First Time Loading...

Sinopec Shanghai Petrochemical Co Ltd
NYSE:SHI

Watchlist Manager
Sinopec Shanghai Petrochemical Co Ltd Logo
Sinopec Shanghai Petrochemical Co Ltd
NYSE:SHI
Watchlist
Price: 14.3 USD 7.36%
Updated: May 2, 2024
Financials Section:
Income Statement Balance Sheet Cash Flow Statement

Income Statement

93B
-2%
Revenue
Growth Rates:
1 Year
+13%
3 Years
+25%
5 Years
-14%
7 Years
+19%
10 Years
-19%
-1.7B
+10%
Operating Income
Growth Rates:
1 Year
+50%
3 Years
-316%
5 Years
-
7 Years
-
10 Years
-
-1.4B
+12%
Net Income
Growth Rates:
1 Year
+51%
3 Years
-
5 Years
-
7 Years
-
10 Years
-

Earnings Waterfall
Sinopec Shanghai Petrochemical Co Ltd

Revenue
93B CNY
Cost of Revenue
-90.8B CNY
Gross Profit
2.2B CNY
Operating Expenses
-3.9B CNY
Operating Income
-1.7B CNY
Other Expenses
335.1m CNY
Net Income
-1.4B CNY

Income Statement
Sinopec Shanghai Petrochemical Co Ltd

Rotate your device to view
Income Statement
Currency: CNY
Dec-2013 Mar-2014 Jun-2014 Sep-2014 Dec-2014 Mar-2015 Jun-2015 Sep-2015 Dec-2015 Mar-2016 Jun-2016 Sep-2016 Dec-2016 Mar-2017 Jun-2017 Sep-2017 Dec-2017 Mar-2018 Jun-2018 Sep-2018 Dec-2018 Mar-2019 Jun-2019 Sep-2019 Dec-2019 Mar-2020 Jun-2020 Sep-2020 Dec-2020 Mar-2021 Jun-2021 Sep-2021 Dec-2021 Mar-2022 Jun-2022 Sep-2022 Dec-2022 Mar-2023 Jun-2023 Sep-2023 Dec-2023
Revenue
Revenue
115 540
N/A
110 797
-4%
109 804
-1%
105 903
-4%
102 183
-4%
97 700
-4%
92 961
-5%
87 021
-6%
80 803
-7%
77 738
-4%
75 644
-3%
73 830
-2%
77 894
+6%
83 901
+8%
84 008
+0%
91 468
+9%
92 014
+1%
95 202
+3%
101 095
+6%
104 677
+4%
107 765
+3%
107 142
-1%
107 570
+0%
102 314
-5%
100 346
-2%
93 135
-7%
84 016
-10%
79 930
-5%
74 705
-7%
77 158
+3%
76 179
-1%
81 614
+7%
89 280
+9%
94 907
+6%
98 044
+3%
85 196
-13%
82 518
-3%
78 490
-5%
81 555
+4%
94 599
+16%
93 014
-2%
Gross Profit
Cost of Revenue
(110 464)
(106 078)
(105 192)
(102 001)
(98 391)
(94 832)
(88 071)
(81 544)
(71 989)
(69 358)
(66 870)
(64 582)
(65 990)
(72 787)
(75 133)
(81 758)
(80 622)
(85 999)
(90 376)
(94 382)
(97 619)
(99 887)
(101 777)
(97 773)
(94 580)
(91 024)
(83 111)
(78 174)
(70 709)
(71 604)
(69 844)
(75 341)
(83 461)
(91 730)
(95 518)
(86 017)
(82 627)
(79 743)
(83 254)
(93 652)
(90 823)
Gross Profit
5 075
N/A
4 717
-7%
4 610
-2%
3 900
-15%
3 792
-3%
2 867
-24%
4 890
+71%
5 479
+12%
8 814
+61%
8 381
-5%
8 775
+5%
9 248
+5%
11 904
+29%
11 113
-7%
8 874
-20%
9 708
+9%
11 391
+17%
9 201
-19%
10 717
+16%
10 293
-4%
10 146
-1%
7 253
-29%
5 792
-20%
4 541
-22%
5 766
+27%
2 113
-63%
906
-57%
1 757
+94%
3 996
+127%
5 555
+39%
6 336
+14%
6 274
-1%
5 820
-7%
3 177
-45%
2 526
-20%
(821)
N/A
(109)
+87%
(1 253)
-1 048%
(1 699)
-36%
947
N/A
2 191
+131%
Operating Income
Operating Expenses
(3 463)
(3 239)
(3 301)
(3 344)
(4 492)
(3 625)
(3 727)
(3 641)
(5 052)
(3 348)
(3 397)
(3 500)
(4 929)
(3 550)
(3 223)
(3 386)
(4 851)
(3 029)
(3 180)
(3 277)
(4 686)
(3 320)
(3 415)
(3 083)
(4 497)
(2 963)
(3 206)
(3 222)
(4 415)
(3 250)
(3 497)
(3 767)
(3 853)
(2 842)
(2 550)
(1 858)
(3 384)
(2 873)
(2 621)
(2 880)
(3 932)
Selling, General & Administrative
(3 424)
(3 198)
(3 262)
(3 304)
(4 327)
(3 395)
(3 464)
(3 354)
(4 854)
(3 259)
(3 213)
(3 232)
(4 714)
(3 200)
(3 021)
(3 269)
(4 768)
(2 948)
(3 091)
(3 147)
(4 631)
(3 181)
(3 250)
(2 976)
(4 405)
(2 923)
(2 998)
(3 014)
(4 338)
(3 009)
(3 188)
(3 409)
(3 707)
(1 936)
(1 618)
(857)
(3 095)
(1 974)
(1 667)
(1 908)
(3 567)
Research & Development
0
0
0
0
(44)
0
0
0
(88)
0
0
0
(102)
0
(11)
0
(37)
0
(13)
0
(37)
(57)
(58)
(66)
(87)
(92)
(119)
(122)
(106)
(116)
(91)
(127)
(91)
(94)
(103)
(102)
(127)
(149)
(162)
(160)
(167)
Depreciation & Amortization
0
0
0
0
(112)
0
0
0
(99)
0
0
0
(97)
0
0
0
(95)
0
0
0
(96)
0
0
0
(118)
0
0
0
(147)
0
0
0
(179)
0
0
0
(197)
0
0
0
(225)
Other Operating Expenses
(40)
(40)
(39)
(39)
(10)
(230)
(263)
(288)
(11)
(90)
(184)
(268)
(16)
(349)
(191)
(117)
49
(81)
(76)
(130)
77
(82)
(105)
(40)
114
52
(90)
(86)
177
(124)
(217)
(230)
123
(812)
(830)
(899)
35
(750)
(792)
(812)
29
Operating Income
1 612
N/A
1 479
-8%
1 309
-11%
557
-57%
(700)
N/A
(758)
-8%
1 164
N/A
1 837
+58%
3 762
+105%
5 032
+34%
5 377
+7%
5 748
+7%
6 975
+21%
7 565
+8%
5 652
-25%
6 324
+12%
6 541
+3%
6 173
-6%
7 539
+22%
7 018
-7%
5 460
-22%
3 935
-28%
2 377
-40%
1 457
-39%
1 269
-13%
(850)
N/A
(2 299)
-170%
(1 464)
+36%
(418)
+71%
2 304
N/A
2 838
+23%
2 507
-12%
1 967
-22%
335
-83%
(24)
N/A
(2 679)
-10 955%
(3 493)
-30%
(4 126)
-18%
(4 320)
-5%
(1 933)
+55%
(1 741)
+10%
Pre-Tax Income
Interest Income Expense
310
129
(193)
(282)
(334)
(157)
205
296
356
479
522
710
979
1 129
1 236
1 329
1 463
1 515
1 630
1 618
1 216
1 142
1 092
1 051
1 314
1 172
1 087
1 050
1 040
1 364
1 500
1 510
1 296
1 120
796
485
254
126
18
42
93
Non-Reccuring Items
0
0
0
0
(4)
0
0
0
(50)
0
0
0
(254)
0
(5)
(7)
(121)
(23)
(18)
(25)
91
174
156
319
115
0
210
143
15
102
166
79
(577)
78
(1)
(1)
(320)
0
0
0
(54)
Gain/Loss on Disposition of Assets
0
(6)
(14)
(29)
(34)
0
0
0
(9)
(4)
(24)
(31)
(42)
(42)
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
7
0
0
0
5
Total Other Income
470
481
511
632
157
131
126
27
150
137
144
228
107
108
84
(40)
(32)
(33)
(36)
(18)
(18)
(26)
(33)
(25)
(44)
(33)
(57)
(57)
(63)
(77)
(65)
(84)
(37)
(73)
(76)
(64)
(47)
(77)
(67)
(51)
(18)
Pre-Tax Income
2 392
N/A
2 083
-13%
1 614
-23%
878
-46%
(914)
N/A
(784)
+14%
1 495
N/A
2 160
+44%
4 209
+95%
5 643
+34%
6 018
+7%
6 654
+11%
7 765
+17%
8 759
+13%
6 967
-20%
7 606
+9%
7 851
+3%
7 632
-3%
9 115
+19%
8 593
-6%
6 749
-21%
5 226
-23%
3 594
-31%
2 804
-22%
2 654
-5%
290
-89%
(1 059)
N/A
(328)
+69%
574
N/A
3 693
+543%
4 440
+20%
4 011
-10%
2 648
-34%
1 460
-45%
695
-52%
(2 259)
N/A
(3 600)
-59%
(4 077)
-13%
(4 369)
-7%
(1 942)
+56%
(1 715)
+12%
Net Income
Tax Provision
(379)
(310)
(205)
(24)
214
220
(285)
(439)
(927)
(1 273)
(1 383)
(1 512)
(1 797)
(2 014)
(1 520)
(1 662)
(1 699)
(1 635)
(2 012)
(1 887)
(1 472)
(1 111)
(704)
(479)
(429)
124
433
209
66
(677)
(843)
(768)
(644)
(417)
(371)
293
731
831
946
356
306
Income from Continuing Operations
2 013
1 773
1 409
854
(700)
(564)
1 210
1 721
3 282
4 370
4 635
5 143
5 969
6 746
5 448
5 944
6 152
5 999
7 105
6 708
5 277
4 115
2 890
2 325
2 225
414
(626)
(119)
639
3 016
3 597
3 243
2 004
1 043
323
(1 966)
(2 868)
(3 245)
(3 423)
(1 587)
(1 409)
Income to Minority Interest
(10)
(16)
(9)
(8)
(16)
(28)
(31)
(40)
(36)
(31)
(24)
(12)
(13)
(7)
(13)
(17)
(11)
(13)
(13)
(5)
0
3
2
(35)
(11)
(12)
(13)
19
(11)
(13)
(9)
(9)
(3)
(3)
(3)
(1)
(4)
(3)
(1)
(2)
3
Net Income (Common)
2 003
N/A
1 757
-12%
1 400
-20%
847
-40%
(716)
N/A
(591)
+17%
1 180
N/A
1 682
+43%
3 246
+93%
4 339
+34%
4 611
+6%
5 129
+11%
5 956
+16%
6 739
+13%
5 435
-19%
5 928
+9%
6 142
+4%
5 985
-3%
7 091
+18%
6 701
-5%
5 277
-21%
4 117
-22%
2 891
-30%
2 290
-21%
2 214
-3%
402
-82%
(639)
N/A
(100)
+84%
628
N/A
3 003
+378%
3 588
+19%
3 235
-10%
2 001
-38%
1 041
-48%
320
-69%
(1 967)
N/A
(2 872)
-46%
(3 249)
-13%
(3 424)
-5%
(1 589)
+54%
(1 406)
+12%
EPS (Diluted)
0.16
N/A
0.16
N/A
0.12
-25%
0.07
-42%
-0.07
N/A
-0.06
+14%
0.11
N/A
0.16
+45%
0.3
+88%
0.41
+37%
0.43
+5%
0.48
+12%
0.55
+15%
0.63
+15%
0.51
-19%
0.55
+8%
0.57
+4%
0.55
-4%
0.65
+18%
0.62
-5%
0.49
-21%
0.39
-20%
0.28
-28%
0.22
-21%
0.2
-9%
0.04
-80%
-0.06
N/A
-0.01
+83%
0.06
N/A
0.28
+367%
0.34
+21%
0.3
-12%
0.18
-40%
0.1
-44%
0.03
-70%
-0.18
N/A
-0.27
-50%
-0.3
-11%
-0.32
-7%
-0.15
+53%
-0.13
+13%

See Also

Summary
SHI intrinsic value, competitors valuation, and company profile.
DCF Valuation
SHI stock valuation using Discount Cash Flow valuation method.
Relative Valuation
SHI stock valuation using valuation multiples.
Wall Street Estimates
SHI 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
SHI 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 133,500+ 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.