Watchlist Manager

Watchlist

Price: 19.97 CNY -2.3% Market Closed

Market Cap: ¥41.5B

H	Huaxin Cement Co Ltd SSE:600801	CN
S	Suzhou Jinhong Gas Co Ltd SSE:688106	CN
S	Sanbo Hospital Management Group Ltd SZSE:301293	CN

Income Statement

Currency: CNY

	Dec-2003	Mar-2004	Jun-2004	Sep-2004	Dec-2004	Mar-2005	Jun-2005	Sep-2005	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	75	0	0	0	85	0	0	0	126	0	0	0	150	0	0	0	204	0	0	0	210	0	0	0	195	0	0	0	306	0	0	0	520	0	0	0	588	0	0	0	615	0	0	0	586	0	0	0	540	0	0	0	497	0	0	349	533	618	726	486	451	411	384	335	246	201	165	153	201	220	244	252	279	271	293	349	407	487	573	624	722	784	774	822	802	765	0	0
Revenue	1 189 N/A	1 484 +25%	1 778 +20%	2 001 +13%	2 188 +9%	2 115 -3%	2 215 +5%	2 398 +8%	2 639 +10%	2 826 +7%	3 090 +9%	3 309 +7%	3 559 +8%	3 772 +6%	4 109 +9%	4 361 +6%	4 770 +9%	4 983 +4%	5 415 +9%	6 029 +11%	6 349 +5%	6 591 +4%	6 776 +3%	6 910 +2%	6 906 0%	6 918 +0%	7 015 +1%	7 109 +1%	8 469 +19%	9 262 +9%	10 782 +16%	12 156 +13%	12 638 +4%	12 974 +3%	12 553 -3%	12 474 -1%	12 521 +0%	12 768 +2%	13 659 +7%	14 295 +5%	15 984 +12%	16 402 +3%	16 626 +1%	16 719 +1%	15 996 -4%	15 704 -2%	15 179 -3%	14 553 -4%	13 271 -9%	12 883 -3%	12 559 -3%	12 553 0%	13 526 +8%	14 997 +11%	17 162 +14%	18 712 +9%	20 889 +12%	21 522 +3%	23 398 +9%	25 580 +9%	27 466 +7%	28 933 +5%	29 970 +4%	30 898 +3%	31 439 +2%	29 313 -7%	29 617 +1%	29 379 -1%	29 357 0%	31 697 +8%	31 536 -1%	31 399 0%	32 464 +3%	32 806 +1%	32 109 -2%	31 821 -1%	30 470 -4%	30 568 +0%	31 913 +4%	32 824 +3%	33 757 +3%	34 212 +1%	34 163 0%	34 311 +0%	34 217 0%	34 295 +0%	34 027 -1%	34 531 +1%
Gross Profit
Cost of Revenue	(805)	(970)	(1 155)	(1 367)	(1 618)	(1 657)	(1 816)	(1 976)	(2 136)	(2 256)	(2 449)	(2 610)	(2 770)	(2 957)	(3 195)	(3 361)	(3 702)	(3 880)	(4 243)	(4 770)	(5 110)	(5 320)	(5 433)	(5 542)	(5 375)	(5 437)	(5 674)	(5 824)	(6 681)	(7 153)	(7 918)	(8 692)	(9 329)	(9 731)	(9 715)	(9 816)	(9 569)	(9 802)	(10 307)	(10 690)	(11 642)	(11 940)	(11 928)	(11 905)	(11 404)	(11 352)	(11 295)	(11 038)	(10 257)	(10 160)	(9 797)	(9 639)	(10 058)	(11 235)	(12 713)	(13 911)	(14 834)	(15 071)	(15 612)	(16 378)	(16 708)	(17 875)	(18 077)	(18 540)	(18 791)	(17 901)	(18 406)	(18 101)	(17 639)	(19 599)	(19 666)	(20 136)	(21 677)	(22 644)	(23 036)	(23 537)	(22 797)	(23 552)	(24 737)	(25 146)	(25 228)	(25 760)	(25 964)	(26 532)	(26 267)	(26 360)	(25 631)	(25 526)
Gross Profit	384 N/A	513 +34%	623 +21%	634 +2%	570 -10%	458 -20%	399 -13%	422 +6%	503 +19%	570 +13%	641 +12%	699 +9%	789 +13%	816 +3%	914 +12%	1 000 +9%	1 068 +7%	1 104 +3%	1 172 +6%	1 260 +7%	1 239 -2%	1 271 +3%	1 343 +6%	1 367 +2%	1 531 +12%	1 481 -3%	1 340 -9%	1 285 -4%	1 788 +39%	2 109 +18%	2 863 +36%	3 464 +21%	3 309 -4%	3 242 -2%	2 838 -12%	2 658 -6%	2 952 +11%	2 966 +0%	3 352 +13%	3 606 +8%	4 342 +20%	4 461 +3%	4 698 +5%	4 815 +2%	4 592 -5%	4 351 -5%	3 885 -11%	3 515 -10%	3 015 -14%	2 723 -10%	2 762 +1%	2 914 +5%	3 468 +19%	3 762 +8%	4 449 +18%	4 801 +8%	6 055 +26%	6 450 +7%	7 786 +21%	9 201 +18%	10 758 +17%	11 058 +3%	11 893 +8%	12 358 +4%	12 648 +2%	11 411 -10%	11 211 -2%	11 278 +1%	11 717 +4%	12 097 +3%	11 870 -2%	11 263 -5%	10 787 -4%	10 161 -6%	9 073 -11%	8 284 -9%	7 674 -7%	7 016 -9%	7 175 +2%	7 678 +7%	8 529 +11%	8 453 -1%	8 199 -3%	7 780 -5%	7 950 +2%	7 936 0%	8 396 +6%	9 006 +7%
Operating Income
Operating Expenses	(199)	(233)	(262)	(264)	(302)	(297)	(306)	(338)	(348)	(371)	(385)	(393)	(477)	(490)	(518)	(546)	(535)	(555)	(594)	(617)	(599)	(604)	(615)	(647)	(718)	(709)	(728)	(755)	(858)	(937)	(1 045)	(1 169)	(1 377)	(1 438)	(1 521)	(1 601)	(1 666)	(1 660)	(1 719)	(1 808)	(2 152)	(2 116)	(2 256)	(2 295)	(2 260)	(2 126)	(2 080)	(2 048)	(2 124)	(2 130)	(2 098)	(2 110)	(2 226)	(2 279)	(2 341)	(2 451)	(2 741)	(2 726)	(2 867)	(2 966)	(3 212)	(2 946)	(2 959)	(3 039)	(3 822)	(3 638)	(3 799)	(3 812)	(3 804)	(3 710)	(3 688)	(3 870)	(3 224)	(2 723)	(2 653)	(2 416)	(3 135)	(3 051)	(3 049)	(3 248)	(3 898)	(3 762)	(3 860)	(3 765)	(3 816)	(3 558)	(3 579)	(3 687)
Selling, General & Administrative	(202)	(235)	(264)	(267)	(306)	(303)	(316)	(351)	(348)	(373)	(381)	(385)	(451)	(466)	(493)	(521)	(533)	(556)	(594)	(617)	(592)	(604)	(615)	(646)	(698)	(695)	(713)	(740)	(843)	(932)	(1 040)	(1 164)	(1 288)	(1 365)	(1 448)	(1 528)	(1 520)	(1 642)	(1 699)	(1 787)	(1 991)	(2 104)	(2 242)	(2 282)	(2 083)	(2 067)	(2 016)	(1 984)	(1 950)	(1 992)	(1 963)	(1 975)	(2 044)	(2 148)	(2 266)	(2 409)	(2 719)	(2 673)	(2 829)	(2 928)	(3 254)	(3 167)	(3 171)	(3 272)	(3 828)	(3 619)	(3 787)	(3 795)	(3 717)	(3 813)	(3 768)	(3 924)	(3 030)	(2 833)	(2 728)	(2 514)	(2 958)	(3 063)	(3 045)	(3 141)	(3 394)	(3 484)	(3 589)	(3 546)	(3 495)	(3 454)	(3 472)	(3 585)
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	(23)	(11)	(26)	(33)	(15)	(37)	(37)	(35)	(39)	(56)	(58)	(71)	(69)	(71)	(75)	(94)	(101)	(78)	(82)	(91)	(185)	(301)	(323)	(314)	(252)	(239)	(237)	(240)	(230)
Depreciation & Amortization	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	(131)	0	0	0	(161)	0	0	0	(157)	0	0	0	(159)	0	0	0	(157)	0	0	0	(174)	0	0	0	(181)	0	0	0	(192)	0	0	0	(245)	0	0	0	(292)	0	0	0	(305)	0	0	0	(365)	0	0	0	(288)	0	0	0
Other Operating Expenses	2	2	2	3	4	6	10	13	0	0	(3)	(8)	(26)	(25)	(25)	(25)	(2)	0	(0)	(0)	(7)	0	0	(0)	(20)	(14)	(15)	(15)	(15)	(5)	(5)	(5)	(89)	(73)	(73)	(73)	(15)	(18)	(20)	(21)	0	(12)	(14)	(13)	(20)	(59)	(64)	(64)	(15)	(138)	(135)	(135)	(25)	(131)	(75)	(42)	152	(53)	(38)	(15)	234	247	246	248	235	18	22	22	214	161	151	123	169	185	169	200	206	94	87	79	163	45	42	33	206	133	133	127
Operating Income	185 N/A	281 +52%	362 +29%	370 +2%	268 -28%	161 -40%	92 -42%	84 -10%	155 +86%	199 +28%	257 +29%	307 +20%	312 +2%	325 +4%	397 +22%	454 +14%	533 +17%	548 +3%	577 +5%	643 +11%	640 0%	666 +4%	728 +9%	721 -1%	813 +13%	771 -5%	612 -21%	530 -13%	930 +75%	1 172 +26%	1 819 +55%	2 295 +26%	1 932 -16%	1 804 -7%	1 317 -27%	1 058 -20%	1 285 +22%	1 306 +2%	1 633 +25%	1 798 +10%	2 190 +22%	2 345 +7%	2 442 +4%	2 520 +3%	2 332 -7%	2 225 -5%	1 805 -19%	1 466 -19%	891 -39%	593 -33%	664 +12%	804 +21%	1 242 +55%	1 483 +19%	2 108 +42%	2 350 +11%	3 314 +41%	3 725 +12%	4 919 +32%	6 236 +27%	7 546 +21%	8 112 +7%	8 934 +10%	9 319 +4%	8 826 -5%	7 773 -12%	7 412 -5%	7 466 +1%	7 913 +6%	8 388 +6%	8 182 -2%	7 393 -10%	7 563 +2%	7 438 -2%	6 420 -14%	5 868 -9%	4 539 -23%	3 965 -13%	4 126 +4%	4 430 +7%	4 631 +5%	4 691 +1%	4 338 -8%	4 015 -7%	4 135 +3%	4 378 +6%	4 817 +10%	5 318 +10%
Pre-Tax Income
Interest Income Expense	(79)	(82)	(84)	(89)	(86)	(96)	(107)	(105)	(110)	(125)	(136)	(151)	(138)	(145)	(159)	(178)	(178)	(186)	(167)	(165)	(178)	(189)	(215)	(211)	(188)	(145)	(162)	(202)	(239)	(354)	(408)	(449)	(501)	(537)	(555)	(576)	(563)	(588)	(587)	(639)	(594)	(607)	(628)	(565)	(625)	(671)	(661)	(683)	(622)	(626)	(596)	(568)	(458)	(489)	(517)	(516)	(537)	(500)	(418)	(356)	(353)	(337)	(281)	(185)	(79)	(56)	(51)	(51)	(196)	(162)	(208)	(255)	(111)	(162)	(187)	(312)	(412)	(460)	(545)	(595)	(663)	(786)	(815)	(899)	(579)	(736)	(640)	(468)
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	1	0	0	0	0	0	0	0	(18)	0	0	0	(79)	0	0	0	(109)	0	0	0	(208)	(0)	(1)	(2)	(23)	19	21	21	(3)	186	194	196	(18)	11	2	2	(7)	19	19	16	(104)	(7)	(1)	3	384	428	427	440	659	749	743	745
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	(5)	0	0	0	(2)	0	0	0	(4)	0	0	0	(6)	0	0	0	(12)	0	0	0	(5)	(1)	0	0	(7)	(2)	(2)	(7)	(13)	(12)	(16)	(13)	0	(7)	(11)	(12)	0	0	(8)	0	(35)	0	(41)	0	(22)	0	0	0	(23)	0	0	0	(41)	0	0	0	(2)	0	0	0	(9)	0	0	0	1	0	0	0
Total Other Income	12	18	16	23	73	74	89	86	36	33	30	28	57	68	72	85	94	104	104	122	120	103	111	89	93	109	121	126	144	121	113	140	185	196	203	187	194	212	213	211	193	207	254	292	311	275	233	218	161	152	145	118	132	118	97	76	243	200	199	190	(4)	(34)	9	(38)	(6)	(49)	(63)	(62)	(12)	(27)	(18)	(23)	(31)	(79)	(91)	(71)	(33)	(30)	(21)	(38)	(16)	(17)	(19)	(17)	(104)	(131)	(127)	(126)
Pre-Tax Income	118 N/A	217 +84%	294 +36%	304 +4%	255 -16%	138 -46%	75 -46%	64 -14%	81 +27%	107 +31%	150 +41%	183 +22%	231 +26%	247 +7%	309 +25%	361 +17%	449 +24%	466 +4%	515 +10%	600 +17%	577 -4%	580 +1%	624 +8%	599 -4%	717 +20%	735 +3%	570 -22%	454 -20%	831 +83%	939 +13%	1 524 +62%	1 986 +30%	1 610 -19%	1 463 -9%	965 -34%	668 -31%	905 +35%	930 +3%	1 259 +35%	1 371 +9%	1 785 +30%	1 944 +9%	2 067 +6%	2 246 +9%	1 993 -11%	1 827 -8%	1 374 -25%	994 -28%	337 -66%	107 -68%	197 +84%	340 +72%	807 +138%	1 106 +37%	1 677 +52%	1 898 +13%	2 812 +48%	3 425 +22%	4 691 +37%	6 067 +29%	7 131 +18%	7 760 +9%	8 641 +11%	9 116 +6%	8 716 -4%	7 855 -10%	7 492 -5%	7 549 +1%	7 664 +2%	8 210 +7%	7 958 -3%	7 118 -11%	7 373 +4%	7 217 -2%	6 162 -15%	5 501 -11%	3 988 -28%	3 468 -13%	3 560 +3%	3 800 +7%	4 326 +14%	4 315 0%	3 931 -9%	3 538 -10%	4 112 +16%	4 260 +4%	4 794 +13%	5 470 +14%
Net Income
Tax Provision	(37)	(53)	(63)	(65)	(60)	(45)	(33)	(19)	(11)	(10)	(25)	(41)	(48)	(53)	(61)	(66)	(109)	(121)	(88)	(98)	(42)	(39)	(77)	(110)	(151)	(154)	(138)	(105)	(171)	(207)	(338)	(421)	(390)	(346)	(229)	(159)	(225)	(230)	(299)	(331)	(390)	(422)	(466)	(483)	(500)	(464)	(356)	(295)	(111)	(58)	(58)	(71)	(186)	(265)	(370)	(420)	(600)	(708)	(961)	(1 232)	(1 426)	(1 538)	(1 706)	(1 814)	(1 695)	(1 552)	(1 509)	(1 468)	(1 490)	(1 612)	(1 574)	(1 480)	(1 568)	(1 516)	(1 340)	(1 194)	(965)	(862)	(870)	(949)	(1 108)	(1 088)	(1 041)	(963)	(1 158)	(1 254)	(1 462)	(1 592)
Income from Continuing Operations	81	164	231	239	195	94	42	45	71	96	125	142	183	195	248	294	339	345	426	502	535	541	547	489	566	581	432	349	660	732	1 186	1 565	1 220	1 117	736	509	680	700	960	1 040	1 395	1 522	1 602	1 762	1 494	1 362	1 018	699	226	49	139	269	621	841	1 307	1 478	2 212	2 717	3 730	4 835	5 705	6 221	6 935	7 302	7 021	6 303	5 983	6 081	6 174	6 598	6 384	5 637	5 805	5 701	4 822	4 307	3 024	2 605	2 691	2 851	3 218	3 227	2 890	2 575	2 953	3 006	3 332	3 878
Income to Minority Interest	(12)	(38)	(56)	(57)	(46)	(15)	(5)	(2)	(9)	(14)	(20)	(26)	(30)	(27)	(32)	(37)	(49)	(50)	(54)	(69)	(75)	(79)	(79)	(64)	(65)	(62)	(54)	(61)	(87)	(107)	(148)	(178)	(145)	(138)	(107)	(96)	(125)	(123)	(146)	(168)	(214)	(240)	(273)	(325)	(272)	(239)	(211)	(168)	(123)	(111)	(117)	(130)	(169)	(158)	(135)	(137)	(134)	(204)	(312)	(396)	(524)	(559)	(659)	(688)	(678)	(617)	(552)	(558)	(543)	(587)	(567)	(468)	(441)	(400)	(310)	(282)	(325)	(330)	(386)	(502)	(456)	(536)	(590)	(548)	(537)	(534)	(543)	(597)
Equity Earnings Affiliates	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	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)	68 N/A	126 +84%	174 +39%	182 +4%	149 -18%	78 -47%	36 -53%	43 +18%	62 +44%	82 +32%	105 +29%	116 +10%	153 +31%	168 +10%	216 +29%	258 +19%	290 +13%	295 +2%	372 +26%	433 +17%	460 +6%	462 +0%	468 +1%	425 -9%	501 +18%	519 +4%	378 -27%	288 -24%	573 +99%	624 +9%	1 038 +66%	1 388 +34%	1 075 -23%	979 -9%	629 -36%	413 -34%	556 +35%	577 +4%	815 +41%	872 +7%	1 181 +35%	1 282 +9%	1 329 +4%	1 437 +8%	1 222 -15%	1 123 -8%	807 -28%	531 -34%	103 -81%	(62) N/A	22 N/A	139 +533%	452 +225%	683 +51%	1 172 +72%	1 341 +14%	2 078 +55%	2 513 +21%	3 418 +36%	4 439 +30%	5 181 +17%	5 662 +9%	6 276 +11%	6 614 +5%	6 342 -4%	5 686 -10%	5 432 -4%	5 523 +2%	5 631 +2%	6 011 +7%	5 817 -3%	5 170 -11%	5 364 +4%	5 301 -1%	4 512 -15%	4 025 -11%	2 699 -33%	2 275 -16%	2 305 +1%	2 349 +2%	2 762 +18%	2 692 -3%	2 300 -15%	2 026 -12%	2 416 +19%	2 473 +2%	2 789 +13%	3 282 +18%
EPS (Diluted)	0.05 N/A	0.08 +60%	0.12 +50%	0.13 +8%	0.1 -23%	0.06 -40%	0.03 -50%	0.03 N/A	0.04 +33%	0.06 +50%	0.08 +33%	0.09 +12%	0.1 +11%	0.12 +20%	0.15 +25%	0.18 +20%	0.2 +11%	0.21 +5%	0.2 -5%	0.23 +15%	0.26 +13%	0.26 N/A	0.26 N/A	0.24 -8%	0.28 +17%	0.29 +4%	0.22 -24%	0.17 -23%	0.32 +88%	0.36 +12%	0.58 +61%	0.77 +33%	0.59 -23%	0.46 -22%	0.3 -35%	0.2 -33%	0.27 +35%	0.27 N/A	0.39 +44%	0.42 +8%	0.56 +33%	0.62 +11%	0.64 +3%	0.69 +8%	0.58 -16%	0.53 -9%	0.38 -28%	0.25 -34%	0.05 -80%	-0.03 N/A	0.01 N/A	0.06 +500%	0.22 +267%	0.33 +50%	0.57 +73%	0.65 +14%	0.99 +52%	1.2 +21%	1.62 +35%	2.11 +30%	2.47 +17%	2.69 +9%	2.99 +11%	3.15 +5%	3.03 -4%	2.72 -10%	2.6 -4%	2.65 +2%	2.69 +2%	2.88 +7%	2.85 -1%	2.47 -13%	2.59 +5%	2.57 -1%	2.17 -16%	1.94 -11%	1.28 -34%	1.08 -16%	1.09 +1%	1.13 +4%	1.32 +17%	1.29 -2%	1.08 -16%	0.97 -10%	1.13 +16%	1.16 +3%	1.31 +13%	1.43 +9%

Income Statement Balance Sheet Cash Flow Statement

Huaxin Cement Co Ltd
SSE:600801

Income Statement

Earnings Waterfall
Huaxin Cement Co Ltd

Income Statement
Huaxin Cement Co Ltd

See Also

Company

Help

Tools

Stocks

Huaxin Cement Co Ltd SSE:600801

Income Statement

Earnings Waterfall Huaxin Cement Co Ltd

Income Statement Huaxin Cement Co Ltd

See Also

Company

Help

Tools

Stocks

Huaxin Cement Co Ltd
SSE:600801

Earnings Waterfall
Huaxin Cement Co Ltd

Income Statement
Huaxin Cement Co Ltd