First Time Loading...
C

Chinasoft International Ltd
HKEX:354

Watchlist Manager
Chinasoft International Ltd
HKEX:354
Watchlist
Price: 4.82 HKD 2.77% Market Closed
Updated: Apr 26, 2024
Financials Section:
Income Statement Balance Sheet Cash Flow Statement

Income Statement

17.1B
-7%
Revenue
Growth Rates:
1 Year
-14%
3 Years
+21%
5 Years
+62%
7 Years
-
10 Years
-
991.5m
+36%
Operating Income
Growth Rates:
1 Year
+18%
3 Years
-13%
5 Years
+14%
7 Years
-
10 Years
-
713.4m
+32%
Net Income
Growth Rates:
1 Year
-6%
3 Years
-25%
5 Years
0%
7 Years
-
10 Years
-

Earnings Waterfall
Chinasoft International Ltd

Revenue
17.1B CNY
Cost of Revenue
-13.1B CNY
Gross Profit
4B CNY
Operating Expenses
-3B CNY
Operating Income
991.5m CNY
Other Expenses
-278.1m CNY
Net Income
713.4m CNY

Income Statement
Chinasoft International Ltd

Rotate your device to view
Income Statement
Currency: CNY
Dec-2003 Mar-2004 Jun-2004 Sep-2004 Dec-2004 Mar-2005 Jun-2005 Sep-2005 Dec-2005 Mar-2006 Jun-2006 Sep-2006 Dec-2006 Mar-2007 Jun-2007 Sep-2007 Dec-2007 Mar-2008 Jun-2008 Sep-2008 Dec-2008 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
166
N/A
205
+23%
223
+9%
262
+17%
294
+12%
324
+10%
341
+5%
353
+4%
382
+8%
356
-7%
353
-1%
354
+0%
355
+0%
411
+16%
548
+33%
665
+21%
812
+22%
925
+14%
935
+1%
940
+1%
983
+5%
4 145
+322%
9 244
+123%
9 912
+7%
10 585
+7%
11 309
+7%
12 042
+6%
12 563
+4%
14 101
+12%
16 383
+16%
18 398
+12%
20 082
+9%
20 005
0%
18 430
-8%
17 117
-7%
Gross Profit
Cost of Revenue
(117)
(149)
(158)
(193)
(212)
(235)
(246)
(248)
(264)
(232)
(221)
(201)
(186)
(223)
(324)
(419)
(545)
(633)
(639)
(639)
(709)
(3 002)
(6 493)
(6 915)
(7 340)
(7 888)
(8 459)
(8 898)
(9 983)
(11 620)
(13 494)
(14 990)
(15 405)
(14 310)
(13 114)
Gross Profit
49
N/A
56
+14%
66
+18%
69
+6%
82
+18%
90
+10%
96
+7%
106
+10%
118
+12%
124
+5%
132
+6%
153
+16%
169
+11%
188
+11%
224
+19%
246
+10%
267
+8%
292
+10%
296
+1%
301
+2%
274
-9%
1 143
+317%
2 750
+141%
2 998
+9%
3 245
+8%
3 421
+5%
3 583
+5%
3 665
+2%
4 118
+12%
4 763
+16%
4 904
+3%
5 092
+4%
4 600
-10%
4 120
-10%
4 003
-3%
Operating Income
Operating Expenses
(18)
(21)
(28)
(30)
(40)
(47)
(52)
(58)
(71)
(73)
(75)
(90)
(100)
(117)
(143)
(158)
(182)
(204)
(211)
(218)
(231)
(816)
(2 035)
(2 146)
(2 371)
(2 525)
(2 582)
(2 641)
(2 984)
(3 461)
(3 624)
(3 661)
(3 756)
(3 391)
(3 012)
Selling, General & Administrative
(18)
(21)
(29)
(31)
(39)
(46)
(49)
(55)
(73)
(76)
(80)
(96)
(101)
(116)
(140)
(155)
(179)
(197)
(201)
(208)
(235)
(808)
(1 482)
(1 587)
(1 622)
(1 820)
(1 888)
(1 983)
(2 193)
(2 835)
(2 811)
(2 933)
(2 721)
(2 397)
(2 340)
Research & Development
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
(567)
0
(739)
0
(809)
0
(930)
0
(1 249)
0
(1 238)
0
(1 078)
Depreciation & Amortization
0
0
(0)
(0)
(2)
(2)
(3)
(3)
(3)
(3)
(3)
(4)
(8)
(10)
(13)
(15)
(15)
(17)
(19)
(21)
(22)
0
(82)
0
0
0
0
0
0
0
0
0
0
0
0
Other Operating Expenses
1
1
2
2
1
1
0
(0)
5
6
8
9
9
11
12
13
12
11
10
13
27
(8)
96
(559)
(10)
(705)
115
(658)
139
(626)
436
(728)
203
(993)
407
Operating Income
32
N/A
35
+11%
38
+9%
40
+6%
41
+3%
43
+3%
44
+3%
47
+8%
47
-1%
51
+8%
56
+10%
62
+11%
69
+11%
71
+2%
81
+15%
88
+8%
84
-4%
88
+4%
85
-3%
83
-2%
44
-47%
327
+646%
716
+119%
852
+19%
873
+2%
896
+3%
1 001
+12%
1 024
+2%
1 135
+11%
1 302
+15%
1 280
-2%
1 431
+12%
844
-41%
729
-14%
992
+36%
Pre-Tax Income
Interest Income Expense
(1)
(1)
(1)
(0)
1
2
2
2
2
2
3
2
(108)
(108)
(126)
(79)
142
150
189
144
55
(59)
(79)
(99)
(113)
(134)
(166)
(173)
(68)
(133)
(28)
(145)
(13)
(167)
(235)
Non-Reccuring Items
0
0
0
0
0
0
0
0
0
0
0
0
(2)
0
0
0
(2)
0
0
0
(17)
0
0
0
0
0
(36)
0
(32)
0
0
0
(1)
0
(22)
Total Other Income
(1)
(1)
(2)
(2)
(2)
(2)
(1)
(1)
(1)
(1)
0
0
(11)
(11)
(11)
(11)
0
0
0
0
0
0
(4)
0
0
0
0
0
0
0
0
0
0
0
0
Pre-Tax Income
31
N/A
34
+11%
37
+9%
40
+6%
42
+7%
44
+4%
46
+3%
49
+8%
49
-1%
52
+8%
59
+12%
64
+10%
(52)
N/A
(48)
+8%
(56)
-17%
(1)
+97%
225
N/A
238
+6%
273
+15%
226
-17%
81
-64%
268
+231%
633
+136%
753
+19%
760
+1%
762
+0%
799
+5%
851
+7%
1 035
+22%
1 169
+13%
1 252
+7%
1 286
+3%
830
-35%
562
-32%
734
+31%
Net Income
Tax Provision
(3)
(3)
(4)
(3)
(4)
(4)
(4)
(4)
(6)
(7)
(9)
(11)
(12)
(12)
(14)
(14)
(9)
(9)
(8)
(8)
(9)
(28)
(71)
(76)
(44)
(43)
(42)
(56)
(87)
(101)
(115)
(96)
(71)
(23)
(21)
Income from Continuing Operations
28
31
34
37
39
40
42
45
43
46
49
53
(64)
(60)
(69)
(16)
216
229
266
219
72
240
561
677
716
719
757
795
948
1 068
1 137
1 191
759
539
713
Income to Minority Interest
(4)
(5)
(5)
(4)
(3)
(2)
(1)
(3)
(3)
(4)
(3)
(2)
(3)
(3)
(6)
(7)
(7)
(10)
(9)
(9)
(8)
5
4
2
(0)
0
(2)
(1)
7
3
0
0
1
0
1
Net Income (Common)
24
N/A
27
+11%
29
+8%
33
+12%
36
+10%
38
+7%
41
+8%
42
+3%
40
-6%
42
+6%
46
+9%
49
+6%
(67)
N/A
(65)
+2%
(80)
-22%
(27)
+67%
209
N/A
221
+6%
260
+18%
216
-17%
63
-71%
245
+288%
566
+130%
679
+20%
716
+5%
720
+1%
755
+5%
794
+5%
955
+20%
1 071
+12%
1 137
+6%
1 191
+5%
759
-36%
539
-29%
713
+32%
EPS (Diluted)
0.05
N/A
0.05
N/A
0.05
N/A
0.05
N/A
0.05
N/A
0.05
N/A
0.05
N/A
0.05
N/A
0.05
N/A
0.05
N/A
0.05
N/A
0.05
N/A
-0.08
N/A
-0.06
+25%
-0.12
-100%
-0.02
+83%
0.1
N/A
0.18
+80%
0.21
+17%
0.17
-19%
0.06
-65%
0.1
+67%
0.22
+120%
0.26
+18%
0.25
-4%
0.28
+12%
0.3
+7%
0.29
-3%
0.36
+24%
0.38
+6%
0.38
N/A
0.39
+3%
0.25
-36%
0.18
-28%
0.25
+39%

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 131,700+ 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.