Proya Cosmetics Co.,Ltd. (SHA: 603605)
China flag China · Delayed Price · Currency is CNY
90.86
+0.94 (1.05%)
Dec 20, 2024, 3:00 PM CST

Proya Cosmetics Co.,Ltd. Income Statement

Millions CNY. Fiscal year is Jan - Dec.
Fiscal Year
TTM FY 2023 FY 2022 FY 2021 FY 2020 FY 2019 2018 - 2014
Period Ending
Sep '24 Dec '23 Dec '22 Dec '21 Dec '20 Dec '19 2018 - 2014
Operating Revenue
10,6228,9056,3854,6333,7483,116
Upgrade
Other Revenue
----4.467.07
Upgrade
Revenue
10,6228,9056,3854,6333,7523,124
Upgrade
Revenue Growth (YoY)
38.45%39.45%37.82%23.47%20.13%32.28%
Upgrade
Cost of Revenue
3,3562,7842,0291,5931,3961,149
Upgrade
Gross Profit
7,2666,1204,3563,0402,3571,975
Upgrade
Selling, General & Admin
5,3744,4283,1132,2291,7011,418
Upgrade
Research & Development
187.14173.57128.0176.5872.274.6
Upgrade
Other Operating Expenses
106.0389.6755.7939.6731.6527.34
Upgrade
Operating Expenses
5,6784,7043,2962,3391,8291,528
Upgrade
Operating Income
1,5881,4161,060700.74527.11446.45
Upgrade
Interest Expense
-25.03-18.36-13.02-9.76-9.19-8.57
Upgrade
Interest & Investment Income
79.9675.3551.7128.122.5120.23
Upgrade
Currency Exchange Gain (Loss)
2.82.82.94-10.13.020.49
Upgrade
Other Non Operating Income (Expenses)
2.791.98-6.43-30.95-8.07-6.24
Upgrade
EBT Excluding Unusual Items
1,6481,4781,095678.02535.38452.37
Upgrade
Gain (Loss) on Sale of Investments
-18.92-17.39-72.43-22.01--4.08
Upgrade
Gain (Loss) on Sale of Assets
-1.24-0.70.06-0.1100.04
Upgrade
Asset Writedown
55.59-1.44-0.14--0-0
Upgrade
Other Unusual Items
84.2336.6931.6911.912.27.91
Upgrade
Pretax Income
1,7681,4951,054667.8547.57456.24
Upgrade
Income Tax Expense
289.72264.52222.87110.7595.9689.87
Upgrade
Earnings From Continuing Operations
1,4781,231831.28557.05451.61366.37
Upgrade
Minority Interest in Earnings
-31.14-36.94-13.8819.0724.426.31
Upgrade
Net Income
1,4471,194817.4576.12476.01392.68
Upgrade
Net Income to Common
1,4471,194817.4576.12476.01392.68
Upgrade
Net Income Growth
35.49%46.06%41.88%21.03%21.22%36.73%
Upgrade
Shares Outstanding (Basic)
394397395393394393
Upgrade
Shares Outstanding (Diluted)
399402399402394393
Upgrade
Shares Change (YoY)
-0.73%0.81%-0.78%2.09%0.25%-0.24%
Upgrade
EPS (Basic)
3.683.012.071.461.211.00
Upgrade
EPS (Diluted)
3.622.972.051.431.211.00
Upgrade
EPS Growth
36.49%44.88%43.00%18.56%20.92%37.06%
Upgrade
Free Cash Flow
887.611,289940.17622.07147.4972.23
Upgrade
Free Cash Flow Per Share
2.223.212.361.550.370.18
Upgrade
Dividend Per Share
0.9101.2900.6210.4390.3670.301
Upgrade
Dividend Growth
-9.13%107.60%41.61%19.47%22.03%37.19%
Upgrade
Gross Margin
68.40%68.73%68.22%65.62%62.80%63.23%
Upgrade
Operating Margin
14.95%15.91%16.60%15.12%14.05%14.29%
Upgrade
Profit Margin
13.62%13.41%12.80%12.43%12.69%12.57%
Upgrade
Free Cash Flow Margin
8.36%14.48%14.72%13.43%3.93%2.31%
Upgrade
EBITDA
1,6731,4951,130766.01584.04495.71
Upgrade
EBITDA Margin
15.75%16.79%17.69%16.53%15.56%15.87%
Upgrade
D&A For EBITDA
85.6578.947065.2756.9349.26
Upgrade
EBIT
1,5881,4161,060700.74527.11446.45
Upgrade
EBIT Margin
14.95%15.91%16.60%15.12%14.05%14.29%
Upgrade
Effective Tax Rate
16.39%17.69%21.14%16.58%17.52%19.70%
Upgrade
Revenue as Reported
10,6228,9056,3854,6333,7523,124
Upgrade
Advertising Expenses
-3,5342,4201,6731,226839.02
Upgrade
Source: S&P Capital IQ. Standard template. Financial Sources.