Sihuan Pharmaceutical Holdings Group Ltd
HKEX:460
Sihuan Pharmaceutical Holdings Group Ltd
HKEX:460
Price:
1.36
HKD
6.25%
Market Cap:
HK$12.5B
Add Note
Add Target
Capture your thoughts and set a target
Decide at what price you'd be comfortable buying and we'll help you stay ready.
Based on
Margin of Safety
0%
10%
20%
30%
40%
50%
Your Price Target
Linked to
current price
· In Buy Zone
Loading
Note attached
Choose the stock you wish to monitor with a price target
Recently Viewed
|
Sihuan Pharmaceutical Holdings Group Ltd
HKEX:460
|
CN |
Income Statement
Earnings Waterfall
Sihuan Pharmaceutical Holdings Group Ltd
Sihuan Pharmaceutical Holdings Group Ltd
Income Statement
Sihuan Pharmaceutical Holdings Group Ltd
Sihuan Pharmaceutical Holdings Group Ltd
Currency: CNY
| Sep-2006 | Dec-2006 | Mar-2007 | Jun-2007 | Sep-2007 | Dec-2007 | Mar-2008 | Jun-2008 | Sep-2008 | Dec-2008 | Mar-2009 | Jun-2009 | 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 | Jun-2024 | Dec-2024 | Jun-2025 | ||
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
| Revenue | ||||||||||||||||||||||||||||||
| Interest Expense |
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
117
|
99
|
211
|
134
|
269
|
268
|
275
|
247
|
|
| Revenue |
149
N/A
|
162
+9%
|
178
+10%
|
208
+17%
|
241
+16%
|
286
+19%
|
344
+20%
|
407
+18%
|
464
+14%
|
510
+10%
|
546
+7%
|
595
+9%
|
1 440
+142%
|
2 746
+91%
|
2 584
-6%
|
2 917
+13%
|
3 297
+13%
|
2 878
-13%
|
2 275
-21%
|
2 464
+8%
|
3 317
+35%
|
3 038
-8%
|
2 595
-15%
|
2 181
-16%
|
3 237
+48%
|
1 861
-43%
|
1 755
-6%
|
1 901
+8%
|
2 098
+10%
|
|
| Gross Profit | ||||||||||||||||||||||||||||||
| Cost of Revenue |
(41)
|
(37)
|
(36)
|
(40)
|
(40)
|
(61)
|
(78)
|
(103)
|
(125)
|
(134)
|
(148)
|
(162)
|
(422)
|
(759)
|
(590)
|
(538)
|
(578)
|
(589)
|
(565)
|
(550)
|
(721)
|
(608)
|
(628)
|
(694)
|
(1 002)
|
(565)
|
(598)
|
(659)
|
(707)
|
|
| Gross Profit |
108
N/A
|
125
+16%
|
141
+13%
|
168
+19%
|
201
+19%
|
226
+13%
|
266
+18%
|
304
+14%
|
340
+12%
|
377
+11%
|
398
+6%
|
433
+9%
|
1 018
+135%
|
1 987
+95%
|
1 994
+0%
|
2 379
+19%
|
2 719
+14%
|
2 289
-16%
|
1 710
-25%
|
1 914
+12%
|
2 596
+36%
|
2 430
-6%
|
1 967
-19%
|
1 488
-24%
|
2 235
+50%
|
1 296
-42%
|
1 156
-11%
|
1 242
+7%
|
1 390
+12%
|
|
| Operating Income | ||||||||||||||||||||||||||||||
| Operating Expenses |
(12)
|
(16)
|
(18)
|
(30)
|
(37)
|
(51)
|
(62)
|
(75)
|
(85)
|
(76)
|
(109)
|
(137)
|
(220)
|
(522)
|
(465)
|
(655)
|
(821)
|
(895)
|
(1 103)
|
(1 429)
|
(1 375)
|
(1 754)
|
(1 970)
|
(2 024)
|
(2 711)
|
(1 436)
|
(1 345)
|
(1 631)
|
(1 544)
|
|
| Selling, General & Administrative |
(23)
|
(28)
|
(30)
|
(36)
|
(45)
|
(62)
|
(80)
|
(91)
|
(93)
|
(92)
|
(96)
|
(101)
|
(340)
|
(857)
|
(977)
|
(667)
|
(547)
|
(717)
|
(725)
|
(859)
|
(1 049)
|
(1 129)
|
(1 139)
|
(1 023)
|
(1 448)
|
(911)
|
(940)
|
(1 175)
|
(1 165)
|
|
| Research & Development |
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
(480)
|
(714)
|
(599)
|
(666)
|
(729)
|
(762)
|
(868)
|
(992)
|
(937)
|
(1 231)
|
(578)
|
(479)
|
(474)
|
(431)
|
|
| Other Operating Expenses |
11
|
12
|
12
|
6
|
8
|
10
|
18
|
16
|
8
|
16
|
(13)
|
(36)
|
120
|
335
|
512
|
492
|
440
|
421
|
289
|
159
|
437
|
243
|
161
|
(64)
|
(32)
|
53
|
75
|
18
|
52
|
|
| Operating Income |
96
N/A
|
109
+14%
|
124
+13%
|
139
+12%
|
164
+18%
|
175
+7%
|
204
+17%
|
229
+13%
|
255
+11%
|
301
+18%
|
289
-4%
|
296
+2%
|
798
+170%
|
1 465
+84%
|
1 529
+4%
|
1 724
+13%
|
1 898
+10%
|
1 395
-27%
|
607
-56%
|
486
-20%
|
1 221
+151%
|
676
-45%
|
(3)
N/A
|
(536)
-16 198%
|
(476)
+11%
|
(141)
+70%
|
(188)
-34%
|
(389)
-107%
|
(154)
+60%
|
|
| Pre-Tax Income | ||||||||||||||||||||||||||||||
| Interest Income Expense |
(0)
|
(1)
|
(0)
|
(0)
|
(0)
|
11
|
3
|
5
|
8
|
11
|
13
|
10
|
73
|
138
|
124
|
289
|
332
|
154
|
105
|
124
|
62
|
(115)
|
(253)
|
(64)
|
(165)
|
(50)
|
17
|
(89)
|
(113)
|
|
| Non-Reccuring Items |
0
|
0
|
0
|
0
|
0
|
(1)
|
0
|
0
|
0
|
(24)
|
0
|
0
|
126
|
126
|
0
|
0
|
(2 844)
|
(3 972)
|
(1 128)
|
156
|
0
|
(65)
|
(11)
|
(1 523)
|
(1 515)
|
29
|
24
|
50
|
14
|
|
| Total Other Income |
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
|
| Pre-Tax Income |
95
N/A
|
108
+14%
|
123
+14%
|
138
+12%
|
163
+18%
|
185
+13%
|
206
+12%
|
235
+14%
|
263
+12%
|
287
+9%
|
303
+5%
|
306
+1%
|
997
+226%
|
1 729
+73%
|
1 653
-4%
|
2 012
+22%
|
(614)
N/A
|
(2 423)
-295%
|
(416)
+83%
|
766
N/A
|
1 283
+68%
|
496
-61%
|
(267)
N/A
|
(2 123)
-694%
|
(2 156)
-2%
|
(161)
+93%
|
(147)
+9%
|
(428)
-191%
|
(252)
+41%
|
|
| Net Income | ||||||||||||||||||||||||||||||
| Tax Provision |
(16)
|
(18)
|
(20)
|
(5)
|
(6)
|
(6)
|
(6)
|
(28)
|
(33)
|
(54)
|
(63)
|
(67)
|
(157)
|
(250)
|
(228)
|
(333)
|
(435)
|
(290)
|
(187)
|
(219)
|
(311)
|
(253)
|
(180)
|
(197)
|
(283)
|
(96)
|
(59)
|
(43)
|
(85)
|
|
| Income from Continuing Operations |
79
|
90
|
103
|
134
|
158
|
179
|
200
|
207
|
231
|
233
|
240
|
240
|
840
|
1 479
|
1 425
|
1 679
|
(1 049)
|
(2 713)
|
(603)
|
547
|
972
|
243
|
(447)
|
(2 320)
|
(2 439)
|
(258)
|
(207)
|
(472)
|
(337)
|
|
| Income to Minority Interest |
0
|
0
|
1
|
1
|
1
|
0
|
0
|
3
|
2
|
4
|
5
|
9
|
2
|
(30)
|
(53)
|
(59)
|
(95)
|
4
|
66
|
(39)
|
(27)
|
184
|
303
|
368
|
438
|
204
|
169
|
255
|
257
|
|
| Net Income (Common) |
79
N/A
|
91
+14%
|
104
+15%
|
134
+29%
|
158
+18%
|
179
+13%
|
200
+12%
|
210
+5%
|
233
+11%
|
237
+2%
|
245
+3%
|
249
+2%
|
842
+238%
|
1 449
+72%
|
1 372
-5%
|
1 620
+18%
|
(1 166)
N/A
|
(2 753)
-136%
|
(583)
+79%
|
473
N/A
|
935
+97%
|
417
-55%
|
(155)
N/A
|
(1 915)
-1 139%
|
(1 965)
-3%
|
(54)
+97%
|
(38)
+30%
|
(217)
-473%
|
(81)
+63%
|
|
| EPS (Diluted) |
0.1
N/A
|
0.1
N/A
|
0.13
+30%
|
0.15
+15%
|
0.17
+13%
|
0.2
+18%
|
0.22
+10%
|
0.23
+5%
|
0.25
+9%
|
0.25
N/A
|
0.25
N/A
|
0.26
+4%
|
0.09
-65%
|
0.15
+67%
|
0.14
-7%
|
0.17
+21%
|
-0.12
N/A
|
-0.29
-142%
|
-0.06
+79%
|
0.05
N/A
|
0.1
+100%
|
0.05
-50%
|
-0.02
N/A
|
-0.21
-950%
|
-0.21
N/A
|
-0.01
+95%
|
0
N/A
|
-0.02
N/A
|
-0.01
+50%
|
|
Switch to:
Switch to:
See Also
Discover More
