WUXIF Dividend: WuXi AppTec Co Ltd Yield Insights

Income

Balance sheet

Cash flow

Annual

Quarterly

WUXIF Income

Financials in millions USD. Fiscal year is February - January.

Breakdown	TTM	12/31/2024	12/31/2023	12/31/2022	12/31/2021	12/31/2020
Revenue	44,396	39,241	40,340	39,354	22,902	16,535
Revenue Growth (YoY)	15%	-3%	3%	72%	39%	28%
Cost of Revenue	24,418	23,029	23,765	24,719	14,625	10,272
Gross Profit	19,977	16,211	16,574	14,635	8,277	6,264
Selling, General & Admin	4,165	4,260	4,118	3,874	2,987	2,475
Research & Development	1,110	1,194	1,403	1,556	910	673
Operating Expenses	6,460	5,068	5,150	5,091	3,690	2,966
Other Non Operating Income (Expenses)	-32	-2	5	0	2	0
Pretax Income	18,722	11,539	11,831	10,618	6,015	3,369
Income Tax Expense	3,550	1,972	2,131	1,715	879	383
Net Income	14,992	9,450	9,606	8,813	5,097	2,960
Net Income Growth	86%	-2%	9%	73%	72%	60%
Shares Outstanding (Diluted)	2,880.84	2,881.19	2,965.04	3,125.43	2,912.66	2,842
Shares Change (YoY)	-1%	-3%	-5%	7%	2%	2%
EPS (Diluted)	5.2	3.28	3.24	2.82	1.75	1.04
EPS Growth	88%	1%	15%	61%	68%	55%
Free Cash Flow	10,362	8,403	7,870	650	-2,346	942
Free Cash Flow Per Share	3.59	2.91	2.65	0.2	-0.8	0.33
Gross Margin	44.99%	41.31%	41.08%	37.18%	36.14%	37.88%
Operating Margin	30.44%	28.39%	28.31%	24.24%	20.02%	19.93%
Profit Margin	33.76%	24.08%	23.81%	22.39%	22.25%	17.9%
Free Cash Flow Margin	23.33%	21.41%	19.5%	1.65%	-10.24%	5.69%
EBITDA	--	11,187	11,461	9,600	4,617	3,317
EBITDA Margin	--	28.5%	28.41%	24.39%	20.15%	20.06%
D&A For EBITDA	--	44	37	57	31	20
EBIT	13,516	11,143	11,424	9,543	4,586	3,297
EBIT Margin	30.44%	28.39%	28.31%	24.24%	20.02%	19.93%
Effective Tax Rate	18.96%	17.08%	18.01%	16.15%	14.61%	11.36%