Results Snapshot
Figures in Million
Consolidated - Profit And Loss Results
Dec'24
Dec'23
Dec'22
Dec'21
Dec'20
Dec'19
No of Months
12
12
12
12
12
12
Operating Income
44,936.00
41,127.00
38,756.00
39,835.00
28,261.00
37,646.00
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
44,936.00
41,127.00
38,756.00
39,835.00
28,261.00
37,646.00
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
425.00
298.00
246.00
259.00
316.00
424.00
General and Administration Expenses
1,685.00
1,760.00
1,630.00
1,764.00
1,651.00
2,082.00
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
44,204.00
40,199.00
37,621.00
35,508.00
28,212.00
36,985.00
Operating Profit (PBDIT) excl Other Income
732.00
927.00
1,134.00
4,327.00
48.00
661.00
Other Income
683.00
559.00
1,065.00
378.00
668.00
459.00
Operating Profit (PBDIT)
3,647.00
2,990.00
3,515.00
6,104.00
2,238.00
2,547.00
Interest
425.00
298.00
246.00
259.00
316.00
424.00
Profit before Depriciation and Tax
0.00
0.00
0.00
0.00
0.00
0.00
Depreciation
2,282.00
1,661.00
1,478.00
1,629.00
1,555.00
1,558.00
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
933.00
971.00
1,727.00
4,007.00
157.00
599.00
Provision for Tax
280.00
218.00
415.00
918.00
149.00
303.00
Profit After Tax
910.00
861.00
1,281.00
2,967.00
423.00
624.00
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
0.43
0.40
0.60
1.39
0.20
0.30
Profit And Loss Analysis Highlights
Net Sales
YoY Growth in year ended Dec 2024 is 9.26% vs 6.12% in Dec 2023
Operating Profit (PBDIT) excl Other Income
YoY Growth in year ended Dec 2024 is -21.05% vs -18.20% in Dec 2023
Interest
YoY Growth in year ended Dec 2024 is 42.37% vs 21.23% in Dec 2023
Profit After Tax
YoY Growth in year ended Dec 2024 is 5.76% vs -32.79% in Dec 2023
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
44,936.00
0
44,936.00
0%
Less :Inter divisional transfers
0.00
0
0.00
0%
Less: Excise
0.00
0
0.00
0%
Net Sales
44,936.00
0
44,936.00
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
425.00
0
425.00
0%
General and Administration Expenses
1,685.00
0
1,685.00
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
44,204.00
0
44,204.00
0%
Operating Profit (PBDIT) excl Other Income
732.00
0.00
732.00
0%
Other Income
683.00
0
683.00
0%
Operating Profit (PBDIT)
3,647.00
0
3,647.00
0%
Interest
425.00
0
425.00
0%
Profit before Depriciation and Tax
0.00
0
0.00
0%
Depreciation
2,282.00
0
2,282.00
0%
Profit Before Taxation & Exceptional Items
0.00
0
0.00
0%
Exceptional Income / Expenses
0.00
0
0.00
0%
Profit Before Tax
933.00
0
933.00
0%
Provision for Tax
280.00
0
280.00
0%
Profit After Tax
910.00
0
910.00
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
0.4272
0
0.43
0%
Profit And Loss - Net Sales
Net Sales 44,936.93 Million
in Dec 2024Figures in Million
YoY Growth in year ended Dec 2024 is 9.26% vs 6.12% in Dec 2023
Profit And Loss - Operating Profit (PBDIT)
Operating Profit (PBDIT) 732.63 Million
in Dec 2024Figures in Million
YoY Growth in year ended Dec 2024 is -21.05% vs -18.20% in Dec 2023
Profit And Loss - Interest
Interest 425.63 Million
in Dec 2024Figures in Million
YoY Growth in year ended Dec 2024 is 42.37% vs 21.23% in Dec 2023
Profit And Loss - Profit After Tax
Profit After Tax 910.64 Million
in Dec 2024Figures in Million
YoY Growth in year ended Dec 2024 is 5.76% vs -32.79% in Dec 2023






