Dong-E-E-Jiao Co., Ltd. (SHE:000423)
China
· Delayed Price · Currency is CNY 55.30
+0.46 (0.84%)
Apr 29, 2026, 11:15 AM CST
Dong-E-E-Jiao 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 | Jan '23 Jan 1, 2023 | Jan '22 Jan 1, 2022 | 2021 - 2017 |
| Operating Revenue | 6,782 | 6,687 | 6,144 | 4,705 | 4,029 | 3,836 | Upgrade
|
| Other Revenue | 13.42 | 13.42 | 12.82 | 10.52 | 12.58 | 12.72 | Upgrade
|
| Revenue | 6,795 | 6,700 | 6,157 | 4,715 | 4,042 | 3,849 | Upgrade
|
| Revenue Growth (YoY) | 5.80% | 8.83% | 30.57% | 16.66% | 5.01% | 12.89% | Upgrade
|
| Cost of Revenue | 1,774 | 1,783 | 1,862 | 1,397 | 1,293 | 1,647 | Upgrade
|
| Gross Profit | 5,022 | 4,918 | 4,295 | 3,318 | 2,748 | 2,202 | Upgrade
|
| Selling, General & Admin | 2,685 | 2,622 | 2,412 | 1,858 | 1,696 | 1,377 | Upgrade
|
| Research & Development | 284.45 | 272.45 | 173.75 | 173.19 | 137.71 | 147.75 | Upgrade
|
| Other Operating Expenses | 63.21 | 62.46 | 47.34 | 57.24 | 67.82 | 56.32 | Upgrade
|
| Operating Expenses | 2,987 | 2,915 | 2,610 | 2,070 | 1,896 | 1,618 | Upgrade
|
| Operating Income | 2,035 | 2,003 | 1,684 | 1,249 | 852.27 | 583.8 | Upgrade
|
| Interest Expense | -7.06 | -6.59 | -7.92 | -3.97 | -5.18 | -5.7 | Upgrade
|
| Interest & Investment Income | 105.1 | 108.92 | 184.15 | 140.72 | 107.75 | 103.89 | Upgrade
|
| Currency Exchange Gain (Loss) | -0.08 | -0.08 | -2.77 | -0 | 0.17 | 0.5 | Upgrade
|
| Other Non Operating Income (Expenses) | -45.49 | -45.07 | -16.63 | -0.03 | 22.67 | -0.53 | Upgrade
|
| EBT Excluding Unusual Items | 2,088 | 2,060 | 1,841 | 1,385 | 977.68 | 681.96 | Upgrade
|
| Gain (Loss) on Sale of Investments | 6.63 | -4.11 | 7.95 | 0.49 | -8.37 | -16.33 | Upgrade
|
| Gain (Loss) on Sale of Assets | 12.15 | 12.7 | 0.76 | 10.76 | 3.32 | 0.79 | Upgrade
|
| Asset Writedown | -10.41 | -8.87 | -4.69 | -43.07 | -72.65 | -129.64 | Upgrade
|
| Other Unusual Items | -7.85 | 0.18 | 11.02 | 9.34 | 12.02 | 34.29 | Upgrade
|
| Pretax Income | 2,088 | 2,060 | 1,856 | 1,363 | 912.01 | 571.07 | Upgrade
|
| Income Tax Expense | 319.37 | 321.27 | 298.82 | 210.94 | 132.79 | 132.15 | Upgrade
|
| Earnings From Continuing Operations | 1,769 | 1,739 | 1,557 | 1,152 | 779.22 | 438.91 | Upgrade
|
| Minority Interest in Earnings | 0.15 | 0.07 | -0.17 | -0.97 | 0.77 | 1.53 | Upgrade
|
| Net Income | 1,769 | 1,739 | 1,557 | 1,151 | 780 | 440.44 | Upgrade
|
| Net Income to Common | 1,769 | 1,739 | 1,557 | 1,151 | 780 | 440.44 | Upgrade
|
| Net Income Growth | 8.65% | 11.66% | 35.30% | 47.55% | 77.09% | 917.44% | Upgrade
|
| Shares Outstanding (Basic) | 644 | 644 | 643 | 643 | 645 | 644 | Upgrade
|
| Shares Outstanding (Diluted) | 644 | 644 | 643 | 643 | 645 | 644 | Upgrade
|
| Shares Change (YoY) | 0.13% | 0.08% | 0.08% | -0.26% | 0.10% | -0.15% | Upgrade
|
| EPS (Basic) | 2.75 | 2.70 | 2.42 | 1.79 | 1.21 | 0.68 | Upgrade
|
| EPS (Diluted) | 2.75 | 2.70 | 2.42 | 1.79 | 1.21 | 0.68 | Upgrade
|
| EPS Growth | 8.50% | 11.57% | 35.20% | 47.93% | 77.94% | 913.11% | Upgrade
|
| Free Cash Flow | 2,504 | 2,207 | 2,753 | 1,899 | 2,099 | 2,776 | Upgrade
|
| Free Cash Flow Per Share | 3.89 | 3.43 | 4.28 | 2.95 | 3.26 | 4.31 | Upgrade
|
| Dividend Per Share | 2.700 | 2.700 | 2.417 | 1.784 | 1.160 | 0.660 | Upgrade
|
| Dividend Growth | 11.72% | 11.72% | 35.45% | 53.81% | 75.72% | 120.05% | Upgrade
|
| Gross Margin | 73.90% | 73.39% | 69.76% | 70.37% | 68.00% | 57.21% | Upgrade
|
| Operating Margin | 29.95% | 29.89% | 27.36% | 26.48% | 21.09% | 15.17% | Upgrade
|
| Profit Margin | 26.03% | 25.95% | 25.29% | 24.41% | 19.30% | 11.44% | Upgrade
|
| Free Cash Flow Margin | 36.85% | 32.93% | 44.72% | 40.27% | 51.94% | 72.13% | Upgrade
|
| EBITDA | 2,157 | 2,127 | 1,819 | 1,390 | 998.86 | 723.79 | Upgrade
|
| EBITDA Margin | 31.74% | 31.74% | 29.55% | 29.47% | 24.71% | 18.80% | Upgrade
|
| D&A For EBITDA | 121.35 | 124.08 | 134.98 | 141.23 | 146.59 | 139.99 | Upgrade
|
| EBIT | 2,035 | 2,003 | 1,684 | 1,249 | 852.27 | 583.8 | Upgrade
|
| EBIT Margin | 29.95% | 29.89% | 27.36% | 26.48% | 21.09% | 15.17% | Upgrade
|
| Effective Tax Rate | 15.29% | 15.60% | 16.10% | 15.48% | 14.56% | 23.14% | Upgrade
|
| Revenue as Reported | 6,795 | 6,700 | 6,157 | 4,715 | 4,042 | 3,849 | Upgrade
|
| Advertising Expenses | - | 1,608 | 1,507 | 1,076 | 218.13 | 60.29 | Upgrade
|
Source: S&P Capital IQ. Standard template. Financial Sources.