Sinopec Engineering Group Co Ltd
HKEX:2386
Income Statement
Earnings Waterfall
Sinopec Engineering Group Co Ltd
Revenue
|
56.2B
CNY
|
Cost of Revenue
|
-50.6B
CNY
|
Gross Profit
|
5.6B
CNY
|
Operating Expenses
|
-3.9B
CNY
|
Operating Income
|
1.7B
CNY
|
Other Expenses
|
648.1m
CNY
|
Net Income
|
2.3B
CNY
|
Income Statement
Sinopec Engineering Group Co Ltd
Dec-2014 | Jun-2015 | Dec-2015 | Jun-2016 | Dec-2016 | Jun-2017 | Dec-2017 | Jun-2018 | Dec-2018 | Jun-2019 | Dec-2019 | Jun-2020 | Dec-2020 | Jun-2021 | Dec-2021 | Jun-2022 | Dec-2022 | Jun-2023 | Dec-2023 | ||
---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
Revenue | ||||||||||||||||||||
Revenue |
49 346
N/A
|
47 601
-4%
|
45 498
-4%
|
42 328
-7%
|
39 402
-7%
|
35 432
-10%
|
36 209
+2%
|
40 780
+13%
|
47 019
+15%
|
51 365
+9%
|
52 261
+2%
|
53 376
+2%
|
52 353
-2%
|
55 407
+6%
|
57 760
+4%
|
56 867
-2%
|
53 028
-7%
|
51 899
-2%
|
56 221
+8%
|
|
Gross Profit | ||||||||||||||||||||
Cost of Revenue |
(43 055)
|
(41 318)
|
(39 341)
|
(36 983)
|
(35 107)
|
(31 132)
|
(32 183)
|
(37 046)
|
(41 823)
|
(45 719)
|
(46 778)
|
(48 074)
|
(46 639)
|
(49 360)
|
(51 291)
|
(50 259)
|
(47 416)
|
(46 711)
|
(50 608)
|
|
Gross Profit |
6 291
N/A
|
6 283
0%
|
6 157
-2%
|
5 345
-13%
|
4 295
-20%
|
4 300
+0%
|
4 026
-6%
|
3 734
-7%
|
5 196
+39%
|
5 646
+9%
|
5 483
-3%
|
5 303
-3%
|
5 714
+8%
|
6 047
+6%
|
6 468
+7%
|
6 608
+2%
|
5 612
-15%
|
5 188
-8%
|
5 613
+8%
|
|
Operating Income | ||||||||||||||||||||
Operating Expenses |
(2 269)
|
(2 572)
|
(2 541)
|
(2 643)
|
(2 975)
|
(3 144)
|
(2 912)
|
(2 369)
|
(2 946)
|
(3 392)
|
(3 486)
|
(3 314)
|
(3 523)
|
(3 790)
|
(4 823)
|
(4 903)
|
(3 804)
|
(3 542)
|
(3 925)
|
|
Selling, General & Administrative |
(1 247)
|
(1 259)
|
(1 217)
|
(1 088)
|
(1 197)
|
(1 245)
|
(1 228)
|
(1 203)
|
(1 370)
|
(1 524)
|
(1 336)
|
(1 218)
|
(1 249)
|
(1 238)
|
(1 301)
|
(1 253)
|
(1 314)
|
(1 340)
|
(1 436)
|
|
Research & Development |
(934)
|
(1 082)
|
(1 185)
|
(1 124)
|
(1 113)
|
(1 091)
|
(1 003)
|
(1 079)
|
(1 676)
|
(1 970)
|
(2 136)
|
(2 186)
|
(2 175)
|
(2 229)
|
(2 324)
|
(2 316)
|
(2 491)
|
(2 400)
|
(2 128)
|
|
Depreciation & Amortization |
0
|
0
|
0
|
(61)
|
(45)
|
(59)
|
(44)
|
(69)
|
(31)
|
(46)
|
(77)
|
(83)
|
(142)
|
(192)
|
(191)
|
(203)
|
(204)
|
(204)
|
(179)
|
|
Other Operating Expenses |
(88)
|
(230)
|
(139)
|
(370)
|
(620)
|
(749)
|
(637)
|
(18)
|
131
|
147
|
64
|
172
|
43
|
(131)
|
(1 007)
|
(1 131)
|
204
|
403
|
(182)
|
|
Operating Income |
4 022
N/A
|
3 711
-8%
|
3 616
-3%
|
2 702
-25%
|
1 321
-51%
|
1 156
-12%
|
1 114
-4%
|
1 365
+23%
|
2 250
+65%
|
2 254
+0%
|
1 997
-11%
|
1 988
0%
|
2 191
+10%
|
2 257
+3%
|
1 645
-27%
|
1 705
+4%
|
1 808
+6%
|
1 647
-9%
|
1 687
+2%
|
|
Pre-Tax Income | ||||||||||||||||||||
Interest Income Expense |
531
|
474
|
621
|
798
|
1 057
|
904
|
523
|
591
|
873
|
1 038
|
892
|
952
|
885
|
856
|
960
|
910
|
1 012
|
1 011
|
1 094
|
|
Non-Reccuring Items |
(2)
|
(1)
|
2
|
2
|
(1)
|
(2)
|
(2)
|
(0)
|
(905)
|
(904)
|
20
|
17
|
13
|
19
|
57
|
54
|
3
|
39
|
39
|
|
Total Other Income |
0
|
1
|
0
|
1
|
0
|
0
|
0
|
(48)
|
(97)
|
(89)
|
(82)
|
(81)
|
(79)
|
(73)
|
(70)
|
(66)
|
(61)
|
(57)
|
(57)
|
|
Pre-Tax Income |
4 551
N/A
|
4 185
-8%
|
4 240
+1%
|
3 503
-17%
|
2 377
-32%
|
2 059
-13%
|
1 635
-21%
|
1 907
+17%
|
2 122
+11%
|
2 299
+8%
|
2 827
+23%
|
2 877
+2%
|
3 011
+5%
|
3 059
+2%
|
2 592
-15%
|
2 603
+0%
|
2 762
+6%
|
2 639
-4%
|
2 764
+5%
|
|
Net Income | ||||||||||||||||||||
Tax Provision |
(1 061)
|
(862)
|
(922)
|
(817)
|
(706)
|
(632)
|
(505)
|
(504)
|
(442)
|
(528)
|
(644)
|
(632)
|
(628)
|
(590)
|
(462)
|
(464)
|
(477)
|
(393)
|
(428)
|
|
Income from Continuing Operations |
3 490
|
3 323
|
3 318
|
2 686
|
1 671
|
1 427
|
1 130
|
1 403
|
1 680
|
1 771
|
2 184
|
2 245
|
2 382
|
2 469
|
2 130
|
2 139
|
2 285
|
2 246
|
2 336
|
|
Income to Minority Interest |
(0)
|
0
|
(0)
|
0
|
(0)
|
(0)
|
(0)
|
(0)
|
(0)
|
(0)
|
(0)
|
(0)
|
(0)
|
(0)
|
(0)
|
(0)
|
(0)
|
(0)
|
(0)
|
|
Net Income (Common) |
3 490
N/A
|
3 323
-5%
|
3 318
0%
|
2 686
-19%
|
1 671
-38%
|
1 427
-15%
|
1 130
-21%
|
1 403
+24%
|
1 679
+20%
|
1 771
+5%
|
2 183
+23%
|
2 245
+3%
|
2 382
+6%
|
2 469
+4%
|
2 130
-14%
|
2 139
+0%
|
2 285
+7%
|
2 246
-2%
|
2 335
+4%
|
|
EPS (Diluted) |
0.79
N/A
|
0.75
-5%
|
0.75
N/A
|
0.6
-20%
|
0.38
-37%
|
0.32
-16%
|
0.26
-19%
|
0.32
+23%
|
0.38
+19%
|
0.4
+5%
|
0.49
+23%
|
0.51
+4%
|
0.54
+6%
|
0.56
+4%
|
0.48
-14%
|
0.48
N/A
|
0.52
+8%
|
0.51
-2%
|
0.53
+4%
|