GRG Banking Equipment Co., Ltd. (SHE:002152)

GRG Banking Equipment Income Statement

Financials in millions CNY. Fiscal year is January - December.

Fiscal Year	FY 2024	FY 2023	FY 2022	FY 2021	FY 2020
Period Ending	Dec 31, 2024	Dec 31, 2023	Jan 1, 2023	Dec 31, 2021	Dec 31, 2020
Operating Revenue	10,824	9,015	7,493	6,745	6,407
Other Revenue	42.44	28.64	33.61	36.78	3.96
Revenue	10,866	9,043	7,526	6,782	6,411
Revenue Growth (YoY)	20.16%	20.15%	10.98%	5.79%	-1.32%
Cost of Revenue	7,526	5,844	4,708	4,201	3,933
Gross Profit	3,340	3,199	2,818	2,581	2,477
Selling, General & Admin	1,351	1,254	1,137	1,033	1,048
Research & Development	940.52	866.21	718.72	645.65	527.76
Other Operating Expenses	27.45	6.1	8.01	-3.94	-111.15
Operating Expenses	2,335	2,139	1,909	1,680	1,549
Operating Income	1,005	1,060	909.17	900.43	928.59
Interest Expense	-67.29	-19.72	-21.29	-13.46	-10.02
Interest & Investment Income	322.58	340.25	276.83	207.29	163.15
Currency Exchange Gain (Loss)	-32.35	12.75	13.77	-31.79	-55.77
Other Non Operating Income (Expenses)	-7.32	-5.08	-6.76	-4.46	-2.67
EBT Excluding Unusual Items	1,221	1,389	1,172	1,058	1,023
Impairment of Goodwill	-19.3	-28.15	-52.63	-69.19	-59.12
Gain (Loss) on Sale of Investments	4.86	0.41	-	17.7	-0.38
Gain (Loss) on Sale of Assets	1.54	3.33	1.04	-0.86	-0.27
Asset Writedown	-0.88	-0.94	-0.89	-	-
Other Unusual Items	79.6	75.8	99.66	96.02	-1.04
Pretax Income	1,287	1,439	1,219	1,102	962.47
Income Tax Expense	129.79	167.51	118.15	123.06	113.44
Earnings From Continuing Operations	1,157	1,272	1,101	978.61	849.03
Minority Interest in Earnings	-237.07	-294.63	-271.44	-154.36	-148.61
Net Income	919.83	976.92	829.32	824.26	700.42
Net Income to Common	919.83	976.92	829.32	824.26	700.42
Net Income Growth	-5.84%	17.80%	0.61%	17.68%	-7.59%
Shares Outstanding (Basic)	2,486	2,505	2,513	2,498	2,409
Shares Outstanding (Diluted)	2,486	2,505	2,513	2,498	2,409
Shares Change (YoY)	-0.76%	-0.33%	0.61%	3.68%	-1.48%
EPS (Basic)	0.37	0.39	0.33	0.33	0.29
EPS (Diluted)	0.37	0.39	0.33	0.33	0.29
EPS Growth	-5.13%	18.18%	-	13.79%	-6.45%
Free Cash Flow	1,123	1,248	1,435	1,328	539.09
Free Cash Flow Per Share	0.45	0.50	0.57	0.53	0.22
Dividend Per Share	0.200	0.200	0.200	0.150	0.150
Dividend Growth	-	-	33.33%	-	25.00%
Gross Margin	30.74%	35.38%	37.44%	38.06%	38.64%
Operating Margin	9.25%	11.73%	12.08%	13.28%	14.49%
Profit Margin	8.46%	10.80%	11.02%	12.15%	10.93%
Free Cash Flow Margin	10.33%	13.80%	19.06%	19.59%	8.41%
EBITDA	1,214	1,235	1,084	1,062	1,091
EBITDA Margin	11.17%	13.65%	14.40%	15.66%	17.02%
D&A For EBITDA	208.95	174.34	174.41	161.63	162.59
EBIT	1,005	1,060	909.17	900.43	928.59
EBIT Margin	9.25%	11.73%	12.08%	13.28%	14.49%
Effective Tax Rate	10.09%	11.64%	9.69%	11.17%	11.79%
Revenue as Reported	10,866	9,043	7,526	6,782	6,411

Updated Feb 24, 2025. Source: S&P Global Market Intelligence. Standard template. Financial Sources.