Beijing China Sciences Runyu Environmental Technology Co., Ltd. (SHE:301175)
China
· Delayed Price · Currency is CNY 5.26
-0.02 (-0.38%)
Last updated: May 13, 2025
SHE:301175 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 | 2017 - 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 | 2017 - 2019 |
| Operating Revenue | 1,664 | 1,613 | 1,372 | 1,586 | 1,504 | 678.32 | Upgrade
|
| Other Revenue | 49.57 | 49.57 | 31.63 | 10.32 | 12.07 | 8.16 | Upgrade
|
| Revenue | 1,714 | 1,663 | 1,404 | 1,597 | 1,516 | 686.48 | Upgrade
|
| Revenue Growth (YoY) | 17.88% | 18.43% | -12.07% | 5.34% | 120.80% | 13.61% | Upgrade
|
| Operations & Maintenance | 0.01 | 0.01 | 0.07 | 0.03 | 0.98 | 1.07 | Upgrade
|
| Selling, General & Admin | 158.77 | 148.53 | 125.6 | 107.28 | 89.04 | 94.83 | Upgrade
|
| Provision for Bad Debts | 7.85 | 6.15 | 18.83 | -9.35 | 14.9 | 10.49 | Upgrade
|
| Other Operating Expenses | 1,027 | 995.49 | 835.83 | 1,115 | 1,075 | 301.36 | Upgrade
|
| Total Operating Expenses | 1,245 | 1,199 | 1,012 | 1,242 | 1,197 | 416.63 | Upgrade
|
| Operating Income | 469.15 | 463.86 | 391.81 | 354.71 | 318.55 | 269.86 | Upgrade
|
| Interest Expense | -82.31 | -83.41 | -83.81 | -74.3 | -77.37 | -63.73 | Upgrade
|
| Interest Income | 18.91 | 19.65 | 30.11 | 18.78 | 7.6 | 8.15 | Upgrade
|
| Net Interest Expense | -63.39 | -63.76 | -53.7 | -55.52 | -69.77 | -55.58 | Upgrade
|
| Currency Exchange Gain (Loss) | - | - | - | -0.34 | 0.13 | -0.2 | Upgrade
|
| Other Non-Operating Income (Expenses) | 1.64 | -0.34 | 2.92 | -10.18 | -7.93 | -14.5 | Upgrade
|
| EBT Excluding Unusual Items | 407.39 | 399.77 | 341.03 | 288.67 | 240.98 | 199.57 | Upgrade
|
| Gain (Loss) on Sale of Investments | - | - | 2.68 | - | - | - | Upgrade
|
| Gain (Loss) on Sale of Assets | -0.65 | -0.65 | 1.15 | -0.03 | -0.14 | 0.05 | Upgrade
|
| Asset Writedown | -4.62 | -4.58 | 0.1 | -0.47 | 0 | -1.85 | Upgrade
|
| Other Unusual Items | 6.11 | 6.77 | 8.55 | 8.45 | 3.91 | 3.38 | Upgrade
|
| Pretax Income | 408.24 | 401.32 | 353.51 | 296.62 | 244.76 | 201.14 | Upgrade
|
| Income Tax Expense | 42.26 | 39.68 | 42.84 | 46.39 | 46.44 | 45.65 | Upgrade
|
| Earnings From Continuing Ops. | 365.98 | 361.64 | 310.67 | 250.23 | 198.31 | 155.49 | Upgrade
|
| Minority Interest in Earnings | -40.13 | -40.94 | -41 | -38.09 | -25.09 | -22.46 | Upgrade
|
| Net Income | 325.85 | 320.69 | 269.67 | 212.14 | 173.22 | 133.03 | Upgrade
|
| Net Income to Common | 325.85 | 320.69 | 269.67 | 212.14 | 173.22 | 133.03 | Upgrade
|
| Net Income Growth | 15.68% | 18.92% | 27.12% | 22.47% | 30.21% | 38.08% | Upgrade
|
| Shares Outstanding (Basic) | 1,458 | 1,458 | 1,498 | 1,248 | 1,083 | 1,023 | Upgrade
|
| Shares Outstanding (Diluted) | 1,458 | 1,458 | 1,498 | 1,248 | 1,083 | 1,023 | Upgrade
|
| Shares Change (YoY) | -2.67% | -2.70% | 20.06% | 15.26% | 5.80% | 16.84% | Upgrade
|
| EPS (Basic) | 0.22 | 0.22 | 0.18 | 0.17 | 0.16 | 0.13 | Upgrade
|
| EPS (Diluted) | 0.22 | 0.22 | 0.18 | 0.17 | 0.16 | 0.13 | Upgrade
|
| EPS Growth | 18.86% | 22.22% | 5.88% | 6.25% | 23.08% | 18.18% | Upgrade
|
| Free Cash Flow | 168.1 | 166.4 | -311.36 | -185.37 | -296.3 | -183.02 | Upgrade
|
| Free Cash Flow Per Share | 0.12 | 0.11 | -0.21 | -0.15 | -0.27 | -0.18 | Upgrade
|
| Dividend Per Share | 0.135 | 0.135 | 0.100 | 0.055 | - | - | Upgrade
|
| Dividend Growth | 35.00% | 35.00% | 81.82% | - | - | - | Upgrade
|
| Profit Margin | 19.02% | 19.29% | 19.21% | 13.29% | 11.43% | 19.38% | Upgrade
|
| Free Cash Flow Margin | 9.81% | 10.01% | -22.18% | -11.61% | -19.55% | -26.66% | Upgrade
|
| EBITDA | 718.6 | 699.08 | 570.12 | 499.41 | 450.08 | 378.73 | Upgrade
|
| EBITDA Margin | 41.93% | 42.04% | 40.61% | 31.28% | 29.69% | 55.17% | Upgrade
|
| D&A For EBITDA | 249.45 | 235.22 | 178.31 | 144.71 | 131.52 | 108.87 | Upgrade
|
| EBIT | 469.15 | 463.86 | 391.81 | 354.71 | 318.55 | 269.86 | Upgrade
|
| EBIT Margin | 27.38% | 27.90% | 27.91% | 22.21% | 21.02% | 39.31% | Upgrade
|
| Effective Tax Rate | 10.35% | 9.89% | 12.12% | 15.64% | 18.97% | 22.70% | Upgrade
|
| Revenue as Reported | 1,714 | 1,663 | 1,404 | 1,597 | 1,516 | - | Upgrade
|
Source: S&P Global Market Intelligence. Utility template. Financial Sources.