Watchlist Manager

Watchlist

Price: 6.35 CNY 1.6% Market Closed

Market Cap: ¥8.5B

S	Shandong Bohui Paper Industry Co Ltd SSE:600966	CN
K	Kora Saude Participacoes SA BOVESPA:KRSA3	BR

Income Statement

Currency: CNY

	Dec-2004	Mar-2005	Jun-2005	Sep-2005	Dec-2005	Mar-2006	Jun-2006	Sep-2006	Dec-2006	Mar-2007	Jun-2007	Sep-2007	Dec-2007	Mar-2008	Jun-2008	Sep-2008	Dec-2008	Mar-2009	Jun-2009	Sep-2009	Dec-2009	Mar-2010	Jun-2010	Sep-2010	Dec-2010	Mar-2011	Jun-2011	Sep-2011	Dec-2011	Mar-2012	Jun-2012	Sep-2012	Dec-2012	Mar-2013	Jun-2013	Sep-2013	Dec-2013	Mar-2014	Jun-2014	Sep-2014	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	Sep-2023	Dec-2023	Mar-2024	Jun-2024	Sep-2024	Dec-2024	Mar-2025	Jun-2025	Sep-2025
Revenue
Interest Expense	40	0	0	0	90	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	58	0	0	0	188	0	0	0	257	0	0	0	277	0	0	0	468	0	0	0	551	0	0	0	436	0	0	0	328	0	0	67	321	247	399	389	430	406	305	395	466	458	512	554	497	493	450	326	315	303	330	349	310	371	277	331	231	325	340	308	304	0	0
Revenue	1 495 N/A	1 435 -4%	2 087 +45%	2 313 +11%	2 480 +7%	2 486 +0%	2 501 +1%	2 560 +2%	2 649 +3%	2 720 +3%	2 809 +3%	3 035 +8%	3 168 +4%	3 407 +8%	3 622 +6%	3 598 -1%	3 311 -8%	3 051 -8%	2 875 -6%	2 803 -3%	3 122 +11%	3 330 +7%	3 692 +11%	4 037 +9%	4 606 +14%	5 046 +10%	5 318 +5%	5 586 +5%	5 330 -5%	5 315 0%	5 158 -3%	4 839 -6%	5 000 +3%	4 794 -4%	4 737 -1%	5 309 +12%	5 715 +8%	5 918 +4%	6 524 +10%	6 722 +3%	6 981 +4%	7 133 +2%	7 057 -1%	6 978 -1%	7 058 +1%	7 155 +1%	7 191 +1%	7 383 +3%	7 796 +6%	8 291 +6%	8 530 +3%	8 839 +4%	8 955 +1%	8 631 -4%	9 261 +7%	9 028 -3%	8 339 -8%	8 793 +5%	8 019 -9%	8 430 +5%	9 740 +16%	10 176 +4%	11 430 +12%	12 564 +10%	13 982 +11%	15 428 +10%	16 252 +5%	16 591 +2%	16 276 -2%	16 363 +1%	17 141 +5%	18 186 +6%	18 362 +1%	18 383 +0%	13 699 -25%	18 693 +36%	14 434 -23%	19 298 +34%	18 982 -2%	18 930 0%	19 096 +1%	19 232 +1%	19 413 +1%
Gross Profit
Cost of Revenue	(1 217)	(1 192)	(1 747)	(1 931)	(2 052)	(2 040)	(2 025)	(2 072)	(2 164)	(2 249)	(2 331)	(2 504)	(2 590)	(2 730)	(2 868)	(2 842)	(2 665)	(2 528)	(2 438)	(2 370)	(2 577)	(2 709)	(2 985)	(3 334)	(3 856)	(4 222)	(4 442)	(4 634)	(4 458)	(4 490)	(4 406)	(4 206)	(4 335)	(4 184)	(4 165)	(4 610)	(4 893)	(5 045)	(5 487)	(5 753)	(6 078)	(6 287)	(6 292)	(6 172)	(6 229)	(6 331)	(6 356)	(6 497)	(6 657)	(6 894)	(6 860)	(6 962)	(6 803)	(6 548)	(7 164)	(7 139)	(7 020)	(7 638)	(7 133)	(7 549)	(8 323)	(8 551)	(9 633)	(10 351)	(11 606)	(12 318)	(12 218)	(12 405)	(12 561)	(13 446)	(14 715)	(15 875)	(16 250)	(17 164)	(13 295)	(16 674)	(12 253)	(16 679)	(16 691)	(17 117)	(17 492)	(17 652)	(17 842)
Gross Profit	278 N/A	244 -12%	341 +40%	383 +12%	428 +12%	447 +4%	475 +6%	488 +3%	485 -1%	471 -3%	479 +2%	530 +11%	578 +9%	677 +17%	754 +11%	756 +0%	646 -15%	523 -19%	437 -16%	433 -1%	546 +26%	622 +14%	707 +14%	703 0%	750 +7%	825 +10%	875 +6%	953 +9%	872 -8%	825 -5%	751 -9%	633 -16%	665 +5%	611 -8%	572 -6%	699 +22%	822 +18%	873 +6%	1 036 +19%	969 -6%	903 -7%	847 -6%	765 -10%	806 +5%	829 +3%	823 -1%	835 +1%	886 +6%	1 139 +29%	1 397 +23%	1 670 +20%	1 877 +12%	2 152 +15%	2 082 -3%	2 097 +1%	1 889 -10%	1 319 -30%	1 155 -12%	886 -23%	882 -1%	1 417 +61%	1 625 +15%	1 797 +11%	2 213 +23%	2 376 +7%	3 111 +31%	4 035 +30%	4 186 +4%	3 715 -11%	2 917 -21%	2 426 -17%	2 311 -5%	2 111 -9%	1 219 -42%	404 -67%	2 019 +400%	2 181 +8%	2 619 +20%	2 291 -13%	1 814 -21%	1 604 -12%	1 580 -2%	1 571 -1%
Operating Income
Operating Expenses	(131)	(104)	(142)	(141)	(147)	(149)	(154)	(165)	(174)	(180)	(184)	(199)	(197)	(218)	(232)	(217)	(215)	(174)	(162)	(176)	(201)	(235)	(275)	(281)	(344)	(355)	(369)	(403)	(432)	(415)	(411)	(373)	(348)	(326)	(312)	(345)	(564)	(462)	(497)	(490)	(539)	(529)	(522)	(556)	(541)	(486)	(484)	(499)	(544)	(533)	(562)	(551)	(663)	(581)	(537)	(502)	(553)	(520)	(538)	(620)	(746)	(749)	(792)	(873)	(771)	(724)	(877)	(887)	(1 245)	(1 222)	(1 309)	(1 433)	(1 550)	(1 386)	(983)	(1 366)	(1 046)	(1 368)	(1 296)	(1 324)	(1 147)	(1 110)	(1 096)
Selling, General & Administrative	(130)	(105)	(144)	(144)	(146)	(152)	(156)	(166)	(172)	(178)	(182)	(197)	(194)	(215)	(229)	(214)	(198)	(171)	(158)	(173)	(193)	(220)	(257)	(262)	(335)	(348)	(367)	(401)	(407)	(401)	(397)	(365)	(324)	(323)	(307)	(339)	(528)	(441)	(504)	(529)	(492)	(556)	(519)	(517)	(511)	(477)	(479)	(495)	(510)	(534)	(561)	(555)	(628)	(581)	(540)	(493)	(494)	(497)	(517)	(587)	(611)	(739)	(779)	(854)	(317)	(363)	(317)	(249)	(558)	(617)	(727)	(781)	(723)	(727)	(500)	(761)	(581)	(788)	(718)	(725)	(662)	(606)	(623)
Research & Development	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	(4)	0	0	0	(4)	0	0	0	(4)	0	0	0	(4)	0	0	0	(5)	0	0	(1)	(4)	0	0	(3)	(5)	(5)	(8)	(8)	(7)	(7)	(6)	(5)	(247)	(361)	(560)	(655)	(524)	(595)	(573)	(642)	(720)	(731)	(578)	(697)	(601)	(741)	(744)	(655)	(678)	(722)	(683)
Depreciation & Amortization	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	(8)	0	0	0	(14)	0	0	0	(21)	0	0	0	(12)	0	0	0	(14)	0	0	0	(33)	0	0	0	(40)	0	0	0	(105)	0	0	0	(173)	0	0	0	(149)	0	0	0	(78)	0	0	(73)	0	0	0	(77)	0	0	0
Other Operating Expenses	(2)	1	2	3	0	2	0	0	(2)	0	0	0	(4)	(4)	(3)	(3)	(18)	(3)	(4)	(4)	(9)	(15)	(19)	(19)	(9)	(6)	(2)	0	(25)	(14)	(14)	(9)	(13)	(3)	(5)	(6)	(17)	(22)	7	39	(23)	27	(4)	(39)	(15)	(9)	(4)	(4)	(14)	2	0	7	2	(0)	3	(6)	(13)	(18)	(14)	(25)	(23)	(4)	(7)	(14)	(34)	(0)	1	16	(14)	(9)	(9)	(10)	(28)	72	94	165	136	161	166	133	193	217	210
Operating Income	147 N/A	139 -5%	199 +43%	242 +22%	282 +17%	297 +5%	321 +8%	323 +0%	311 -4%	291 -6%	295 +1%	331 +12%	380 +15%	458 +21%	523 +14%	539 +3%	430 -20%	349 -19%	275 -21%	256 -7%	345 +35%	386 +12%	431 +12%	422 -2%	406 -4%	470 +16%	507 +8%	550 +8%	441 -20%	410 -7%	341 -17%	260 -24%	316 +22%	285 -10%	260 -9%	355 +37%	258 -27%	411 +59%	540 +31%	479 -11%	364 -24%	318 -13%	243 -24%	250 +3%	288 +15%	338 +17%	352 +4%	387 +10%	595 +54%	865 +45%	1 108 +28%	1 326 +20%	1 489 +12%	1 502 +1%	1 561 +4%	1 387 -11%	767 -45%	634 -17%	348 -45%	262 -25%	670 +156%	877 +31%	1 005 +15%	1 341 +33%	1 605 +20%	2 387 +49%	3 158 +32%	3 299 +4%	2 470 -25%	1 695 -31%	1 118 -34%	878 -21%	562 -36%	(166) N/A	(580) -248%	653 N/A	1 135 +74%	1 251 +10%	995 -21%	489 -51%	458 -6%	469 +3%	476 +1%
Pre-Tax Income
Interest Income Expense	(36)	(42)	(63)	(79)	(84)	(86)	(88)	(88)	(87)	(86)	(88)	(90)	(102)	(102)	(98)	(96)	(84)	(83)	(78)	(73)	(59)	(80)	(108)	(143)	(173)	(209)	(230)	(240)	(238)	(236)	(244)	(257)	(282)	(293)	(279)	(384)	(454)	(517)	(629)	(540)	(443)	(405)	(365)	(417)	(411)	(460)	(434)	(385)	(359)	(367)	(350)	(338)	(316)	(332)	(404)	(386)	(444)	(435)	(408)	(489)	(483)	(590)	(627)	(609)	(507)	(454)	(391)	(304)	(203)	(286)	(265)	(342)	(350)	(445)	(327)	(441)	(279)	(363)	(407)	(313)	(355)	(382)	(356)
Non-Reccuring Items	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	(21)	0	0	0	0	0	0	0	0	0	0	0	(3)	(5)	(5)	(4)	(9)	(6)	(7)	0	(12)	(10)	(4)	(5)	(31)	1	(3)	(3)	(1)	(1)	(1)	(0)	(22)	(14)	(15)	(15)	10	17	18	(12)	(2)	0	5	(2)	5	3	(2)
Gain/Loss on Disposition of Assets	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	(8)	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	23	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0
Total Other Income	(1)	(0)	(1)	(2)	(3)	(2)	(2)	(0)	0	(2)	(2)	(2)	(3)	(1)	(3)	(3)	1	1	2	2	(3)	(3)	(2)	3	12	4	4	(1)	0	(1)	(1)	19	4	5	5	(15)	0	2	37	41	120	143	163	211	183	189	186	140	63	57	6	(5)	(9)	(10)	(10)	(4)	(2)	(2)	(2)	(1)	(15)	(52)	(54)	(57)	(5)	(4)	(20)	(17)	(4)	(1)	4	9	4	(11)	(5)	19	(67)	(42)	(41)	31	31	14	9
Pre-Tax Income	110 N/A	97 -12%	135 +40%	161 +19%	195 +21%	210 +7%	232 +11%	235 +1%	224 -4%	203 -9%	206 +1%	239 +16%	276 +16%	356 +29%	421 +19%	441 +5%	347 -21%	268 -23%	199 -26%	186 -7%	283 +52%	304 +8%	322 +6%	283 -12%	237 -16%	266 +12%	281 +6%	309 +10%	203 -34%	173 -15%	96 -45%	21 -78%	38 +81%	(4) N/A	(15) -297%	(44) -198%	(216) -393%	(105) +52%	(53) +50%	(20) +61%	64 N/A	55 -14%	41 -26%	44 +8%	60 +36%	67 +11%	104 +55%	142 +37%	296 +109%	549 +86%	759 +38%	979 +29%	1 155 +18%	1 153 0%	1 140 -1%	997 -13%	309 -69%	187 -39%	(67) N/A	(233) -250%	142 N/A	236 +66%	321 +36%	672 +109%	1 093 +63%	1 928 +76%	2 746 +42%	2 978 +8%	2 242 -25%	1 395 -38%	842 -40%	530 -37%	225 -58%	(606) N/A	(893) -47%	219 N/A	787 +259%	847 +8%	553 -35%	206 -63%	138 -33%	104 -25%	127 +22%
Net Income
Tax Provision	(37)	(33)	(45)	(54)	(65)	(70)	(78)	(77)	(75)	(69)	(68)	(79)	(65)	(74)	(76)	(66)	(58)	(44)	(34)	(35)	(60)	(64)	(66)	(55)	(46)	(50)	(54)	(61)	(32)	(36)	(21)	(11)	(8)	8	11	17	35	13	(6)	(3)	(3)	6	21	13	(17)	(22)	(40)	(45)	(82)	(141)	(194)	(253)	(281)	(281)	(277)	(242)	(53)	(14)	43	116	(8)	(39)	(52)	(147)	(259)	(469)	(665)	(754)	(536)	(319)	(218)	(129)	3	156	265	(37)	(158)	(187)	(129)	(30)	(10)	31	22
Income from Continuing Operations	73	64	90	107	130	139	154	157	150	134	137	160	211	281	345	374	289	224	166	151	222	241	256	227	191	216	226	248	171	137	75	11	30	4	(4)	(26)	(181)	(92)	(58)	(23)	61	61	62	57	43	45	64	97	214	408	565	725	874	873	863	756	256	173	(24)	(116)	134	197	269	524	834	1 459	2 081	2 223	1 706	1 076	624	402	228	(450)	(628)	182	629	659	424	176	129	135	148
Income to Minority Interest	(2)	(2)	(3)	(3)	(2)	(3)	(3)	(3)	(3)	(3)	(3)	(5)	(13)	(20)	(31)	(39)	(35)	(31)	(24)	(22)	(23)	(26)	(29)	(28)	(28)	(30)	(33)	(36)	(43)	(39)	(33)	(27)	(23)	(25)	(25)	(17)	(2)	(2)	(1)	(12)	(16)	(19)	(14)	(11)	(5)	(5)	(10)	(10)	(13)	(20)	(24)	(21)	(18)	(9)	(1)	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0
Net Income (Common)	71 N/A	62 -12%	87 +41%	104 +19%	127 +22%	137 +8%	152 +11%	154 +2%	147 -5%	132 -10%	135 +2%	156 +15%	198 +27%	261 +32%	314 +20%	336 +7%	254 -24%	193 -24%	142 -27%	129 -9%	199 +54%	215 +8%	227 +6%	199 -12%	163 -18%	185 +14%	194 +5%	212 +10%	128 -40%	98 -23%	41 -58%	(16) N/A	7 N/A	(20) N/A	(29) -40%	(43) -52%	(183) -323%	(93) +49%	(59) +36%	(35) +41%	45 N/A	43 -6%	49 +14%	46 -5%	39 -16%	40 +2%	54 +36%	87 +62%	201 +130%	388 +93%	541 +39%	704 +30%	856 +22%	864 +1%	862 0%	755 -12%	256 -66%	173 -32%	(24) N/A	(116) -389%	134 N/A	197 +47%	269 +37%	524 +95%	834 +59%	1 459 +75%	2 081 +43%	2 223 +7%	1 706 -23%	1 076 -37%	624 -42%	402 -36%	228 -43%	(450) N/A	(628) -40%	182 N/A	629 +246%	659 +5%	424 -36%	176 -59%	129 -27%	135 +5%	148 +10%
EPS (Diluted)	0.08 N/A	0.07 -12%	0.1 +43%	0.12 +20%	0.14 +17%	0.16 +14%	0.17 +6%	0.17 N/A	0.16 -6%	0.14 -12%	0.15 +7%	0.18 +20%	0.22 +22%	0.25 +14%	0.33 +32%	0.34 +3%	0.25 -26%	0.2 -20%	0.14 -30%	0.13 -7%	0.19 +46%	0.19 N/A	0.21 +11%	0.18 -14%	0.14 -22%	0.18 +29%	0.13 -28%	0.2 +54%	0.11 -45%	0.1 -9%	0.05 -50%	-0.01 N/A	0.01 N/A	-0.02 N/A	-0.03 -50%	-0.04 -33%	-0.18 -350%	-0.09 +50%	-0.06 +33%	-0.04 +33%	0.04 N/A	0.04 N/A	0.04 N/A	0.04 N/A	0.03 -25%	0.04 +33%	0.05 +25%	0.07 +40%	0.15 +114%	0.29 +93%	0.41 +41%	0.53 +29%	0.64 +21%	0.64 N/A	0.63 -2%	0.55 -13%	0.19 -65%	0.12 -37%	-0.02 N/A	-0.09 -350%	0.1 N/A	0.15 +50%	0.2 +33%	0.39 +95%	0.62 +59%	1.09 +76%	1.56 +43%	1.68 +8%	1.29 -23%	0.81 -37%	0.48 -41%	0.32 -33%	0.18 -44%	-0.35 N/A	-0.49 -40%	0.15 N/A	0.51 +240%	0.53 +4%	0.31 -42%	0.13 -58%	0.1 -23%	0.1 N/A	0.11 +10%

Income Statement Balance Sheet Cash Flow Statement

Shandong Bohui Paper Industry Co Ltd
SSE:600966

Income Statement

Earnings Waterfall
Shandong Bohui Paper Industry Co Ltd

Income Statement
Shandong Bohui Paper Industry Co Ltd

See Also

Company

Help

Tools

Stocks

Shandong Bohui Paper Industry Co Ltd SSE:600966

Income Statement

Earnings Waterfall Shandong Bohui Paper Industry Co Ltd

Income Statement Shandong Bohui Paper Industry Co Ltd

See Also

Company

Help

Tools

Stocks

Shandong Bohui Paper Industry Co Ltd
SSE:600966

Earnings Waterfall
Shandong Bohui Paper Industry Co Ltd

Income Statement
Shandong Bohui Paper Industry Co Ltd