Closing prices at the end of each trading day, from 10 May 2019. Not a live quote. Adjusted for share splits, so the line has no step at a split; dividends are not added back.
| FY2017 | FY2018 | FY2019 | FY2020 | FY2021 | FY2022 | FY2023 | FY2024 | FY2025 | |
|---|---|---|---|---|---|---|---|---|---|
| Revenue | 2,250.9 | 2,881.9 | 2,230.2 | 1,300.2 | 1,780.5 | 3,271.4 | 5,466.9 | 5,801.0 | 6,222.2 |
| Growth | +28.0% | −22.6% | −41.7% | +36.9% | +83.7% | +67.1% | +6.1% | +7.3% | |
| Operating income | 686.7 | 685.2 | 534.7 | 302.1 | 432.0 | 1,182.0 | 1,332.5 | 1,248.0 | 1,797.3 |
| Net income | 539.5 | 611.8 | 527.7 | 252.9 | 472.1 | 1,179.7 | 1,297.6 | 1,056.5 | 1,535.7 |
| Growth | +13.4% | −13.7% | −52.1% | +86.7% | +149.9% | +10.0% | −18.6% | +45.4% | |
| EPS, diluted | 2.70 | 3.06 | 2.51 | 1.17 | 2.18 | 5.48 | 6.06 | 4.97 | 7.35 |
| Growth | +13.3% | −18.0% | −53.4% | +86.3% | +151.4% | +10.6% | −18.0% | +47.9% |
| FY2017 | FY2018 | FY2019 | FY2020 | FY2021 | FY2022 | FY2023 | FY2024 | FY2025 | |
|---|---|---|---|---|---|---|---|---|---|
| Operating margin | 30.5% | 23.8% | 24.0% | 23.2% | 24.3% | 36.1% | 24.4% | 21.5% | 28.9% |
| Net margin | 24.0% | 21.2% | 23.7% | 19.5% | 26.5% | 36.1% | 23.7% | 18.2% | 24.7% |
| Free cash flow margin | 3.7% | −8.5% | −0.1% | −2.8% | 10.2% | 3.5% | 6.5% | 11.8% | 10.0% |
| FY2017 | FY2018 | FY2019 | FY2020 | FY2021 | FY2022 | FY2023 | FY2024 | FY2025 | |
|---|---|---|---|---|---|---|---|---|---|
| Operating cash flow | 104.8 | −228.4 | 26.3 | −35.5 | 184.5 | 133.6 | 389.6 | 1,425.5 | 1,257.4 |
| Capital expenditure | −21.7 | −16.9 | −27.6 | −0.8 | −2.8 | −17.5 | −31.5 | −739.1 | −635.1 |
| Free cash flow | 83.0 | −245.3 | −1.3 | −36.4 | 181.8 | 116.1 | 358.0 | 686.4 | 622.3 |
| Growth | −395.5% | −36.1% | +208.3% | +91.7% | −9.3% | ||||
| Buybacks | n/a | n/a | n/a | n/a | n/a | −14.8 | −38.1 | −53.3 | −110.7 |
| Dividends paid | n/a | −400.0 | n/a | n/a | n/a | n/a | n/a | n/a | n/a |
| FY2017 | FY2018 | FY2019 | FY2020 | FY2021 | FY2022 | FY2023 | FY2024 | FY2025 | |
|---|---|---|---|---|---|---|---|---|---|
| Cash | 606.1 | 41.4 | 122.1 | 117.3 | 182.6 | 291.0 | 370.2 | 540.5 | 61.8 |
| Total debt | n/a | n/a | n/a | n/a | n/a | n/a | n/a | n/a | 600.6 |
| Net cash (debt) | n/a | n/a | n/a | n/a | n/a | n/a | n/a | n/a | −538.8 |
| Shareholders’ equity | −1,931.5 | −1,652.0 | −741.9 | −461.6 | 27.9 | 1,243.1 | 2,382.1 | 3,129.3 | 4,433.0 |
| Debt to equity | n/a | n/a | n/a | n/a | n/a | n/a | n/a | n/a | 0.14 |
In millions of CNY, except per-share figures and ratios. Fiscal years, as last filed with the SEC.
| Fiscal year | 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 | |||||||||
| 606.1 | 41.4 | 122.1 | 117.3 | 182.6 | 291.0 | 370.2 | 540.5 | 61.8 | |
| n/a | 29.0 | 39.1 | 19.4 | 9.1 | 18.9 | 40.3 | 44.4 | 1,326.9 | |
| n/a | 801.9 | 701.1 | 525.4 | 971.4 | 3,020.9 | 5,644.8 | 5,409.9 | 8,756.0 | |
| Growth | −12.6% | −25.1% | +84.9% | +211.0% | +86.9% | −4.2% | +61.9% | ||
| Liabilities | |||||||||
| n/a | n/a | n/a | n/a | n/a | n/a | n/a | n/a | 84.6 | |
| n/a | n/a | n/a | n/a | n/a | n/a | n/a | n/a | 516.0 | |
| calc | n/a | n/a | n/a | n/a | n/a | n/a | n/a | n/a | 600.6 |
| n/a | 2,453.9 | 1,442.7 | 989.1 | 945.7 | 1,779.4 | 3,264.3 | 2,282.3 | 4,324.5 | |
| Equity | |||||||||
| n/a | −2,047.5 | −1,519.7 | −1,266.8 | −794.8 | 384.9 | 1,525.8 | 2,241.4 | 3,480.8 | |
| −1,931.5 | −1,652.0 | −741.9 | −461.6 | 27.9 | 1,243.1 | 2,382.1 | 3,129.3 | 4,433.0 | |
| Growth | +4,361.3% | +91.6% | +31.4% | +41.7% | |||||
| Per share and net cash | |||||||||
| calc | n/a | n/a | n/a | n/a | n/a | n/a | n/a | n/a | −538.8 |
| 0.0 | n/a | 216.1 | n/a | n/a | n/a | n/a | n/a | n/a | |
| calc | −193,154.20 | n/a | −3.43 | n/a | n/a | n/a | n/a | n/a | n/a |
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.