First Time Loading...

Xingda International Holdings Ltd
HKEX:1899

Watchlist Manager
Xingda International Holdings Ltd Logo
Xingda International Holdings Ltd
HKEX:1899
Watchlist
Price: 1.46 HKD -1.35%
Updated: May 1, 2024
Financials Section:
Income Statement Balance Sheet Cash Flow Statement

Income Statement

11.5B
+7%
Revenue
Growth Rates:
1 Year
+6%
3 Years
+50%
5 Years
+52%
7 Years
+110%
10 Years
+106%
1.1B
+33%
Operating Income
Growth Rates:
1 Year
+43%
3 Years
+190%
5 Years
+133%
7 Years
+145%
10 Years
+37%
449.4m
+20%
Net Income
Growth Rates:
1 Year
+29%
3 Years
+291%
5 Years
+70%
7 Years
+62%
10 Years
+8%

Earnings Waterfall
Xingda International Holdings Ltd

Revenue
11.5B CNY
Cost of Revenue
-9.2B CNY
Gross Profit
2.3B CNY
Operating Expenses
-1.2B CNY
Operating Income
1.1B CNY
Other Expenses
-637.4m CNY
Net Income
449.4m CNY

Income Statement
Xingda International Holdings Ltd

Rotate your device to view
Income Statement
Currency: CNY
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
2 516
N/A
2 614
+4%
2 778
+6%
3 300
+19%
3 489
+6%
3 240
-7%
3 865
+19%
4 876
+26%
5 430
+11%
5 697
+5%
5 551
-3%
5 510
-1%
5 247
-5%
5 192
-1%
5 585
+8%
5 694
+2%
5 595
-2%
5 225
-7%
4 737
-9%
4 716
0%
5 469
+16%
6 265
+15%
6 887
+10%
7 349
+7%
7 558
+3%
7 650
+1%
7 582
-1%
7 046
-7%
7 680
+9%
9 774
+27%
10 645
+9%
10 910
+2%
10 812
-1%
10 690
-1%
11 490
+7%
Gross Profit
Cost of Revenue
(1 784)
(1 905)
(2 076)
(2 435)
(2 568)
(2 410)
(2 682)
(3 264)
(3 795)
(4 119)
(4 253)
(4 402)
(4 177)
(4 019)
(4 200)
(4 315)
(4 322)
(4 144)
(3 887)
(3 853)
(4 274)
(4 838)
(5 609)
(6 171)
(6 236)
(6 221)
(6 118)
(5 685)
(6 151)
(7 766)
(8 580)
(8 757)
(8 467)
(8 458)
(9 198)
Gross Profit
732
N/A
710
-3%
702
-1%
864
+23%
921
+7%
830
-10%
1 182
+42%
1 613
+36%
1 636
+1%
1 578
-3%
1 299
-18%
1 108
-15%
1 070
-3%
1 173
+10%
1 385
+18%
1 378
-1%
1 273
-8%
1 080
-15%
850
-21%
863
+2%
1 195
+38%
1 427
+19%
1 278
-10%
1 178
-8%
1 322
+12%
1 429
+8%
1 464
+2%
1 361
-7%
1 529
+12%
2 008
+31%
2 065
+3%
2 153
+4%
2 345
+9%
2 233
-5%
2 292
+3%
Operating Income
Operating Expenses
(139)
(137)
(176)
(205)
(217)
(162)
(256)
(402)
(482)
(500)
(471)
(545)
(578)
(577)
(590)
(596)
(630)
(683)
(702)
(704)
(752)
(766)
(778)
(795)
(857)
(956)
(985)
(896)
(1 154)
(1 359)
(1 497)
(1 683)
(1 584)
(1 413)
(1 205)
Selling, General & Administrative
(223)
(239)
(290)
(348)
(352)
(283)
(393)
(514)
(563)
(587)
(583)
(623)
(628)
(632)
(618)
(617)
(639)
(677)
(704)
(703)
(742)
(791)
(810)
(835)
(890)
(939)
(952)
(857)
(1 128)
(1 346)
(1 463)
(1 605)
(1 513)
(1 357)
(1 253)
Research & Development
0
0
0
0
0
(3)
(11)
(18)
(27)
(30)
(30)
(35)
(36)
(35)
(39)
(42)
(57)
(61)
(45)
(46)
(61)
(66)
(58)
(58)
(73)
(89)
(107)
(115)
(108)
(108)
(127)
(161)
(156)
(155)
(161)
Depreciation & Amortization
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
(0)
0
(0)
0
(2)
0
0
(2)
0
(3)
(12)
(13)
(14)
(13)
(9)
Other Operating Expenses
84
101
114
142
135
124
149
130
107
117
142
113
87
90
67
64
66
55
47
45
50
90
91
99
108
72
74
78
82
97
104
96
99
112
219
Operating Income
593
N/A
572
-3%
526
-8%
660
+25%
704
+7%
668
-5%
927
+39%
1 210
+31%
1 153
-5%
1 078
-6%
828
-23%
564
-32%
493
-13%
596
+21%
795
+33%
783
-2%
643
-18%
398
-38%
148
-63%
159
+7%
443
+179%
661
+49%
500
-24%
383
-23%
465
+21%
473
+2%
479
+1%
466
-3%
374
-20%
649
+73%
568
-13%
469
-17%
761
+62%
819
+8%
1 087
+33%
Pre-Tax Income
Interest Income Expense
(247)
(299)
(13)
83
(79)
(85)
(53)
135
128
(85)
(133)
(124)
(96)
(81)
(65)
(56)
(56)
78
140
45
38
40
(13)
(38)
35
84
90
79
(23)
(117)
(110)
(51)
87
81
(233)
Non-Reccuring Items
0
0
0
0
0
(0)
(6)
(16)
0
(81)
(3)
85
(3)
0
(4)
(9)
(12)
(1)
5
(4)
(13)
(10)
(3)
(3)
(10)
(11)
(23)
(22)
(3)
(15)
(19)
(7)
(79)
(111)
(118)
Gain/Loss on Disposition of Assets
0
0
0
0
3
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
Total Other Income
0
(0)
(0)
0
(0)
3
0
0
0
0
0
0
(0)
(0)
0
0
0
0
0
0
0
(0)
(3)
0
(8)
(2)
(10)
(10)
(4)
(11)
(19)
(20)
(24)
(24)
0
Pre-Tax Income
345
N/A
274
-21%
513
+88%
743
+45%
628
-15%
586
-7%
868
+48%
1 330
+53%
1 281
-4%
913
-29%
692
-24%
525
-24%
394
-25%
515
+31%
726
+41%
718
-1%
575
-20%
474
-18%
293
-38%
200
-32%
468
+134%
690
+48%
481
-30%
342
-29%
483
+41%
545
+13%
536
-2%
513
-4%
344
-33%
505
+47%
419
-17%
391
-7%
745
+90%
766
+3%
736
-4%
Net Income
Tax Provision
(1)
(31)
(65)
(77)
(86)
(85)
(143)
(238)
(225)
(153)
(129)
(107)
(134)
(157)
(150)
(152)
(112)
(89)
(53)
(57)
(73)
(114)
(103)
(76)
(111)
(113)
(129)
(145)
(169)
(184)
(112)
(125)
(186)
(171)
(98)
Income from Continuing Operations
345
243
449
666
542
501
725
1 091
1 056
759
563
417
259
359
576
565
463
385
240
143
395
577
378
266
372
431
407
367
175
321
307
266
558
595
637
Income to Minority Interest
(151)
(132)
(103)
(124)
(124)
(121)
(178)
(268)
(264)
(193)
(145)
(101)
(71)
(112)
(161)
(156)
(135)
(112)
(66)
(41)
(117)
(161)
(91)
(64)
(108)
(135)
(121)
(106)
(60)
(96)
(88)
(97)
(210)
(220)
(188)
Net Income (Common)
194
N/A
111
-43%
345
+212%
543
+57%
418
-23%
380
-9%
548
+44%
823
+50%
792
-4%
567
-28%
418
-26%
316
-24%
189
-40%
247
+31%
415
+68%
410
-1%
328
-20%
273
-17%
174
-36%
102
-41%
278
+173%
416
+50%
287
-31%
202
-30%
264
+31%
296
+12%
286
-3%
261
-9%
115
-56%
225
+96%
219
-3%
170
-23%
348
+105%
376
+8%
449
+20%
EPS (Diluted)
0.22
N/A
0.08
-64%
0.19
+138%
0.36
+89%
0.28
-22%
0.26
-7%
0.39
+50%
0.59
+51%
0.55
-7%
0.37
-33%
0.27
-27%
0.21
-22%
0.13
-38%
0.17
+31%
0.28
+65%
0.27
-4%
0.22
-19%
0.18
-18%
0.12
-33%
0.07
-42%
0.19
+171%
0.28
+47%
0.19
-32%
0.14
-26%
0.18
+29%
0.2
+11%
0.19
-5%
0.17
-11%
0.07
-59%
0.14
+100%
0.13
-7%
0.1
-23%
0.21
+110%
0.22
+5%
0.27
+23%

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 133,000+ 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.