Huabao Flavours & Fragrances Co., Ltd. (SHE:300741)
China
· Delayed Price · Currency is CNY 19.27
-1.94 (-9.15%)
Jun 13, 2025, 2:45 PM CST
SHE:300741 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 | Dec '20 Dec 31, 2020 | 2015 - 2019 |
| Operating Revenue | 1,334 | 1,347 | 1,475 | 1,887 | 1,935 | 2,090 | Upgrade
|
| Other Revenue | 9.65 | 9.65 | 9.39 | 7.35 | 6.06 | 4.82 | Upgrade
|
| Revenue | 1,344 | 1,357 | 1,485 | 1,894 | 1,941 | 2,094 | Upgrade
|
| Revenue Growth (YoY) | -8.89% | -8.61% | -21.61% | -2.45% | -7.31% | -4.16% | Upgrade
|
| Cost of Revenue | 698.25 | 684.76 | 670.21 | 699.98 | 548.06 | 510.99 | Upgrade
|
| Gross Profit | 645.78 | 672.04 | 814.42 | 1,194 | 1,393 | 1,583 | Upgrade
|
| Selling, General & Admin | 373.79 | 371.48 | 314.27 | 350.03 | 291.07 | 289.11 | Upgrade
|
| Research & Development | 132.66 | 136.52 | 133.85 | 153.69 | 152.21 | 153.62 | Upgrade
|
| Other Operating Expenses | 39.17 | 10.06 | 14.41 | 25.18 | 26.64 | 33.08 | Upgrade
|
| Operating Expenses | 605.25 | 578.57 | 502.45 | 545.88 | 472.12 | 475.87 | Upgrade
|
| Operating Income | 40.53 | 93.46 | 311.97 | 648.03 | 921.2 | 1,108 | Upgrade
|
| Interest Expense | -18.29 | -23.79 | -26.04 | -23.12 | -1 | -2.41 | Upgrade
|
| Interest & Investment Income | 58.61 | 46.05 | 57.8 | 55.99 | 87.13 | 137.06 | Upgrade
|
| Currency Exchange Gain (Loss) | -0.35 | -0.35 | -0.56 | -4.81 | -0.55 | 0.25 | Upgrade
|
| Other Non Operating Income (Expenses) | -1.42 | -0.59 | -0.92 | -2.17 | -0.53 | -2.28 | Upgrade
|
| EBT Excluding Unusual Items | 79.08 | 114.78 | 342.25 | 673.91 | 1,006 | 1,240 | Upgrade
|
| Impairment of Goodwill | -504.56 | -504.56 | -5.58 | -43.84 | - | - | Upgrade
|
| Gain (Loss) on Sale of Investments | 34.52 | 43.3 | 19.56 | 127.97 | 71.11 | 7.56 | Upgrade
|
| Gain (Loss) on Sale of Assets | 0.05 | 0.02 | 5.17 | 10 | 7.13 | 4.3 | Upgrade
|
| Asset Writedown | -12.16 | -12.11 | -39.57 | -5.13 | -1.22 | -8.1 | Upgrade
|
| Other Unusual Items | 75.03 | 62.26 | 115.9 | 104.71 | 98 | 145.05 | Upgrade
|
| Pretax Income | -328.04 | -296.31 | 437.72 | 867.61 | 1,181 | 1,389 | Upgrade
|
| Income Tax Expense | 10.35 | 14.29 | 62.94 | 134.51 | 158.07 | 188.84 | Upgrade
|
| Earnings From Continuing Operations | -338.4 | -310.6 | 374.78 | 733.1 | 1,023 | 1,200 | Upgrade
|
| Minority Interest in Earnings | 14.07 | 14.26 | 4.21 | -8.17 | -18.85 | -19.97 | Upgrade
|
| Net Income | -324.33 | -296.34 | 378.99 | 724.93 | 1,004 | 1,180 | Upgrade
|
| Net Income to Common | -324.33 | -296.34 | 378.99 | 724.93 | 1,004 | 1,180 | Upgrade
|
| Net Income Growth | - | - | -47.72% | -27.82% | -14.90% | -4.45% | Upgrade
|
| Shares Outstanding (Basic) | 610 | 617 | 611 | 614 | 616 | 615 | Upgrade
|
| Shares Outstanding (Diluted) | 610 | 617 | 611 | 614 | 616 | 615 | Upgrade
|
| Shares Change (YoY) | -1.63% | 1.00% | -0.50% | -0.30% | 0.24% | 0.03% | Upgrade
|
| EPS (Basic) | -0.53 | -0.48 | 0.62 | 1.18 | 1.63 | 1.92 | Upgrade
|
| EPS (Diluted) | -0.53 | -0.48 | 0.62 | 1.18 | 1.63 | 1.92 | Upgrade
|
| EPS Growth | - | - | -47.46% | -27.61% | -15.10% | -4.48% | Upgrade
|
| Free Cash Flow | 290.92 | 295.41 | 550.37 | 522.49 | 1,110 | 1,054 | Upgrade
|
| Free Cash Flow Per Share | 0.48 | 0.48 | 0.90 | 0.85 | 1.80 | 1.72 | Upgrade
|
| Dividend Per Share | 0.170 | 0.120 | 0.600 | 1.000 | 1.320 | 1.600 | Upgrade
|
| Dividend Growth | -71.67% | -80.00% | -40.00% | -24.24% | -17.50% | -19.19% | Upgrade
|
| Gross Margin | 48.05% | 49.53% | 54.86% | 63.04% | 71.77% | 75.60% | Upgrade
|
| Operating Margin | 3.02% | 6.89% | 21.01% | 34.22% | 47.45% | 52.88% | Upgrade
|
| Profit Margin | -24.13% | -21.84% | 25.53% | 38.28% | 51.73% | 56.35% | Upgrade
|
| Free Cash Flow Margin | 21.65% | 21.77% | 37.07% | 27.59% | 57.17% | 50.35% | Upgrade
|
| EBITDA | 99.56 | 153.01 | 373.55 | 699.66 | 954.76 | 1,142 | Upgrade
|
| EBITDA Margin | 7.41% | 11.28% | 25.16% | 36.94% | 49.18% | 54.51% | Upgrade
|
| D&A For EBITDA | 59.04 | 59.55 | 61.58 | 51.63 | 33.57 | 34.18 | Upgrade
|
| EBIT | 40.53 | 93.46 | 311.97 | 648.03 | 921.2 | 1,108 | Upgrade
|
| EBIT Margin | 3.02% | 6.89% | 21.01% | 34.22% | 47.45% | 52.88% | Upgrade
|
| Effective Tax Rate | - | - | 14.38% | 15.50% | 13.38% | 13.59% | Upgrade
|
| Revenue as Reported | 1,344 | 1,357 | 1,485 | 1,894 | 1,941 | 2,094 | Upgrade
|
Source: S&P Global Market Intelligence. Standard template. Financial Sources.