Guangzhou Hengyun Enterprises Holding Ltd (SHE:000531)
China · Delayed Price · Currency is CNY 6.29
-0.13 (-2.02%)
Feb 13, 2026, 3:04 PM CST
SHE:000531 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 | Jan '23 Jan 1, 2023 | Jan '22 Jan 1, 2022 | Dec '20 Dec 31, 2020 |
Operating Revenue | 4,068 | 4,228 | 4,727 | 3,829 | 3,646 | 3,364 |
Other Revenue | 70.48 | 70.48 | 95.13 | 103.62 | 281.7 | 98.21 |
| 4,139 | 4,299 | 4,822 | 3,932 | 3,928 | 3,462 | |
Revenue Growth (YoY) | -10.74% | -10.85% | 22.63% | 0.10% | 13.47% | 7.23% |
Selling, General & Admin | 245.99 | 215.12 | 215.97 | 218.88 | 160.14 | 189.96 |
Provision for Bad Debts | 10.25 | 2.39 | 3.52 | 4.06 | 1.59 | 0.58 |
Other Operating Expenses | 3,398 | 3,708 | 4,124 | 4,020 | 3,803 | 2,699 |
Total Operating Expenses | 3,787 | 4,071 | 4,478 | 4,384 | 4,033 | 2,910 |
Operating Income | 351.94 | 227.34 | 343.89 | -452.03 | -105.29 | 552.4 |
Interest Expense | -265.36 | -301.3 | -302.07 | -297.76 | -237.9 | -184.89 |
Interest Income | 499.44 | 326.5 | 405.62 | 564.68 | 370.56 | 594.11 |
Net Interest Expense | 234.08 | 25.2 | 103.55 | 266.92 | 132.67 | 409.22 |
Other Non-Operating Income (Expenses) | -64.69 | -5.4 | -2.76 | -4.08 | -3.11 | -11.83 |
EBT Excluding Unusual Items | 521.33 | 247.15 | 444.68 | -189.2 | 24.27 | 949.79 |
Gain (Loss) on Sale of Investments | - | - | - | - | 27.5 | - |
Gain (Loss) on Sale of Assets | 0.82 | - | -17.43 | 3.74 | 1.54 | 30.19 |
Asset Writedown | -0.18 | -0.31 | -1.11 | -3.78 | 4.86 | -23.53 |
Other Unusual Items | -60.64 | -60.64 | -104.64 | 25.32 | 75.11 | 38.36 |
Pretax Income | 461.34 | 186.2 | 321.5 | -163.91 | 133.28 | 994.8 |
Income Tax Expense | 10.32 | -10.29 | -25.45 | -145.74 | -45.13 | 102.71 |
Earnings From Continuing Ops. | 451.02 | 196.5 | 346.95 | -18.17 | 178.4 | 892.09 |
Minority Interest in Earnings | -28.92 | -29.87 | -53.84 | -39.14 | -17.93 | -112.16 |
Net Income | 422.1 | 166.63 | 293.11 | -57.31 | 160.48 | 779.94 |
Net Income to Common | 422.1 | 166.63 | 293.11 | -57.31 | 160.48 | 779.94 |
Net Income Growth | 127.95% | -43.15% | - | - | -79.42% | 89.81% |
Shares Outstanding (Basic) | 1,036 | 1,041 | 837 | 822 | 822 | 822 |
Shares Outstanding (Diluted) | 1,036 | 1,041 | 837 | 822 | 822 | 822 |
Shares Change (YoY) | 3.51% | 24.50% | 1.74% | 0.01% | 0.01% | -0.01% |
EPS (Basic) | 0.41 | 0.16 | 0.35 | -0.07 | 0.20 | 0.95 |
EPS (Diluted) | 0.41 | 0.16 | 0.35 | -0.07 | 0.20 | 0.95 |
EPS Growth | 120.21% | -54.34% | - | - | -79.43% | 89.84% |
Free Cash Flow | -13.39 | -472.67 | -1,646 | -2,189 | -1,418 | -160.97 |
Free Cash Flow Per Share | -0.01 | -0.45 | -1.97 | -2.66 | -1.73 | -0.20 |
Dividend Per Share | 0.140 | 0.080 | 0.100 | 0.070 | 0.150 | 0.208 |
Dividend Growth | 40.00% | -20.00% | 42.86% | -53.33% | -27.99% | 150.06% |
Profit Margin | 10.20% | 3.88% | 6.08% | -1.46% | 4.08% | 22.53% |
Free Cash Flow Margin | -0.32% | -11.00% | -34.12% | -55.66% | -36.10% | -4.65% |
EBITDA | 725.77 | 603.52 | 723.2 | -60.24 | 213.78 | 939 |
EBITDA Margin | 17.54% | 14.04% | 15.00% | -1.53% | 5.44% | 27.12% |
D&A For EBITDA | 373.83 | 376.18 | 379.32 | 391.79 | 319.07 | 386.6 |
EBIT | 351.94 | 227.34 | 343.89 | -452.03 | -105.29 | 552.4 |
EBIT Margin | 8.50% | 5.29% | 7.13% | -11.50% | -2.68% | 15.96% |
Effective Tax Rate | 2.24% | - | - | - | - | 10.32% |
Revenue as Reported | 4,139 | 4,299 | 4,822 | 3,932 | 3,928 | 3,462 |
Source: S&P Global Market Intelligence. Utility template. Financial Sources.