Shanxi Huaxiang Group Co., Ltd. (SHA:603112)
China · Delayed Price · Currency is CNY 17.20
-0.28 (-1.60%)
At close: Mar 20, 2026
Shanxi Huaxiang Group Income Statement
Financials in millions CNY. Fiscal year is January - December.
Millions CNY. Fiscal year is Jan - Dec.
Fiscal Year | FY 2025 | FY 2024 | FY 2023 | FY 2022 | FY 2021 |
|---|---|---|---|---|---|
Period Ending | 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 | 4,129 | 3,782 | 3,224 | 3,193 | 3,259 |
Other Revenue | - | 45.64 | 39.35 | 32.75 | 23.69 |
| 4,129 | 3,828 | 3,264 | 3,226 | 3,282 | |
Revenue Growth (YoY) | 7.87% | 17.28% | 1.17% | -1.72% | 68.42% |
Cost of Revenue | 3,494 | 3,017 | 2,511 | 2,652 | 2,663 |
Gross Profit | 634.13 | 810.07 | 752.7 | 574.05 | 619.66 |
Selling, General & Admin | - | 161.72 | 163.71 | 174.79 | 157.23 |
Research & Development | - | 167.52 | 142.11 | 103.64 | 98.33 |
Other Operating Expenses | - | -18.86 | 14.7 | 14.28 | 8.6 |
Operating Expenses | - | 320.15 | 325.35 | 301.72 | 271.3 |
Operating Income | 634.13 | 489.92 | 427.36 | 272.33 | 348.36 |
Interest Expense | - | -73.7 | -69.8 | -64.04 | -13.19 |
Interest & Investment Income | - | 37.58 | 30.96 | 28.61 | 8.44 |
Currency Exchange Gain (Loss) | - | -0.38 | 3.89 | 14.24 | -18.95 |
Other Non Operating Income (Expenses) | -2.06 | 1.51 | 4 | 2.06 | -0.76 |
EBT Excluding Unusual Items | 632.07 | 454.92 | 396.41 | 253.2 | 323.9 |
Impairment of Goodwill | - | - | - | -57.13 | -2.61 |
Gain (Loss) on Sale of Investments | - | 9.29 | 6.63 | 1.97 | 0.07 |
Gain (Loss) on Sale of Assets | - | -7.99 | 1.14 | 1.72 | -4 |
Asset Writedown | - | - | -11.11 | - | -0 |
Other Unusual Items | - | 45.67 | 11.73 | 35.42 | 35.02 |
Pretax Income | 632.07 | 501.89 | 404.79 | 235.17 | 352.37 |
Income Tax Expense | 70.32 | 50.14 | 40.48 | 35.58 | 43.48 |
Earnings From Continuing Operations | 561.75 | 451.74 | 364.31 | 199.59 | 308.89 |
Minority Interest in Earnings | - | 18.81 | 24.75 | 63.96 | 19.13 |
Net Income | 561.75 | 470.56 | 389.06 | 263.55 | 328.02 |
Net Income to Common | 561.75 | 470.56 | 389.06 | 263.55 | 328.02 |
Net Income Growth | 19.38% | 20.95% | 47.63% | -19.65% | 33.88% |
Shares Outstanding (Basic) | 506 | 448 | 432 | 432 | 426 |
Shares Outstanding (Diluted) | 506 | 461 | 447 | 432 | 432 |
Shares Change (YoY) | 9.70% | 3.16% | 3.51% | 0.10% | 12.75% |
EPS (Basic) | 1.11 | 1.05 | 0.90 | 0.61 | 0.77 |
EPS (Diluted) | 1.11 | 1.02 | 0.87 | 0.61 | 0.76 |
EPS Growth | 8.82% | 17.24% | 42.62% | -19.74% | 18.75% |
Free Cash Flow | - | 291.58 | 174.85 | -180.58 | -184.16 |
Free Cash Flow Per Share | - | 0.63 | 0.39 | -0.42 | -0.43 |
Dividend Per Share | - | 0.428 | 0.315 | 0.181 | 0.226 |
Dividend Growth | - | 35.87% | 74.03% | -19.91% | 32.94% |
Gross Margin | 15.36% | 21.16% | 23.06% | 17.80% | 18.88% |
Operating Margin | 15.36% | 12.80% | 13.10% | 8.44% | 10.61% |
Profit Margin | 13.61% | 12.29% | 11.92% | 8.17% | 9.99% |
Free Cash Flow Margin | - | 7.62% | 5.36% | -5.60% | -5.61% |
EBITDA | 850.64 | 706.43 | 623.32 | 450.9 | 494.65 |
EBITDA Margin | 20.60% | 18.46% | 19.10% | 13.98% | 15.07% |
D&A For EBITDA | 216.51 | 216.51 | 195.96 | 178.57 | 146.29 |
EBIT | 634.13 | 489.92 | 427.36 | 272.33 | 348.36 |
EBIT Margin | 15.36% | 12.80% | 13.10% | 8.44% | 10.61% |
Effective Tax Rate | 11.13% | 9.99% | 10.00% | 15.13% | 12.34% |
Revenue as Reported | - | 3,828 | 3,264 | 3,226 | 3,282 |
Advertising Expenses | - | - | - | 0.1 | 0.03 |
Source: S&P Global Market Intelligence. Standard template. Financial Sources.