First Time Loading...

Kunlun Energy Company Ltd
HKEX:135

Watchlist Manager
Kunlun Energy Company Ltd Logo
Kunlun Energy Company Ltd
HKEX:135
Watchlist
Price: 7.6 HKD 1.33% Market Closed
Updated: Apr 27, 2024
Financials Section:
Income Statement Balance Sheet Cash Flow Statement

Income Statement

177.4B
+1%
Revenue
Growth Rates:
1 Year
+3%
3 Years
+62%
5 Years
+68%
7 Years
+152%
10 Years
+416%
12B
+6%
Operating Income
Growth Rates:
1 Year
+4%
3 Years
+63%
5 Years
-6%
7 Years
+18%
10 Years
+19%
5.7B
+6%
Net Income
Growth Rates:
1 Year
+9%
3 Years
-6%
5 Years
+23%
7 Years
+753%
10 Years
+5%

Earnings Waterfall
Kunlun Energy Company Ltd

Revenue
177.4B CNY
Cost of Revenue
-157.1B CNY
Gross Profit
20.3B CNY
Operating Expenses
-8.3B CNY
Operating Income
12B CNY
Other Expenses
-6.3B CNY
Net Income
5.7B CNY

Income Statement
Kunlun Energy Company Ltd

Rotate your device to view
Income Statement
Currency: CNY
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
Revenue
Revenue
2 230
N/A
2 292
+3%
2 692
+17%
3 051
+13%
3 555
+17%
3 995
+12%
3 997
+0%
3 669
-8%
3 741
+2%
5 296
+42%
6 065
+15%
4 570
-25%
4 653
+2%
6 594
+42%
15 043
+128%
21 254
+41%
21 494
+1%
24 283
+13%
26 800
+10%
29 586
+10%
34 401
+16%
37 003
+8%
43 092
+16%
36 818
-15%
84 122
+128%
95 441
+13%
70 400
-26%
77 467
+10%
88 706
+15%
98 221
+11%
105 470
+7%
109 420
+4%
101 794
-7%
148 508
+46%
109 251
-26%
173 990
+59%
138 547
-20%
157 672
+14%
171 944
+9%
175 152
+2%
177 354
+1%
Gross Profit
Cost of Revenue
(1 531)
(1 570)
(1 635)
(1 747)
(1 874)
(1 972)
(2 154)
(2 170)
(1 173)
(1 274)
(2 103)
(1 999)
(2 387)
(3 300)
(5 780)
(7 956)
(8 966)
(10 011)
(11 869)
(14 189)
(18 484)
(21 233)
(25 762)
(22 533)
(64 987)
(75 773)
(52 159)
(57 433)
(68 474)
(76 544)
(83 094)
(86 572)
(87 665)
(128 257)
(94 992)
(151 646)
(121 378)
(138 305)
(151 826)
(154 822)
(157 061)
Gross Profit
699
N/A
722
+3%
1 058
+47%
1 305
+23%
1 681
+29%
2 023
+20%
1 843
-9%
1 499
-19%
2 568
+71%
4 021
+57%
3 961
-1%
2 571
-35%
2 266
-12%
3 295
+45%
9 264
+181%
13 298
+44%
12 528
-6%
14 272
+14%
14 931
+5%
15 397
+3%
15 917
+3%
15 770
-1%
17 330
+10%
14 285
-18%
19 135
+34%
19 668
+3%
18 241
-7%
20 034
+10%
20 232
+1%
21 677
+7%
22 376
+3%
22 848
+2%
14 129
-38%
20 251
+43%
14 259
-30%
22 344
+57%
17 169
-23%
19 367
+13%
20 118
+4%
20 330
+1%
20 293
0%
Operating Income
Operating Expenses
2
2
29
40
57
115
317
183
(1 522)
(2 501)
(1 795)
(1 138)
(994)
(1 406)
(3 834)
(4 756)
(5 864)
(6 372)
(5 935)
(5 459)
(5 837)
(6 266)
(7 113)
(6 228)
(8 857)
(10 232)
(8 038)
(8 862)
(8 814)
(8 841)
(9 547)
(10 273)
(7 062)
(10 558)
(6 910)
(10 518)
(7 797)
(8 563)
(8 603)
(8 973)
(8 287)
Selling, General & Administrative
0
(19)
(25)
(34)
(35)
(26)
(30)
(119)
(597)
(1 062)
(1 122)
(748)
(564)
(831)
(1 411)
(1 971)
(2 323)
(2 489)
(2 511)
(2 496)
(2 869)
(2 958)
(3 152)
(2 598)
(3 945)
(4 046)
(3 437)
(3 901)
(3 889)
(3 402)
(3 857)
(4 024)
(3 416)
(4 655)
(3 036)
(4 553)
(3 847)
(4 359)
(4 353)
(3 919)
(4 198)
Research & Development
0
(14)
(19)
(7)
(4)
(11)
0
(51)
(473)
(461)
(39)
(11)
(28)
(33)
(46)
(138)
(205)
(124)
(34)
(44)
(9)
12
0
14
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
Depreciation & Amortization
0
0
0
0
0
0
0
0
(628)
(1 013)
(712)
(549)
(490)
(626)
(2 406)
(3 587)
(3 391)
(3 814)
(3 607)
(3 382)
(3 588)
(4 008)
(4 836)
(4 452)
(5 746)
(5 829)
(5 690)
(5 778)
(5 651)
(6 047)
(6 189)
(6 262)
(3 975)
(6 152)
(4 402)
(6 686)
(4 623)
(4 769)
(4 887)
(5 353)
(4 992)
Other Operating Expenses
2
35
73
81
94
150
347
351
176
35
79
169
87
85
29
940
56
55
217
464
628
689
875
809
834
(357)
1 089
817
726
608
499
13
329
249
528
721
673
565
637
299
903
Operating Income
701
N/A
724
+3%
1 087
+50%
1 345
+24%
1 737
+29%
2 137
+23%
2 160
+1%
1 682
-22%
1 046
-38%
1 521
+45%
2 167
+42%
1 433
-34%
1 272
-11%
1 889
+49%
5 429
+187%
8 541
+57%
6 664
-22%
7 899
+19%
8 995
+14%
9 937
+10%
10 079
+1%
9 504
-6%
10 218
+8%
8 058
-21%
10 278
+28%
9 436
-8%
10 203
+8%
11 172
+9%
11 418
+2%
12 836
+12%
12 829
0%
12 575
-2%
7 067
-44%
9 693
+37%
7 349
-24%
11 826
+61%
9 372
-21%
10 804
+15%
11 515
+7%
11 357
-1%
12 006
+6%
Pre-Tax Income
Interest Income Expense
55
164
60
199
1 000
1 353
797
688
2 169
3 119
2 987
1 577
362
99
1
928
2 030
2 153
1 829
1 467
1 358
814
520
198
(2 175)
(1 778)
1
95
666
334
(424)
(148)
347
70
766
1 331
1 356
997
363
551
955
Non-Reccuring Items
0
0
0
0
1 719
1 719
(101)
(117)
(1)
0
0
0
0
924
1 814
0
9
0
(2)
0
(55)
(60)
(14)
(13)
(1 505)
0
(3 913)
(3 913)
(604)
(504)
(420)
0
(400)
0
(8)
0
(152)
0
(486)
0
(368)
Total Other Income
(2)
0
0
(1)
(1)
0
0
0
0
0
0
0
1
291
0
0
0
0
0
0
0
0
0
1
0
1
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
Pre-Tax Income
756
N/A
888
+17%
1 147
+29%
1 543
+35%
4 455
+189%
5 209
+17%
2 856
-45%
2 253
-21%
3 214
+43%
4 640
+44%
5 154
+11%
3 010
-42%
1 635
-46%
3 203
+96%
7 244
+126%
9 469
+31%
8 703
-8%
10 052
+16%
10 822
+8%
11 404
+5%
11 382
0%
10 258
-10%
10 724
+5%
8 244
-23%
6 597
-20%
7 659
+16%
6 291
-18%
7 354
+17%
11 480
+56%
12 666
+10%
11 985
-5%
12 427
+4%
7 014
-44%
9 763
+39%
8 107
-17%
13 157
+62%
10 576
-20%
11 801
+12%
11 392
-3%
11 908
+5%
12 593
+6%
Net Income
Tax Provision
(187)
(187)
(294)
(355)
(438)
(657)
(770)
(681)
(615)
(817)
(978)
(560)
(345)
(716)
(1 744)
(2 259)
(1 903)
(2 246)
(2 759)
(3 056)
(3 049)
(2 620)
(2 763)
(2 252)
(2 903)
(3 067)
(3 200)
(3 793)
(3 531)
(3 844)
(3 772)
(3 985)
(2 405)
(3 538)
(2 313)
(3 566)
(2 698)
(3 219)
(3 189)
(3 165)
(3 338)
Income from Continuing Operations
569
702
854
1 189
4 018
4 552
2 085
1 571
2 600
3 824
4 176
2 450
1 289
2 486
5 500
7 210
6 800
7 807
8 064
8 349
8 333
7 637
7 961
5 991
3 694
4 591
3 091
3 561
7 949
8 822
8 213
8 442
4 609
6 225
5 794
9 591
7 878
8 582
8 203
8 743
9 255
Income to Minority Interest
(21)
(34)
(37)
(53)
(200)
(308)
(320)
(330)
(693)
(1 097)
(1 156)
(645)
(229)
(585)
(1 856)
(2 465)
(2 136)
(2 512)
(2 762)
(2 962)
(2 900)
(2 619)
(2 929)
(2 514)
(2 392)
(2 534)
(2 425)
(2 756)
(3 189)
(3 389)
(3 579)
(3 757)
(2 186)
(3 060)
(2 214)
(3 415)
(2 737)
(2 957)
(2 975)
(3 373)
(3 573)
Net Income (Common)
548
N/A
667
+22%
816
+22%
1 136
+39%
3 818
+236%
4 244
+11%
1 765
-58%
1 241
-30%
1 907
+54%
2 728
+43%
3 021
+11%
1 806
-40%
1 061
-41%
1 900
+79%
3 643
+92%
4 745
+30%
4 664
-2%
5 294
+14%
5 301
+0%
5 386
+2%
5 433
+1%
5 019
-8%
5 032
+0%
3 477
-31%
1 302
-63%
2 057
+58%
666
-68%
805
+21%
4 760
+491%
5 433
+14%
4 634
-15%
4 685
+1%
5 551
+18%
7 914
+43%
6 063
-23%
26 524
+337%
23 016
-13%
5 635
-76%
5 228
-7%
5 370
+3%
5 682
+6%
EPS (Diluted)
0.11
N/A
0.13
+18%
0.17
+31%
0.24
+41%
0.8
+233%
0.86
+7%
0.37
-57%
0.26
-30%
0.39
+50%
0.55
+41%
0.62
+13%
0.4
-35%
0.23
-43%
0.39
+70%
0.38
-3%
0.65
+71%
0.45
-31%
0.69
+53%
0.65
-6%
0.66
+2%
0.67
+2%
0.62
-7%
0.62
N/A
0.43
-31%
0.16
-63%
0.26
+63%
0.08
-69%
0.08
N/A
0.56
+600%
0.64
+14%
0.55
-14%
0.55
N/A
0.64
+16%
0.91
+42%
0.7
-23%
3.06
+337%
2.65
-13%
0.65
-75%
0.6
-8%
0.62
+3%
0.66
+6%

See Also

Summary
Intrinsic value, competitors valuation, and company profile.
DCF Valuation
Stock valuation using Discount Cash Flow valuation method.
Relative Valuation
Stock valuation using valuation multiples.
Wall Street Estimates
Price targets and financial estimates made by Wall st analysts.
Profitability Analysis
Detailed analysis of the company's profitability.
Solvency Analysis
Analysis of the financial position and solvency of the company.
Financials
Income Statement, Balance Sheet, Cash Flow Statement.
Discount Rate
Stock discount rate: cost of equity and WACC.
Summary
DCF Valuation
Relative Valuation
Wall Street Estimates
Profitability Analysis
Solvency Analysis
Financials
Discount Rate
Discover More
ALPHA SPREAD
Join more than 132,000+ value investors using Alpha Spread
Create a free account
or see our plans & pricing

Company

About Us Careers Pricing Affiliate Program Terms of Service Privacy Policy

Help

What is Intrinsic Value? Help Center Contact Us

Tools

Stock Screener Intrinsic Value Calculator DCF Value Calculator Discount Rate Calculator

Stocks

Most Undervalued Stocks High Profitability Stocks High Solvency Stocks Most Popular Stocks

© 2024 Alpha Spread Limited. All Rights Reserved.

www.alphaspread.com is not operated by a broker, a dealer, or a registered investment adviser. Under no circumstances does any information posted on www.alphaspread.com represent a recommendation to buy or sell a security. The information on this site, and in its related newsletters, is not intended to be, nor does it constitute, investment advice or recommendations. The information on this site is in no way guaranteed for completeness, accuracy or in any other way. In no event shall Alpha Spread Limited be liable to any member, guest or third party for any damages of any kind arising out of the use of any content or other material published or available on www.alphaspread.com, or relating to the use of, or inability to use, www.alphaspread.com or any content, including, without limitation, any investment losses, lost profits, lost opportunity, special, incidental, indirect, consequential or punitive damages. Past performance is a poor indicator of future performance.