Grandblue Environment Co., Ltd. (SHA: 600323)
China flag China · Delayed Price · Currency is CNY
22.06
+0.06 (0.27%)
Nov 13, 2024, 3:00 PM CST

Grandblue Environment Income Statement

Millions CNY. Fiscal year is Jan - Dec.
Fiscal Year
TTM FY 2023 FY 2022 FY 2021 FY 2020 FY 2019 2018 - 2014
Period Ending
Sep '24 Dec '23 Dec '22 Dec '21 Dec '20 Dec '19 2018 - 2014
Operating Revenue
11,94612,17712,51011,4697,2365,881
Upgrade
Other Revenue
364.09364.09365.29307.53245.55279.26
Upgrade
Revenue
12,31012,54112,87511,7777,4816,160
Upgrade
Revenue Growth (YoY)
0.68%-2.59%9.33%57.41%21.45%27.04%
Upgrade
Operations & Maintenance
14.8114.8111.3912.2110.575.73
Upgrade
Selling, General & Admin
775.52748.93730.74676.33566.28442.44
Upgrade
Provision for Bad Debts
239.29154.1479.967.8836.5619.98
Upgrade
Other Operating Expenses
8,9359,46510,3219,0535,2364,379
Upgrade
Total Operating Expenses
10,04710,46411,2359,9385,9604,915
Upgrade
Operating Income
2,2642,0771,6401,8391,5211,245
Upgrade
Interest Expense
-510.17-514.46-500.83-475.06-335.38-242.41
Upgrade
Interest Income
106.3885.1766.4785.5692.277.75
Upgrade
Net Interest Expense
-403.79-429.3-434.36-389.5-243.17-164.67
Upgrade
Currency Exchange Gain (Loss)
-0.14-0.14-0.030.53.62-
Upgrade
Other Non-Operating Income (Expenses)
-2.39-3.339.6714.79-12.1-9.09
Upgrade
EBT Excluding Unusual Items
1,8581,6451,2151,4651,2691,072
Upgrade
Gain (Loss) on Sale of Investments
1.51.5-0.35-0.320.86-0.66
Upgrade
Gain (Loss) on Sale of Assets
1.542.254.7-4.15-9.840.87
Upgrade
Asset Writedown
57.89-9.60.44-81.06-15.92-19.6
Upgrade
Other Unusual Items
191.66191.66189.5657.175463.54
Upgrade
Pretax Income
2,1101,8311,4101,4361,2991,116
Upgrade
Income Tax Expense
426.25360.86238.26250.19240.91212.2
Upgrade
Earnings From Continuing Ops.
1,6841,4701,1711,1861,058903.64
Upgrade
Minority Interest in Earnings
-34.85-40.01-29.78-22.7-0.28.97
Upgrade
Net Income
1,6491,4301,1421,1631,057912.6
Upgrade
Net Income to Common
1,6491,4301,1421,1631,057912.6
Upgrade
Net Income Growth
14.45%25.23%-1.88%10.01%15.87%4.49%
Upgrade
Shares Outstanding (Basic)
817817815802766767
Upgrade
Shares Outstanding (Diluted)
817817815802783767
Upgrade
Shares Change (YoY)
0.36%0.19%1.63%2.43%2.14%0.10%
Upgrade
EPS (Basic)
2.021.751.401.451.381.19
Upgrade
EPS (Diluted)
2.021.751.401.451.351.19
Upgrade
EPS Growth
14.04%25.00%-3.45%7.41%13.45%4.39%
Upgrade
Free Cash Flow
316.77433.97-1,972-1,125-1,609-2,330
Upgrade
Free Cash Flow Per Share
0.390.53-2.42-1.40-2.05-3.04
Upgrade
Dividend Per Share
0.4800.4800.2200.2200.2200.220
Upgrade
Dividend Growth
118.18%118.18%0%0%0%10.00%
Upgrade
Profit Margin
13.40%11.40%8.87%9.88%14.13%14.81%
Upgrade
Free Cash Flow Margin
2.57%3.46%-15.31%-9.55%-21.50%-37.83%
Upgrade
EBITDA
3,4803,1672,5612,6842,4511,964
Upgrade
EBITDA Margin
28.27%25.25%19.89%22.79%32.77%31.88%
Upgrade
D&A For EBITDA
1,2161,090921.13845.39930.19718.11
Upgrade
EBIT
2,2642,0771,6401,8391,5211,245
Upgrade
EBIT Margin
18.39%16.56%12.74%15.61%20.33%20.22%
Upgrade
Effective Tax Rate
20.20%19.71%16.90%17.42%18.55%19.02%
Upgrade
Revenue as Reported
12,31012,54112,87511,7777,4816,160
Upgrade
Source: S&P Capital IQ. Utility template. Financial Sources.