Revenue and Margin:
- Revenue: 1,424,316,546 CNY; YoY +14.05%; QoQ +20.83%; Gross Profit: 371,697,402 CNY; Gross Margin: 26.10%; YoY Gross Profit growth +45.21%; QoQ +37.26%.
Profitability:
- EBITDA: 434,520,095 CNY; EBITDA Margin: 30.51% of revenue; Operating Income: -160,873,304 CNY; Operating Margin: -11.29% (QoQ and YoY declines reflect higher project-related costs and mix).
- Net Income: 267,017,793 CNY; Net Margin: 18.75%; Earnings Per Share (EPS): 0.10 CNY; Diluted EPS: 0.10 CNY.
- Income Before Tax: 316,196,407 CNY; Tax Expense: 42,736,466 CNY; Effective Tax Rate (reported): 13.54%.
Cash Flow and Capital Allocation:
- Net Cash Provided by Operating Activities: 602,632,328 CNY; Depreciation & Amortization: 157,625,750 CNY.
- Free Cash Flow: 535,756,387 CNY; Capital Expenditures: -66,875,941 CNY.
- Net Cash from Investing Activities: -68,179,941 CNY; Net Cash Used in Financing Activities: -241,435,004 CNY.
- Cash at End of Period: 1,538,656,000 CNY; Net Change in Cash: 293,042,366 CNY.
Balance Sheet and Leverage:
- Total Assets: 16,897,809,000 CNY; Total Liabilities: 9,450,013,000 CNY; Total Equity: 7,647,139,000 CNY.
- Cash and Short-Term Investments: 1,574,303,000 CNY; Net Receivables: 7,648,871,000 CNY; Inventory: 177,514,000 CNY.
- Current Assets: 9,859,952,000 CNY; Current Liabilities: 7,464,591,000 CNY; Current Ratio: 1.321; Quick Ratio: 1.297.
- Long-Term Debt: 1,925,347,000 CNY; Total Debt: 5,056,759,000 CNY; Net Debt: 3,518,102,000 CNY.
- Leverage Metrics: Debt Ratio 0.299; Debt/Equity 0.661; Long-Term Debt to Capitalization 0.180; Total Debt to Capitalization 0.398.
Operational Efficiency:
- Receivables Turnover 0.186; DSO 483.32 days; Inventory Turnover 5.93; DIO 15.18 days; DPO 320.93 days; CCC 498.50 days.
Valuation Multiples and Coverage:
- P/B 0.254; P/S 1.366; P/E 1.821; EV/FCF 3.63; Enterprise Value Multiple 12.57; Price to Operating Cash Flows 3.23.