Beijing Sifang Automation Co Ltd
SSE:601126

Watchlist Manager
Beijing Sifang Automation Co Ltd Logo
Beijing Sifang Automation Co Ltd
SSE:601126
Watchlist
Price: 32.01 CNY 6.59% Market Closed
Market Cap: 26.7B CNY

Income Statement

Earnings Waterfall
Beijing Sifang Automation Co Ltd

Revenue
8B CNY
Cost of Revenue
-5.6B CNY
Gross Profit
2.4B CNY
Operating Expenses
-1.5B CNY
Operating Income
818.4m CNY
Other Expenses
-8m CNY
Net Income
810.4m CNY

Income Statement
Beijing Sifang Automation Co Ltd

Rotate your device to view
Income Statement
Currency: CNY
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
20
0
0
0
3
0
0
0
1
0
0
0
8
0
0
0
9
0
0
0
18
0
0
0
22
0
0
7
25
0
0
3
14
6
7
3
1
0
0
0
0
0
0
0
1
1
1
1
1
1
1
1
1
1
0
0
0
0
0
0
Revenue
1 348
N/A
1 382
+3%
1 470
+6%
1 545
+5%
1 687
+9%
1 757
+4%
1 956
+11%
2 097
+7%
2 349
+12%
2 486
+6%
2 710
+9%
2 857
+5%
3 053
+7%
3 083
+1%
3 092
+0%
3 201
+4%
3 264
+2%
3 215
-2%
3 195
-1%
3 240
+1%
3 306
+2%
3 328
+1%
3 331
+0%
3 347
+0%
3 139
-6%
3 108
-1%
3 079
-1%
3 133
+2%
3 182
+2%
3 219
+1%
3 307
+3%
3 348
+1%
3 529
+5%
3 577
+1%
3 603
+1%
3 549
-1%
3 681
+4%
3 464
-6%
3 698
+7%
4 180
+13%
3 863
-8%
4 334
+12%
4 426
+2%
4 240
-4%
4 298
+1%
4 561
+6%
4 725
+4%
4 795
+1%
5 078
+6%
5 187
+2%
5 558
+7%
5 716
+3%
5 751
+1%
6 118
+6%
6 359
+4%
6 608
+4%
6 951
+5%
7 234
+4%
7 494
+4%
7 989
+7%
Gross Profit
Cost of Revenue
(752)
(772)
(811)
(855)
(919)
(955)
(1 067)
(1 148)
(1 308)
(1 401)
(1 562)
(1 675)
(1 818)
(1 872)
(1 862)
(1 934)
(1 947)
(1 947)
(1 930)
(1 967)
(1 972)
(2 018)
(2 046)
(2 047)
(1 883)
(1 904)
(1 894)
(1 919)
(1 863)
(1 906)
(1 934)
(1 941)
(2 030)
(2 123)
(2 118)
(2 073)
(2 160)
(2 051)
(2 284)
(2 674)
(2 467)
(2 800)
(2 822)
(2 693)
(2 778)
(2 965)
(3 132)
(3 212)
(3 473)
(3 552)
(3 772)
(3 837)
(3 828)
(4 099)
(4 298)
(4 498)
(4 723)
(4 988)
(5 243)
(5 634)
Gross Profit
596
N/A
610
+2%
658
+8%
690
+5%
768
+11%
802
+4%
889
+11%
949
+7%
1 041
+10%
1 086
+4%
1 148
+6%
1 183
+3%
1 235
+4%
1 211
-2%
1 230
+2%
1 267
+3%
1 317
+4%
1 268
-4%
1 265
0%
1 273
+1%
1 334
+5%
1 310
-2%
1 285
-2%
1 300
+1%
1 256
-3%
1 204
-4%
1 185
-2%
1 214
+2%
1 319
+9%
1 313
0%
1 373
+5%
1 408
+3%
1 499
+7%
1 454
-3%
1 484
+2%
1 476
-1%
1 521
+3%
1 413
-7%
1 414
+0%
1 506
+7%
1 397
-7%
1 534
+10%
1 604
+5%
1 546
-4%
1 520
-2%
1 596
+5%
1 592
0%
1 583
-1%
1 605
+1%
1 635
+2%
1 786
+9%
1 878
+5%
1 923
+2%
2 020
+5%
2 061
+2%
2 110
+2%
2 228
+6%
2 246
+1%
2 251
+0%
2 355
+5%
Operating Income
Operating Expenses
(468)
(492)
(523)
(537)
(627)
(662)
(733)
(790)
(790)
(820)
(855)
(915)
(981)
(967)
(989)
(1 004)
(1 060)
(1 039)
(1 056)
(1 075)
(1 106)
(1 125)
(1 141)
(1 157)
(1 149)
(1 113)
(1 100)
(1 042)
(1 128)
(1 122)
(1 133)
(1 165)
(1 243)
(1 242)
(1 250)
(1 267)
(1 250)
(1 257)
(1 223)
(1 203)
(1 048)
(1 090)
(1 087)
(1 095)
(1 055)
(1 076)
(1 077)
(1 052)
(1 026)
(1 042)
(1 145)
(1 209)
(1 257)
(1 321)
(1 341)
(1 372)
(1 497)
(1 449)
(1 472)
(1 536)
Selling, General & Administrative
(455)
(478)
(506)
(522)
(607)
(643)
(709)
(763)
(538)
(785)
(816)
(876)
(640)
(930)
(954)
(965)
(691)
(970)
(982)
(996)
(700)
(1 040)
(1 043)
(1 053)
(730)
(1 040)
(1 042)
(940)
(774)
(989)
(993)
(1 007)
(857)
(873)
(793)
(812)
(847)
(813)
(781)
(784)
(674)
(664)
(695)
(641)
(672)
(670)
(649)
(664)
(661)
(672)
(706)
(718)
(789)
(802)
(816)
(841)
(912)
(871)
(887)
(910)
Research & Development
0
0
0
0
0
0
0
0
(235)
0
0
0
(300)
0
0
0
(330)
0
0
0
(359)
0
0
0
(370)
0
0
(96)
(394)
0
0
(95)
(379)
(340)
(448)
(458)
(396)
(428)
(413)
(379)
(376)
(428)
(430)
(491)
(410)
(453)
(458)
(435)
(395)
(435)
(472)
(494)
(505)
(581)
(614)
(656)
(614)
(670)
(676)
(673)
Depreciation & Amortization
0
0
0
0
0
0
0
0
(17)
0
0
0
(41)
0
0
0
(39)
0
0
0
(45)
0
0
0
(46)
0
0
0
(51)
0
0
0
(100)
0
0
0
(98)
0
0
0
(91)
0
0
0
(65)
0
0
0
(60)
0
0
0
(74)
0
0
0
(83)
0
0
0
Other Operating Expenses
(14)
(14)
(17)
(16)
(20)
(19)
(24)
(27)
(0)
(35)
(40)
(40)
(0)
(36)
(35)
(39)
(0)
(69)
(74)
(79)
(1)
(85)
(98)
(103)
(4)
(73)
(59)
(6)
89
(132)
(140)
(63)
93
(29)
(9)
4
91
(17)
(28)
(39)
93
3
38
37
92
47
30
47
91
65
33
3
110
63
90
125
112
93
92
46
Operating Income
127
N/A
118
-7%
136
+15%
152
+12%
141
-8%
140
-1%
156
+12%
158
+1%
251
+58%
266
+6%
293
+10%
268
-9%
254
-5%
245
-4%
241
-2%
263
+9%
257
-2%
229
-11%
209
-9%
198
-5%
229
+15%
185
-19%
144
-22%
143
0%
107
-26%
91
-15%
85
-7%
172
+103%
191
+11%
191
+0%
240
+26%
242
+1%
256
+6%
213
-17%
234
+10%
209
-11%
271
+30%
156
-42%
191
+22%
304
+59%
348
+15%
444
+27%
517
+17%
451
-13%
466
+3%
520
+12%
515
-1%
530
+3%
579
+9%
592
+2%
641
+8%
669
+4%
666
0%
699
+5%
720
+3%
738
+2%
731
-1%
798
+9%
779
-2%
818
+5%
Pre-Tax Income
Interest Income Expense
(19)
(9)
4
16
29
30
28
21
21
14
24
45
58
65
56
34
27
20
12
13
27
59
85
94
90
83
100
101
78
55
19
18
24
21
19
11
14
16
27
40
29
113
112
105
43
39
47
48
59
57
56
59
67
71
71
72
72
69
73
74
Non-Reccuring Items
0
0
0
0
0
0
0
0
(3)
0
0
0
(0)
0
0
0
(12)
0
0
0
(20)
0
(1)
0
2
(2)
(1)
(1)
(33)
0
0
0
(41)
0
0
0
(82)
0
0
1
6
(0)
(0)
0
1
1
1
(0)
(2)
0
0
0
0
0
0
0
0
0
1
1
Gain/Loss on Disposition of Assets
0
0
0
0
(0)
0
0
0
0
0
0
0
(0)
(1)
0
(1)
(0)
(0)
(0)
(0)
(0)
(0)
(0)
(0)
0
0
0
0
0
0
0
0
0
0
0
0
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
63
68
53
42
83
74
87
115
98
101
101
112
115
109
120
123
109
132
131
137
149
139
149
142
121
118
91
52
30
20
18
20
20
21
20
19
26
25
27
23
29
26
29
32
25
26
27
23
17
10
1
2
2
8
20
17
20
22
10
14
Pre-Tax Income
171
N/A
177
+3%
192
+8%
211
+10%
253
+20%
244
-3%
271
+11%
295
+9%
367
+25%
382
+4%
417
+9%
424
+2%
427
+1%
419
-2%
417
-1%
419
+0%
381
-9%
380
0%
351
-8%
348
-1%
384
+10%
383
0%
377
-2%
380
+1%
319
-16%
289
-9%
275
-5%
324
+18%
266
-18%
266
+0%
277
+4%
281
+1%
260
-7%
254
-2%
273
+8%
240
-12%
229
-4%
198
-14%
245
+24%
367
+50%
411
+12%
583
+42%
658
+13%
588
-11%
534
-9%
585
+10%
589
+1%
601
+2%
654
+9%
659
+1%
699
+6%
732
+5%
735
+1%
778
+6%
811
+4%
827
+2%
824
0%
889
+8%
862
-3%
908
+5%
Net Income
Tax Provision
(18)
(19)
(26)
(34)
(38)
(38)
(41)
(39)
(73)
(74)
(79)
(75)
(57)
(55)
(54)
(58)
(45)
(43)
(39)
(37)
(46)
(47)
(38)
(46)
(36)
(33)
(34)
(42)
(35)
(36)
(46)
(49)
(59)
(61)
(70)
(68)
(50)
(53)
(48)
(61)
(74)
(91)
(121)
(102)
(81)
(97)
(83)
(94)
(110)
(102)
(103)
(105)
(107)
(111)
(114)
(112)
(108)
(114)
(95)
(99)
Income from Continuing Operations
154
158
166
177
215
206
229
255
295
308
338
348
371
364
363
360
336
337
312
312
339
336
338
334
284
256
241
282
230
230
231
232
201
193
203
171
179
145
196
306
337
492
537
485
452
488
506
507
544
557
596
627
628
667
697
716
716
775
767
809
Income to Minority Interest
(0)
(0)
0
(1)
2
3
4
1
0
0
0
0
0
1
2
3
5
4
7
4
5
8
6
13
12
11
11
7
8
9
8
8
16
19
20
20
9
5
9
7
7
6
0
(0)
(1)
(1)
(1)
(1)
(0)
(1)
(1)
(1)
(1)
(1)
(1)
(1)
(0)
1
1
1
Net Income (Common)
154
N/A
158
+3%
166
+5%
175
+5%
217
+24%
209
-4%
233
+12%
256
+10%
295
+15%
307
+4%
335
+9%
349
+4%
371
+6%
365
-1%
366
+0%
364
0%
341
-6%
341
+0%
318
-7%
315
-1%
344
+9%
344
+0%
344
0%
347
+1%
296
-15%
267
-10%
252
-6%
288
+15%
238
-17%
239
+0%
239
+0%
240
+0%
217
-10%
212
-2%
223
+5%
191
-14%
188
-2%
150
-20%
206
+37%
313
+52%
344
+10%
498
+45%
537
+8%
485
-10%
452
-7%
488
+8%
505
+4%
506
+0%
543
+7%
556
+2%
595
+7%
626
+5%
627
+0%
666
+6%
696
+4%
715
+3%
716
+0%
776
+8%
768
-1%
810
+6%
EPS (Diluted)
0.24
N/A
0.19
-21%
0.2
+5%
0.21
+5%
0.27
+29%
0.26
-4%
0.29
+12%
0.32
+10%
0.36
+13%
0.39
+8%
0.42
+8%
0.43
+2%
0.46
+7%
0.44
-4%
0.44
N/A
0.44
N/A
0.42
-5%
0.42
N/A
0.39
-7%
0.39
N/A
0.42
+8%
0.42
N/A
0.42
N/A
0.42
N/A
0.36
-14%
0.33
-8%
0.31
-6%
0.36
+16%
0.29
-19%
0.3
+3%
0.3
N/A
0.3
N/A
0.27
-10%
0.26
-4%
0.28
+8%
0.24
-14%
0.24
N/A
0.19
-21%
0.26
+37%
0.4
+54%
0.43
+7%
0.62
+44%
0.66
+6%
0.59
-11%
0.56
-5%
0.6
+7%
0.62
+3%
0.62
N/A
0.67
+8%
0.69
+3%
0.73
+6%
0.77
+5%
0.77
N/A
0.82
+6%
0.85
+4%
0.87
+2%
0.87
N/A
0.93
+7%
0.95
+2%
0.98
+3%