Zhuzhou Hongda Electronics Corp Ltd
SZSE:300726
Decide at what price you'd be comfortable buying and we'll help you stay ready.
|
Zhuzhou Hongda Electronics Corp Ltd
SZSE:300726
|
CN |
|
Aditya Birla Money Ltd
NSE:BIRLAMONEY
|
IN |
|
P
|
Pernod Ricard SA
OTC:PDRDF
|
FR |
Income Statement
Earnings Waterfall
Zhuzhou Hongda Electronics Corp Ltd
Income Statement
Zhuzhou Hongda Electronics Corp Ltd
| 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 |
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
1
|
1
|
1
|
1
|
1
|
1
|
1
|
1
|
1
|
1
|
1
|
1
|
1
|
1
|
1
|
1
|
1
|
1
|
0
|
0
|
|
| Revenue |
503
N/A
|
524
+4%
|
558
+6%
|
594
+6%
|
618
+4%
|
636
+3%
|
686
+8%
|
730
+6%
|
802
+10%
|
844
+5%
|
802
-5%
|
961
+20%
|
1 153
+20%
|
1 401
+22%
|
1 636
+17%
|
1 804
+10%
|
1 999
+11%
|
2 000
+0%
|
2 050
+2%
|
2 180
+6%
|
2 146
-2%
|
2 158
+1%
|
2 116
-2%
|
1 885
-11%
|
1 715
-9%
|
1 706
-1%
|
1 629
-5%
|
1 627
0%
|
1 650
+1%
|
1 586
-4%
|
1 604
+1%
|
1 692
+5%
|
1 808
+7%
|
|
| Gross Profit | ||||||||||||||||||||||||||||||||||
| Cost of Revenue |
(159)
|
(165)
|
(184)
|
(201)
|
(214)
|
(223)
|
(242)
|
(255)
|
(282)
|
(294)
|
(276)
|
(336)
|
(386)
|
(440)
|
(515)
|
(554)
|
(627)
|
(629)
|
(662)
|
(710)
|
(723)
|
(734)
|
(749)
|
(686)
|
(655)
|
(758)
|
(702)
|
(707)
|
(704)
|
(739)
|
(717)
|
(796)
|
(838)
|
|
| Gross Profit |
344
N/A
|
360
+5%
|
374
+4%
|
393
+5%
|
404
+3%
|
414
+2%
|
444
+7%
|
475
+7%
|
521
+10%
|
550
+6%
|
526
-4%
|
625
+19%
|
767
+23%
|
961
+25%
|
1 121
+17%
|
1 250
+12%
|
1 372
+10%
|
1 372
0%
|
1 388
+1%
|
1 470
+6%
|
1 423
-3%
|
1 425
+0%
|
1 367
-4%
|
1 199
-12%
|
1 060
-12%
|
948
-11%
|
927
-2%
|
920
-1%
|
946
+3%
|
846
-11%
|
888
+5%
|
895
+1%
|
969
+8%
|
|
| Operating Income | ||||||||||||||||||||||||||||||||||
| Operating Expenses |
(128)
|
(137)
|
(148)
|
(134)
|
(153)
|
(173)
|
(184)
|
(215)
|
(234)
|
(228)
|
(226)
|
(241)
|
(265)
|
(346)
|
(343)
|
(358)
|
(372)
|
(320)
|
(327)
|
(369)
|
(376)
|
(396)
|
(396)
|
(391)
|
(361)
|
(377)
|
(429)
|
(424)
|
(472)
|
(446)
|
(501)
|
(502)
|
(526)
|
|
| Selling, General & Administrative |
(134)
|
(119)
|
(144)
|
(142)
|
(148)
|
(166)
|
(157)
|
(157)
|
(180)
|
(199)
|
(190)
|
(222)
|
(254)
|
(319)
|
(331)
|
(340)
|
(359)
|
(292)
|
(276)
|
(265)
|
(236)
|
(243)
|
(245)
|
(255)
|
(261)
|
(290)
|
(306)
|
(313)
|
(324)
|
(319)
|
(346)
|
(346)
|
(364)
|
|
| Research & Development |
0
|
(25)
|
0
|
0
|
(9)
|
(43)
|
(43)
|
(52)
|
(56)
|
(57)
|
(56)
|
(63)
|
(69)
|
(82)
|
(89)
|
(103)
|
(112)
|
(125)
|
(133)
|
(158)
|
(174)
|
(182)
|
(192)
|
(178)
|
(170)
|
(161)
|
(157)
|
(151)
|
(154)
|
(138)
|
(136)
|
(140)
|
(149)
|
|
| Depreciation & Amortization |
0
|
(4)
|
0
|
0
|
0
|
(9)
|
0
|
0
|
0
|
(6)
|
0
|
0
|
0
|
(6)
|
0
|
0
|
0
|
(13)
|
0
|
0
|
0
|
(24)
|
0
|
0
|
0
|
(25)
|
0
|
0
|
0
|
(44)
|
0
|
0
|
0
|
|
| Other Operating Expenses |
6
|
10
|
(4)
|
8
|
4
|
45
|
17
|
(6)
|
1
|
34
|
21
|
45
|
58
|
60
|
77
|
85
|
99
|
109
|
82
|
54
|
34
|
53
|
42
|
41
|
69
|
100
|
34
|
40
|
6
|
55
|
(18)
|
(16)
|
(13)
|
|
| Operating Income |
216
N/A
|
222
+3%
|
226
+2%
|
260
+15%
|
251
-3%
|
240
-4%
|
260
+8%
|
260
+0%
|
286
+10%
|
323
+13%
|
301
-7%
|
384
+28%
|
502
+31%
|
614
+22%
|
778
+27%
|
891
+15%
|
1 000
+12%
|
1 052
+5%
|
1 062
+1%
|
1 101
+4%
|
1 046
-5%
|
1 028
-2%
|
971
-6%
|
808
-17%
|
699
-13%
|
571
-18%
|
499
-13%
|
496
-1%
|
474
-4%
|
400
-16%
|
387
-3%
|
393
+2%
|
443
+13%
|
|
| Pre-Tax Income | ||||||||||||||||||||||||||||||||||
| Interest Income Expense |
6
|
3
|
7
|
10
|
15
|
12
|
12
|
52
|
49
|
51
|
51
|
11
|
8
|
4
|
2
|
0
|
0
|
2
|
7
|
27
|
41
|
67
|
71
|
51
|
45
|
29
|
27
|
39
|
41
|
44
|
41
|
53
|
58
|
|
| Non-Reccuring Items |
0
|
0
|
0
|
0
|
(1)
|
(1)
|
0
|
(3)
|
(6)
|
(8)
|
(8)
|
(5)
|
(0)
|
(2)
|
0
|
0
|
0
|
(2)
|
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
|
0
|
(0)
|
0
|
0
|
0
|
|
| Total Other Income |
15
|
12
|
13
|
12
|
9
|
6
|
8
|
8
|
9
|
(1)
|
(4)
|
(5)
|
(7)
|
(0)
|
(0)
|
(1)
|
(1)
|
(1)
|
(1)
|
(1)
|
(0)
|
(1)
|
(1)
|
(1)
|
(1)
|
(1)
|
(1)
|
(0)
|
(2)
|
(3)
|
(7)
|
(7)
|
(5)
|
|
| Pre-Tax Income |
237
N/A
|
238
+0%
|
247
+4%
|
281
+14%
|
275
-2%
|
258
-6%
|
281
+9%
|
317
+13%
|
338
+7%
|
365
+8%
|
340
-7%
|
385
+13%
|
502
+30%
|
617
+23%
|
780
+26%
|
891
+14%
|
999
+12%
|
1 050
+5%
|
1 068
+2%
|
1 127
+6%
|
1 087
-4%
|
1 095
+1%
|
1 041
-5%
|
857
-18%
|
743
-13%
|
600
-19%
|
525
-12%
|
535
+2%
|
513
-4%
|
441
-14%
|
421
-4%
|
439
+4%
|
496
+13%
|
|
| Net Income | ||||||||||||||||||||||||||||||||||
| Tax Provision |
(36)
|
(39)
|
(40)
|
(45)
|
(45)
|
(39)
|
(46)
|
(42)
|
(46)
|
(56)
|
(49)
|
(60)
|
(82)
|
(88)
|
(106)
|
(131)
|
(134)
|
(159)
|
(168)
|
(175)
|
(159)
|
(153)
|
(135)
|
(99)
|
(99)
|
(69)
|
(66)
|
(100)
|
(102)
|
(107)
|
(111)
|
(83)
|
(85)
|
|
| Income from Continuing Operations |
201
|
199
|
206
|
237
|
230
|
219
|
235
|
274
|
292
|
309
|
291
|
326
|
421
|
529
|
674
|
760
|
865
|
891
|
900
|
952
|
928
|
942
|
907
|
759
|
644
|
530
|
459
|
435
|
411
|
334
|
310
|
357
|
411
|
|
| Income to Minority Interest |
4
|
1
|
1
|
(3)
|
2
|
4
|
1
|
(0)
|
(7)
|
(16)
|
(12)
|
(22)
|
(31)
|
(45)
|
(61)
|
(68)
|
(79)
|
(75)
|
(80)
|
(86)
|
(89)
|
(90)
|
(85)
|
(74)
|
(68)
|
(59)
|
(54)
|
(64)
|
(63)
|
(55)
|
(55)
|
(56)
|
(67)
|
|
| Net Income (Common) |
205
N/A
|
200
-2%
|
207
+3%
|
234
+13%
|
231
-1%
|
223
-4%
|
236
+6%
|
274
+16%
|
285
+4%
|
293
+3%
|
279
-5%
|
304
+9%
|
389
+28%
|
484
+24%
|
614
+27%
|
692
+13%
|
786
+14%
|
816
+4%
|
821
+1%
|
867
+6%
|
839
-3%
|
852
+2%
|
821
-4%
|
684
-17%
|
576
-16%
|
472
-18%
|
405
-14%
|
371
-9%
|
348
-6%
|
279
-20%
|
256
-8%
|
301
+18%
|
345
+15%
|
|
| EPS (Diluted) |
0.57
N/A
|
0.55
-4%
|
0.51
-7%
|
0.58
+14%
|
0.59
+2%
|
0.56
-5%
|
0.59
+5%
|
0.68
+15%
|
0.71
+4%
|
0.73
+3%
|
0.69
-5%
|
0.76
+10%
|
0.97
+28%
|
1.21
+25%
|
1.54
+27%
|
1.73
+12%
|
1.97
+14%
|
2.04
+4%
|
1.99
-2%
|
2.1
+6%
|
2.05
-2%
|
2.07
+1%
|
1.99
-4%
|
1.66
-17%
|
1.4
-16%
|
1.15
-18%
|
0.98
-15%
|
0.9
-8%
|
0.84
-7%
|
0.68
-19%
|
0.62
-9%
|
0.73
+18%
|
0.84
+15%
|
|