Shanghai M&G Stationery Inc
SSE:603899
Income Statement
Earnings Waterfall
Shanghai M&G Stationery Inc
Revenue
|
23.4B
CNY
|
Cost of Revenue
|
-18.9B
CNY
|
Gross Profit
|
4.4B
CNY
|
Operating Expenses
|
-2.6B
CNY
|
Operating Income
|
1.8B
CNY
|
Other Expenses
|
-314.9m
CNY
|
Net Income
|
1.5B
CNY
|
Income Statement
Shanghai M&G Stationery Inc
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 | ||
---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
Revenue | ||||||||||||||||||||||||||||||||||||||
Revenue |
3 043
N/A
|
3 229
+6%
|
3 399
+5%
|
3 570
+5%
|
3 749
+5%
|
3 940
+5%
|
4 081
+4%
|
4 330
+6%
|
4 662
+8%
|
4 942
+6%
|
5 268
+7%
|
5 703
+8%
|
6 357
+11%
|
6 785
+7%
|
7 358
+8%
|
7 988
+9%
|
8 535
+7%
|
9 050
+6%
|
9 587
+6%
|
10 359
+8%
|
11 141
+8%
|
10 869
-2%
|
11 064
+2%
|
11 732
+6%
|
13 138
+12%
|
14 866
+13%
|
16 063
+8%
|
16 751
+4%
|
17 607
+5%
|
18 024
+2%
|
18 355
+2%
|
19 185
+5%
|
19 996
+4%
|
20 649
+3%
|
21 524
+4%
|
22 126
+3%
|
23 351
+6%
|
|
Gross Profit | ||||||||||||||||||||||||||||||||||||||
Cost of Revenue |
(2 263)
|
(2 404)
|
(2 527)
|
(2 658)
|
(2 756)
|
(2 900)
|
(2 985)
|
(3 165)
|
(3 432)
|
(3 657)
|
(3 916)
|
(4 235)
|
(4 727)
|
(5 054)
|
(5 524)
|
(6 016)
|
(6 338)
|
(6 743)
|
(7 117)
|
(7 620)
|
(8 248)
|
(8 055)
|
(8 173)
|
(8 681)
|
(9 817)
|
(11 231)
|
(12 232)
|
(12 857)
|
(13 538)
|
(14 034)
|
(14 463)
|
(15 279)
|
(16 141)
|
(16 827)
|
(17 533)
|
(17 962)
|
(18 935)
|
|
Gross Profit |
780
N/A
|
826
+6%
|
872
+6%
|
913
+5%
|
994
+9%
|
1 040
+5%
|
1 096
+5%
|
1 165
+6%
|
1 230
+6%
|
1 285
+4%
|
1 353
+5%
|
1 469
+9%
|
1 630
+11%
|
1 731
+6%
|
1 834
+6%
|
1 972
+7%
|
2 197
+11%
|
2 307
+5%
|
2 470
+7%
|
2 739
+11%
|
2 894
+6%
|
2 814
-3%
|
2 891
+3%
|
3 050
+6%
|
3 321
+9%
|
3 635
+9%
|
3 830
+5%
|
3 895
+2%
|
4 069
+4%
|
3 990
-2%
|
3 892
-2%
|
3 906
+0%
|
3 855
-1%
|
3 822
-1%
|
3 991
+4%
|
4 164
+4%
|
4 416
+6%
|
|
Operating Income | ||||||||||||||||||||||||||||||||||||||
Operating Expenses |
(420)
|
(429)
|
(470)
|
(497)
|
(557)
|
(574)
|
(629)
|
(668)
|
(728)
|
(757)
|
(796)
|
(859)
|
(988)
|
(1 054)
|
(1 107)
|
(1 171)
|
(1 306)
|
(1 351)
|
(1 466)
|
(1 596)
|
(1 657)
|
(1 627)
|
(1 696)
|
(1 758)
|
(1 912)
|
(2 098)
|
(2 147)
|
(2 210)
|
(2 339)
|
(2 290)
|
(2 297)
|
(2 336)
|
(2 323)
|
(2 218)
|
(2 352)
|
(2 426)
|
(2 574)
|
|
Selling, General & Administrative |
(368)
|
(416)
|
(455)
|
(482)
|
(499)
|
(571)
|
(623)
|
(660)
|
(654)
|
(751)
|
(790)
|
(858)
|
(906)
|
(1 042)
|
(1 114)
|
(1 166)
|
(1 154)
|
(1 237)
|
(1 303)
|
(1 404)
|
(1 462)
|
(1 492)
|
(1 544)
|
(1 610)
|
(1 730)
|
(1 924)
|
(1 983)
|
(2 057)
|
(2 109)
|
(2 154)
|
(2 166)
|
(2 220)
|
(1 906)
|
(2 155)
|
(2 291)
|
(2 350)
|
(2 147)
|
|
Research & Development |
(23)
|
0
|
0
|
0
|
(26)
|
0
|
0
|
0
|
(37)
|
0
|
0
|
0
|
(48)
|
0
|
0
|
(11)
|
(114)
|
(120)
|
(156)
|
(187)
|
(160)
|
(175)
|
(174)
|
(176)
|
(160)
|
(163)
|
(175)
|
(190)
|
(189)
|
(187)
|
(180)
|
(174)
|
(184)
|
(185)
|
(188)
|
(190)
|
(178)
|
|
Depreciation & Amortization |
(30)
|
0
|
0
|
0
|
(32)
|
0
|
0
|
0
|
(36)
|
0
|
0
|
0
|
(41)
|
0
|
0
|
0
|
(46)
|
0
|
0
|
0
|
(57)
|
0
|
0
|
0
|
(65)
|
0
|
0
|
0
|
(107)
|
0
|
0
|
0
|
(315)
|
0
|
0
|
0
|
(339)
|
|
Other Operating Expenses |
0
|
(13)
|
(16)
|
(15)
|
0
|
(3)
|
(7)
|
(8)
|
(1)
|
(7)
|
(5)
|
(1)
|
6
|
(12)
|
7
|
5
|
8
|
6
|
(6)
|
(5)
|
23
|
41
|
22
|
28
|
42
|
(11)
|
10
|
37
|
66
|
50
|
48
|
58
|
81
|
123
|
127
|
114
|
89
|
|
Operating Income |
361
N/A
|
397
+10%
|
402
+1%
|
416
+3%
|
436
+5%
|
466
+7%
|
467
+0%
|
497
+7%
|
502
+1%
|
528
+5%
|
557
+6%
|
610
+9%
|
642
+5%
|
676
+5%
|
727
+8%
|
800
+10%
|
891
+11%
|
956
+7%
|
1 005
+5%
|
1 143
+14%
|
1 236
+8%
|
1 187
-4%
|
1 195
+1%
|
1 292
+8%
|
1 408
+9%
|
1 537
+9%
|
1 683
+10%
|
1 686
+0%
|
1 731
+3%
|
1 700
-2%
|
1 594
-6%
|
1 570
-1%
|
1 532
-2%
|
1 604
+5%
|
1 639
+2%
|
1 739
+6%
|
1 842
+6%
|
|
Pre-Tax Income | ||||||||||||||||||||||||||||||||||||||
Interest Income Expense |
3
|
5
|
8
|
13
|
23
|
27
|
33
|
34
|
35
|
35
|
33
|
34
|
42
|
45
|
43
|
41
|
44
|
36
|
54
|
50
|
41
|
41
|
27
|
32
|
31
|
28
|
26
|
28
|
44
|
42
|
55
|
74
|
79
|
75
|
86
|
75
|
85
|
|
Non-Reccuring Items |
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
(1)
|
(1)
|
(1)
|
(1)
|
0
|
0
|
0
|
1
|
6
|
6
|
6
|
6
|
(33)
|
1
|
2
|
5
|
1
|
5
|
5
|
1
|
(6)
|
(16)
|
(16)
|
(15)
|
2
|
|
Gain/Loss on Disposition of Assets |
0
|
0
|
0
|
(1)
|
(1)
|
(0)
|
(1)
|
0
|
0
|
(0)
|
(1)
|
(1)
|
(1)
|
0
|
(1)
|
0
|
(8)
|
0
|
(9)
|
0
|
(3)
|
0
|
(1)
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
|
Total Other Income |
36
|
20
|
17
|
29
|
31
|
40
|
41
|
44
|
33
|
30
|
26
|
34
|
64
|
73
|
83
|
74
|
33
|
40
|
41
|
10
|
14
|
18
|
51
|
88
|
111
|
91
|
59
|
78
|
85
|
69
|
83
|
51
|
61
|
65
|
57
|
50
|
51
|
|
Pre-Tax Income |
399
N/A
|
423
+6%
|
427
+1%
|
457
+7%
|
490
+7%
|
533
+9%
|
540
+1%
|
576
+7%
|
570
-1%
|
593
+4%
|
616
+4%
|
678
+10%
|
746
+10%
|
794
+6%
|
852
+7%
|
914
+7%
|
960
+5%
|
1 032
+7%
|
1 092
+6%
|
1 203
+10%
|
1 294
+8%
|
1 251
-3%
|
1 279
+2%
|
1 417
+11%
|
1 517
+7%
|
1 656
+9%
|
1 770
+7%
|
1 797
+2%
|
1 861
+4%
|
1 815
-2%
|
1 737
-4%
|
1 696
-2%
|
1 665
-2%
|
1 729
+4%
|
1 766
+2%
|
1 848
+5%
|
1 979
+7%
|
|
Net Income | ||||||||||||||||||||||||||||||||||||||
Tax Provision |
(70)
|
(72)
|
(73)
|
(77)
|
(83)
|
(90)
|
(90)
|
(93)
|
(88)
|
(91)
|
(97)
|
(105)
|
(119)
|
(129)
|
(130)
|
(140)
|
(152)
|
(164)
|
(184)
|
(214)
|
(218)
|
(219)
|
(228)
|
(260)
|
(279)
|
(303)
|
(316)
|
(334)
|
(328)
|
(326)
|
(320)
|
(303)
|
(310)
|
(294)
|
(302)
|
(303)
|
(336)
|
|
Income from Continuing Operations |
329
|
351
|
354
|
380
|
407
|
443
|
450
|
482
|
481
|
502
|
518
|
573
|
627
|
665
|
722
|
775
|
808
|
868
|
907
|
990
|
1 076
|
1 032
|
1 050
|
1 158
|
1 238
|
1 353
|
1 454
|
1 463
|
1 534
|
1 489
|
1 417
|
1 393
|
1 355
|
1 435
|
1 464
|
1 545
|
1 644
|
|
Income to Minority Interest |
10
|
11
|
12
|
12
|
16
|
16
|
16
|
10
|
12
|
11
|
13
|
15
|
7
|
8
|
(2)
|
(7)
|
(1)
|
(7)
|
(4)
|
(6)
|
(16)
|
(0)
|
3
|
14
|
17
|
1
|
3
|
(3)
|
(16)
|
(24)
|
(37)
|
(57)
|
(73)
|
(95)
|
(106)
|
(104)
|
(117)
|
|
Net Income (Common) |
340
N/A
|
362
+7%
|
366
+1%
|
392
+7%
|
423
+8%
|
459
+9%
|
466
+1%
|
493
+6%
|
493
+0%
|
513
+4%
|
531
+4%
|
588
+11%
|
634
+8%
|
673
+6%
|
720
+7%
|
768
+7%
|
807
+5%
|
861
+7%
|
903
+5%
|
984
+9%
|
1 060
+8%
|
1 032
-3%
|
1 053
+2%
|
1 171
+11%
|
1 255
+7%
|
1 353
+8%
|
1 457
+8%
|
1 460
+0%
|
1 518
+4%
|
1 465
-3%
|
1 380
-6%
|
1 336
-3%
|
1 282
-4%
|
1 340
+5%
|
1 358
+1%
|
1 441
+6%
|
1 527
+6%
|
|
EPS (Diluted) |
0.42
N/A
|
0.39
-7%
|
0.39
N/A
|
0.44
+13%
|
0.46
+5%
|
0.51
+11%
|
0.51
N/A
|
0.54
+6%
|
0.54
N/A
|
0.56
+4%
|
0.58
+4%
|
0.64
+10%
|
0.69
+8%
|
0.73
+6%
|
0.78
+7%
|
0.83
+6%
|
0.88
+6%
|
0.93
+6%
|
0.98
+5%
|
1.07
+9%
|
1.15
+7%
|
1.12
-3%
|
1.14
+2%
|
1.26
+11%
|
1.36
+8%
|
1.45
+7%
|
1.56
+8%
|
1.56
N/A
|
1.64
+5%
|
1.58
-4%
|
1.49
-6%
|
1.45
-3%
|
1.39
-4%
|
1.45
+4%
|
1.47
+1%
|
1.56
+6%
|
1.65
+6%
|