Wangfujing Group Co Ltd
SSE:600859
Income Statement
Earnings Waterfall
Wangfujing Group Co Ltd
Revenue
|
11.6B
CNY
|
Cost of Revenue
|
-7.2B
CNY
|
Gross Profit
|
4.3B
CNY
|
Operating Expenses
|
-3.3B
CNY
|
Operating Income
|
1B
CNY
|
Other Expenses
|
-614.8m
CNY
|
Net Income
|
427.9m
CNY
|
Income Statement
Wangfujing 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 |
19 578
N/A
|
19 790
+1%
|
19 516
-1%
|
19 191
-2%
|
18 806
-2%
|
18 277
-3%
|
18 021
-1%
|
17 900
-1%
|
17 678
-1%
|
17 328
-2%
|
17 077
-1%
|
19 644
+15%
|
21 057
+7%
|
23 480
+12%
|
25 485
+9%
|
24 916
-2%
|
25 571
+3%
|
26 091
+2%
|
26 502
+2%
|
26 481
0%
|
26 515
+0%
|
26 711
+1%
|
26 726
+0%
|
26 934
+1%
|
26 915
0%
|
26 789
0%
|
21 144
-21%
|
16 792
-21%
|
13 019
-22%
|
8 223
-37%
|
9 190
+12%
|
10 405
+13%
|
11 206
+8%
|
12 754
+14%
|
15 185
+19%
|
14 495
-5%
|
14 210
-2%
|
10 800
-24%
|
10 852
+0%
|
11 436
+5%
|
11 599
+1%
|
|
Gross Profit | ||||||||||||||||||||||||||||||||||||||||||
Cost of Revenue |
(15 962)
|
(15 984)
|
(15 811)
|
(15 478)
|
(15 129)
|
(14 590)
|
(14 414)
|
(14 304)
|
(14 086)
|
(13 716)
|
(13 564)
|
(15 592)
|
(16 703)
|
(18 606)
|
(20 389)
|
(20 011)
|
(20 576)
|
(20 791)
|
(21 273)
|
(21 193)
|
(21 202)
|
(21 165)
|
(21 341)
|
(21 533)
|
(21 523)
|
(21 358)
|
(16 941)
|
(13 270)
|
(9 938)
|
(5 403)
|
(5 913)
|
(6 456)
|
(6 929)
|
(7 404)
|
(9 105)
|
(8 862)
|
(8 726)
|
(6 735)
|
(6 931)
|
(7 190)
|
(7 249)
|
|
Gross Profit |
3 616
N/A
|
3 806
+5%
|
3 705
-3%
|
3 713
+0%
|
3 678
-1%
|
3 687
+0%
|
3 607
-2%
|
3 597
0%
|
3 592
0%
|
3 612
+1%
|
3 513
-3%
|
4 052
+15%
|
4 354
+7%
|
4 874
+12%
|
5 097
+5%
|
4 905
-4%
|
4 996
+2%
|
5 300
+6%
|
5 230
-1%
|
5 288
+1%
|
5 313
+0%
|
5 546
+4%
|
5 385
-3%
|
5 402
+0%
|
5 391
0%
|
5 431
+1%
|
4 203
-23%
|
3 522
-16%
|
3 081
-13%
|
2 821
-8%
|
3 277
+16%
|
3 949
+21%
|
4 276
+8%
|
5 350
+25%
|
6 080
+14%
|
5 634
-7%
|
5 484
-3%
|
4 065
-26%
|
3 921
-4%
|
4 245
+8%
|
4 349
+2%
|
|
Operating Income | ||||||||||||||||||||||||||||||||||||||||||
Operating Expenses |
(2 610)
|
(2 911)
|
(2 713)
|
(2 758)
|
(2 746)
|
(2 874)
|
(2 725)
|
(2 728)
|
(2 716)
|
(2 890)
|
(2 702)
|
(3 053)
|
(3 311)
|
(3 782)
|
(3 738)
|
(3 606)
|
(3 632)
|
(4 068)
|
(3 837)
|
(3 874)
|
(3 858)
|
(4 110)
|
(3 902)
|
(3 925)
|
(3 963)
|
(4 047)
|
(3 360)
|
(2 793)
|
(2 351)
|
(2 182)
|
(2 071)
|
(2 524)
|
(2 716)
|
(3 424)
|
(3 977)
|
(3 830)
|
(3 873)
|
(3 261)
|
(3 256)
|
(3 298)
|
(3 307)
|
|
Selling, General & Administrative |
(2 610)
|
(2 338)
|
(2 711)
|
(2 756)
|
(2 745)
|
(2 302)
|
(2 713)
|
(2 716)
|
(2 704)
|
(2 320)
|
(2 702)
|
(3 053)
|
(3 312)
|
(3 045)
|
(3 739)
|
(3 608)
|
(3 634)
|
(3 372)
|
(3 844)
|
(3 880)
|
(3 870)
|
(3 490)
|
(3 895)
|
(3 919)
|
(3 954)
|
(3 367)
|
(3 368)
|
(2 807)
|
(2 357)
|
(2 101)
|
(2 086)
|
(2 530)
|
(2 734)
|
(3 315)
|
(3 985)
|
(3 832)
|
(3 875)
|
(3 459)
|
(3 219)
|
(3 276)
|
(3 288)
|
|
Depreciation & Amortization |
0
|
(214)
|
0
|
0
|
0
|
(215)
|
0
|
0
|
0
|
(228)
|
0
|
0
|
0
|
(315)
|
0
|
0
|
0
|
(315)
|
0
|
0
|
0
|
(277)
|
0
|
0
|
0
|
(306)
|
0
|
0
|
0
|
(53)
|
0
|
0
|
0
|
(70)
|
0
|
0
|
0
|
(74)
|
0
|
0
|
0
|
|
Other Operating Expenses |
0
|
(359)
|
0
|
0
|
0
|
(357)
|
(12)
|
(12)
|
(13)
|
(343)
|
0
|
0
|
1
|
(422)
|
1
|
2
|
2
|
(382)
|
7
|
6
|
12
|
(343)
|
(7)
|
(6)
|
(9)
|
(373)
|
8
|
14
|
6
|
(28)
|
15
|
6
|
18
|
(39)
|
9
|
2
|
2
|
272
|
(37)
|
(23)
|
(19)
|
|
Operating Income |
1 006
N/A
|
895
-11%
|
992
+11%
|
956
-4%
|
931
-3%
|
813
-13%
|
882
+9%
|
869
-2%
|
876
+1%
|
722
-18%
|
811
+12%
|
1 000
+23%
|
1 043
+4%
|
1 092
+5%
|
1 359
+24%
|
1 299
-4%
|
1 364
+5%
|
1 232
-10%
|
1 393
+13%
|
1 414
+2%
|
1 455
+3%
|
1 436
-1%
|
1 483
+3%
|
1 477
0%
|
1 428
-3%
|
1 384
-3%
|
843
-39%
|
729
-14%
|
730
+0%
|
638
-13%
|
1 206
+89%
|
1 425
+18%
|
1 561
+10%
|
1 926
+23%
|
2 103
+9%
|
1 804
-14%
|
1 611
-11%
|
804
-50%
|
665
-17%
|
947
+42%
|
1 043
+10%
|
|
Pre-Tax Income | ||||||||||||||||||||||||||||||||||||||||||
Interest Income Expense |
(101)
|
78
|
(11)
|
31
|
53
|
154
|
75
|
167
|
160
|
333
|
203
|
62
|
31
|
58
|
(171)
|
(163)
|
(158)
|
9
|
110
|
198
|
193
|
203
|
89
|
101
|
64
|
186
|
(33)
|
(49)
|
(12)
|
(7)
|
(24)
|
(170)
|
(269)
|
(228)
|
203
|
177
|
181
|
(268)
|
(353)
|
(271)
|
(234)
|
|
Non-Reccuring Items |
0
|
(1)
|
0
|
0
|
0
|
(11)
|
0
|
0
|
0
|
5
|
0
|
0
|
0
|
(38)
|
(1)
|
(1)
|
11
|
11
|
12
|
17
|
11
|
(10)
|
11
|
7
|
(2)
|
(46)
|
(43)
|
(48)
|
(44)
|
(9)
|
(8)
|
(4)
|
(2)
|
206
|
7
|
6
|
5
|
1
|
3
|
12
|
13
|
|
Gain/Loss on Disposition of Assets |
0
|
0
|
(0)
|
(1)
|
(1)
|
(1)
|
(1)
|
2
|
(3)
|
(5)
|
(4)
|
(8)
|
(2)
|
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
|
|
Total Other Income |
18
|
11
|
8
|
9
|
(32)
|
(26)
|
(27)
|
(26)
|
4
|
(119)
|
(119)
|
(109)
|
(104)
|
75
|
76
|
66
|
73
|
10
|
11
|
11
|
6
|
74
|
73
|
71
|
68
|
(79)
|
(87)
|
(84)
|
(76)
|
24
|
28
|
29
|
28
|
1
|
8
|
5
|
3
|
(4)
|
0
|
42
|
16
|
|
Pre-Tax Income |
922
N/A
|
982
+6%
|
989
+1%
|
996
+1%
|
951
-5%
|
929
-2%
|
929
+0%
|
1 012
+9%
|
1 037
+2%
|
936
-10%
|
891
-5%
|
945
+6%
|
968
+2%
|
1 188
+23%
|
1 263
+6%
|
1 201
-5%
|
1 289
+7%
|
1 262
-2%
|
1 524
+21%
|
1 640
+8%
|
1 665
+2%
|
1 703
+2%
|
1 657
-3%
|
1 656
0%
|
1 558
-6%
|
1 445
-7%
|
681
-53%
|
549
-19%
|
598
+9%
|
647
+8%
|
1 202
+86%
|
1 280
+6%
|
1 318
+3%
|
1 906
+45%
|
2 322
+22%
|
1 991
-14%
|
1 800
-10%
|
533
-70%
|
316
-41%
|
730
+131%
|
837
+15%
|
|
Net Income | ||||||||||||||||||||||||||||||||||||||||||
Tax Provision |
(277)
|
(285)
|
(291)
|
(291)
|
(290)
|
(293)
|
(290)
|
(290)
|
(284)
|
(274)
|
(268)
|
(316)
|
(332)
|
(384)
|
(419)
|
(503)
|
(517)
|
(520)
|
(547)
|
(450)
|
(460)
|
(477)
|
(485)
|
(500)
|
(496)
|
(500)
|
(365)
|
(322)
|
(312)
|
(292)
|
(368)
|
(395)
|
(429)
|
(528)
|
(691)
|
(627)
|
(615)
|
(397)
|
(322)
|
(413)
|
(392)
|
|
Income from Continuing Operations |
646
|
697
|
698
|
705
|
661
|
636
|
639
|
722
|
753
|
661
|
623
|
628
|
636
|
804
|
844
|
698
|
772
|
742
|
977
|
1 190
|
1 205
|
1 226
|
1 171
|
1 156
|
1 062
|
945
|
316
|
226
|
286
|
355
|
834
|
885
|
889
|
1 378
|
1 631
|
1 364
|
1 185
|
137
|
(6)
|
318
|
445
|
|
Income to Minority Interest |
2
|
(3)
|
(3)
|
(3)
|
(3)
|
0
|
(0)
|
0
|
(1)
|
0
|
0
|
(18)
|
(26)
|
(37)
|
(46)
|
(36)
|
(33)
|
(22)
|
(22)
|
(22)
|
(21)
|
(25)
|
(21)
|
(11)
|
(2)
|
16
|
40
|
40
|
40
|
32
|
18
|
12
|
(6)
|
(38)
|
(58)
|
(37)
|
(19)
|
58
|
50
|
13
|
(17)
|
|
Net Income (Common) |
648
N/A
|
694
+7%
|
695
+0%
|
702
+1%
|
658
-6%
|
636
-3%
|
639
+0%
|
722
+13%
|
752
+4%
|
661
-12%
|
623
-6%
|
611
-2%
|
610
0%
|
767
+26%
|
799
+4%
|
662
-17%
|
739
+12%
|
720
-3%
|
955
+33%
|
1 168
+22%
|
1 184
+1%
|
1 201
+1%
|
1 150
-4%
|
1 145
0%
|
1 060
-7%
|
961
-9%
|
356
-63%
|
267
-25%
|
326
+22%
|
387
+19%
|
852
+120%
|
896
+5%
|
883
-1%
|
1 340
+52%
|
1 573
+17%
|
1 327
-16%
|
1 166
-12%
|
195
-83%
|
45
-77%
|
331
+644%
|
428
+29%
|
|
EPS (Diluted) |
1.08
N/A
|
1.15
+6%
|
1.15
N/A
|
1.16
+1%
|
1.09
-6%
|
1.06
-3%
|
1.07
+1%
|
1.21
+13%
|
1.26
+4%
|
1.1
-13%
|
1.04
-5%
|
1.02
-2%
|
1.02
N/A
|
1.19
+17%
|
1.02
-14%
|
0.85
-17%
|
0.96
+13%
|
0.93
-3%
|
1.24
+33%
|
1.51
+22%
|
1.53
+1%
|
1.55
+1%
|
1.48
-5%
|
1.47
-1%
|
1.36
-7%
|
1.24
-9%
|
0.46
-63%
|
0.35
-24%
|
0.43
+23%
|
0.5
+16%
|
1.1
+120%
|
0.78
-29%
|
1.31
+68%
|
1.36
+4%
|
1.38
+1%
|
1.16
-16%
|
1.03
-11%
|
0.17
-83%
|
0.04
-76%
|
0.29
+625%
|
0.38
+31%
|