Shenzhen Honor Electronic Co., Ltd. (SHE:300870)
China · Delayed Price · Currency is CNY 201.45
-4.69 (-2.28%)
Sep 11, 2026, 3:04 PM CST
Shenzhen Honor Electronic 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 | Jun '26 Jun 30, 2026 | Dec '25 Dec 31, 2025 | Dec '24 Dec 31, 2024 | Dec '23 Dec 31, 2023 | Jan '23 Jan 1, 2023 | Dec '21 Dec 31, 2021 |
Operating Revenue | 4,804 | 4,430 | 3,780 | 2,840 | 2,688 | 2,564 |
Other Revenue | 46.53 | 31.92 | 17.53 | 29.61 | 14.8 | 7.78 |
| 4,851 | 4,462 | 3,798 | 2,870 | 2,703 | 2,572 | |
Revenue Growth | 12.31% | 17.50% | 32.32% | 6.17% | 5.10% | 23.45% |
Cost of Revenue | 3,967 | 3,590 | 3,009 | 2,320 | 2,227 | 2,177 |
Gross Profit | 883.79 | 872.06 | 788.44 | 550.15 | 476.49 | 394.72 |
Selling, General & Admin | 281.13 | 261.28 | 244.17 | 223.87 | 199.7 | 140.59 |
Research & Development | 343.05 | 299.07 | 212.59 | 230.19 | 197.89 | 131.69 |
Other Operating Expenses | 24.39 | 8.43 | 9.51 | 9.94 | 11.73 | 8.66 |
Operating Expenses | 664.89 | 566.25 | 492.27 | 471.78 | 416.5 | 291.74 |
Operating Income | 218.9 | 305.81 | 296.17 | 78.38 | 59.99 | 102.98 |
Interest Expense | -26.04 | -27.4 | -28.83 | -21.85 | -18.65 | -5.66 |
Interest & Investment Income | 17.97 | 22.06 | 17.62 | 139.56 | 7.66 | 14.82 |
Currency Exchange Gain (Loss) | -43.06 | -12.66 | 27.37 | 9.96 | 45.98 | -7.52 |
Other Non Operating Income (Expenses) | -0.6 | -3.79 | 0.08 | -5.54 | -1.94 | -2 |
EBT Excluding Unusual Items | 167.18 | 284.02 | 312.41 | 200.5 | 93.04 | 102.62 |
Gain (Loss) on Sale of Investments | -27.21 | -21.64 | -23 | - | 0.12 | 0.46 |
Gain (Loss) on Sale of Assets | 0.56 | 0.11 | -1.84 | -0.51 | -0.82 | -0.06 |
Asset Writedown | - | - | - | - | -0.76 | -0.19 |
Other Unusual Items | 19.26 | 14.74 | 12.47 | 10.91 | 18.15 | 22.18 |
Pretax Income | 159.78 | 277.22 | 300.05 | 210.9 | 109.73 | 125.01 |
Income Tax Expense | 40.69 | 32.12 | 31.58 | 16.81 | 21.63 | 13.92 |
Earnings From Continuing Operations | 119.1 | 245.1 | 268.47 | 194.09 | 88.1 | 111.09 |
Minority Interest in Earnings | -0.71 | -1.1 | -0.48 | 1.64 | 2.32 | - |
Net Income | 118.38 | 244 | 267.99 | 195.73 | 90.42 | 111.09 |
Net Income to Common | 118.38 | 244 | 267.99 | 195.73 | 90.42 | 111.09 |
Net Income Growth | -62.46% | -8.95% | 36.92% | 116.46% | -18.60% | -42.72% |
Shares Outstanding (Basic) | 156 | 147 | 139 | 142 | 142 | 141 |
Shares Outstanding (Diluted) | 159 | 150 | 139 | 142 | 142 | 141 |
Shares Change | 13.22% | 7.42% | -1.76% | -0.19% | 0.60% | 19.76% |
EPS (Basic) | 0.76 | 1.66 | 1.92 | 1.38 | 0.64 | 0.79 |
EPS (Diluted) | 0.75 | 1.63 | 1.92 | 1.38 | 0.64 | 0.79 |
EPS Growth | -66.84% | -15.24% | 39.37% | 116.86% | -19.09% | -52.18% |
Additional Metrics
Fiscal Year | TTM | FY 2025 | FY 2024 | FY 2023 | FY 2022 | FY 2021 |
|---|---|---|---|---|---|---|
Period Ending | Jun '26 Jun 30, 2026 | Dec '25 Dec 31, 2025 | Dec '24 Dec 31, 2024 | Dec '23 Dec 31, 2023 | Jan '23 Jan 1, 2023 | Dec '21 Dec 31, 2021 |
Free Cash Flow | -227.67 | 115.6 | 102.96 | 103.84 | -503.81 | -356.78 |
Free Cash Flow Per Share | -1.43 | 0.77 | 0.74 | 0.73 | -3.54 | -2.52 |
Dividend Per Share | 0.221 | 0.531 | 0.643 | 0.243 | 0.065 | 0.094 |
Dividend Growth | -69.92% | -17.45% | 164.68% | 273.69% | -31.07% | -59.99% |
Gross Margin | 18.22% | 19.54% | 20.76% | 19.17% | 17.63% | 15.35% |
Operating Margin | 4.51% | 6.85% | 7.80% | 2.73% | 2.22% | 4.00% |
Profit Margin | 2.44% | 5.47% | 7.06% | 6.82% | 3.35% | 4.32% |
Free Cash Flow Margin | -4.69% | 2.59% | 2.71% | 3.62% | -18.64% | -13.87% |
EBITDA | 348.91 | 426.08 | 399.71 | 172.81 | 136.43 | 151.16 |
EBITDA Margin | 7.19% | 9.55% | 10.53% | 6.02% | 5.05% | 5.88% |
D&A For EBITDA | 130.01 | 120.27 | 103.53 | 94.44 | 76.43 | 48.18 |
EBIT | 218.9 | 305.81 | 296.17 | 78.38 | 59.99 | 102.98 |
EBIT Margin | 4.51% | 6.85% | 7.80% | 2.73% | 2.22% | 4.00% |
Effective Tax Rate | 25.46% | 11.59% | 10.53% | 7.97% | 19.71% | 11.13% |
Revenue as Reported | 4,851 | 4,462 | 3,798 | 2,870 | 2,703 | 2,572 |
Advertising Expenses | - | 0.17 | 0.47 | 1.16 | 0.38 | 0.45 |