Zhuhai Huajin Capital Co., Ltd. (SHE:000532)
China · Delayed Price · Currency is CNY 10.28
-0.17 (-1.63%)
Oct 29, 2026, 3:00 PM CST
Zhuhai Huajin Capital 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 | Jan '23 Jan 1, 2023 | Jan '22 Jan 1, 2022 |
Operating Revenue | 565.87 | 488.12 | 476.97 | 393.36 | 642.43 | 620.51 |
Other Revenue | 6.59 | 6.59 | 8.9 | 7.6 | 9.81 | 10.35 |
| 572.46 | 494.71 | 485.86 | 400.96 | 652.24 | 630.86 | |
Revenue Growth | 7.01% | 1.82% | 21.18% | -38.53% | 3.39% | 22.49% |
Cost of Revenue | 301.52 | 274.4 | 241.49 | 232.92 | 417.45 | 352.38 |
Gross Profit | 270.94 | 220.31 | 244.37 | 168.04 | 234.79 | 278.48 |
Selling, General & Admin | 59.83 | 60.13 | 61.66 | 74.5 | 93.51 | 90.31 |
Research & Development | 20.44 | 19.4 | 11.92 | 7.32 | 42.32 | 49.46 |
Other Operating Expenses | 5.48 | 5.35 | -3.26 | 5.93 | 3.17 | -13.5 |
Operating Expenses | 85.68 | 85.45 | 70.28 | 87.79 | 138.55 | 123.57 |
Operating Income | 185.26 | 134.86 | 174.09 | 80.25 | 96.25 | 154.91 |
Interest Expense | -6.88 | -19.14 | -21.45 | -32.66 | -40.03 | -30.63 |
Interest & Investment Income | - | 14.45 | 2.63 | 31.54 | 221.12 | 96.33 |
Currency Exchange Gain (Loss) | -0.48 | -0.48 | 0.29 | 1.41 | 0.74 | -0.52 |
Other Non Operating Income (Expenses) | -5.26 | -0.56 | -0.4 | -0.12 | -0.28 | 0.77 |
EBT Excluding Unusual Items | 172.64 | 129.14 | 155.15 | 80.42 | 277.79 | 220.85 |
Gain (Loss) on Sale of Investments | 60.5 | 108.56 | 110.28 | -3.85 | -74.94 | - |
Gain (Loss) on Sale of Assets | 0.02 | - | - | 0.04 | -0.01 | 0.1 |
Asset Writedown | -2.36 | -11.46 | -0.07 | -0.14 | -2.42 | -0.67 |
Legal Settlements | - | - | - | - | -0 | -0.91 |
Other Unusual Items | -0.36 | 4.31 | 0 | 10 | 6.61 | - |
Pretax Income | 230.44 | 230.55 | 265.37 | 86.47 | 207.03 | 219.38 |
Income Tax Expense | 61.48 | 58.53 | 27.6 | 5.83 | 55.3 | 20.73 |
Earnings From Continuing Operations | 168.96 | 172.02 | 237.77 | 80.63 | 151.73 | 198.65 |
Minority Interest in Earnings | -18.09 | -8.58 | -81.23 | -6.63 | -8.29 | -5.68 |
Net Income | 150.87 | 163.44 | 156.54 | 74 | 143.44 | 192.97 |
Net Income to Common | 150.87 | 163.44 | 156.54 | 74 | 143.44 | 192.97 |
Net Income Growth | -32.60% | 4.41% | 111.53% | -48.41% | -25.67% | 18.42% |
Shares Outstanding (Basic) | 345 | 345 | 345 | 345 | 345 | 345 |
Shares Outstanding (Diluted) | 345 | 345 | 345 | 345 | 345 | 345 |
Shares Change | -0.00% | 0.01% | 0.01% | -0.01% | - | 0.01% |
EPS (Basic) | 0.44 | 0.47 | 0.45 | 0.21 | 0.42 | 0.56 |
EPS (Diluted) | 0.44 | 0.47 | 0.45 | 0.21 | 0.42 | 0.56 |
EPS Growth | -32.59% | 4.40% | 111.50% | -48.40% | -25.67% | 18.40% |
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 | Jan '23 Jan 1, 2023 | Jan '22 Jan 1, 2022 |
Free Cash Flow | 54.09 | 160.1 | 128.21 | 90.2 | -29.73 | -34.27 |
Free Cash Flow Per Share | 0.16 | 0.46 | 0.37 | 0.26 | -0.09 | -0.10 |
Dividend Per Share | 0.100 | 0.100 | 0.060 | 0.065 | 0.060 | 0.060 |
Dividend Growth | 66.67% | 66.67% | -7.69% | 8.33% | 0% | 0% |
Gross Margin | 47.33% | 44.53% | 50.30% | 41.91% | 36.00% | 44.14% |
Operating Margin | 32.36% | 27.26% | 35.83% | 20.01% | 14.76% | 24.55% |
Profit Margin | 26.36% | 33.04% | 32.22% | 18.46% | 21.99% | 30.59% |
Free Cash Flow Margin | 9.45% | 32.36% | 26.39% | 22.50% | -4.56% | -5.43% |
EBITDA | 225.99 | 174.39 | 212.04 | 116.93 | 136.13 | 180.78 |
EBITDA Margin | 39.48% | 35.25% | 43.64% | 29.16% | 20.87% | 28.66% |
D&A For EBITDA | 40.72 | 39.53 | 37.95 | 36.68 | 39.88 | 25.87 |
EBIT | 185.26 | 134.86 | 174.09 | 80.25 | 96.25 | 154.91 |
EBIT Margin | 32.36% | 27.26% | 35.83% | 20.01% | 14.76% | 24.55% |
Effective Tax Rate | 26.68% | 25.39% | 10.40% | 6.75% | 26.71% | 9.45% |
Revenue as Reported | - | - | - | 400.96 | 652.24 | 630.86 |
Advertising Expenses | - | 0.07 | 0.05 | 0.02 | 0.64 | 0.41 |