First Time Loading...
S

Sino Grandness Food Industry Group Ltd
SGX:T4B

Watchlist Manager
Sino Grandness Food Industry Group Ltd
SGX:T4B
Watchlist
Price: 0.02 SGD Market Closed
Updated: May 6, 2024
Financials Section:
Income Statement Balance Sheet Cash Flow Statement

Income Statement

2.9B
-7%
Revenue
Growth Rates:
1 Year
-17%
3 Years
-16%
5 Years
+4%
7 Years
+79%
10 Years
+551%
390.4m
+63%
Operating Income
Growth Rates:
1 Year
-25%
3 Years
-31%
5 Years
-41%
7 Years
-7%
10 Years
+338%
209.1m
+554%
Net Income
Growth Rates:
1 Year
+36%
3 Years
-64%
5 Years
-16%
7 Years
-28%
10 Years
+216%

Earnings Waterfall
Sino Grandness Food Industry Group Ltd

Revenue
2.9B CNY
Cost of Revenue
-2B CNY
Gross Profit
966.6m CNY
Operating Expenses
-576.2m CNY
Operating Income
390.4m CNY
Other Expenses
-181.3m CNY
Net Income
209.1m CNY

Income Statement
Sino Grandness Food Industry Group Ltd

Rotate your device to view
Income Statement
Currency: CNY
Dec-2009 Mar-2010 Jun-2010 Sep-2010 Dec-2010 Mar-2011 Jun-2011 Sep-2011 Dec-2011 Mar-2012 Jun-2012 Sep-2012 Dec-2012 Mar-2013 Jun-2013 Sep-2013 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
Revenue
Revenue
451
N/A
497
+10%
574
+15%
638
+11%
645
+1%
746
+16%
863
+16%
944
+9%
1 020
+8%
1 128
+11%
1 314
+17%
1 520
+16%
1 640
+8%
1 731
+6%
1 854
+7%
2 122
+14%
2 261
+7%
2 362
+4%
2 577
+9%
2 861
+11%
2 819
-1%
2 924
+4%
3 041
+4%
2 960
-3%
3 314
+12%
3 455
+4%
3 659
+6%
3 818
+4%
3 510
-8%
3 421
-3%
3 232
-6%
3 352
+4%
3 471
+4%
3 507
+1%
3 540
+1%
3 401
-4%
3 531
+4%
3 161
-10%
3 136
-1%
3 160
+1%
2 934
-7%
Gross Profit
Cost of Revenue
(305)
(340)
(397)
(442)
(435)
(494)
(561)
(612)
(672)
(735)
(849)
(961)
(1 005)
(1 050)
(1 136)
(1 299)
(1 386)
(1 452)
(1 567)
(1 734)
(1 692)
(1 746)
(1 786)
(1 730)
(1 940)
(2 023)
(2 143)
(2 230)
(2 052)
(2 012)
(1 941)
(2 066)
(2 304)
(2 380)
(2 427)
(2 360)
(2 319)
(2 187)
(2 187)
(2 204)
(1 968)
Gross Profit
145
N/A
157
+8%
177
+12%
196
+11%
210
+7%
252
+20%
301
+19%
332
+10%
347
+5%
393
+13%
466
+19%
559
+20%
635
+14%
681
+7%
718
+5%
823
+15%
875
+6%
910
+4%
1 009
+11%
1 127
+12%
1 128
+0%
1 178
+4%
1 255
+7%
1 230
-2%
1 374
+12%
1 433
+4%
1 517
+6%
1 588
+5%
1 458
-8%
1 410
-3%
1 291
-8%
1 286
0%
1 167
-9%
1 126
-3%
1 113
-1%
1 041
-7%
1 212
+16%
973
-20%
949
-2%
956
+1%
967
+1%
Operating Income
Operating Expenses
(56)
(60)
(61)
(62)
(48)
(69)
(93)
(118)
(120)
(142)
(171)
(204)
(215)
(247)
(255)
(257)
(277)
(343)
(364)
(414)
(461)
(481)
(521)
(628)
(668)
(728)
(817)
(799)
(888)
(929)
(893)
(867)
(577)
(554)
(500)
(480)
(693)
(636)
(700)
(716)
(576)
Selling, General & Administrative
(58)
(63)
(61)
(60)
(46)
(71)
(96)
(120)
(117)
(146)
(177)
(209)
(205)
(253)
(259)
(261)
(259)
(351)
(374)
(418)
(438)
(486)
(525)
(633)
(647)
(732)
(824)
(804)
(854)
(930)
(896)
(871)
(532)
(580)
(519)
(524)
(606)
(461)
(553)
(568)
(499)
Depreciation & Amortization
0
0
0
0
(6)
0
0
0
(7)
0
0
0
(10)
0
0
0
(23)
0
0
0
(24)
0
0
0
(24)
0
0
0
(32)
0
0
0
(42)
0
0
0
(77)
0
0
0
(72)
Other Operating Expenses
3
4
0
(2)
3
3
3
3
4
4
5
6
0
6
5
4
5
8
9
4
0
5
4
6
3
4
7
5
(2)
1
3
4
(2)
26
19
43
(10)
(176)
(146)
(149)
(5)
Operating Income
89
N/A
97
+9%
116
+19%
134
+16%
161
+20%
184
+14%
208
+13%
214
+3%
228
+6%
251
+10%
294
+17%
355
+21%
421
+18%
434
+3%
463
+7%
566
+22%
598
+6%
566
-5%
645
+14%
714
+11%
667
-7%
697
+5%
734
+5%
603
-18%
706
+17%
705
0%
700
-1%
789
+13%
570
-28%
481
-16%
398
-17%
419
+5%
590
+41%
573
-3%
614
+7%
561
-9%
519
-7%
337
-35%
250
-26%
239
-4%
390
+63%
Pre-Tax Income
Interest Income Expense
(3)
(4)
(5)
(6)
(5)
5
8
10
(13)
(1)
(4)
(6)
(23)
(15)
(13)
(17)
(38)
(177)
(232)
(268)
(244)
(308)
(318)
(503)
(299)
(220)
(179)
22
187
(62)
(60)
(47)
(64)
(58)
(51)
(53)
(65)
(63)
(69)
(71)
(65)
Non-Reccuring Items
0
0
0
0
(0)
0
0
0
(0)
0
0
0
0
0
0
5
(5)
0
0
0
0
0
0
0
(6)
0
0
0
(19)
0
0
0
(5)
0
0
0
(132)
0
0
0
4
Total Other Income
0
0
(0)
2
0
0
0
0
0
0
(0)
(0)
(2)
(0)
0
(0)
0
(0)
(0)
0
0
0
(1)
187
0
169
169
(18)
0
(1)
0
0
0
0
0
0
0
0
0
0
0
Pre-Tax Income
87
N/A
93
+7%
111
+19%
129
+16%
156
+21%
189
+21%
216
+14%
224
+4%
215
-4%
250
+16%
290
+16%
350
+20%
398
+14%
419
+5%
450
+7%
555
+23%
556
+0%
389
-30%
413
+6%
446
+8%
422
-5%
389
-8%
416
+7%
286
-31%
401
+40%
654
+63%
690
+6%
793
+15%
738
-7%
418
-43%
338
-19%
372
+10%
522
+40%
515
-1%
563
+9%
508
-10%
322
-37%
274
-15%
180
-34%
168
-7%
330
+96%
Net Income
Tax Provision
(20)
(22)
(25)
(29)
(39)
(48)
(55)
(57)
(65)
(75)
(86)
(105)
(108)
(115)
(126)
(148)
(155)
(155)
(173)
(188)
(174)
(186)
(195)
(175)
(195)
(196)
(200)
(214)
(161)
(149)
(121)
(128)
(166)
(169)
(177)
(161)
(168)
(150)
(135)
(137)
(121)
Income from Continuing Operations
66
71
86
100
117
142
161
167
150
176
205
245
290
304
324
407
400
234
240
258
249
203
221
111
206
458
490
579
577
270
217
244
356
346
385
348
154
124
45
32
209
Income to Minority Interest
(0)
(0)
(1)
(1)
0
0
1
1
1
1
1
1
(0)
(1)
(0)
0
1
1
1
1
1
1
1
1
1
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
1
Net Income (Common)
66
N/A
71
+7%
85
+21%
99
+16%
117
+19%
142
+21%
162
+14%
168
+4%
152
-10%
177
+17%
206
+16%
246
+19%
290
+18%
304
+5%
323
+7%
407
+26%
401
-1%
235
-41%
241
+2%
259
+7%
249
-4%
204
-18%
222
+9%
113
-49%
207
+84%
459
+122%
490
+7%
580
+18%
578
0%
270
-53%
218
-19%
245
+12%
356
+46%
346
-3%
386
+11%
348
-10%
154
-56%
124
-20%
45
-64%
32
-29%
209
+554%
EPS (Diluted)
0.12
N/A
0.13
+8%
0.17
+31%
0.18
+6%
0.21
+17%
0.25
+19%
0.28
+12%
0.29
+4%
0.26
-10%
0.31
+19%
0.36
+16%
0.42
+17%
0.5
+19%
0.51
+2%
0.54
+6%
0.64
+19%
0.63
-2%
0.37
-41%
0.37
N/A
0.39
+5%
0.39
N/A
0.27
-31%
0.3
+11%
0.15
-50%
0.28
+87%
0.62
+121%
0.66
+6%
0.78
+18%
0.77
-1%
0.36
-53%
0.29
-19%
0.3
+3%
0.38
+27%
0.36
-5%
0.39
+8%
0.35
-10%
0.16
-54%
0.13
-19%
0.05
-62%
0.03
-40%
0.2
+567%

See Also

Summary
T4B intrinsic value, competitors valuation, and company profile.
DCF Valuation
T4B stock valuation using Discount Cash Flow valuation method.
Relative Valuation
T4B stock valuation using valuation multiples.
Wall Street Estimates
T4B 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
T4B 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 134,600+ 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.