Closing prices at the end of each trading day, from 27 Mar 2018. Not a live quote. Adjusted for share splits, so the line has no step at a split; dividends are not added back.
| FY2016 | FY2017 | FY2018 | FY2019 | FY2020 | FY2021 | FY2022 | FY2023 | FY2024 | FY2025 | |
|---|---|---|---|---|---|---|---|---|---|---|
| Revenue | 647.8 | 743.2 | 905.6 | 1,091.8 | 930.0 | 1,967.8 | 1,469.1 | 1,627.3 | 1,343.4 | 1,097.4 |
| Growth | +14.7% | +21.9% | +20.6% | −14.8% | +111.6% | −25.3% | +10.8% | −17.4% | −18.3% | |
| Operating income | 312.3 | 371.5 | 505.2 | 504.6 | 319.3 | 129.2 | −486.5 | 335.6 | 161.9 | 56.7 |
| Net income | 266.0 | 273.5 | 371.7 | 442.7 | 261.3 | 88.7 | −425.2 | 269.3 | 110.0 | 166.8 |
| Growth | +2.8% | +35.9% | +19.1% | −41.0% | −66.1% | −579.3% | −59.2% | +51.6% | ||
| EPS, diluted | n/a | 2.99 | 3.75 | n/a | n/a | n/a | n/a | n/a | n/a | n/a |
| Growth | +25.4% |
| FY2016 | FY2017 | FY2018 | FY2019 | FY2020 | FY2021 | FY2022 | FY2023 | FY2024 | FY2025 | |
|---|---|---|---|---|---|---|---|---|---|---|
| Operating margin | 48.2% | 50.0% | 55.8% | 46.2% | 34.3% | 6.6% | −33.1% | 20.6% | 12.1% | 5.2% |
| Net margin | 41.1% | 36.8% | 41.0% | 40.5% | 28.1% | 4.5% | −28.9% | 16.6% | 8.2% | 15.2% |
| Free cash flow margin | 67.6% | 60.9% | 46.0% | 27.5% | 19.7% | 0.9% | 14.4% | 22.6% | 21.9% | 1.8% |
| FY2016 | FY2017 | FY2018 | FY2019 | FY2020 | FY2021 | FY2022 | FY2023 | FY2024 | FY2025 | |
|---|---|---|---|---|---|---|---|---|---|---|
| Operating cash flow | 443.6 | 469.5 | 554.9 | 513.9 | 295.3 | 379.2 | 294.5 | 455.0 | 373.4 | 281.3 |
| Capital expenditure | −5.8 | −16.6 | −138.5 | −213.3 | −111.9 | −360.7 | −83.7 | −87.8 | −79.6 | −261.2 |
| Free cash flow | 437.7 | 452.9 | 416.5 | 300.6 | 183.3 | 18.5 | 210.8 | 367.3 | 293.8 | 20.1 |
| Growth | +3.5% | −8.0% | −27.8% | −39.0% | −89.9% | +1,037.0% | +74.2% | −20.0% | −93.2% | |
| Buybacks | n/a | n/a | n/a | n/a | n/a | n/a | n/a | −19.7 | −0.4 | −0.0 |
| Dividends paid | −18.0 | −579.0 | −200.5 | −227.0 | n/a | −320.3 | −41.0 | n/a | −70.9 | −43.0 |
| FY2016 | FY2017 | FY2018 | FY2019 | FY2020 | FY2021 | FY2022 | FY2023 | FY2024 | FY2025 | |
|---|---|---|---|---|---|---|---|---|---|---|
| Cash | 1,087.0 | 162.0 | 1,264.0 | 319.8 | 611.4 | 330.2 | 699.2 | 765.5 | 1,490.2 | 1,652.2 |
| Total debt | n/a | n/a | n/a | n/a | n/a | 352.0 | 301.8 | 57.2 | 257.0 | 313.0 |
| Net cash (debt) | n/a | n/a | n/a | n/a | n/a | −21.8 | 397.4 | 708.3 | 1,233.2 | 1,339.2 |
| Shareholders’ equity | 1,026.9 | 732.2 | 1,651.0 | 1,861.2 | 2,103.0 | 1,857.7 | 1,611.8 | 1,442.2 | 1,458.7 | 1,576.6 |
| Debt to equity | n/a | n/a | n/a | n/a | n/a | 0.19 | 0.19 | 0.04 | 0.18 | 0.20 |
In millions of CNY, except per-share figures and ratios. Fiscal years, as last filed with the SEC.
| Fiscal year | FY2016 31 Dec 2016 | FY2017 31 Dec 2017 | FY2018 31 Dec 2018 | FY2019 31 Dec 2019 | FY2020 31 Dec 2020 | FY2021 31 Dec 2021 | FY2022 31 Dec 2022 | FY2023 31 Dec 2023 | FY2024 31 Dec 2024 | FY2025 31 Dec 2025 |
|---|---|---|---|---|---|---|---|---|---|---|
| Assets | ||||||||||
| 1,087.0 | 162.0 | 1,264.0 | 319.8 | 611.4 | 330.2 | 699.2 | 765.5 | 1,490.2 | 1,652.2 | |
| n/a | 53.9 | 64.9 | 99.7 | 101.5 | 95.6 | 134.9 | 123.9 | 99.7 | 81.3 | |
| n/a | 2.4 | 2.5 | 2.5 | 3.8 | 2.3 | 21.9 | 20.5 | 6.9 | 4.9 | |
| n/a | 96.7 | 222.4 | 614.9 | 668.6 | 1,045.4 | 883.0 | 814.9 | 649.5 | 559.9 | |
| 3.0 | 3.0 | 5.8 | 100.1 | 100.2 | 268.3 | 177.1 | 177.1 | 96.1 | 25.7 | |
| n/a | 1,756.0 | 3,079.8 | 3,816.5 | 4,095.0 | 4,667.1 | 5,683.9 | 5,066.8 | 4,947.1 | 4,786.2 | |
| Growth | +75.4% | +23.9% | +7.3% | +14.0% | +21.8% | −10.9% | −2.4% | −3.3% | ||
| Liabilities | ||||||||||
| n/a | n/a | n/a | n/a | n/a | 50.2 | n/a | 0.2 | 0.4 | 56.8 | |
| n/a | n/a | n/a | n/a | n/a | 301.8 | 301.8 | 57.0 | 256.6 | 256.2 | |
| calc | n/a | n/a | n/a | n/a | n/a | 352.0 | 301.8 | 57.2 | 257.0 | 313.0 |
| n/a | 1,023.4 | 1,420.4 | 1,798.7 | 1,845.0 | 2,624.1 | 4,025.5 | 3,586.8 | 3,454.5 | 3,178.1 | |
| Equity | ||||||||||
| n/a | 223.1 | 252.6 | 308.7 | 570.0 | 326.3 | −817.5 | −568.3 | −458.3 | −291.5 | |
| 1,026.9 | 732.2 | 1,651.0 | 1,861.2 | 2,103.0 | 1,857.7 | 1,611.8 | 1,442.2 | 1,458.7 | 1,576.6 | |
| Growth | −28.7% | +125.5% | +12.7% | +13.0% | −11.7% | −13.2% | −10.5% | +1.1% | +8.1% | |
| Per share and net cash | ||||||||||
| calc | n/a | n/a | n/a | n/a | n/a | −21.8 | 397.4 | 708.3 | 1,233.2 | 1,339.2 |
Lines marked calc are worked out here from filed figures; point at one for how. Shown in CNY as filed; the screener converts to dollars.