Hebei Yangyuan ZhiHui Beverage Co Ltd
SSE:603156
Income Statement
Earnings Waterfall
Hebei Yangyuan ZhiHui Beverage Co Ltd
Revenue
|
6.3B
CNY
|
Cost of Revenue
|
-3.5B
CNY
|
Gross Profit
|
2.8B
CNY
|
Operating Expenses
|
-700.2m
CNY
|
Operating Income
|
2.1B
CNY
|
Other Expenses
|
-334.2m
CNY
|
Net Income
|
1.8B
CNY
|
Income Statement
Hebei Yangyuan ZhiHui Beverage Co Ltd
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 |
8 280
N/A
|
7 741
-7%
|
8 218
+6%
|
8 238
+0%
|
8 037
-2%
|
8 144
+1%
|
7 787
-4%
|
7 437
-4%
|
7 269
-2%
|
7 459
+3%
|
6 242
-16%
|
5 786
-7%
|
5 597
-3%
|
4 427
-21%
|
5 386
+22%
|
6 055
+12%
|
6 420
+6%
|
6 906
+8%
|
6 718
-3%
|
6 244
-7%
|
6 079
-3%
|
5 923
-3%
|
6 103
+3%
|
6 175
+1%
|
6 325
+2%
|
|
Gross Profit | ||||||||||||||||||||||||||
Cost of Revenue |
(4 394)
|
(4 037)
|
(4 297)
|
(4 313)
|
(4 188)
|
(4 075)
|
(3 907)
|
(3 704)
|
(3 579)
|
(3 518)
|
(2 971)
|
(2 771)
|
(2 709)
|
(2 310)
|
(2 846)
|
(3 191)
|
(3 416)
|
(3 514)
|
(3 543)
|
(3 336)
|
(3 316)
|
(3 251)
|
(3 433)
|
(3 491)
|
(3 534)
|
|
Gross Profit |
3 886
N/A
|
3 704
-5%
|
3 921
+6%
|
3 925
+0%
|
3 848
-2%
|
4 069
+6%
|
3 879
-5%
|
3 734
-4%
|
3 690
-1%
|
3 941
+7%
|
3 271
-17%
|
3 015
-8%
|
2 888
-4%
|
2 117
-27%
|
2 540
+20%
|
2 864
+13%
|
3 003
+5%
|
3 392
+13%
|
3 174
-6%
|
2 909
-8%
|
2 763
-5%
|
2 672
-3%
|
2 670
0%
|
2 684
+1%
|
2 791
+4%
|
|
Operating Income | ||||||||||||||||||||||||||
Operating Expenses |
(989)
|
(964)
|
(653)
|
(796)
|
(875)
|
(952)
|
(953)
|
(957)
|
(972)
|
(1 125)
|
(853)
|
(849)
|
(733)
|
(627)
|
(742)
|
(764)
|
(848)
|
(1 044)
|
(1 000)
|
(968)
|
(968)
|
(883)
|
(753)
|
(712)
|
(700)
|
|
Selling, General & Administrative |
(1 208)
|
(1 196)
|
(968)
|
(1 067)
|
(1 107)
|
(1 179)
|
(1 148)
|
(1 153)
|
(1 119)
|
(1 200)
|
(996)
|
(912)
|
(843)
|
(711)
|
(817)
|
(879)
|
(912)
|
(1 083)
|
(1 051)
|
(1 016)
|
(1 014)
|
(970)
|
(874)
|
(847)
|
(841)
|
|
Research & Development |
(2)
|
(9)
|
0
|
0
|
(11)
|
(19)
|
(21)
|
(33)
|
(34)
|
(52)
|
(61)
|
(54)
|
(57)
|
(56)
|
(62)
|
(64)
|
(64)
|
(59)
|
(63)
|
(61)
|
(61)
|
(26)
|
(28)
|
(29)
|
(29)
|
|
Depreciation & Amortization |
0
|
(14)
|
0
|
0
|
0
|
(14)
|
0
|
0
|
0
|
(17)
|
0
|
0
|
0
|
(35)
|
0
|
0
|
0
|
(24)
|
0
|
0
|
0
|
(39)
|
0
|
0
|
0
|
|
Other Operating Expenses |
221
|
255
|
315
|
271
|
244
|
260
|
215
|
229
|
180
|
143
|
205
|
117
|
167
|
174
|
138
|
179
|
128
|
122
|
114
|
109
|
106
|
152
|
149
|
164
|
170
|
|
Operating Income |
2 897
N/A
|
2 741
-5%
|
3 268
+19%
|
3 129
-4%
|
2 974
-5%
|
3 117
+5%
|
2 926
-6%
|
2 777
-5%
|
2 718
-2%
|
2 816
+4%
|
2 418
-14%
|
2 166
-10%
|
2 155
0%
|
1 490
-31%
|
1 798
+21%
|
2 100
+17%
|
2 156
+3%
|
2 348
+9%
|
2 174
-7%
|
1 941
-11%
|
1 795
-8%
|
1 789
0%
|
1 917
+7%
|
1 973
+3%
|
2 090
+6%
|
|
Pre-Tax Income | ||||||||||||||||||||||||||
Interest Income Expense |
215
|
317
|
368
|
378
|
344
|
458
|
470
|
622
|
675
|
540
|
531
|
484
|
497
|
485
|
462
|
464
|
415
|
442
|
370
|
325
|
310
|
160
|
268
|
199
|
154
|
|
Non-Reccuring Items |
(5)
|
30
|
(2)
|
(1)
|
0
|
(2)
|
(0)
|
(0)
|
(1)
|
(5)
|
0
|
(1)
|
(1)
|
(1)
|
0
|
(1)
|
(2)
|
(2)
|
(4)
|
(4)
|
(3)
|
(3)
|
(1)
|
(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
|
(2)
|
0
|
0
|
0
|
(0)
|
0
|
0
|
0
|
|
Total Other Income |
86
|
(7)
|
(8)
|
(23)
|
(25)
|
(21)
|
(23)
|
(9)
|
1
|
8
|
3
|
4
|
6
|
3
|
7
|
4
|
(1)
|
2
|
(0)
|
1
|
2
|
3
|
2
|
2
|
0
|
|
Pre-Tax Income |
3 193
N/A
|
3 080
-4%
|
3 626
+18%
|
3 482
-4%
|
3 292
-5%
|
3 552
+8%
|
3 374
-5%
|
3 390
+0%
|
3 393
+0%
|
3 359
-1%
|
2 953
-12%
|
2 653
-10%
|
2 658
+0%
|
1 976
-26%
|
2 267
+15%
|
2 567
+13%
|
2 568
+0%
|
2 788
+9%
|
2 540
-9%
|
2 263
-11%
|
2 103
-7%
|
1 948
-7%
|
2 187
+12%
|
2 173
-1%
|
2 244
+3%
|
|
Net Income | ||||||||||||||||||||||||||
Tax Provision |
(789)
|
(770)
|
(902)
|
(865)
|
(810)
|
(715)
|
(616)
|
(593)
|
(566)
|
(664)
|
(582)
|
(518)
|
(524)
|
(398)
|
(477)
|
(537)
|
(528)
|
(677)
|
(644)
|
(617)
|
(615)
|
(474)
|
(504)
|
(481)
|
(488)
|
|
Income from Continuing Operations |
2 404
|
2 310
|
2 724
|
2 618
|
2 483
|
2 837
|
2 758
|
2 797
|
2 827
|
2 695
|
2 371
|
2 134
|
2 133
|
1 578
|
1 791
|
2 030
|
2 040
|
2 111
|
1 896
|
1 645
|
1 488
|
1 474
|
1 683
|
1 692
|
1 756
|
|
Income to Minority Interest |
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)
|
|
Net Income (Common) |
2 404
N/A
|
2 310
-4%
|
2 724
+18%
|
2 618
-4%
|
2 483
-5%
|
2 837
+14%
|
2 758
-3%
|
2 797
+1%
|
2 827
+1%
|
2 695
-5%
|
2 371
-12%
|
2 134
-10%
|
2 133
0%
|
1 578
-26%
|
1 791
+13%
|
2 030
+13%
|
2 040
+1%
|
2 111
+3%
|
1 896
-10%
|
1 645
-13%
|
1 488
-10%
|
1 474
-1%
|
1 683
+14%
|
1 692
+1%
|
1 756
+4%
|
|
EPS (Diluted) |
2.07
N/A
|
1.98
-4%
|
2.27
+15%
|
2.06
-9%
|
1.96
-5%
|
2.26
+15%
|
2.17
-4%
|
2.2
+1%
|
2.23
+1%
|
2.13
-4%
|
1.88
-12%
|
1.69
-10%
|
1.68
-1%
|
1.25
-26%
|
1.4
+12%
|
1.59
+14%
|
1.6
+1%
|
1.67
+4%
|
1.5
-10%
|
1.3
-13%
|
1.18
-9%
|
1.16
-2%
|
1.33
+15%
|
1.34
+1%
|
1.39
+4%
|