Jiangsu Hengrui Pharmaceuticals Co Ltd
SSE:600276

Watchlist Manager
Jiangsu Hengrui Pharmaceuticals Co Ltd Logo
Jiangsu Hengrui Pharmaceuticals Co Ltd
SSE:600276
Watchlist
Price: 61.62 CNY 0.6% Market Closed
Market Cap: 393.1B CNY

Income Statement

Earnings Waterfall
Jiangsu Hengrui Pharmaceuticals Co Ltd

Revenue
31B CNY
Cost of Revenue
-4.5B CNY
Gross Profit
26.5B CNY
Operating Expenses
-18.4B CNY
Operating Income
8.1B CNY
Other Expenses
-646.3m CNY
Net Income
7.5B CNY

Income Statement
Jiangsu Hengrui Pharmaceuticals Co Ltd

Rotate your device to view
Income Statement
Currency: CNY
Dec-2003 Mar-2004 Jun-2004 Sep-2004 Dec-2004 Mar-2005 Jun-2005 Sep-2005 Dec-2005 Mar-2006 Jun-2006 Sep-2006 Dec-2006 Mar-2007 Jun-2007 Sep-2007 Dec-2007 Mar-2008 Jun-2008 Sep-2008 Dec-2008 Mar-2009 Jun-2009 Sep-2009 Dec-2009 Mar-2010 Jun-2010 Sep-2010 Dec-2010 Mar-2011 Jun-2011 Sep-2011 Dec-2011 Mar-2012 Jun-2012 Sep-2012 Dec-2012 Mar-2013 Jun-2013 Sep-2013 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 Dec-2023 Mar-2024 Jun-2024 Sep-2024 Dec-2024 Mar-2025 Jun-2025 Sep-2025
Revenue
Interest Expense
17
0
0
0
11
0
0
0
3
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
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
5
0
0
0
7
0
0
0
5
0
0
0
5
1
2
0
6
6
8
9
6
0
6
0
6
16
0
0
Revenue
1 050
N/A
1 127
+7%
1 169
+4%
1 181
+1%
1 145
-3%
1 137
-1%
1 109
-2%
1 131
+2%
1 179
+4%
1 227
+4%
1 280
+4%
1 351
+6%
1 437
+6%
1 501
+4%
1 658
+10%
1 775
+7%
1 981
+12%
2 156
+9%
2 257
+5%
2 360
+5%
2 393
+1%
2 506
+5%
2 624
+5%
2 817
+7%
3 029
+8%
3 260
+8%
3 469
+6%
3 632
+5%
3 744
+3%
3 921
+5%
4 041
+3%
4 249
+5%
4 550
+7%
4 771
+5%
4 995
+5%
5 271
+6%
5 435
+3%
5 577
+3%
5 794
+4%
5 933
+2%
6 203
+5%
6 443
+4%
6 744
+5%
7 156
+6%
7 452
+4%
7 935
+6%
8 328
+5%
8 833
+6%
9 316
+5%
9 781
+5%
10 209
+4%
10 709
+5%
11 094
+4%
11 595
+5%
12 159
+5%
12 896
+6%
13 836
+7%
14 523
+5%
15 252
+5%
16 228
+6%
17 418
+7%
18 528
+6%
19 683
+6%
21 904
+11%
23 289
+6%
23 849
+2%
24 571
+3%
25 757
+5%
27 735
+8%
29 137
+5%
29 723
+2%
28 521
-4%
25 906
-9%
24 455
-6%
22 836
-7%
21 652
-5%
21 275
-2%
21 289
+0%
22 216
+4%
22 344
+1%
22 820
+2%
23 325
+2%
25 252
+8%
25 995
+3%
27 985
+8%
29 193
+4%
30 145
+3%
30 983
+3%
Gross Profit
Cost of Revenue
(362)
(376)
(346)
(320)
(304)
(259)
(237)
(236)
(249)
(274)
(285)
(301)
(302)
(300)
(331)
(346)
(363)
(398)
(430)
(437)
(439)
(463)
(451)
(491)
(569)
(598)
(630)
(662)
(662)
(715)
(746)
(800)
(853)
(890)
(911)
(929)
(874)
(982)
(1 161)
(1 235)
(1 159)
(1 348)
(1 330)
(1 373)
(1 316)
(1 499)
(1 491)
(1 521)
(1 372)
(1 555)
(1 561)
(1 611)
(1 433)
(1 686)
(1 813)
(1 946)
(1 851)
(2 221)
(2 302)
(2 430)
(2 338)
(2 706)
(2 839)
(3 038)
(2 918)
(3 199)
(3 173)
(3 378)
(3 356)
(3 782)
(3 993)
(3 918)
(3 756)
(3 882)
(3 865)
(3 871)
(3 503)
(3 682)
(3 775)
(3 685)
(3 562)
(3 835)
(3 854)
(3 930)
(3 881)
(4 234)
(4 357)
(4 497)
Gross Profit
689
N/A
751
+9%
823
+10%
861
+5%
841
-2%
878
+4%
872
-1%
895
+3%
930
+4%
952
+2%
995
+4%
1 050
+6%
1 135
+8%
1 201
+6%
1 328
+11%
1 429
+8%
1 618
+13%
1 759
+9%
1 827
+4%
1 923
+5%
1 954
+2%
2 043
+5%
2 174
+6%
2 326
+7%
2 460
+6%
2 662
+8%
2 840
+7%
2 970
+5%
3 082
+4%
3 206
+4%
3 296
+3%
3 450
+5%
3 698
+7%
3 881
+5%
4 084
+5%
4 342
+6%
4 562
+5%
4 596
+1%
4 632
+1%
4 698
+1%
5 044
+7%
5 095
+1%
5 415
+6%
5 783
+7%
6 137
+6%
6 436
+5%
6 837
+6%
7 312
+7%
7 944
+9%
8 226
+4%
8 648
+5%
9 098
+5%
9 661
+6%
9 908
+3%
10 346
+4%
10 950
+6%
11 984
+9%
12 303
+3%
12 950
+5%
13 798
+7%
15 080
+9%
15 821
+5%
16 845
+6%
18 866
+12%
20 370
+8%
20 650
+1%
21 398
+4%
22 379
+5%
24 379
+9%
25 355
+4%
25 730
+1%
24 602
-4%
22 150
-10%
20 573
-7%
18 971
-8%
17 781
-6%
17 772
0%
17 607
-1%
18 441
+5%
18 659
+1%
19 257
+3%
19 490
+1%
21 398
+10%
22 066
+3%
24 104
+9%
24 959
+4%
25 788
+3%
26 487
+3%
Operating Income
Operating Expenses
(534)
(584)
(650)
(673)
(653)
(677)
(654)
(675)
(704)
(713)
(744)
(788)
(864)
(898)
(1 024)
(1 048)
(1 252)
(1 317)
(1 288)
(1 399)
(1 340)
(1 402)
(1 533)
(1 686)
(1 771)
(1 942)
(2 052)
(2 097)
(2 249)
(2 293)
(2 348)
(2 475)
(2 668)
(2 811)
(2 942)
(3 146)
(3 279)
(3 278)
(3 268)
(3 288)
(3 619)
(3 609)
(3 883)
(4 180)
(4 446)
(4 570)
(4 805)
(5 119)
(5 532)
(5 682)
(6 006)
(6 329)
(6 819)
(6 911)
(7 163)
(7 588)
(8 256)
(8 409)
(8 871)
(9 509)
(10 852)
(11 341)
(12 106)
(13 778)
(14 705)
(14 837)
(15 460)
(16 064)
(17 916)
(18 711)
(19 174)
(18 191)
(18 118)
(16 896)
(15 818)
(15 237)
(14 215)
(14 462)
(15 014)
(15 049)
(14 724)
(14 722)
(15 614)
(16 225)
(17 325)
(17 613)
(17 771)
(18 372)
Selling, General & Administrative
(538)
(589)
(655)
(676)
(657)
(685)
(662)
(684)
(716)
(719)
(748)
(777)
(862)
(897)
(1 016)
(1 055)
(1 227)
(1 289)
(1 267)
(1 378)
(1 307)
(1 374)
(1 506)
(1 659)
(1 781)
(1 943)
(2 042)
(2 081)
(2 226)
(2 278)
(2 341)
(2 461)
(2 670)
(2 794)
(2 922)
(3 197)
(2 711)
(3 327)
(3 322)
(3 284)
(3 018)
(3 609)
(3 886)
(4 179)
(3 750)
(4 558)
(4 788)
(5 107)
(4 591)
(5 675)
(6 000)
(6 327)
(5 588)
(6 914)
(7 168)
(7 576)
(6 599)
(8 574)
(9 034)
(8 953)
(8 303)
(9 117)
(9 151)
(10 134)
(10 959)
(10 992)
(11 337)
(11 900)
(13 104)
(13 425)
(13 660)
(12 632)
(12 380)
(11 588)
(10 659)
(10 327)
(9 833)
(9 559)
(10 144)
(10 120)
(10 083)
(10 118)
(10 381)
(10 887)
(11 042)
(11 055)
(11 378)
(11 793)
Research & Development
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
0
0
0
0
0
0
0
(535)
0
0
0
(563)
0
0
0
(652)
0
0
0
(892)
0
0
0
(1 184)
0
0
0
(1 759)
0
0
(741)
(2 527)
(2 337)
(3 159)
(3 834)
(3 661)
(4 046)
(4 276)
(4 341)
(4 821)
(5 494)
(5 706)
(5 787)
(5 745)
(5 634)
(5 547)
(5 299)
(4 662)
(5 028)
(5 034)
(5 115)
(4 662)
(5 025)
(5 660)
(5 777)
(6 304)
(6 896)
(6 773)
(6 979)
Depreciation & Amortization
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
0
0
0
0
0
0
0
(32)
0
0
0
(37)
0
0
0
(43)
0
0
0
(48)
0
0
0
(45)
0
0
0
(51)
0
0
0
(191)
0
0
0
(272)
0
0
0
(196)
0
0
0
(260)
0
0
0
(263)
0
0
0
(405)
0
0
0
(357)
0
0
0
Other Operating Expenses
4
5
4
3
4
9
8
9
11
6
4
(11)
(1)
0
(7)
7
(25)
(28)
(21)
(21)
(33)
(28)
(27)
(27)
10
1
(10)
(16)
(23)
(15)
(7)
(14)
2
(18)
(20)
51
(1)
49
53
(4)
(1)
0
4
(1)
(1)
(12)
(17)
(12)
(1)
(7)
(7)
(2)
(2)
4
5
(11)
154
165
163
185
167
113
204
189
187
201
153
177
207
208
191
228
267
326
388
389
542
125
163
185
426
422
426
439
379
338
379
400
Operating Income
155
N/A
167
+8%
172
+3%
189
+9%
188
0%
201
+7%
218
+8%
219
+0%
226
+3%
240
+6%
251
+5%
262
+4%
271
+3%
303
+12%
304
+0%
381
+25%
366
-4%
441
+21%
539
+22%
524
-3%
614
+17%
641
+4%
640
0%
640
N/A
689
+8%
720
+4%
787
+9%
873
+11%
833
-5%
913
+10%
948
+4%
975
+3%
1 030
+6%
1 070
+4%
1 142
+7%
1 196
+5%
1 282
+7%
1 318
+3%
1 364
+3%
1 409
+3%
1 425
+1%
1 486
+4%
1 532
+3%
1 603
+5%
1 690
+5%
1 866
+10%
2 032
+9%
2 194
+8%
2 412
+10%
2 544
+5%
2 641
+4%
2 769
+5%
2 842
+3%
2 997
+5%
3 184
+6%
3 363
+6%
3 729
+11%
3 894
+4%
4 079
+5%
4 289
+5%
4 228
-1%
4 481
+6%
4 739
+6%
5 088
+7%
5 666
+11%
5 813
+3%
5 938
+2%
6 315
+6%
6 463
+2%
6 644
+3%
6 556
-1%
6 411
-2%
4 032
-37%
3 677
-9%
3 154
-14%
2 544
-19%
3 557
+40%
3 145
-12%
3 426
+9%
3 610
+5%
4 533
+26%
4 768
+5%
5 784
+21%
5 840
+1%
6 779
+16%
7 346
+8%
8 017
+9%
8 114
+1%
Pre-Tax Income
Interest Income Expense
(15)
(15)
(17)
(9)
(10)
(5)
2
(2)
0
1
0
2
19
19
33
34
137
59
39
19
(164)
(47)
(9)
(2)
83
47
16
29
12
13
12
16
17
14
16
15
18
15
16
15
26
32
53
73
82
98
107
111
147
160
167
178
182
165
170
170
77
130
168
234
367
351
421
451
483
544
583
569
541
549
423
471
629
549
682
699
649
939
849
782
444
430
538
473
706
590
642
650
Non-Reccuring Items
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
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
(1)
0
(1)
0
2
2
2
3
2
2
2
2
1
1
1
1
3
3
4
5
2
3
1
1
(94)
6
9
10
(67)
4
3
1
0
5
6
6
Gain/Loss on Disposition of Assets
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
(1)
0
0
0
0
0
0
0
0
0
0
0
(3)
0
(0)
(0)
0
(5)
(5)
(5)
(6)
(2)
(2)
(2)
0
(0)
0
2
(1)
0
0
0
(1)
0
0
0
(2)
0
0
0
(2)
0
0
0
0
0
0
0
(1)
0
0
0
(6)
0
0
0
0
0
0
0
Total Other Income
11
10
8
7
(6)
(5)
(2)
(3)
(5)
(5)
(5)
(4)
0
(1)
(0)
2
4
4
1
7
20
21
24
16
9
9
10
11
16
15
19
19
33
34
48
55
46
45
25
18
31
28
29
26
28
26
25
26
9
10
8
6
(10)
(7)
(5)
(2)
(48)
(56)
(75)
(96)
(97)
(108)
(121)
(107)
(92)
(109)
(137)
(190)
(109)
(110)
(120)
(104)
(197)
(171)
(146)
(172)
(142)
(163)
(154)
(155)
(237)
(357)
(418)
(372)
(316)
(198)
(196)
(275)
Pre-Tax Income
151
N/A
161
+7%
163
+1%
187
+15%
173
-7%
192
+11%
218
+14%
214
-2%
221
+3%
235
+6%
246
+4%
259
+6%
289
+11%
321
+11%
337
+5%
418
+24%
507
+21%
504
-1%
579
+15%
550
-5%
470
-14%
615
+31%
655
+7%
654
0%
781
+19%
776
-1%
814
+5%
913
+12%
860
-6%
941
+9%
978
+4%
1 010
+3%
1 079
+7%
1 117
+4%
1 206
+8%
1 265
+5%
1 346
+6%
1 378
+2%
1 405
+2%
1 442
+3%
1 479
+3%
1 546
+5%
1 614
+4%
1 701
+5%
1 800
+6%
1 984
+10%
2 158
+9%
2 325
+8%
2 562
+10%
2 712
+6%
2 814
+4%
2 951
+5%
3 013
+2%
3 155
+5%
3 348
+6%
3 532
+6%
3 759
+6%
3 970
+6%
4 175
+5%
4 430
+6%
4 499
+2%
4 726
+5%
5 042
+7%
5 434
+8%
6 056
+11%
6 250
+3%
6 386
+2%
6 695
+5%
6 895
+3%
7 086
+3%
6 863
-3%
6 783
-1%
4 466
-34%
4 059
-9%
3 691
-9%
3 071
-17%
3 968
+29%
3 928
-1%
4 129
+5%
4 247
+3%
4 667
+10%
4 845
+4%
5 906
+22%
5 941
+1%
7 170
+21%
7 743
+8%
8 469
+9%
8 495
+0%
Net Income
Tax Provision
(58)
(63)
(50)
(46)
(51)
(61)
(76)
(73)
(61)
(64)
(53)
(73)
(84)
(92)
(82)
(110)
(86)
(83)
(120)
(104)
(34)
(37)
(33)
(9)
(87)
(92)
(100)
(129)
(105)
(128)
(133)
(124)
(125)
(125)
(170)
(184)
(195)
(200)
(185)
(192)
(186)
(199)
(196)
(205)
(227)
(253)
(284)
(305)
(338)
(363)
(355)
(387)
(379)
(397)
(441)
(459)
(466)
(512)
(531)
(569)
(438)
(444)
(512)
(593)
(729)
(811)
(820)
(859)
(587)
(587)
(544)
(525)
18
137
199
317
(153)
(88)
(92)
(77)
(389)
(433)
(491)
(498)
(833)
(897)
(1 105)
(1 014)
Income from Continuing Operations
92
99
113
141
121
131
143
142
160
172
193
186
205
229
255
308
420
421
459
445
436
578
623
645
693
684
714
784
755
813
846
886
955
992
1 036
1 082
1 151
1 178
1 220
1 250
1 292
1 347
1 417
1 496
1 573
1 732
1 875
2 021
2 224
2 349
2 459
2 564
2 634
2 759
2 907
3 073
3 293
3 459
3 644
3 862
4 061
4 282
4 530
4 841
5 326
5 439
5 566
5 836
6 309
6 499
6 319
6 258
4 484
4 196
3 890
3 388
3 815
3 840
4 037
4 170
4 278
4 412
5 416
5 443
6 337
6 846
7 364
7 481
Income to Minority Interest
2
3
(2)
(2)
1
3
5
5
2
2
1
3
2
0
(2)
(7)
(6)
(7)
(8)
(7)
(13)
(16)
(19)
(23)
(28)
(28)
(30)
(28)
(31)
(37)
(45)
(53)
(64)
(68)
(70)
(73)
(74)
(66)
(58)
(51)
(54)
(56)
(61)
(67)
(57)
(59)
(58)
(50)
(52)
(40)
(34)
(36)
(45)
(42)
(59)
(85)
(76)
(104)
(91)
(61)
4
27
38
47
2
12
12
16
19
10
15
19
46
74
92
108
91
68
58
37
25
20
10
5
(0)
(4)
(9)
(13)
Equity Earnings Affiliates
0
0
0
(15)
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
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
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
Net Income (Common)
95
N/A
101
+7%
110
+9%
124
+12%
123
-1%
133
+8%
148
+11%
162
+10%
162
+0%
174
+7%
193
+11%
188
-3%
207
+10%
229
+11%
253
+10%
300
+19%
415
+38%
414
0%
451
+9%
438
-3%
423
-3%
561
+33%
604
+8%
621
+3%
666
+7%
656
-1%
684
+4%
756
+11%
724
-4%
775
+7%
801
+3%
833
+4%
891
+7%
924
+4%
966
+5%
1 009
+4%
1 077
+7%
1 112
+3%
1 162
+5%
1 199
+3%
1 238
+3%
1 292
+4%
1 356
+5%
1 429
+5%
1 516
+6%
1 673
+10%
1 817
+9%
1 970
+8%
2 172
+10%
2 309
+6%
2 425
+5%
2 529
+4%
2 589
+2%
2 717
+5%
2 848
+5%
2 988
+5%
3 217
+8%
3 354
+4%
3 553
+6%
3 801
+7%
4 066
+7%
4 309
+6%
4 568
+6%
4 889
+7%
5 328
+9%
5 451
+2%
5 577
+2%
5 852
+5%
6 328
+8%
6 510
+3%
6 334
-3%
6 277
-1%
4 530
-28%
4 271
-6%
3 982
-7%
3 496
-12%
3 906
+12%
3 908
+0%
4 095
+5%
4 207
+3%
4 302
+2%
4 432
+3%
5 426
+22%
5 448
+0%
6 337
+16%
6 842
+8%
7 355
+8%
7 468
+2%
EPS (Diluted)
0.02
N/A
0.01
-50%
0.01
N/A
0.02
+100%
0.02
N/A
0.03
+50%
0.04
+33%
0.04
N/A
0.03
-25%
0.04
+33%
0.04
N/A
0.04
N/A
0.03
-25%
0.04
+33%
0.04
N/A
0.05
+25%
0.07
+40%
0.07
N/A
0.08
+14%
0.07
-13%
0.07
N/A
0.08
+14%
0.09
+13%
0.1
+11%
0.11
+10%
0.11
N/A
0.11
N/A
0.12
+9%
0.12
N/A
0.13
+8%
0.13
N/A
0.13
N/A
0.14
+8%
0.14
N/A
0.15
+7%
0.16
+7%
0.17
+6%
0.17
N/A
0.18
+6%
0.19
+6%
0.2
+5%
0.21
+5%
0.22
+5%
0.23
+5%
0.24
+4%
0.27
+13%
0.29
+7%
0.31
+7%
0.41
+32%
0.38
-7%
0.4
+5%
0.42
+5%
0.41
-2%
0.43
+5%
0.45
+5%
0.47
+4%
0.51
+9%
0.53
+4%
0.56
+6%
0.6
+7%
0.64
+7%
0.68
+6%
0.72
+6%
0.77
+7%
0.84
+9%
0.86
+2%
0.88
+2%
0.92
+5%
1
+9%
1.03
+3%
1
-3%
1
N/A
0.71
-29%
0.67
-6%
0.62
-7%
0.55
-11%
0.61
+11%
0.62
+2%
0.64
+3%
0.68
+6%
0.68
N/A
0.7
+3%
0.85
+21%
0.85
N/A
1
+18%
1.08
+8%
1.16
+7%
1.11
-4%