Milkyway Chemical Supply Chain Service Co.,Ltd (SHA:603713)
China
· Delayed Price · Currency is CNY 53.25
+0.09 (0.17%)
Jul 4, 2025, 2:45 PM CST
SHA:603713 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 | 2015 - 2019 |
|---|---|---|---|---|---|---|---|
Period Ending | Mar '25 Mar 31, 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 | 2015 - 2019 |
Operating Revenue | 12,542 | 12,096 | 9,742 | 11,550 | 8,616 | 3,420 | Upgrade
|
Other Revenue | 22.06 | 22.06 | 10.24 | 25.64 | 28.74 | 7.28 | Upgrade
|
| 12,564 | 12,118 | 9,753 | 11,576 | 8,645 | 3,427 | Upgrade
| |
Revenue Growth (YoY) | 22.00% | 24.26% | -15.75% | 33.90% | 152.26% | 41.68% | Upgrade
|
Cost of Revenue | 11,132 | 10,737 | 8,609 | 10,316 | 7,758 | 2,854 | Upgrade
|
Gross Profit | 1,433 | 1,381 | 1,144 | 1,260 | 886.61 | 572.7 | Upgrade
|
Selling, General & Admin | 398.29 | 390.64 | 415.03 | 422.25 | 291.23 | 176.83 | Upgrade
|
Research & Development | 64.94 | 60.93 | 47.9 | 31.37 | 28.31 | 25.6 | Upgrade
|
Other Operating Expenses | 23.61 | 30.07 | 14.61 | 5.66 | 7.5 | 1.71 | Upgrade
|
Operating Expenses | 495.71 | 495.79 | 474.14 | 475.67 | 321.87 | 210.33 | Upgrade
|
Operating Income | 936.82 | 885.36 | 669.75 | 784.34 | 564.74 | 362.36 | Upgrade
|
Interest Expense | -164.55 | -156.4 | -120.38 | -84.41 | -43.66 | -20.38 | Upgrade
|
Interest & Investment Income | 47.54 | 44.27 | 19.67 | 10.69 | 15.88 | 4.74 | Upgrade
|
Currency Exchange Gain (Loss) | 10.5 | 10.5 | 1.69 | 35.12 | -3.79 | -6.89 | Upgrade
|
Other Non Operating Income (Expenses) | -21.05 | -17.49 | -10.27 | -9.67 | -12.83 | -5.61 | Upgrade
|
EBT Excluding Unusual Items | 809.27 | 766.24 | 560.48 | 736.07 | 520.34 | 334.22 | Upgrade
|
Impairment of Goodwill | -4.31 | -4.31 | - | -39.5 | -12.67 | -3.9 | Upgrade
|
Gain (Loss) on Sale of Investments | -10.43 | -8.25 | 9.11 | 1.53 | 0.28 | -0.44 | Upgrade
|
Gain (Loss) on Sale of Assets | -4.68 | -2.59 | -3.05 | -4.69 | -4.6 | -1.89 | Upgrade
|
Asset Writedown | 1.52 | - | - | -1.04 | - | - | Upgrade
|
Legal Settlements | - | - | - | - | - | -0.4 | Upgrade
|
Other Unusual Items | 50.21 | 50.21 | 41.06 | 36.93 | 24.5 | 21.85 | Upgrade
|
Pretax Income | 841.58 | 801.3 | 607.6 | 729.31 | 527.85 | 349.44 | Upgrade
|
Income Tax Expense | 158.27 | 147.1 | 126.2 | 105.74 | 91.89 | 59.65 | Upgrade
|
Earnings From Continuing Operations | 683.3 | 654.2 | 481.4 | 623.56 | 435.97 | 289.79 | Upgrade
|
Minority Interest in Earnings | -96.94 | -89.02 | -50.09 | -18.49 | -4.17 | -1.29 | Upgrade
|
Net Income | 586.36 | 565.18 | 431.31 | 605.07 | 431.79 | 288.5 | Upgrade
|
Net Income to Common | 586.36 | 565.18 | 431.31 | 605.07 | 431.79 | 288.5 | Upgrade
|
Net Income Growth | 23.46% | 31.04% | -28.72% | 40.13% | 49.67% | 47.15% | Upgrade
|
Shares Outstanding (Basic) | 164 | 164 | 164 | 164 | 162 | 155 | Upgrade
|
Shares Outstanding (Diluted) | 172 | 174 | 170 | 170 | 162 | 155 | Upgrade
|
Shares Change (YoY) | 1.48% | 2.12% | -0.03% | 4.92% | 4.72% | 1.49% | Upgrade
|
EPS (Basic) | 3.58 | 3.45 | 2.62 | 3.68 | 2.66 | 1.86 | Upgrade
|
EPS (Diluted) | 3.40 | 3.26 | 2.54 | 3.56 | 2.66 | 1.86 | Upgrade
|
EPS Growth | 21.66% | 28.31% | -28.69% | 33.55% | 42.92% | 44.99% | Upgrade
|
Free Cash Flow | 527.76 | -165.05 | 178.98 | -146.4 | -191.28 | 227.34 | Upgrade
|
Free Cash Flow Per Share | 3.06 | -0.95 | 1.05 | -0.86 | -1.18 | 1.47 | Upgrade
|
Dividend Per Share | 0.710 | 0.710 | 0.530 | 0.550 | 0.390 | 0.260 | Upgrade
|
Dividend Growth | 33.96% | 33.96% | -3.64% | 41.03% | 50.00% | 36.84% | Upgrade
|
Gross Margin | 11.40% | 11.40% | 11.73% | 10.88% | 10.26% | 16.71% | Upgrade
|
Operating Margin | 7.46% | 7.31% | 6.87% | 6.78% | 6.53% | 10.57% | Upgrade
|
Profit Margin | 4.67% | 4.66% | 4.42% | 5.23% | 5.00% | 8.42% | Upgrade
|
Free Cash Flow Margin | 4.20% | -1.36% | 1.84% | -1.26% | -2.21% | 6.63% | Upgrade
|
EBITDA | 1,143 | 1,084 | 838.02 | 948.42 | 697 | 460.86 | Upgrade
|
EBITDA Margin | 9.10% | 8.95% | 8.59% | 8.19% | 8.06% | 13.45% | Upgrade
|
D&A For EBITDA | 206.27 | 198.67 | 168.27 | 164.08 | 132.25 | 98.49 | Upgrade
|
EBIT | 936.82 | 885.36 | 669.75 | 784.34 | 564.74 | 362.36 | Upgrade
|
EBIT Margin | 7.46% | 7.31% | 6.87% | 6.78% | 6.53% | 10.57% | Upgrade
|
Effective Tax Rate | 18.81% | 18.36% | 20.77% | 14.50% | 17.41% | 17.07% | Upgrade
|
Revenue as Reported | 12,564 | 12,118 | 9,753 | 11,576 | 8,645 | 3,427 | Upgrade
|
Advertising Expenses | - | 9.44 | 9.61 | 12.74 | 8.12 | 6.72 | Upgrade
|
Source: S&P Global Market Intelligence. Standard template. Financial Sources.