Watchlist Manager

Watchlist

Price: 3.33 CNY 1.22% Market Closed

Market Cap: ¥13.4B

	Tongyu Heavy Industry Co Ltd SZSE:300185	CN
R	Ruchi Infrastructure Ltd NSE:RUCHINFRA	IN
D	Deutsche Eigenheim Union AG XETRA:JZ6	DE
J	Jinling Pharmaceutical Co Ltd SZSE:000919	CN

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	40	0	0	0	63	0	0	0	97	0	0	0	114	0	0	0	128	0	0	0	181	0	0	0	174	0	0	43	173	0	0	48	210	158	226	239	257	207	203	203	254	226	203	184	191	168	173	183	200	186	185	178	192	130	121	113	164	147	0	0
Revenue	1 127 N/A	1 186 +5%	1 196 +1%	1 202 +1%	1 236 +3%	1 256 +2%	1 324 +5%	1 375 +4%	1 387 +1%	1 416 +2%	1 426 +1%	1 548 +9%	1 652 +7%	1 720 +4%	1 911 +11%	1 954 +2%	2 056 +5%	2 151 +5%	2 200 +2%	2 288 +4%	2 343 +2%	2 398 +2%	2 369 -1%	2 356 -1%	2 430 +3%	2 474 +2%	2 655 +7%	2 929 +10%	3 171 +8%	3 230 +2%	3 511 +9%	3 519 +0%	3 535 +0%	3 642 +3%	3 588 -1%	3 713 +3%	4 028 +8%	4 396 +9%	4 736 +8%	5 283 +12%	5 688 +8%	5 994 +5%	6 065 +1%	5 959 -2%	5 749 -4%	5 626 -2%	5 753 +2%	5 823 +1%	5 913 +2%	5 993 +1%	5 895 -2%	5 938 +1%	5 809 -2%	5 778 -1%	5 684 -2%	5 699 +0%	6 154 +8%	6 173 +0%	6 362 +3%	6 610 +4%
Gross Profit
Cost of Revenue	(783)	(823)	(843)	(906)	(923)	(975)	(1 036)	(1 073)	(1 082)	(1 117)	(1 138)	(1 242)	(1 335)	(1 396)	(1 538)	(1 563)	(1 633)	(1 713)	(1 736)	(1 801)	(1 802)	(1 847)	(1 762)	(1 735)	(1 786)	(1 867)	(2 056)	(2 315)	(2 427)	(2 500)	(2 744)	(2 724)	(2 718)	(2 837)	(2 738)	(2 816)	(2 990)	(3 353)	(3 585)	(3 966)	(4 359)	(4 657)	(4 855)	(4 928)	(4 736)	(4 783)	(4 964)	(5 017)	(4 988)	(5 038)	(4 852)	(4 887)	(4 856)	(4 951)	(4 942)	(5 045)	(5 410)	(5 433)	(5 638)	(5 788)
Gross Profit	344 N/A	363 +5%	353 -3%	297 -16%	313 +5%	281 -10%	288 +2%	303 +5%	304 +1%	299 -2%	288 -4%	305 +6%	318 +4%	324 +2%	373 +15%	392 +5%	423 +8%	437 +3%	464 +6%	486 +5%	541 +11%	551 +2%	607 +10%	621 +2%	644 +4%	607 -6%	600 -1%	614 +2%	744 +21%	730 -2%	768 +5%	795 +3%	817 +3%	805 -1%	850 +6%	897 +5%	1 037 +16%	1 043 +1%	1 152 +10%	1 317 +14%	1 329 +1%	1 337 +1%	1 210 -9%	1 031 -15%	1 012 -2%	842 -17%	789 -6%	806 +2%	924 +15%	956 +3%	1 043 +9%	1 051 +1%	953 -9%	827 -13%	742 -10%	654 -12%	743 +14%	739 -1%	723 -2%	822 +14%
Operating Income
Operating Expenses	(101)	(100)	(110)	(114)	(138)	(144)	(130)	(130)	(164)	(153)	(178)	(205)	(210)	(226)	(230)	(225)	(243)	(222)	(219)	(230)	(256)	(257)	(269)	(272)	(280)	(250)	(236)	(231)	(320)	(247)	(262)	(272)	(349)	(296)	(318)	(335)	(527)	(434)	(496)	(544)	(564)	(512)	(446)	(405)	(469)	(364)	(366)	(384)	(442)	(433)	(489)	(489)	(529)	(501)	(487)	(468)	(509)	(497)	(501)	(585)
Selling, General & Administrative	(89)	(90)	(98)	(101)	(127)	(138)	(128)	(132)	(112)	(140)	(151)	(175)	(151)	(201)	(217)	(217)	(172)	(215)	(212)	(218)	(177)	(227)	(241)	(240)	(185)	(231)	(221)	(212)	(234)	(244)	(254)	(257)	(244)	(238)	(252)	(273)	(298)	(306)	(342)	(370)	(341)	(327)	(282)	(237)	(280)	(272)	(264)	(279)	(264)	(267)	(289)	(278)	(323)	(326)	(329)	(332)	(333)	(326)	(328)	(387)
Research & Development	0	0	0	0	0	0	0	0	(36)	0	0	0	(36)	0	0	0	(36)	0	0	0	(39)	0	0	0	(35)	0	0	(14)	(42)	0	0	(13)	(45)	(41)	(52)	(54)	(103)	(124)	(157)	(185)	(151)	(166)	(161)	(162)	(144)	(152)	(140)	(141)	(144)	(172)	(201)	(206)	(177)	(167)	(147)	(136)	(141)	(155)	(160)	(170)
Depreciation & Amortization	0	0	0	0	0	0	0	0	(12)	0	0	0	(19)	0	0	0	(27)	0	0	0	(32)	0	0	0	(50)	0	0	0	(48)	0	0	0	(56)	0	0	0	(69)	0	0	0	(55)	0	0	0	(54)	0	0	0	(49)	0	0	0	(56)	0	0	0	(61)	0	0	0
Other Operating Expenses	(13)	(10)	(12)	(13)	(11)	(6)	(2)	2	(4)	(13)	(27)	(31)	(4)	(25)	(14)	(9)	(8)	(8)	(7)	(12)	(8)	(30)	(28)	(32)	(11)	(19)	(15)	(6)	4	(4)	(8)	(2)	(5)	(17)	(13)	(8)	(57)	(3)	3	11	(17)	(19)	(3)	(7)	10	60	38	37	15	5	1	(5)	27	(9)	(11)	(1)	26	(16)	(14)	(28)
Operating Income	243 N/A	263 +9%	244 -7%	182 -25%	175 -4%	138 -21%	158 +15%	173 +10%	141 -19%	146 +4%	110 -25%	100 -9%	107 +7%	98 -8%	143 +46%	166 +17%	180 +8%	215 +20%	245 +14%	257 +5%	284 +11%	294 +3%	338 +15%	349 +3%	364 +4%	358 -2%	364 +2%	382 +5%	424 +11%	483 +14%	506 +5%	522 +3%	468 -10%	509 +9%	532 +5%	561 +5%	510 -9%	609 +19%	655 +8%	773 +18%	765 -1%	825 +8%	764 -7%	626 -18%	544 -13%	478 -12%	423 -12%	422 0%	482 +14%	522 +8%	554 +6%	562 +1%	424 -25%	326 -23%	255 -22%	185 -27%	234 +26%	242 +3%	223 -8%	237 +6%
Pre-Tax Income
Interest Income Expense	(36)	(40)	(28)	(27)	(20)	(16)	(26)	(39)	(40)	(54)	(66)	(71)	(81)	(89)	(80)	(92)	(111)	(127)	(151)	(157)	(151)	(165)	(167)	(165)	(140)	(140)	(136)	(143)	(141)	(170)	(184)	(187)	(183)	(227)	(238)	(251)	(188)	(243)	(250)	(256)	(221)	(247)	(228)	(206)	(184)	(192)	(190)	(189)	(168)	(168)	(154)	(152)	(148)	(159)	(167)	(160)	(148)	(142)	(126)	(128)
Non-Reccuring Items	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	13	0	0	0	(10)	0	0	0	(10)	0	0	0	(3)	1	1	1	1	2	1	(3)	(4)	(0)	1	4	(26)	0	1	0	(4)	1	1	1	(17)	(16)	(16)	(16)	(18)	0	0	1	(23)	2	1	1
Gain/Loss on Disposition of Assets	(1)	0	0	0	(1)	0	0	0	1	0	0	(0)	(0)	(0)	0	0	1	0	0	0	1	1	1	0	1	0	0	0	0	0	0	0	0	0	0	0	(3)	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	21	23	28	36	68	102	98	91	62	41	48	49	48	29	19	19	19	19	19	17	15	16	21	22	23	19	10	5	5	(7)	(5)	(5)	8	5	3	0	(2)	(4)	(4)	(10)	(4)	(13)	(13)	(6)	4	3	3	7	5	7	8	6	4	3	5	3	4	3	1	2
Pre-Tax Income	228 N/A	246 +8%	243 -1%	192 -21%	221 +15%	224 +1%	230 +3%	225 -2%	164 -27%	133 -19%	93 -30%	79 -15%	74 -6%	37 -50%	82 +121%	93 +14%	101 +9%	108 +6%	113 +5%	117 +4%	140 +19%	145 +4%	193 +33%	206 +7%	237 +15%	237 0%	237 +0%	244 +3%	285 +17%	307 +8%	318 +3%	331 +4%	293 -11%	288 -2%	298 +3%	308 +3%	314 +2%	361 +15%	403 +12%	511 +27%	515 +1%	566 +10%	525 -7%	414 -21%	359 -13%	291 -19%	237 -19%	241 +2%	303 +26%	345 +14%	392 +14%	401 +2%	261 -35%	170 -35%	93 -46%	29 -68%	68 +131%	105 +56%	99 -6%	111 +12%
Net Income
Tax Provision	(35)	(40)	(36)	(29)	(37)	(36)	(37)	(37)	(27)	(22)	(16)	(13)	(13)	(8)	(13)	(17)	(27)	(28)	(30)	(29)	(17)	(20)	(29)	(33)	(46)	(43)	(46)	(48)	(59)	(68)	(71)	(74)	(53)	(49)	(50)	(54)	(62)	(72)	(88)	(105)	(110)	(117)	(96)	(75)	(59)	(48)	(40)	(43)	(53)	(61)	(69)	(71)	(54)	(39)	(28)	(21)	(26)	(34)	(36)	(38)
Income from Continuing Operations	193	206	207	163	185	189	193	189	137	111	77	65	61	29	68	77	74	80	83	88	122	125	164	173	191	193	191	197	226	239	247	257	241	240	248	254	252	290	315	406	404	449	429	339	300	243	197	198	250	284	322	330	208	132	64	8	42	71	63	73
Income to Minority Interest	0	0	0	0	(0)	(1)	(2)	(4)	(4)	(3)	(2)	(3)	(3)	(0)	1	3	7	3	2	3	(2)	(2)	(18)	(22)	(25)	(23)	(9)	(6)	(12)	(20)	(23)	(28)	(23)	(20)	(22)	(21)	(17)	(16)	(15)	(16)	(23)	(30)	(28)	(22)	(15)	(6)	(4)	(4)	(4)	(4)	(4)	(5)	(3)	(3)	(2)	(0)	(0)	(1)	(1)	(3)
Net Income (Common)	193 N/A	206 +7%	207 +0%	163 -21%	185 +14%	188 +2%	191 +2%	185 -3%	132 -28%	108 -19%	74 -31%	62 -16%	59 -6%	29 -51%	70 +143%	80 +15%	81 +1%	82 +2%	85 +3%	91 +6%	121 +33%	124 +3%	146 +18%	152 +4%	166 +10%	171 +3%	182 +7%	191 +5%	214 +12%	218 +2%	224 +3%	229 +2%	217 -5%	219 +1%	226 +3%	233 +3%	235 +1%	274 +16%	300 +10%	390 +30%	381 -2%	420 +10%	400 -5%	317 -21%	285 -10%	236 -17%	193 -18%	194 +1%	246 +27%	280 +14%	318 +14%	325 +2%	204 -37%	129 -37%	62 -52%	8 -87%	41 +417%	70 +69%	62 -12%	71 +15%
EPS (Diluted)	0.1 N/A	0.07 -30%	0.09 +29%	0.06 -33%	0.07 +17%	0.06 -14%	0.06 N/A	0.06 N/A	0.05 -17%	0.03 -40%	0.02 -33%	0.01 -50%	0.02 +100%	0 N/A	0.02 N/A	0.03 +50%	0.03 N/A	0.03 N/A	0.03 N/A	0.03 N/A	0.04 +33%	0.04 N/A	0.05 +25%	0.05 N/A	0.05 N/A	0.07 +40%	0.07 N/A	0.07 N/A	0.07 N/A	0.07 N/A	0.07 N/A	0.07 N/A	0.07 N/A	0.07 N/A	0.07 N/A	0.08 +14%	0.07 -12%	0.09 +29%	0.1 +11%	0.12 +20%	0.12 N/A	0.1 -17%	0.12 +20%	0.09 -25%	0.08 -11%	0.06 -25%	0.05 -17%	0.05 N/A	0.06 +20%	0.07 +17%	0.09 +29%	0.09 N/A	0.05 -44%	0.04 -20%	0.01 -75%	0 N/A	0.01 N/A	0.02 +100%	0.02 N/A	0.02 N/A

Income Statement Balance Sheet Cash Flow Statement

Tongyu Heavy Industry Co Ltd
SZSE:300185

Income Statement

Earnings Waterfall
Tongyu Heavy Industry Co Ltd

Income Statement
Tongyu Heavy Industry Co Ltd

See Also

Company

Help

Tools

Stocks

Tongyu Heavy Industry Co Ltd SZSE:300185

Income Statement

Earnings Waterfall Tongyu Heavy Industry Co Ltd

Income Statement Tongyu Heavy Industry Co Ltd

See Also

Company

Help

Tools

Stocks

Tongyu Heavy Industry Co Ltd
SZSE:300185

Earnings Waterfall
Tongyu Heavy Industry Co Ltd

Income Statement
Tongyu Heavy Industry Co Ltd