China Power International Development Limited (FRA:HPD)
Germany · Delayed Price · Currency is EUR 0.3340
-0.0060 (-1.76%)
At close: Jan 30, 2026
FRA:HPD Income Statement
Financials in millions CNY. Fiscal year is January - December.
Millions CNY. Fiscal year is Jan - Dec.
Fiscal Year | TTM | FY 2024 | FY 2023 | FY 2022 | FY 2021 | FY 2020 |
|---|---|---|---|---|---|---|
Period Ending | Jun '25 Jun 30, 2025 | Dec '24 Dec 31, 2024 | Dec '23 Dec 31, 2023 | Dec '22 Dec 31, 2022 | Dec '21 Dec 31, 2021 | Dec '20 Dec 31, 2020 |
Operating Revenue | 51,599 | 54,213 | 44,262 | 43,689 | 35,477 | 28,428 |
Other Revenue | 2,129 | 2,011 | 1,879 | 711.16 | 457.28 | 231.35 |
| 53,728 | 56,224 | 46,141 | 44,400 | 35,934 | 28,659 | |
Revenue Growth (YoY) | 4.08% | 21.85% | 3.92% | 23.56% | 25.38% | 2.73% |
Fuel & Purchased Power | 14,284 | 16,357 | 16,801 | 22,726 | 18,054 | 10,876 |
Operations & Maintenance | 959.69 | 1,029 | 1,096 | 964.66 | 868.3 | 777.67 |
Selling, General & Admin | 243.83 | 239.28 | 103.86 | 84.05 | 36.69 | 37.34 |
Depreciation & Amortization | 13,349 | 12,663 | 9,081 | 7,661 | 6,100 | 5,321 |
Other Operating Expenses | 12,673 | 13,662 | 10,156 | 7,313 | 6,019 | 4,668 |
Total Operating Expenses | 41,509 | 43,951 | 37,237 | 38,748 | 31,077 | 21,681 |
Operating Income | 12,219 | 12,274 | 8,904 | 5,652 | 4,857 | 6,978 |
Interest Expense | -5,051 | -5,029 | -4,244 | -4,268 | -3,905 | -3,392 |
Interest Income | 303.16 | 256.98 | 304.62 | 153.62 | 166.57 | 377.58 |
Net Interest Expense | -4,748 | -4,772 | -3,939 | -4,114 | -3,738 | -3,015 |
Income (Loss) on Equity Investments | 754.77 | 732.6 | 706.15 | -152.86 | -332.8 | 327.61 |
Currency Exchange Gain (Loss) | 9.12 | -14.33 | -30.13 | 7.08 | 43.24 | 188.76 |
EBT Excluding Unusual Items | 8,235 | 8,220 | 5,641 | 1,392 | 828.81 | 4,480 |
Impairment of Goodwill | - | - | - | -250.91 | - | -84.6 |
Gain (Loss) on Sale of Investments | 93.22 | 80.24 | - | 154.34 | 322.39 | 18.42 |
Gain (Loss) on Sale of Assets | -42.95 | -44.24 | -147.58 | 511.51 | -111.96 | 31.46 |
Asset Writedown | -183.96 | -265.26 | -66.96 | -14.14 | -1 | -618.68 |
Other Unusual Items | 49.97 | 19.9 | - | 1,552 | - | - |
Pretax Income | 8,151 | 8,011 | 5,427 | 3,344 | 1,038 | 3,826 |
Income Tax Expense | 1,592 | 1,471 | 892.64 | 658.73 | 361.95 | 900.58 |
Earnings From Continuing Ops. | 6,559 | 6,540 | 4,534 | 2,685 | 676.3 | 2,926 |
Minority Interest in Earnings | -2,665 | -2,678 | -1,449 | -37.29 | -932.55 | -1,217 |
Net Income | 3,894 | 3,862 | 3,084 | 2,648 | -256.26 | 1,708 |
Preferred Dividends & Other Adjustments | 513.14 | 497.44 | 424.15 | 167.21 | 134.25 | 18.14 |
Net Income to Common | 3,381 | 3,364 | 2,660 | 2,481 | -390.51 | 1,690 |
Net Income Growth | -3.54% | 25.20% | 16.48% | - | - | 33.01% |
Shares Outstanding (Basic) | 12,370 | 12,370 | 12,370 | 11,148 | 9,872 | 9,807 |
Shares Outstanding (Diluted) | 12,370 | 12,370 | 12,370 | 11,148 | 9,872 | 9,807 |
Shares Change (YoY) | - | - | 10.97% | 12.93% | 0.66% | - |
EPS (Basic) | 0.27 | 0.27 | 0.22 | 0.22 | -0.04 | 0.17 |
EPS (Diluted) | 0.27 | 0.27 | 0.22 | 0.22 | -0.04 | 0.17 |
EPS Growth | -5.93% | 25.55% | -2.25% | - | - | 31.59% |
Free Cash Flow | -12,855 | -16,359 | -14,745 | -11,870 | -15,617 | -10,666 |
Free Cash Flow Per Share | -1.04 | -1.32 | -1.19 | -1.06 | -1.58 | -1.09 |
Dividend Per Share | 0.162 | 0.162 | 0.132 | 0.110 | 0.050 | 0.130 |
Dividend Growth | 22.73% | 22.73% | 20.00% | 120.00% | -61.54% | - |
Profit Margin | 6.29% | 5.98% | 5.77% | 5.59% | -1.09% | 5.90% |
Free Cash Flow Margin | -23.93% | -29.09% | -31.96% | -26.73% | -43.46% | -37.22% |
EBITDA | 26,017 | 25,510 | 18,207 | 13,074 | 10,633 | 11,968 |
EBITDA Margin | 48.42% | 45.37% | 39.46% | 29.45% | 29.59% | 41.76% |
D&A For EBITDA | 13,799 | 13,237 | 9,303 | 7,423 | 5,777 | 4,990 |
EBIT | 12,219 | 12,274 | 8,904 | 5,652 | 4,857 | 6,978 |
EBIT Margin | 22.74% | 21.83% | 19.30% | 12.73% | 13.51% | 24.35% |
Effective Tax Rate | 19.53% | 18.36% | 16.45% | 19.70% | 34.86% | 23.54% |
Source: S&P Global Market Intelligence. Utility template. Financial Sources.