5%
|
196
+1%
|
196
N/A
|
203
+4%
|
199
-2%
|
216
+9%
|
1 176
+444%
|
1 682
+43%
|
2 280
+36%
|
2 571
+13%
|
2 190
-15%
|
2 239
+2%
|
2 345
+5%
|
2 537
+8%
|
2 821
+11%
|
3 058
+8%
|
3 631
+19%
|
3 675
+1%
|
3 684
+0%
|
3 789
+3%
|
3 740
-1%
|
3 435
-8%
|
3 611
+5%
|
3 315
-8%
|
3 155
-5%
|
3 207
+2%
|
2 716
-15%
|
2 747
+1%
|
3 715
+35%
|
4 331
+17%
|
5 177
+20%
|
5 921
+14%
|
6 050
+2%
|
5 874
-3%
|
5 881
+0%
|
5 693
-3%
|
|
Operating Income | ||||||||||||||||||||||||||||||||||||||||||
Operating Expenses |
(135)
|
(139)
|
(136)
|
(140)
|
(139)
|
(155)
|
(157)
|
(160)
|
(163)
|
(162)
|
(171)
|
(375)
|
(484)
|
(586)
|
(655)
|
(557)
|
(595)
|
(727)
|
(754)
|
(895)
|
(994)
|
(1 208)
|
(1 168)
|
(1 180)
|
(1 192)
|
(1 179)
|
(1 379)
|
(1 349)
|
(1 229)
|
(1 074)
|
(945)
|
(920)
|
(1 018)
|
(821)
|
(797)
|
(797)
|
(721)
|
(1 022)
|
(800)
|
(782)
|
(825)
|
|
Selling, General & Administrative |
(132)
|
(130)
|
(137)
|
(141)
|
(141)
|
(147)
|
(155)
|
(158)
|
(160)
|
(158)
|
(165)
|
(371)
|
(482)
|
(519)
|
(652)
|
(554)
|
(556)
|
(675)
|
(717)
|
(850)
|
(952)
|
(1 068)
|
(1 174)
|
(1 204)
|
(1 252)
|
(1 125)
|
(1 132)
|
(1 119)
|
(1 101)
|
(1 109)
|
(1 155)
|
(1 133)
|
(1 141)
|
(1 150)
|
(1 257)
|
(1 318)
|
(1 369)
|
(1 320)
|
(1 290)
|
(1 280)
|
(1 278)
|
|
Research & Development |
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
(39)
|
0
|
0
|
0
|
(45)
|
(50)
|
(60)
|
(82)
|
(56)
|
(62)
|
(64)
|
0
|
(35)
|
(43)
|
(43)
|
(56)
|
(52)
|
(30)
|
(41)
|
(45)
|
(54)
|
(47)
|
(50)
|
(41)
|
(41)
|
|
Depreciation & Amortization |
0
|
(7)
|
0
|
0
|
0
|
(5)
|
0
|
0
|
0
|
(6)
|
0
|
0
|
0
|
(65)
|
0
|
0
|
0
|
(64)
|
0
|
0
|
0
|
(124)
|
0
|
0
|
0
|
(121)
|
0
|
0
|
0
|
(146)
|
0
|
0
|
0
|
(177)
|
0
|
0
|
0
|
(162)
|
0
|
0
|
0
|
|
Other Operating Expenses |
(3)
|
(1)
|
1
|
1
|
2
|
(1)
|
(3)
|
(3)
|
(4)
|
2
|
(5)
|
(4)
|
(2)
|
(2)
|
(4)
|
(3)
|
1
|
12
|
(37)
|
(45)
|
4
|
34
|
67
|
108
|
118
|
130
|
(182)
|
(230)
|
(94)
|
222
|
253
|
268
|
176
|
536
|
501
|
567
|
701
|
507
|
540
|
539
|
494
|
|
Operating Income |
87
N/A
|
76
-13%
|
76
N/A
|
61
-20%
|
45
-26%
|
40
-11%
|
37
-8%
|
35
-5%
|
40
+14%
|
37
-8%
|
45
+22%
|
801
+1 680%
|
1 198
+50%
|
1 694
+41%
|
1 916
+13%
|
1 632
-15%
|
1 643
+1%
|
1 618
-2%
|
1 782
+10%
|
1 926
+8%
|
2 064
+7%
|
2 423
+17%
|
2 506
+3%
|
2 504
0%
|
2 597
+4%
|
2 561
-1%
|
2 057
-20%
|
2 262
+10%
|
2 086
-8%
|
2 080
0%
|
2 262
+9%
|
1 796
-21%
|
1 729
-4%
|
2 894
+67%
|
3 534
+22%
|
4 380
+24%
|
5 200
+19%
|
5 028
-3%
|
5 074
+1%
|
5 099
+0%
|
4 868
-5%
|
|
Pre-Tax Income | ||||||||||||||||||||||||||||||||||||||||||
Interest Income Expense |
31
|
28
|
30
|
41
|
48
|
54
|
52
|
54
|
53
|
57
|
53
|
50
|
45
|
46
|
130
|
166
|
207
|
213
|
148
|
125
|
101
|
100
|
82
|
58
|
51
|
48
|
68
|
106
|
120
|
120
|
92
|
49
|
9
|
5
|
(27)
|
5
|
52
|
85
|
56
|
80
|
74
|
|
Non-Reccuring Items |
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
2
|
2
|
2
|
4
|
(3)
|
(2)
|
(3)
|
(7)
|
2
|
0
|
2
|
(366)
|
(6)
|
(3)
|
(4)
|
18
|
23
|
17
|
17
|
(48)
|
21
|
30
|
33
|
(11)
|
14
|
7
|
(9)
|
|
Gain/Loss on Disposition of Assets |
0
|
(1)
|
(1)
|
(1)
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
1
|
1
|
1
|
0
|
(3)
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
(2)
|
0
|
0
|
0
|
(49)
|
0
|
0
|
0
|
(34)
|
0
|
0
|
0
|
|
Total Other Income |
3
|
4
|
4
|
4
|
3
|
1
|
0
|
1
|
1
|
2
|
3
|
70
|
85
|
88
|
123
|
71
|
69
|
71
|
44
|
43
|
50
|
63
|
36
|
26
|
1
|
(23)
|
(54)
|
(64)
|
(61)
|
(13)
|
(8)
|
(18)
|
(27)
|
(36)
|
(94)
|
(110)
|
(122)
|
(16)
|
(78)
|
(80)
|
(53)
|
|
Pre-Tax Income |
121
N/A
|
106
-12%
|
109
+3%
|
105
-4%
|
96
-9%
|
94
-2%
|
90
-4%
|
91
+1%
|
94
+3%
|
97
+3%
|
101
+4%
|
922
+813%
|
1 329
+44%
|
1 828
+38%
|
2 170
+19%
|
1 869
-14%
|
1 919
+3%
|
1 906
-1%
|
1 970
+3%
|
2 091
+6%
|
2 212
+6%
|
2 579
+17%
|
2 627
+2%
|
2 589
-1%
|
2 651
+2%
|
2 220
-16%
|
2 065
-7%
|
2 301
+11%
|
2 141
-7%
|
2 202
+3%
|
2 370
+8%
|
1 845
-22%
|
1 728
-6%
|
2 767
+60%
|
3 435
+24%
|
4 305
+25%
|
5 163
+20%
|
5 053
-2%
|
5 067
+0%
|
5 106
+1%
|
4 880
-4%
|
|
Net Income | ||||||||||||||||||||||||||||||||||||||||||
Tax Provision |
(32)
|
(30)
|
(30)
|
(28)
|
(25)
|
(25)
|
(24)
|
(24)
|
(25)
|
(26)
|
(27)
|
(229)
|
(335)
|
(456)
|
(539)
|
(457)
|
(465)
|
(459)
|
(482)
|
(526)
|
(553)
|
(647)
|
(649)
|
(604)
|
(603)
|
(539)
|
(480)
|
(483)
|
(400)
|
(355)
|
(403)
|
(323)
|
(324)
|
(579)
|
(744)
|
(980)
|
(1 167)
|
(1 089)
|
(1 075)
|
(1 059)
|
(1 032)
|
|
Income from Continuing Operations |
89
|
77
|
78
|
77
|
71
|
70
|
66
|
67
|
69
|
70
|
75
|
694
|
995
|
1 372
|
1 632
|
1 411
|
1 453
|
1 447
|
1 487
|
1 565
|
1 658
|
1 932
|
1 978
|
1 985
|
2 049
|
1 681
|
1 585
|
1 818
|
1 741
|
1 848
|
1 967
|
1 521
|
1 404
|
2 187
|
2 691
|
3 325
|
3 996
|
3 964
|
3 992
|
4 047
|
3 848
|
|
Income to Minority Interest |
(22)
|
(22)
|
(23)
|
(23)
|
(20)
|
(21)
|
(21)
|
(21)
|
(23)
|
(25)
|
(26)
|
(15)
|
(8)
|
0
|
6
|
0
|
0
|
(4)
|
(8)
|
(13)
|
(19)
|
(28)
|
(25)
|
(20)
|
(22)
|
(13)
|
(11)
|
(42)
|
(64)
|
(81)
|
(101)
|
(80)
|
(70)
|
(84)
|
(88)
|
(94)
|
(75)
|
(44)
|
(37)
|
(41)
|
(40)
|
|
Net Income (Common) |
66
N/A
|
54
-18%
|
55
+2%
|
53
-4%
|
50
-6%
|
48
-4%
|
44
-8%
|
45
+2%
|
44
-2%
|
45
+2%
|
47
+4%
|
678
+1 343%
|
987
+46%
|
1 372
+39%
|
1 638
+19%
|
1 411
-14%
|
1 453
+3%
|
1 443
-1%
|
1 479
+2%
|
1 552
+5%
|
1 640
+6%
|
1 904
+16%
|
1 954
+3%
|
1 966
+1%
|
2 027
+3%
|
1 668
-18%
|
1 574
-6%
|
1 776
+13%
|
1 677
-6%
|
1 767
+5%
|
1 867
+6%
|
1 442
-23%
|
1 336
-7%
|
2 103
+57%
|
2 603
+24%
|
3 231
+24%
|
3 921
+21%
|
3 920
0%
|
3 955
+1%
|
4 006
+1%
|
3 807
-5%
|
|
EPS (Diluted) |
0.2
N/A
|
0.16
-20%
|
0.17
+6%
|
0.17
N/A
|
0.16
-6%
|
0.15
-6%
|
0.13
-13%
|
0.13
N/A
|
0.13
N/A
|
0.14
+8%
|
0.14
N/A
|
2.05
+1 364%
|
0.43
-79%
|
0.57
+33%
|
0.58
+2%
|
0.5
-14%
|
0.52
+4%
|
0.51
-2%
|
0.53
+4%
|
0.55
+4%
|
0.58
+5%
|
0.67
+16%
|
0.68
+1%
|
0.65
-4%
|
0.69
+6%
|
0.56
-19%
|
0.53
-5%
|
0.54
+2%
|
0.54
N/A
|
0.57
+6%
|
0.59
+4%
|
0.46
-22%
|
0.42
-9%
|
0.67
+60%
|
0.75
+12%
|
0.94
+25%
|
1.14
+21%
|
1.14
N/A
|
1.15
+1%
|
1.16
+1%
|
1.97
+70%
|