Shandong Dongyue Organosilicon Materials Co., Ltd. (SHE:300821)
China
· Delayed Price · Currency is CNY 7.40
-0.12 (-1.60%)
May 22, 2025, 2:45 PM CST
SHE:300821 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 | Dec '21 Dec 31, 2021 | Dec '20 Dec 31, 2020 | 2015 - 2019 |
| Operating Revenue | 4,842 | 5,066 | 4,745 | 6,647 | 4,268 | 2,488 | Upgrade
|
| Other Revenue | 84.99 | 84.99 | 56.37 | 87.23 | 65.09 | 15.1 | Upgrade
|
| Revenue | 4,927 | 5,151 | 4,801 | 6,734 | 4,333 | 2,503 | Upgrade
|
| Revenue Growth (YoY) | 2.15% | 7.27% | -28.70% | 55.40% | 73.10% | -8.41% | Upgrade
|
| Cost of Revenue | 4,650 | 4,840 | 4,805 | 5,827 | 2,723 | 1,939 | Upgrade
|
| Gross Profit | 277.12 | 310.78 | -3.88 | 906.97 | 1,610 | 564.09 | Upgrade
|
| Selling, General & Admin | 68.11 | 64.44 | 72.97 | 87.72 | 77.53 | 114.56 | Upgrade
|
| Research & Development | 148.3 | 164.16 | 233.53 | 316.58 | 231.82 | 185.97 | Upgrade
|
| Other Operating Expenses | -14.85 | -10.17 | 5.46 | 11.51 | 11.1 | 9.36 | Upgrade
|
| Operating Expenses | 201.34 | 219.54 | 311.75 | 415.83 | 321.51 | 309.41 | Upgrade
|
| Operating Income | 75.78 | 91.24 | -315.63 | 491.14 | 1,289 | 254.68 | Upgrade
|
| Interest Expense | - | - | -0.02 | -0.08 | -0.13 | -23.68 | Upgrade
|
| Interest & Investment Income | 10.23 | 10.92 | 18.95 | 30.26 | 42.96 | 29.69 | Upgrade
|
| Currency Exchange Gain (Loss) | 5.9 | 5.9 | -2.27 | 27.92 | -7.48 | -2.27 | Upgrade
|
| Other Non Operating Income (Expenses) | 8.98 | -1.09 | -1.01 | -5.81 | -1.37 | 28.09 | Upgrade
|
| EBT Excluding Unusual Items | 100.89 | 106.97 | -299.99 | 543.43 | 1,323 | 286.5 | Upgrade
|
| Gain (Loss) on Sale of Assets | -2.84 | -0.27 | 0.02 | 0.14 | -4.18 | - | Upgrade
|
| Asset Writedown | -39.72 | -39.26 | -4.03 | -6.18 | -15.11 | -4.84 | Upgrade
|
| Other Unusual Items | 5.63 | 5.45 | 4.52 | 4.59 | 10.84 | 24.11 | Upgrade
|
| Pretax Income | 63.96 | 72.89 | -298.99 | 542 | 1,315 | 305.9 | Upgrade
|
| Income Tax Expense | 20.06 | 20.06 | -27.43 | 31.01 | 164.05 | 25.17 | Upgrade
|
| Earnings From Continuing Operations | 43.9 | 52.83 | -271.56 | 510.98 | 1,151 | 280.73 | Upgrade
|
| Minority Interest in Earnings | 3.82 | 3.93 | 0.43 | 0.14 | - | - | Upgrade
|
| Net Income | 47.72 | 56.76 | -271.12 | 511.12 | 1,151 | 280.73 | Upgrade
|
| Net Income to Common | 47.72 | 56.76 | -271.12 | 511.12 | 1,151 | 280.73 | Upgrade
|
| Net Income Growth | - | - | - | -55.58% | 309.87% | -49.27% | Upgrade
|
| Shares Outstanding (Basic) | 1,155 | 1,135 | 1,179 | 1,189 | 1,199 | 1,123 | Upgrade
|
| Shares Outstanding (Diluted) | 1,155 | 1,135 | 1,179 | 1,189 | 1,199 | 1,123 | Upgrade
|
| Shares Change (YoY) | -1.75% | -3.70% | -0.83% | -0.83% | 6.74% | 23.77% | Upgrade
|
| EPS (Basic) | 0.04 | 0.05 | -0.23 | 0.43 | 0.96 | 0.25 | Upgrade
|
| EPS (Diluted) | 0.04 | 0.05 | -0.23 | 0.43 | 0.96 | 0.25 | Upgrade
|
| EPS Growth | - | - | - | -55.21% | 284.00% | -59.02% | Upgrade
|
| Free Cash Flow | 513.3 | 199.64 | -368.24 | -438.45 | -568.36 | 39.79 | Upgrade
|
| Free Cash Flow Per Share | 0.44 | 0.18 | -0.31 | -0.37 | -0.47 | 0.04 | Upgrade
|
| Dividend Per Share | 0.015 | 0.015 | - | 0.100 | 0.380 | 0.125 | Upgrade
|
| Dividend Growth | - | - | - | -73.68% | 204.00% | -50.00% | Upgrade
|
| Gross Margin | 5.62% | 6.03% | -0.08% | 13.47% | 37.16% | 22.53% | Upgrade
|
| Operating Margin | 1.54% | 1.77% | -6.57% | 7.29% | 29.74% | 10.17% | Upgrade
|
| Profit Margin | 0.97% | 1.10% | -5.65% | 7.59% | 26.55% | 11.21% | Upgrade
|
| Free Cash Flow Margin | 10.42% | 3.88% | -7.67% | -6.51% | -13.12% | 1.59% | Upgrade
|
| EBITDA | 437.57 | 446.62 | 14.08 | 755.42 | 1,406 | 375.23 | Upgrade
|
| EBITDA Margin | 8.88% | 8.67% | 0.29% | 11.22% | 32.45% | 14.99% | Upgrade
|
| D&A For EBITDA | 361.79 | 355.38 | 329.72 | 264.28 | 117.28 | 120.56 | Upgrade
|
| EBIT | 75.78 | 91.24 | -315.63 | 491.14 | 1,289 | 254.68 | Upgrade
|
| EBIT Margin | 1.54% | 1.77% | -6.57% | 7.29% | 29.74% | 10.17% | Upgrade
|
| Effective Tax Rate | 31.37% | 27.52% | - | 5.72% | 12.48% | 8.23% | Upgrade
|
| Revenue as Reported | 4,927 | 5,151 | 4,801 | 6,734 | 4,333 | 2,503 | Upgrade
|
Updated Aug 28, 2024. Source: S&P Global Market Intelligence. Standard template. Financial Sources.