First Time Loading...

Fosun International Ltd
HKEX:656

Watchlist Manager
Fosun International Ltd Logo
Fosun International Ltd
HKEX:656
Watchlist
Price: 4.62 HKD -1.7%
Updated: May 3, 2024
Financials Section:
Income Statement Balance Sheet Cash Flow Statement

Income Statement

198.2B
+3%
Revenue
Growth Rates:
1 Year
+13%
3 Years
+45%
5 Years
+81%
7 Years
+168%
10 Years
+288%
1.8B
+19%
Operating Income
Growth Rates:
1 Year
-
3 Years
-38%
5 Years
-73%
7 Years
-
10 Years
-39%
1.4B
Net Income
Growth Rates:
1 Year
+156%
3 Years
-83%
5 Years
-90%
7 Years
-87%
10 Years
-75%

Earnings Waterfall
Fosun International Ltd

Revenue
198.2B CNY
Cost of Revenue
-144.8B CNY
Gross Profit
53.4B CNY
Operating Expenses
-51.6B CNY
Operating Income
1.8B CNY
Other Expenses
-432.5m CNY
Net Income
1.4B CNY

Income Statement
Fosun International Ltd

Rotate your device to view
Income Statement
Currency: CNY
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
40 251
N/A
35 440
-12%
34 856
-2%
39 552
+13%
44 644
+13%
49 545
+11%
56 840
+15%
57 002
+0%
51 765
-9%
50 005
-3%
51 017
+2%
51 842
+2%
61 738
+19%
66 682
+8%
78 797
+18%
81 563
+4%
73 967
-9%
77 735
+5%
88 025
+13%
95 264
+8%
109 352
+15%
134 315
+23%
142 982
+6%
137 776
-4%
136 742
-1%
143 915
+5%
161 291
+12%
178 398
+11%
175 393
-2%
191 941
+9%
198 200
+3%
Gross Profit
Cost of Revenue
(32 221)
(29 882)
(29 162)
(31 708)
(35 277)
(40 181)
(46 250)
(46 415)
(42 439)
(40 705)
(40 658)
(40 495)
(47 123)
(49 974)
(61 135)
(60 310)
(48 094)
(49 671)
(55 875)
(61 140)
(67 729)
(83 586)
(89 027)
(83 985)
(86 149)
(94 077)
(105 640)
(122 432)
(118 013)
(139 120)
(144 800)
Gross Profit
8 029
N/A
5 558
-31%
5 694
+2%
7 843
+38%
9 366
+19%
9 364
0%
10 589
+13%
10 585
0%
9 325
-12%
9 300
0%
10 358
+11%
11 347
+10%
14 616
+29%
16 708
+14%
17 662
+6%
21 253
+20%
25 872
+22%
28 063
+8%
32 150
+15%
34 124
+6%
41 623
+22%
50 729
+22%
53 955
+6%
53 790
0%
50 593
-6%
49 838
-1%
55 651
+12%
55 966
+1%
57 381
+3%
52 821
-8%
53 401
+1%
Operating Income
Operating Expenses
(4 310)
(4 039)
(3 409)
(3 942)
(3 998)
(4 739)
(6 625)
(6 888)
(6 395)
(6 991)
(7 393)
(9 057)
(12 779)
(16 068)
(23 831)
(28 978)
(27 526)
(24 891)
(28 451)
(29 526)
(35 006)
(42 060)
(47 262)
(48 240)
(47 664)
(49 615)
(53 846)
(52 807)
(57 476)
(51 294)
(51 589)
Selling, General & Administrative
(2 829)
(2 753)
(2 928)
(3 223)
(3 547)
(4 194)
(4 994)
(5 376)
(5 778)
(6 105)
(6 608)
(7 954)
(11 349)
(14 281)
(16 243)
(20 211)
(23 370)
(24 844)
(26 559)
(29 269)
(35 978)
(41 549)
(44 025)
(43 535)
(43 198)
(45 834)
(50 485)
(47 224)
(53 602)
(48 005)
(49 309)
Other Operating Expenses
(1 481)
(1 287)
(483)
(720)
(450)
(545)
(1 631)
(1 512)
(616)
(885)
(784)
(1 103)
(1 429)
(1 787)
(7 588)
(8 766)
(4 156)
(47)
(1 892)
(257)
973
(512)
(3 238)
(4 705)
(4 466)
(3 781)
(3 361)
(5 583)
(3 874)
(3 289)
(2 280)
Operating Income
3 719
N/A
1 518
-59%
2 284
+50%
3 901
+71%
5 369
+38%
4 625
-14%
3 965
-14%
3 699
-7%
2 931
-21%
2 309
-21%
2 966
+28%
2 290
-23%
1 837
-20%
640
-65%
(6 169)
N/A
(7 725)
-25%
(1 654)
+79%
3 173
N/A
3 699
+17%
4 598
+24%
6 617
+44%
8 669
+31%
6 693
-23%
5 550
-17%
2 928
-47%
223
-92%
1 806
+708%
3 159
+75%
(96)
N/A
1 527
N/A
1 812
+19%
Pre-Tax Income
Interest Income Expense
(335)
(405)
5 194
4 980
2 185
5 347
1 732
(1 208)
2 978
4 558
5 300
6 098
9 980
13 734
11 657
9 263
10 812
11 168
15 083
18 305
7 510
4 312
7 929
3 910
6 987
13 658
16 021
11 346
9 032
6 431
3 099
Non-Reccuring Items
483
702
697
1 101
1 099
63
1 186
1 502
415
675
1 600
1 244
1 106
1 492
10 926
15 295
7 535
4 816
4 639
1 434
8 210
12 548
13 228
10 454
7 509
6 787
7 169
7 563
4 011
4 612
3 281
Total Other Income
0
0
0
0
0
0
0
(82)
(45)
(31)
(105)
(236)
(217)
(247)
(231)
(129)
(412)
(489)
(450)
(395)
(343)
(321)
(333)
(513)
(466)
(359)
(352)
(652)
(412)
(378)
(319)
Pre-Tax Income
3 867
N/A
1 815
-53%
8 175
+350%
9 982
+22%
8 653
-13%
10 035
+16%
6 883
-31%
3 911
-43%
6 278
+61%
7 511
+20%
9 761
+30%
9 396
-4%
12 705
+35%
15 618
+23%
16 183
+4%
16 703
+3%
16 281
-3%
18 666
+15%
22 971
+23%
23 942
+4%
21 995
-8%
25 208
+15%
27 517
+9%
19 402
-29%
16 958
-13%
20 310
+20%
24 644
+21%
21 416
-13%
12 536
-41%
12 191
-3%
7 872
-35%
Net Income
Tax Provision
(1 149)
(534)
(1 357)
(2 477)
(2 506)
(1 975)
(1 818)
(1 213)
(1 334)
(1 835)
(1 909)
(1 846)
(3 119)
(3 878)
(5 229)
(5 055)
(3 595)
(3 959)
(6 175)
(6 327)
(4 985)
(5 395)
(7 348)
(7 278)
(5 876)
(5 961)
(7 565)
(6 453)
(7 923)
(8 945)
(2 525)
Income from Continuing Operations
2 718
1 281
6 818
7 505
6 147
8 060
5 064
2 697
4 944
5 676
7 853
7 550
9 586
11 740
10 953
11 650
12 686
14 707
16 796
17 615
17 010
19 813
20 169
12 124
11 082
14 349
17 079
14 963
4 613
3 246
5 347
Income to Minority Interest
(1 390)
(558)
(2 172)
(2 563)
(1 920)
(2 046)
(1 661)
(1 143)
(1 237)
(1 827)
(2 334)
(1 889)
(2 732)
(3 103)
(2 915)
(2 837)
(2 418)
(2 966)
(3 635)
(3 460)
(3 603)
(5 656)
(5 368)
(2 920)
(3 083)
(4 357)
(6 995)
(6 601)
(4 074)
(5 000)
(3 968)
Net Income (Common)
1 328
N/A
723
-46%
4 646
+543%
4 942
+6%
4 227
-14%
6 014
+42%
3 403
-43%
1 554
-54%
3 707
+139%
3 849
+4%
5 519
+43%
5 661
+3%
6 854
+21%
8 637
+26%
8 038
-7%
8 812
+10%
10 268
+17%
11 742
+14%
13 161
+12%
14 155
+8%
13 406
-5%
14 157
+6%
14 801
+5%
9 204
-38%
8 000
-13%
9 992
+25%
10 085
+1%
8 362
-17%
539
-94%
(1 754)
N/A
1 379
N/A
EPS (Diluted)
0.21
N/A
0.11
-48%
0.72
+555%
0.77
+7%
0.66
-14%
0.94
+42%
0.53
-44%
0.24
-55%
0.58
+142%
0.6
+3%
0.86
+43%
0.81
-6%
0.96
+19%
1.16
+21%
1.04
-10%
1.01
-3%
1.19
+18%
1.36
+14%
1.52
+12%
1.64
+8%
1.56
-5%
1.66
+6%
1.73
+4%
1.08
-38%
0.94
-13%
1.19
+27%
1.21
+2%
1
-17%
0.07
-93%
-0.21
N/A
0.17
N/A

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 133,600+ 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.