Shanghai Dazhong Public Utilities(Group) Co.,Ltd. (HKG:1635)
Hong Kong flag Hong Kong · Delayed Price · Currency is HKD
1.980
-0.010 (-0.50%)
Apr 3, 2025, 3:58 PM HKT

HKG:1635 Income Statement

Millions CNY. Fiscal year is Jan - Dec.
Fiscal Year
FY 2024 FY 2023 FY 2022 FY 2021 FY 2020 2015 - 2019
Period Ending
Dec '24 Dec '23 Dec '22 Dec '21 Dec '20 2015 - 2019
Operating Revenue
6,2486,2255,7195,3684,742
Upgrade
Other Revenue
87.47180.13134.43169.49168.45
Upgrade
Revenue
6,3366,4055,8545,5374,911
Upgrade
Revenue Growth (YoY)
-1.08%9.42%5.72%12.76%-12.28%
Upgrade
Operations & Maintenance
-1.010.761410.49
Upgrade
Selling, General & Admin
707.74718.78589.77645.45631.02
Upgrade
Provision for Bad Debts
-0.091.891.392.92
Upgrade
Other Operating Expenses
5,3635,4145,0364,6194,029
Upgrade
Total Operating Expenses
6,0716,1345,6285,2804,674
Upgrade
Operating Income
264.5270.96225.16256.79236.83
Upgrade
Interest Expense
--294.69-326.5-339.49-332.37
Upgrade
Interest Income
292.37727.9512.28684.27577.66
Upgrade
Net Interest Expense
292.37433.21185.78344.78245.28
Upgrade
Currency Exchange Gain (Loss)
-21.86110.92-27.25-101.5
Upgrade
Other Non-Operating Income (Expenses)
-158.62-20.75-3.61-29.92-24.87
Upgrade
EBT Excluding Unusual Items
398.24705.28518.24544.4355.75
Upgrade
Impairment of Goodwill
----1.31-
Upgrade
Gain (Loss) on Sale of Investments
24.53-348.83-867.97-82.83414.61
Upgrade
Gain (Loss) on Sale of Assets
11.9916.4125.330.650.38
Upgrade
Asset Writedown
-0.05--5.1--
Upgrade
Other Unusual Items
-30.0130.0133.017.71
Upgrade
Pretax Income
434.71402.88-299.49493.92778.45
Upgrade
Income Tax Expense
106.2999.24-45.42101.74184.1
Upgrade
Earnings From Continuing Ops.
328.43303.63-254.07392.18594.34
Upgrade
Minority Interest in Earnings
-95.28-91.09-78.52-88.82-79.11
Upgrade
Net Income
233.15212.54-332.59303.36515.23
Upgrade
Net Income to Common
233.15212.54-332.59303.36515.23
Upgrade
Net Income Growth
9.69%---41.12%-2.14%
Upgrade
Shares Outstanding (Basic)
2,9522,9522,9522,9522,952
Upgrade
Shares Outstanding (Diluted)
2,9522,9522,9522,9522,952
Upgrade
Shares Change (YoY)
0.00%----
Upgrade
EPS (Basic)
0.080.07-0.110.100.17
Upgrade
EPS (Diluted)
0.080.07-0.110.100.17
Upgrade
EPS Growth
9.70%---41.12%-2.14%
Upgrade
Free Cash Flow
-80.34336.44132.1327.99-419.31
Upgrade
Free Cash Flow Per Share
-0.030.110.040.01-0.14
Upgrade
Dividend Per Share
-0.0350.0300.0500.055
Upgrade
Dividend Growth
-16.67%-40.00%-9.09%-8.33%
Upgrade
Profit Margin
3.68%3.32%-5.68%5.48%10.49%
Upgrade
Free Cash Flow Margin
-1.27%5.25%2.26%0.51%-8.54%
Upgrade
EBITDA
635.98612.22563.77587.49583.17
Upgrade
EBITDA Margin
10.04%9.56%9.63%10.61%11.88%
Upgrade
D&A For EBITDA
371.48341.25338.61330.7346.34
Upgrade
EBIT
264.5270.96225.16256.79236.83
Upgrade
EBIT Margin
4.17%4.23%3.85%4.64%4.82%
Upgrade
Effective Tax Rate
24.45%24.63%-20.60%23.65%
Upgrade
Revenue as Reported
-6,4055,8545,5374,911
Upgrade
Updated Oct 30, 2024. Source: S&P Global Market Intelligence. Utility template. Financial Sources.