First Time Loading...
S

Sunac China Holdings Ltd
HKEX:1918

Watchlist Manager
Sunac China Holdings Ltd
HKEX:1918
Watchlist
Price: 1.13 HKD 15.31% Market Closed
Updated: Apr 28, 2024
Financials Section:
Income Statement Balance Sheet Cash Flow Statement

Income Statement

106.7B
+10%
Revenue
Growth Rates:
1 Year
-29%
3 Years
-37%
5 Years
+9%
7 Years
-
10 Years
-
-8.2B
+45%
Operating Income
Growth Rates:
1 Year
+82%
3 Years
-
5 Years
-
7 Years
-
10 Years
-
-24.3B
+12%
Net Income
Growth Rates:
1 Year
+65%
3 Years
-
5 Years
-
7 Years
-
10 Years
-

Earnings Waterfall
Sunac China Holdings Ltd

Revenue
106.7B CNY
Cost of Revenue
-104.5B CNY
Gross Profit
2.2B CNY
Operating Expenses
-10.3B CNY
Operating Income
-8.2B CNY
Other Expenses
-16.1B CNY
Net Income
-24.3B CNY

Income Statement
Sunac China Holdings Ltd

Rotate your device to view
Income Statement
Currency: CNY
Jun-2010 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
Revenue
Revenue
790
N/A
14 775
+1 771%
65 874
+346%
97 681
+48%
124 746
+28%
155 001
+24%
169 316
+9%
169 820
+0%
230 587
+36%
249 062
+8%
198 387
-20%
151 114
-24%
96 752
-36%
106 681
+10%
Gross Profit
Cost of Revenue
(395)
(11 490)
(52 246)
(75 810)
(93 610)
(116 039)
(127 910)
(130 011)
(182 184)
(198 439)
(200 180)
(178 945)
(97 571)
(104 517)
Gross Profit
395
N/A
3 285
+732%
13 628
+315%
21 871
+60%
31 136
+42%
38 962
+25%
41 406
+6%
39 809
-4%
48 403
+22%
50 623
+5%
(1 793)
N/A
(27 830)
-1 452%
(819)
+97%
2 164
N/A
Operating Income
Operating Expenses
(107)
(1 610)
(9 070)
(11 873)
(11 122)
(12 257)
(12 124)
(12 361)
(15 638)
(16 252)
(23 998)
(16 892)
(14 088)
(10 326)
Selling, General & Administrative
(108)
(1 555)
(8 900)
(12 306)
(11 488)
(13 473)
(14 453)
(14 117)
(16 906)
(17 785)
(24 074)
(16 063)
(15 201)
(11 178)
Depreciation & Amortization
0
0
(79)
0
(229)
0
0
0
0
0
0
0
0
0
Other Operating Expenses
1
(56)
(91)
432
595
1 216
2 329
1 756
1 268
1 533
76
(829)
1 112
852
Operating Income
288
N/A
1 674
+481%
4 558
+172%
9 998
+119%
20 014
+100%
26 705
+33%
29 282
+10%
27 448
-6%
32 765
+19%
34 371
+5%
(25 791)
N/A
(44 722)
-73%
(14 907)
+67%
(8 162)
+45%
Pre-Tax Income
Interest Income Expense
13
(1 275)
(4 684)
(3 504)
7 233
13 509
11 355
8 930
21 594
22 272
(2 234)
(10 779)
(6 857)
(5 635)
Non-Reccuring Items
0
2 282
15 485
16 418
1 417
(3 067)
1 909
6 308
3 177
(353)
(15 648)
(27 576)
(9 540)
(11 388)
Total Other Income
(2)
0
0
0
0
0
0
0
0
0
0
0
0
0
Pre-Tax Income
302
N/A
2 681
+789%
15 359
+473%
22 912
+49%
28 664
+25%
37 147
+30%
42 546
+15%
42 685
+0%
57 535
+35%
56 290
-2%
(43 674)
N/A
(83 078)
-90%
(31 304)
+62%
(25 185)
+20%
Net Income
Tax Provision
(112)
(708)
(3 695)
(6 443)
(11 219)
(15 189)
(14 390)
(14 119)
(17 986)
(15 145)
1 674
7 430
1 412
(1 422)
Income from Continuing Operations
190
1 974
11 664
16 468
17 445
21 958
28 156
28 566
39 549
41 145
(42 000)
(75 648)
(29 892)
(26 607)
Income to Minority Interest
1
19
19
(77)
(287)
(1 042)
(1 810)
(1 651)
(3 699)
(4 333)
3 735
6 633
2 223
2 332
Net Income (Common)
191
N/A
1 641
+759%
11 004
+571%
15 724
+43%
16 567
+5%
20 492
+24%
26 028
+27%
26 700
+3%
35 644
+33%
36 674
+3%
(38 265)
N/A
(69 014)
-80%
(27 669)
+60%
(24 275)
+12%
EPS (Diluted)
9.56
N/A
0.42
-96%
2.7
+543%
3.52
+30%
3.74
+6%
4.66
+25%
5.92
+27%
5.81
-2%
7.74
+33%
7.94
+3%
-8.27
N/A
-12.91
-56%
-5.16
+60%
-4.52
+12%

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 132,200+ 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.