Y
Yuexiu Property Co Ltd
HKEX:123
Yuexiu Property Co Ltd
HKEX:123
Price:
3.75
HKD
-0.27%
Market Cap:
HK$15.1B
Add Note
Add Target
Capture your thoughts and set a target
Decide at what price you'd be comfortable buying and we'll help you stay ready.
Based on
Margin of Safety
0%
10%
20%
30%
40%
50%
Your Price Target
Linked to
current price
· In Buy Zone
Loading
Note attached
Choose the stock you wish to monitor with a price target
Recently Viewed
|
Y
|
Yuexiu Property Co Ltd
HKEX:123
|
HK |
|
T
|
TOT BIOPHARM International Co Ltd
HKEX:1875
|
CN |
|
ATN International Inc
NASDAQ:ATNI
|
US |
|
Easyjet PLC
LSE:EZJ
|
UK |
|
Sunny Optical Technology Group Co Ltd
HKEX:2382
|
CN |
|
Biogaia AB
STO:BIOG B
|
SE |
|
ITI Ltd
NSE:ITI
|
IN |
|
J
|
Jiangsu Hongdou Industrial Co Ltd
SSE:600400
|
CN |
|
Xiaomi Corp
HKEX:81810
|
CN |
Income Statement
Earnings Waterfall
Yuexiu Property Co Ltd
Yuexiu Property Co Ltd
Income Statement
Yuexiu Property Co Ltd
Yuexiu Property Co Ltd
Currency: CNY
| Dec-2001 | Jun-2002 | Dec-2002 | Jun-2003 | Dec-2003 | Jun-2004 | Dec-2004 | Jun-2005 | Dec-2005 | Jun-2006 | Dec-2006 | Jun-2007 | Dec-2007 | Jun-2008 | Dec-2008 | Jun-2009 | Dec-2009 | Jun-2010 | Dec-2010 | Jun-2011 | Dec-2011 | Jun-2012 | Dec-2012 | Jun-2013 | Dec-2013 | Jun-2014 | Dec-2014 | Jun-2015 | Dec-2015 | Jun-2016 | Dec-2016 | Jun-2017 | Dec-2017 | Jun-2018 | Dec-2018 | Jun-2019 | Dec-2019 | Jun-2020 | Dec-2020 | Jun-2021 | Dec-2021 | Jun-2022 | Dec-2022 | Jun-2023 | Dec-2023 | Jun-2024 | Dec-2024 | Jun-2025 | Dec-2025 | ||
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
| Revenue | ||||||||||||||||||||||||||||||||||||||||||||||||||
| Interest Expense |
272
|
232
|
197
|
226
|
239
|
199
|
120
|
161
|
318
|
282
|
199
|
0
|
271
|
168
|
148
|
35
|
64
|
101
|
220
|
287
|
473
|
547
|
553
|
551
|
512
|
469
|
401
|
398
|
108
|
77
|
630
|
1 128
|
1 282
|
1 344
|
1 357
|
1 358
|
1 153
|
988
|
843
|
566
|
1 237
|
1 462
|
733
|
690
|
852
|
816
|
1 001
|
0
|
0
|
|
| Revenue |
3 581
N/A
|
3 379
-6%
|
3 423
+1%
|
3 548
+4%
|
4 148
+17%
|
4 826
+16%
|
4 811
0%
|
4 099
-15%
|
4 165
+2%
|
4 970
+19%
|
4 780
-4%
|
5 030
+5%
|
6 886
+37%
|
6 040
-12%
|
3 724
-38%
|
3 571
-4%
|
4 671
+31%
|
3 050
-35%
|
5 634
+85%
|
9 554
+70%
|
9 569
+0%
|
8 876
-7%
|
8 120
-9%
|
9 915
+22%
|
14 209
+43%
|
14 475
+2%
|
15 702
+8%
|
16 001
+2%
|
22 116
+38%
|
20 570
-7%
|
20 871
+1%
|
27 729
+33%
|
23 794
-14%
|
22 019
-7%
|
26 433
+20%
|
38 059
+44%
|
38 339
+1%
|
40 265
+5%
|
46 234
+15%
|
46 757
+1%
|
57 379
+23%
|
64 435
+12%
|
72 416
+12%
|
73 218
+1%
|
80 222
+10%
|
83 467
+4%
|
86 401
+4%
|
98 634
+14%
|
86 457
-12%
|
|
| Gross Profit | ||||||||||||||||||||||||||||||||||||||||||||||||||
| Cost of Revenue |
(2 255)
|
(2 210)
|
(2 326)
|
(2 515)
|
(2 908)
|
(3 536)
|
(3 692)
|
(3 282)
|
(3 055)
|
(3 529)
|
(3 752)
|
(4 064)
|
(4 912)
|
(3 864)
|
(2 085)
|
(2 274)
|
(3 050)
|
(2 079)
|
(3 753)
|
(5 842)
|
(5 565)
|
(4 532)
|
(4 262)
|
(6 162)
|
(10 104)
|
(10 675)
|
(11 564)
|
(12 302)
|
(17 457)
|
(16 370)
|
(16 531)
|
(21 691)
|
(17 686)
|
(16 264)
|
(18 041)
|
(25 743)
|
(25 222)
|
(27 052)
|
(34 608)
|
(35 287)
|
(44 896)
|
(51 794)
|
(57 610)
|
(59 358)
|
(67 964)
|
(72 062)
|
(77 347)
|
(89 365)
|
(79 709)
|
|
| Gross Profit |
1 326
N/A
|
1 170
-12%
|
1 097
-6%
|
1 033
-6%
|
1 240
+20%
|
1 290
+4%
|
1 119
-13%
|
817
-27%
|
1 109
+36%
|
1 441
+30%
|
1 028
-29%
|
965
-6%
|
1 974
+105%
|
2 176
+10%
|
1 639
-25%
|
1 296
-21%
|
1 621
+25%
|
973
-40%
|
1 881
+93%
|
3 712
+97%
|
4 004
+8%
|
4 344
+8%
|
3 858
-11%
|
3 754
-3%
|
4 104
+9%
|
3 801
-7%
|
4 138
+9%
|
3 699
-11%
|
4 659
+26%
|
4 200
-10%
|
4 340
+3%
|
6 038
+39%
|
6 108
+1%
|
5 756
-6%
|
8 393
+46%
|
12 316
+47%
|
13 117
+7%
|
13 213
+1%
|
11 626
-12%
|
11 470
-1%
|
12 482
+9%
|
12 642
+1%
|
14 806
+17%
|
13 861
-6%
|
12 258
-12%
|
11 405
-7%
|
9 054
-21%
|
9 269
+2%
|
6 748
-27%
|
|
| Operating Income | ||||||||||||||||||||||||||||||||||||||||||||||||||
| Operating Expenses |
(674)
|
(698)
|
(687)
|
(848)
|
(542)
|
(663)
|
(458)
|
(528)
|
(756)
|
1 433
|
(731)
|
(736)
|
(698)
|
(672)
|
(764)
|
(744)
|
(706)
|
(611)
|
(808)
|
(789)
|
(985)
|
(1 141)
|
(859)
|
(1 326)
|
(1 310)
|
(1 292)
|
(1 489)
|
(1 435)
|
(1 578)
|
(1 613)
|
(1 442)
|
(1 528)
|
(1 587)
|
(1 585)
|
(1 707)
|
(2 104)
|
(2 233)
|
(2 283)
|
(2 536)
|
(2 572)
|
(3 248)
|
(1 053)
|
(3 724)
|
(3 663)
|
(4 119)
|
(4 388)
|
(4 116)
|
(5 391)
|
(4 184)
|
|
| Selling, General & Administrative |
(685)
|
(694)
|
(732)
|
(629)
|
(575)
|
(609)
|
(495)
|
(695)
|
(1 053)
|
(977)
|
(731)
|
(736)
|
(697)
|
(768)
|
(789)
|
(743)
|
(706)
|
(710)
|
(808)
|
(788)
|
(985)
|
(1 142)
|
(1 296)
|
(1 327)
|
(1 310)
|
(1 293)
|
(1 492)
|
(1 457)
|
(1 613)
|
(1 653)
|
(1 498)
|
(1 581)
|
(1 586)
|
(1 530)
|
(1 696)
|
(2 144)
|
(2 234)
|
(2 275)
|
(2 554)
|
(2 603)
|
(3 213)
|
(3 465)
|
(3 811)
|
(3 797)
|
(4 250)
|
(4 573)
|
(4 207)
|
(4 635)
|
(4 140)
|
|
| Other Operating Expenses |
10
|
(4)
|
45
|
(218)
|
34
|
(54)
|
38
|
167
|
297
|
2 410
|
0
|
0
|
0
|
96
|
25
|
0
|
0
|
99
|
0
|
0
|
0
|
0
|
437
|
0
|
0
|
0
|
3
|
22
|
35
|
40
|
56
|
53
|
(1)
|
(55)
|
(12)
|
40
|
1
|
(8)
|
18
|
31
|
(35)
|
2 412
|
86
|
134
|
131
|
185
|
92
|
(756)
|
(44)
|
|
| Operating Income |
652
N/A
|
471
-28%
|
410
-13%
|
185
-55%
|
698
+277%
|
627
-10%
|
661
+5%
|
289
-56%
|
353
+22%
|
2 874
+714%
|
297
-90%
|
229
-23%
|
1 277
+458%
|
1 504
+18%
|
875
-42%
|
553
-37%
|
914
+65%
|
361
-61%
|
1 073
+197%
|
2 924
+173%
|
3 019
+3%
|
3 203
+6%
|
2 999
-6%
|
2 427
-19%
|
2 795
+15%
|
2 507
-10%
|
2 649
+6%
|
2 263
-15%
|
3 080
+36%
|
2 587
-16%
|
2 898
+12%
|
4 510
+56%
|
4 521
+0%
|
4 171
-8%
|
6 685
+60%
|
10 212
+53%
|
10 884
+7%
|
10 931
+0%
|
9 090
-17%
|
8 898
-2%
|
9 235
+4%
|
11 589
+25%
|
11 081
-4%
|
10 197
-8%
|
8 138
-20%
|
7 017
-14%
|
4 938
-30%
|
3 879
-21%
|
2 564
-34%
|
|
| Pre-Tax Income | ||||||||||||||||||||||||||||||||||||||||||||||||||
| Interest Income Expense |
(172)
|
(103)
|
(318)
|
(112)
|
78
|
135
|
166
|
826
|
831
|
339
|
1 114
|
1 036
|
470
|
675
|
317
|
231
|
421
|
433
|
927
|
5 672
|
5 345
|
1 013
|
1 480
|
2 454
|
2 019
|
1 214
|
1 311
|
1 065
|
(184)
|
(862)
|
(441)
|
(717)
|
(407)
|
374
|
(400)
|
(387)
|
496
|
(365)
|
1 101
|
1 696
|
372
|
(1 455)
|
466
|
360
|
247
|
(56)
|
771
|
1 337
|
1 096
|
|
| Non-Reccuring Items |
(12)
|
(25)
|
(874)
|
(872)
|
(107)
|
0
|
47
|
0
|
2 137
|
0
|
0
|
0
|
97
|
26
|
0
|
(99)
|
0
|
0
|
0
|
0
|
0
|
180
|
0
|
352
|
96
|
199
|
449
|
274
|
92
|
704
|
874
|
276
|
672
|
669
|
498
|
475
|
33
|
21
|
9
|
0
|
1 236
|
0
|
0
|
23
|
23
|
0
|
(760)
|
0
|
0
|
|
| Total Other Income |
0
|
1
|
(1)
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
37
|
37
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
155
|
155
|
0
|
(4)
|
(7)
|
0
|
6
|
22
|
33
|
15
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
(717)
|
0
|
(688)
|
(260)
|
(754)
|
(690)
|
(339)
|
|
| Pre-Tax Income |
468
N/A
|
344
-26%
|
(783)
N/A
|
(799)
-2%
|
669
N/A
|
762
+14%
|
874
+15%
|
1 115
+28%
|
3 321
+198%
|
3 212
-3%
|
1 411
-56%
|
1 266
-10%
|
1 844
+46%
|
2 242
+22%
|
1 229
-45%
|
686
-44%
|
1 335
+95%
|
793
-41%
|
2 001
+152%
|
8 595
+330%
|
8 364
-3%
|
4 396
-47%
|
4 635
+5%
|
5 388
+16%
|
4 910
-9%
|
3 917
-20%
|
4 403
+12%
|
3 602
-18%
|
2 996
-17%
|
2 450
-18%
|
3 363
+37%
|
4 084
+21%
|
4 785
+17%
|
5 213
+9%
|
6 783
+30%
|
10 300
+52%
|
11 413
+11%
|
10 587
-7%
|
10 200
-4%
|
10 594
+4%
|
10 842
+2%
|
10 134
-7%
|
10 830
+7%
|
10 581
-2%
|
7 721
-27%
|
6 700
-13%
|
4 196
-37%
|
4 526
+8%
|
3 321
-27%
|
|
| Net Income | ||||||||||||||||||||||||||||||||||||||||||||||||||
| Tax Provision |
(98)
|
(85)
|
(86)
|
2
|
(122)
|
(144)
|
(224)
|
(403)
|
(285)
|
(86)
|
(364)
|
(123)
|
(409)
|
(650)
|
(201)
|
(293)
|
(629)
|
(446)
|
(1 021)
|
(3 409)
|
(3 108)
|
(2 010)
|
(2 075)
|
(2 093)
|
(2 005)
|
(1 589)
|
(1 786)
|
(1 533)
|
(1 841)
|
(1 532)
|
(1 637)
|
(2 083)
|
(2 454)
|
(2 704)
|
(3 744)
|
(5 952)
|
(6 683)
|
(6 318)
|
(5 517)
|
(5 508)
|
(5 569)
|
(4 978)
|
(4 692)
|
(4 107)
|
(3 146)
|
(2 482)
|
(2 731)
|
(2 648)
|
(1 543)
|
|
| Income from Continuing Operations |
369
|
258
|
(869)
|
(797)
|
547
|
618
|
650
|
712
|
3 037
|
3 126
|
1 047
|
1 143
|
1 434
|
1 591
|
1 028
|
393
|
706
|
348
|
979
|
5 186
|
5 256
|
2 386
|
2 559
|
3 294
|
2 905
|
2 328
|
2 617
|
2 069
|
1 155
|
918
|
1 727
|
2 002
|
2 332
|
2 510
|
3 039
|
4 348
|
4 731
|
4 269
|
4 683
|
5 086
|
5 274
|
5 156
|
6 137
|
6 474
|
4 575
|
4 218
|
1 465
|
1 879
|
1 778
|
|
| Income to Minority Interest |
(327)
|
(249)
|
(181)
|
(127)
|
(227)
|
(293)
|
(299)
|
(400)
|
(375)
|
(295)
|
(315)
|
(330)
|
(390)
|
(370)
|
(431)
|
(311)
|
(357)
|
(245)
|
(61)
|
(127)
|
(120)
|
(66)
|
(77)
|
(51)
|
(25)
|
(112)
|
(145)
|
(76)
|
(142)
|
(129)
|
(187)
|
(334)
|
(71)
|
(38)
|
(312)
|
(1 064)
|
(1 247)
|
(661)
|
(435)
|
(533)
|
(1 685)
|
(2 161)
|
(2 184)
|
(2 050)
|
(1 390)
|
(1 379)
|
(425)
|
(1 300)
|
(1 723)
|
|
| Net Income (Common) |
42
N/A
|
9
-79%
|
(1 050)
N/A
|
(923)
+12%
|
320
N/A
|
327
+2%
|
352
+8%
|
312
-11%
|
2 662
+753%
|
2 831
+6%
|
731
-74%
|
813
+11%
|
1 045
+29%
|
1 051
+1%
|
543
-48%
|
729
+34%
|
(615)
N/A
|
(861)
-40%
|
919
N/A
|
5 058
+450%
|
5 137
+2%
|
2 320
-55%
|
2 482
+7%
|
3 243
+31%
|
2 880
-11%
|
2 216
-23%
|
2 471
+12%
|
1 993
-19%
|
1 013
-49%
|
789
-22%
|
1 540
+95%
|
1 668
+8%
|
2 260
+35%
|
2 472
+9%
|
2 728
+10%
|
3 284
+20%
|
3 483
+6%
|
3 608
+4%
|
4 248
+18%
|
4 554
+7%
|
3 589
-21%
|
2 996
-17%
|
3 953
+32%
|
4 424
+12%
|
3 185
-28%
|
2 839
-11%
|
1 040
-63%
|
578
-44%
|
55
-90%
|
|
| EPS (Diluted) |
0.01
N/A
|
0
N/A
|
-0.24
N/A
|
-0.13
+46%
|
0.05
N/A
|
0.05
N/A
|
0.05
N/A
|
0.04
-20%
|
0.37
+825%
|
0.39
+5%
|
0.1
-74%
|
0.1
N/A
|
0.13
+30%
|
0.15
+15%
|
0.08
-47%
|
0.09
+12%
|
-0.07
N/A
|
-0.11
-57%
|
0.11
N/A
|
0.52
+373%
|
0.52
N/A
|
0.23
-56%
|
0.25
+9%
|
0.33
+32%
|
0.29
-12%
|
0.22
-24%
|
0.23
+5%
|
0.17
-26%
|
0.08
-53%
|
0.07
-12%
|
0.62
+786%
|
0.14
-77%
|
0.91
+550%
|
0.2
-78%
|
1.1
+450%
|
1.22
+11%
|
1.2
-2%
|
1.17
-3%
|
1.31
+12%
|
1.47
+12%
|
1.1
-25%
|
0.92
-16%
|
1.22
+33%
|
1.28
+5%
|
0.85
-34%
|
0.71
-16%
|
0.26
-63%
|
0.14
-46%
|
0.01
-93%
|
|
Switch to:
Switch to:
See Also
Discover More
