Zhejiang Zheneng Electric Power Co Ltd
SSE:600023
Income Statement
Earnings Waterfall
Zhejiang Zheneng Electric Power Co Ltd
Revenue
|
88.8B
CNY
|
Cost of Revenue
|
-84.4B
CNY
|
Gross Profit
|
4.4B
CNY
|
Operating Expenses
|
-2.6B
CNY
|
Operating Income
|
1.8B
CNY
|
Other Expenses
|
1.9B
CNY
|
Net Income
|
3.7B
CNY
|
Income Statement
Zhejiang Zheneng Electric Power Co Ltd
Dec-2013 | Mar-2014 | Jun-2014 | Sep-2014 | Dec-2014 | Mar-2015 | Jun-2015 | Sep-2015 | Dec-2015 | Mar-2016 | Jun-2016 | Sep-2016 | Dec-2016 | Mar-2017 | Jun-2017 | Sep-2017 | Dec-2017 | Mar-2018 | Jun-2018 | Sep-2018 | Dec-2018 | Mar-2019 | Jun-2019 | Sep-2019 | Dec-2019 | Mar-2020 | Jun-2020 | Sep-2020 | Dec-2020 | Mar-2021 | Jun-2021 | Sep-2021 | Dec-2021 | Mar-2022 | Jun-2022 | Sep-2022 | Dec-2022 | Mar-2023 | Jun-2023 | Sep-2023 | ||
---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
Revenue | |||||||||||||||||||||||||||||||||||||||||
Revenue |
53 916
N/A
|
52 667
-2%
|
49 163
-7%
|
43 462
-12%
|
44 179
+2%
|
44 576
+1%
|
44 409
0%
|
42 507
-4%
|
39 688
-7%
|
38 165
-4%
|
37 981
0%
|
39 689
+4%
|
39 177
-1%
|
42 032
+7%
|
43 963
+5%
|
48 072
+9%
|
51 191
+6%
|
53 132
+4%
|
56 333
+6%
|
56 645
+1%
|
56 634
0%
|
56 911
+0%
|
54 758
-4%
|
53 250
-3%
|
54 371
+2%
|
49 874
-8%
|
50 792
+2%
|
51 612
+2%
|
51 684
+0%
|
57 449
+11%
|
59 159
+3%
|
65 201
+10%
|
71 076
+9%
|
74 932
+5%
|
77 206
+3%
|
81 546
+6%
|
80 195
-2%
|
79 528
-1%
|
86 001
+8%
|
88 817
+3%
|
|
Gross Profit | |||||||||||||||||||||||||||||||||||||||||
Cost of Revenue |
(43 742)
|
(42 909)
|
(40 146)
|
(35 811)
|
(35 436)
|
(35 734)
|
(34 880)
|
(32 567)
|
(29 377)
|
(28 190)
|
(27 726)
|
(29 740)
|
(30 432)
|
(34 487)
|
(38 340)
|
(42 620)
|
(45 183)
|
(48 036)
|
(50 761)
|
(51 299)
|
(51 329)
|
(51 476)
|
(49 420)
|
(47 878)
|
(47 579)
|
(43 995)
|
(44 299)
|
(44 297)
|
(44 149)
|
(50 001)
|
(52 936)
|
(62 386)
|
(72 573)
|
(78 017)
|
(82 221)
|
(85 776)
|
(83 500)
|
(82 342)
|
(86 087)
|
(84 436)
|
|
Gross Profit |
10 174
N/A
|
9 759
-4%
|
9 017
-8%
|
7 651
-15%
|
8 743
+14%
|
8 841
+1%
|
9 528
+8%
|
9 938
+4%
|
10 311
+4%
|
9 973
-3%
|
10 253
+3%
|
9 948
-3%
|
8 745
-12%
|
7 545
-14%
|
5 623
-25%
|
5 451
-3%
|
6 007
+10%
|
5 095
-15%
|
5 571
+9%
|
5 346
-4%
|
5 305
-1%
|
5 436
+2%
|
5 339
-2%
|
5 373
+1%
|
6 792
+26%
|
5 879
-13%
|
6 492
+10%
|
7 314
+13%
|
7 536
+3%
|
7 446
-1%
|
6 222
-16%
|
2 814
-55%
|
(1 497)
N/A
|
(3 085)
-106%
|
(5 015)
-63%
|
(4 230)
+16%
|
(3 306)
+22%
|
(2 815)
+15%
|
(86)
+97%
|
4 381
N/A
|
|
Operating Income | |||||||||||||||||||||||||||||||||||||||||
Operating Expenses |
(1 875)
|
(1 546)
|
(1 557)
|
(1 576)
|
(1 720)
|
(1 460)
|
(1 421)
|
(1 448)
|
(1 749)
|
(1 419)
|
(1 439)
|
(1 434)
|
(1 863)
|
(1 442)
|
(1 340)
|
(1 300)
|
(1 659)
|
(1 139)
|
(1 219)
|
(1 161)
|
(1 580)
|
(1 281)
|
(1 246)
|
(1 309)
|
(1 927)
|
(1 575)
|
(1 549)
|
(1 548)
|
(1 934)
|
(1 504)
|
(1 587)
|
(1 625)
|
(2 122)
|
(1 575)
|
(1 637)
|
(1 699)
|
(1 930)
|
(1 811)
|
(2 128)
|
(2 590)
|
|
Selling, General & Administrative |
(1 848)
|
(1 501)
|
(1 520)
|
(1 542)
|
(1 651)
|
(1 463)
|
(1 431)
|
(1 457)
|
(1 702)
|
(1 479)
|
(1 485)
|
(1 477)
|
(1 824)
|
(1 434)
|
(1 459)
|
(1 463)
|
(1 835)
|
(1 438)
|
(1 425)
|
(1 405)
|
(1 851)
|
(1 407)
|
(1 403)
|
(1 410)
|
(1 940)
|
(1 462)
|
(1 423)
|
(1 432)
|
(1 877)
|
(1 486)
|
(1 572)
|
(1 615)
|
(2 017)
|
(1 657)
|
(1 651)
|
(1 641)
|
(1 983)
|
(1 687)
|
(1 930)
|
(2 279)
|
|
Research & Development |
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
(10)
|
(64)
|
0
|
0
|
(98)
|
(124)
|
(116)
|
(136)
|
(104)
|
(183)
|
(166)
|
(177)
|
(194)
|
(286)
|
(304)
|
(323)
|
(342)
|
(389)
|
(391)
|
(370)
|
(362)
|
(261)
|
(282)
|
(360)
|
(461)
|
|
Depreciation & Amortization |
(22)
|
0
|
0
|
0
|
(63)
|
0
|
0
|
0
|
(39)
|
0
|
0
|
0
|
(31)
|
0
|
0
|
0
|
(39)
|
0
|
0
|
0
|
(19)
|
0
|
0
|
0
|
(17)
|
0
|
0
|
0
|
(17)
|
0
|
0
|
0
|
(28)
|
0
|
0
|
0
|
(29)
|
0
|
0
|
0
|
|
Other Operating Expenses |
(5)
|
(46)
|
(37)
|
(33)
|
(5)
|
3
|
11
|
9
|
(9)
|
58
|
45
|
42
|
(9)
|
(8)
|
118
|
173
|
280
|
299
|
206
|
342
|
415
|
242
|
295
|
205
|
214
|
53
|
51
|
77
|
245
|
285
|
308
|
331
|
312
|
472
|
384
|
304
|
343
|
158
|
161
|
151
|
|
Operating Income |
8 299
N/A
|
8 212
-1%
|
7 460
-9%
|
6 075
-19%
|
7 023
+16%
|
7 383
+5%
|
8 109
+10%
|
8 493
+5%
|
8 562
+1%
|
8 556
0%
|
8 816
+3%
|
8 515
-3%
|
6 881
-19%
|
6 103
-11%
|
4 283
-30%
|
4 152
-3%
|
4 349
+5%
|
3 957
-9%
|
4 354
+10%
|
4 186
-4%
|
3 725
-11%
|
4 155
+12%
|
4 092
-2%
|
4 063
-1%
|
4 865
+20%
|
4 304
-12%
|
4 943
+15%
|
5 766
+17%
|
5 601
-3%
|
5 944
+6%
|
4 637
-22%
|
1 191
-74%
|
(3 618)
N/A
|
(4 660)
-29%
|
(6 653)
-43%
|
(5 929)
+11%
|
(5 235)
+12%
|
(4 626)
+12%
|
(2 215)
+52%
|
1 791
N/A
|
|
Pre-Tax Income | |||||||||||||||||||||||||||||||||||||||||
Interest Income Expense |
1 089
|
1 214
|
1 254
|
1 051
|
1 316
|
1 231
|
1 683
|
1 998
|
1 600
|
1 748
|
1 635
|
1 678
|
1 633
|
1 633
|
1 403
|
1 217
|
1 420
|
1 350
|
1 529
|
1 525
|
1 515
|
1 634
|
1 206
|
1 130
|
1 262
|
742
|
1 503
|
1 926
|
2 223
|
2 517
|
2 068
|
1 629
|
629
|
857
|
1 024
|
1 238
|
2 036
|
2 118
|
2 438
|
3 047
|
|
Non-Reccuring Items |
(32)
|
0
|
0
|
0
|
4
|
0
|
0
|
0
|
5
|
0
|
0
|
0
|
(62)
|
(52)
|
(57)
|
(57)
|
(216)
|
(225)
|
(230)
|
(226)
|
(81)
|
26
|
37
|
37
|
(321)
|
10
|
9
|
5
|
3
|
15
|
40
|
47
|
95
|
91
|
66
|
63
|
27
|
82
|
93
|
231
|
|
Gain/Loss on Disposition of Assets |
(296)
|
(85)
|
0
|
(16)
|
(23)
|
(5)
|
(25)
|
(26)
|
(86)
|
(95)
|
(83)
|
(69)
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
(17)
|
0
|
0
|
0
|
(6)
|
0
|
0
|
0
|
(6)
|
0
|
0
|
0
|
(3)
|
0
|
0
|
0
|
|
Total Other Income |
240
|
5
|
(23)
|
103
|
229
|
220
|
187
|
213
|
198
|
228
|
220
|
138
|
176
|
193
|
78
|
92
|
(22)
|
(81)
|
(51)
|
(58)
|
(146)
|
(170)
|
(141)
|
(139)
|
(11)
|
(38)
|
(52)
|
(49)
|
0
|
16
|
14
|
12
|
99
|
74
|
73
|
60
|
82
|
74
|
70
|
107
|
|
Pre-Tax Income |
9 300
N/A
|
9 347
+1%
|
8 691
-7%
|
7 215
-17%
|
8 549
+18%
|
8 829
+3%
|
9 953
+13%
|
10 676
+7%
|
10 279
-4%
|
10 437
+2%
|
10 589
+1%
|
10 263
-3%
|
8 629
-16%
|
7 877
-9%
|
5 707
-28%
|
5 402
-5%
|
5 531
+2%
|
5 000
-10%
|
5 600
+12%
|
5 427
-3%
|
5 012
-8%
|
5 646
+13%
|
5 196
-8%
|
5 092
-2%
|
5 777
+13%
|
5 019
-13%
|
6 405
+28%
|
7 650
+19%
|
7 821
+2%
|
8 491
+9%
|
6 759
-20%
|
2 878
-57%
|
(2 802)
N/A
|
(3 637)
-30%
|
(5 489)
-51%
|
(4 568)
+17%
|
(3 094)
+32%
|
(2 351)
+24%
|
387
N/A
|
5 175
+1 238%
|
|
Net Income | |||||||||||||||||||||||||||||||||||||||||
Tax Provision |
(1 600)
|
(1 578)
|
(1 445)
|
(1 183)
|
(1 471)
|
(1 594)
|
(1 749)
|
(1 885)
|
(1 873)
|
(1 847)
|
(1 927)
|
(1 818)
|
(1 502)
|
(1 352)
|
(933)
|
(898)
|
(786)
|
(701)
|
(783)
|
(674)
|
(684)
|
(776)
|
(679)
|
(785)
|
(870)
|
(787)
|
(993)
|
(1 103)
|
(1 147)
|
(1 244)
|
(889)
|
(184)
|
822
|
1 090
|
914
|
406
|
(505)
|
(707)
|
(781)
|
(1 201)
|
|
Income from Continuing Operations |
7 700
|
7 769
|
7 246
|
6 032
|
7 078
|
7 235
|
8 204
|
8 791
|
8 406
|
8 589
|
8 661
|
8 443
|
7 127
|
6 525
|
4 774
|
4 506
|
4 745
|
4 299
|
4 817
|
4 751
|
4 328
|
4 869
|
4 516
|
4 308
|
4 907
|
4 232
|
5 411
|
6 546
|
6 673
|
7 248
|
5 872
|
2 695
|
(1 980)
|
(2 547)
|
(4 575)
|
(4 162)
|
(3 599)
|
(3 058)
|
(394)
|
3 975
|
|
Income to Minority Interest |
(1 942)
|
(1 808)
|
(1 419)
|
(884)
|
(1 114)
|
(1 207)
|
(1 337)
|
(1 445)
|
(1 429)
|
(1 408)
|
(1 429)
|
(1 252)
|
(905)
|
(794)
|
(401)
|
(385)
|
(410)
|
(373)
|
(449)
|
(403)
|
(292)
|
(339)
|
(320)
|
(398)
|
(614)
|
(446)
|
(602)
|
(672)
|
(587)
|
(667)
|
(325)
|
453
|
1 143
|
1 274
|
1 642
|
1 503
|
1 777
|
1 619
|
952
|
(292)
|
|
Net Income (Common) |
5 757
N/A
|
5 961
+4%
|
5 827
-2%
|
5 148
-12%
|
5 964
+16%
|
6 028
+1%
|
6 867
+14%
|
7 345
+7%
|
6 976
-5%
|
7 181
+3%
|
7 232
+1%
|
7 192
-1%
|
6 222
-13%
|
5 731
-8%
|
4 373
-24%
|
4 121
-6%
|
4 334
+5%
|
3 926
-9%
|
4 368
+11%
|
4 348
0%
|
4 036
-7%
|
4 530
+12%
|
4 195
-7%
|
3 909
-7%
|
4 293
+10%
|
3 785
-12%
|
4 809
+27%
|
5 874
+22%
|
6 086
+4%
|
6 581
+8%
|
5 548
-16%
|
3 148
-43%
|
(837)
N/A
|
(1 273)
-52%
|
(2 933)
-130%
|
(2 659)
+9%
|
(1 822)
+31%
|
(1 439)
+21%
|
558
N/A
|
3 683
+560%
|
|
EPS (Diluted) |
0.55
N/A
|
0.51
-7%
|
0.5
-2%
|
0.44
-12%
|
0.5
+14%
|
0.51
+2%
|
0.5
-2%
|
0.54
+8%
|
0.51
-6%
|
0.53
+4%
|
0.54
+2%
|
0.53
-2%
|
0.46
-13%
|
0.42
-9%
|
0.32
-24%
|
0.3
-6%
|
0.32
+7%
|
0.28
-13%
|
0.31
+11%
|
0.31
N/A
|
0.3
-3%
|
0.33
+10%
|
0.31
-6%
|
0.29
-6%
|
0.32
+10%
|
0.28
-13%
|
0.35
+25%
|
0.43
+23%
|
0.45
+5%
|
0.48
+7%
|
0.4
-17%
|
0.23
-43%
|
-0.06
N/A
|
-0.1
-67%
|
-0.22
-120%
|
-0.17
+23%
|
-0.14
+18%
|
-0.11
+21%
|
0.03
N/A
|
0.27
+800%
|