Proya Cosmetics Co.,Ltd. (SHA:603605)
China
· Delayed Price · Currency is CNY 62.27
+0.82 (1.33%)
Apr 29, 2026, 3:00 PM CST
Proya Cosmetics Income Statement
Financials in millions CNY. Fiscal year is January - December.
Millions CNY. Fiscal year is Jan - Dec.
Fiscal Year | TTM | FY 2025 | FY 2024 | FY 2023 | FY 2022 | FY 2021 | 2020 - 2016 |
|---|---|---|---|---|---|---|---|
Period Ending | Mar '26 Mar 31, 2026 | Dec '25 Dec 31, 2025 | Dec '24 Dec 31, 2024 | Dec '23 Dec 31, 2023 | Dec '22 Dec 31, 2022 | Dec '21 Dec 31, 2021 | 2020 - 2016 |
| Operating Revenue | 10,531 | 10,585 | 10,766 | 8,890 | 6,385 | 4,633 | Upgrade
|
| Other Revenue | 12.07 | 12.07 | 12.81 | 14.35 | - | - | Upgrade
|
| Revenue | 10,543 | 10,597 | 10,778 | 8,905 | 6,385 | 4,633 | Upgrade
|
| Revenue Growth (YoY) | -3.76% | -1.68% | 21.04% | 39.45% | 37.82% | 23.47% | Upgrade
|
| Cost of Revenue | 2,852 | 2,907 | 3,180 | 2,784 | 2,029 | 1,593 | Upgrade
|
| Gross Profit | 7,691 | 7,690 | 7,599 | 6,120 | 4,356 | 3,040 | Upgrade
|
| Selling, General & Admin | 5,775 | 5,663 | 5,527 | 4,428 | 3,113 | 2,229 | Upgrade
|
| Research & Development | 216.65 | 216.84 | 210.39 | 173.57 | 128.01 | 76.58 | Upgrade
|
| Other Operating Expenses | 63.12 | 77.27 | 53.2 | 89.67 | 55.79 | 39.67 | Upgrade
|
| Operating Expenses | 6,032 | 5,935 | 5,800 | 4,704 | 3,296 | 2,339 | Upgrade
|
| Operating Income | 1,659 | 1,755 | 1,798 | 1,416 | 1,060 | 700.74 | Upgrade
|
| Interest Expense | -36.64 | -36.64 | -31.02 | -18.36 | -13.02 | -9.76 | Upgrade
|
| Interest & Investment Income | 167.51 | 102.34 | 72.07 | 75.35 | 51.71 | 28.1 | Upgrade
|
| Currency Exchange Gain (Loss) | 7.58 | 7.58 | -4.4 | 2.8 | 2.94 | -10.1 | Upgrade
|
| Other Non Operating Income (Expenses) | -27.92 | -3.04 | 4.05 | 1.98 | -6.43 | -30.95 | Upgrade
|
| EBT Excluding Unusual Items | 1,769 | 1,825 | 1,839 | 1,478 | 1,095 | 678.02 | Upgrade
|
| Gain (Loss) on Sale of Investments | -1.97 | -2.42 | -2.48 | -17.39 | -72.43 | -22.01 | Upgrade
|
| Gain (Loss) on Sale of Assets | 0.84 | -1.09 | -1.12 | -0.7 | 0.06 | -0.11 | Upgrade
|
| Asset Writedown | 12.78 | -0.1 | -0.01 | -1.44 | -0.14 | - | Upgrade
|
| Other Unusual Items | 48.91 | 48.91 | 53.88 | 36.69 | 31.69 | 11.9 | Upgrade
|
| Pretax Income | 1,830 | 1,871 | 1,889 | 1,495 | 1,054 | 667.8 | Upgrade
|
| Income Tax Expense | 309.27 | 328.03 | 303.94 | 264.52 | 222.87 | 110.75 | Upgrade
|
| Earnings From Continuing Operations | 1,521 | 1,543 | 1,585 | 1,231 | 831.28 | 557.05 | Upgrade
|
| Minority Interest in Earnings | -46.45 | -44.77 | -33.28 | -36.94 | -13.88 | 19.07 | Upgrade
|
| Net Income | 1,474 | 1,498 | 1,552 | 1,194 | 817.4 | 576.12 | Upgrade
|
| Net Income to Common | 1,474 | 1,498 | 1,552 | 1,194 | 817.4 | 576.12 | Upgrade
|
| Net Income Growth | -10.08% | -3.50% | 30.00% | 46.06% | 41.88% | 21.03% | Upgrade
|
| Shares Outstanding (Basic) | 393 | 393 | 395 | 397 | 395 | 393 | Upgrade
|
| Shares Outstanding (Diluted) | 394 | 394 | 396 | 402 | 399 | 402 | Upgrade
|
| Shares Change (YoY) | 0.08% | -0.45% | -1.51% | 0.81% | -0.78% | 2.09% | Upgrade
|
| EPS (Basic) | 3.75 | 3.81 | 3.93 | 3.01 | 2.07 | 1.46 | Upgrade
|
| EPS (Diluted) | 3.74 | 3.80 | 3.92 | 2.97 | 2.05 | 1.43 | Upgrade
|
| EPS Growth | -10.15% | -3.06% | 31.99% | 44.88% | 43.00% | 18.56% | Upgrade
|
| Free Cash Flow | 1,460 | 2,024 | 807.26 | 1,289 | 940.17 | 622.07 | Upgrade
|
| Free Cash Flow Per Share | 3.70 | 5.13 | 2.04 | 3.21 | 2.36 | 1.55 | Upgrade
|
| Dividend Per Share | 2.000 | 2.000 | 1.190 | 1.290 | 0.621 | 0.439 | Upgrade
|
| Dividend Growth | 68.07% | 68.07% | -7.75% | 107.60% | 41.61% | 19.47% | Upgrade
|
| Gross Margin | 72.95% | 72.56% | 70.50% | 68.73% | 68.22% | 65.62% | Upgrade
|
| Operating Margin | 15.73% | 16.56% | 16.68% | 15.91% | 16.60% | 15.12% | Upgrade
|
| Profit Margin | 13.98% | 14.13% | 14.40% | 13.41% | 12.80% | 12.44% | Upgrade
|
| Free Cash Flow Margin | 13.85% | 19.10% | 7.49% | 14.48% | 14.72% | 13.43% | Upgrade
|
| EBITDA | 1,758 | 1,853 | 1,892 | 1,498 | 1,130 | 766.01 | Upgrade
|
| EBITDA Margin | 16.68% | 17.49% | 17.56% | 16.82% | 17.69% | 16.53% | Upgrade
|
| D&A For EBITDA | 99.4 | 98.35 | 94.15 | 81.5 | 70 | 65.27 | Upgrade
|
| EBIT | 1,659 | 1,755 | 1,798 | 1,416 | 1,060 | 700.74 | Upgrade
|
| EBIT Margin | 15.73% | 16.56% | 16.68% | 15.91% | 16.60% | 15.12% | Upgrade
|
| Effective Tax Rate | 16.90% | 17.54% | 16.09% | 17.69% | 21.14% | 16.58% | Upgrade
|
| Revenue as Reported | 10,597 | 10,597 | 10,778 | 8,905 | 6,385 | 4,633 | Upgrade
|
| Advertising Expenses | - | 4,666 | 4,602 | 3,534 | 2,420 | 1,673 | Upgrade
|
Source: S&P Capital IQ. Standard template. Financial Sources.