Juewei Food Co Ltd
SSE:603517
Income Statement
Earnings Waterfall
Juewei Food Co Ltd
Revenue
|
7.1B
CNY
|
Cost of Revenue
|
-5.5B
CNY
|
Gross Profit
|
1.6B
CNY
|
Operating Expenses
|
-1.1B
CNY
|
Operating Income
|
593.9m
CNY
|
Other Expenses
|
-191.1m
CNY
|
Net Income
|
402.7m
CNY
|
Income Statement
Juewei Food Co Ltd
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 |
3 274
N/A
|
3 412
+4%
|
3 567
+5%
|
3 737
+5%
|
3 850
+3%
|
3 939
+2%
|
4 084
+4%
|
4 227
+3%
|
4 368
+3%
|
4 557
+4%
|
4 773
+5%
|
4 988
+5%
|
5 172
+4%
|
5 084
-2%
|
5 095
+0%
|
5 172
+1%
|
5 276
+2%
|
5 716
+8%
|
6 007
+5%
|
6 237
+4%
|
6 549
+5%
|
6 731
+3%
|
6 741
+0%
|
6 822
+1%
|
6 623
-3%
|
6 758
+2%
|
6 987
+3%
|
7 134
+2%
|
|
Gross Profit | |||||||||||||||||||||||||||||
Cost of Revenue |
(2 234)
|
(2 325)
|
(2 386)
|
(2 471)
|
(2 473)
|
(2 573)
|
(2 667)
|
(2 773)
|
(2 870)
|
(3 048)
|
(3 202)
|
(3 321)
|
(3 420)
|
(3 436)
|
(3 402)
|
(3 422)
|
(3 510)
|
(3 789)
|
(4 025)
|
(4 273)
|
(4 474)
|
(4 716)
|
(4 871)
|
(5 068)
|
(4 929)
|
(5 181)
|
(5 415)
|
(5 485)
|
|
Gross Profit |
1 040
N/A
|
1 087
+5%
|
1 181
+9%
|
1 266
+7%
|
1 377
+9%
|
1 366
-1%
|
1 417
+4%
|
1 454
+3%
|
1 498
+3%
|
1 509
+1%
|
1 571
+4%
|
1 667
+6%
|
1 752
+5%
|
1 648
-6%
|
1 693
+3%
|
1 750
+3%
|
1 766
+1%
|
1 927
+9%
|
1 981
+3%
|
1 964
-1%
|
2 074
+6%
|
2 015
-3%
|
1 870
-7%
|
1 754
-6%
|
1 693
-3%
|
1 577
-7%
|
1 572
0%
|
1 649
+5%
|
|
Operating Income | |||||||||||||||||||||||||||||
Operating Expenses |
(501)
|
(518)
|
(591)
|
(646)
|
(735)
|
(678)
|
(663)
|
(658)
|
(666)
|
(644)
|
(653)
|
(685)
|
(769)
|
(767)
|
(783)
|
(778)
|
(692)
|
(682)
|
(692)
|
(696)
|
(1 042)
|
(1 139)
|
(1 256)
|
(1 291)
|
(1 250)
|
(1 078)
|
(1 016)
|
(1 055)
|
|
Selling, General & Administrative |
(481)
|
(507)
|
(578)
|
(641)
|
(719)
|
(677)
|
(663)
|
(652)
|
(646)
|
(643)
|
(649)
|
(686)
|
(728)
|
(754)
|
(765)
|
(771)
|
(649)
|
(660)
|
(692)
|
(696)
|
(958)
|
(1 110)
|
(1 215)
|
(1 229)
|
(1 042)
|
(1 058)
|
(989)
|
(1 030)
|
|
Research & Development |
0
|
0
|
0
|
0
|
0
|
0
|
0
|
(3)
|
(10)
|
(7)
|
(12)
|
(13)
|
(16)
|
(18)
|
(15)
|
(16)
|
(11)
|
(12)
|
(13)
|
(13)
|
(38)
|
(42)
|
(46)
|
(53)
|
(37)
|
(39)
|
(44)
|
(42)
|
|
Depreciation & Amortization |
(17)
|
0
|
0
|
0
|
(15)
|
0
|
0
|
0
|
(16)
|
0
|
0
|
0
|
(26)
|
0
|
0
|
0
|
(46)
|
0
|
0
|
0
|
(42)
|
0
|
0
|
0
|
(164)
|
0
|
0
|
0
|
|
Other Operating Expenses |
(3)
|
(11)
|
(13)
|
(4)
|
(2)
|
(1)
|
0
|
(3)
|
6
|
6
|
8
|
14
|
1
|
5
|
(4)
|
8
|
14
|
(10)
|
14
|
14
|
(4)
|
13
|
5
|
(9)
|
(7)
|
20
|
16
|
16
|
|
Operating Income |
539
N/A
|
569
+6%
|
590
+4%
|
620
+5%
|
642
+3%
|
688
+7%
|
755
+10%
|
796
+5%
|
832
+4%
|
865
+4%
|
917
+6%
|
982
+7%
|
983
+0%
|
881
-10%
|
910
+3%
|
972
+7%
|
1 074
+11%
|
1 245
+16%
|
1 289
+4%
|
1 268
-2%
|
1 032
-19%
|
876
-15%
|
614
-30%
|
463
-25%
|
444
-4%
|
499
+13%
|
556
+11%
|
594
+7%
|
|
Pre-Tax Income | |||||||||||||||||||||||||||||
Interest Income Expense |
(23)
|
(23)
|
(18)
|
1
|
8
|
6
|
3
|
3
|
1
|
7
|
12
|
6
|
25
|
6
|
(17)
|
(24)
|
(102)
|
(87)
|
(63)
|
216
|
80
|
201
|
158
|
(127)
|
(102)
|
(99)
|
(51)
|
(35)
|
|
Non-Reccuring Items |
(9)
|
(1)
|
0
|
0
|
(0)
|
(1)
|
(0)
|
(1)
|
(4)
|
(2)
|
(1)
|
(2)
|
(5)
|
(1)
|
(3)
|
(1)
|
(19)
|
(1)
|
(0)
|
(1)
|
150
|
(0)
|
(0)
|
(0)
|
5
|
(1)
|
2
|
5
|
|
Gain/Loss on Disposition of Assets |
(0)
|
0
|
0
|
(0)
|
(1)
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
(1)
|
0
|
0
|
0
|
(1)
|
0
|
0
|
0
|
|
Total Other Income |
9
|
10
|
15
|
19
|
18
|
17
|
8
|
15
|
19
|
17
|
21
|
25
|
46
|
32
|
36
|
19
|
17
|
26
|
23
|
30
|
41
|
42
|
36
|
34
|
22
|
15
|
18
|
16
|
|
Pre-Tax Income |
517
N/A
|
556
+8%
|
587
+6%
|
640
+9%
|
667
+4%
|
710
+6%
|
765
+8%
|
813
+6%
|
848
+4%
|
887
+5%
|
949
+7%
|
1 011
+7%
|
1 050
+4%
|
918
-13%
|
927
+1%
|
965
+4%
|
971
+1%
|
1 184
+22%
|
1 249
+5%
|
1 513
+21%
|
1 302
-14%
|
1 119
-14%
|
809
-28%
|
370
-54%
|
367
-1%
|
415
+13%
|
525
+26%
|
579
+10%
|
|
Net Income | |||||||||||||||||||||||||||||
Tax Provision |
(137)
|
(145)
|
(152)
|
(157)
|
(169)
|
(178)
|
(194)
|
(210)
|
(217)
|
(226)
|
(237)
|
(254)
|
(259)
|
(244)
|
(256)
|
(265)
|
(279)
|
(322)
|
(337)
|
(389)
|
(334)
|
(300)
|
(254)
|
(165)
|
(173)
|
(174)
|
(181)
|
(202)
|
|
Income from Continuing Operations |
380
|
412
|
435
|
483
|
497
|
532
|
572
|
603
|
631
|
661
|
712
|
757
|
791
|
673
|
670
|
700
|
693
|
862
|
912
|
1 125
|
967
|
819
|
555
|
205
|
194
|
241
|
344
|
377
|
|
Income to Minority Interest |
0
|
0
|
1
|
2
|
4
|
6
|
7
|
8
|
10
|
10
|
10
|
11
|
10
|
10
|
9
|
7
|
9
|
12
|
17
|
21
|
14
|
15
|
23
|
31
|
39
|
40
|
32
|
26
|
|
Net Income (Common) |
380
N/A
|
412
+8%
|
436
+6%
|
485
+11%
|
502
+3%
|
538
+7%
|
579
+8%
|
611
+6%
|
641
+5%
|
671
+5%
|
722
+8%
|
768
+6%
|
801
+4%
|
683
-15%
|
679
-1%
|
707
+4%
|
701
-1%
|
874
+25%
|
929
+6%
|
1 145
+23%
|
981
-14%
|
834
-15%
|
578
-31%
|
236
-59%
|
233
-2%
|
281
+21%
|
376
+34%
|
403
+7%
|
|
EPS (Diluted) |
0.75
N/A
|
0.82
+9%
|
0.75
-9%
|
0.84
+12%
|
0.9
+7%
|
0.93
+3%
|
1.01
+9%
|
1.07
+6%
|
1.12
+5%
|
1.18
+5%
|
1.26
+7%
|
1.3
+3%
|
1.32
+2%
|
1.12
-15%
|
1.13
+1%
|
1.16
+3%
|
1.15
-1%
|
1.44
+25%
|
1.53
+6%
|
1.89
+24%
|
1.6
-15%
|
1.37
-14%
|
0.95
-31%
|
0.39
-59%
|
0.38
-3%
|
0.46
+21%
|
0.64
+39%
|
0.66
+3%
|