Shanghai Huace Navigation Technology Ltd (SHE:300627)
China
· Delayed Price · Currency is CNY 43.38
+0.33 (0.77%)
May 14, 2025, 2:45 PM CST
SHE:300627 Income Statement
Financials in millions CNY. Fiscal year is January - December.
Millions CNY. Fiscal year is Jan - Dec.
Fiscal Year | TTM | FY 2024 | FY 2023 | FY 2022 | FY 2021 | FY 2020 | 2015 - 2019 |
|---|---|---|---|---|---|---|---|
Period Ending | Mar '25 Mar 31, 2025 | Dec '24 Dec 31, 2024 | Dec '23 Dec 31, 2023 | Jan '23 Jan 1, 2023 | Jan '22 Jan 1, 2022 | Dec '20 Dec 31, 2020 | 2015 - 2019 |
| Revenue | 3,423 | 3,251 | 2,678 | 2,236 | 1,903 | 1,410 | Upgrade
|
| Revenue Growth (YoY) | 22.99% | 21.38% | 19.77% | 17.50% | 35.02% | 23.05% | Upgrade
|
| Cost of Revenue | 1,449 | 1,374 | 1,159 | 974.06 | 871.68 | 647.01 | Upgrade
|
| Gross Profit | 1,974 | 1,877 | 1,520 | 1,262 | 1,031 | 762.51 | Upgrade
|
| Selling, General & Admin | 904.17 | 857.5 | 707.15 | 630.96 | 536.59 | 402.85 | Upgrade
|
| Research & Development | 492.81 | 469.02 | 462.11 | 403.05 | 332.79 | 204.98 | Upgrade
|
| Other Operating Expenses | -62.58 | -61.78 | -47.07 | -45.85 | -49.15 | -36.22 | Upgrade
|
| Operating Expenses | 1,395 | 1,320 | 1,149 | 1,016 | 816.17 | 587.55 | Upgrade
|
| Operating Income | 578.73 | 556.33 | 371.09 | 245.74 | 215.32 | 174.96 | Upgrade
|
| Interest Expense | -6.77 | -7.09 | -8.81 | -6.06 | -4.16 | -4.84 | Upgrade
|
| Interest & Investment Income | 83.11 | 78.65 | 26.87 | 32.32 | 22.18 | 23.7 | Upgrade
|
| Currency Exchange Gain (Loss) | -12.37 | -12.37 | 2.22 | 12.94 | -9.04 | -9.47 | Upgrade
|
| Other Non Operating Income (Expenses) | 9.56 | -9.49 | -9.08 | -1.61 | -2.92 | -0.96 | Upgrade
|
| EBT Excluding Unusual Items | 652.27 | 606.03 | 382.29 | 283.33 | 221.37 | 183.39 | Upgrade
|
| Impairment of Goodwill | -2.2 | -2.2 | - | - | - | -13.63 | Upgrade
|
| Gain (Loss) on Sale of Investments | -2.18 | -8.5 | 9.46 | -7.13 | 10.14 | 0.52 | Upgrade
|
| Gain (Loss) on Sale of Assets | 1.66 | 1.47 | 0.09 | 4.18 | 0.6 | 0.09 | Upgrade
|
| Asset Writedown | -1.69 | -1.7 | -2.37 | -1 | -3.93 | -6.73 | Upgrade
|
| Other Unusual Items | 25.66 | 25.66 | 62.96 | 67.56 | 61.91 | 53.72 | Upgrade
|
| Pretax Income | 684.78 | 632.02 | 457.08 | 353.25 | 291.63 | 219.02 | Upgrade
|
| Income Tax Expense | 54.76 | 48.77 | 13.38 | -7.33 | 1.95 | 20.78 | Upgrade
|
| Earnings From Continuing Operations | 630.02 | 583.25 | 443.7 | 360.58 | 289.68 | 198.24 | Upgrade
|
| Minority Interest in Earnings | -6.94 | 0.15 | 5.44 | 0.71 | 4.65 | -1.3 | Upgrade
|
| Net Income | 623.08 | 583.4 | 449.14 | 361.29 | 294.34 | 196.94 | Upgrade
|
| Net Income to Common | 623.08 | 583.4 | 449.14 | 361.29 | 294.34 | 196.94 | Upgrade
|
| Net Income Growth | 31.69% | 29.89% | 24.32% | 22.75% | 49.45% | 41.99% | Upgrade
|
| Shares Outstanding (Basic) | 547 | 546 | 538 | 531 | 502 | 472 | Upgrade
|
| Shares Outstanding (Diluted) | 551 | 548 | 539 | 535 | 508 | 478 | Upgrade
|
| Shares Change (YoY) | 1.88% | 1.60% | 0.74% | 5.29% | 6.37% | 1.16% | Upgrade
|
| EPS (Basic) | 1.14 | 1.07 | 0.83 | 0.68 | 0.59 | 0.42 | Upgrade
|
| EPS (Diluted) | 1.13 | 1.06 | 0.83 | 0.68 | 0.58 | 0.41 | Upgrade
|
| EPS Growth | 29.26% | 27.85% | 23.41% | 16.58% | 40.50% | 40.36% | Upgrade
|
| Free Cash Flow | 709.36 | 595.92 | 304.94 | -2.57 | 96.01 | 115.19 | Upgrade
|
| Free Cash Flow Per Share | 1.29 | 1.09 | 0.57 | -0.01 | 0.19 | 0.24 | Upgrade
|
| Dividend Per Share | 0.500 | 0.500 | 0.350 | 0.270 | 0.214 | 0.179 | Upgrade
|
| Dividend Growth | 42.86% | 42.86% | 29.63% | 25.99% | 19.99% | 16.66% | Upgrade
|
| Gross Margin | 57.67% | 57.72% | 56.75% | 56.44% | 54.20% | 54.10% | Upgrade
|
| Operating Margin | 16.91% | 17.11% | 13.86% | 10.99% | 11.31% | 12.41% | Upgrade
|
| Profit Margin | 18.20% | 17.95% | 16.77% | 16.16% | 15.47% | 13.97% | Upgrade
|
| Free Cash Flow Margin | 20.72% | 18.33% | 11.39% | -0.11% | 5.04% | 8.17% | Upgrade
|
| EBITDA | 665 | 645.97 | 474.17 | 321 | 267.28 | 212.74 | Upgrade
|
| EBITDA Margin | 19.43% | 19.87% | 17.70% | 14.35% | 14.04% | 15.09% | Upgrade
|
| D&A For EBITDA | 86.27 | 89.63 | 103.08 | 75.26 | 51.95 | 37.78 | Upgrade
|
| EBIT | 578.73 | 556.33 | 371.09 | 245.74 | 215.32 | 174.96 | Upgrade
|
| EBIT Margin | 16.91% | 17.11% | 13.86% | 10.99% | 11.31% | 12.41% | Upgrade
|
| Effective Tax Rate | 8.00% | 7.72% | 2.93% | - | 0.67% | 9.49% | Upgrade
|
| Revenue as Reported | 3,423 | 3,251 | 2,678 | 2,236 | 1,903 | 1,410 | Upgrade
|
| Advertising Expenses | - | 42 | 35.2 | - | 18.36 | 13.27 | Upgrade
|
Source: S&P Global Market Intelligence. Standard template. Financial Sources.