Zhejiang Dingli Machinery Co Ltd
SSE:603338
Income Statement
Earnings Waterfall
Zhejiang Dingli Machinery Co Ltd
Revenue
|
6B
CNY
|
Cost of Revenue
|
-3.8B
CNY
|
Gross Profit
|
2.2B
CNY
|
Operating Expenses
|
-505.2m
CNY
|
Operating Income
|
1.7B
CNY
|
Other Expenses
|
-53.4m
CNY
|
Net Income
|
1.7B
CNY
|
Income Statement
Zhejiang Dingli Machinery Co Ltd
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 |
374
N/A
|
386
+3%
|
427
+11%
|
451
+6%
|
479
+6%
|
509
+6%
|
570
+12%
|
625
+10%
|
695
+11%
|
823
+19%
|
931
+13%
|
1 063
+14%
|
1 139
+7%
|
1 197
+5%
|
1 372
+15%
|
1 599
+17%
|
1 708
+7%
|
1 781
+4%
|
1 771
-1%
|
1 827
+3%
|
2 389
+31%
|
2 416
+1%
|
3 042
+26%
|
3 418
+12%
|
2 957
-13%
|
3 387
+15%
|
4 033
+19%
|
4 478
+11%
|
4 939
+10%
|
5 351
+8%
|
5 306
-1%
|
5 112
-4%
|
5 445
+7%
|
5 494
+1%
|
5 599
+2%
|
6 019
+8%
|
|
Gross Profit | |||||||||||||||||||||||||||||||||||||
Cost of Revenue |
(211)
|
(221)
|
(250)
|
(265)
|
(283)
|
(306)
|
(340)
|
(369)
|
(401)
|
(476)
|
(533)
|
(616)
|
(661)
|
(724)
|
(845)
|
(966)
|
(999)
|
(1 034)
|
(1 021)
|
(1 076)
|
(1 437)
|
(1 475)
|
(1 884)
|
(2 149)
|
(1 925)
|
(2 276)
|
(2 828)
|
(3 246)
|
(3 490)
|
(3 805)
|
(3 806)
|
(3 589)
|
(3 755)
|
(3 698)
|
(3 685)
|
(3 786)
|
|
Gross Profit |
164
N/A
|
165
+1%
|
178
+8%
|
186
+5%
|
196
+5%
|
202
+3%
|
230
+14%
|
256
+11%
|
294
+15%
|
347
+18%
|
398
+15%
|
447
+12%
|
478
+7%
|
473
-1%
|
527
+11%
|
634
+20%
|
709
+12%
|
747
+5%
|
750
+0%
|
751
+0%
|
952
+27%
|
941
-1%
|
1 157
+23%
|
1 268
+10%
|
1 032
-19%
|
1 111
+8%
|
1 205
+8%
|
1 232
+2%
|
1 449
+18%
|
1 546
+7%
|
1 500
-3%
|
1 523
+2%
|
1 690
+11%
|
1 796
+6%
|
1 914
+7%
|
2 233
+17%
|
|
Operating Income | |||||||||||||||||||||||||||||||||||||
Operating Expenses |
(60)
|
(58)
|
(59)
|
(64)
|
(81)
|
(85)
|
(101)
|
(100)
|
(120)
|
(122)
|
(123)
|
(133)
|
(129)
|
(119)
|
(146)
|
(169)
|
(217)
|
(217)
|
(194)
|
(182)
|
(235)
|
(221)
|
(271)
|
(310)
|
(247)
|
(272)
|
(281)
|
(291)
|
(373)
|
(405)
|
(431)
|
(466)
|
(488)
|
(470)
|
(483)
|
(505)
|
|
Selling, General & Administrative |
(43)
|
(56)
|
(59)
|
(63)
|
(59)
|
(83)
|
(96)
|
(97)
|
(78)
|
(120)
|
(125)
|
(105)
|
(99)
|
(100)
|
(126)
|
(162)
|
(159)
|
(169)
|
(155)
|
(147)
|
(180)
|
(175)
|
(195)
|
(219)
|
(155)
|
(182)
|
(185)
|
(205)
|
(233)
|
(258)
|
(278)
|
(282)
|
(300)
|
(300)
|
(357)
|
(392)
|
|
Research & Development |
(14)
|
0
|
0
|
0
|
(16)
|
0
|
0
|
0
|
(36)
|
0
|
0
|
0
|
(31)
|
0
|
0
|
(14)
|
(57)
|
(52)
|
(66)
|
(66)
|
(75)
|
(81)
|
(97)
|
(111)
|
(98)
|
(115)
|
(123)
|
(116)
|
(137)
|
(171)
|
(182)
|
(222)
|
(180)
|
(204)
|
(225)
|
(202)
|
|
Depreciation & Amortization |
(3)
|
0
|
0
|
0
|
(5)
|
0
|
0
|
0
|
(6)
|
0
|
0
|
0
|
(8)
|
0
|
0
|
0
|
(11)
|
0
|
0
|
0
|
(12)
|
0
|
0
|
0
|
(16)
|
0
|
0
|
0
|
(30)
|
0
|
0
|
0
|
(42)
|
0
|
0
|
0
|
|
Other Operating Expenses |
(0)
|
(2)
|
(1)
|
(0)
|
(0)
|
(2)
|
(4)
|
(3)
|
(0)
|
(2)
|
2
|
(28)
|
9
|
(19)
|
(20)
|
7
|
10
|
4
|
27
|
31
|
31
|
36
|
20
|
21
|
21
|
25
|
26
|
31
|
28
|
25
|
29
|
38
|
34
|
34
|
99
|
88
|
|
Operating Income |
104
N/A
|
107
+3%
|
118
+10%
|
122
+3%
|
115
-6%
|
118
+2%
|
130
+10%
|
156
+20%
|
173
+11%
|
225
+30%
|
275
+22%
|
314
+14%
|
349
+11%
|
355
+2%
|
382
+8%
|
464
+22%
|
492
+6%
|
530
+8%
|
556
+5%
|
569
+2%
|
717
+26%
|
721
+0%
|
886
+23%
|
959
+8%
|
785
-18%
|
840
+7%
|
924
+10%
|
942
+2%
|
1 076
+14%
|
1 142
+6%
|
1 069
-6%
|
1 057
-1%
|
1 203
+14%
|
1 326
+10%
|
1 431
+8%
|
1 728
+21%
|
|
Pre-Tax Income | |||||||||||||||||||||||||||||||||||||
Interest Income Expense |
1
|
0
|
3
|
10
|
17
|
19
|
25
|
21
|
22
|
19
|
7
|
0
|
(16)
|
(18)
|
17
|
69
|
73
|
73
|
76
|
53
|
87
|
110
|
96
|
57
|
(9)
|
(9)
|
(38)
|
(38)
|
(54)
|
(89)
|
33
|
140
|
257
|
289
|
346
|
235
|
|
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
|
|
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
|
|
Total Other Income |
2
|
3
|
7
|
16
|
15
|
18
|
18
|
11
|
11
|
8
|
3
|
3
|
(0)
|
(0)
|
(0)
|
(2)
|
(0)
|
(0)
|
(0)
|
(0)
|
0
|
(3)
|
(3)
|
(2)
|
(2)
|
1
|
0
|
(1)
|
0
|
(1)
|
(1)
|
0
|
(0)
|
(1)
|
(1)
|
(1)
|
|
Pre-Tax Income |
107
N/A
|
110
+3%
|
128
+16%
|
148
+15%
|
148
N/A
|
155
+5%
|
173
+12%
|
188
+8%
|
206
+10%
|
251
+22%
|
285
+13%
|
318
+12%
|
333
+5%
|
337
+1%
|
399
+18%
|
531
+33%
|
565
+6%
|
602
+7%
|
633
+5%
|
622
-2%
|
805
+29%
|
828
+3%
|
980
+18%
|
1 014
+3%
|
774
-24%
|
831
+7%
|
887
+7%
|
903
+2%
|
1 021
+13%
|
1 052
+3%
|
1 101
+5%
|
1 198
+9%
|
1 460
+22%
|
1 614
+11%
|
1 777
+10%
|
1 962
+10%
|
|
Net Income | |||||||||||||||||||||||||||||||||||||
Tax Provision |
(15)
|
(16)
|
(18)
|
(21)
|
(22)
|
(23)
|
(25)
|
(28)
|
(31)
|
(38)
|
(45)
|
(49)
|
(50)
|
(51)
|
(60)
|
(79)
|
(85)
|
(91)
|
(97)
|
(94)
|
(111)
|
(113)
|
(137)
|
(143)
|
(109)
|
(119)
|
(124)
|
(129)
|
(137)
|
(142)
|
(149)
|
(167)
|
(203)
|
(233)
|
(262)
|
(288)
|
|
Income from Continuing Operations |
92
|
94
|
110
|
126
|
126
|
131
|
148
|
159
|
175
|
213
|
240
|
269
|
283
|
286
|
339
|
452
|
481
|
512
|
536
|
528
|
694
|
715
|
842
|
871
|
664
|
712
|
762
|
774
|
884
|
910
|
952
|
1 031
|
1 257
|
1 381
|
1 515
|
1 674
|
|
Income to Minority Interest |
0
|
0
|
0
|
0
|
0
|
0
|
0
|
(0)
|
(0)
|
0
|
0
|
0
|
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) |
92
N/A
|
94
+3%
|
110
+17%
|
126
+15%
|
126
0%
|
131
+5%
|
148
+13%
|
159
+8%
|
175
+10%
|
213
+22%
|
240
+13%
|
269
+12%
|
283
+5%
|
286
+1%
|
339
+18%
|
452
+33%
|
481
+6%
|
512
+6%
|
536
+5%
|
528
-1%
|
694
+31%
|
715
+3%
|
842
+18%
|
871
+3%
|
664
-24%
|
712
+7%
|
762
+7%
|
774
+1%
|
884
+14%
|
910
+3%
|
952
+5%
|
1 031
+8%
|
1 257
+22%
|
1 381
+10%
|
1 515
+10%
|
1 674
+11%
|
|
EPS (Diluted) |
0.28
N/A
|
0.29
+4%
|
0.24
-17%
|
0.28
+17%
|
0.3
+7%
|
0.29
-3%
|
0.35
+21%
|
0.37
+6%
|
0.39
+5%
|
0.47
+21%
|
0.53
+13%
|
0.59
+11%
|
0.63
+7%
|
0.58
-8%
|
0.71
+22%
|
0.93
+31%
|
0.99
+6%
|
1.05
+6%
|
1.1
+5%
|
1.09
-1%
|
1.43
+31%
|
1.48
+3%
|
1.74
+18%
|
1.8
+3%
|
1.37
-24%
|
1.47
+7%
|
1.57
+7%
|
1.59
+1%
|
1.82
+14%
|
1.79
-2%
|
1.87
+4%
|
2.05
+10%
|
2.48
+21%
|
2.73
+10%
|
2.99
+10%
|
3.31
+11%
|