L
Lianhua Supermarket Holdings Co Ltd
HKEX:980
Lianhua Supermarket Holdings Co Ltd
HKEX:980
Price:
0.285
HKD
3.64%
Market Closed
Market Cap:
HK$421.7m
Add Note
Add Target
Capture your thoughts and set a target
Decide at what price you'd be comfortable buying and we'll help you stay ready.
Based on
Margin of Safety
0%
10%
20%
30%
40%
50%
Your Price Target
Linked to
current price
· In Buy Zone
Loading
Note attached
Choose the stock you wish to monitor with a price target
Recently Viewed
|
L
|
Lianhua Supermarket Holdings Co Ltd
HKEX:980
|
CN |
|
China Tower Corp Ltd
HKEX:788
|
CN |
Income Statement
Earnings Waterfall
Lianhua Supermarket Holdings Co Ltd
Lianhua Supermarket Holdings Co Ltd
Income Statement
Lianhua Supermarket Holdings Co Ltd
Lianhua Supermarket Holdings Co Ltd
Currency: CNY
| Dec-2003 | Jun-2004 | Dec-2004 | Jun-2005 | Dec-2005 | Jun-2006 | Dec-2006 | Jun-2007 | 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 | Jun-2024 | Dec-2024 | Jun-2025 | Dec-2025 | ||
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
| Revenue | ||||||||||||||||||||||||||||||||||||||||||||||
| Interest Expense |
11
|
8
|
6
|
4
|
2
|
4
|
2
|
1
|
0
|
1
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
307
|
149
|
295
|
289
|
285
|
283
|
259
|
238
|
215
|
198
|
186
|
0
|
0
|
|
| Revenue |
9 282
N/A
|
9 966
+7%
|
10 855
+9%
|
12 504
+15%
|
14 313
+14%
|
15 773
+10%
|
16 447
+4%
|
17 058
+4%
|
18 087
+6%
|
19 860
+10%
|
20 702
+4%
|
22 247
+7%
|
24 018
+8%
|
24 744
+3%
|
25 887
+5%
|
26 911
+4%
|
27 520
+2%
|
28 068
+2%
|
28 988
+3%
|
30 012
+4%
|
30 383
+1%
|
29 801
-2%
|
29 152
-2%
|
28 208
-3%
|
27 223
-3%
|
27 228
+0%
|
26 666
-2%
|
25 821
-3%
|
25 225
-2%
|
25 066
-1%
|
25 389
+1%
|
25 798
+2%
|
25 859
+0%
|
26 408
+2%
|
26 331
0%
|
25 533
-3%
|
24 760
-3%
|
25 106
+1%
|
24 681
-2%
|
22 868
-7%
|
21 836
-5%
|
20 960
-4%
|
19 710
-6%
|
18 405
-7%
|
17 753
-4%
|
|
| Gross Profit | ||||||||||||||||||||||||||||||||||||||||||||||
| Cost of Revenue |
(8 110)
|
(8 719)
|
(9 502)
|
(11 013)
|
(12 708)
|
(13 981)
|
(14 461)
|
(14 911)
|
(15 738)
|
(17 216)
|
(17 897)
|
(19 334)
|
(20 882)
|
(21 394)
|
(22 276)
|
(23 119)
|
(23 564)
|
(24 034)
|
(25 058)
|
(25 884)
|
(26 021)
|
(25 481)
|
(24 911)
|
(24 020)
|
(23 201)
|
(23 303)
|
(22 729)
|
(21 898)
|
(21 468)
|
(21 428)
|
(21 802)
|
(22 275)
|
(22 340)
|
(22 688)
|
(22 796)
|
(22 403)
|
(21 698)
|
(21 864)
|
(21 299)
|
(19 798)
|
(19 055)
|
(18 415)
|
(17 338)
|
(16 145)
|
(15 666)
|
|
| Gross Profit |
1 173
N/A
|
1 248
+6%
|
1 353
+8%
|
1 489
+10%
|
1 604
+8%
|
1 791
+12%
|
1 986
+11%
|
2 147
+8%
|
2 349
+9%
|
2 644
+13%
|
2 806
+6%
|
2 913
+4%
|
3 136
+8%
|
3 348
+7%
|
3 611
+8%
|
3 792
+5%
|
3 956
+4%
|
4 035
+2%
|
3 929
-3%
|
4 129
+5%
|
4 363
+6%
|
4 321
-1%
|
4 241
-2%
|
4 188
-1%
|
4 022
-4%
|
3 926
-2%
|
3 938
+0%
|
3 923
0%
|
3 758
-4%
|
3 639
-3%
|
3 587
-1%
|
3 523
-2%
|
3 519
0%
|
3 720
+6%
|
3 535
-5%
|
3 130
-11%
|
3 062
-2%
|
3 242
+6%
|
3 382
+4%
|
3 071
-9%
|
2 781
-9%
|
2 546
-8%
|
2 372
-7%
|
2 260
-5%
|
2 088
-8%
|
|
| Operating Income | ||||||||||||||||||||||||||||||||||||||||||||||
| Operating Expenses |
(961)
|
(1 008)
|
(1 098)
|
(1 211)
|
(1 338)
|
(1 552)
|
(1 756)
|
(1 995)
|
(2 479)
|
(2 644)
|
(2 557)
|
(2 627)
|
(2 700)
|
(2 901)
|
(3 104)
|
(3 305)
|
(3 559)
|
(3 725)
|
(3 880)
|
(4 177)
|
(4 543)
|
(4 576)
|
(4 457)
|
(4 452)
|
(4 574)
|
(4 434)
|
(4 464)
|
(4 469)
|
(4 288)
|
(4 151)
|
(3 884)
|
(3 762)
|
(3 579)
|
(3 779)
|
(3 679)
|
(3 461)
|
(3 301)
|
(3 411)
|
(3 295)
|
(3 126)
|
(3 084)
|
(2 924)
|
(2 870)
|
(2 878)
|
(2 445)
|
|
| Selling, General & Administrative |
(1 584)
|
(1 722)
|
(1 938)
|
(2 246)
|
(2 578)
|
(3 106)
|
(3 592)
|
(3 664)
|
(3 826)
|
(4 141)
|
(4 493)
|
(4 822)
|
(5 118)
|
(5 362)
|
(5 621)
|
(5 877)
|
(6 171)
|
(6 378)
|
(6 046)
|
(6 807)
|
(6 382)
|
(6 932)
|
(6 349)
|
(6 744)
|
(6 299)
|
(6 715)
|
(6 257)
|
(6 210)
|
(5 950)
|
(6 234)
|
(5 771)
|
(6 194)
|
(5 671)
|
(5 818)
|
(5 425)
|
(5 761)
|
(5 367)
|
(5 669)
|
(5 140)
|
(5 380)
|
(4 716)
|
(4 789)
|
(4 352)
|
(4 417)
|
(3 981)
|
|
| Depreciation & Amortization |
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
(550)
|
(10)
|
(527)
|
(9)
|
(504)
|
(12)
|
(474)
|
(5)
|
(405)
|
(344)
|
(396)
|
(13)
|
(392)
|
0
|
(371)
|
0
|
(367)
|
0
|
(350)
|
0
|
(366)
|
0
|
(353)
|
0
|
(357)
|
0
|
0
|
|
| Other Operating Expenses |
622
|
715
|
840
|
1 037
|
1 240
|
1 554
|
1 836
|
1 670
|
1 347
|
1 497
|
1 935
|
2 194
|
2 418
|
2 463
|
2 518
|
2 573
|
2 612
|
2 652
|
2 715
|
2 640
|
2 365
|
2 364
|
2 397
|
2 305
|
2 199
|
2 286
|
2 198
|
2 085
|
2 059
|
2 097
|
2 279
|
2 431
|
2 463
|
2 040
|
2 113
|
2 300
|
2 416
|
2 258
|
2 210
|
2 254
|
1 985
|
1 865
|
1 839
|
1 539
|
1 536
|
|
| Operating Income |
211
N/A
|
240
+14%
|
255
+6%
|
280
+10%
|
266
-5%
|
239
-10%
|
230
-4%
|
153
-33%
|
(130)
N/A
|
(1)
+99%
|
248
N/A
|
286
+15%
|
436
+52%
|
449
+3%
|
507
+13%
|
486
-4%
|
397
-18%
|
309
-22%
|
49
-84%
|
(49)
N/A
|
(181)
-269%
|
(256)
-41%
|
(216)
+16%
|
(264)
-22%
|
(552)
-109%
|
(509)
+8%
|
(527)
-4%
|
(546)
-4%
|
(530)
+3%
|
(512)
+3%
|
(297)
+42%
|
(239)
+19%
|
(60)
+75%
|
(58)
+3%
|
(143)
-146%
|
(330)
-130%
|
(240)
+28%
|
(169)
+29%
|
87
N/A
|
(55)
N/A
|
(303)
-447%
|
(378)
-25%
|
(498)
-32%
|
(618)
-24%
|
(357)
+42%
|
|
| Pre-Tax Income | ||||||||||||||||||||||||||||||||||||||||||||||
| Interest Income Expense |
83
|
69
|
93
|
64
|
92
|
124
|
138
|
302
|
695
|
587
|
345
|
396
|
371
|
420
|
463
|
512
|
549
|
595
|
644
|
625
|
567
|
536
|
519
|
504
|
413
|
350
|
333
|
321
|
298
|
291
|
328
|
153
|
(8)
|
26
|
(84)
|
(92)
|
41
|
(12)
|
(112)
|
(100)
|
(263)
|
(185)
|
136
|
131
|
(102)
|
|
| Non-Reccuring Items |
0
|
0
|
0
|
0
|
0
|
0
|
0
|
20
|
20
|
9
|
0
|
(2)
|
(9)
|
(1)
|
(16)
|
47
|
26
|
(18)
|
(27)
|
(27)
|
(34)
|
(27)
|
(3)
|
(8)
|
(7)
|
1
|
(27)
|
4
|
351
|
396
|
80
|
223
|
23
|
(17)
|
211
|
269
|
(75)
|
(87)
|
18
|
27
|
(6)
|
12
|
129
|
315
|
284
|
|
| Total Other Income |
0
|
0
|
1
|
(1)
|
0
|
1
|
0
|
0
|
0
|
1
|
0
|
0
|
0
|
(1)
|
0
|
2
|
0
|
1
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
1
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
(17)
|
(17)
|
(17)
|
(30)
|
(18)
|
(12)
|
0
|
|
| Pre-Tax Income |
294
N/A
|
309
+5%
|
349
+13%
|
343
-2%
|
358
+4%
|
364
+2%
|
368
+1%
|
475
+29%
|
585
+23%
|
596
+2%
|
593
-1%
|
680
+15%
|
798
+17%
|
867
+9%
|
954
+10%
|
1 047
+10%
|
972
-7%
|
887
-9%
|
666
-25%
|
549
-18%
|
352
-36%
|
253
-28%
|
300
+19%
|
232
-23%
|
(146)
N/A
|
(157)
-8%
|
(221)
-41%
|
(222)
0%
|
119
N/A
|
175
+46%
|
111
-36%
|
137
+24%
|
(46)
N/A
|
(49)
-7%
|
(15)
+69%
|
(154)
-893%
|
(274)
-78%
|
(268)
+2%
|
(24)
+91%
|
(146)
-518%
|
(589)
-305%
|
(581)
+1%
|
(251)
+57%
|
(185)
+27%
|
(175)
+5%
|
|
| Net Income | ||||||||||||||||||||||||||||||||||||||||||||||
| Tax Provision |
(91)
|
(92)
|
(108)
|
(81)
|
(104)
|
(98)
|
(104)
|
(181)
|
(205)
|
(136)
|
(131)
|
(170)
|
(208)
|
(221)
|
(244)
|
(278)
|
(258)
|
(227)
|
(214)
|
(233)
|
(216)
|
(200)
|
(179)
|
(181)
|
(254)
|
(252)
|
(115)
|
(112)
|
(270)
|
(274)
|
(188)
|
(199)
|
(196)
|
(190)
|
(172)
|
(120)
|
(97)
|
(102)
|
(102)
|
(112)
|
(125)
|
(90)
|
(57)
|
(36)
|
(11)
|
|
| Income from Continuing Operations |
203
|
216
|
240
|
261
|
254
|
267
|
264
|
293
|
381
|
461
|
462
|
510
|
589
|
646
|
711
|
768
|
714
|
660
|
452
|
316
|
135
|
53
|
121
|
52
|
(400)
|
(408)
|
(336)
|
(335)
|
(151)
|
(99)
|
(77)
|
(62)
|
(242)
|
(239)
|
(188)
|
(274)
|
(371)
|
(370)
|
(125)
|
(257)
|
(714)
|
(671)
|
(308)
|
(220)
|
(186)
|
|
| Income to Minority Interest |
(39)
|
(31)
|
(25)
|
(22)
|
(15)
|
(19)
|
(22)
|
(50)
|
(112)
|
(106)
|
(74)
|
(83)
|
(83)
|
(78)
|
(88)
|
(80)
|
(87)
|
(94)
|
(112)
|
(117)
|
(82)
|
(93)
|
(90)
|
(98)
|
(97)
|
(107)
|
(114)
|
(123)
|
(132)
|
(139)
|
(142)
|
(152)
|
(136)
|
(125)
|
(132)
|
(84)
|
(51)
|
(58)
|
(81)
|
(80)
|
(77)
|
(59)
|
(51)
|
(41)
|
(15)
|
|
| Net Income (Common) |
164
N/A
|
186
+13%
|
216
+16%
|
239
+11%
|
240
+0%
|
247
+3%
|
242
-2%
|
243
+0%
|
268
+10%
|
355
+32%
|
388
+9%
|
427
+10%
|
507
+19%
|
567
+12%
|
623
+10%
|
688
+10%
|
627
-9%
|
567
-10%
|
340
-40%
|
199
-41%
|
53
-73%
|
(40)
N/A
|
31
N/A
|
(46)
N/A
|
(497)
-980%
|
(515)
-4%
|
(450)
+13%
|
(458)
-2%
|
(283)
+38%
|
(239)
+16%
|
(219)
+8%
|
(214)
+2%
|
(378)
-77%
|
(364)
+4%
|
(319)
+12%
|
(358)
-12%
|
(423)
-18%
|
(428)
-1%
|
(207)
+52%
|
(337)
-63%
|
(791)
-135%
|
(730)
+8%
|
(359)
+51%
|
(262)
+27%
|
(200)
+23%
|
|
| EPS (Diluted) |
0.18
N/A
|
0.17
-6%
|
0.2
+18%
|
0.22
+10%
|
0.21
-5%
|
0.22
+5%
|
0.22
N/A
|
0.22
N/A
|
0.24
+9%
|
0.31
+29%
|
0.35
+13%
|
0.38
+9%
|
0.45
+18%
|
0.51
+13%
|
0.56
+10%
|
0.61
+9%
|
0.56
-8%
|
0.51
-9%
|
0.3
-41%
|
0.18
-40%
|
0.05
-72%
|
-0.03
N/A
|
0.03
N/A
|
-0.04
N/A
|
-0.44
-1 000%
|
-0.46
-5%
|
-0.4
+13%
|
-0.4
N/A
|
-0.25
+38%
|
-0.21
+16%
|
-0.2
+5%
|
-0.19
+5%
|
-0.34
-79%
|
-0.33
+3%
|
-0.29
+12%
|
-0.32
-10%
|
-0.38
-19%
|
-0.38
N/A
|
-0.18
+53%
|
-0.3
-67%
|
-0.71
-137%
|
-0.65
+8%
|
-0.32
+51%
|
-0.19
+41%
|
-0.14
+26%
|
|
Switch to:
Switch to:
See Also
Discover More
