Xinyi Energy Holdings Limited
HKEX:3868.HK
0.84 (HKD) • At close November 8, 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
| 1,218.405 | 1,228.82 | 1,288.554 | 1,057.509 | 1,257.766 | 1,184.01 | 1,112.638 | 868.903 | 853.148 | 956.686 | 636.4 | 596.007 | 604.549 | 530.392 | 585.652 | 279.011 | 242.073 | 242.073 | 242.073 | 78.258 | 78.258 | 78.258 | 78.258 |
Cost of Revenue
| 435.949 | 424.229 | 383.973 | 337.796 | 343.252 | 329.369 | 287.898 | 241.914 | 233.429 | 218.51 | 159.08 | 139.045 | 150.01 | 149.414 | 138.832 | 72.062 | 62.122 | 62.122 | 62.122 | 21.862 | 21.862 | 21.862 | 21.862 |
Gross Profit
| 782.456 | 804.591 | 904.581 | 719.713 | 914.514 | 854.641 | 824.74 | 626.989 | 619.719 | 738.176 | 477.32 | 456.962 | 454.539 | 380.978 | 446.82 | 206.95 | 179.951 | 179.951 | 179.951 | 56.396 | 56.396 | 56.396 | 56.396 |
Gross Profit Ratio
| 0.642 | 0.655 | 0.702 | 0.681 | 0.727 | 0.722 | 0.741 | 0.722 | 0.726 | 0.772 | 0.75 | 0.767 | 0.752 | 0.718 | 0.763 | 0.742 | 0.743 | 0.743 | 0.743 | 0.721 | 0.721 | 0.721 | 0.721 |
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
| 24.45 | 28.509 | 27.997 | 39.357 | 32.32 | 30.799 | 22.694 | 25.294 | 18.772 | 23.613 | 27.113 | 24.269 | 29.197 | 4.454 | 1.449 | 5.359 | 2.16 | 2.16 | 2.16 | 2.418 | 2.418 | 2.418 | 2.418 |
Selling & Marketing Expenses
| 0 | -0.364 | 7.924 | 33.426 | 0 | 1.039 | 0 | 0.65 | 0 | 0.568 | -14.726 | -1.533 | -2.091 | -2.091 | -1.589 | -1.589 | -1.7 | -1.7 | -1.7 | 0 | 0 | 0 | 0 |
SG&A
| 24.45 | 28.145 | 35.921 | 71.15 | 32.32 | 31.838 | 22.694 | 25.944 | 18.772 | 24.181 | 12.387 | 24.269 | 29.197 | 12.823 | 7.331 | 3.77 | 0.46 | 0.46 | 0.46 | -8.169 | -8.169 | -8.169 | -8.169 |
Other Expenses
| -7.833 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 |
Operating Expenses
| 16.617 | 28.145 | 35.921 | 71.15 | 32.32 | 31.838 | 22.694 | 25.944 | 18.772 | 24.181 | 12.387 | 6.353 | 22.77 | 9.053 | 6.279 | 3.77 | 0.46 | 0.46 | 0.46 | -8.169 | -8.169 | -8.169 | -8.169 |
Operating Income
| 765.839 | 776.446 | 868.66 | 648.563 | 882.194 | 822.803 | 802.046 | 601.045 | 600.947 | 713.995 | 464.933 | 448.879 | 428.38 | 371.519 | 441.301 | 203.867 | 178.06 | 178.06 | 178.06 | 66.929 | 66.929 | 66.929 | 66.929 |
Operating Income Ratio
| 0.629 | 0.632 | 0.674 | 0.613 | 0.701 | 0.695 | 0.721 | 0.692 | 0.704 | 0.746 | 0.731 | 0.753 | 0.709 | 0.7 | 0.754 | 0.731 | 0.736 | 0.736 | 0.736 | 0.855 | 0.855 | 0.855 | 0.855 |
Total Other Income Expenses Net
| -194.933 | -204.055 | -142.923 | -161.964 | -96.571 | -91.147 | -77.311 | -35.538 | -77.809 | -102.473 | -54.345 | -47.064 | -44.943 | -36.56 | -41.451 | -20.165 | -13.293 | -13.293 | -13.293 | 0 | 0 | 0 | 0 |
Income Before Tax
| 570.906 | 572.391 | 725.737 | 486.599 | 785.623 | 731.656 | 724.735 | 565.507 | 523.138 | 611.522 | 410.588 | 401.815 | 383.437 | 334.959 | 399.85 | 183.702 | 164.767 | 164.767 | 164.767 | 66.929 | 66.929 | 66.929 | 66.929 |
Income Before Tax Ratio
| 0.469 | 0.466 | 0.563 | 0.46 | 0.625 | 0.618 | 0.651 | 0.651 | 0.613 | 0.639 | 0.645 | 0.674 | 0.634 | 0.632 | 0.683 | 0.658 | 0.681 | 0.681 | 0.681 | 0.855 | 0.855 | 0.855 | 0.855 |
Income Tax Expense
| 175.795 | 145.399 | 158.028 | 136.725 | 161.526 | 118.755 | 102.83 | 80.66 | 85.558 | 76.649 | 54.475 | 22.086 | 22.353 | 6.999 | 8.171 | 3.793 | 0.016 | 0.016 | 0.016 | 2.907 | 2.907 | 2.907 | 2.907 |
Net Income
| 394.522 | 426.132 | 566.855 | 348.365 | 623.086 | 611.537 | 620.738 | 484.427 | 437.58 | 534.873 | 356.113 | 379.729 | 361.084 | 327.96 | 391.679 | 179.91 | 164.751 | 164.751 | 164.751 | 64.022 | 64.022 | 64.022 | 64.022 |
Net Income Ratio
| 0.324 | 0.347 | 0.44 | 0.329 | 0.495 | 0.516 | 0.558 | 0.558 | 0.513 | 0.559 | 0.56 | 0.637 | 0.597 | 0.618 | 0.669 | 0.645 | 0.681 | 0.681 | 0.681 | 0.818 | 0.818 | 0.818 | 0.818 |
EPS
| 0.048 | 0.052 | 0.075 | 0.047 | 0.087 | 0.086 | 0.087 | 0.07 | 0.065 | 0.079 | 0.053 | 0.08 | 0.076 | 0.069 | 0.089 | 0.027 | 0.025 | 0.025 | 0.025 | 0.01 | 0.01 | 0.01 | 0.01 |
EPS Diluted
| 0.048 | 0.052 | 0.075 | 0.047 | 0.087 | 0.086 | 0.087 | 0.07 | 0.065 | 0.079 | 0.053 | 0.08 | 0.076 | 0.069 | 0.089 | 0.027 | 0.025 | 0.025 | 0.025 | 0.01 | 0.01 | 0.01 | 0.01 |
EBITDA
| 1,102.624 | 1,122.977 | 1,189.223 | 939.125 | 1,191.038 | 1,117.622 | 1,066.062 | 822.426 | 806.082 | 928.116 | 604.493 | 573.806 | 561.951 | 497.932 | 562.415 | 265.749 | 232.602 | 232.602 | 232.602 | 86.314 | 86.314 | 86.314 | 86.314 |
EBITDA Ratio
| 0.905 | 0.914 | 0.923 | 0.888 | 0.947 | 0.944 | 0.958 | 0.947 | 0.945 | 0.97 | 0.95 | 0.963 | 0.93 | 0.939 | 0.96 | 0.952 | 0.961 | 0.961 | 0.961 | 1.103 | 1.103 | 1.103 | 1.103 |