First Time Loading...

Gemdale Properties and Investment Corporation Ltd
HKEX:535

Watchlist Manager
Gemdale Properties and Investment Corporation Ltd Logo
Gemdale Properties and Investment Corporation Ltd
HKEX:535
Watchlist
Price: 0.285 HKD 7.55% Market Closed
Updated: Apr 30, 2024
Financials Section:
Income Statement Balance Sheet Cash Flow Statement

Income Statement

17.5B
+67%
Revenue
Growth Rates:
1 Year
+69%
3 Years
+3%
5 Years
+147%
7 Years
-
10 Years
+21 457%
2.3B
+894%
Operating Income
Growth Rates:
1 Year
+348%
3 Years
-57%
5 Years
-27%
7 Years
-
10 Years
-
342.7m
-81%
Net Income
Growth Rates:
1 Year
-85%
3 Years
-92%
5 Years
-85%
7 Years
-
10 Years
-52%

Earnings Waterfall
Gemdale Properties and Investment Corporation Ltd

Revenue
17.5B CNY
Cost of Revenue
-15.3B CNY
Gross Profit
2.1B CNY
Operating Expenses
205.9m CNY
Operating Income
2.3B CNY
Other Expenses
-2B CNY
Net Income
342.7m CNY

Income Statement
Gemdale Properties and Investment Corporation Ltd

Rotate your device to view
Income Statement
Currency: CNY
Mar-2007 Sep-2007 Mar-2008 Sep-2008 Mar-2009 Sep-2009 Mar-2010 Sep-2010 Mar-2011 Dec-2013 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
112
N/A
39
-65%
42
+7%
39
-6%
38
-3%
49
+28%
89
+82%
110
+24%
103
-6%
81
-22%
1 235
+1 425%
4 711
+282%
5 203
+10%
7 079
+36%
8 414
+19%
11 710
+39%
14 485
+24%
16 884
+17%
16 045
-5%
14 185
-12%
11 361
-20%
10 302
-9%
10 461
+2%
17 452
+67%
Gross Profit
Cost of Revenue
(94)
(41)
(33)
(23)
(26)
(39)
(45)
(28)
(32)
(184)
(1 113)
(3 800)
(4 119)
(4 203)
(5 080)
(6 963)
(9 160)
(11 650)
(11 502)
(13 333)
(10 742)
(9 605)
(10 341)
(15 319)
Gross Profit
18
N/A
(2)
N/A
9
N/A
17
+93%
12
-25%
10
-18%
44
+326%
82
+89%
71
-13%
(103)
N/A
122
N/A
911
+649%
1 084
+19%
2 876
+165%
3 335
+16%
4 747
+42%
5 325
+12%
5 235
-2%
4 543
-13%
851
-81%
619
-27%
697
+13%
120
-83%
2 133
+1 682%
Operating Income
Operating Expenses
247
232
63
(15)
(71)
(54)
34
(14)
46
(38)
77
77
134
307
299
305
213
192
423
484
427
(176)
116
206
Selling, General & Administrative
61
(86)
(78)
2
(5)
(10)
(9)
(14)
(13)
(29)
(31)
(77)
(72)
(62)
(94)
(170)
(197)
(196)
(191)
(173)
(177)
(255)
(261)
(453)
Other Operating Expenses
186
318
140
(17)
(65)
(44)
44
(1)
59
(9)
107
155
206
369
394
475
410
388
614
657
605
79
376
659
Operating Income
265
N/A
230
-13%
71
-69%
1
-98%
(58)
N/A
(44)
+24%
78
N/A
68
-13%
117
+72%
(141)
N/A
198
N/A
989
+399%
1 218
+23%
3 183
+161%
3 634
+14%
5 053
+39%
5 538
+10%
5 426
-2%
4 966
-8%
1 336
-73%
1 046
-22%
522
-50%
235
-55%
2 339
+894%
Pre-Tax Income
Interest Income Expense
(17)
(8)
(8)
(9)
(8)
33
(14)
63
(11)
1 098
277
1 717
1 871
1 641
1 999
2 387
2 455
1 728
1 720
3 114
3 215
2 922
2 231
(557)
Non-Reccuring Items
0
0
0
0
0
0
0
0
0
0
32
49
23
(29)
0
0
41
124
129
1 290
1 269
59
44
12
Total Other Income
55
0
0
(0)
(0)
0
0
0
(3)
(9)
(1)
(3)
(4)
(8)
(32)
(10)
10
(13)
(14)
(15)
(16)
(15)
(12)
(9)
Pre-Tax Income
303
N/A
221
-27%
63
-71%
(7)
N/A
(66)
-822%
(11)
+84%
64
N/A
131
+106%
103
-21%
947
+819%
507
-47%
2 752
+443%
3 107
+13%
4 788
+54%
5 601
+17%
7 429
+33%
8 044
+8%
7 266
-10%
6 801
-6%
5 723
-16%
5 514
-4%
3 488
-37%
2 499
-28%
1 785
-29%
Net Income
Tax Provision
(64)
(58)
(14)
(3)
19
8
(14)
(42)
(37)
(249)
(77)
(945)
(1 038)
(2 036)
(2 327)
(2 925)
(3 034)
(2 431)
(2 395)
(1 395)
(1 345)
(1 121)
(655)
(952)
Income from Continuing Operations
239
163
49
(10)
(47)
(2)
49
89
66
698
429
1 807
2 069
2 752
3 273
4 504
5 010
4 835
4 406
4 329
4 169
2 367
1 844
833
Income to Minority Interest
(16)
(12)
(10)
0
8
3
(9)
(20)
(16)
16
(4)
(164)
(253)
(500)
(461)
(704)
(760)
(480)
(593)
(315)
(136)
(43)
(43)
(490)
Net Income (Common)
223
N/A
152
-32%
39
-74%
(10)
N/A
(39)
-289%
1
N/A
40
+7 996%
70
+72%
50
-28%
714
+1 318%
425
-40%
1 644
+286%
1 817
+11%
2 253
+24%
2 812
+25%
3 800
+35%
4 250
+12%
4 355
+2%
3 813
-12%
4 014
+5%
4 033
+0%
2 324
-42%
1 801
-22%
343
-81%
EPS (Diluted)
0.04
N/A
0.03
-25%
0.01
-67%
0
N/A
0
N/A
0
N/A
0
N/A
0.01
N/A
0.01
N/A
0.06
+500%
0.03
-50%
0.1
+233%
0.11
+10%
0.14
+27%
0.17
+21%
0.23
+35%
0.26
+13%
0.26
N/A
0.23
-12%
0.24
+4%
0.24
N/A
0.14
-42%
0.11
-21%
0.02
-82%

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 132,600+ 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.