Super-Dragon Engineering Plastics Co., Ltd (SHE:301131)
China · Delayed Price · Currency is CNY 47.52
-0.30 (-0.63%)
At close: Feb 13, 2026
SHE:301131 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 |
|---|---|---|---|---|---|---|
Period Ending | Sep '25 Sep 30, 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 |
| 1,675 | 1,710 | 1,477 | 1,304 | 1,303 | 1,108 | |
Revenue Growth (YoY) | 3.19% | 15.73% | 13.34% | 0.03% | 17.59% | 10.92% |
Cost of Revenue | 1,481 | 1,543 | 1,326 | 1,174 | 1,145 | 934.18 |
Gross Profit | 193.78 | 166.41 | 151.73 | 129.86 | 157.85 | 173.98 |
Selling, General & Admin | 61.23 | 62.57 | 48.63 | 40.55 | 29.01 | 33.78 |
Research & Development | 60.87 | 61.49 | 53.45 | 44.47 | 41.51 | 36.23 |
Other Operating Expenses | -0.56 | -12.31 | 4.47 | -7.37 | 4.68 | 0.43 |
Operating Expenses | 123.02 | 114.26 | 107.95 | 80.06 | 75.63 | 71.39 |
Operating Income | 70.76 | 52.15 | 43.78 | 49.79 | 82.22 | 102.6 |
Interest Expense | -21.88 | -20.57 | -15.79 | -17.24 | -20.34 | -14.62 |
Interest & Investment Income | 1.21 | 1.47 | 2.24 | 3.33 | 0.9 | 0.52 |
Currency Exchange Gain (Loss) | -0.66 | -0.66 | -0.96 | -1.74 | 0.05 | -0.17 |
Other Non Operating Income (Expenses) | -0.78 | -0.79 | 0.11 | -0.49 | -0.55 | -0.65 |
EBT Excluding Unusual Items | 48.65 | 31.6 | 29.38 | 33.66 | 62.27 | 87.68 |
Gain (Loss) on Sale of Investments | -0.11 | 0.29 | 0.26 | 0.04 | - | - |
Gain (Loss) on Sale of Assets | -0.51 | -0.21 | -0.01 | 0.01 | -0.06 | -0.34 |
Asset Writedown | -4.1 | -4.26 | - | - | -0 | -0.53 |
Other Unusual Items | 3.77 | 3.06 | 5.35 | 0.97 | 7.42 | 0.08 |
Pretax Income | 47.69 | 30.48 | 34.98 | 34.67 | 69.63 | 86.88 |
Income Tax Expense | 8.03 | 4.58 | 5.2 | 1.78 | 5.46 | 9.91 |
Earnings From Continuing Operations | 39.66 | 25.9 | 29.78 | 32.89 | 64.17 | 76.98 |
Minority Interest in Earnings | 10.17 | 12.58 | 7.37 | 1.6 | - | - |
Net Income | 49.83 | 38.48 | 37.15 | 34.49 | 64.17 | 76.98 |
Net Income to Common | 49.83 | 38.48 | 37.15 | 34.49 | 64.17 | 76.98 |
Net Income Growth | 65.26% | 3.57% | 7.70% | -46.24% | -16.64% | 61.97% |
Shares Outstanding (Basic) | 48 | 48 | 48 | 45 | 36 | 36 |
Shares Outstanding (Diluted) | 52 | 49 | 48 | 45 | 36 | 36 |
Shares Change (YoY) | 8.08% | 2.14% | 6.67% | 25.02% | 0.00% | - |
EPS (Basic) | 1.04 | 0.81 | 0.78 | 0.77 | 1.79 | 2.15 |
EPS (Diluted) | 0.96 | 0.79 | 0.78 | 0.77 | 1.79 | 2.15 |
EPS Growth | 52.90% | 1.40% | 0.97% | -57.00% | -16.64% | 61.97% |
Free Cash Flow | -119.88 | -136.27 | -133.21 | -135.7 | -183.23 | -181.82 |
Free Cash Flow Per Share | -2.32 | -2.79 | -2.79 | -3.03 | -5.11 | -5.08 |
Dividend Per Share | 0.610 | 0.410 | 0.370 | 0.200 | 0.500 | - |
Dividend Growth | 64.86% | 10.81% | 85.00% | -60.00% | - | - |
Gross Margin | 11.57% | 9.73% | 10.27% | 9.96% | 12.11% | 15.70% |
Operating Margin | 4.23% | 3.05% | 2.96% | 3.82% | 6.31% | 9.26% |
Profit Margin | 2.97% | 2.25% | 2.51% | 2.65% | 4.92% | 6.95% |
Free Cash Flow Margin | -7.16% | -7.97% | -9.02% | -10.41% | -14.06% | -16.41% |
EBITDA | 107.88 | 83.1 | 66.5 | 66.99 | 96.99 | 114.46 |
EBITDA Margin | 6.44% | 4.86% | 4.50% | 5.14% | 7.44% | 10.33% |
D&A For EBITDA | 37.12 | 30.95 | 22.72 | 17.2 | 14.77 | 11.86 |
EBIT | 70.76 | 52.15 | 43.78 | 49.79 | 82.22 | 102.6 |
EBIT Margin | 4.23% | 3.05% | 2.96% | 3.82% | 6.31% | 9.26% |
Effective Tax Rate | 16.83% | 15.03% | 14.88% | 5.13% | 7.84% | 11.40% |
Revenue as Reported | 1,675 | 1,710 | 1,477 | 1,304 | 1,303 | - |
Advertising Expenses | - | 1.01 | 0.42 | 0.01 | - | - |
Source: S&P Global Market Intelligence. Standard template. Financial Sources.