Shanghai Zhongzhou Special Alloy Materials Co., Ltd. (SHE:300963)
China
· Delayed Price · Currency is CNY 23.39
-1.51 (-6.06%)
Jun 13, 2025, 2:45 PM CST
SHE:300963 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 | 1,026 | 1,061 | 1,073 | 861.99 | 673.99 | 593.34 | Upgrade
|
| Other Revenue | 14.58 | 14.58 | 12.18 | 10.41 | 10.89 | 6.94 | Upgrade
|
| Revenue | 1,040 | 1,076 | 1,085 | 872.39 | 684.87 | 600.28 | Upgrade
|
| Revenue Growth (YoY) | -6.16% | -0.90% | 24.42% | 27.38% | 14.09% | -5.03% | Upgrade
|
| Cost of Revenue | 827.98 | 861.54 | 897.08 | 698.05 | 564.95 | 463.35 | Upgrade
|
| Gross Profit | 212.11 | 214.11 | 188.37 | 174.34 | 119.92 | 136.92 | Upgrade
|
| Selling, General & Admin | 54.79 | 53.53 | 47.41 | 39.93 | 37.53 | 35.11 | Upgrade
|
| Research & Development | 50.57 | 50.38 | 52.09 | 39.98 | 32.28 | 29.63 | Upgrade
|
| Other Operating Expenses | 6.35 | 4.99 | 4.9 | 4.22 | 2.39 | 3.49 | Upgrade
|
| Operating Expenses | 113.52 | 111.47 | 107.5 | 92.08 | 74.96 | 67.41 | Upgrade
|
| Operating Income | 98.59 | 102.64 | 80.87 | 82.27 | 44.96 | 69.52 | Upgrade
|
| Interest Expense | -6.13 | -5.3 | -2.53 | -1.45 | -1.2 | -3.3 | Upgrade
|
| Interest & Investment Income | 0.41 | 0.43 | 2.33 | 2.58 | 3.08 | 0.1 | Upgrade
|
| Currency Exchange Gain (Loss) | 2.43 | 2.43 | 0.3 | 2.96 | -0.58 | -1.3 | Upgrade
|
| Other Non Operating Income (Expenses) | -0.18 | -0.32 | 0.28 | -0.34 | -0.2 | 2.33 | Upgrade
|
| EBT Excluding Unusual Items | 95.12 | 99.89 | 81.26 | 86.03 | 46.06 | 67.35 | Upgrade
|
| Gain (Loss) on Sale of Investments | - | - | -0.03 | 0.03 | - | - | Upgrade
|
| Gain (Loss) on Sale of Assets | 0.01 | 0 | 0.07 | 0.09 | -0.02 | 0.21 | Upgrade
|
| Asset Writedown | -0.67 | -0.67 | -0.02 | -0.02 | -0.11 | -0.13 | Upgrade
|
| Other Unusual Items | 8.93 | 6.81 | 8.52 | 2.53 | 4.21 | 0.75 | Upgrade
|
| Pretax Income | 103.39 | 106.03 | 89.8 | 88.66 | 50.14 | 68.18 | Upgrade
|
| Income Tax Expense | 10.29 | 10.55 | 7.27 | 8.65 | 4.03 | 7.09 | Upgrade
|
| Net Income | 93.1 | 95.47 | 82.53 | 80.01 | 46.11 | 61.09 | Upgrade
|
| Net Income to Common | 93.1 | 95.47 | 82.53 | 80.01 | 46.11 | 61.09 | Upgrade
|
| Net Income Growth | 21.23% | 15.68% | 3.15% | 73.52% | -24.52% | -4.52% | Upgrade
|
| Shares Outstanding (Basic) | 467 | 461 | 462 | 461 | 424 | 344 | Upgrade
|
| Shares Outstanding (Diluted) | 467 | 461 | 462 | 461 | 424 | 344 | Upgrade
|
| Shares Change (YoY) | 2.69% | -0.24% | 0.21% | 8.81% | 23.21% | 0.00% | Upgrade
|
| EPS (Basic) | 0.20 | 0.21 | 0.18 | 0.17 | 0.11 | 0.18 | Upgrade
|
| EPS (Diluted) | 0.20 | 0.21 | 0.18 | 0.17 | 0.11 | 0.18 | Upgrade
|
| EPS Growth | 18.06% | 15.96% | 2.94% | 59.47% | -38.74% | -4.52% | Upgrade
|
| Free Cash Flow | -84.24 | -125.57 | -111.71 | -81.3 | -112.01 | 46.97 | Upgrade
|
| Free Cash Flow Per Share | -0.18 | -0.27 | -0.24 | -0.18 | -0.26 | 0.14 | Upgrade
|
| Dividend Per Share | 0.039 | 0.039 | 0.039 | 0.041 | 0.039 | 0.039 | Upgrade
|
| Dividend Growth | - | - | -3.68% | 4.08% | - | -91.03% | Upgrade
|
| Gross Margin | 20.39% | 19.91% | 17.35% | 19.98% | 17.51% | 22.81% | Upgrade
|
| Operating Margin | 9.48% | 9.54% | 7.45% | 9.43% | 6.57% | 11.58% | Upgrade
|
| Profit Margin | 8.95% | 8.88% | 7.60% | 9.17% | 6.73% | 10.18% | Upgrade
|
| Free Cash Flow Margin | -8.10% | -11.67% | -10.29% | -9.32% | -16.36% | 7.83% | Upgrade
|
| EBITDA | 121.09 | 124.64 | 100.93 | 100.88 | 62.3 | 85.58 | Upgrade
|
| EBITDA Margin | 11.64% | 11.59% | 9.30% | 11.56% | 9.10% | 14.26% | Upgrade
|
| D&A For EBITDA | 22.49 | 22.01 | 20.06 | 18.61 | 17.34 | 16.07 | Upgrade
|
| EBIT | 98.59 | 102.64 | 80.87 | 82.27 | 44.96 | 69.52 | Upgrade
|
| EBIT Margin | 9.48% | 9.54% | 7.45% | 9.43% | 6.57% | 11.58% | Upgrade
|
| Effective Tax Rate | 9.95% | 9.96% | 8.10% | 9.76% | 8.04% | 10.40% | Upgrade
|
| Revenue as Reported | 1,040 | 1,076 | 1,085 | 872.39 | 684.87 | 600.28 | Upgrade
|
| Advertising Expenses | - | - | - | - | - | 0.53 | Upgrade
|
Updated Oct 24, 2024. Source: S&P Global Market Intelligence. Standard template. Financial Sources.