Sieyuan Electric Co., Ltd. (SHE:002028)
China · Delayed Price · Currency is CNY 155.89
+4.39 (2.90%)
Jul 21, 2026, 3:04 PM CST
Sieyuan Electric 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 | Dec '22 Dec 31, 2022 | Dec '21 Dec 31, 2021 |
Operating Revenue | 23,754 | 21,448 | 15,396 | 12,391 | 10,444 | 8,695 |
Other Revenue | 91.19 | 91.19 | 61.59 | 69.38 | 92.64 | - |
| 23,845 | 21,539 | 15,458 | 12,460 | 10,537 | 8,695 | |
Revenue Growth (YoY) | 34.05% | 39.34% | 24.06% | 18.25% | 21.18% | 17.94% |
Cost of Revenue | 16,931 | 14,909 | 10,653 | 8,794 | 7,757 | 6,045 |
Gross Profit | 6,908 | 6,623 | 4,805 | 3,666 | 2,780 | 2,651 |
Selling, General & Admin | 1,608 | 1,608 | 1,217 | 945.24 | 686.93 | 673.57 |
Research & Development | 1,300 | 1,300 | 1,110 | 911.88 | 666.5 | 550.85 |
Other Operating Expenses | 25.49 | 25.49 | 24.78 | 14.64 | 63.72 | 44.68 |
Operating Expenses | 3,170 | 3,170 | 2,490 | 1,959 | 1,524 | 1,328 |
Operating Income | 3,738 | 3,453 | 2,315 | 1,706 | 1,257 | 1,323 |
Interest Expense | -11.1 | -11.1 | -7.81 | -6.5 | -5.05 | -3.43 |
Interest & Investment Income | 112.79 | 112.79 | 105.47 | 57.07 | 22.32 | 22.7 |
Currency Exchange Gain (Loss) | -6.58 | -6.58 | -16.19 | -10.85 | 12.19 | -17.35 |
Other Non Operating Income (Expenses) | -47.05 | -30.71 | -32.5 | -17.26 | -14.87 | -13.43 |
EBT Excluding Unusual Items | 3,786 | 3,518 | 2,364 | 1,729 | 1,271 | 1,311 |
Impairment of Goodwill | - | - | -107.48 | -112.91 | - | - |
Gain (Loss) on Sale of Investments | 23.28 | 23.28 | 29.22 | 13.39 | -38.25 | 10.38 |
Gain (Loss) on Sale of Assets | -0.08 | -0.08 | 0.79 | 0.75 | 1.07 | -0.65 |
Asset Writedown | -6.1 | -6.1 | -1.14 | -3.65 | -1.85 | -4.04 |
Other Unusual Items | 184.25 | 184.25 | 144.76 | 144.87 | 98.65 | 86.78 |
Pretax Income | 3,988 | 3,719 | 2,431 | 1,771 | 1,331 | 1,404 |
Income Tax Expense | 533.8 | 459.3 | 345.71 | 162.9 | 43.52 | 131.37 |
Earnings From Continuing Operations | 3,454 | 3,260 | 2,085 | 1,609 | 1,288 | 1,272 |
Minority Interest in Earnings | -109.53 | -109.53 | -35.76 | -49.34 | -67.07 | -74.65 |
Net Income | 3,344 | 3,150 | 2,049 | 1,559 | 1,221 | 1,198 |
Net Income to Common | 3,344 | 3,150 | 2,049 | 1,559 | 1,221 | 1,198 |
Net Income Growth | 36.25% | 53.73% | 31.42% | 27.75% | 1.91% | 28.32% |
Shares Outstanding (Basic) | 782 | 780 | 776 | 772 | 768 | 763 |
Shares Outstanding (Diluted) | 788 | 786 | 776 | 772 | 768 | 763 |
Shares Change (YoY) | 0.99% | 1.21% | 0.56% | 0.55% | 0.63% | 0.53% |
EPS (Basic) | 4.28 | 4.04 | 2.64 | 2.02 | 1.59 | 1.57 |
EPS (Diluted) | 4.25 | 4.01 | 2.64 | 2.02 | 1.59 | 1.57 |
EPS Growth | 34.92% | 51.89% | 30.69% | 27.04% | 1.27% | 27.64% |
Free Cash Flow | - | 1,414 | 1,541 | 1,539 | 609.5 | -156.33 |
Free Cash Flow Per Share | - | 1.80 | 1.99 | 1.99 | 0.79 | -0.20 |
Dividend Per Share | 0.700 | 0.700 | 0.500 | 0.400 | 0.300 | 0.200 |
Dividend Growth | 40.00% | 40.00% | 25.03% | 33.31% | 49.99% | - |
Gross Margin | 28.97% | 30.75% | 31.08% | 29.42% | 26.39% | 30.48% |
Operating Margin | 15.68% | 16.03% | 14.98% | 13.70% | 11.93% | 15.21% |
Profit Margin | 14.03% | 14.63% | 13.26% | 12.51% | 11.58% | 13.77% |
Free Cash Flow Margin | - | 6.56% | 9.97% | 12.35% | 5.78% | -1.80% |
EBITDA | 4,022 | 3,731 | 2,539 | 1,883 | 1,377 | 1,413 |
EBITDA Margin | 16.87% | 17.32% | 16.43% | 15.12% | 13.07% | 16.25% |
D&A For EBITDA | 284.13 | 277.59 | 224.07 | 176.85 | 120.38 | 90.59 |
EBIT | 3,738 | 3,453 | 2,315 | 1,706 | 1,257 | 1,323 |
EBIT Margin | 15.68% | 16.03% | 14.98% | 13.70% | 11.93% | 15.21% |
Effective Tax Rate | 13.39% | 12.35% | 14.22% | 9.20% | 3.27% | 9.36% |
Revenue as Reported | 21,539 | 21,539 | 15,458 | 12,460 | 10,537 | 8,695 |