Sichuan Energy Investment Development Co., Ltd.
HKEX:1713.HK
2.14 (HKD) • At close November 5, 2024
Overview | Financials
Numbers are in millions (except for per share data and ratios) HKD.
2024 Q2 | 2023 Q4 | 2023 Q2 | 2022 Q4 | 2022 Q2 | 2021 Q4 | 2021 Q2 | 2020 Q4 | 2020 Q2 | 2019 Q4 | 2019 Q2 | 2018 Q4 | 2018 Q2 | 2017 Q4 | 2017 Q2 | 2016 Q4 | 2016 Q2 | 2016 Q1 | 2015 Q4 | 2015 Q3 | 2015 Q2 | 2015 Q1 | 2014 Q4 | |
---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
Revenue
| 2,264.589 | 2,326.807 | 1,833.386 | 1,811.042 | 1,502.214 | 1,604.209 | 1,567.465 | 1,595.85 | 1,429.454 | 1,322.304 | 1,150.429 | 1,060.539 | 970.556 | 1,016.923 | 836.32 | 463.311 | 422.919 | 422.919 | 422.919 | 403.651 | 403.651 | 403.651 | 403.651 |
Cost of Revenue
| 1,966.133 | 1,891.589 | 1,592.721 | 1,494.126 | 1,246.79 | 1,305.172 | 1,314.565 | 1,294.436 | 1,183.442 | 1,087.625 | 942.731 | 876.353 | 780.832 | 831.344 | 699.585 | 382.732 | 340.877 | 340.877 | 340.877 | 320.875 | 320.875 | 320.875 | 320.875 |
Gross Profit
| 298.455 | 435.218 | 240.665 | 316.916 | 255.424 | 299.037 | 252.9 | 301.414 | 246.012 | 234.679 | 207.698 | 184.186 | 189.724 | 185.579 | 136.735 | 80.579 | 82.042 | 82.042 | 82.042 | 82.775 | 82.775 | 82.775 | 82.775 |
Gross Profit Ratio
| 0.132 | 0.187 | 0.131 | 0.175 | 0.17 | 0.186 | 0.161 | 0.189 | 0.172 | 0.177 | 0.181 | 0.174 | 0.195 | 0.182 | 0.163 | 0.174 | 0.194 | 0.194 | 0.194 | 0.205 | 0.205 | 0.205 | 0.205 |
Reseach & Development Expenses
| 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 |
General & Administrative Expenses
| 109.45 | 140.874 | 94.941 | 118.197 | 85.597 | 116.562 | 83.521 | 112.156 | 74.54 | 109.491 | 81.503 | 100.255 | 81.363 | 108.738 | 70.848 | 44.897 | 40.443 | 40.443 | 40.443 | 37.772 | 37.772 | 37.772 | 37.772 |
Selling & Marketing Expenses
| 0.763 | 30.471 | -3.614 | 2.607 | 7.043 | 6.981 | 3.675 | 25.194 | 9.154 | 17.484 | 3.302 | -46.834 | -44.856 | -44.856 | -43.56 | -43.56 | -39.736 | -39.736 | -39.736 | -37.429 | -37.429 | -37.429 | -37.429 |
SG&A
| 110.213 | 171.345 | 91.327 | 120.804 | 92.64 | 123.543 | 87.196 | 137.35 | 83.694 | 126.975 | 84.805 | 113.924 | 79.136 | 108.419 | 72.389 | 1.336 | 0.708 | 0.708 | 0.708 | 0.343 | 0.343 | 0.343 | 0.343 |
Other Expenses
| 17.706 | 5.519 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 |
Operating Expenses
| 127.919 | 176.863 | 81.404 | 120.857 | 99.059 | 123.741 | 106.111 | 143.698 | 89.548 | 130.304 | 76.207 | 77.849 | 63.689 | 96.232 | 42.632 | 1.336 | 0.708 | 0.708 | 0.708 | 0.343 | 0.343 | 0.343 | 0.343 |
Operating Income
| 170.536 | 258.354 | 147.2 | 188.588 | 153.538 | 165.089 | 158.166 | 153.431 | 154.834 | 118.647 | 129.555 | 75.643 | 114.826 | 79.52 | 67.162 | 46.334 | 46.438 | 46.438 | 46.438 | 45.716 | 45.716 | 45.716 | 45.716 |
Operating Income Ratio
| 0.075 | 0.111 | 0.08 | 0.104 | 0.102 | 0.103 | 0.101 | 0.096 | 0.108 | 0.09 | 0.113 | 0.071 | 0.118 | 0.078 | 0.08 | 0.1 | 0.11 | 0.11 | 0.11 | 0.113 | 0.113 | 0.113 | 0.113 |
Total Other Income Expenses Net
| 0.315 | -6.494 | 10.13 | 14.06 | 5.361 | -9.802 | 7.742 | -2.156 | -0.404 | -22.62 | -9.698 | 12.479 | -4.831 | -10.786 | 7.658 | -10.445 | -12.417 | -12.417 | -12.417 | -16.057 | -16.057 | -16.057 | -16.057 |
Income Before Tax
| 170.851 | 251.86 | 157.33 | 202.648 | 158.898 | 155.287 | 165.908 | 151.275 | 154.43 | 96.027 | 119.857 | 88.122 | 109.995 | 68.734 | 74.82 | 35.889 | 34.021 | 34.021 | 34.021 | 29.659 | 29.659 | 29.659 | 29.659 |
Income Before Tax Ratio
| 0.075 | 0.108 | 0.086 | 0.112 | 0.106 | 0.097 | 0.106 | 0.095 | 0.108 | 0.073 | 0.104 | 0.083 | 0.113 | 0.068 | 0.089 | 0.077 | 0.08 | 0.08 | 0.08 | 0.073 | 0.073 | 0.073 | 0.073 |
Income Tax Expense
| 33.093 | 38.962 | 28.229 | 29.84 | 29.158 | 23.188 | 27.09 | 28.3 | 20.203 | 20.346 | 18.105 | 14.006 | 14.739 | 9.266 | 9.398 | 4.666 | 4.565 | 4.565 | 4.565 | 3.435 | 3.435 | 3.435 | 3.435 |
Net Income
| 137.8 | 210.637 | 128.363 | 171.728 | 129.713 | 131.363 | 138.195 | 121.44 | 134.588 | 75.422 | 100.827 | 73.764 | 95.386 | 59.795 | 65.516 | 31.223 | 29.456 | 29.456 | 29.456 | 26.224 | 26.224 | 26.224 | 26.224 |
Net Income Ratio
| 0.061 | 0.091 | 0.07 | 0.095 | 0.086 | 0.082 | 0.088 | 0.076 | 0.094 | 0.057 | 0.088 | 0.07 | 0.098 | 0.059 | 0.078 | 0.067 | 0.07 | 0.07 | 0.07 | 0.065 | 0.065 | 0.065 | 0.065 |
EPS
| 0.13 | 0.2 | 0.12 | 0.16 | 0.12 | 0.12 | 0.13 | 0.11 | 0.13 | 0.07 | 0.094 | 0.091 | 0.12 | 0.074 | 0.081 | 0.039 | 0.037 | 0.037 | 0.037 | 0.033 | 0.033 | 0.033 | 0.033 |
EPS Diluted
| 0.13 | 0.2 | 0.12 | 0.16 | 0.12 | 0.12 | 0.13 | 0.11 | 0.13 | 0.07 | 0.094 | 0.091 | 0.12 | 0.074 | 0.081 | 0.039 | 0.037 | 0.037 | 0.037 | 0.033 | 0.033 | 0.033 | 0.033 |
EBITDA
| 299.391 | 348.358 | 238.904 | 268.16 | 237.282 | 230.986 | 243.635 | 223.49 | 224.005 | 189.163 | 200.52 | 144.737 | 183.059 | 147.774 | 132.454 | 80.741 | 78.967 | 78.967 | 78.967 | 77.109 | 77.109 | 77.109 | 77.109 |
EBITDA Ratio
| 0.132 | 0.15 | 0.13 | 0.148 | 0.158 | 0.144 | 0.155 | 0.14 | 0.157 | 0.143 | 0.174 | 0.136 | 0.189 | 0.145 | 0.158 | 0.174 | 0.187 | 0.187 | 0.187 | 0.191 | 0.191 | 0.191 | 0.191 |