First Time Loading...

Shenzhou International Group Holdings Ltd
HKEX:2313

Watchlist Manager
Shenzhou International Group Holdings Ltd Logo
Shenzhou International Group Holdings Ltd
HKEX:2313
Watchlist
Price: 77.35 HKD 1.91%
Updated: Apr 29, 2024
Financials Section:
Income Statement Balance Sheet Cash Flow Statement

Income Statement

25B
-3%
Revenue
Growth Rates:
1 Year
-10%
3 Years
+8%
5 Years
+19%
7 Years
+65%
10 Years
+149%
5.2B
+36%
Operating Income
Growth Rates:
1 Year
+25%
3 Years
-10%
5 Years
+9%
7 Years
+45%
10 Years
+139%
4.6B
+5%
Net Income
Growth Rates:
1 Year
0%
3 Years
-11%
5 Years
+0%
7 Years
+55%
10 Years
+153%

Earnings Waterfall
Shenzhou International Group Holdings Ltd

Revenue
25B CNY
Cost of Revenue
-18.9B CNY
Gross Profit
6.1B CNY
Operating Expenses
-855.1m CNY
Operating Income
5.2B CNY
Other Expenses
-647.5m CNY
Net Income
4.6B CNY

Income Statement
Shenzhou International Group Holdings Ltd

Rotate your device to view
Income Statement
Currency: CNY
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
3 656
N/A
4 210
+15%
4 823
+15%
5 472
+13%
6 094
+11%
6 475
+6%
6 719
+4%
7 815
+16%
9 044
+16%
9 170
+1%
8 938
-3%
9 352
+5%
10 048
+7%
10 259
+2%
11 132
+9%
11 725
+5%
12 639
+8%
14 014
+11%
15 099
+8%
16 411
+9%
18 085
+10%
18 982
+5%
20 950
+10%
22 070
+5%
22 665
+3%
22 619
0%
23 031
+2%
24 165
+5%
23 845
-1%
26 069
+9%
27 781
+7%
25 751
-7%
24 970
-3%
Gross Profit
Cost of Revenue
(2 842)
(3 266)
(3 673)
(3 960)
(4 159)
(4 451)
(4 713)
(5 556)
(6 442)
(6 497)
(6 393)
(6 722)
(7 209)
(7 392)
(7 905)
(8 264)
(8 790)
(9 586)
(10 190)
(11 101)
(12 414)
(12 970)
(14 336)
(15 238)
(15 789)
(15 760)
(15 836)
(16 757)
(18 055)
(20 586)
(21 656)
(20 095)
(18 910)
Gross Profit
814
N/A
944
+16%
1 149
+22%
1 510
+31%
1 934
+28%
2 024
+5%
2 006
-1%
2 259
+13%
2 602
+15%
2 673
+3%
2 545
-5%
2 630
+3%
2 839
+8%
2 866
+1%
3 227
+13%
3 461
+7%
3 849
+11%
4 428
+15%
4 909
+11%
5 310
+8%
5 671
+7%
6 012
+6%
6 614
+10%
6 832
+3%
6 876
+1%
6 860
0%
7 195
+5%
7 408
+3%
5 790
-22%
5 483
-5%
6 126
+12%
5 655
-8%
6 060
+7%
Operating Income
Operating Expenses
(380)
(447)
(370)
(384)
(426)
(491)
(407)
(292)
(472)
(594)
(549)
(470)
(661)
(767)
(761)
(825)
(1 085)
(1 218)
(1 327)
(1 326)
(1 475)
(1 503)
(1 824)
(1 863)
(1 567)
(1 457)
(1 441)
(1 715)
(2 020)
(2 112)
(1 968)
(1 834)
(855)
Selling, General & Administrative
(306)
(343)
(405)
(422)
(469)
(535)
(523)
(556)
(623)
(683)
(743)
(805)
(866)
(951)
(1 041)
(1 113)
(1 218)
(1 336)
(1 456)
(1 581)
(1 701)
(1 837)
(2 158)
(2 247)
(1 930)
(1 808)
(1 787)
(1 929)
(2 210)
(2 317)
(2 159)
(2 026)
(2 045)
Other Operating Expenses
(75)
(104)
36
40
44
45
117
263
150
88
194
335
205
183
279
288
133
118
130
255
226
334
334
384
363
351
347
214
190
205
191
193
1 190
Operating Income
434
N/A
497
+15%
780
+57%
1 128
+45%
1 509
+34%
1 533
+2%
1 599
+4%
1 966
+23%
2 129
+8%
2 079
-2%
1 995
-4%
2 159
+8%
2 177
+1%
2 098
-4%
2 465
+18%
2 635
+7%
2 764
+5%
3 210
+16%
3 583
+12%
3 984
+11%
4 196
+5%
4 508
+7%
4 790
+6%
4 969
+4%
5 309
+7%
5 403
+2%
5 754
+6%
5 694
-1%
3 770
-34%
3 371
-11%
4 158
+23%
3 821
-8%
5 205
+36%
Pre-Tax Income
Interest Income Expense
(32)
(82)
(4)
76
(34)
53
25
(101)
(70)
(23)
10
(6)
24
68
78
115
123
77
60
7
92
136
300
314
261
349
(198)
(397)
55
694
1 104
973
(258)
Non-Reccuring Items
0
0
(18)
(18)
(1)
(1)
0
(1)
0
0
0
(4)
0
0
0
0
0
0
0
(23)
0
(8)
0
(7)
2
(16)
(43)
(32)
(2)
(4)
(0)
48
49
Total Other Income
(1)
0
0
(27)
0
0
0
0
0
0
1
1
0
1
0
1
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
Pre-Tax Income
401
N/A
415
+3%
758
+83%
1 159
+53%
1 474
+27%
1 585
+8%
1 624
+2%
1 864
+15%
2 059
+10%
2 056
0%
2 006
-2%
2 150
+7%
2 201
+2%
2 167
-2%
2 543
+17%
2 751
+8%
2 887
+5%
3 287
+14%
3 643
+11%
3 969
+9%
4 288
+8%
4 637
+8%
5 090
+10%
5 276
+4%
5 572
+6%
5 736
+3%
5 512
-4%
5 265
-4%
3 823
-27%
4 062
+6%
5 262
+30%
4 842
-8%
4 996
+3%
Net Income
Tax Provision
6
(10)
(57)
(146)
(220)
(248)
(352)
(394)
(354)
(380)
(384)
(435)
(397)
(339)
(477)
(508)
(532)
(602)
(695)
(687)
(528)
(508)
(598)
(600)
(613)
(625)
(430)
(445)
(452)
(548)
(699)
(520)
(438)
Income from Continuing Operations
408
405
700
1 012
1 253
1 336
1 273
1 471
1 705
1 676
1 622
1 715
1 804
1 827
2 067
2 242
2 355
2 685
2 948
3 283
3 760
4 128
4 493
4 675
4 959
5 111
5 083
4 820
3 372
3 514
4 563
4 322
4 557
Income to Minority Interest
(1)
(1)
(2)
(2)
(2)
(1)
(1)
(1)
(1)
(2)
(2)
(2)
(1)
0
(1)
0
(0)
0
(0)
13
3
15
48
102
137
81
24
1
0
(1)
(0)
1
0
Net Income (Common)
407
N/A
405
0%
700
+73%
1 011
+44%
1 252
+24%
1 336
+7%
1 272
-5%
1 469
+15%
1 703
+16%
1 674
-2%
1 620
-3%
1 713
+6%
1 803
+5%
1 827
+1%
2 066
+13%
2 242
+9%
2 355
+5%
2 684
+14%
2 948
+10%
3 297
+12%
3 763
+14%
4 143
+10%
4 540
+10%
4 778
+5%
5 095
+7%
5 192
+2%
5 107
-2%
4 821
-6%
3 372
-30%
3 512
+4%
4 563
+30%
4 323
-5%
4 557
+5%
EPS (Diluted)
0.32
N/A
0.32
N/A
0.56
+75%
0.81
+45%
1
+23%
1.07
+7%
1.02
-5%
1.18
+16%
1.37
+16%
1.33
-3%
1.21
-9%
1.29
+7%
1.28
-1%
1.3
+2%
1.42
+9%
1.6
+13%
1.56
-3%
1.83
+17%
1.96
+7%
2.33
+19%
2.5
+7%
2.75
+10%
3.02
+10%
3.18
+5%
3.39
+7%
3.45
+2%
3.4
-1%
3.21
-6%
2.24
-30%
2.34
+4%
3.04
+30%
2.88
-5%
3.03
+5%

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 132,300+ 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.