Shandong Dawn Polymer Co.,Ltd. (SHE:002838)
China
· Delayed Price · Currency is CNY 18.04
-0.34 (-1.85%)
May 28, 2025, 3:04 PM CST
Shandong Dawn Polymer Income Statement
Financials in millions CNY. Fiscal year is January - December.
Millions CNY. Fiscal year is Jan - Dec.
Fiscal Year | TTM | FY 2024 | FY 2023 | FY 2022 | FY 2021 | FY 2020 | 2015 - 2019 |
|---|---|---|---|---|---|---|---|
Period Ending | Mar '25 Mar 31, 2025 | Dec '24 Dec 31, 2024 | Dec '23 Dec 31, 2023 | Jan '23 Jan 1, 2023 | Jan '22 Jan 1, 2022 | Jan '21 Jan 1, 2021 | 2015 - 2019 |
| Operating Revenue | 5,310 | 5,230 | 4,321 | 4,288 | 3,921 | 4,228 | Upgrade
|
| Other Revenue | 70.52 | 70.52 | 223.48 | 237.32 | 340.14 | 194.08 | Upgrade
|
| Revenue | 5,380 | 5,301 | 4,544 | 4,526 | 4,261 | 4,422 | Upgrade
|
| Revenue Growth (YoY) | 14.50% | 16.65% | 0.41% | 6.21% | -3.65% | 61.67% | Upgrade
|
| Cost of Revenue | 4,722 | 4,682 | 4,014 | 4,093 | 3,748 | 3,227 | Upgrade
|
| Gross Profit | 658.62 | 619.15 | 530.06 | 432.8 | 512.76 | 1,196 | Upgrade
|
| Selling, General & Admin | 193.77 | 181.95 | 149.48 | 113.73 | 99.8 | 100.7 | Upgrade
|
| Research & Development | 264.65 | 258.93 | 185.28 | 164.75 | 156.38 | 181.69 | Upgrade
|
| Other Operating Expenses | -5.1 | -5.67 | 16.53 | 16.84 | 13.23 | 4.64 | Upgrade
|
| Operating Expenses | 467.87 | 441.37 | 354.15 | 298.77 | 260.5 | 290.96 | Upgrade
|
| Operating Income | 190.75 | 177.78 | 175.91 | 134.03 | 252.26 | 904.67 | Upgrade
|
| Interest Expense | -50 | -50.65 | -34.48 | -18.31 | -35.16 | -21.43 | Upgrade
|
| Interest & Investment Income | 10.15 | 12.66 | 16.2 | 14.19 | 26.42 | 52.52 | Upgrade
|
| Currency Exchange Gain (Loss) | -0.16 | -0.16 | -5.77 | 11.58 | -2.53 | -3.9 | Upgrade
|
| Other Non Operating Income (Expenses) | 6.03 | -3.06 | -5.53 | -2.13 | -1.6 | -0.72 | Upgrade
|
| EBT Excluding Unusual Items | 156.77 | 136.57 | 146.33 | 139.37 | 239.38 | 931.13 | Upgrade
|
| Gain (Loss) on Sale of Investments | -0.38 | -0.38 | 1.8 | 1.91 | -1.82 | 1.61 | Upgrade
|
| Gain (Loss) on Sale of Assets | -0.02 | -0.06 | 0.1 | -0.29 | -1.34 | -2.25 | Upgrade
|
| Asset Writedown | -5.56 | -0.85 | -0.09 | -0.37 | -0.1 | -0.04 | Upgrade
|
| Other Unusual Items | 24.33 | 24.33 | 21.07 | 28.16 | 30.09 | 68.48 | Upgrade
|
| Pretax Income | 175.36 | 159.84 | 169.21 | 168.77 | 266.27 | 1,001 | Upgrade
|
| Income Tax Expense | 12.81 | 7.83 | 14.08 | 2.35 | 19.09 | 131.78 | Upgrade
|
| Earnings From Continuing Operations | 162.55 | 152.01 | 155.12 | 166.42 | 247.18 | 869.15 | Upgrade
|
| Minority Interest in Earnings | -12.63 | -11.07 | -15.13 | -13.99 | -21.05 | -14.08 | Upgrade
|
| Net Income | 149.92 | 140.94 | 140 | 152.43 | 226.13 | 855.07 | Upgrade
|
| Net Income to Common | 149.92 | 140.94 | 140 | 152.43 | 226.13 | 855.07 | Upgrade
|
| Net Income Growth | 6.57% | 0.67% | -8.15% | -32.59% | -73.55% | 414.51% | Upgrade
|
| Shares Outstanding (Basic) | 441 | 440 | 452 | 423 | 411 | 405 | Upgrade
|
| Shares Outstanding (Diluted) | 441 | 440 | 452 | 423 | 411 | 413 | Upgrade
|
| Shares Change (YoY) | -2.85% | -2.47% | 6.66% | 2.98% | -0.47% | 1.91% | Upgrade
|
| EPS (Basic) | 0.34 | 0.32 | 0.31 | 0.36 | 0.55 | 2.11 | Upgrade
|
| EPS (Diluted) | 0.34 | 0.32 | 0.31 | 0.36 | 0.55 | 2.07 | Upgrade
|
| EPS Growth | 9.69% | 3.23% | -13.89% | -34.54% | -73.43% | 404.88% | Upgrade
|
| Free Cash Flow | -628.91 | -536.32 | -288.13 | -424.77 | -393.6 | 672.16 | Upgrade
|
| Free Cash Flow Per Share | -1.43 | -1.22 | -0.64 | -1.00 | -0.96 | 1.63 | Upgrade
|
| Dividend Per Share | 0.100 | 0.100 | 0.065 | 0.070 | 0.055 | 0.446 | Upgrade
|
| Dividend Growth | 53.85% | 53.85% | -7.14% | 27.27% | -87.67% | 262.60% | Upgrade
|
| Gross Margin | 12.24% | 11.68% | 11.67% | 9.56% | 12.03% | 27.04% | Upgrade
|
| Operating Margin | 3.55% | 3.35% | 3.87% | 2.96% | 5.92% | 20.46% | Upgrade
|
| Profit Margin | 2.79% | 2.66% | 3.08% | 3.37% | 5.31% | 19.34% | Upgrade
|
| Free Cash Flow Margin | -11.69% | -10.12% | -6.34% | -9.39% | -9.24% | 15.20% | Upgrade
|
| EBITDA | 337.13 | 314.29 | 272.94 | 218.4 | 327.24 | 972.69 | Upgrade
|
| EBITDA Margin | 6.27% | 5.93% | 6.01% | 4.83% | 7.68% | 22.00% | Upgrade
|
| D&A For EBITDA | 146.38 | 136.51 | 97.03 | 84.36 | 74.99 | 68.02 | Upgrade
|
| EBIT | 190.75 | 177.78 | 175.91 | 134.03 | 252.26 | 904.67 | Upgrade
|
| EBIT Margin | 3.55% | 3.35% | 3.87% | 2.96% | 5.92% | 20.46% | Upgrade
|
| Effective Tax Rate | 7.30% | 4.90% | 8.32% | 1.39% | 7.17% | 13.17% | Upgrade
|
| Revenue as Reported | 5,380 | 5,301 | 4,544 | 4,526 | 4,261 | 4,422 | Upgrade
|
Updated Mar 11, 2025. Source: S&P Global Market Intelligence. Standard template. Financial Sources.