CPWIF Dividend: China Power International Development Ltd Yield Insights

Breakdown	TTM	12/31/2024	12/31/2023	12/31/2022	12/31/2021	12/31/2020
Revenue	51,598	54,212	44,261	43,689	35,476	28,427
Revenue Growth (YoY)	4%	22%	1%	23%	25%	2%
Cost of Revenue	4,004	5,256	2,783	1,315	934	347
Gross Profit	47,594	48,956	41,478	42,373	34,541	28,080
Selling, General & Admin	7,117	6,902	5,444	4,388	3,916	3,392
Research & Development	327	352	306	228	209	108
Operating Expenses	35,375	36,682	32,573	36,721	29,685	21,085
Other Non Operating Income (Expenses)	-88	-94	--	--	--	--
Pretax Income	8,150	8,010	5,426	3,344	1,038	3,826
Income Tax Expense	1,591	1,470	892	658	361	900
Net Income	3,381	3,364	2,660	2,480	-390	1,690
Net Income Growth	-5%	26%	7%	-736%	-123%	32%
Shares Outstanding (Diluted)	12,370.15	12,370.15	12,370.15	11,147.63	9,871.57	9,806.88
Shares Change (YoY)	0%	0%	11%	13%	1%	0%
EPS (Diluted)	0.27	0.27	0.21	0.22	-0.03	0.17
EPS Growth	-5%	26%	-3%	-662%	-123%	32%
Free Cash Flow	-12,854	-16,358	-14,744	-11,870	-15,617	-10,666
Free Cash Flow Per Share	-1.03	-1.32	-1.19	-1.06	-1.58	-1.08
Gross Margin	92.24%	90.3%	93.71%	96.98%	97.36%	98.77%
Operating Margin	23.67%	22.63%	20.11%	12.93%	13.68%	24.6%
Profit Margin	6.55%	6.2%	6%	5.67%	-1.09%	5.94%
Free Cash Flow Margin	-24.91%	-30.17%	-33.31%	-27.16%	-44.02%	-37.52%
EBITDA	26,741	26,111	18,633	13,449	11,010	12,371
EBITDA Margin	51.82%	48.16%	42.09%	30.78%	31.03%	43.51%
D&A For EBITDA	14,523	13,838	9,729	7,798	6,154	5,376
EBIT	12,218	12,273	8,904	5,651	4,856	6,995
EBIT Margin	23.67%	22.63%	20.11%	12.93%	13.68%	24.6%
Effective Tax Rate	19.52%	18.35%	16.43%	19.67%	34.77%	23.52%

China Power International Development Ltd (CPWIF) Price