First Time Loading...
S

Shanghai Huayi Group Corp Ltd
SSE:600623

Watchlist Manager
Shanghai Huayi Group Corp Ltd
SSE:600623
Watchlist
Price: 6.79 CNY Market Closed
Updated: Apr 29, 2024
Financials Section:
Income Statement Balance Sheet Cash Flow Statement

Income Statement

40.6B
+4%
Revenue
Growth Rates:
1 Year
+8%
3 Years
+53%
5 Years
-2%
7 Years
-14%
10 Years
+200%
839.6m
+2%
Operating Income
Growth Rates:
1 Year
-60%
3 Years
+618%
5 Years
-48%
7 Years
-
10 Years
+18%
806.7m
+123%
Net Income
Growth Rates:
1 Year
-50%
3 Years
+498%
5 Years
-54%
7 Years
+47%
10 Years
+154%

Earnings Waterfall
Shanghai Huayi Group Corp Ltd

Revenue
40.6B CNY
Cost of Revenue
-37.4B CNY
Gross Profit
3.3B CNY
Operating Expenses
-2.4B CNY
Operating Income
839.6m CNY
Other Expenses
-32.9m CNY
Net Income
806.7m CNY

Income Statement
Shanghai Huayi Group Corp Ltd

Rotate your device to view
Income Statement
Currency: CNY
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 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
Revenue
Revenue
13 524
N/A
14 332
+6%
14 593
+2%
22 944
+57%
27 656
+21%
33 941
+23%
37 306
+10%
34 256
-8%
35 915
+5%
40 703
+13%
44 350
+9%
46 527
+5%
47 347
+2%
41 886
-12%
42 977
+3%
44 597
+4%
46 019
+3%
43 747
-5%
43 048
-2%
42 525
-1%
41 257
-3%
44 518
+8%
44 077
-1%
42 279
-4%
42 096
0%
37 831
-10%
33 545
-11%
29 855
-11%
26 580
-11%
28 419
+7%
31 083
+9%
35 631
+15%
40 246
+13%
40 034
-1%
40 971
+2%
39 524
-4%
37 563
-5%
38 937
+4%
38 990
+0%
39 017
+0%
40 625
+4%
Gross Profit
Cost of Revenue
(11 382)
(12 444)
(12 734)
(19 856)
(23 852)
(29 873)
(32 936)
(30 793)
(33 231)
(38 392)
(42 105)
(44 361)
(44 931)
(39 252)
(40 197)
(41 860)
(43 257)
(40 623)
(39 753)
(38 714)
(36 886)
(39 753)
(39 554)
(38 086)
(38 392)
(34 651)
(30 787)
(27 224)
(23 974)
(26 123)
(28 066)
(31 081)
(34 691)
(33 202)
(34 178)
(33 924)
(33 198)
(35 467)
(36 218)
(36 419)
(37 351)
Gross Profit
2 140
N/A
1 889
-12%
1 858
-2%
3 088
+66%
3 804
+23%
4 067
+7%
4 370
+7%
3 463
-21%
2 684
-22%
2 310
-14%
2 246
-3%
2 167
-4%
2 417
+12%
2 633
+9%
2 780
+6%
2 737
-2%
2 762
+1%
3 125
+13%
3 296
+5%
3 812
+16%
4 372
+15%
4 765
+9%
4 523
-5%
4 192
-7%
3 703
-12%
3 181
-14%
2 758
-13%
2 632
-5%
2 607
-1%
2 296
-12%
3 017
+31%
4 550
+51%
5 556
+22%
6 833
+23%
6 793
-1%
5 599
-18%
4 365
-22%
3 471
-20%
2 772
-20%
2 598
-6%
3 274
+26%
Operating Income
Operating Expenses
(1 432)
(1 267)
(1 225)
(1 937)
(2 250)
(2 999)
(3 391)
(3 086)
(2 937)
(2 762)
(2 624)
(2 658)
(2 769)
(3 027)
(2 930)
(2 779)
(2 760)
(2 847)
(2 791)
(2 746)
(2 770)
(2 495)
(2 694)
(2 749)
(2 795)
(2 523)
(2 547)
(2 547)
(2 489)
(2 172)
(2 219)
(2 149)
(2 153)
(2 699)
(2 811)
(2 864)
(2 278)
(1 706)
(1 618)
(1 773)
(2 434)
Selling, General & Administrative
(1 421)
(1 261)
(1 203)
(1 899)
(2 249)
(2 986)
(3 087)
(2 825)
(2 678)
(2 739)
(2 582)
(2 587)
(2 659)
(3 014)
(2 763)
(2 601)
(2 523)
(2 688)
(2 277)
(2 201)
(2 232)
(2 503)
(2 284)
(2 306)
(2 384)
(2 335)
(2 150)
(2 135)
(2 025)
(1 800)
(1 697)
(1 549)
(1 553)
(1 995)
(1 625)
(1 720)
(1 636)
(1 760)
(1 541)
(1 523)
(1 543)
Research & Development
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
(95)
(324)
(270)
(351)
(324)
(321)
(330)
(364)
(407)
(413)
(418)
(419)
(415)
(501)
(510)
(535)
(555)
(782)
(833)
(844)
(921)
(698)
(708)
(726)
(766)
Other Operating Expenses
(11)
(6)
(23)
(40)
(2)
(13)
(304)
(261)
(259)
(24)
(42)
(71)
(109)
(12)
(165)
(178)
(140)
165
(243)
(193)
(213)
327
(79)
(78)
(4)
224
19
5
(49)
127
(10)
(64)
(45)
78
(353)
(300)
279
752
630
476
(125)
Operating Income
711
N/A
621
-13%
634
+2%
1 151
+82%
1 554
+35%
1 069
-31%
980
-8%
378
-61%
(253)
N/A
(452)
-79%
(379)
+16%
(493)
-30%
(353)
+28%
(393)
-11%
(152)
+61%
(43)
+72%
1
N/A
277
+27 600%
505
+82%
1 067
+111%
1 603
+50%
2 269
+42%
1 829
-19%
1 442
-21%
907
-37%
657
-28%
210
-68%
84
-60%
117
+39%
123
+5%
799
+550%
2 402
+201%
3 404
+42%
4 134
+21%
3 982
-4%
2 736
-31%
2 087
-24%
1 765
-15%
1 154
-35%
825
-29%
840
+2%
Pre-Tax Income
Interest Income Expense
(332)
(279)
(288)
(258)
(207)
(24)
0
13
126
283
426
532
444
350
228
136
85
263
196
269
404
139
249
217
98
244
103
152
230
152
715
704
743
292
242
191
107
132
159
265
337
Non-Reccuring Items
0
0
0
0
0
(50)
0
0
0
34
0
0
0
636
642
633
653
183
276
289
271
(177)
34
31
28
30
62
61
61
282
11
14
15
9
370
365
366
139
4
7
252
Gain/Loss on Disposition of Assets
(1)
6
0
0
6
669
674
724
718
560
560
510
511
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
Total Other Income
45
36
39
83
107
132
133
136
227
292
304
286
173
132
115
97
87
19
28
9
61
104
97
101
49
8
(120)
(125)
(121)
(1)
12
21
22
15
15
12
12
73
61
65
57
Pre-Tax Income
422
N/A
384
-9%
383
0%
976
+155%
1 460
+50%
1 797
+23%
1 787
-1%
1 251
-30%
819
-35%
718
-12%
911
+27%
835
-8%
775
-7%
725
-6%
833
+15%
823
-1%
827
+0%
742
-10%
1 005
+35%
1 634
+63%
2 338
+43%
2 336
0%
2 208
-5%
1 790
-19%
1 081
-40%
940
-13%
253
-73%
170
-33%
286
+68%
556
+94%
1 536
+176%
3 140
+104%
4 183
+33%
4 450
+6%
4 609
+4%
3 303
-28%
2 572
-22%
2 108
-18%
1 377
-35%
1 162
-16%
1 486
+28%
Net Income
Tax Provision
(114)
(79)
(83)
(144)
(170)
(313)
(324)
(263)
(243)
(189)
(212)
(220)
(217)
(233)
(265)
(282)
(300)
(372)
(425)
(529)
(687)
(610)
(620)
(536)
(391)
(303)
(205)
(180)
(166)
(149)
(225)
(536)
(762)
(919)
(977)
(739)
(661)
(416)
(310)
(228)
(129)
Income from Continuing Operations
308
304
298
830
1 289
1 484
1 462
987
575
529
700
616
559
492
568
541
527
370
580
1 104
1 650
1 726
1 587
1 254
690
636
48
(10)
120
407
1 310
2 603
3 420
3 531
3 633
2 564
1 911
1 693
1 067
934
1 357
Income to Minority Interest
8
1
1
(40)
(25)
(200)
(148)
(58)
(24)
175
85
34
(10)
(75)
(49)
(4)
11
197
178
146
88
81
90
56
103
(12)
66
40
15
16
(76)
(543)
(545)
(563)
(603)
(113)
(307)
(411)
(446)
(572)
(550)
Net Income (Common)
317
N/A
306
-3%
301
-2%
792
+163%
1 265
+60%
1 284
+2%
1 314
+2%
929
-29%
551
-41%
704
+28%
785
+12%
651
-17%
550
-16%
417
-24%
519
+24%
536
+3%
537
+0%
568
+6%
757
+33%
1 249
+65%
1 737
+39%
1 807
+4%
1 677
-7%
1 310
-22%
793
-39%
625
-21%
114
-82%
30
-74%
135
+350%
423
+213%
1 234
+192%
2 060
+67%
2 875
+40%
2 968
+3%
3 030
+2%
2 451
-19%
1 604
-35%
1 281
-20%
620
-52%
362
-42%
807
+123%
EPS (Diluted)
0.36
N/A
0.34
-6%
0.33
-3%
0.88
+167%
1.41
+60%
0.7
-50%
1.47
+110%
1.04
-29%
0.3
-71%
0.33
+10%
0.37
+12%
0.32
-14%
0.26
-19%
0.2
-23%
0.25
+25%
0.25
N/A
0.25
N/A
0.27
+8%
0.36
+33%
0.59
+64%
0.82
+39%
0.85
+4%
0.79
-7%
0.62
-22%
0.38
-39%
0.3
-21%
0.05
-83%
0.01
-80%
0.06
+500%
0.2
+233%
0.58
+190%
0.97
+67%
1.35
+39%
1.39
+3%
1.44
+4%
1.15
-20%
0.71
-38%
0.6
-15%
0.29
-52%
0.17
-41%
0.38
+124%

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 132,400+ 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.