SHA:600820 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	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
Operating Revenue	60,022	68,530	73,845	72,003	61,987	53,832
Other Revenue	285.89	285.89	370.61	294.37	239.38	182.56
Revenue	60,308	68,816	74,216	72,297	62,226	54,014
Revenue Growth (YoY)	-14.11%	-7.28%	2.65%	16.18%	15.20%	15.99%
Cost of Revenue	51,490	60,467	66,600	63,456	54,122	48,014
Gross Profit	8,817	8,349	7,616	8,841	8,104	6,000
Selling, General & Admin	1,954	1,925	1,860	1,673	1,506	1,374
Research & Development	2,651	2,631	2,977	2,686	2,172	2,114
Other Operating Expenses	135.78	153.5	131.51	122.73	92.17	105.31
Operating Expenses	4,620	4,743	5,194	4,623	3,876	3,667
Operating Income	4,197	3,606	2,422	4,218	4,227	2,334
Interest Expense	-1,502	-1,716	-1,827	-1,545	-1,724	-795.47
Interest & Investment Income	372.94	1,644	3,172	1,130	358.58	1,099
Currency Exchange Gain (Loss)	1.74	1.74	0.93	-36.33	4.23	9.78
Other Non Operating Income (Expenses)	-74.4	-64.56	-161.91	-144.94	-24.91	-41.42
EBT Excluding Unusual Items	2,996	3,471	3,606	3,621	2,841	2,605
Impairment of Goodwill	-7.36	-7.36	-	-	-	-
Gain (Loss) on Sale of Investments	-87.12	86.54	17.23	21.25	5.67	-
Gain (Loss) on Sale of Assets	202.78	47.27	158	59.92	-16.86	-0.97
Asset Writedown	19.66	-	-	-	-	-1.95
Other Unusual Items	136.9	145.86	157.01	164.82	146.17	182.18
Pretax Income	3,261	3,743	3,938	3,867	2,976	2,785
Income Tax Expense	689.28	786.95	757.04	827.16	549.53	484.82
Earnings From Continuing Operations	2,571	2,956	3,181	3,040	2,427	2,300
Minority Interest in Earnings	-20.47	-115.01	-235.7	-184.37	-33.76	-39.54
Net Income	2,551	2,841	2,945	2,855	2,393	2,260
Net Income to Common	2,551	2,841	2,945	2,855	2,393	2,260
Net Income Growth	-13.55%	-3.54%	3.14%	19.32%	5.87%	1.91%
Shares Outstanding (Basic)	3,405	3,157	3,133	3,138	3,149	3,139
Shares Outstanding (Diluted)	3,405	3,157	3,133	3,138	3,149	3,139
Shares Change (YoY)	8.38%	0.75%	-0.15%	-0.35%	0.30%	0.49%
EPS (Basic)	0.75	0.90	0.94	0.91	0.76	0.72
EPS (Diluted)	0.75	0.90	0.94	0.91	0.76	0.72
EPS Growth	-20.24%	-4.25%	3.30%	19.74%	5.56%	1.41%
Free Cash Flow	1,107	3,398	1,120	362.8	1,268	2,029
Free Cash Flow Per Share	0.33	1.08	0.36	0.12	0.40	0.65
Dividend Per Share	0.300	0.320	0.330	0.270	0.230	0.220
Dividend Growth	-9.09%	-3.03%	22.22%	17.39%	4.54%	4.76%
Gross Margin	14.62%	12.13%	10.26%	12.23%	13.02%	11.11%
Operating Margin	6.96%	5.24%	3.26%	5.83%	6.79%	4.32%
Profit Margin	4.23%	4.13%	3.97%	3.95%	3.85%	4.18%
Free Cash Flow Margin	1.84%	4.94%	1.51%	0.50%	2.04%	3.76%
EBITDA	5,258	4,854	3,919	5,381	5,100	3,091
EBITDA Margin	8.72%	7.05%	5.28%	7.44%	8.20%	5.72%
D&A For EBITDA	1,060	1,248	1,498	1,163	872.77	756.93
EBIT	4,197	3,606	2,422	4,218	4,227	2,334
EBIT Margin	6.96%	5.24%	3.26%	5.83%	6.79%	4.32%
Effective Tax Rate	21.14%	21.02%	19.23%	21.39%	18.46%	17.41%
Revenue as Reported	60,308	68,816	74,216	72,297	62,226	54,014
Advertising Expenses	-	0.69	0.96	0.55	1.01	2.6

Updated Sep 30, 2025. Source: S&P Global Market Intelligence. Standard template. Financial Sources.