Jinhui Mining Incorporation Limited (SHA:603132)
China · Delayed Price · Currency is CNY 16.17
+0.02 (0.12%)
At close: Oct 27, 2026
SHA:603132 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 | 2,226 | 1,723 | 1,538 | 1,281 | 1,237 | 1,251 |
Other Revenue | 1.11 | 1.11 | 1.48 | 2.25 | 2.73 | 1.68 |
| 2,227 | 1,724 | 1,539 | 1,283 | 1,239 | 1,252 | |
Revenue Growth | 37.78% | 12.00% | 19.97% | 3.50% | -1.04% | 11.60% |
Cost of Revenue | 669.6 | 603.99 | 575.43 | 581.05 | 399.58 | 368.94 |
Gross Profit | 1,557 | 1,120 | 963.63 | 701.84 | 839.89 | 883.51 |
Selling, General & Admin | 227.39 | 239.85 | 188.4 | 154.75 | 141.41 | 143.33 |
Research & Development | 67.75 | 51.73 | 46.49 | 42.24 | 42.81 | 43 |
Other Operating Expenses | 120.88 | 72.15 | 61.63 | 57.6 | 56.07 | 45.72 |
Operating Expenses | 415.16 | 362.64 | 298.08 | 251.66 | 243.17 | 230.98 |
Operating Income | 1,142 | 757.07 | 665.54 | 450.18 | 596.72 | 652.53 |
Interest Expense | -162.38 | -141.93 | -106.03 | -68.04 | -75.03 | -120.29 |
Interest & Investment Income | 1.87 | 4.12 | 15.12 | 12.8 | 15.66 | 4.72 |
Currency Exchange Gain (Loss) | - | - | - | 0 | 0 | -0 |
Other Non Operating Income (Expenses) | -2.72 | -4.81 | -3.86 | 2.03 | -0.09 | -1.56 |
EBT Excluding Unusual Items | 979.06 | 614.45 | 570.77 | 396.98 | 537.26 | 535.4 |
Gain (Loss) on Sale of Assets | -2.78 | -1.29 | -28.82 | 0.49 | 0.39 | -0.04 |
Other Unusual Items | 24.05 | 24.82 | 4.74 | -3.65 | 7.7 | 3.9 |
Pretax Income | 1,000 | 638.01 | 546.7 | 393.83 | 545.36 | 539.25 |
Income Tax Expense | 156.83 | 97.09 | 83.26 | 50.94 | 75.42 | 76.36 |
Earnings From Continuing Operations | 843.53 | 540.92 | 463.43 | 342.89 | 469.94 | 462.89 |
Minority Interest in Earnings | -0.73 | 1.35 | 6.9 | 0.09 | - | - |
Net Income | 842.8 | 542.27 | 470.33 | 342.98 | 469.94 | 462.89 |
Net Income to Common | 842.8 | 542.27 | 470.33 | 342.98 | 469.94 | 462.89 |
Net Income Growth | 78.73% | 15.29% | 37.13% | -27.02% | 1.52% | 27.71% |
Shares Outstanding (Basic) | 979 | 986 | 980 | 980 | 959 | 873 |
Shares Outstanding (Diluted) | 979 | 986 | 980 | 980 | 959 | 873 |
Shares Change | -0.34% | 0.62% | -0.01% | 2.18% | 9.81% | -1.20% |
EPS (Basic) | 0.86 | 0.55 | 0.48 | 0.35 | 0.49 | 0.53 |
EPS (Diluted) | 0.86 | 0.55 | 0.48 | 0.35 | 0.49 | 0.53 |
EPS Growth | 79.33% | 14.58% | 37.14% | -28.57% | -7.55% | 29.27% |
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 | -53.17 | -434.19 | -354 | 499.42 | 534.21 | 665.5 |
Free Cash Flow Per Share | -0.05 | -0.44 | -0.36 | 0.51 | 0.56 | 0.76 |
Dividend Per Share | 0.560 | 0.430 | 0.390 | 0.540 | 0.536 | - |
Dividend Growth | 33.33% | 10.26% | -27.78% | 0.75% | - | - |
Gross Margin | 69.93% | 64.96% | 62.61% | 54.71% | 67.76% | 70.54% |
Operating Margin | 51.29% | 43.92% | 43.24% | 35.09% | 48.14% | 52.10% |
Profit Margin | 37.84% | 31.46% | 30.56% | 26.73% | 37.91% | 36.96% |
Free Cash Flow Margin | -2.39% | -25.19% | -23.00% | 38.93% | 43.10% | 53.14% |
EBITDA | 1,403 | 997.79 | 879.66 | 635.05 | 767.88 | 823.68 |
EBITDA Margin | 63.00% | 57.89% | 57.16% | 49.50% | 61.95% | 65.77% |
D&A For EBITDA | 260.67 | 240.72 | 214.11 | 184.87 | 171.16 | 171.15 |
EBIT | 1,142 | 757.07 | 665.54 | 450.18 | 596.72 | 652.53 |
EBIT Margin | 51.29% | 43.92% | 43.24% | 35.09% | 48.14% | 52.10% |
Effective Tax Rate | 15.68% | 15.22% | 15.23% | 12.93% | 13.83% | 14.16% |
Revenue as Reported | 2,227 | 1,724 | 1,539 | 1,283 | 1,239 | 1,252 |