Huadian Power International Corp Ltd
XHAM:SHX

Watchlist Manager
Huadian Power International Corp Ltd Logo
Huadian Power International Corp Ltd
XHAM:SHX
Watchlist
Price: 0.424 EUR -1.4% Market Closed
Market Cap: 4.3B EUR
Financials Section:
Income Statement Balance Sheet Cash Flow Statement

Income Statement

Revenue
+
3Y
+17%
5Y
+38%
10Y
+75%
Operating Income
+
3Y
-
5Y
-4%
10Y
-44%
Net Income
+
3Y
-
5Y
+46%
10Y
-14%

Earnings Waterfall
Huadian Power International Corp Ltd

Revenue
124.1B CNY
Cost of Revenue
-111.9B CNY
Gross Profit
12.2B CNY
Operating Expenses
-1.5B CNY
Operating Income
10.6B CNY
Other Expenses
-4B CNY
Net Income
6.6B CNY

Income Statement
Huadian Power International Corp Ltd

Rotate your device to view
Income Statement
Currency: CNY
Dec-2005 Mar-2006 Jun-2006 Sep-2006 Dec-2006 Mar-2007 Jun-2007 Sep-2007 Dec-2007 Mar-2008 Jun-2008 Sep-2008 Dec-2008 Mar-2009 Jun-2009 Sep-2009 Dec-2009 Mar-2010 Jun-2010 Sep-2010 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
584
0
0
0
520
0
0
0
1 759
0
0
0
3 097
0
0
0
2 956
0
0
0
3 397
0
0
0
5 098
0
0
0
6 260
0
0
0
6 091
0
0
0
6 558
0
0
0
5 772
0
0
0
4 741
0
0
0
4 915
1 317
0
0
5 189
0
0
0
5 030
0
0
0
4 485
1 033
0
0
4 250
1 019
0
0
4 071
925
0
0
3 634
0
236
0
3 242
0
0
0
Revenue
13 300
N/A
13 459
+1%
13 844
+3%
14 153
+2%
14 776
+4%
15 513
+5%
18 134
+17%
20 271
+12%
24 116
+19%
27 367
+13%
29 373
+7%
31 683
+8%
31 961
+1%
32 996
+3%
33 693
+2%
34 971
+4%
36 662
+5%
38 797
+6%
41 241
+6%
43 049
+4%
45 449
+6%
48 577
+7%
50 078
+3%
51 963
+4%
54 491
+5%
56 580
+4%
57 553
+2%
58 009
+1%
59 490
+3%
60 193
+1%
61 531
+2%
65 539
+7%
66 625
+2%
67 148
+1%
73 126
+9%
74 464
+2%
76 633
+3%
77 770
+1%
72 789
-6%
70 939
-3%
71 015
+0%
69 681
-2%
66 315
-5%
65 448
-1%
63 346
-3%
65 601
+4%
70 438
+7%
75 559
+7%
79 007
+5%
82 370
+4%
84 291
+2%
85 979
+2%
89 314
+4%
90 373
+1%
91 524
+1%
91 707
+0%
93 654
+2%
92 240
-2%
91 044
-1%
90 012
-1%
90 744
+1%
97 890
+8%
102 903
+5%
104 330
+1%
104 608
+0%
103 413
-1%
99 714
-4%
106 109
+6%
107 059
+1%
110 221
+3%
116 963
+6%
118 133
+1%
117 176
-1%
116 150
-1%
110 908
-5%
111 262
+0%
112 994
+2%
108 619
-4%
119 766
+10%
124 055
+4%
Gross Profit
Cost of Revenue
(10 355)
(10 519)
(10 885)
(11 231)
(11 949)
(12 617)
(14 839)
(16 573)
(19 718)
(22 915)
(25 974)
(29 772)
(31 222)
(31 718)
(30 971)
(30 473)
(31 143)
(33 748)
(36 676)
(39 359)
(42 307)
(45 457)
(46 760)
(48 144)
(49 674)
(50 617)
(50 957)
(50 274)
(50 237)
(49 573)
(49 426)
(51 447)
(51 042)
(51 541)
(55 671)
(56 270)
(55 441)
(55 662)
(50 877)
(48 162)
(47 211)
(47 038)
(45 759)
(47 061)
(49 030)
(55 598)
(62 082)
(68 250)
(70 677)
(74 059)
(74 974)
(76 571)
(78 285)
(80 044)
(80 820)
(80 832)
(80 517)
(79 648)
(78 023)
(76 887)
(76 340)
(84 573)
(91 187)
(98 499)
(111 266)
(113 870)
(111 540)
(114 222)
(106 710)
(109 826)
(115 013)
(114 261)
(109 835)
(108 472)
(103 250)
(103 501)
(103 282)
(99 785)
(109 386)
(111 887)
Gross Profit
2 945
N/A
2 940
0%
2 959
+1%
2 922
-1%
2 827
-3%
2 896
+2%
3 295
+14%
3 698
+12%
4 398
+19%
4 452
+1%
3 399
-24%
1 911
-44%
739
-61%
1 278
+73%
2 722
+113%
4 498
+65%
5 519
+23%
5 049
-9%
4 565
-10%
3 690
-19%
3 142
-15%
3 120
-1%
3 318
+6%
3 819
+15%
4 817
+26%
5 963
+24%
6 596
+11%
7 735
+17%
9 253
+20%
10 620
+15%
12 105
+14%
14 092
+16%
15 583
+11%
15 607
+0%
17 455
+12%
18 194
+4%
21 192
+16%
22 108
+4%
21 912
-1%
22 777
+4%
23 804
+5%
22 643
-5%
20 556
-9%
18 387
-11%
14 316
-22%
10 003
-30%
8 356
-16%
7 309
-13%
8 330
+14%
8 311
0%
9 317
+12%
9 408
+1%
11 029
+17%
10 329
-6%
10 704
+4%
10 875
+2%
13 137
+21%
12 592
-4%
13 021
+3%
13 125
+1%
14 404
+10%
13 317
-8%
11 716
-12%
5 831
-50%
(6 658)
N/A
(10 457)
-57%
(11 826)
-13%
(8 113)
+31%
348
N/A
395
+13%
1 950
+394%
3 872
+99%
7 341
+90%
7 678
+5%
7 658
0%
7 761
+1%
9 712
+25%
8 834
-9%
10 380
+18%
12 168
+17%
Operating Income
Operating Expenses
(835)
(778)
(730)
(691)
(589)
(597)
(657)
(700)
(786)
(835)
(919)
(979)
(1 114)
(1 206)
(1 200)
(1 255)
(1 181)
(1 142)
(1 180)
(1 167)
(1 330)
(1 416)
(1 486)
(1 581)
(1 532)
(1 561)
(1 618)
(1 692)
(1 861)
(2 206)
(2 161)
(2 141)
(2 256)
(2 178)
(2 338)
(2 360)
(2 850)
(3 662)
(3 703)
(3 775)
(3 112)
(3 655)
(3 544)
(3 495)
(2 921)
(2 607)
(2 464)
(3 034)
(2 462)
(1 985)
(2 020)
(1 729)
(3 079)
(1 816)
(1 654)
(1 333)
(2 715)
(2 161)
(2 160)
(2 032)
(2 399)
(2 868)
(4 854)
(4 566)
(2 420)
(4 101)
(1 976)
(2 214)
(1 583)
(1 831)
(1 925)
(1 920)
(1 429)
(1 216)
(1 127)
(1 173)
(2 003)
(1 007)
(1 335)
(1 525)
Selling, General & Administrative
(872)
(812)
(751)
(704)
(597)
(598)
(659)
(701)
(775)
(828)
(911)
(971)
(1 099)
(1 196)
(1 191)
(1 246)
(1 168)
(1 147)
(1 184)
(1 172)
(1 324)
(1 422)
(1 495)
(1 589)
(1 520)
(1 577)
(1 631)
(1 704)
(1 843)
(1 979)
(1 934)
(1 923)
(1 767)
(1 649)
(1 820)
(1 850)
(2 023)
(2 039)
(2 003)
(2 072)
(2 193)
(1 988)
(1 947)
(1 885)
(1 718)
(1 587)
(1 494)
(1 447)
(1 670)
(1 675)
(1 787)
(2 130)
(2 149)
(2 147)
(1 957)
(1 631)
(1 870)
(1 873)
(1 896)
(1 819)
(1 824)
(1 814)
(1 867)
(1 837)
(2 278)
(2 192)
(2 129)
(2 148)
(1 684)
(1 722)
(1 709)
(1 710)
(1 447)
(1 492)
(1 478)
(1 505)
(1 784)
(1 748)
(1 967)
(2 138)
Research & Development
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
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
(2)
(3)
(3)
(3)
0
0
0
0
0
0
0
0
0
0
0
0
0
(5)
(8)
Other Operating Expenses
37
34
21
13
8
0
0
0
(11)
(7)
(8)
(8)
(14)
(10)
(11)
(9)
(14)
4
4
5
(4)
5
8
8
(13)
16
13
12
(19)
(227)
(227)
(216)
(489)
(529)
(518)
(510)
(827)
(1 623)
(1 698)
(1 701)
(919)
(1 666)
(1 597)
(1 610)
(1 203)
(1 020)
(970)
(1 587)
(792)
(310)
(233)
401
(930)
330
303
298
(845)
(288)
(263)
(211)
(575)
(1 052)
(2 983)
(2 726)
(139)
(1 908)
153
(66)
101
(108)
(216)
(209)
18
276
351
332
(219)
741
637
621
Operating Income
2 110
N/A
2 160
+2%
2 226
+3%
2 228
+0%
2 238
+0%
2 297
+3%
2 637
+15%
2 996
+14%
3 612
+21%
3 617
+0%
2 481
-31%
934
-62%
(375)
N/A
72
N/A
1 520
+2 011%
3 241
+113%
4 338
+34%
3 907
-10%
3 387
-13%
2 524
-25%
1 812
-28%
1 703
-6%
1 830
+7%
2 237
+22%
3 284
+47%
4 402
+34%
4 978
+13%
6 044
+21%
7 392
+22%
8 416
+14%
9 946
+18%
11 952
+20%
13 326
+11%
13 428
+1%
15 115
+13%
15 832
+5%
18 343
+16%
18 445
+1%
18 209
-1%
19 003
+4%
20 692
+9%
18 989
-8%
17 014
-10%
14 893
-12%
11 395
-23%
7 397
-35%
5 892
-20%
4 275
-27%
5 868
+37%
6 326
+8%
7 296
+15%
7 678
+5%
7 950
+4%
8 512
+7%
9 049
+6%
9 541
+5%
10 423
+9%
10 431
+0%
10 862
+4%
11 095
+2%
12 005
+8%
10 451
-13%
6 864
-34%
1 266
-82%
(9 078)
N/A
(14 558)
-60%
(13 802)
+5%
(10 327)
+25%
(1 235)
+88%
(1 436)
-16%
25
N/A
1 953
+7 712%
5 913
+203%
6 462
+9%
6 530
+1%
6 587
+1%
7 709
+17%
7 826
+2%
9 044
+16%
10 643
+18%
Pre-Tax Income
Interest Income Expense
(509)
(475)
(448)
(418)
(344)
(502)
(785)
(1 116)
(1 510)
(1 824)
(2 116)
(2 545)
(3 028)
(3 218)
(3 192)
(3 056)
(2 693)
(2 601)
(2 644)
(2 802)
(2 438)
(2 678)
(2 452)
(2 604)
(3 631)
(4 110)
(5 061)
(5 503)
(5 100)
(5 239)
(5 191)
(5 103)
(5 471)
(5 435)
(5 768)
(5 867)
(5 815)
(5 923)
(5 686)
(5 637)
(5 374)
(5 318)
(5 057)
(4 865)
(4 379)
(4 458)
(4 355)
(4 283)
(4 263)
(4 148)
(4 240)
(4 061)
(4 461)
(4 556)
(4 462)
(4 565)
(4 180)
(4 292)
(4 230)
(4 095)
(3 744)
(3 622)
429
1 199
(1 633)
3 927
1 664
1 894
833
890
365
230
192
198
30
393
1
469
550
319
Non-Reccuring Items
0
0
0
0
(1)
0
0
0
(7)
0
0
0
(11)
0
0
0
(2)
0
0
0
15
0
0
0
13
0
0
0
(225)
0
0
0
(524)
0
0
0
(1 391)
0
0
0
(1 462)
0
0
0
(1 088)
0
0
0
(320)
0
0
48
73
23
23
23
(802)
(2)
(1)
0
(1 494)
0
263
265
2 021
338
84
81
(848)
4
102
104
(402)
490
394
392
481
21
22
22
Gain/Loss on Disposition of Assets
0
0
0
0
0
0
0
0
(3)
0
0
0
53
0
0
0
(3)
0
0
0
46
0
0
0
0
0
0
0
25
0
0
0
(242)
0
0
(10)
767
750
749
759
149
138
130
0
(12)
0
(37)
(52)
(257)
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
10
27
11
13
(3)
(5)
(5)
12
24
27
110
92
199
245
184
190
61
88
127
178
798
888
914
1 039
511
496
616
491
524
503
312
86
131
(116)
(78)
117
(1 256)
(1 231)
(1 208)
(1 183)
(190)
(137)
39
261
475
414
219
102
270
(65)
(109)
(126)
(356)
(372)
(367)
(363)
96
20
203
366
277
306
167
16
238
88
112
135
100
269
193
178
107
38
39
(107)
673
288
609
642
Pre-Tax Income
1 611
N/A
1 712
+6%
1 789
+4%
1 823
+2%
1 890
+4%
1 791
-5%
1 846
+3%
1 891
+2%
2 115
+12%
1 818
-14%
474
-74%
(1 520)
N/A
(3 163)
-108%
(2 901)
+8%
(1 488)
+49%
375
N/A
1 701
+354%
1 393
-18%
869
-38%
(101)
N/A
233
N/A
(87)
N/A
292
N/A
671
+130%
177
-74%
787
+345%
532
-32%
1 032
+94%
2 615
+153%
3 680
+41%
5 067
+38%
6 934
+37%
7 220
+4%
7 876
+9%
9 268
+18%
10 072
+9%
10 648
+6%
12 041
+13%
12 064
+0%
12 942
+7%
13 815
+7%
13 672
-1%
12 126
-11%
10 289
-15%
6 391
-38%
3 353
-48%
1 718
-49%
42
-98%
1 298
+2 990%
2 113
+63%
2 947
+39%
3 539
+20%
3 206
-9%
3 607
+13%
4 244
+18%
4 637
+9%
5 537
+19%
6 159
+11%
6 835
+11%
7 367
+8%
7 044
-4%
7 135
+1%
7 723
+8%
2 746
-64%
(8 451)
N/A
(10 204)
-21%
(11 941)
-17%
(8 217)
+31%
(1 150)
+86%
(273)
+76%
685
N/A
2 465
+260%
5 810
+136%
7 189
+24%
6 994
-3%
7 266
+4%
8 864
+22%
8 604
-3%
10 225
+19%
11 625
+14%
Net Income
Tax Provision
(507)
(533)
(567)
(564)
(520)
(368)
(270)
(283)
(368)
(376)
(112)
392
118
26
(279)
(513)
(108)
16
52
3
(127)
(155)
(140)
(132)
(32)
(95)
(100)
(256)
(698)
(946)
(1 254)
(1 662)
(1 565)
(1 773)
(1 952)
(2 012)
(2 218)
(2 445)
(2 629)
(2 907)
(3 335)
(3 441)
(3 054)
(2 702)
(1 766)
(1 079)
(780)
(476)
(522)
(624)
(798)
(802)
(898)
(996)
(981)
(978)
(1 098)
(1 218)
(1 389)
(1 498)
(1 267)
(1 257)
(1 146)
(139)
1 672
2 131
2 514
1 793
528
322
(53)
(278)
(1 002)
(1 298)
(1 337)
(1 577)
(2 029)
(2 001)
(2 208)
(2 533)
Income from Continuing Operations
1 105
1 180
1 223
1 260
1 370
1 424
1 577
1 608
1 747
1 442
362
(1 128)
(3 044)
(2 874)
(1 766)
(137)
1 593
1 410
922
(97)
106
(242)
152
539
145
692
432
775
1 917
2 734
3 813
5 274
5 655
6 105
7 319
8 062
8 429
9 597
9 435
10 035
10 480
10 231
9 071
7 586
4 626
2 272
936
(436)
776
1 488
2 149
2 736
2 308
2 609
3 261
3 657
4 439
4 941
5 447
5 871
5 777
5 878
6 576
2 606
(6 779)
(8 073)
(9 427)
(6 424)
(622)
50
632
2 187
4 808
5 891
5 657
5 688
6 836
6 603
8 016
9 092
Income to Minority Interest
(90)
(120)
(119)
(144)
(158)
(212)
(276)
(309)
(385)
(295)
(121)
140
486
448
246
(151)
(442)
(372)
(280)
(3)
102
109
140
47
(66)
(147)
(202)
(310)
(499)
(705)
(971)
(1 348)
(1 517)
(1 577)
(1 945)
(2 110)
(2 073)
(2 392)
(2 195)
(2 346)
(2 786)
(2 768)
(2 555)
(2 243)
(1 281)
(735)
(439)
(176)
(346)
(383)
(513)
(499)
(583)
(802)
(868)
(989)
(1 032)
(1 114)
(1 316)
(1 344)
(1 597)
(1 690)
(1 452)
(508)
1 797
2 467
2 717
2 174
738
567
404
86
(286)
(640)
(729)
(744)
(1 133)
(1 068)
(1 633)
(2 108)
Net Income (Common)
1 015
N/A
1 059
+4%
1 103
+4%
1 115
+1%
1 212
+9%
1 212
N/A
1 301
+7%
1 299
0%
1 362
+5%
1 146
-16%
240
-79%
(989)
N/A
(2 558)
-159%
(2 426)
+5%
(1 520)
+37%
(288)
+81%
1 151
N/A
1 037
-10%
640
-38%
(102)
N/A
208
N/A
(135)
N/A
291
N/A
585
+101%
79
-86%
545
+590%
230
-58%
465
+102%
1 418
+205%
2 029
+43%
2 842
+40%
3 925
+38%
4 139
+5%
4 527
+9%
5 373
+19%
5 953
+11%
6 356
+7%
7 206
+13%
7 240
+0%
7 688
+6%
7 694
+0%
7 462
-3%
6 517
-13%
5 344
-18%
3 344
-37%
1 538
-54%
497
-68%
(612)
N/A
430
N/A
1 105
+157%
1 637
+48%
2 239
+37%
1 726
-23%
1 809
+5%
2 394
+32%
2 668
+11%
3 407
+28%
3 826
+12%
4 130
+8%
4 526
+10%
4 179
-8%
4 189
+0%
4 861
+16%
1 569
-68%
(6 021)
N/A
(6 602)
-10%
(7 675)
-16%
(5 182)
+32%
(785)
+85%
(264)
+66%
166
N/A
1 356
+715%
3 515
+159%
4 231
+20%
3 892
-8%
3 892
N/A
4 731
+22%
4 597
-3%
5 568
+21%
6 603
+19%
EPS (Diluted)
0.17
N/A
0.19
+12%
0.19
N/A
0.19
N/A
0.2
+5%
0.2
N/A
0.22
+10%
0.22
N/A
0.23
+5%
0.19
-17%
0.04
-79%
-0.17
N/A
-0.42
-147%
-0.41
+2%
-0.26
+37%
-0.05
+81%
0.19
N/A
0.17
-11%
0.1
-41%
-0.02
N/A
0.03
N/A
-0.03
N/A
0.04
N/A
0.09
+125%
0.01
-89%
0.09
+800%
0.04
-56%
0.07
+75%
0.2
+186%
0.28
+40%
0.39
+39%
0.54
+38%
0.56
+4%
0.61
+9%
0.72
+18%
0.7
-3%
0.79
+13%
0.81
+3%
0.82
+1%
0.83
+1%
0.84
+1%
0.75
-11%
0.68
-9%
0.54
-21%
0.34
-37%
0.12
-65%
0.04
-67%
-0.07
N/A
0.04
N/A
0.11
+175%
0.17
+55%
0.23
+35%
0.16
-30%
0.18
+13%
0.24
+33%
0.27
+13%
0.35
+30%
0.39
+11%
0.42
+8%
0.46
+10%
0.42
-9%
0.43
+2%
0.5
+16%
0.16
-68%
-0.61
N/A
-0.67
-10%
-0.78
-16%
-0.53
+32%
-0.08
+85%
-0.03
+63%
0.01
N/A
0.13
+1 200%
0.34
+162%
0.41
+21%
0.38
-7%
0.38
N/A
0.46
+21%
0.45
-2%
0.48
+7%
0.5
+4%

See Also

Summary
SHX intrinsic value, competitors valuation, and company profile.
DCF Valuation
SHX stock valuation using Discount Cash Flow valuation method.
Relative Valuation
SHX stock valuation using valuation multiples.
Wall Street Estimates
SHX price targets and financial estimates made by Wall st analysts.
Profitability Analysis
Detailed analysis of the company's profitability.
Solvency Analysis
Analysis of the financial position and solvency of the company.
Financials
Income Statement, Balance Sheet, Cash Flow Statement.
Discount Rate
SHX stock discount rate: cost of equity and WACC.
Summary
DCF Valuation
Relative Valuation
Wall Street Estimates
Profitability Analysis
Solvency Analysis
Financials
Discount Rate
Discover More
ALPHA SPREAD
Follow us
Join more than 307,200+ value investors using Alpha Spread
Create Free Account
or see our plans & pricing

Company

About Us Careers Pricing Affiliate Program Terms of Service Privacy Policy

Help

What is Intrinsic Value? Help Center Contact Us

Tools

Stock Screener Intrinsic Value Calculator DCF Value Calculator Discount Rate Calculator

Stocks

Most Undervalued Stocks Wide Economic Moat Stocks High Profitability Stocks High Solvency Stocks Most Popular Stocks

© 2026 Alpha Spread Limited. All Rights Reserved.

www.alphaspread.com is not operated by a broker, a dealer, or a registered investment adviser. Under no circumstances does any information posted on www.alphaspread.com represent a recommendation to buy or sell a security. The information on this site, and in its related newsletters, is not intended to be, nor does it constitute, investment advice or recommendations. The information on this site is in no way guaranteed for completeness, accuracy or in any other way. In no event shall Alpha Spread Limited be liable to any member, guest or third party for any damages of any kind arising out of the use of any content or other material published or available on www.alphaspread.com, or relating to the use of, or inability to use, www.alphaspread.com or any content, including, without limitation, any investment losses, lost profits, lost opportunity, special, incidental, indirect, consequential or punitive damages. Past performance is a poor indicator of future performance.