Yunnan Aluminium Co., Ltd. (SHE:000807)
China · Delayed Price · Currency is CNY 27.29
-1.04 (-3.67%)
Sep 11, 2026, 3:04 PM CST
Yunnan Aluminium 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 | Jun '26 Jun 30, 2026 | Dec '25 Dec 31, 2025 | Dec '24 Dec 31, 2024 | Dec '23 Dec 31, 2023 | Jan '23 Jan 1, 2023 | Dec '21 Dec 31, 2021 |
Operating Revenue | 65,739 | 59,797 | 54,154 | 42,318 | 48,221 | 41,497 |
Other Revenue | 206.72 | 246.17 | 296.22 | 351.17 | 242.41 | 254.35 |
| 65,946 | 60,043 | 54,450 | 42,669 | 48,463 | 41,751 | |
Revenue Growth | 12.00% | 10.27% | 27.61% | -11.96% | 16.08% | 41.18% |
Cost of Revenue | 48,865 | 49,950 | 47,392 | 35,941 | 41,241 | 33,262 |
Gross Profit | 17,081 | 10,093 | 7,058 | 6,727 | 7,222 | 8,489 |
Selling, General & Admin | 901.04 | 833.07 | 717.39 | 648.55 | 690.2 | 822.39 |
Research & Development | 212.92 | 171.21 | 227.1 | 198 | 82.55 | 55.24 |
Other Operating Expenses | 456.36 | 254.4 | 49.74 | 156.33 | 361.84 | 327.37 |
Operating Expenses | 1,570 | 1,259 | 992.95 | 1,004 | 1,135 | 1,204 |
Operating Income | 15,510 | 8,834 | 6,066 | 5,723 | 6,087 | 7,285 |
Interest Expense | -52.86 | -68.3 | -114.58 | -154.18 | -274.05 | -611.81 |
Interest & Investment Income | 115.49 | 191.45 | 94.33 | 47.54 | 161.94 | 31.84 |
Currency Exchange Gain (Loss) | -0.07 | -0.04 | 0.02 | 0.4 | 7.8 | -1.88 |
Other Non Operating Income (Expenses) | -0.86 | -3.4 | -1.72 | -4.48 | 10.62 | -11.11 |
EBT Excluding Unusual Items | 15,572 | 8,954 | 6,044 | 5,613 | 5,993 | 6,692 |
Gain (Loss) on Sale of Investments | 13.77 | 9.22 | -1.29 | -76.89 | - | - |
Gain (Loss) on Sale of Assets | 50.73 | 0 | 166.46 | 0.24 | 152.81 | 2.36 |
Asset Writedown | -322.95 | -322.95 | -252.58 | -3.03 | -255.41 | -2,005 |
Other Unusual Items | -8.98 | 11.74 | 16.2 | 10.44 | 16.2 | 15.48 |
Pretax Income | 15,305 | 8,652 | 5,972 | 5,544 | 5,907 | 4,704 |
Income Tax Expense | 2,306 | 1,304 | 873.41 | 825.03 | 638.89 | 475.8 |
Earnings From Continuing Operations | 12,999 | 7,348 | 5,099 | 4,718 | 5,268 | 4,229 |
Minority Interest in Earnings | -2,028 | -1,293 | -687.31 | -762.73 | -699.31 | -895.55 |
Net Income | 10,971 | 6,055 | 4,412 | 3,956 | 4,568 | 3,333 |
Net Income to Common | 10,971 | 6,055 | 4,412 | 3,956 | 4,568 | 3,333 |
Net Income Growth | 135.39% | 37.24% | 11.53% | -13.41% | 37.06% | 269.29% |
Shares Outstanding (Basic) | 3,461 | 3,460 | 3,474 | 3,470 | 3,461 | 3,115 |
Shares Outstanding (Diluted) | 3,461 | 3,460 | 3,474 | 3,470 | 3,461 | 3,115 |
Shares Change | -0.51% | -0.40% | 0.11% | 0.26% | 11.10% | 0.09% |
EPS (Basic) | 3.17 | 1.75 | 1.27 | 1.14 | 1.32 | 1.07 |
EPS (Diluted) | 3.17 | 1.75 | 1.27 | 1.14 | 1.32 | 1.07 |
EPS Growth | 136.60% | 37.80% | 11.40% | -13.64% | 23.36% | 268.97% |
Additional Metrics
Fiscal Year | TTM | FY 2025 | FY 2024 | FY 2023 | FY 2022 | FY 2021 |
|---|---|---|---|---|---|---|
Period Ending | Jun '26 Jun 30, 2026 | Dec '25 Dec 31, 2025 | Dec '24 Dec 31, 2024 | Dec '23 Dec 31, 2023 | Jan '23 Jan 1, 2023 | Dec '21 Dec 31, 2021 |
Free Cash Flow | 12,642 | 7,792 | 6,289 | 5,138 | 5,951 | 5,687 |
Free Cash Flow Per Share | 3.65 | 2.25 | 1.81 | 1.48 | 1.72 | 1.83 |
Dividend Per Share | 1.266 | 0.699 | 0.410 | 0.230 | 0.160 | 0.113 |
Dividend Growth | 153.20% | 70.49% | 78.26% | 43.75% | 41.59% | - |
Gross Margin | 25.90% | 16.81% | 12.96% | 15.77% | 14.90% | 20.33% |
Operating Margin | 23.52% | 14.71% | 11.14% | 13.41% | 12.56% | 17.45% |
Profit Margin | 16.64% | 10.08% | 8.10% | 9.27% | 9.43% | 7.98% |
Free Cash Flow Margin | 19.17% | 12.98% | 11.55% | 12.04% | 12.28% | 13.62% |
EBITDA | 17,309 | 10,651 | 7,835 | 7,459 | 7,867 | 9,135 |
EBITDA Margin | 26.25% | 17.74% | 14.39% | 17.48% | 16.23% | 21.88% |
D&A For EBITDA | 1,799 | 1,817 | 1,770 | 1,735 | 1,780 | 1,850 |
EBIT | 15,510 | 8,834 | 6,066 | 5,723 | 6,087 | 7,285 |
EBIT Margin | 23.52% | 14.71% | 11.14% | 13.41% | 12.56% | 17.45% |
Effective Tax Rate | 15.07% | 15.07% | 14.62% | 14.88% | 10.82% | 10.11% |
Revenue as Reported | 65,946 | 60,043 | 54,450 | 42,669 | 48,463 | 41,751 |