H

Hengtong Optic-Electric Co Ltd
SSE:600487

Watchlist Manager
Hengtong Optic-Electric Co Ltd
SSE:600487
Watchlist
Price: 18.35 CNY 0.22%
Market Cap: 44.5B CNY
Have any thoughts about
Hengtong Optic-Electric Co Ltd?
Write Note

Income Statement

Earnings Waterfall
Hengtong Optic-Electric Co Ltd

Revenue
54.9B CNY
Cost of Revenue
-47.4B CNY
Gross Profit
7.5B CNY
Operating Expenses
-4.1B CNY
Operating Income
3.5B CNY
Other Expenses
-803.2m CNY
Net Income
2.7B CNY

Income Statement
Hengtong Optic-Electric Co Ltd

Rotate your device to view
Income Statement
Currency: CNY
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
Revenue
Revenue
9 584
N/A
10 471
+9%
10 813
+3%
11 894
+10%
13 170
+11%
13 622
+3%
15 010
+10%
16 222
+8%
17 314
+7%
19 308
+12%
20 558
+6%
22 670
+10%
24 874
+10%
25 952
+4%
27 702
+7%
29 810
+8%
31 035
+4%
33 866
+9%
34 337
+1%
34 006
-1%
34 360
+1%
31 760
-8%
30 907
-3%
31 818
+3%
32 524
+2%
32 384
0%
33 412
+3%
34 971
+5%
36 832
+5%
41 271
+12%
43 649
+6%
45 320
+4%
46 112
+2%
46 464
+1%
47 979
+3%
47 535
-1%
46 913
-1%
47 622
+2%
48 540
+2%
51 059
+5%
54 920
+8%
Gross Profit
Cost of Revenue
(7 737)
(8 468)
(8 726)
(9 675)
(10 719)
(10 872)
(11 981)
(12 735)
(13 536)
(15 286)
(16 446)
(18 346)
(19 941)
(20 708)
(22 259)
(23 845)
(24 868)
(27 437)
(28 136)
(28 230)
(29 181)
(26 419)
(25 862)
(26 793)
(27 197)
(27 116)
(28 137)
(29 186)
(30 793)
(34 718)
(36 915)
(38 267)
(39 008)
(39 914)
(41 256)
(40 827)
(40 104)
(40 354)
(41 363)
(43 458)
(47 375)
Gross Profit
1 847
N/A
2 003
+8%
2 088
+4%
2 219
+6%
2 451
+10%
2 750
+12%
3 029
+10%
3 486
+15%
3 778
+8%
4 022
+6%
4 111
+2%
4 324
+5%
4 934
+14%
5 244
+6%
5 442
+4%
5 965
+10%
6 166
+3%
6 429
+4%
6 201
-4%
5 776
-7%
5 179
-10%
5 341
+3%
5 044
-6%
5 025
0%
5 327
+6%
5 268
-1%
5 275
+0%
5 785
+10%
6 038
+4%
6 553
+9%
6 734
+3%
7 053
+5%
7 103
+1%
6 550
-8%
6 723
+3%
6 709
0%
6 809
+1%
7 267
+7%
7 177
-1%
7 601
+6%
7 544
-1%
Operating Income
Operating Expenses
(1 194)
(1 324)
(1 334)
(1 430)
(1 519)
(1 696)
(1 859)
(2 047)
(2 057)
(2 404)
(2 338)
(2 273)
(2 418)
(2 566)
(2 494)
(2 736)
(2 882)
(3 036)
(2 721)
(2 808)
(2 797)
(3 141)
(3 152)
(3 212)
(3 405)
(3 259)
(3 210)
(3 468)
(3 572)
(4 222)
(4 232)
(4 487)
(4 576)
(4 557)
(4 618)
(4 520)
(4 705)
(4 671)
(4 405)
(4 341)
(4 077)
Selling, General & Administrative
(1 168)
(849)
(1 283)
(1 366)
(1 457)
(1 068)
(1 748)
(1 898)
(1 958)
(1 527)
(2 268)
(2 363)
(2 293)
(1 745)
(2 182)
(2 298)
(2 308)
(2 101)
(2 276)
(2 061)
(2 169)
(1 997)
(2 188)
(2 253)
(2 405)
(1 935)
(2 126)
(2 211)
(2 137)
(2 479)
(2 852)
(2 861)
(2 893)
(2 638)
(2 918)
(2 887)
(2 888)
(2 576)
(2 778)
(2 888)
(2 920)
Research & Development
0
(399)
0
0
0
(516)
0
0
0
(716)
0
0
(218)
(865)
0
0
(546)
(918)
(714)
(1 026)
(1 039)
(1 006)
(1 060)
(1 109)
(1 168)
(1 149)
(1 232)
(1 339)
(1 568)
(1 517)
(1 689)
(1 971)
(1 926)
(1 574)
(1 804)
(1 726)
(1 936)
(1 827)
(1 902)
(1 903)
(1 693)
Depreciation & Amortization
0
(53)
0
0
0
(76)
0
0
0
(125)
0
0
0
(192)
0
0
0
(219)
0
0
0
(313)
0
0
0
(424)
0
0
0
(461)
0
0
0
(394)
0
0
0
(466)
0
0
0
Other Operating Expenses
(26)
(23)
(51)
(64)
(63)
(36)
(111)
(149)
(99)
(37)
(70)
89
92
236
(312)
(438)
(29)
203
269
279
411
174
96
150
168
250
149
82
133
234
309
345
243
49
104
94
119
198
276
450
537
Operating Income
653
N/A
679
+4%
754
+11%
788
+5%
931
+18%
1 054
+13%
1 169
+11%
1 440
+23%
1 721
+20%
1 618
-6%
1 773
+10%
2 050
+16%
2 516
+23%
2 677
+6%
2 948
+10%
3 229
+10%
3 284
+2%
3 393
+3%
3 481
+3%
2 968
-15%
2 382
-20%
2 200
-8%
1 893
-14%
1 813
-4%
1 921
+6%
2 009
+5%
2 066
+3%
2 318
+12%
2 467
+6%
2 331
-6%
2 502
+7%
2 566
+3%
2 528
-1%
1 993
-21%
2 105
+6%
2 189
+4%
2 104
-4%
2 597
+23%
2 772
+7%
3 260
+18%
3 468
+6%
Pre-Tax Income
Interest Income Expense
(322)
(303)
(341)
(341)
(265)
(296)
(324)
(279)
(173)
(181)
(61)
(94)
(209)
(156)
(184)
(284)
(346)
(336)
(485)
(539)
(568)
(561)
(625)
(586)
(615)
(596)
(625)
(605)
(518)
(590)
(686)
(682)
(727)
(290)
(432)
(224)
(244)
(215)
(318)
(421)
(364)
Non-Reccuring Items
0
(8)
0
0
0
(17)
0
0
0
151
0
16
16
(12)
0
14
14
(9)
9
8
9
(88)
(8)
(1)
(5)
(39)
(5)
(6)
(3)
(32)
10
18
26
(24)
33
24
16
43
18
(7)
(16)
Gain/Loss on Disposition of Assets
0
(1)
0
0
0
(3)
(0)
(2)
0
0
(3)
0
0
0
0
0
0
0
0
0
0
(44)
0
0
0
(6)
0
0
0
(3)
0
0
0
(6)
0
0
0
(8)
0
0
0
Total Other Income
112
91
68
101
50
75
75
66
100
202
292
170
137
52
(41)
52
47
(5)
(8)
(10)
31
85
34
48
0
(29)
(32)
(21)
(4)
31
31
8
(9)
12
9
8
29
(32)
74
82
74
Pre-Tax Income
443
N/A
458
+3%
480
+5%
548
+14%
716
+31%
814
+14%
921
+13%
1 225
+33%
1 645
+34%
1 790
+9%
2 002
+12%
2 141
+7%
2 459
+15%
2 561
+4%
2 724
+6%
3 011
+11%
2 999
0%
3 043
+1%
2 997
-2%
2 428
-19%
1 855
-24%
1 593
-14%
1 294
-19%
1 274
-2%
1 303
+2%
1 340
+3%
1 405
+5%
1 686
+20%
1 942
+15%
1 737
-11%
1 857
+7%
1 910
+3%
1 818
-5%
1 686
-7%
1 716
+2%
1 997
+16%
1 904
-5%
2 385
+25%
2 546
+7%
2 914
+14%
3 161
+8%
Net Income
Tax Provision
(68)
(74)
(78)
(86)
(121)
(121)
(157)
(211)
(220)
(266)
(290)
(275)
(367)
(330)
(327)
(405)
(371)
(396)
(397)
(287)
(244)
(253)
(210)
(213)
(215)
(181)
(190)
(261)
(283)
(160)
(174)
(101)
(102)
(95)
(81)
(86)
(53)
(158)
(170)
(202)
(218)
Income from Continuing Operations
375
383
402
462
595
693
764
1 014
1 426
1 523
1 713
1 866
2 092
2 232
2 397
2 606
2 628
2 647
2 599
2 141
1 610
1 340
1 085
1 061
1 088
1 159
1 215
1 425
1 660
1 578
1 683
1 809
1 716
1 591
1 635
1 911
1 851
2 227
2 376
2 712
2 943
Income to Minority Interest
(26)
(39)
(50)
(64)
(98)
(120)
(127)
(199)
(207)
(207)
(233)
(165)
(152)
(127)
(88)
(97)
(87)
(116)
(93)
(50)
1
23
54
14
(39)
(97)
(122)
(135)
(156)
(142)
(167)
(184)
(176)
(7)
(0)
62
117
(73)
(104)
(198)
(278)
Net Income (Common)
349
N/A
344
-2%
352
+2%
398
+13%
497
+25%
573
+15%
637
+11%
815
+28%
1 218
+50%
1 316
+8%
1 479
+12%
1 701
+15%
1 940
+14%
2 105
+9%
2 309
+10%
2 509
+9%
2 541
+1%
2 532
0%
2 507
-1%
2 090
-17%
1 612
-23%
1 362
-15%
1 139
-16%
1 075
-6%
1 049
-2%
1 062
+1%
1 092
+3%
1 290
+18%
1 504
+17%
1 436
-4%
1 516
+6%
1 625
+7%
1 540
-5%
1 584
+3%
1 635
+3%
1 973
+21%
1 968
0%
2 154
+9%
2 272
+5%
2 513
+11%
2 665
+6%
EPS (Diluted)
0.22
N/A
0.21
-5%
0.21
N/A
0.24
+14%
0.3
+25%
0.33
+10%
0.37
+12%
0.47
+27%
0.7
+49%
0.76
+9%
0.84
+11%
0.97
+15%
1.04
+7%
1.16
+12%
1.21
+4%
1.31
+8%
1.34
+2%
1.33
-1%
1.31
-2%
1.09
-17%
0.84
-23%
0.72
-14%
0.59
-18%
0.55
-7%
0.53
-4%
0.55
+4%
0.46
-16%
0.54
+17%
0.66
+22%
0.61
-8%
0.64
+5%
0.69
+8%
0.65
-6%
0.67
+3%
0.68
+1%
0.81
+19%
0.81
N/A
0.87
+7%
0.92
+6%
1.02
+11%
1.08
+6%

See Also

Discover More