Shanghai Research Institute of Building Sciences Group Co., Ltd. (SHA:603153)
China · Delayed Price · Currency is CNY 17.75
+0.05 (0.28%)
Jan 19, 2026, 4:00 PM EST
SHA:603153 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 | 4,158 | 4,145 | 4,004 | 3,554 | 3,430 | 2,768 |
Other Revenue | 6.19 | 6.19 | 5.97 | 3.99 | 5.42 | 6.43 |
| 4,165 | 4,152 | 4,009 | 3,558 | 3,435 | 2,775 | |
Revenue Growth (YoY) | -7.33% | 3.54% | 12.70% | 3.56% | 23.81% | 8.87% |
Cost of Revenue | 2,655 | 2,670 | 2,657 | 2,387 | 2,319 | 1,877 |
Gross Profit | 1,510 | 1,482 | 1,353 | 1,171 | 1,117 | 897.06 |
Selling, General & Admin | 714.3 | 706.48 | 698.23 | 617.07 | 594.75 | 492.22 |
Research & Development | 300.59 | 280.61 | 251.6 | 217.62 | 210.82 | 183.25 |
Other Operating Expenses | -6.68 | 28.83 | 23.13 | 25.75 | -37.41 | 16.55 |
Operating Expenses | 1,125 | 1,148 | 1,058 | 914.27 | 789.96 | 698.45 |
Operating Income | 385.16 | 333.96 | 295.3 | 256.93 | 326.75 | 198.6 |
Interest Expense | -1.95 | -2.79 | -3 | -2.93 | -1.71 | -0.14 |
Interest & Investment Income | 7.81 | 29.96 | 33.08 | 19.1 | 18.07 | 23.81 |
Currency Exchange Gain (Loss) | 0 | 0 | -0.05 | 0.1 | -1.72 | 0.36 |
Other Non Operating Income (Expenses) | -1.49 | 0.06 | 2.05 | -3.49 | -4.77 | -1.54 |
EBT Excluding Unusual Items | 389.53 | 361.19 | 327.38 | 269.71 | 336.63 | 221.09 |
Impairment of Goodwill | -16 | -16 | -9.3 | - | - | - |
Gain (Loss) on Sale of Investments | - | - | - | - | 0.21 | 15.14 |
Gain (Loss) on Sale of Assets | 0.49 | -0.23 | 0.34 | 0.16 | 1.52 | 2.5 |
Asset Writedown | -0.73 | - | - | - | -0.27 | -1.68 |
Other Unusual Items | 60.32 | 60.32 | 70.43 | 78.32 | 0.67 | 60.68 |
Pretax Income | 433.61 | 405.28 | 388.85 | 348.19 | 338.76 | 297.72 |
Income Tax Expense | 42.1 | 43.44 | 41.93 | 41.07 | 34.79 | 43.68 |
Earnings From Continuing Operations | 391.51 | 361.84 | 346.92 | 307.12 | 303.98 | 254.04 |
Minority Interest in Earnings | -21.87 | -19.26 | -31.16 | -31.53 | -24.96 | -21.96 |
Net Income | 369.64 | 342.58 | 315.76 | 275.6 | 279.02 | 232.08 |
Net Income to Common | 369.64 | 342.58 | 315.76 | 275.6 | 279.02 | 232.08 |
Net Income Growth | 40.46% | 8.49% | 14.57% | -1.23% | 20.23% | 28.78% |
Shares Outstanding (Basic) | 403 | 408 | 395 | 353 | 353 | 318 |
Shares Outstanding (Diluted) | 403 | 408 | 395 | 353 | 353 | 318 |
Shares Change (YoY) | -0.77% | 3.33% | 11.71% | 0.04% | 11.09% | - |
EPS (Basic) | 0.92 | 0.84 | 0.80 | 0.78 | 0.79 | 0.73 |
EPS (Diluted) | 0.92 | 0.84 | 0.80 | 0.78 | 0.79 | 0.73 |
EPS Growth | 41.55% | 5.00% | 2.56% | -1.27% | 8.22% | - |
Free Cash Flow | 302.94 | 247.7 | 201.31 | 110.49 | 51.85 | 121.15 |
Free Cash Flow Per Share | 0.75 | 0.61 | 0.51 | 0.31 | 0.15 | 0.38 |
Dividend Per Share | 0.255 | 0.255 | 0.240 | 0.210 | - | 0.200 |
Dividend Growth | 6.25% | 6.25% | 14.29% | - | - | - |
Gross Margin | 36.26% | 35.69% | 33.74% | 32.92% | 32.51% | 32.33% |
Operating Margin | 9.25% | 8.04% | 7.36% | 7.22% | 9.51% | 7.16% |
Profit Margin | 8.88% | 8.25% | 7.88% | 7.75% | 8.12% | 8.37% |
Free Cash Flow Margin | 7.27% | 5.97% | 5.02% | 3.11% | 1.51% | 4.37% |
EBITDA | 485.67 | 426.78 | 377.88 | 337.12 | 399.04 | 261.88 |
EBITDA Margin | 11.66% | 10.28% | 9.43% | 9.48% | 11.62% | 9.44% |
D&A For EBITDA | 100.51 | 92.83 | 82.58 | 80.19 | 72.29 | 63.27 |
EBIT | 385.16 | 333.96 | 295.3 | 256.93 | 326.75 | 198.6 |
EBIT Margin | 9.25% | 8.04% | 7.36% | 7.22% | 9.51% | 7.16% |
Effective Tax Rate | 9.71% | 10.72% | 10.78% | 11.80% | 10.27% | 14.67% |
Revenue as Reported | 4,165 | 4,152 | 4,009 | 3,558 | - | - |
Updated Sep 30, 2025. Source: S&P Global Market Intelligence. Standard template. Financial Sources.