Shandong Wit Dyne Health Co.,Ltd. (SHE:000915)
China
· Delayed Price · Currency is CNY 32.94
+0.70 (2.17%)
Mar 10, 2026, 3:04 PM CST
Shandong Wit Dyne Health 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 | 2019 - 2015 |
|---|---|---|---|---|---|---|---|
Period Ending | Sep '25 Sep 30, 2025 | Dec '24 Dec 31, 2024 | Dec '23 Dec 31, 2023 | Dec '22 Dec 31, 2022 | Jan '22 Jan 1, 2022 | Dec '20 Dec 31, 2020 | 2019 - 2015 |
| Operating Revenue | 2,355 | 2,131 | 2,477 | 2,330 | 2,019 | 1,814 | Upgrade
|
| Other Revenue | 3.73 | 3.73 | 7.57 | 10.77 | 8.29 | 7.31 | Upgrade
|
| Revenue | 2,359 | 2,134 | 2,484 | 2,341 | 2,027 | 1,821 | Upgrade
|
| Revenue Growth (YoY) | 10.06% | -14.08% | 6.11% | 15.49% | 11.32% | 1.17% | Upgrade
|
| Cost of Revenue | 418.91 | 389.59 | 339.11 | 502.67 | 630.37 | 716.34 | Upgrade
|
| Gross Profit | 1,940 | 1,745 | 2,145 | 1,838 | 1,397 | 1,105 | Upgrade
|
| Selling, General & Admin | 590.34 | 504.26 | 749.35 | 600.84 | 525.53 | 412.03 | Upgrade
|
| Research & Development | 105.89 | 101.43 | 95.59 | 65.59 | 80.45 | 95.89 | Upgrade
|
| Other Operating Expenses | 55.56 | 34.21 | 36.29 | 39.05 | 16.21 | 22.51 | Upgrade
|
| Operating Expenses | 745.7 | 640.17 | 888.83 | 705.04 | 619.88 | 540.6 | Upgrade
|
| Operating Income | 1,194 | 1,105 | 1,256 | 1,133 | 776.89 | 564.09 | Upgrade
|
| Interest Expense | - | - | -0.24 | -0.22 | - | -0.28 | Upgrade
|
| Interest & Investment Income | 31.27 | 47.62 | 42.56 | 17.95 | 39.83 | 27.11 | Upgrade
|
| Currency Exchange Gain (Loss) | -0.02 | -0.02 | 0.07 | 0.05 | -0.04 | -0 | Upgrade
|
| Other Non Operating Income (Expenses) | -0.49 | -0.09 | 2.39 | -0.01 | 5.47 | 1.86 | Upgrade
|
| EBT Excluding Unusual Items | 1,225 | 1,152 | 1,301 | 1,151 | 822.15 | 592.79 | Upgrade
|
| Impairment of Goodwill | - | - | - | - | 0.2 | - | Upgrade
|
| Gain (Loss) on Sale of Investments | 12.12 | 10.04 | 14.04 | 2.07 | 1.59 | 9.73 | Upgrade
|
| Gain (Loss) on Sale of Assets | - | - | 1.39 | - | -0.85 | -0.08 | Upgrade
|
| Asset Writedown | -2.8 | - | - | -0.88 | -0.13 | -2.67 | Upgrade
|
| Other Unusual Items | 20.27 | 15.93 | 8.97 | 6.87 | -1.84 | 14.46 | Upgrade
|
| Pretax Income | 1,255 | 1,178 | 1,325 | 1,159 | 821.12 | 614.25 | Upgrade
|
| Income Tax Expense | 173.98 | 172.19 | 198.3 | 161.3 | 116.82 | 81.53 | Upgrade
|
| Earnings From Continuing Operations | 1,081 | 1,006 | 1,127 | 997.89 | 704.3 | 532.72 | Upgrade
|
| Minority Interest in Earnings | -522.62 | -490.44 | -541.82 | -471.02 | -324.04 | -241.96 | Upgrade
|
| Net Income | 558.24 | 515.59 | 585.26 | 526.86 | 380.26 | 290.76 | Upgrade
|
| Net Income to Common | 558.24 | 515.59 | 585.26 | 526.86 | 380.26 | 290.76 | Upgrade
|
| Net Income Growth | 13.95% | -11.90% | 11.08% | 38.55% | 30.78% | 42.46% | Upgrade
|
| Shares Outstanding (Basic) | 234 | 234 | 234 | 234 | 235 | 234 | Upgrade
|
| Shares Outstanding (Diluted) | 234 | 234 | 234 | 234 | 235 | 234 | Upgrade
|
| Shares Change (YoY) | -0.03% | 0.11% | -0.02% | -0.24% | 0.11% | -0.05% | Upgrade
|
| EPS (Basic) | 2.38 | 2.20 | 2.50 | 2.25 | 1.62 | 1.24 | Upgrade
|
| EPS (Diluted) | 2.38 | 2.20 | 2.50 | 2.25 | 1.62 | 1.24 | Upgrade
|
| EPS Growth | 13.98% | -12.00% | 11.11% | 38.89% | 30.64% | 42.53% | Upgrade
|
| Free Cash Flow | 1,263 | 885.97 | 1,124 | 1,107 | 635.51 | 633.79 | Upgrade
|
| Free Cash Flow Per Share | 5.39 | 3.78 | 4.80 | 4.73 | 2.71 | 2.70 | Upgrade
|
| Dividend Per Share | 2.500 | 2.500 | 2.000 | 0.800 | 0.800 | 0.350 | Upgrade
|
| Dividend Growth | - | 25.00% | 150.00% | - | 128.57% | 16.67% | Upgrade
|
| Gross Margin | 82.24% | 81.75% | 86.35% | 78.53% | 68.90% | 60.66% | Upgrade
|
| Operating Margin | 50.63% | 51.76% | 50.57% | 48.41% | 38.32% | 30.98% | Upgrade
|
| Profit Margin | 23.66% | 24.15% | 23.56% | 22.50% | 18.76% | 15.97% | Upgrade
|
| Free Cash Flow Margin | 53.53% | 41.51% | 45.25% | 47.27% | 31.35% | 34.80% | Upgrade
|
| EBITDA | 1,267 | 1,178 | 1,330 | 1,202 | 846.14 | 629.51 | Upgrade
|
| EBITDA Margin | 53.72% | 55.17% | 53.52% | 51.33% | 41.74% | 34.57% | Upgrade
|
| D&A For EBITDA | 72.7 | 72.96 | 73.3 | 68.41 | 69.26 | 65.41 | Upgrade
|
| EBIT | 1,194 | 1,105 | 1,256 | 1,133 | 776.89 | 564.09 | Upgrade
|
| EBIT Margin | 50.63% | 51.76% | 50.57% | 48.41% | 38.32% | 30.98% | Upgrade
|
| Effective Tax Rate | 13.87% | 14.61% | 14.96% | 13.91% | 14.23% | 13.27% | Upgrade
|
| Revenue as Reported | 2,359 | 2,134 | 2,484 | - | - | 1,821 | Upgrade
|
| Advertising Expenses | - | 61.69 | 91.47 | 55.27 | 38.25 | 40.2 | Upgrade
|
Source: S&P Capital IQ. Standard template. Financial Sources.