Watchlist Manager

Watchlist

Price: 8.87 CNY 1.72% Market Closed

Market Cap: ¥9.2B

B	Black Peony Group Co Ltd SSE:600510	CN
L	LVMH Moet Hennessy Louis Vuitton SE MIL:LVMH	FR
	Kitazawa Sangyo Co Ltd TSE:9930	JP
T	Toyobo Co Ltd TSE:3101	JP
	Valid Solucoes SA BOVESPA:VLID3	BR
S	Saudi Lime Industries Company SCJSC SAU:9566	SA
V	VINX Corp TSE:3784	JP
	MMP Industries Ltd NSE:MMP	IN

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	Mar-2011	Jun-2011	Sep-2011	Dec-2011	Mar-2012	Jun-2012	Sep-2012	Dec-2012	Mar-2013	Jun-2013	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	Dec-2023	Mar-2024	Jun-2024	Sep-2024	Dec-2024	Mar-2025	Jun-2025	Sep-2025
Revenue
Interest Expense	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	5	0	0	0	38	0	0	0	23	0	0	0	60	0	0	0	105	0	0	0	92	0	0	0	67	0	0	0	105	0	0	0	116	0	0	40	158	0	0	82	185	186	222	214	139	101	103	139	149	164	163	147	171	193	184	197	228	221	236	251	242	237	241	231	240	237	0	0
Revenue	820 N/A	827 +1%	844 +2%	880 +4%	897 +2%	962 +7%	1 021 +6%	1 032 +1%	1 068 +3%	1 081 +1%	1 054 -3%	1 032 -2%	970 -6%	927 -4%	928 +0%	960 +4%	984 +2%	949 -4%	1 267 +33%	1 455 +15%	2 358 +62%	2 695 +14%	2 803 +4%	2 987 +7%	2 396 -20%	2 898 +21%	2 726 -6%	2 555 -6%	2 701 +6%	2 359 -13%	2 793 +18%	2 902 +4%	3 363 +16%	3 644 +8%	3 347 -8%	3 597 +7%	3 677 +2%	3 604 -2%	3 895 +8%	4 323 +11%	4 557 +5%	5 749 +26%	6 278 +9%	5 994 -5%	5 275 -12%	4 730 -10%	4 130 -13%	3 846 -7%	4 323 +12%	4 268 -1%	5 321 +25%	6 085 +14%	6 080 0%	6 260 +3%	5 997 -4%	5 893 -2%	6 289 +7%	5 816 -8%	4 985 -14%	4 525 -9%	6 758 +49%	6 761 +0%	8 035 +19%	9 958 +24%	7 777 -22%	8 852 +14%	8 054 -9%	8 402 +4%	10 212 +22%	10 184 0%	11 703 +15%	10 389 -11%	9 816 -6%	8 558 -13%	6 395 -25%	8 001 +25%	11 545 +44%	12 381 +7%	12 454 +1%	12 408 0%	7 345 -41%	6 001 -18%	6 041 +1%	3 211 -47%	4 813 +50%	4 967 +3%	5 158 +4%	5 443 +6%
Gross Profit
Cost of Revenue	(626)	(629)	(629)	(668)	(682)	(730)	(776)	(790)	(855)	(871)	(857)	(844)	(777)	(769)	(780)	(818)	(870)	(849)	(1 153)	(1 340)	(2 116)	(2 388)	(2 346)	(2 391)	(1 868)	(2 334)	(2 298)	(2 214)	(2 291)	(1 928)	(2 288)	(2 385)	(2 812)	(3 001)	(2 743)	(2 878)	(3 010)	(3 038)	(3 257)	(3 436)	(3 657)	(4 668)	(5 149)	(5 206)	(4 584)	(4 136)	(3 595)	(3 325)	(3 720)	(3 664)	(4 602)	(5 238)	(5 165)	(5 287)	(5 071)	(5 010)	(5 362)	(4 973)	(4 276)	(3 826)	(5 255)	(5 235)	(5 930)	(7 116)	(5 625)	(6 378)	(5 907)	(6 240)	(7 851)	(7 905)	(9 289)	(8 448)	(7 647)	(6 823)	(4 993)	(6 665)	(9 495)	(10 305)	(10 371)	(10 165)	(6 228)	(4 765)	(4 837)	(2 448)	(3 797)	(3 283)	(3 441)	(3 732)
Gross Profit	194 N/A	198 +2%	215 +8%	212 -1%	215 +2%	232 +8%	246 +6%	242 -2%	214 -12%	210 -2%	197 -6%	188 -5%	193 +3%	159 -18%	148 -7%	142 -4%	114 -20%	101 -12%	114 +13%	115 +1%	242 +110%	307 +27%	457 +49%	596 +30%	528 -11%	564 +7%	428 -24%	341 -20%	410 +20%	431 +5%	504 +17%	518 +3%	550 +6%	643 +17%	604 -6%	719 +19%	667 -7%	566 -15%	639 +13%	887 +39%	900 +1%	1 081 +20%	1 129 +4%	788 -30%	691 -12%	594 -14%	535 -10%	521 -3%	604 +16%	604 +0%	720 +19%	847 +18%	915 +8%	973 +6%	926 -5%	883 -5%	928 +5%	843 -9%	709 -16%	699 -1%	1 504 +115%	1 527 +2%	2 106 +38%	2 841 +35%	2 152 -24%	2 474 +15%	2 147 -13%	2 162 +1%	2 361 +9%	2 279 -3%	2 414 +6%	1 941 -20%	2 170 +12%	1 735 -20%	1 402 -19%	1 336 -5%	2 050 +53%	2 076 +1%	2 083 +0%	2 244 +8%	1 117 -50%	1 237 +11%	1 204 -3%	764 -37%	1 016 +33%	1 684 +66%	1 717 +2%	1 711 0%
Operating Income
Operating Expenses	(66)	(67)	(80)	(81)	(78)	(80)	(82)	(83)	(73)	(73)	(73)	(75)	(97)	(101)	(109)	(113)	(81)	(89)	(89)	(87)	(100)	(89)	(91)	(100)	(111)	(111)	(104)	(110)	(166)	(183)	(207)	(224)	(246)	(244)	(254)	(259)	(278)	(276)	(287)	(279)	(296)	(316)	(311)	(314)	(277)	(284)	(274)	(278)	(279)	(288)	(299)	(307)	(363)	(368)	(410)	(425)	(420)	(361)	(349)	(379)	(506)	(476)	(488)	(478)	(623)	(576)	(602)	(646)	(831)	(809)	(865)	(869)	(1 087)	(1 012)	(967)	(949)	(852)	(758)	(676)	(653)	(537)	(773)	(951)	(935)	(540)	(1 209)	(1 185)	(1 152)
Selling, General & Administrative	(67)	(69)	(82)	(84)	(82)	(84)	(85)	(87)	(77)	(76)	(76)	(77)	(88)	(92)	(100)	(103)	(79)	(89)	(90)	(93)	(108)	(100)	(100)	(108)	(115)	(117)	(120)	(123)	(160)	(180)	(195)	(212)	(232)	(236)	(247)	(252)	(206)	(261)	(266)	(258)	(244)	(267)	(260)	(263)	(245)	(249)	(243)	(247)	(237)	(247)	(251)	(259)	(303)	(318)	(339)	(348)	(355)	(361)	(378)	(384)	(424)	(421)	(413)	(423)	(540)	(532)	(559)	(597)	(725)	(678)	(701)	(697)	(977)	(961)	(929)	(918)	(726)	(682)	(601)	(586)	(455)	(483)	(605)	(589)	(489)	(443)	(359)	(328)
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	0	0	0	0	(35)	0	0	0	(34)	0	0	0	(29)	0	0	0	(27)	0	0	0	(31)	0	0	(9)	(35)	0	0	(20)	(33)	(27)	(38)	(36)	(37)	(45)	(48)	(54)	(53)	(57)	(60)	(62)	(65)	(71)	(73)	(77)	(67)	(60)	(48)	(35)	(25)	(27)	(27)	(26)	(28)	(30)	(29)	(28)
Depreciation & Amortization	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	(12)	0	0	0	(9)	0	0	0	(11)	0	0	0	(10)	0	0	0	(14)	0	0	0	(39)	0	0	0	(43)	0	0	0	(50)	0	0	0	(52)	0	0	0	(54)	0	0	0	(67)	0	0	0	(55)	0	0	0	(24)	0	0	0
Other Operating Expenses	1	3	3	3	4	4	3	4	4	4	3	0	(10)	(9)	(9)	(10)	(1)	0	1	6	9	11	10	8	4	6	16	13	(6)	(3)	(12)	(11)	(13)	(9)	(7)	(7)	(25)	(16)	(21)	(21)	(10)	(49)	(51)	(51)	8	(35)	(31)	(31)	(5)	(41)	(49)	(48)	(15)	(51)	(71)	(68)	8	0	28	25	(6)	(28)	(37)	(19)	4	2	5	5	(1)	(74)	(105)	(110)	9	21	35	47	9	(15)	(26)	(32)	(2)	(264)	(320)	(320)	1	(737)	(797)	(797)
Operating Income	129 N/A	132 +2%	135 +3%	131 -3%	136 +4%	152 +12%	164 +8%	159 -3%	140 -12%	137 -2%	123 -10%	112 -9%	96 -15%	57 -40%	39 -32%	30 -24%	33 +12%	12 -65%	25 +116%	28 +12%	142 +404%	218 +53%	367 +68%	496 +35%	416 -16%	453 +9%	324 -29%	231 -29%	244 +6%	249 +2%	298 +20%	294 -1%	305 +4%	398 +31%	349 -12%	460 +32%	389 -15%	289 -26%	352 +22%	608 +73%	604 -1%	765 +27%	818 +7%	474 -42%	414 -13%	310 -25%	262 -16%	243 -7%	324 +33%	316 -2%	421 +33%	540 +28%	552 +2%	605 +10%	516 -15%	459 -11%	508 +11%	482 -5%	359 -25%	320 -11%	998 +212%	1 050 +5%	1 618 +54%	2 363 +46%	1 529 -35%	1 898 +24%	1 545 -19%	1 516 -2%	1 529 +1%	1 470 -4%	1 549 +5%	1 072 -31%	1 082 +1%	723 -33%	435 -40%	387 -11%	1 198 +210%	1 318 +10%	1 407 +7%	1 591 +13%	580 -64%	463 -20%	253 -45%	(171) N/A	476 N/A	475 0%	531 +12%	559 +5%
Pre-Tax Income
Interest Income Expense	11	11	7	8	4	0	0	2	21	10	19	22	38	45	56	68	53	34	2	(11)	77	102	127	135	64	48	57	51	226	212	181	173	(9)	(13)	(20)	(19)	(4)	(22)	(23)	(27)	(12)	(21)	(21)	(25)	18	11	10	20	45	45	43	22	78	67	73	54	153	113	168	220	134	148	90	102	194	171	198	186	185	172	184	165	101	83	81	65	(15)	16	(75)	(33)	153	203	370	395	268	259	244	217
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	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	(1)	0	0	0	3	0	5	7	2	3	1	(1)	(25)	1	1	1	0	3	3	4	8	0	8	13	12	0	10	4	24	0	8	12	12	12	5	0	0	0	0	0
Gain/Loss on Disposition of Assets	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	2	0	0	0	0	0	0	0	46	0	0	0	123	0	0	0	2	0	0	0	0	0	0	0	1	0	0	(1)	2	1	4	5	0	0	0	0	0	0	0	0	(1)	0	0	0	(1)	0	0	0	0	0	0	0	(1)	0	0	0	(0)	0	0	0	(0)	0	0	0	(0)	0	0	0
Total Other Income	6	6	5	6	2	1	0	3	7	25	24	27	10	10	10	(1)	6	3	7	7	2	4	3	2	4	4	38	54	4	94	80	65	2	81	194	197	136	138	6	1	(1)	(1)	(3)	(2)	2	9	12	12	18	13	13	15	6	7	(0)	5	5	4	(0)	(7)	(13)	(10)	(5)	(6)	1	(7)	22	24	22	26	5	1	12	17	11	12	(3)	(6)	(4)	12	37	35	33	17	(1)	(0)	0	(1)
Pre-Tax Income	146 N/A	149 +2%	148 -1%	144 -3%	142 -1%	153 +8%	164 +7%	164 0%	169 +3%	172 +2%	166 -4%	162 -2%	144 -11%	112 -22%	105 -7%	97 -8%	92 -5%	49 -47%	34 -31%	24 -28%	223 +825%	324 +45%	497 +53%	633 +27%	484 -24%	505 +4%	419 -17%	335 -20%	520 +55%	555 +7%	559 +1%	532 -5%	422 -21%	466 +11%	524 +12%	638 +22%	522 -18%	406 -22%	334 -18%	582 +74%	590 +1%	743 +26%	794 +7%	447 -44%	434 -3%	329 -24%	283 -14%	274 -3%	388 +42%	375 -3%	480 +28%	582 +21%	640 +10%	678 +6%	595 -12%	524 -12%	668 +27%	602 -10%	529 -12%	533 +1%	1 093 +105%	1 189 +9%	1 704 +43%	2 461 +44%	1 722 -30%	2 065 +20%	1 767 -14%	1 730 -2%	1 744 +1%	1 668 -4%	1 746 +5%	1 252 -28%	1 207 -4%	823 -32%	536 -35%	467 -13%	1 204 +158%	1 328 +10%	1 336 +1%	1 582 +18%	782 -51%	715 -9%	661 -8%	240 -64%	742 +209%	734 -1%	776 +6%	775 0%
Net Income
Tax Provision	(36)	(38)	(38)	(43)	(44)	(49)	(53)	(49)	(46)	(47)	(44)	(47)	(42)	(30)	(24)	(18)	(7)	(3)	(2)	(4)	(57)	(77)	(119)	(153)	(120)	(122)	(97)	(78)	(131)	(146)	(150)	(148)	(120)	(132)	(147)	(169)	(133)	(103)	(78)	(143)	(162)	(201)	(228)	(146)	(115)	(88)	(72)	(67)	(106)	(99)	(127)	(148)	(186)	(199)	(175)	(164)	(208)	(184)	(175)	(194)	(333)	(380)	(506)	(666)	(440)	(528)	(448)	(435)	(468)	(436)	(418)	(309)	(355)	(257)	(233)	(233)	(358)	(398)	(441)	(475)	(352)	(338)	(288)	(213)	(430)	(419)	(438)	(440)
Income from Continuing Operations	110	111	110	101	97	104	111	116	122	125	121	114	102	82	80	79	85	46	32	21	166	247	377	480	364	383	322	257	389	409	409	384	301	334	376	470	389	302	257	440	428	542	566	302	319	241	211	207	282	276	353	435	453	480	420	361	459	418	354	339	760	809	1 197	1 794	1 282	1 537	1 319	1 295	1 276	1 232	1 328	944	853	566	304	234	846	930	895	1 107	430	377	372	27	312	315	338	335
Income to Minority Interest	(4)	(5)	(5)	(5)	(1)	0	1	2	(1)	(1)	(1)	(2)	(1)	(1)	(1)	(1)	(1)	(0)	1	1	2	2	2	2	0	(3)	(3)	(0)	5	9	(4)	(14)	(48)	(93)	(87)	(82)	(45)	(2)	(5)	(7)	(36)	(101)	(99)	(110)	(78)	(21)	(19)	(9)	(11)	(6)	(35)	(54)	(82)	(97)	(87)	(38)	34	54	95	50	(98)	(144)	(351)	(606)	(501)	(597)	(453)	(442)	(479)	(436)	(384)	(214)	(190)	(85)	(64)	23	(235)	(243)	(247)	(340)	(66)	(61)	(78)	21	(191)	(213)	(216)	(230)
Net Income (Common)	106 N/A	106 +0%	105 -1%	97 -8%	97 +0%	105 +8%	112 +7%	117 +5%	121 +3%	124 +2%	120 -3%	113 -6%	101 -11%	80 -20%	79 -1%	78 -2%	85 +9%	46 -46%	32 -30%	22 -32%	168 +674%	249 +48%	379 +52%	482 +27%	365 -24%	380 +4%	320 -16%	257 -19%	394 +53%	418 +6%	404 -3%	370 -8%	253 -32%	241 -5%	289 +20%	387 +34%	344 -11%	301 -13%	252 -16%	433 +72%	392 -9%	441 +13%	468 +6%	192 -59%	241 +26%	220 -9%	193 -12%	198 +3%	271 +37%	270 0%	317 +17%	381 +20%	371 -2%	383 +3%	333 -13%	323 -3%	494 +53%	472 -5%	449 -5%	389 -13%	662 +70%	665 +0%	847 +27%	1 188 +40%	781 -34%	940 +20%	866 -8%	853 -2%	798 -6%	796 0%	944 +19%	730 -23%	663 -9%	481 -27%	240 -50%	257 +7%	611 +138%	688 +13%	649 -6%	768 +18%	364 -53%	316 -13%	294 -7%	48 -84%	121 +150%	101 -16%	122 +21%	105 -14%
EPS (Diluted)	0.24 N/A	0.24 N/A	0.24 N/A	0.22 -8%	0.22 N/A	0.24 +9%	0.25 +4%	0.27 +8%	0.28 +4%	0.29 +4%	0.29 N/A	0.27 -7%	0.23 -15%	0.19 -17%	0.18 -5%	0.18 N/A	0.19 +6%	0.1 -47%	0.07 -30%	0.04 -43%	0.21 +425%	0.31 +48%	0.47 +52%	0.6 +28%	0.46 -23%	0.47 +2%	0.4 -15%	0.32 -20%	0.5 +56%	0.52 +4%	0.5 -4%	0.46 -8%	0.32 -30%	0.31 -3%	0.37 +19%	0.49 +32%	0.43 -12%	0.37 -14%	0.31 -16%	0.54 +74%	0.49 -9%	0.55 +12%	0.58 +5%	0.24 -59%	0.3 +25%	0.28 -7%	0.25 -11%	0.25 N/A	0.34 +36%	0.25 -26%	0.3 +20%	0.36 +20%	0.35 -3%	0.37 +6%	0.32 -14%	0.31 -3%	0.47 +52%	0.45 -4%	0.43 -4%	0.37 -14%	0.63 +70%	0.63 N/A	0.81 +29%	1.13 +40%	0.77 -32%	0.92 +19%	0.85 -8%	0.85 N/A	0.79 -7%	0.79 N/A	0.94 +19%	0.73 -22%	0.64 -12%	0.47 -27%	0.24 -49%	0.24 N/A	0.58 +142%	0.65 +12%	0.61 -6%	0.73 +20%	0.35 -52%	0.31 -11%	0.23 -26%	0.05 -78%	0.12 +140%	0.11 -8%	0.13 +18%	0.11 -15%

Income Statement Balance Sheet Cash Flow Statement

Black Peony Group Co Ltd
SSE:600510

Income Statement

Earnings Waterfall
Black Peony Group Co Ltd

Income Statement
Black Peony Group Co Ltd

See Also

Company

Help

Tools

Stocks

Black Peony Group Co Ltd SSE:600510

Income Statement

Earnings Waterfall Black Peony Group Co Ltd

Income Statement Black Peony Group Co Ltd

See Also

Company

Help

Tools

Stocks

Black Peony Group Co Ltd
SSE:600510

Earnings Waterfall
Black Peony Group Co Ltd

Income Statement
Black Peony Group Co Ltd