Watchlist Manager

Watchlist

Price: 5.13 CNY -0.58% Market Closed

Market Cap: ¥27B

	Shanghai Zhenhua Heavy Industries Co Ltd SSE:600320	CN

Income Statement

Currency: CNY

	Dec-2002	Mar-2003	Jun-2003	Sep-2003	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	0	0	0	0	106	0	0	0	132	0	0	0	259	0	0	0	485	0	0	0	724	0	0	0	1 053	0	0	0	632	0	0	0	421	0	0	0	486	0	0	0	848	0	0	0	967	0	0	0	1 531	0	0	0	1 291	0	0	0	1 103	0	0	332	1 161	0	0	406	1 603	1 265	1 694	1 736	1 702	1 648	1 579	1 451	1 343	1 251	1 155	1 127	1 094	1 062	1 060	1 014	1 038	1 033	1 053	1 024	966	987	867	844	813	764	0	0
Revenue	3 074 N/A	2 901 -6%	3 212 +11%	3 907 +22%	4 628 +18%	5 592 +21%	6 085 +9%	6 539 +7%	7 194 +10%	7 764 +8%	9 550 +23%	10 659 +12%	12 105 +14%	13 837 +14%	14 642 +6%	15 717 +7%	17 097 +9%	17 666 +3%	18 013 +2%	19 327 +7%	23 979 +24%	22 509 -6%	23 994 +7%	26 092 +9%	27 443 +5%	27 953 +2%	30 483 +9%	29 625 -3%	27 564 -7%	25 682 -7%	21 267 -17%	18 570 -13%	17 116 -8%	16 632 -3%	16 933 +2%	18 361 +8%	19 129 +4%	18 772 -2%	20 160 +7%	19 148 -5%	18 255 -5%	18 475 +1%	18 912 +2%	20 890 +10%	23 202 +11%	23 368 +1%	23 956 +3%	23 535 -2%	25 069 +7%	25 177 +0%	24 358 -3%	24 755 +2%	23 272 -6%	24 136 +4%	25 076 +4%	25 486 +2%	24 348 -4%	23 936 -2%	23 163 -3%	21 163 -9%	21 859 +3%	22 325 +2%	21 314 -5%	21 442 +1%	21 812 +2%	21 900 +0%	21 928 +0%	22 562 +3%	24 596 +9%	24 234 -1%	23 540 -3%	23 530 0%	22 655 -4%	22 496 -1%	23 753 +6%	24 170 +2%	25 978 +7%	26 493 +2%	28 246 +7%	28 969 +3%	30 192 +4%	31 441 +4%	31 104 -1%	33 724 +8%	32 933 -2%	35 358 +7%	36 754 +4%	35 785 -3%	34 456 -4%	34 529 +0%	34 623 +0%	35 101 +1%
Gross Profit
Cost of Revenue	(2 798)	(2 626)	(2 941)	(3 560)	(4 121)	(5 033)	(5 414)	(5 772)	(6 310)	(6 742)	(8 322)	(9 198)	(10 500)	(11 943)	(12 595)	(13 580)	(14 532)	(14 946)	(15 258)	(16 207)	(20 496)	(19 277)	(20 298)	(22 454)	(23 962)	(24 464)	(27 087)	(26 452)	(24 637)	(23 231)	(19 817)	(17 793)	(16 704)	(16 391)	(16 492)	(17 603)	(18 201)	(17 697)	(18 833)	(18 063)	(17 539)	(17 581)	(17 960)	(19 407)	(21 814)	(21 387)	(21 873)	(21 288)	(21 889)	(22 082)	(21 234)	(21 295)	(19 781)	(20 320)	(20 768)	(21 258)	(20 579)	(19 331)	(18 891)	(17 288)	(18 434)	(18 517)	(17 347)	(17 231)	(17 765)	(18 501)	(18 596)	(19 020)	(20 519)	(20 111)	(19 637)	(20 047)	(19 249)	(19 720)	(21 314)	(21 824)	(23 752)	(23 774)	(25 262)	(25 842)	(26 228)	(27 577)	(27 076)	(29 287)	(28 774)	(31 144)	(32 203)	(31 286)	(30 150)	(30 463)	(30 776)	(31 240)
Gross Profit	277 N/A	275 -1%	271 -1%	347 +28%	508 +46%	559 +10%	671 +20%	767 +14%	883 +15%	1 022 +16%	1 229 +20%	1 462 +19%	1 605 +10%	1 894 +18%	2 047 +8%	2 137 +4%	2 565 +20%	2 720 +6%	2 755 +1%	3 121 +13%	3 482 +12%	3 233 -7%	3 696 +14%	3 638 -2%	3 481 -4%	3 489 +0%	3 397 -3%	3 173 -7%	2 927 -8%	2 451 -16%	1 450 -41%	777 -46%	412 -47%	241 -42%	440 +83%	757 +72%	929 +23%	1 075 +16%	1 326 +23%	1 084 -18%	716 -34%	894 +25%	952 +6%	1 483 +56%	1 387 -6%	1 980 +43%	2 083 +5%	2 247 +8%	3 181 +42%	3 095 -3%	3 125 +1%	3 460 +11%	3 491 +1%	3 816 +9%	4 308 +13%	4 228 -2%	3 769 -11%	4 605 +22%	4 272 -7%	3 875 -9%	3 425 -12%	3 808 +11%	3 967 +4%	4 210 +6%	4 047 -4%	3 399 -16%	3 331 -2%	3 542 +6%	4 077 +15%	4 124 +1%	3 903 -5%	3 483 -11%	3 406 -2%	2 775 -19%	2 438 -12%	2 347 -4%	2 226 -5%	2 718 +22%	2 983 +10%	3 127 +5%	3 964 +27%	3 864 -3%	4 028 +4%	4 437 +10%	4 159 -6%	4 215 +1%	4 551 +8%	4 499 -1%	4 307 -4%	4 065 -6%	3 846 -5%	3 861 +0%
Operating Income
Operating Expenses	(113)	(89)	(86)	(83)	(101)	(102)	(120)	(141)	(203)	(215)	(259)	(264)	(266)	(249)	(260)	(269)	(405)	(456)	(477)	(554)	(892)	(713)	(898)	(1 106)	(1 525)	(1 604)	(1 651)	(1 630)	(1 789)	(1 648)	(1 521)	(1 440)	(1 135)	(1 249)	(1 346)	(1 476)	(1 505)	(1 481)	(1 466)	(1 473)	(1 464)	(1 564)	(1 685)	(1 766)	(1 954)	(2 100)	(2 064)	(2 089)	(2 089)	(2 254)	(2 381)	(2 273)	(2 277)	(2 318)	(2 404)	(2 770)	(2 437)	(3 140)	(3 082)	(2 698)	(2 382)	(2 651)	(2 565)	(2 645)	(2 297)	(1 792)	(1 661)	(1 674)	(2 397)	(2 087)	(2 047)	(2 007)	(2 368)	(2 032)	(2 320)	(2 210)	(2 117)	(2 238)	(2 325)	(2 512)	(2 616)	(2 567)	(2 609)	(2 793)	(3 047)	(2 955)	(3 106)	(3 140)	(3 302)	(3 026)	(2 835)	(2 882)
Selling, General & Administrative	(102)	(101)	(103)	(100)	(111)	(112)	(133)	(153)	(209)	(225)	(268)	(274)	(248)	(258)	(266)	(274)	(327)	(377)	(383)	(434)	(781)	(643)	(819)	(999)	(1 469)	(1 594)	(1 656)	(1 684)	(1 686)	(1 546)	(1 364)	(1 285)	(991)	(1 025)	(1 097)	(1 185)	(1 190)	(1 217)	(1 208)	(1 116)	(521)	(1 087)	(1 111)	(1 209)	(903)	(1 463)	(1 505)	(1 448)	(753)	(1 577)	(1 633)	(1 697)	(1 045)	(1 673)	(1 756)	(1 805)	(1 156)	(1 947)	(1 924)	(1 823)	(1 440)	(1 773)	(1 861)	(1 881)	(1 255)	(1 420)	(1 300)	(1 397)	(1 188)	(1 283)	(1 114)	(904)	(1 066)	(1 133)	(1 282)	(1 249)	(1 123)	(1 140)	(1 246)	(1 437)	(1 390)	(1 383)	(1 418)	(1 451)	(1 626)	(1 313)	(1 270)	(1 206)	(1 816)	(1 488)	(1 511)	(1 445)
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	0	0	0	0	(599)	0	0	0	(696)	0	0	0	(760)	0	0	0	(717)	0	0	0	(852)	0	0	(114)	(702)	0	0	(110)	(544)	(504)	(658)	(694)	(754)	(897)	(906)	(897)	(645)	(764)	(751)	(752)	(805)	(910)	(975)	(1 004)	(1 032)	(1 164)	(1 166)	(1 285)	(1 217)	(1 322)	(1 490)	(1 565)	(1 415)	(1 464)	(1 357)	(1 481)
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	0	0	0	0	(119)	0	0	0	(150)	0	0	0	(176)	0	0	0	(161)	0	0	0	(171)	0	0	0	(171)	0	0	0	(298)	0	0	0	(310)	0	0	0	(264)	0	0	0	(245)	0	0	0	(239)	0	0	0	(232)	0	0	0	(186)	0	0	0
Other Operating Expenses	(12)	12	17	17	9	11	13	12	7	11	8	11	(18)	9	5	4	(78)	(79)	(95)	(120)	(111)	(70)	(79)	(107)	(56)	(10)	5	54	(103)	(102)	(157)	(155)	(144)	(224)	(249)	(291)	(315)	(264)	(258)	(358)	(225)	(477)	(574)	(557)	(204)	(637)	(559)	(640)	(401)	(678)	(749)	(576)	(353)	(646)	(649)	(965)	(258)	(1 193)	(1 159)	(761)	(69)	(878)	(704)	(653)	(199)	132	297	417	(145)	93	(27)	(206)	(392)	(135)	(287)	(209)	55	(188)	(105)	(70)	45	(20)	(25)	(57)	28	(320)	(345)	(369)	116	(74)	33	44
Operating Income	163 N/A	186 +14%	185 -1%	264 +43%	406 +54%	457 +13%	552 +21%	626 +13%	681 +9%	807 +19%	969 +20%	1 198 +24%	1 339 +12%	1 645 +23%	1 786 +9%	1 868 +5%	2 159 +16%	2 265 +5%	2 278 +1%	2 566 +13%	2 591 +1%	2 520 -3%	2 798 +11%	2 532 -10%	1 956 -23%	1 885 -4%	1 746 -7%	1 543 -12%	1 138 -26%	803 -29%	(71) N/A	(663) -834%	(723) -9%	(1 009) -39%	(905) +10%	(719) +21%	(576) +20%	(406) +30%	(140) +66%	(389) -178%	(748) -92%	(670) +10%	(733) -9%	(283) +61%	(567) -101%	(120) +79%	19 N/A	158 +722%	1 091 +591%	841 -23%	743 -12%	1 186 +60%	1 215 +2%	1 498 +23%	1 903 +27%	1 457 -23%	1 332 -9%	1 465 +10%	1 190 -19%	1 177 -1%	1 043 -11%	1 157 +11%	1 402 +21%	1 566 +12%	1 751 +12%	1 607 -8%	1 671 +4%	1 867 +12%	1 680 -10%	2 037 +21%	1 857 -9%	1 476 -20%	1 038 -30%	743 -28%	118 -84%	136 +16%	109 -20%	480 +339%	658 +37%	616 -6%	1 347 +119%	1 298 -4%	1 420 +9%	1 644 +16%	1 112 -32%	1 260 +13%	1 446 +15%	1 359 -6%	1 005 -26%	1 039 +3%	1 011 -3%	978 -3%
Pre-Tax Income
Interest Income Expense	(9)	(34)	(24)	(60)	(93)	(97)	(132)	(129)	(206)	(240)	(147)	(172)	(8)	(111)	(293)	(267)	(450)	(455)	(248)	(407)	(359)	(195)	(738)	(168)	636	564	656	93	(575)	(754)	(392)	(259)	(141)	(47)	(14)	203	243	37	(268)	(605)	(535)	(640)	(433)	(362)	394	228	90	(44)	(978)	(719)	(539)	(951)	(1 008)	(1 239)	(1 639)	(1 206)	(1 016)	(1 165)	(899)	(834)	(571)	(654)	(900)	(1 112)	(1 305)	(1 185)	(1 191)	(1 379)	(1 124)	(1 658)	(1 543)	(1 012)	(579)	(120)	444	315	240	48	(95)	(47)	(788)	(588)	(571)	(745)	(434)	(557)	(725)	(646)	(192)	(133)	(83)	37
Non-Reccuring Items	0	0	0	0	0	0	0	0	0	0	0	0	(13)	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	2	2	(4)	13	5	34	55	156	191	149	156	49	18	33	11	34	23	70	78	235	103	59	50	66	33	41	39	79	96	85	143	96	73	72	31
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	64	0	0	0	14	0	0	0	2	0	0	0	(17)	0	0	0	309	0	0	0	97	0	0	0	241	0	0	0	14	0	0	0	9	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
Total Other Income	2	2	(1)	(1)	(3)	(5)	(3)	(3)	1	(1)	1	4	1	0	0	23	12	17	14	(32)	26	28	169	193	243	239	199	187	199	223	104	122	33	36	68	69	72	429	453	447	15	303	284	286	52	25	21	28	35	65	60	71	56	69	63	67	51	61	58	31	(63)	(72)	(71)	(66)	(65)	(55)	(61)	(63)	(14)	(25)	(18)	(19)	9	15	15	17	22	3	14	18	30	43	34	31	28	39	50	65	29	19	8	(18)
Pre-Tax Income	155 N/A	153 -1%	160 +5%	203 +27%	310 +53%	355 +14%	418 +18%	494 +18%	475 -4%	567 +19%	823 +45%	1 031 +25%	1 319 +28%	1 534 +16%	1 492 -3%	1 624 +9%	1 721 +6%	1 826 +6%	2 044 +12%	2 127 +4%	2 322 +9%	2 354 +1%	2 229 -5%	2 557 +15%	2 849 +11%	2 689 -6%	2 601 -3%	1 823 -30%	764 -58%	272 -64%	(359) N/A	(800) -123%	(848) -6%	(1 019) -20%	(851) +16%	(447) +48%	48 N/A	60 +25%	45 -25%	(546) N/A	(1 171) -114%	(1 007) +14%	(882) +12%	(359) +59%	120 N/A	133 +11%	131 -2%	142 +8%	163 +15%	187 +15%	264 +42%	307 +16%	272 -11%	328 +21%	328 0%	319 -3%	369 +16%	363 -2%	351 -3%	371 +6%	422 +14%	436 +3%	465 +7%	442 -5%	537 +21%	558 +4%	568 +2%	581 +2%	591 +2%	371 -37%	329 -12%	456 +39%	502 +10%	661 +32%	647 -2%	547 -15%	605 +11%	632 +4%	635 +0%	637 +0%	655 +3%	786 +20%	924 +18%	968 +5%	785 -19%	838 +7%	855 +2%	921 +8%	937 +2%	998 +6%	1 007 +1%	1 028 +2%
Net Income
Tax Provision	(18)	(18)	(18)	(22)	(32)	(37)	(46)	(51)	(10)	(22)	(8)	(28)	(99)	(116)	(145)	(155)	(103)	(110)	(128)	(137)	(187)	(238)	(120)	(230)	(252)	(210)	(233)	(77)	15	84	76	129	135	162	143	85	(18)	(23)	(33)	12	72	48	33	(2)	14	11	13	(0)	(14)	(27)	(67)	(68)	(78)	(89)	(62)	(55)	(62)	(62)	(61)	(72)	(92)	(96)	(118)	(127)	(143)	(149)	(131)	(168)	(94)	(58)	(65)	(15)	(86)	(98)	(87)	(75)	(77)	(78)	(36)	(64)	(58)	(85)	(121)	(152)	(139)	(147)	(155)	(114)	(157)	(135)	(196)	(178)
Income from Continuing Operations	137	135	142	181	278	318	372	442	465	545	816	1 003	1 220	1 418	1 347	1 468	1 618	1 717	1 916	1 990	2 134	2 116	2 109	2 327	2 597	2 479	2 368	1 746	779	356	(284)	(671)	(713)	(858)	(709)	(362)	30	37	12	(535)	(1 099)	(959)	(849)	(361)	134	144	144	142	148	160	197	239	194	239	266	264	307	300	290	299	329	340	346	315	394	409	437	413	497	313	264	441	416	563	560	472	528	554	600	573	598	701	803	816	647	691	700	807	780	862	811	849
Income to Minority Interest	0	0	0	0	0	0	0	0	0	(0)	(0)	(0)	(12)	(14)	(16)	(24)	(12)	(11)	(11)	(5)	(45)	(14)	(15)	(29)	(21)	(2)	19	47	61	48	46	32	18	26	(6)	(6)	1	(5)	19	55	55	61	54	17	6	(3)	11	24	51	60	57	55	18	(8)	(43)	(61)	(95)	(75)	(74)	(71)	(29)	(23)	1	9	49	50	66	78	18	10	45	23	6	(20)	(69)	(101)	(89)	(126)	(230)	(206)	(226)	(214)	(167)	(192)	(127)	(130)	(153)	(173)	(246)	(243)	(240)	(225)
Net Income (Common)	137 N/A	135 -2%	142 +6%	181 +27%	278 +54%	318 +14%	372 +17%	442 +19%	465 +5%	544 +17%	815 +50%	1 002 +23%	1 208 +21%	1 405 +16%	1 330 -5%	1 445 +9%	1 606 +11%	1 705 +6%	1 905 +12%	1 985 +4%	2 090 +5%	2 102 +1%	2 094 0%	2 298 +10%	2 576 +12%	2 477 -4%	2 387 -4%	1 793 -25%	840 -53%	404 -52%	(238) N/A	(638) -168%	(695) -9%	(832) -20%	(714) +14%	(367) +49%	30 N/A	32 +6%	31 -3%	(480) N/A	(1 044) -118%	(899) +14%	(796) +11%	(344) +57%	140 N/A	141 +0%	155 +10%	165 +7%	199 +20%	220 +10%	254 +15%	294 +16%	212 -28%	232 +9%	223 -4%	204 -9%	212 +4%	225 +6%	216 -4%	228 +6%	300 +32%	317 +6%	347 +9%	324 -7%	443 +37%	458 +3%	503 +10%	491 -2%	515 +5%	323 -37%	309 -4%	464 +50%	421 -9%	542 +29%	485 -11%	357 -26%	418 +17%	408 -3%	350 -14%	344 -2%	346 +1%	462 +33%	615 +33%	605 -2%	506 -16%	543 +7%	533 -2%	622 +17%	520 -16%	609 +17%	557 -9%	609 +9%
EPS (Diluted)	0.03 N/A	0.04 +33%	0.04 N/A	0.04 N/A	0.06 +50%	0.07 +17%	0.08 +14%	0.1 +25%	0.1 N/A	0.11 +10%	0.17 +55%	0.21 +24%	0.25 +19%	0.3 +20%	0.28 -7%	0.3 +7%	0.33 +10%	0.35 +6%	0.39 +11%	0.41 +5%	0.41 N/A	0.43 +5%	0.37 -14%	0.45 +22%	0.49 +9%	0.48 -2%	0.46 -4%	0.34 -26%	0.16 -53%	0.07 -56%	-0.05 N/A	-0.12 -140%	-0.13 -8%	-0.15 -15%	-0.13 +13%	-0.07 +46%	0.01 N/A	0 N/A	0 N/A	-0.09 N/A	-0.2 -122%	-0.18 +10%	-0.16 +11%	-0.08 +50%	0.03 N/A	0.02 -33%	0.03 +50%	0.03 N/A	0.04 +33%	0.04 N/A	0.04 N/A	0.05 +25%	0.04 -20%	0.04 N/A	0.04 N/A	0.04 N/A	0.04 N/A	0.04 N/A	0.04 N/A	0.04 N/A	0.06 +50%	0.06 N/A	0.06 N/A	0.06 N/A	0.08 +33%	0.09 +12%	0.1 +11%	0.09 -10%	0.1 +11%	0.06 -40%	0.06 N/A	0.09 +50%	0.08 -11%	0.11 +38%	0.1 -9%	0.08 -20%	0.08 N/A	0.08 N/A	0.07 -12%	0.07 N/A	0.07 N/A	0.09 +29%	0.12 +33%	0.11 -8%	0.1 -9%	0.1 N/A	0.1 N/A	0.12 +20%	0.1 -17%	0.12 +20%	0.11 -8%	0.12 +9%

Income Statement Balance Sheet Cash Flow Statement

Shanghai Zhenhua Heavy Industries Co Ltd
SSE:600320

Income Statement

Earnings Waterfall
Shanghai Zhenhua Heavy Industries Co Ltd

Income Statement
Shanghai Zhenhua Heavy Industries Co Ltd

See Also

Company

Help

Tools

Stocks

Shanghai Zhenhua Heavy Industries Co Ltd SSE:600320

Income Statement

Earnings Waterfall Shanghai Zhenhua Heavy Industries Co Ltd

Income Statement Shanghai Zhenhua Heavy Industries Co Ltd

See Also

Company

Help

Tools

Stocks

Shanghai Zhenhua Heavy Industries Co Ltd
SSE:600320

Earnings Waterfall
Shanghai Zhenhua Heavy Industries Co Ltd

Income Statement
Shanghai Zhenhua Heavy Industries Co Ltd