First Time Loading...
Z

Zhongmin Baihui Retail Group Ltd
SGX:5SR

Watchlist Manager
Zhongmin Baihui Retail Group Ltd
SGX:5SR
Watchlist
Price: 0.75 SGD Market Closed
Updated: May 21, 2024
Financials Section:
Income Statement Balance Sheet Cash Flow Statement

Income Statement

968.2m
+0.1%
Revenue
Growth Rates:
1 Year
-6%
3 Years
-21%
5 Years
+0%
7 Years
+11%
10 Years
+10%
20m
+40%
Operating Income
Growth Rates:
1 Year
+133%
3 Years
-75%
5 Years
-73%
7 Years
-87%
10 Years
-28%
31.1m
+50%
Net Income
Growth Rates:
1 Year
-
3 Years
-44%
5 Years
-23%
7 Years
-68%
10 Years
+211%

Earnings Waterfall
Zhongmin Baihui Retail Group Ltd

Revenue
968.2m CNY
Cost of Revenue
-746.5m CNY
Gross Profit
221.7m CNY
Operating Expenses
-201.8m CNY
Operating Income
20m CNY
Other Expenses
11.1m CNY
Net Income
31.1m CNY

Income Statement
Zhongmin Baihui Retail Group 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 Jun-2020 Dec-2020 Jun-2021 Dec-2021 Jun-2022 Dec-2022 Jun-2023 Dec-2023
Revenue
Revenue
879
N/A
1 031
+17%
982
-5%
927
-6%
882
-5%
860
-3%
859
0%
855
0%
830
-3%
827
0%
828
+0%
832
+1%
872
+5%
901
+3%
934
+4%
969
+4%
972
+0%
969
0%
961
-1%
967
+1%
967
0%
976
+1%
993
+2%
1 025
+3%
1 051
+3%
1 054
+0%
1 230
+17%
1 277
+4%
1 070
-16%
1 610
+50%
1 028
-36%
968
-6%
968
+0%
Gross Profit
Cost of Revenue
(612)
(716)
(659)
(610)
(570)
(546)
(540)
(537)
(517)
(521)
(526)
(537)
(576)
(608)
(643)
(677)
(681)
(678)
(676)
(685)
(687)
(698)
(710)
(730)
(753)
(775)
(947)
(989)
(820)
(1 231)
(792)
(752)
(746)
Gross Profit
268
N/A
315
+18%
323
+2%
318
-1%
312
-2%
314
+1%
319
+1%
318
0%
313
-2%
305
-2%
302
-1%
296
-2%
297
+0%
293
-1%
291
-1%
292
+0%
292
0%
291
0%
285
-2%
282
-1%
280
-1%
278
-1%
284
+2%
295
+4%
298
+1%
279
-7%
283
+2%
288
+2%
249
-13%
378
+52%
236
-38%
216
-9%
222
+3%
Operating Income
Operating Expenses
(240)
(270)
(272)
(271)
(258)
(250)
(242)
(234)
(237)
(235)
(157)
(150)
(139)
(133)
(199)
(203)
(208)
(197)
(200)
(198)
(206)
(206)
(208)
(205)
(209)
(202)
(203)
(227)
(232)
(348)
(228)
(202)
(202)
Selling, General & Administrative
(285)
(316)
(322)
(323)
(321)
(319)
(317)
(313)
(306)
(303)
(228)
(217)
(209)
(201)
(270)
(274)
(275)
(269)
(265)
(265)
(270)
(253)
(241)
(232)
(224)
(222)
(151)
(232)
(245)
(259)
(176)
(153)
(159)
Depreciation & Amortization
(6)
(7)
(8)
(8)
(8)
(9)
(9)
(8)
(8)
(8)
(8)
(8)
(7)
(7)
(8)
(10)
(11)
(13)
(14)
(14)
(13)
(28)
(43)
(59)
(78)
(82)
(79)
(77)
(74)
(118)
(81)
(76)
(73)
Other Operating Expenses
50
53
58
60
71
78
83
87
78
76
79
75
76
75
79
81
78
85
78
81
77
75
76
86
93
102
27
83
87
30
30
27
30
Operating Income
28
N/A
45
+62%
51
+13%
47
-8%
54
+17%
64
+18%
77
+19%
84
+10%
76
-9%
70
-8%
145
+106%
146
+1%
157
+8%
160
+2%
92
-42%
89
-3%
83
-6%
94
+12%
85
-9%
84
-1%
75
-11%
72
-4%
75
+5%
90
+19%
89
-1%
77
-14%
81
+5%
61
-24%
18
-71%
31
+71%
9
-72%
14
+66%
20
+40%
Pre-Tax Income
Interest Income Expense
1
1
(0)
0
(0)
0
1
1
2
5
7
7
5
4
3
3
3
1
1
1
(2)
(4)
(5)
(9)
(9)
(8)
(2)
(0)
(6)
(11)
(9)
(3)
9
Non-Reccuring Items
0
0
0
0
(4)
0
0
(0)
(1)
(0)
(15)
(14)
(13)
(14)
0
0
(5)
(10)
(10)
(10)
(7)
(6)
(6)
(6)
(2)
0
(1)
(29)
(28)
(20)
9
6
(1)
Total Other Income
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
Pre-Tax Income
28
N/A
46
+61%
51
+11%
47
-8%
50
+8%
65
+28%
78
+20%
85
+9%
77
-8%
75
-3%
138
+84%
139
+1%
149
+7%
150
+1%
96
-36%
92
-4%
82
-11%
85
+4%
76
-10%
75
-1%
65
-13%
62
-5%
64
+4%
75
+17%
78
+4%
69
-11%
78
+13%
32
-59%
(17)
N/A
(0)
+98%
8
N/A
18
+122%
28
+56%
Net Income
Tax Provision
(18)
(21)
(22)
(19)
(18)
(22)
(25)
(26)
(25)
(24)
(46)
(48)
(51)
(52)
(32)
(31)
(28)
(28)
(24)
(23)
(25)
(23)
(23)
(24)
(26)
(27)
(23)
(14)
(10)
(33)
(23)
3
4
Income from Continuing Operations
10
25
29
28
32
42
53
59
53
50
91
91
98
98
63
61
54
57
52
52
40
39
41
51
52
42
55
18
(27)
(33)
(15)
21
31
Net Income (Common)
10
N/A
25
+150%
29
+15%
28
-4%
32
+16%
42
+32%
53
+26%
59
+11%
53
-11%
50
-4%
91
+81%
91
0%
98
+8%
98
+0%
63
-35%
61
-4%
54
-11%
57
+6%
52
-9%
52
0%
40
-22%
39
-4%
41
+6%
51
+23%
52
+3%
42
-19%
55
+31%
18
-67%
(27)
N/A
(33)
-24%
(15)
+54%
21
N/A
31
+50%
EPS (Diluted)
0.05
N/A
0.12
+140%
0.14
+17%
0.13
-7%
0.16
+23%
0.21
+31%
0.27
+29%
0.3
+11%
0.27
-10%
0.25
-7%
0.46
+84%
0.46
N/A
0.5
+9%
0.51
+2%
0.33
-35%
0.32
-3%
0.28
-13%
0.29
+4%
0.26
-10%
0.26
N/A
0.21
-19%
0.2
-5%
0.22
+10%
0.26
+18%
0.27
+4%
0.22
-19%
0.29
+32%
0.09
-69%
-0.14
N/A
-0.17
-21%
-0.08
+53%
0.11
N/A
0.16
+45%

See Also

Summary
5SR intrinsic value, competitors valuation, and company profile.
DCF Valuation
5SR stock valuation using Discount Cash Flow valuation method.
Relative Valuation
5SR stock valuation using valuation multiples.
Wall Street Estimates
5SR 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
5SR 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 139,300+ 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.