Anhui Zhongding Sealing Parts Co Ltd
SZSE:000887
Income Statement
Earnings Waterfall
Anhui Zhongding Sealing Parts Co Ltd
Revenue
|
17.4B
CNY
|
Cost of Revenue
|
-13.9B
CNY
|
Gross Profit
|
3.5B
CNY
|
Operating Expenses
|
-2.3B
CNY
|
Operating Income
|
1.2B
CNY
|
Other Expenses
|
-147.5m
CNY
|
Net Income
|
1.1B
CNY
|
Income Statement
Anhui Zhongding Sealing Parts Co Ltd
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 | ||
---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
Revenue | ||||||||||||||||||||||||||||||||||||||||||
Revenue |
3 783
N/A
|
4 162
+10%
|
4 308
+3%
|
4 478
+4%
|
5 183
+16%
|
5 040
-3%
|
5 420
+8%
|
5 945
+10%
|
5 948
+0%
|
6 543
+10%
|
6 870
+5%
|
6 998
+2%
|
7 724
+10%
|
8 384
+9%
|
9 041
+8%
|
10 128
+12%
|
10 276
+1%
|
11 770
+15%
|
12 383
+5%
|
12 487
+1%
|
12 679
+2%
|
12 375
-2%
|
11 991
-3%
|
11 859
-1%
|
11 806
0%
|
11 706
-1%
|
11 560
-1%
|
10 870
-6%
|
11 325
+4%
|
11 548
+2%
|
12 233
+6%
|
13 186
+8%
|
13 087
-1%
|
12 801
-2%
|
12 740
0%
|
12 768
+0%
|
13 496
+6%
|
14 852
+10%
|
15 353
+3%
|
16 467
+7%
|
17 367
+5%
|
|
Gross Profit | ||||||||||||||||||||||||||||||||||||||||||
Cost of Revenue |
(2 703)
|
(3 018)
|
(3 140)
|
(3 251)
|
(3 733)
|
(3 600)
|
(3 822)
|
(4 185)
|
(4 185)
|
(4 553)
|
(4 796)
|
(4 859)
|
(5 375)
|
(5 949)
|
(6 424)
|
(7 252)
|
(7 399)
|
(8 456)
|
(8 992)
|
(9 098)
|
(9 245)
|
(9 035)
|
(8 799)
|
(8 766)
|
(8 793)
|
(8 787)
|
(8 812)
|
(8 482)
|
(8 900)
|
(8 989)
|
(9 530)
|
(10 139)
|
(10 046)
|
(10 010)
|
(10 059)
|
(10 183)
|
(10 798)
|
(11 804)
|
(12 289)
|
(13 149)
|
(13 867)
|
|
Gross Profit |
1 081
N/A
|
1 144
+6%
|
1 168
+2%
|
1 227
+5%
|
1 450
+18%
|
1 440
-1%
|
1 597
+11%
|
1 760
+10%
|
1 763
+0%
|
1 990
+13%
|
2 075
+4%
|
2 140
+3%
|
2 349
+10%
|
2 436
+4%
|
2 617
+7%
|
2 877
+10%
|
2 877
N/A
|
3 314
+15%
|
3 392
+2%
|
3 390
0%
|
3 434
+1%
|
3 340
-3%
|
3 191
-4%
|
3 093
-3%
|
3 013
-3%
|
2 919
-3%
|
2 748
-6%
|
2 388
-13%
|
2 425
+2%
|
2 559
+6%
|
2 703
+6%
|
3 047
+13%
|
3 041
0%
|
2 792
-8%
|
2 681
-4%
|
2 585
-4%
|
2 699
+4%
|
3 048
+13%
|
3 064
+1%
|
3 318
+8%
|
3 500
+5%
|
|
Operating Income | ||||||||||||||||||||||||||||||||||||||||||
Operating Expenses |
(606)
|
(640)
|
(654)
|
(683)
|
(798)
|
(728)
|
(819)
|
(873)
|
(866)
|
(1 049)
|
(1 052)
|
(1 077)
|
(1 141)
|
(1 354)
|
(1 417)
|
(1 553)
|
(1 560)
|
(1 859)
|
(1 885)
|
(1 955)
|
(1 981)
|
(2 125)
|
(2 056)
|
(2 161)
|
(2 287)
|
(2 100)
|
(2 121)
|
(1 935)
|
(1 882)
|
(1 849)
|
(1 877)
|
(1 892)
|
(1 896)
|
(1 870)
|
(1 761)
|
(1 776)
|
(1 918)
|
(2 040)
|
(2 067)
|
(2 226)
|
(2 263)
|
|
Selling, General & Administrative |
(540)
|
(491)
|
(617)
|
(660)
|
(766)
|
(558)
|
(750)
|
(819)
|
(818)
|
(766)
|
(1 025)
|
(1 051)
|
(1 114)
|
(1 006)
|
(1 328)
|
(1 472)
|
(1 335)
|
(1 392)
|
(1 631)
|
(1 702)
|
(1 707)
|
(1 570)
|
(1 376)
|
(1 312)
|
(1 418)
|
(1 506)
|
(1 548)
|
(1 425)
|
(1 451)
|
(1 342)
|
(1 364)
|
(1 376)
|
(1 369)
|
(1 252)
|
(1 226)
|
(1 188)
|
(1 250)
|
(1 349)
|
(1 347)
|
(1 467)
|
(1 509)
|
|
Research & Development |
0
|
(137)
|
0
|
0
|
0
|
(152)
|
0
|
0
|
0
|
(250)
|
0
|
0
|
0
|
(299)
|
0
|
0
|
(137)
|
(430)
|
0
|
0
|
(272)
|
(525)
|
(287)
|
(465)
|
(481)
|
(504)
|
(587)
|
(524)
|
(483)
|
(447)
|
(537)
|
(536)
|
(533)
|
(511)
|
(566)
|
(612)
|
(649)
|
(590)
|
(683)
|
(725)
|
(772)
|
|
Depreciation & Amortization |
0
|
(11)
|
0
|
0
|
0
|
(13)
|
0
|
0
|
0
|
(22)
|
0
|
0
|
0
|
(30)
|
0
|
0
|
0
|
(83)
|
0
|
0
|
0
|
(96)
|
0
|
0
|
0
|
(143)
|
0
|
0
|
0
|
(149)
|
0
|
0
|
0
|
(150)
|
0
|
0
|
0
|
(152)
|
0
|
0
|
0
|
|
Other Operating Expenses |
(66)
|
(2)
|
(38)
|
(23)
|
(32)
|
(6)
|
(69)
|
(53)
|
(48)
|
(11)
|
(27)
|
(26)
|
(28)
|
(19)
|
(89)
|
(82)
|
(87)
|
45
|
(254)
|
(253)
|
(3)
|
65
|
(394)
|
(383)
|
(388)
|
53
|
14
|
14
|
52
|
89
|
24
|
20
|
6
|
43
|
31
|
24
|
(19)
|
51
|
(37)
|
(34)
|
18
|
|
Operating Income |
475
N/A
|
503
+6%
|
514
+2%
|
544
+6%
|
652
+20%
|
712
+9%
|
778
+9%
|
888
+14%
|
897
+1%
|
941
+5%
|
1 022
+9%
|
1 063
+4%
|
1 208
+14%
|
1 082
-10%
|
1 200
+11%
|
1 323
+10%
|
1 317
0%
|
1 455
+11%
|
1 507
+4%
|
1 434
-5%
|
1 453
+1%
|
1 214
-16%
|
1 135
-7%
|
932
-18%
|
726
-22%
|
819
+13%
|
627
-23%
|
453
-28%
|
543
+20%
|
711
+31%
|
825
+16%
|
1 155
+40%
|
1 145
-1%
|
922
-19%
|
920
0%
|
808
-12%
|
781
-3%
|
1 008
+29%
|
997
-1%
|
1 092
+10%
|
1 237
+13%
|
|
Pre-Tax Income | ||||||||||||||||||||||||||||||||||||||||||
Interest Income Expense |
205
|
(66)
|
(1)
|
(8)
|
(23)
|
(62)
|
(40)
|
(77)
|
(54)
|
(64)
|
(79)
|
(90)
|
(94)
|
(18)
|
(36)
|
(46)
|
(57)
|
(99)
|
(88)
|
(19)
|
(1)
|
44
|
37
|
20
|
6
|
(40)
|
(79)
|
(86)
|
(115)
|
(108)
|
(67)
|
20
|
54
|
39
|
225
|
173
|
235
|
64
|
42
|
26
|
(14)
|
|
Non-Reccuring Items |
0
|
44
|
0
|
0
|
0
|
32
|
0
|
0
|
0
|
(1)
|
0
|
0
|
0
|
(11)
|
0
|
(5)
|
(6)
|
(1)
|
0
|
2
|
9
|
14
|
21
|
29
|
23
|
(24)
|
7
|
(1)
|
1
|
10
|
(8)
|
(9)
|
(11)
|
181
|
17
|
20
|
21
|
35
|
88
|
87
|
83
|
|
Gain/Loss on Disposition of Assets |
0
|
7
|
0
|
0
|
(0)
|
4
|
(0)
|
(1)
|
0
|
(1)
|
(1)
|
(3)
|
(4)
|
0
|
(5)
|
0
|
0
|
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 |
36
|
21
|
12
|
5
|
8
|
13
|
20
|
22
|
21
|
36
|
37
|
56
|
57
|
48
|
51
|
22
|
40
|
52
|
48
|
53
|
33
|
90
|
85
|
82
|
74
|
1
|
23
|
(3)
|
14
|
17
|
(6)
|
15
|
9
|
9
|
(6)
|
8
|
6
|
3
|
(3)
|
(11)
|
(13)
|
|
Pre-Tax Income |
716
N/A
|
509
-29%
|
524
+3%
|
541
+3%
|
637
+18%
|
699
+10%
|
758
+8%
|
832
+10%
|
863
+4%
|
911
+6%
|
979
+7%
|
1 027
+5%
|
1 167
+14%
|
1 101
-6%
|
1 210
+10%
|
1 294
+7%
|
1 293
0%
|
1 407
+9%
|
1 468
+4%
|
1 469
+0%
|
1 493
+2%
|
1 363
-9%
|
1 279
-6%
|
1 063
-17%
|
829
-22%
|
756
-9%
|
577
-24%
|
362
-37%
|
442
+22%
|
630
+42%
|
744
+18%
|
1 181
+59%
|
1 196
+1%
|
1 151
-4%
|
1 157
+1%
|
1 009
-13%
|
1 042
+3%
|
1 110
+7%
|
1 124
+1%
|
1 193
+6%
|
1 293
+8%
|
|
Net Income | ||||||||||||||||||||||||||||||||||||||||||
Tax Provision |
(124)
|
(105)
|
(114)
|
(113)
|
(133)
|
(111)
|
(120)
|
(130)
|
(102)
|
(161)
|
(177)
|
(196)
|
(227)
|
(172)
|
(201)
|
(213)
|
(218)
|
(254)
|
(247)
|
(244)
|
(251)
|
(226)
|
(215)
|
(178)
|
(152)
|
(164)
|
(140)
|
(111)
|
(153)
|
(133)
|
(169)
|
(218)
|
(181)
|
(203)
|
(183)
|
(164)
|
(152)
|
(164)
|
(167)
|
(192)
|
(230)
|
|
Income from Continuing Operations |
593
|
404
|
410
|
428
|
505
|
588
|
638
|
702
|
761
|
750
|
802
|
831
|
940
|
929
|
1 010
|
1 081
|
1 075
|
1 154
|
1 221
|
1 225
|
1 242
|
1 137
|
1 065
|
885
|
678
|
592
|
437
|
251
|
290
|
497
|
575
|
963
|
1 015
|
948
|
974
|
845
|
890
|
946
|
956
|
1 001
|
1 063
|
|
Income to Minority Interest |
(12)
|
(15)
|
(18)
|
(18)
|
(23)
|
(21)
|
(27)
|
(35)
|
(28)
|
(36)
|
(31)
|
(31)
|
(42)
|
(28)
|
(31)
|
(29)
|
(21)
|
(26)
|
(30)
|
(20)
|
(15)
|
(21)
|
(17)
|
(16)
|
(12)
|
10
|
20
|
16
|
14
|
(4)
|
(8)
|
(1)
|
(6)
|
2
|
4
|
(1)
|
8
|
18
|
20
|
24
|
26
|
|
Net Income (Common) |
580
N/A
|
388
-33%
|
393
+1%
|
410
+4%
|
481
+17%
|
567
+18%
|
611
+8%
|
667
+9%
|
733
+10%
|
714
-3%
|
771
+8%
|
800
+4%
|
899
+12%
|
901
+0%
|
979
+9%
|
1 052
+8%
|
1 054
+0%
|
1 127
+7%
|
1 191
+6%
|
1 205
+1%
|
1 227
+2%
|
1 115
-9%
|
1 048
-6%
|
870
-17%
|
665
-24%
|
602
-9%
|
457
-24%
|
267
-41%
|
304
+14%
|
493
+62%
|
567
+15%
|
963
+70%
|
1 009
+5%
|
950
-6%
|
978
+3%
|
845
-14%
|
897
+6%
|
964
+7%
|
976
+1%
|
1 025
+5%
|
1 090
+6%
|
|
EPS (Diluted) |
0.54
N/A
|
0.36
-33%
|
0.36
N/A
|
0.37
+3%
|
0.43
+16%
|
0.51
+19%
|
0.55
+8%
|
0.6
+9%
|
0.66
+10%
|
0.64
-3%
|
0.69
+8%
|
0.67
-3%
|
0.74
+10%
|
0.76
+3%
|
0.81
+7%
|
0.87
+7%
|
0.86
-1%
|
0.92
+7%
|
0.97
+5%
|
0.97
N/A
|
0.99
+2%
|
0.92
-7%
|
0.86
-7%
|
0.72
-16%
|
0.56
-22%
|
0.5
-11%
|
0.37
-26%
|
0.22
-41%
|
0.25
+14%
|
0.4
+60%
|
0.47
+18%
|
0.71
+51%
|
0.79
+11%
|
0.75
-5%
|
0.78
+4%
|
0.67
-14%
|
0.67
N/A
|
0.74
+10%
|
0.74
N/A
|
0.77
+4%
|
0.83
+8%
|