Zhejiang Yinlun Machinery Co.,Ltd. (SHE:002126)
China · Delayed Price · Currency is CNY 28.62
+0.67 (2.40%)
Nov 9, 2026, 3:04 PM CST
Zhejiang Yinlun Machinery 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 | 18,101 | 15,203 | 12,352 | 10,676 | 8,165 | 7,573 |
Other Revenue | 474.96 | 474.96 | 350.17 | 342.24 | 314.51 | 243.76 |
| 18,576 | 15,678 | 12,702 | 11,018 | 8,480 | 7,816 | |
Revenue Growth | 27.63% | 23.43% | 15.29% | 29.94% | 8.48% | 23.60% |
Cost of Revenue | 15,276 | 12,748 | 10,248 | 8,825 | 6,846 | 6,272 |
Gross Profit | 3,300 | 2,930 | 2,454 | 2,193 | 1,634 | 1,544 |
Selling, General & Admin | 1,178 | 1,008 | 859.82 | 784.06 | 750.81 | 794.51 |
Research & Development | 619.53 | 607.7 | 573.15 | 490.31 | 386.12 | 326.33 |
Other Operating Expenses | 52.35 | 24.87 | 3.49 | 31.87 | 41.18 | 36.41 |
Operating Expenses | 1,907 | 1,706 | 1,509 | 1,359 | 1,232 | 1,184 |
Operating Income | 1,393 | 1,223 | 945.49 | 833.52 | 402.43 | 360.1 |
Interest Expense | -87.28 | -101.54 | -107.78 | -123.32 | -109 | -71.51 |
Interest & Investment Income | 36.09 | 41.36 | 90.02 | 54.08 | 51.16 | 30.71 |
Currency Exchange Gain (Loss) | 29.31 | 29.31 | 9.97 | 9.94 | 52.76 | -17.73 |
Other Non Operating Income (Expenses) | -147.14 | -8.06 | -0.95 | -4.07 | -10.7 | -0.83 |
EBT Excluding Unusual Items | 1,224 | 1,184 | 936.75 | 770.15 | 386.66 | 300.74 |
Impairment of Goodwill | - | - | - | - | - | -25.44 |
Gain (Loss) on Sale of Investments | -14.8 | 31.11 | 20.18 | -1.38 | 3.14 | -38.06 |
Gain (Loss) on Sale of Assets | -3.67 | -4.18 | 9.2 | 3.15 | 22.5 | 2.98 |
Asset Writedown | -17.71 | -14.57 | -2.55 | -20.03 | 7.21 | -6.3 |
Legal Settlements | - | - | - | -0.86 | - | - |
Other Unusual Items | 56.74 | 56.74 | 38.7 | 37.45 | 63.88 | 50.41 |
Pretax Income | 1,245 | 1,253 | 1,002 | 788.48 | 483.39 | 284.32 |
Income Tax Expense | 199.92 | 167.35 | 108.13 | 87.89 | 34.47 | 19.85 |
Earnings From Continuing Operations | 1,045 | 1,086 | 894.16 | 700.58 | 448.92 | 264.47 |
Minority Interest in Earnings | -121.11 | -128.87 | -110.63 | -88.44 | -65.64 | -44.1 |
Net Income | 923.6 | 957.24 | 783.53 | 612.14 | 383.28 | 220.37 |
Net Income to Common | 923.6 | 957.24 | 783.53 | 612.14 | 383.28 | 220.37 |
Net Income Growth | 8.52% | 22.17% | 28.00% | 59.71% | 73.92% | -31.47% |
Shares Outstanding (Basic) | 840 | 832 | 816 | 795 | 799 | 787 |
Shares Outstanding (Diluted) | 872 | 862 | 852 | 839 | 815 | 787 |
Shares Change | 2.57% | 1.26% | 1.56% | 2.83% | 3.61% | 0.34% |
EPS (Basic) | 1.10 | 1.15 | 0.96 | 0.77 | 0.48 | 0.28 |
EPS (Diluted) | 1.06 | 1.11 | 0.92 | 0.73 | 0.47 | 0.28 |
EPS Growth | 5.80% | 20.65% | 26.03% | 55.32% | 67.86% | -31.71% |
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 | 15.51 | 207.59 | 381.34 | -91.8 | -566.99 | -410.13 |
Free Cash Flow Per Share | 0.02 | 0.24 | 0.45 | -0.11 | -0.69 | -0.52 |
Dividend Per Share | 0.120 | 0.120 | 0.120 | 0.100 | 0.080 | 0.080 |
Dividend Growth | 0% | 0% | 20.00% | 25.00% | 0% | 0% |
Gross Margin | 17.77% | 18.69% | 19.32% | 19.90% | 19.27% | 19.76% |
Operating Margin | 7.50% | 7.80% | 7.44% | 7.56% | 4.75% | 4.61% |
Profit Margin | 4.97% | 6.11% | 6.17% | 5.56% | 4.52% | 2.82% |
Free Cash Flow Margin | 0.08% | 1.32% | 3.00% | -0.83% | -6.69% | -5.25% |
EBITDA | 2,108 | 1,882 | 1,529 | 1,321 | 774.28 | 692.21 |
EBITDA Margin | 11.35% | 12.01% | 12.04% | 11.99% | 9.13% | 8.86% |
D&A For EBITDA | 715.22 | 658.82 | 583.61 | 487.26 | 371.84 | 332.12 |
EBIT | 1,393 | 1,223 | 945.49 | 833.52 | 402.43 | 360.1 |
EBIT Margin | 7.50% | 7.80% | 7.44% | 7.56% | 4.75% | 4.61% |
Effective Tax Rate | 16.06% | 13.35% | 10.79% | 11.15% | 7.13% | 6.98% |
Revenue as Reported | 18,576 | 15,678 | 12,702 | 11,018 | 8,480 | 7,816 |