Estun Automation Co., Ltd (SHE:002747)
China · Delayed Price · Currency is CNY 29.24
+0.84 (2.96%)
Oct 30, 2026, 3:04 PM CST
Estun Automation 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 | Jan '24 Jan 1, 2024 | Jan '23 Jan 1, 2023 | Jan '22 Jan 1, 2022 |
Operating Revenue | 4,755 | 4,868 | 4,006 | 4,623 | 3,851 | 3,006 |
Other Revenue | 19.7 | 19.7 | 2.6 | 28.76 | 29.37 | 14.34 |
| 4,775 | 4,888 | 4,009 | 4,652 | 3,881 | 3,020 | |
Revenue Growth | 7.21% | 21.93% | -13.83% | 19.87% | 28.49% | 20.33% |
Cost of Revenue | 3,252 | 3,474 | 2,875 | 3,190 | 2,592 | 2,049 |
Gross Profit | 1,524 | 1,414 | 1,134 | 1,462 | 1,289 | 971.42 |
Selling, General & Admin | 830.02 | 858.39 | 971.74 | 849.42 | 681.79 | 612.44 |
Research & Development | 415.31 | 418.32 | 441.88 | 387.88 | 307.48 | 236.37 |
Other Operating Expenses | -39.88 | -35.65 | -37.84 | -30.47 | 5.57 | -2.62 |
Operating Expenses | 1,225 | 1,243 | 1,438 | 1,236 | 1,031 | 852.23 |
Operating Income | 298.09 | 170.72 | -304.27 | 225.97 | 258.14 | 119.18 |
Interest Expense | -133.03 | -158.84 | -152.69 | -123.79 | -91.28 | -75.24 |
Interest & Investment Income | 28.16 | 34.66 | 30.95 | 18.65 | 11.04 | 13.5 |
Currency Exchange Gain (Loss) | 1.15 | 1.15 | 7.97 | -2.48 | 9.2 | 53.15 |
Other Non Operating Income (Expenses) | -16.08 | -2.25 | -5.94 | -9.71 | -17.54 | -10.11 |
EBT Excluding Unusual Items | 178.3 | 45.44 | -423.97 | 108.65 | 169.56 | 100.49 |
Impairment of Goodwill | - | - | -344.86 | - | - | - |
Gain (Loss) on Sale of Investments | 87.96 | 24.03 | -18.31 | 32.38 | 53.03 | 2.05 |
Gain (Loss) on Sale of Assets | -3.96 | -4.19 | 4.35 | 1.01 | 0.75 | 12.33 |
Asset Writedown | -33.35 | -8.82 | -20.46 | -0.01 | -0.92 | - |
Other Unusual Items | 24.43 | 21.01 | 28.43 | 24.58 | 40.48 | 51.2 |
Pretax Income | 253.38 | 77.47 | -774.81 | 166.61 | 262.91 | 166.06 |
Income Tax Expense | 47.81 | 32.12 | 42.16 | 33.91 | 80.05 | 9.2 |
Earnings From Continuing Operations | 205.58 | 45.36 | -816.97 | 132.7 | 182.86 | 156.87 |
Minority Interest in Earnings | 1.96 | -0.38 | 6.53 | 2.34 | -16.55 | -34.83 |
Net Income | 207.54 | 44.97 | -810.44 | 135.04 | 166.3 | 122.03 |
Net Income to Common | 207.54 | 44.97 | -810.44 | 135.04 | 166.3 | 122.03 |
Net Income Growth | - | - | - | -18.80% | 36.28% | -4.75% |
Shares Outstanding (Basic) | 969 | 899 | 871 | 844 | 875 | 872 |
Shares Outstanding (Diluted) | 969 | 899 | 871 | 844 | 875 | 872 |
Shares Change | 11.28% | 3.21% | 3.25% | -3.57% | 0.42% | 2.05% |
EPS (Basic) | 0.21 | 0.05 | -0.93 | 0.16 | 0.19 | 0.14 |
EPS (Diluted) | 0.21 | 0.05 | -0.93 | 0.16 | 0.19 | 0.14 |
EPS Growth | - | - | - | -15.79% | 35.71% | -6.67% |
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 | Jan '24 Jan 1, 2024 | Jan '23 Jan 1, 2023 | Jan '22 Jan 1, 2022 |
Free Cash Flow | 254.38 | 194.08 | -416.15 | -386.17 | -256.1 | 194.96 |
Free Cash Flow Per Share | 0.26 | 0.22 | -0.48 | -0.46 | -0.29 | 0.22 |
Dividend Per Share | - | - | - | 0.060 | 0.030 | 0.075 |
Dividend Growth | - | - | - | 100.00% | -60.00% | - |
Gross Margin | 31.91% | 28.93% | 28.29% | 31.44% | 33.22% | 32.16% |
Operating Margin | 6.24% | 3.49% | -7.59% | 4.86% | 6.65% | 3.95% |
Profit Margin | 4.35% | 0.92% | -20.22% | 2.90% | 4.29% | 4.04% |
Free Cash Flow Margin | 5.33% | 3.97% | -10.38% | -8.30% | -6.60% | 6.46% |
EBITDA | 458.61 | 332.01 | -141.92 | 345.96 | 362.49 | 213.19 |
EBITDA Margin | 9.60% | 6.79% | -3.54% | 7.44% | 9.34% | 7.06% |
D&A For EBITDA | 160.51 | 161.3 | 162.34 | 119.99 | 104.35 | 94.01 |
EBIT | 298.09 | 170.72 | -304.27 | 225.97 | 258.14 | 119.18 |
EBIT Margin | 6.24% | 3.49% | -7.59% | 4.86% | 6.65% | 3.95% |
Effective Tax Rate | 18.87% | 41.46% | - | 20.35% | 30.45% | 5.54% |
Revenue as Reported | 4,775 | 4,888 | 4,009 | 4,652 | 3,881 | 3,020 |
Advertising Expenses | - | 25.95 | 24.34 | 30.9 | 15.78 | 15.55 |