D

Dongfang Electric Corp Ltd
SSE:600875

Watchlist Manager
Dongfang Electric Corp Ltd
SSE:600875
Watchlist
Price: 24.7 CNY 0.65% Market Closed
Market Cap: 85.4B CNY

Income Statement

Earnings Waterfall
Dongfang Electric Corp Ltd

Revenue
77.4B CNY
Cost of Revenue
-66B CNY
Gross Profit
11.3B CNY
Operating Expenses
-8.4B CNY
Operating Income
3B CNY
Other Expenses
288.1m CNY
Net Income
3.3B CNY

Income Statement
Dongfang Electric Corp 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
28
0
0
0
5
0
0
0
1
0
0
0
3
0
0
0
26
0
0
0
325
0
0
0
289
0
0
0
64
0
0
0
134
0
0
0
174
0
0
0
131
0
0
0
232
0
0
0
130
0
0
0
61
0
0
13
55
42
50
48
37
36
36
32
49
49
47
46
36
33
35
37
34
34
45
56
79
88
81
83
64
65
67
60
83
85
0
0
Revenue
1 200
N/A
1 213
+1%
1 650
+36%
1 825
+11%
2 051
+12%
2 285
+11%
2 336
+2%
2 637
+13%
3 048
+16%
3 413
+12%
3 936
+15%
4 562
+16%
23 077
+406%
28 027
+21%
32 784
+17%
37 774
+15%
24 887
-34%
25 040
+1%
25 184
+1%
25 909
+3%
28 497
+10%
29 213
+3%
31 404
+8%
31 677
+1%
33 225
+5%
32 922
-1%
34 612
+5%
36 342
+5%
38 080
+5%
39 739
+4%
40 928
+3%
42 204
+3%
42 917
+2%
43 971
+2%
43 170
-2%
42 525
-1%
38 079
-10%
36 794
-3%
38 534
+5%
38 768
+1%
42 391
+9%
42 305
0%
40 909
-3%
40 477
-1%
39 036
-4%
38 463
-1%
38 257
-1%
36 564
-4%
36 018
-1%
37 619
+4%
36 032
-4%
33 656
-7%
33 286
-1%
29 584
-11%
30 444
+3%
31 618
+4%
33 430
+6%
35 025
+5%
34 629
-1%
33 669
-3%
30 706
-9%
31 376
+2%
29 971
-4%
31 485
+5%
32 840
+4%
33 180
+1%
34 752
+5%
36 924
+6%
37 283
+1%
39 964
+7%
42 267
+6%
43 629
+3%
47 819
+10%
51 055
+7%
52 991
+4%
54 947
+4%
55 364
+1%
55 963
+1%
57 359
+2%
59 572
+4%
60 677
+2%
61 012
+1%
64 218
+5%
63 760
-1%
69 695
+9%
71 190
+2%
74 389
+4%
77 367
+4%
Gross Profit
Cost of Revenue
(907)
(908)
(1 190)
(1 286)
(1 322)
(1 460)
(1 514)
(1 721)
(2 100)
(2 400)
(2 789)
(3 258)
(18 655)
(22 801)
(26 540)
(30 475)
(20 147)
(20 343)
(21 003)
(21 974)
(23 971)
(24 662)
(26 436)
(26 536)
(27 559)
(26 984)
(28 361)
(29 606)
(30 607)
(31 880)
(32 337)
(33 443)
(34 192)
(35 090)
(34 720)
(34 249)
(30 287)
(29 396)
(30 899)
(30 901)
(34 173)
(34 178)
(33 252)
(33 523)
(33 247)
(32 569)
(32 840)
(31 451)
(31 224)
(31 885)
(30 427)
(28 551)
(30 467)
(26 009)
(25 950)
(26 501)
(27 470)
(27 926)
(27 940)
(26 691)
(24 150)
(24 078)
(22 407)
(23 617)
(25 811)
(25 858)
(27 191)
(29 749)
(29 353)
(31 338)
(33 478)
(34 467)
(39 107)
(41 906)
(43 701)
(45 275)
(45 557)
(46 008)
(47 033)
(48 656)
(49 530)
(49 730)
(53 233)
(52 952)
(59 408)
(60 853)
(63 260)
(66 041)
Gross Profit
293
N/A
305
+4%
460
+51%
539
+17%
729
+35%
825
+13%
822
0%
917
+12%
948
+3%
1 014
+7%
1 149
+13%
1 306
+14%
4 422
+239%
5 229
+18%
6 247
+19%
7 300
+17%
4 740
-35%
4 697
-1%
4 180
-11%
3 935
-6%
4 526
+15%
4 551
+1%
4 968
+9%
5 141
+3%
5 666
+10%
5 938
+5%
6 251
+5%
6 736
+8%
7 473
+11%
7 858
+5%
8 589
+9%
8 759
+2%
8 724
0%
8 880
+2%
8 450
-5%
8 276
-2%
7 792
-6%
7 399
-5%
7 636
+3%
7 869
+3%
8 218
+4%
8 127
-1%
7 656
-6%
6 952
-9%
5 789
-17%
5 891
+2%
5 415
-8%
5 111
-6%
4 794
-6%
5 734
+20%
5 606
-2%
5 106
-9%
2 819
-45%
3 576
+27%
4 494
+26%
5 116
+14%
5 960
+16%
7 099
+19%
6 689
-6%
6 980
+4%
6 556
-6%
7 299
+11%
7 565
+4%
7 868
+4%
7 029
-11%
7 322
+4%
7 561
+3%
7 175
-5%
7 930
+11%
8 626
+9%
8 788
+2%
9 162
+4%
8 712
-5%
9 149
+5%
9 290
+2%
9 672
+4%
9 807
+1%
9 955
+2%
10 327
+4%
10 917
+6%
11 147
+2%
11 283
+1%
10 985
-3%
10 807
-2%
10 287
-5%
10 338
+0%
11 129
+8%
11 326
+2%
Operating Income
Operating Expenses
(268)
(280)
(405)
(422)
(424)
(423)
(271)
(314)
(372)
(391)
(466)
(452)
(2 099)
(2 375)
(2 943)
(3 492)
(2 364)
(2 427)
(2 202)
(2 362)
(2 893)
(2 912)
(3 269)
(3 210)
(3 983)
(4 092)
(4 302)
(4 616)
(4 913)
(5 108)
(5 481)
(5 547)
(5 604)
(5 593)
(5 491)
(5 584)
(5 501)
(5 431)
(5 531)
(5 630)
(5 802)
(5 823)
(5 723)
(5 598)
(4 791)
(5 378)
(5 211)
(5 233)
(5 047)
(6 102)
(6 717)
(6 958)
(5 697)
(6 418)
(6 195)
(5 860)
(4 914)
(5 794)
(5 796)
(5 932)
(5 930)
(6 642)
(6 632)
(6 893)
(5 747)
(6 155)
(5 996)
(5 567)
(5 738)
(6 493)
(6 569)
(6 949)
(6 830)
(6 756)
(6 836)
(6 704)
(6 970)
(7 156)
(7 420)
(7 931)
(8 124)
(7 921)
(7 727)
(7 474)
(7 335)
(7 779)
(8 322)
(8 351)
Selling, General & Administrative
(276)
(299)
(420)
(442)
(445)
(460)
(320)
(365)
(431)
(449)
(494)
(465)
(1 528)
(1 758)
(2 206)
(2 623)
(2 044)
(2 095)
(1 992)
(2 083)
(2 217)
(2 300)
(2 535)
(2 606)
(3 095)
(3 231)
(3 355)
(3 580)
(3 888)
(4 109)
(4 291)
(4 373)
(4 286)
(4 302)
(4 369)
(4 373)
(4 429)
(4 414)
(4 471)
(4 453)
(4 335)
(4 591)
(4 463)
(4 480)
(3 405)
(4 538)
(4 528)
(4 434)
(3 608)
(4 369)
(4 515)
(4 628)
(4 172)
(4 955)
(4 784)
(4 486)
(3 478)
(3 421)
(3 763)
(4 026)
(4 251)
(4 361)
(3 920)
(4 075)
(3 769)
(3 660)
(3 405)
(2 970)
(3 707)
(3 847)
(4 052)
(4 386)
(4 620)
(4 367)
(4 473)
(4 141)
(4 598)
(4 387)
(4 719)
(5 151)
(5 423)
(5 120)
(4 843)
(4 711)
(5 133)
(4 386)
(4 362)
(4 392)
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
(1 272)
0
0
0
(1 242)
0
0
0
(1 241)
0
0
0
(1 286)
0
(355)
(538)
(1 314)
(1 621)
(1 512)
(1 548)
(1 573)
(1 951)
(2 044)
(2 247)
(1 768)
(1 736)
(1 986)
(2 006)
(1 865)
(2 260)
(2 154)
(2 204)
(1 959)
(2 013)
(2 021)
(2 046)
(2 111)
(2 339)
(2 400)
(2 517)
(2 571)
(2 843)
(3 027)
(3 040)
(2 810)
(3 102)
(3 231)
(3 241)
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
(215)
0
0
0
(230)
0
0
0
(200)
0
0
0
(226)
0
0
0
(332)
0
0
0
(316)
0
0
0
(306)
0
0
0
(428)
0
0
0
(435)
0
0
0
(432)
0
0
0
(457)
0
0
0
(526)
0
0
0
Other Operating Expenses
8
20
16
20
21
37
49
51
59
58
27
11
(571)
(618)
(737)
(867)
(320)
(332)
(211)
(281)
(676)
(612)
(735)
(606)
(889)
(861)
(947)
(1 036)
(1 025)
(1 000)
(1 191)
(1 175)
(1 318)
(1 292)
(1 123)
(1 211)
(1 072)
(1 017)
(1 060)
(1 177)
20
(1 231)
(1 259)
(1 118)
87
(840)
(683)
(799)
2
(1 733)
(2 202)
(2 329)
(14)
(1 463)
(1 055)
(835)
210
(753)
(523)
(358)
209
(330)
(668)
(571)
96
(759)
(606)
(593)
262
(388)
(363)
(358)
183
(375)
(342)
(517)
172
(430)
(301)
(263)
328
42
142
277
1 134
(291)
(729)
(717)
Operating Income
25
N/A
25
N/A
55
+120%
117
+113%
305
+161%
401
+31%
550
+37%
601
+9%
576
-4%
622
+8%
682
+10%
853
+25%
2 323
+172%
2 852
+23%
3 302
+16%
3 808
+15%
2 376
-38%
2 271
-4%
1 979
-13%
1 573
-21%
1 633
+4%
1 638
+0%
1 698
+4%
1 929
+14%
1 683
-13%
1 844
+10%
1 947
+6%
2 119
+9%
2 560
+21%
2 750
+7%
3 109
+13%
3 213
+3%
3 120
-3%
3 288
+5%
2 958
-10%
2 691
-9%
2 291
-15%
1 966
-14%
2 103
+7%
2 237
+6%
2 416
+8%
2 303
-5%
1 934
-16%
1 356
-30%
999
-26%
517
-48%
207
-60%
(120)
N/A
(253)
-111%
(367)
-45%
(1 110)
-202%
(1 851)
-67%
(2 879)
-56%
(2 842)
+1%
(1 700)
+40%
(743)
+56%
1 046
N/A
1 306
+25%
893
-32%
1 048
+17%
626
-40%
656
+5%
931
+42%
973
+5%
1 283
+32%
1 166
-9%
1 565
+34%
1 607
+3%
2 192
+36%
2 133
-3%
2 219
+4%
2 214
0%
1 882
-15%
2 393
+27%
2 454
+3%
2 968
+21%
2 837
-4%
2 799
-1%
2 907
+4%
2 986
+3%
3 023
+1%
3 362
+11%
3 257
-3%
3 333
+2%
2 952
-11%
2 558
-13%
2 808
+10%
2 976
+6%
Pre-Tax Income
Interest Income Expense
(13)
(9)
(3)
6
17
19
26
22
36
38
45
54
160
147
144
156
49
(29)
(114)
(205)
(160)
(235)
(174)
(113)
(61)
(57)
(5)
(7)
196
189
241
286
236
196
104
95
191
215
338
370
361
440
416
436
332
428
421
562
645
677
890
786
883
863
614
497
23
(6)
274
460
583
700
521
473
267
488
330
293
(36)
123
163
372
505
491
571
283
364
610
643
652
502
531
495
502
119
1 594
1 456
1 505
Non-Reccuring Items
13
13
15
18
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
(8)
0
0
0
15
0
11
13
157
18
2
(1)
29
17
17
21
73
11
14
13
5
157
230
229
270
157
88
86
121
13
12
14
445
10
5
18
811
17
20
8
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
(4)
0
0
0
(8)
0
0
0
3
0
0
0
4
(1)
(2)
(2)
(2)
0
0
0
13
(4)
(3)
(3)
0
13
0
0
(1)
0
0
0
(2)
0
0
0
(1)
0
0
0
(2)
0
0
0
0
0
0
0
(1)
0
0
0
0
0
0
0
0
0
0
0
Total Other Income
10
10
11
3
2
2
(1)
(1)
(2)
5
23
30
62
68
53
52
66
67
(224)
(214)
(1 463)
(1 498)
(1 229)
(1 328)
(74)
(48)
(13)
85
93
103
116
126
195
199
182
188
133
138
138
114
7
(7)
6
27
179
156
133
125
136
169
152
162
37
191
69
69
(208)
(224)
(113)
(143)
40
32
91
63
(43)
(57)
(100)
(76)
(91)
(78)
(65)
(51)
11
(10)
(5)
2
5
18
20
17
37
37
29
27
2
(16)
(12)
(19)
Pre-Tax Income
34
N/A
40
+18%
79
+98%
145
+84%
324
+123%
422
+30%
576
+36%
623
+8%
611
-2%
667
+9%
750
+12%
938
+25%
2 545
+171%
3 068
+21%
3 499
+14%
4 015
+15%
2 490
-38%
2 308
-7%
1 641
-29%
1 154
-30%
11
-99%
(94)
N/A
295
N/A
488
+65%
1 547
+217%
1 737
+12%
1 929
+11%
2 198
+14%
2 845
+29%
3 044
+7%
3 467
+14%
3 625
+5%
3 544
-2%
3 683
+4%
3 244
-12%
2 974
-8%
2 619
-12%
2 320
-11%
2 580
+11%
2 722
+6%
2 787
+2%
2 736
-2%
2 355
-14%
1 818
-23%
1 502
-17%
1 101
-27%
761
-31%
567
-25%
533
-6%
475
-11%
(72)
N/A
(907)
-1 160%
(1 944)
-114%
(1 775)
+9%
(1 005)
+43%
(163)
+84%
1 017
N/A
1 094
+8%
1 055
-4%
1 363
+29%
1 275
-6%
1 405
+10%
1 561
+11%
1 532
-2%
1 579
+3%
1 609
+2%
1 810
+12%
1 838
+2%
2 067
+12%
2 335
+13%
2 547
+9%
2 762
+8%
2 667
-3%
3 031
+14%
3 107
+3%
3 338
+7%
3 327
0%
3 440
+3%
3 582
+4%
3 668
+2%
4 006
+9%
3 940
-2%
3 786
-4%
3 880
+2%
3 884
+0%
4 154
+7%
4 272
+3%
4 469
+5%
Net Income
Tax Provision
(1)
(1)
(17)
(17)
(59)
(76)
(86)
(106)
(82)
(87)
(89)
(114)
(286)
(366)
(446)
(511)
(314)
(290)
(206)
(107)
140
161
116
48
20
52
29
58
(169)
(247)
(262)
(417)
(426)
(448)
(432)
(312)
(365)
(344)
(377)
(398)
(388)
(362)
(298)
(219)
(182)
(104)
(121)
(110)
(73)
(115)
7
53
185
177
120
113
62
69
43
(5)
(117)
(137)
(170)
(200)
(198)
(173)
(196)
(140)
(151)
(158)
(211)
(291)
(238)
(311)
(252)
(283)
(314)
(324)
(341)
(226)
(362)
(392)
(430)
(511)
(597)
(624)
(732)
(846)
Income from Continuing Operations
33
39
62
128
265
347
491
518
528
581
662
824
2 259
2 701
3 052
3 504
2 176
2 017
1 434
1 046
151
67
411
536
1 567
1 789
1 958
2 256
2 676
2 797
3 205
3 208
3 118
3 236
2 813
2 663
2 254
1 976
2 203
2 324
2 399
2 374
2 057
1 599
1 321
996
639
456
459
360
(66)
(855)
(1 759)
(1 600)
(886)
(50)
1 080
1 162
1 097
1 356
1 158
1 267
1 390
1 331
1 381
1 436
1 615
1 699
1 916
2 179
2 337
2 472
2 429
2 720
2 855
3 055
3 014
3 116
3 241
3 443
3 644
3 548
3 356
3 369
3 288
3 530
3 540
3 623
Income to Minority Interest
0
0
0
0
0
0
0
0
0
0
0
0
(188)
(192)
(292)
(201)
(187)
(184)
(87)
(182)
1
(16)
(10)
(48)
(29)
(80)
(85)
(82)
(99)
(71)
(93)
(61)
(62)
(53)
(51)
(60)
(63)
(57)
(70)
(69)
(50)
(81)
(54)
(49)
(42)
(29)
(33)
(22)
(20)
(25)
(5)
(17)
(25)
(35)
(70)
(60)
(22)
(7)
10
5
(29)
(34)
(66)
(79)
(103)
(116)
(112)
(113)
(54)
(79)
(81)
(86)
(140)
(138)
(140)
(133)
(156)
(169)
(159)
(176)
(93)
(111)
(116)
(105)
(365)
(360)
(399)
(359)
Net Income (Common)
33
N/A
39
+18%
62
+59%
128
+106%
265
+107%
347
+31%
491
+41%
518
+5%
528
+2%
581
+10%
662
+14%
824
+24%
2 071
+151%
2 509
+21%
2 761
+10%
3 303
+20%
1 990
-40%
1 833
-8%
1 346
-27%
864
-36%
153
-82%
50
-67%
401
+702%
488
+22%
1 539
+215%
1 711
+11%
1 874
+10%
2 174
+16%
2 577
+19%
2 725
+6%
3 112
+14%
3 148
+1%
3 056
-3%
3 184
+4%
2 762
-13%
2 603
-6%
2 191
-16%
1 918
-12%
2 133
+11%
2 254
+6%
2 349
+4%
2 293
-2%
2 002
-13%
1 550
-23%
1 278
-18%
968
-24%
608
-37%
436
-28%
439
+1%
336
-23%
(71)
N/A
(872)
-1 128%
(1 784)
-105%
(1 635)
+8%
(956)
+42%
(111)
+88%
1 057
N/A
1 154
+9%
1 106
-4%
1 361
+23%
1 129
-17%
1 233
+9%
1 324
+7%
1 253
-5%
1 278
+2%
1 320
+3%
1 503
+14%
1 585
+5%
1 862
+17%
2 100
+13%
2 256
+7%
2 386
+6%
2 289
-4%
2 582
+13%
2 715
+5%
2 923
+8%
2 858
-2%
2 948
+3%
3 083
+5%
3 266
+6%
3 550
+9%
3 437
-3%
3 240
-6%
3 263
+1%
2 922
-10%
3 170
+8%
3 140
-1%
3 264
+4%
EPS (Diluted)
0.04
N/A
0.05
+25%
0.07
+40%
0.15
+114%
0.29
+93%
0.39
+34%
0.55
+41%
0.58
+5%
0.59
+2%
0.65
+10%
0.74
+14%
0.92
+24%
1.27
+38%
2.79
+120%
3.07
+10%
3.67
+20%
1.22
-67%
1.12
-8%
0.82
-27%
0.52
-37%
0.09
-83%
0.02
-78%
0.22
+1 000%
0.26
+18%
0.86
+231%
0.85
-1%
0.93
+9%
1.1
+18%
1.29
+17%
1.36
+5%
1.55
+14%
1.57
+1%
1.53
-3%
1.59
+4%
1.38
-13%
1.3
-6%
1.09
-16%
0.96
-12%
1.07
+11%
1.13
+6%
1.17
+4%
1.15
-2%
1
-13%
0.77
-23%
0.55
-29%
0.46
-16%
0.28
-39%
0.15
-46%
0.19
+27%
0.14
-26%
-0.04
N/A
-0.38
-850%
-0.76
-100%
-0.7
+8%
-0.24
+66%
-0.04
+83%
0.34
N/A
0.37
+9%
0.35
-5%
0.44
+26%
0.37
-16%
0.39
+5%
0.42
+8%
0.4
-5%
0.41
+2%
0.43
+5%
0.49
+14%
0.51
+4%
0.6
+18%
0.67
+12%
0.72
+7%
0.77
+7%
0.73
-5%
0.82
+12%
0.87
+6%
0.93
+7%
0.92
-1%
0.95
+3%
0.99
+4%
1.05
+6%
1.14
+9%
1.1
-4%
1.04
-5%
1.05
+1%
0.94
-10%
1.02
+9%
0.95
-7%
0.94
-1%