Hengdian Group DMEGC Magnetics Co., Ltd. (SHE:002056)
China · Delayed Price · Currency is CNY 16.60
-0.80 (-4.60%)
Oct 26, 2026, 3:04 PM CST
SHE:002056 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 | 22,983 | 22,253 | 18,272 | 19,576 | 19,305 | 12,398 |
Other Revenue | 333.71 | 333.71 | 286.39 | 157.15 | 145.94 | 209.47 |
| 23,316 | 22,586 | 18,559 | 19,733 | 19,451 | 12,607 | |
Revenue Growth | 3.45% | 21.70% | -5.95% | 1.45% | 54.28% | 55.54% |
Cost of Revenue | 19,884 | 18,663 | 14,967 | 15,786 | 16,094 | 10,278 |
Gross Profit | 3,432 | 3,923 | 3,592 | 3,947 | 3,356 | 2,330 |
Selling, General & Admin | 808.52 | 846.16 | 828.44 | 732.7 | 719.01 | 604.6 |
Research & Development | 640.7 | 568.69 | 721.9 | 876.72 | 939.08 | 603.3 |
Other Operating Expenses | 17 | 107.79 | 84.69 | 93.47 | 50.43 | 34.24 |
Operating Expenses | 1,511 | 1,561 | 1,584 | 1,718 | 1,705 | 1,290 |
Operating Income | 1,922 | 2,363 | 2,008 | 2,229 | 1,651 | 1,040 |
Interest Expense | -74.57 | -56.06 | -49.13 | -60.54 | -53.28 | -44.62 |
Interest & Investment Income | 350.4 | 216.79 | 197.49 | 213.96 | 195 | 251.39 |
Currency Exchange Gain (Loss) | 126.11 | 126.11 | 31.42 | 110.65 | 75.89 | -83.95 |
Other Non Operating Income (Expenses) | -648.11 | -12.19 | -12.99 | -12.84 | -17.41 | -4.51 |
EBT Excluding Unusual Items | 1,675 | 2,637 | 2,174 | 2,480 | 1,852 | 1,158 |
Gain (Loss) on Sale of Investments | 97.61 | -41.09 | -2.4 | -358.2 | -65.02 | 2.15 |
Gain (Loss) on Sale of Assets | 2.34 | 1.45 | 0.51 | 1.21 | 0.3 | 0.25 |
Asset Writedown | -141.33 | -171.89 | -218.36 | -203.94 | -272.83 | -20.95 |
Other Unusual Items | 136.5 | 136.5 | 164.66 | 159.16 | 145.24 | 87.14 |
Pretax Income | 1,774 | 2,565 | 2,124 | 2,078 | 1,659 | 1,227 |
Income Tax Expense | 226.79 | 452.19 | 295.53 | 250.04 | -8.73 | 107.11 |
Earnings From Continuing Operations | 1,547 | 2,113 | 1,828 | 1,828 | 1,668 | 1,120 |
Minority Interest in Earnings | 184.75 | -261.97 | -1.36 | -9.77 | 1.15 | 0.75 |
Net Income | 1,731 | 1,851 | 1,827 | 1,818 | 1,669 | 1,120 |
Net Income to Common | 1,731 | 1,851 | 1,827 | 1,818 | 1,669 | 1,120 |
Net Income Growth | -26.41% | 1.34% | 0.46% | 8.94% | 48.98% | 10.54% |
Shares Outstanding (Basic) | 1,603 | 1,596 | 1,617 | 1,613 | 1,621 | 1,624 |
Shares Outstanding (Diluted) | 1,603 | 1,596 | 1,617 | 1,613 | 1,621 | 1,624 |
Shares Change | 0.52% | -1.29% | 0.26% | -0.50% | -0.20% | -0.17% |
EPS (Basic) | 1.08 | 1.16 | 1.13 | 1.13 | 1.03 | 0.69 |
EPS (Diluted) | 1.08 | 1.16 | 1.13 | 1.13 | 1.03 | 0.69 |
EPS Growth | -26.79% | 2.66% | 0.20% | 9.49% | 49.28% | 10.74% |
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 | -419.51 | 1,829 | 2,393 | 2,175 | 1,408 | 272.77 |
Free Cash Flow Per Share | -0.26 | 1.15 | 1.48 | 1.35 | 0.87 | 0.17 |
Dividend Per Share | 0.450 | 0.600 | 0.452 | 0.388 | 0.362 | 0.242 |
Dividend Growth | -45.91% | 32.74% | 16.38% | 7.28% | 49.82% | 10.85% |
Gross Margin | 14.72% | 17.37% | 19.35% | 20.00% | 17.26% | 18.48% |
Operating Margin | 8.24% | 10.46% | 10.82% | 11.29% | 8.49% | 8.25% |
Profit Margin | 7.43% | 8.20% | 9.84% | 9.21% | 8.58% | 8.89% |
Free Cash Flow Margin | -1.80% | 8.10% | 12.89% | 11.02% | 7.24% | 2.16% |
EBITDA | 2,701 | 3,085 | 2,653 | 2,789 | 2,113 | 1,447 |
EBITDA Margin | 11.58% | 13.66% | 14.29% | 14.13% | 10.86% | 11.47% |
D&A For EBITDA | 779.45 | 721.95 | 645.28 | 560.19 | 461.38 | 406.79 |
EBIT | 1,922 | 2,363 | 2,008 | 2,229 | 1,651 | 1,040 |
EBIT Margin | 8.24% | 10.46% | 10.82% | 11.29% | 8.49% | 8.25% |
Effective Tax Rate | 12.79% | 17.63% | 13.92% | 12.03% | - | 8.73% |
Revenue as Reported | 23,316 | 22,586 | 18,559 | 19,733 | 19,451 | 12,607 |