Huadian Power International Corporation Limited (FRA:SHX)
Germany · Delayed Price · Currency is EUR 0.4800
+0.0020 (0.42%)
At close: Dec 1, 2025
FRA:SHX 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 | 2015 - 2019 |
|---|---|---|---|---|---|---|---|
Period Ending | Sep '25 Sep 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 | 2015 - 2019 |
Operating Revenue | 102,671 | 112,994 | 117,176 | 105,960 | 102,912 | 89,382 | Upgrade |
Other Revenue | - | - | - | - | 1,695 | 1,362 | Upgrade |
| 102,671 | 112,994 | 117,176 | 105,960 | 104,608 | 90,744 | Upgrade | |
Revenue Growth (YoY) | -22.60% | -3.57% | 10.59% | 1.29% | 15.28% | -3.11% | Upgrade |
Fuel & Purchased Power | - | - | - | 82,866 | - | - | Upgrade |
Operations & Maintenance | - | - | - | 3,892 | - | - | Upgrade |
Selling, General & Admin | 1,773 | 1,797 | 1,668 | 1,582 | 1,807 | 1,774 | Upgrade |
Depreciation & Amortization | - | - | - | 10,037 | - | - | Upgrade |
Provision for Bad Debts | 1.01 | -7.62 | -5.48 | - | 97.63 | 14.74 | Upgrade |
Other Operating Expenses | 91,420 | 103,468 | 109,771 | 10,652 | 111,846 | 76,949 | Upgrade |
Total Operating Expenses | 93,196 | 105,258 | 111,434 | 109,030 | 113,753 | 78,738 | Upgrade |
Operating Income | 9,475 | 7,736 | 5,742 | -3,070 | -9,146 | 12,006 | Upgrade |
Interest Expense | -2,785 | -3,232 | -3,634 | -4,091 | -4,250 | -4,324 | Upgrade |
Interest Income | 3,461 | 3,528 | 3,849 | 93.05 | 7,396 | 666.76 | Upgrade |
Net Interest Expense | 675.73 | 295.81 | 215.37 | -3,998 | 3,146 | -3,657 | Upgrade |
Income (Loss) on Equity Investments | - | - | - | 4,797 | - | - | Upgrade |
Currency Exchange Gain (Loss) | 0.46 | 0.46 | -6.44 | -5.49 | 5.7 | 0.77 | Upgrade |
Other Non-Operating Income (Expenses) | 470.23 | 404.65 | 158.08 | 1,622 | -356.5 | -243.82 | Upgrade |
EBT Excluding Unusual Items | 10,622 | 8,437 | 6,109 | -654.37 | -6,350 | 8,106 | Upgrade |
Impairment of Goodwill | - | - | - | -167.22 | -423.2 | -87.24 | Upgrade |
Gain (Loss) on Sale of Investments | 37.31 | 37.31 | -18.62 | 10.32 | -37.23 | -1.25 | Upgrade |
Gain (Loss) on Sale of Assets | 21.81 | 399.25 | 104.87 | 221.1 | 259.74 | 8.87 | Upgrade |
Asset Writedown | -238.54 | -239.33 | -514.01 | -946.77 | -2,584 | -1,487 | Upgrade |
Other Unusual Items | 230.34 | 230.34 | 129.06 | - | 683.59 | 504.6 | Upgrade |
Pretax Income | 10,673 | 8,864 | 5,810 | -1,537 | -8,451 | 7,044 | Upgrade |
Income Tax Expense | 2,357 | 2,029 | 1,002 | -631.39 | -1,672 | 1,267 | Upgrade |
Earnings From Continuing Ops. | 8,316 | 6,836 | 4,808 | -905.53 | -6,779 | 5,777 | Upgrade |
Minority Interest in Earnings | -1,732 | -1,133 | -285.88 | 891.21 | 1,797 | -1,597 | Upgrade |
Net Income | 6,584 | 5,703 | 4,522 | -14.32 | -4,982 | 4,179 | Upgrade |
Preferred Dividends & Other Adjustments | 971.84 | 971.84 | 1,007 | 900.88 | 1,023 | - | Upgrade |
Net Income to Common | 5,612 | 4,731 | 3,515 | -915.2 | -6,006 | 4,179 | Upgrade |
Net Income Growth | 18.01% | 26.11% | - | - | - | 22.68% | Upgrade |
Shares Outstanding (Basic) | 9,755 | 10,284 | 10,042 | 9,870 | 9,845 | 12,665 | Upgrade |
Shares Outstanding (Diluted) | 9,755 | 10,284 | 10,042 | 9,870 | 9,845 | 12,665 | Upgrade |
Shares Change (YoY) | -6.14% | 2.42% | 1.74% | 0.25% | -22.26% | 7.81% | Upgrade |
EPS (Basic) | 0.58 | 0.46 | 0.35 | -0.09 | -0.61 | 0.33 | Upgrade |
EPS (Diluted) | 0.58 | 0.46 | 0.35 | -0.09 | -0.61 | 0.33 | Upgrade |
EPS Growth | 30.79% | 31.43% | - | - | - | 13.79% | Upgrade |
Free Cash Flow | 13,125 | 7,269 | 2,763 | -5,004 | -19,652 | 6,594 | Upgrade |
Free Cash Flow Per Share | 1.35 | 0.71 | 0.28 | -0.51 | -2.00 | 0.52 | Upgrade |
Dividend Per Share | 0.220 | 0.210 | 0.150 | 0.200 | 0.250 | 0.250 | Upgrade |
Dividend Growth | -4.35% | 40.00% | -25.00% | -20.00% | - | 71.23% | Upgrade |
Profit Margin | 5.47% | 4.19% | 3.00% | -0.86% | -5.74% | 4.61% | Upgrade |
Free Cash Flow Margin | 12.78% | 6.43% | 2.36% | -4.72% | -18.79% | 7.27% | Upgrade |
EBITDA | 20,246 | 18,279 | 15,981 | 6,675 | 1,852 | 23,290 | Upgrade |
EBITDA Margin | 19.72% | 16.18% | 13.64% | 6.30% | 1.77% | 25.67% | Upgrade |
D&A For EBITDA | 10,770 | 10,543 | 10,239 | 9,745 | 10,998 | 11,284 | Upgrade |
EBIT | 9,475 | 7,736 | 5,742 | -3,070 | -9,146 | 12,006 | Upgrade |
EBIT Margin | 9.23% | 6.85% | 4.90% | -2.90% | -8.74% | 13.23% | Upgrade |
Effective Tax Rate | 22.08% | 22.89% | 17.25% | - | - | 17.99% | Upgrade |
Revenue as Reported | 102,671 | 112,994 | 117,176 | - | 104,608 | 90,744 | Upgrade |
Source: S&P Global Market Intelligence. Utility template. Financial Sources.