China Wuyi Co., Ltd. (000797.SZ)

Growth (Per Share)

Revenue 5Y—
Revenue 3Y—
Earnings 5Y—
Earnings 3Y—
Dividend 5Y—
Dividend 3Y—

Capital Efficiency

ROIC—
ROE—
ROA—
ROTA—

Capital Structure

Market Cap4.96B
EV4.96B
Cash—
Current Ratio—
Debt/Equity—
Net Debt/EBITDA—
Show More

Select a metric from the list below to chart it

Income Statement
Dec '14
Dec '15
Dec '16
Dec '17
Dec '18
Dec '19
Dec '20
Dec '21
Dec '22
TTM
Revenue
309.3
350.9
374.5
607.6
709.0
761.1
847.7
1,262.3
1,065.5
1,026.6
Revenue % Chg.
-11.0%
13.4%
6.7%
62.2%
16.7%
7.4%
11.4%
48.9%
-15.6%
-19.4%
Cost of Revenue
232.0
240.5
297.8
453.5
536.8
590.9
528.7
1,034.0
806.6
786.0
Gross Profit
77.3
110.4
76.7
154.1
172.2
170.2
318.9
228.3
258.9
240.6
Gross Profit Margin
25.0%
31.5%
20.5%
25.4%
24.3%
22.4%
37.6%
18.1%
24.3%
23.4%
R&D Expenses
—
—
—
—
—
—
0.0
0.7
0.4
—
Selling, General, & Admin Expenses
12.0
12.4
14.8
17.6
22.6
27.4
39.7
48.8
34.5
33.6
Other Expenses
23.1
30.5
30.5
47.1
61.3
44.4
127.9
89.1
114.7
111.4
Operating Income
42.2
67.5
31.4
89.3
88.3
89.4
100.1
79.0
110.1
32.9
Operating Income Margin
13.7%
19.2%
8.4%
14.7%
12.5%
11.7%
11.8%
6.3%
10.3%
3.2%
Total Other Income/Expenses Net
-20.2
-45.5
16.7
-32.1
4.5
-0.5
0.2
-23.3
-53.0
3.5
Income Before Tax
22.0
22.0
48.1
57.2
92.9
88.9
100.3
55.7
57.1
36.4
Income Before Tax Margin
7.1%
6.3%
12.8%
9.4%
13.1%
11.7%
11.8%
4.4%
5.4%
3.5%
Income Tax Expense
7.6
3.1
17.1
19.2
30.7
32.7
28.9
33.2
35.5
31.7
Net Income
16.5
18.6
32.0
36.4
44.4
52.3
71.4
22.5
21.5
4.8
Net Income Margin
5.3%
5.3%
8.5%
6.0%
6.3%
6.9%
8.4%
1.8%
2.0%
0.5%
Weighted Avg. Shares Out
1,325.3
1,206.8
1,490.0
1,558.6
1,785.4
1,745.1
1,660.3
1,572.3
—
—
EPS
0.0
0.0
0.0
0.0
0.0
0.0
0.0
0.0
—
—
EPS % Chg.
7.4%
23.4%
39.4%
8.7%
6.7%
22.9%
42.9%
-67.3%
—
—
Weighted Avg. Shares Out Dil
1,325.3
1,206.8
1,490.0
1,558.6
1,793.3
1,755.4
1,665.2
1,572.3
—
—
EPS Diluted
0.0
0.0
0.0
0.0
0.0
0.0
0.0
0.0
—
—
Interest Income
1.0
2.7
2.1
1.6
3.2
1.6
3.0
2.4
1.7
1.5
Interest Expense
10.5
26.4
14.4
9.2
0.2
7.9
13.6
16.3
10.2
7.9
EBIT
12.5
-1.7
35.8
49.7
95.9
82.7
89.7
41.8
48.6
30.1
EBIT Margin
4.0%
-0.5%
9.6%
8.2%
13.5%
10.9%
10.6%
3.3%
4.6%
2.9%
Depreciation & Amortization
12.5
11.1
12.4
17.1
28.2
47.1
45.6
16.5
17.9
53.0
EBITDA
25.0
9.4
48.2
66.7
124.1
129.7
135.3
58.3
66.5
83.1
EBITDA Margin
8.1%
2.7%
12.9%
11.0%
17.5%
17.0%
16.0%
4.6%
6.2%
8.1%