Zhejiang Xinhua Chemical Co.,Ltd (SHA:603867)
China · Delayed Price · Currency is CNY 24.00
-0.62 (-2.52%)
Nov 13, 2026, 3:00 PM CST
SHA:603867 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 | 3,157 | 2,912 | 2,939 | 2,567 | 2,659 | 2,513 |
Other Revenue | 31.27 | 31.27 | 26.92 | 29.36 | 24.46 | 42.1 |
| 3,188 | 2,943 | 2,966 | 2,597 | 2,683 | 2,555 | |
Revenue Growth | 7.21% | -0.76% | 14.22% | -3.23% | 5.03% | 10.07% |
Cost of Revenue | 2,551 | 2,291 | 2,359 | 1,996 | 2,059 | 2,101 |
Gross Profit | 636.62 | 652.09 | 606.99 | 600.38 | 624.72 | 454.09 |
Selling, General & Admin | 198.8 | 196.33 | 166.25 | 157.83 | 142.9 | 126.16 |
Research & Development | 106.31 | 96.95 | 104.47 | 90.97 | 87.82 | 80.99 |
Other Operating Expenses | 5.89 | -0.93 | -2.24 | 12.7 | 9.98 | 13.12 |
Operating Expenses | 310.8 | 293.6 | 278.91 | 263.16 | 242.48 | 221.42 |
Operating Income | 325.82 | 358.48 | 328.08 | 337.22 | 382.24 | 232.67 |
Interest Expense | -4.14 | -20.79 | -24.82 | -25.61 | -9.17 | -8.03 |
Interest & Investment Income | 5.72 | 3.17 | 6.08 | 12.72 | 13.98 | 11.77 |
Currency Exchange Gain (Loss) | -1.47 | -1.47 | 11.3 | 4.55 | 14.48 | -3.28 |
Other Non Operating Income (Expenses) | -8.58 | -0.2 | -1.4 | -0.53 | -0.87 | -0.92 |
EBT Excluding Unusual Items | 317.35 | 339.19 | 319.23 | 328.35 | 400.66 | 232.21 |
Gain (Loss) on Sale of Investments | 2.16 | -0.53 | -2.71 | - | - | - |
Gain (Loss) on Sale of Assets | 13.63 | 13.94 | -0.62 | -1.65 | -3.15 | 1.57 |
Asset Writedown | 1.4 | - | - | - | - | - |
Other Unusual Items | 15.27 | 8.06 | 3.27 | 11.02 | 19.44 | 8.33 |
Pretax Income | 349.81 | 360.66 | 319.17 | 337.72 | 416.95 | 242.1 |
Income Tax Expense | 43.73 | 58.22 | 44.29 | 48.95 | 47.35 | 31.85 |
Earnings From Continuing Operations | 306.08 | 302.45 | 274.88 | 288.78 | 369.61 | 210.25 |
Minority Interest in Earnings | -41.79 | -42.01 | -47.96 | -36.16 | -40.38 | -13.44 |
Net Income | 264.29 | 260.44 | 226.91 | 252.62 | 329.23 | 196.82 |
Net Income to Common | 264.29 | 260.44 | 226.91 | 252.62 | 329.23 | 196.82 |
Net Income Growth | 14.06% | 14.77% | -10.18% | -23.27% | 67.27% | -4.25% |
Shares Outstanding (Basic) | 207 | 189 | 183 | 186 | 184 | 182 |
Shares Outstanding (Diluted) | 207 | 189 | 194 | 190 | 185 | 182 |
Shares Change | 5.30% | -2.69% | 2.11% | 2.69% | 1.49% | 0.26% |
EPS (Basic) | 1.28 | 1.38 | 1.24 | 1.36 | 1.79 | 1.08 |
EPS (Diluted) | 1.28 | 1.38 | 1.17 | 1.33 | 1.78 | 1.08 |
EPS Growth | 8.32% | 17.95% | -12.03% | -25.28% | 64.81% | -4.49% |
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 | 156 | -20.5 | 86.59 | -102.6 | -197.11 | -206.41 |
Free Cash Flow Per Share | 0.76 | -0.11 | 0.45 | -0.54 | -1.07 | -1.13 |
Dividend Per Share | 0.400 | 0.400 | 0.450 | 0.450 | 0.550 | 0.385 |
Dividend Growth | -11.11% | -11.11% | 0% | -18.18% | 43.01% | 11.09% |
Gross Margin | 19.97% | 22.16% | 20.47% | 23.12% | 23.28% | 17.77% |
Operating Margin | 10.22% | 12.18% | 11.06% | 12.99% | 14.24% | 9.11% |
Profit Margin | 8.29% | 8.85% | 7.65% | 9.73% | 12.27% | 7.70% |
Free Cash Flow Margin | 4.89% | -0.70% | 2.92% | -3.95% | -7.35% | -8.08% |
EBITDA | 523.24 | 526.88 | 457.79 | 436.76 | 479.45 | 317.83 |
EBITDA Margin | 16.41% | 17.90% | 15.44% | 16.82% | 17.87% | 12.44% |
D&A For EBITDA | 197.42 | 168.4 | 129.71 | 99.53 | 97.2 | 85.16 |
EBIT | 325.82 | 358.48 | 328.08 | 337.22 | 382.24 | 232.67 |
EBIT Margin | 10.22% | 12.18% | 11.06% | 12.99% | 14.24% | 9.11% |
Effective Tax Rate | 12.50% | 16.14% | 13.88% | 14.49% | 11.36% | 13.15% |
Revenue as Reported | 746.27 | 2,943 | 2,966 | 2,597 | 2,683 | 2,555 |