First Time Loading...

China Railway Construction Corp Ltd
SSE:601186

Watchlist Manager
China Railway Construction Corp Ltd Logo
China Railway Construction Corp Ltd
SSE:601186
Watchlist
Price: 8.63 CNY 0.82% Market Closed
Updated: Apr 27, 2024
Financials Section:
Income Statement Balance Sheet Cash Flow Statement

Income Statement

1.1T
+3%
Revenue
Growth Rates:
1 Year
+4%
3 Years
+25%
5 Years
+56%
7 Years
+81%
10 Years
+94%
45.4B
-4%
Operating Income
Growth Rates:
1 Year
+1%
3 Years
+37%
5 Years
+67%
7 Years
+124%
10 Years
+183%
23.5B
-5%
Net Income
Growth Rates:
1 Year
-1%
3 Years
+16%
5 Years
+38%
7 Years
+70%
10 Years
+128%

Earnings Waterfall
China Railway Construction Corp Ltd

Revenue
1.1T CNY
Cost of Revenue
-1T CNY
Gross Profit
116.8B CNY
Operating Expenses
-71.4B CNY
Operating Income
45.4B CNY
Other Expenses
-21.9B CNY
Net Income
23.5B CNY

Income Statement
China Railway Construction Corp 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
586 788
N/A
605 669
+3%
612 445
+1%
606 954
-1%
591 968
-2%
601 157
+2%
593 424
-1%
593 597
+0%
600 539
+1%
602 140
+0%
604 371
+0%
611 374
+1%
629 327
+3%
633 714
+1%
651 561
+3%
665 827
+2%
680 981
+2%
689 566
+1%
701 002
+2%
710 468
+1%
730 123
+3%
755 563
+3%
774 077
+2%
801 609
+4%
830 452
+4%
818 466
-1%
848 307
+4%
893 103
+5%
910 325
+2%
999 177
+10%
1 028 050
+3%
1 021 792
-1%
1 020 010
0%
1 050 533
+3%
1 071 992
+2%
1 082 957
+1%
1 096 313
+1%
1 105 374
+1%
1 096 876
-1%
1 104 354
+1%
1 137 993
+3%
Gross Profit
Cost of Revenue
(544 075)
(561 929)
(567 899)
(563 091)
(542 682)
(553 760)
(544 641)
(542 825)
(547 652)
(550 926)
(551 906)
(558 337)
(577 777)
(582 834)
(600 730)
(614 113)
(623 489)
(629 733)
(638 491)
(644 012)
(661 107)
(686 509)
(702 922)
(729 092)
(750 568)
(745 645)
(773 385)
(817 659)
(826 361)
(914 070)
(940 326)
(933 058)
(922 342)
(954 383)
(972 211)
(982 200)
(987 027)
(997 123)
(988 961)
(993 544)
(1 021 199)
Gross Profit
42 714
N/A
43 741
+2%
44 546
+2%
43 863
-2%
49 286
+12%
47 397
-4%
48 782
+3%
50 771
+4%
52 887
+4%
51 213
-3%
52 465
+2%
53 037
+1%
51 550
-3%
50 880
-1%
50 831
0%
51 714
+2%
57 492
+11%
59 832
+4%
62 510
+4%
66 454
+6%
69 016
+4%
69 053
+0%
71 154
+3%
72 517
+2%
79 884
+10%
72 821
-9%
74 921
+3%
75 444
+1%
83 964
+11%
85 106
+1%
87 724
+3%
88 733
+1%
97 668
+10%
96 151
-2%
99 781
+4%
100 757
+1%
109 286
+8%
108 249
-1%
107 915
0%
110 810
+3%
116 795
+5%
Operating Income
Operating Expenses
(26 661)
(27 114)
(27 014)
(26 109)
(31 257)
(28 073)
(29 607)
(30 219)
(32 537)
(30 323)
(30 949)
(31 972)
(31 265)
(29 798)
(30 128)
(30 540)
(34 716)
(35 627)
(36 367)
(38 076)
(41 765)
(38 990)
(40 309)
(41 131)
(49 470)
(43 538)
(44 250)
(44 822)
(50 854)
(48 233)
(49 998)
(50 999)
(60 521)
(56 402)
(56 970)
(56 568)
(64 257)
(61 079)
(61 045)
(63 515)
(71 367)
Selling, General & Administrative
(25 229)
(25 491)
(25 396)
(24 616)
(20 750)
(27 910)
(28 974)
(29 657)
(22 023)
(26 919)
(27 760)
(28 725)
(20 126)
(28 909)
(24 589)
(21 010)
(23 062)
(22 132)
(22 856)
(23 601)
(27 699)
(25 142)
(27 289)
(28 644)
(31 056)
(26 945)
(27 017)
(26 517)
(30 980)
(28 653)
(29 428)
(30 262)
(39 058)
(35 294)
(35 609)
(35 508)
(38 104)
(34 172)
(34 444)
(36 143)
(42 263)
Research & Development
0
0
0
0
(8 683)
0
0
0
(8 759)
0
0
0
(9 443)
0
(4 944)
(9 105)
(10 398)
0
(9 599)
(10 538)
(11 572)
(14 317)
(13 136)
(12 540)
(16 528)
(15 648)
(16 222)
(17 395)
(18 606)
(19 344)
(20 508)
(20 501)
(20 254)
(20 538)
(20 052)
(20 033)
(25 004)
(25 042)
(24 900)
(25 680)
(26 725)
Depreciation & Amortization
0
0
0
0
(1 088)
0
0
0
(1 102)
0
0
0
(1 014)
0
0
0
(941)
0
0
0
(727)
0
0
0
(679)
0
0
0
(781)
0
0
0
(692)
0
0
0
(939)
0
0
0
(970)
Other Operating Expenses
(1 432)
(1 622)
(1 617)
(1 492)
(734)
(163)
(633)
(562)
(653)
(3 403)
(3 189)
(3 248)
(683)
(890)
(596)
(424)
(314)
(13 495)
(3 910)
(3 936)
(1 767)
468
115
51
(1 208)
(945)
(1 010)
(908)
(487)
(235)
(61)
(235)
(516)
(571)
(1 310)
(1 029)
(210)
(1 865)
(1 702)
(1 692)
(1 409)
Operating Income
16 052
N/A
16 626
+4%
17 532
+5%
17 754
+1%
18 030
+2%
19 323
+7%
19 175
-1%
20 553
+7%
20 350
-1%
20 892
+3%
21 517
+3%
21 065
-2%
20 285
-4%
21 082
+4%
20 703
-2%
21 174
+2%
22 777
+8%
24 206
+6%
26 144
+8%
28 379
+9%
27 251
-4%
30 063
+10%
30 845
+3%
31 386
+2%
30 414
-3%
29 284
-4%
30 673
+5%
30 624
0%
33 110
+8%
36 875
+11%
37 727
+2%
37 735
+0%
37 147
-2%
39 749
+7%
42 812
+8%
44 190
+3%
45 029
+2%
47 171
+5%
46 870
-1%
47 295
+1%
45 427
-4%
Pre-Tax Income
Interest Income Expense
(3 770)
(3 968)
(4 565)
(4 873)
(3 651)
(4 399)
(4 141)
(4 742)
(3 415)
(3 612)
(3 943)
(3 089)
(2 170)
(2 623)
(1 850)
(1 656)
(1 538)
(2 439)
(2 594)
(3 450)
(2 360)
(4 342)
(4 417)
(3 734)
(2 170)
(3 074)
(2 946)
(2 210)
(2 708)
(3 978)
(3 840)
(4 592)
(2 973)
(4 803)
(5 883)
(7 149)
(8 354)
(9 033)
(9 325)
(9 356)
(7 479)
Non-Reccuring Items
0
0
0
0
2
0
0
0
(326)
0
0
0
178
86
93
95
(326)
(10)
43
50
564
525
562
572
(603)
352
424
595
619
597
496
458
640
587
520
380
727
90
118
152
645
Gain/Loss on Disposition of Assets
0
0
0
0
19
0
0
0
(11)
(5)
(87)
(99)
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
Total Other Income
756
864
786
872
552
519
557
458
515
390
395
603
677
838
1 023
969
343
329
282
195
(349)
(220)
(359)
(412)
386
371
399
356
470
511
569
613
337
351
308
191
423
366
382
491
234
Pre-Tax Income
13 040
N/A
13 524
+4%
13 754
+2%
13 753
0%
14 952
+9%
15 443
+3%
15 591
+1%
16 269
+4%
17 113
+5%
17 664
+3%
17 881
+1%
18 480
+3%
18 970
+3%
19 383
+2%
19 969
+3%
20 582
+3%
21 256
+3%
22 085
+4%
23 874
+8%
25 173
+5%
25 105
0%
26 027
+4%
26 632
+2%
27 813
+4%
28 027
+1%
26 932
-4%
28 549
+6%
29 364
+3%
31 491
+7%
34 003
+8%
34 951
+3%
34 213
-2%
35 151
+3%
35 885
+2%
37 757
+5%
37 612
0%
37 824
+1%
38 595
+2%
38 045
-1%
38 583
+1%
38 828
+1%
Net Income
Tax Provision
(2 599)
(2 721)
(2 982)
(2 827)
(3 381)
(3 493)
(3 353)
(3 579)
(3 739)
(3 871)
(3 902)
(3 978)
(4 119)
(4 221)
(4 397)
(4 308)
(4 337)
(4 545)
(4 980)
(5 223)
(5 267)
(5 439)
(5 370)
(5 744)
(5 403)
(5 140)
(5 354)
(5 736)
(5 782)
(6 188)
(6 031)
(5 120)
(5 836)
(5 769)
(6 636)
(6 826)
(6 072)
(6 386)
(5 706)
(5 671)
(6 499)
Income from Continuing Operations
10 439
10 801
10 771
10 926
11 572
11 951
12 239
12 691
13 374
13 793
13 979
14 502
14 851
15 162
15 571
16 272
16 919
17 538
18 893
19 950
19 838
20 587
21 260
22 067
22 624
21 791
23 194
23 627
25 709
27 815
28 921
29 094
29 315
30 116
31 121
30 787
31 753
32 210
32 341
32 912
32 329
Income to Minority Interest
(95)
(82)
(117)
(86)
(228)
(315)
(429)
(612)
(729)
(752)
(842)
(848)
(851)
(856)
(871)
(868)
(862)
(939)
(1 351)
(1 776)
(1 903)
(2 188)
(2 050)
(2 090)
(2 426)
(2 509)
(2 965)
(3 239)
(3 316)
(3 388)
(3 536)
(3 707)
(4 625)
(4 809)
(5 264)
(5 221)
(5 111)
(5 281)
(5 524)
(5 599)
(6 232)
Net Income (Common)
10 345
N/A
10 719
+4%
10 654
-1%
10 839
+2%
11 343
+5%
11 636
+3%
11 809
+1%
12 078
+2%
12 645
+5%
13 041
+3%
13 137
+1%
13 654
+4%
13 858
+1%
14 165
+2%
14 559
+3%
15 264
+5%
15 767
+3%
16 310
+3%
17 253
+6%
17 884
+4%
17 068
-5%
17 462
+2%
18 701
+7%
18 545
-1%
18 958
+2%
17 627
-7%
17 735
+1%
18 278
+3%
20 369
+11%
22 093
+8%
22 724
+3%
22 542
-1%
21 736
-4%
22 470
+3%
23 040
+3%
22 823
-1%
23 897
+5%
24 236
+1%
24 214
0%
24 712
+2%
23 549
-5%
EPS (Diluted)
0.84
N/A
0.87
+4%
0.86
-1%
0.87
+1%
0.92
+6%
0.94
+2%
0.96
+2%
0.99
+3%
0.98
-1%
1.05
+7%
0.84
-20%
1.1
+31%
1.02
-7%
1.04
+2%
1.07
+3%
1.12
+5%
1.16
+4%
1.2
+3%
1.27
+6%
1.32
+4%
1.26
-5%
1.29
+2%
1.38
+7%
1.37
-1%
1.4
+2%
1.29
-8%
1.29
N/A
1.34
+4%
1.5
+12%
1.63
+9%
1.67
+2%
1.66
-1%
1.6
-4%
1.65
+3%
1.7
+3%
1.68
-1%
1.76
+5%
1.79
+2%
1.78
-1%
1.82
+2%
1.73
-5%

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 131,900+ 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.