Shandong Lukang Pharmaceutical Co.,Ltd. (SHA:600789)
China · Delayed Price · Currency is CNY 6.88
-0.13 (-1.85%)
Nov 13, 2026, 3:00 PM CST
SHA:600789 Income Statement
Financials in millions CNY. Fiscal year is January - December.
Millions CNY. Fiscal year is Jan - Dec.
Fiscal Year | TTM | FY 2025 | FY 2024 | FY 2023 | FY 2022 | FY 2021 |
|---|---|---|---|---|---|---|
Period Ending | Sep '26 Sep 30, 2026 | Dec '25 Dec 31, 2025 | Dec '24 Dec 31, 2024 | Dec '23 Dec 31, 2023 | Dec '22 Dec 31, 2022 | Dec '21 Dec 31, 2021 |
Operating Revenue | 5,689 | 5,710 | 6,164 | 6,067 | 5,545 | 4,877 |
Other Revenue | 56.03 | 56.03 | 68.85 | 79.76 | 76.51 | 47.22 |
| 5,745 | 5,766 | 6,233 | 6,147 | 5,621 | 4,924 | |
Revenue Growth | -7.20% | -7.49% | 1.41% | 9.34% | 14.17% | 17.09% |
Cost of Revenue | 4,557 | 4,539 | 4,806 | 4,686 | 4,416 | 3,777 |
Gross Profit | 1,188 | 1,227 | 1,427 | 1,461 | 1,206 | 1,147 |
Selling, General & Admin | 675.09 | 710.92 | 802.19 | 810.21 | 688.02 | 675.05 |
Research & Development | 301.91 | 299.15 | 317.15 | 345.79 | 264 | 266.03 |
Other Operating Expenses | 26.97 | 17 | -11.81 | 37.65 | 51.16 | 38.04 |
Operating Expenses | 997.52 | 1,032 | 1,110 | 1,195 | 1,012 | 1,004 |
Operating Income | 190.51 | 194.89 | 316.74 | 266.14 | 194.06 | 143.37 |
Interest Expense | -16.52 | -65.79 | -75.38 | -79.17 | -98.04 | -65.13 |
Interest & Investment Income | 3.18 | 10.51 | 12.48 | 8.94 | 7.19 | 6.92 |
Currency Exchange Gain (Loss) | -0.1 | -0.1 | 11.93 | 7.52 | 19.49 | -5.52 |
Other Non Operating Income (Expenses) | -67.59 | -2.75 | -13.8 | -7.22 | -5.85 | -4.63 |
EBT Excluding Unusual Items | 109.49 | 136.76 | 251.97 | 196.2 | 116.85 | 75.02 |
Gain (Loss) on Sale of Investments | -7.21 | -5.29 | -7.56 | -7.2 | -6.53 | -3.18 |
Gain (Loss) on Sale of Assets | 0.2 | 0.17 | 153.42 | 0.28 | 2.65 | -0.38 |
Asset Writedown | 21.78 | -0.18 | -0.15 | - | -0.82 | -0.14 |
Other Unusual Items | 40.33 | 29.75 | 36.22 | 83.7 | 37.95 | 42.27 |
Pretax Income | 164.57 | 161.21 | 433.9 | 272.98 | 150.1 | 113.58 |
Income Tax Expense | 23.37 | 49.3 | 25.55 | 16.19 | 6.98 | 23.69 |
Earnings From Continuing Operations | 141.2 | 111.91 | 408.35 | 256.79 | 143.11 | 89.89 |
Minority Interest in Earnings | -4.91 | 0.4 | -13.73 | -10.62 | -5.1 | -0.79 |
Net Income | 136.3 | 112.3 | 394.62 | 246.17 | 138.01 | 89.1 |
Net Income to Common | 136.3 | 112.3 | 394.62 | 246.17 | 138.01 | 89.1 |
Net Income Growth | -27.79% | -71.54% | 60.30% | 78.37% | 54.90% | -60.90% |
Shares Outstanding (Basic) | 1,048 | 936 | 897 | 879 | 863 | 891 |
Shares Outstanding (Diluted) | 1,048 | 936 | 897 | 879 | 920 | 891 |
Shares Change | 17.62% | 4.35% | 2.01% | -4.45% | 3.27% | -2.25% |
EPS (Basic) | 0.13 | 0.12 | 0.44 | 0.28 | 0.16 | 0.10 |
EPS (Diluted) | 0.13 | 0.12 | 0.44 | 0.28 | 0.15 | 0.10 |
EPS Growth | -38.61% | -72.73% | 57.14% | 86.67% | 50.00% | -60.00% |
Additional Metrics
Fiscal Year | TTM | FY 2025 | FY 2024 | FY 2023 | FY 2022 | FY 2021 |
|---|---|---|---|---|---|---|
Period Ending | Sep '26 Sep 30, 2026 | Dec '25 Dec 31, 2025 | Dec '24 Dec 31, 2024 | Dec '23 Dec 31, 2023 | Dec '22 Dec 31, 2022 | Dec '21 Dec 31, 2021 |
Free Cash Flow | 161.12 | 359.31 | 123.64 | 266.09 | 16.02 | -311.07 |
Free Cash Flow Per Share | 0.15 | 0.38 | 0.14 | 0.30 | 0.02 | -0.35 |
Dividend Per Share | 0.050 | 0.050 | 0.132 | 0.090 | 0.050 | 0.050 |
Dividend Growth | -55.36% | -62.12% | 46.67% | 80.00% | 0% | -9.09% |
Gross Margin | 20.68% | 21.28% | 22.89% | 23.77% | 21.45% | 23.29% |
Operating Margin | 3.32% | 3.38% | 5.08% | 4.33% | 3.45% | 2.91% |
Profit Margin | 2.37% | 1.95% | 6.33% | 4.00% | 2.46% | 1.81% |
Free Cash Flow Margin | 2.80% | 6.23% | 1.98% | 4.33% | 0.29% | -6.32% |
EBITDA | 640.81 | 624.32 | 718.34 | 647.27 | 542.18 | 450.83 |
EBITDA Margin | 11.15% | 10.83% | 11.53% | 10.53% | 9.64% | 9.16% |
D&A For EBITDA | 450.3 | 429.43 | 401.6 | 381.13 | 348.12 | 307.46 |
EBIT | 190.51 | 194.89 | 316.74 | 266.14 | 194.06 | 143.37 |
EBIT Margin | 3.32% | 3.38% | 5.08% | 4.33% | 3.45% | 2.91% |
Effective Tax Rate | 14.20% | 30.58% | 5.89% | 5.93% | 4.65% | 20.86% |
Revenue as Reported | 1,142 | 5,766 | 6,233 | 6,147 | 5,621 | 4,924 |
Advertising Expenses | - | 209.53 | 339.21 | - | - | 259.79 |