Guangzhou Metro Design & Research Institute Co., Ltd. (SHE:003013)

China · Delayed Price · Currency is CNY

16.37

+1.29 (8.55%)

Jul 24, 2026, 3:04 PM CST

SHE:003013 Financials Overview

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

Millions CNY. Fiscal year is Jan - Dec.

Revenue & Profits

Fiscal Year	TTM	FY 2025	FY 2024	FY 2023	FY 2022	FY 2021
Period Ending	Mar '26 Mar 31, 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
Revenue	2,547	2,566	2,748	2,573	2,476	2,381
Revenue Growth	-8.73%	-6.64%	6.79%	3.92%	4.02%	27.28%
Gross Profit	989.69	989.46	1,055	958	818.87	810.99
Operating Income	562.75	537.26	679.56	478.89	423.54	396.88
Net Income	480.64	465.65	491.93	431.86	399.84	356.54
Earnings Per Share	1.20	1.15	1.23	1.08	1.00	0.89
EPS Growth	12.68%	-6.50%	13.89%	8.00%	12.36%	14.10%

Cash & Debt

Fiscal Year	Current	FY 2025	FY 2024	FY 2023	FY 2022	FY 2021
Period Ending	Mar '26 Mar 31, 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
Cash & Investments	632.73	907.45	981.34	1,324	1,377	1,401
Total Debt	432.25	475.15	391.23	353.99	75.01	73.72
Net Cash (Debt)	200.49	432.3	590.1	969.55	1,302	1,327
Net Cash Growth	467.55%	-26.74%	-39.14%	-25.55%	-1.87%	-3.53%
Net Cash Per Share	0.50	1.07	1.48	2.42	3.26	3.31

Cash Flow & CapEx

Fiscal Year	TTM	FY 2025	FY 2024	FY 2023	FY 2022	FY 2021
Period Ending	Mar '26 Mar 31, 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 Cash Flow	222.73	78.43	37.62	184.91	342.75	404.74
Capital Expenditures	-77.99	-70.29	-297.52	-290.89	-155.1	-70.08
Free Cash Flow	144.73	8.14	-259.9	-105.98	187.65	334.66
Free Cash Flow Growth	-	-	-	-	-43.93%	-

Margins

Fiscal Year	TTM	FY 2025	FY 2024	FY 2023	FY 2022	FY 2021
Period Ending	Mar '26 Mar 31, 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
Gross Margin	38.86%	38.57%	38.40%	37.23%	33.07%	34.07%
Operating Margin	22.10%	20.94%	24.73%	18.61%	17.10%	16.67%
Pretax Margin	22.49%	21.51%	20.77%	19.47%	18.54%	17.54%
Profit Margin	18.87%	18.15%	17.90%	16.78%	16.15%	14.98%
FCF Margin	5.68%	0.32%	-9.46%	-4.12%	7.58%	14.06%

Dividends

Fiscal Year	Current	FY 2025	FY 2024	FY 2023	FY 2022	FY 2021
Period Ending	Jul '26 Jul 26, 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
Dividend Per Share	0.310	0.310	0.480	0.490	0.450	0.400
Dividend Per Share Growth	-35.42%	-35.42%	-2.04%	8.89%	12.50%	-39.39%
Dividend Yield	1.89%	2.23%	3.35%	3.24%	3.24%	2.27%

Valuation

Fiscal Year	Current	FY 2025	FY 2024	FY 2023	FY 2022	FY 2021
Period Ending	Jul '26 Jul 26, 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
PE Ratio	13.61	12.43	12.55	15.18	15.46	22.53
Forward PE	15.16	9.87	11.76	11.79	-	-
P/FCF Ratio	52.11	710.86	-	-	32.93	24.00
PS Ratio	2.96	2.26	2.25	2.55	2.50	3.37