Results Snapshot
Figures in Million
Consolidated - Profit And Loss Results
Dec'25
Dec'24
Dec'23
Dec'22
Dec'21
Dec'20
No of Months
12
12
12
12
12
12
Operating Income
46,378.00
45,060.00
41,274.00
38,877.00
39,947.00
28,370.00
Less :Inter divisional transfers
0.00
0.00
0.00
0.00
0.00
0.00
Less: Excise
0.00
0.00
0.00
0.00
0.00
0.00
Net Sales
46,378.00
45,060.00
41,274.00
38,877.00
39,947.00
28,370.00
Expenditure (Ex Depriciation)
Stock Adjustments
0.00
0.00
0.00
0.00
0.00
0.00
Raw Materials Consumed
0.00
0.00
0.00
0.00
0.00
0.00
Power & Fuel Cost
0.00
0.00
0.00
0.00
0.00
0.00
Employee Cost
0.00
0.00
0.00
0.00
0.00
0.00
Operating Expenses
350.00
425.00
299.00
246.00
259.00
316.00
General and Administration Expenses
2,193.00
1,685.00
1,757.00
1,630.00
1,764.00
1,648.00
Selling and Distribution Expenses
0.00
0.00
0.00
0.00
0.00
0.00
Cost of Software developments
0.00
0.00
0.00
0.00
0.00
0.00
Miscellaneous Expenses
0.00
0.00
0.00
0.00
0.00
0.00
Expenses Capitalised
0.00
0.00
0.00
0.00
0.00
0.00
Total Expenditure
46,080.00
44,204.00
40,198.00
37,621.00
35,508.00
28,208.00
Operating Profit (PBDIT) excl Other Income
298.00
856.00
1,076.00
1,255.00
4,438.00
162.00
Other Income
426.00
683.00
591.00
1,065.00
378.00
662.00
Operating Profit (PBDIT)
3,168.00
3,647.00
3,030.00
3,515.00
6,104.00
2,231.00
Interest
350.00
425.00
299.00
246.00
259.00
316.00
Profit before Depriciation and Tax
0.00
0.00
0.00
0.00
0.00
0.00
Depreciation
2,639.00
2,282.00
1,641.00
1,478.00
1,629.00
1,549.00
Profit Before Taxation & Exceptional Items
0.00
0.00
0.00
0.00
0.00
0.00
Exceptional Income / Expenses
0.00
0.00
0.00
0.00
0.00
0.00
Profit Before Tax
353.00
933.00
1,029.00
1,727.00
4,007.00
157.00
Provision for Tax
250.00
280.00
218.00
415.00
918.00
149.00
Profit After Tax
554.00
910.00
905.00
1,281.00
2,967.00
423.00
Extraordinary Items
0.00
0.00
0.00
0.00
0.00
0.00
Adj to Profit After Tax
0.00
0.00
0.00
0.00
0.00
0.00
Profit Balance B/F
0.00
0.00
0.00
0.00
0.00
0.00
Profit Available for appropriations
0.00
0.00
0.00
0.00
0.00
0.00
Appropriations
0.00
0.00
0.00
0.00
0.00
0.00
Equity Dividend (%)
Earnings Per Share
0.26
0.43
0.42
0.60
1.39
0.20
Profit And Loss Analysis Highlights
Net Sales
YoY Growth in year ended Dec 2025 is 2.92% vs 9.17% in Dec 2024
Operating Profit (PBDIT) excl Other Income
YoY Growth in year ended Dec 2025 is -65.18% vs -20.42% in Dec 2024
Interest
YoY Growth in year ended Dec 2025 is -17.54% vs 42.32% in Dec 2024
Profit After Tax
YoY Growth in year ended Dec 2025 is -39.09% vs 0.59% in Dec 2024
Compare Profit and Loss Results of Shanghai Huayi Group Corp. Ltd.
Figures in Million
consolidated - Profit And Loss Results
Change(CNY)
Change(%)
No of Months
12
12
Operating Income
46,378.00
0
46,378.00
0%
Less :Inter divisional transfers
0.00
0
0.00
0%
Less: Excise
0.00
0
0.00
0%
Net Sales
46,378.00
0
46,378.00
0%
Expenditure (Ex Depriciation)
Stock Adjustments
0.00
0
0.00
0%
Raw Materials Consumed
0.00
0
0.00
0%
Power & Fuel Cost
0.00
0
0.00
0%
Employee Cost
0.00
0
0.00
0%
Operating Expenses
350.00
0
350.00
0%
General and Administration Expenses
2,193.00
0
2,193.00
0%
Selling and Distribution Expenses
0.00
0
0.00
0%
Cost of Software developments
0.00
0
0.00
0%
Miscellaneous Expenses
0.00
0
0.00
0%
Expenses Capitalised
0.00
0
0.00
0%
Total Expenditure
46,080.00
0
46,080.00
0%
Operating Profit (PBDIT) excl Other Income
298.00
0.00
298.00
0%
Other Income
426.00
0
426.00
0%
Operating Profit (PBDIT)
3,168.00
0
3,168.00
0%
Interest
350.00
0
350.00
0%
Profit before Depriciation and Tax
0.00
0
0.00
0%
Depreciation
2,639.00
0
2,639.00
0%
Profit Before Taxation & Exceptional Items
0.00
0
0.00
0%
Exceptional Income / Expenses
0.00
0
0.00
0%
Profit Before Tax
353.00
0
353.00
0%
Provision for Tax
250.00
0
250.00
0%
Profit After Tax
554.00
0
554.00
0%
Extraordinary Items
0.00
0
0.00
0%
Adj to Profit After Tax
0.00
0
0.00
0%
Profit Balance B/F
0.00
0
0.00
0%
Profit Available for appropriations
0.00
0
0.00
0%
Appropriations
0.00
0
0.00
0%
Equity Dividend (%)
0%
0%
0.00
Earnings Per Share
0.26
0
0.26
0%
Profit And Loss - Net Sales
Net Sales 46,378.60 Million
in Dec 2025Figures in Million
YoY Growth in year ended Dec 2025 is 2.92% vs 9.17% in Dec 2024
Profit And Loss - Operating Profit (PBDIT)
Operating Profit (PBDIT) 298.24 Million
in Dec 2025Figures in Million
YoY Growth in year ended Dec 2025 is -65.18% vs -20.42% in Dec 2024
Profit And Loss - Interest
Interest 350.98 Million
in Dec 2025Figures in Million
YoY Growth in year ended Dec 2025 is -17.54% vs 42.32% in Dec 2024
Profit And Loss - Profit After Tax
Profit After Tax 554.71 Million
in Dec 2025Figures in Million
YoY Growth in year ended Dec 2025 is -39.09% vs 0.59% in Dec 2024






