First Time Loading...
M

Metallurgical Corporation of China Ltd
SSE:601618

Watchlist Manager
Metallurgical Corporation of China Ltd
SSE:601618
Watchlist
Price: 3.32 CNY 1.53% Market Closed
Updated: May 7, 2024
Financials Section:
Income Statement Balance Sheet Cash Flow Statement

Income Statement

633.9B
-4%
Revenue
Growth Rates:
1 Year
+7%
3 Years
+58%
5 Years
+119%
7 Years
+189%
10 Years
+213%
15.5B
-23%
Operating Income
Growth Rates:
1 Year
-12%
3 Years
+18%
5 Years
+20%
7 Years
+83%
10 Years
+82%
6.9B
-30%
Net Income
Growth Rates:
1 Year
-25%
3 Years
+3%
5 Years
+26%
7 Years
+28%
10 Years
+131%

Earnings Waterfall
Metallurgical Corporation of China Ltd

Revenue
633.9B CNY
Cost of Revenue
-573.9B CNY
Gross Profit
60B CNY
Operating Expenses
-44.5B CNY
Operating Income
15.5B CNY
Other Expenses
-8.6B CNY
Net Income
6.9B CNY

Income Statement
Metallurgical Corporation of China 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
202 690
N/A
200 944
-1%
207 703
+3%
210 062
+1%
215 786
+3%
219 288
+2%
220 310
+0%
216 538
-2%
217 324
+0%
214 517
-1%
212 457
-1%
213 204
+0%
219 558
+3%
221 163
+1%
224 818
+2%
229 079
+2%
244 000
+7%
255 017
+5%
269 027
+5%
274 400
+2%
289 535
+6%
297 444
+3%
322 440
+8%
336 419
+4%
338 638
+1%
348 257
+3%
360 186
+3%
378 526
+5%
400 115
+6%
421 813
+5%
470 553
+12%
481 629
+2%
500 572
+4%
524 175
+5%
538 770
+3%
548 128
+2%
592 669
+8%
619 095
+4%
637 926
+3%
662 950
+4%
633 870
-4%
Gross Profit
Cost of Revenue
(180 836)
(179 252)
(185 773)
(187 664)
(193 500)
(196 890)
(197 112)
(193 987)
(194 269)
(192 069)
(189 299)
(189 099)
(194 321)
(195 343)
(198 487)
(201 461)
(213 541)
(223 752)
(237 069)
(241 953)
(254 710)
(262 500)
(286 418)
(297 514)
(300 252)
(310 203)
(320 545)
(339 103)
(355 395)
(376 108)
(422 221)
(432 460)
(448 532)
(471 646)
(485 367)
(494 212)
(535 697)
(562 671)
(578 752)
(602 599)
(573 920)
Gross Profit
21 855
N/A
21 694
-1%
21 931
+1%
22 399
+2%
22 286
-1%
22 398
+1%
23 198
+4%
22 551
-3%
23 055
+2%
22 449
-3%
23 159
+3%
24 106
+4%
25 237
+5%
25 820
+2%
26 331
+2%
27 618
+5%
30 459
+10%
31 264
+3%
31 957
+2%
32 446
+2%
34 824
+7%
34 944
+0%
36 022
+3%
38 904
+8%
38 386
-1%
38 053
-1%
39 640
+4%
39 422
-1%
44 720
+13%
45 704
+2%
48 331
+6%
49 169
+2%
52 040
+6%
52 529
+1%
53 403
+2%
53 915
+1%
56 972
+6%
56 424
-1%
59 174
+5%
60 351
+2%
59 951
-1%
Operating Income
Operating Expenses
(13 356)
(13 199)
(13 594)
(13 836)
(13 973)
(14 003)
(13 986)
(13 976)
(15 125)
(16 014)
(16 935)
(17 584)
(16 760)
(16 644)
(16 374)
(17 244)
(19 367)
(18 997)
(19 952)
(20 604)
(21 985)
(22 272)
(23 030)
(25 879)
(26 699)
(25 224)
(26 503)
(25 531)
(31 640)
(30 380)
(31 771)
(32 948)
(37 872)
(35 637)
(36 859)
(37 110)
(39 346)
(38 007)
(39 672)
(40 311)
(44 479)
Selling, General & Administrative
(11 067)
(10 985)
(10 807)
(10 866)
(10 535)
(10 667)
(10 721)
(10 773)
(11 100)
(11 613)
(12 000)
(12 226)
(12 286)
(12 379)
(11 308)
(10 634)
(13 055)
(12 959)
(14 014)
(15 023)
(13 786)
(13 517)
(13 596)
(15 392)
(14 704)
(14 157)
(15 032)
(13 581)
(17 238)
(17 291)
(16 879)
(17 254)
(19 038)
(17 331)
(17 924)
(17 910)
(19 086)
(18 145)
(18 638)
(18 842)
(23 658)
Research & Development
0
0
0
0
(2 217)
0
0
0
(2 828)
0
0
0
(3 310)
0
(1 156)
(2 348)
(5 336)
0
0
(1 633)
(7 069)
(6 381)
(9 451)
(10 060)
(9 792)
(10 370)
(10 346)
(11 305)
(12 196)
(12 945)
(14 207)
(14 918)
(15 764)
(16 828)
(17 531)
(17 675)
(18 574)
(18 920)
(20 183)
(20 576)
(19 598)
Depreciation & Amortization
0
0
0
0
(784)
0
0
0
(848)
0
0
0
(811)
0
0
0
(699)
0
0
0
(777)
0
0
0
(813)
0
0
0
(821)
0
0
0
(847)
0
0
0
(861)
0
0
0
(799)
Other Operating Expenses
(2 290)
(2 216)
(2 787)
(2 968)
(437)
(3 336)
(3 265)
(3 201)
(348)
(4 400)
(4 935)
(5 358)
(354)
(4 264)
(3 909)
(4 262)
(278)
(6 038)
(5 938)
(3 948)
(352)
(2 374)
17
(428)
(1 390)
(698)
(1 126)
(645)
(1 385)
(144)
(686)
(777)
(2 223)
(1 477)
(1 403)
(1 525)
(825)
(942)
(851)
(893)
(424)
Operating Income
8 500
N/A
8 495
0%
8 337
-2%
8 563
+3%
8 313
-3%
8 397
+1%
9 214
+10%
8 576
-7%
7 930
-8%
6 434
-19%
6 223
-3%
6 522
+5%
8 476
+30%
9 176
+8%
9 958
+9%
10 374
+4%
11 092
+7%
12 270
+11%
12 007
-2%
11 844
-1%
12 840
+8%
12 672
-1%
12 992
+3%
13 025
+0%
11 686
-10%
12 829
+10%
13 137
+2%
13 892
+6%
13 080
-6%
15 324
+17%
16 559
+8%
16 220
-2%
14 167
-13%
16 892
+19%
16 544
-2%
16 805
+2%
17 626
+5%
18 417
+4%
19 502
+6%
20 040
+3%
15 472
-23%
Pre-Tax Income
Interest Income Expense
(4 078)
(3 918)
(3 193)
(3 373)
(3 521)
(3 019)
(3 517)
(2 527)
(2 342)
(407)
(169)
(491)
(1 942)
(2 148)
(2 397)
(2 688)
(2 519)
(2 852)
(2 262)
(2 251)
(2 393)
(2 690)
(3 367)
(2 999)
(1 974)
(3 234)
(3 358)
(3 483)
(1 262)
(2 904)
(2 827)
(2 131)
(167)
(2 622)
(2 025)
(2 664)
(1 731)
(2 812)
(3 007)
(3 016)
(2 206)
Non-Reccuring Items
0
0
0
0
498
0
0
0
351
0
0
0
545
115
121
122
203
111
134
140
(615)
142
122
121
(370)
57
61
56
(5)
240
647
655
163
688
365
482
(686)
312
234
125
341
Gain/Loss on Disposition of Assets
0
(3)
(16)
(23)
158
41
60
124
180
207
214
163
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
876
846
950
1 010
1 257
1 434
1 276
1 180
1 025
959
947
973
569
636
365
228
199
27
(214)
(247)
(308)
(335)
(3)
(14)
440
441
563
576
104
150
65
14
(150)
(208)
(254)
(283)
183
13
(87)
13
158
Pre-Tax Income
5 296
N/A
5 420
+2%
6 076
+12%
6 175
+2%
6 705
+9%
6 851
+2%
7 031
+3%
7 352
+5%
7 143
-3%
7 193
+1%
7 215
+0%
7 167
-1%
7 648
+7%
7 779
+2%
8 047
+3%
8 036
0%
8 975
+12%
9 556
+6%
9 665
+1%
9 486
-2%
9 524
+0%
9 789
+3%
9 744
0%
10 134
+4%
9 782
-3%
10 093
+3%
10 403
+3%
11 040
+6%
11 917
+8%
12 809
+7%
14 444
+13%
14 758
+2%
14 012
-5%
14 751
+5%
14 630
-1%
14 339
-2%
15 392
+7%
15 930
+3%
16 642
+4%
17 161
+3%
13 765
-20%
Net Income
Tax Provision
(2 218)
(2 308)
(2 394)
(2 335)
(2 364)
(2 294)
(2 191)
(2 112)
(2 194)
(2 042)
(1 900)
(2 071)
(1 678)
(1 696)
(1 985)
(1 812)
(2 263)
(2 571)
(2 371)
(2 308)
(1 954)
(2 028)
(1 893)
(2 145)
(2 205)
(2 286)
(2 328)
(2 497)
(2 535)
(2 768)
(2 748)
(2 741)
(2 405)
(2 388)
(2 259)
(2 319)
(2 460)
(2 407)
(2 391)
(2 678)
(2 359)
Income from Continuing Operations
3 078
3 112
3 683
3 842
4 341
4 559
4 841
5 240
4 949
5 151
5 315
5 096
5 970
6 083
6 061
6 223
6 712
6 983
7 292
7 176
7 571
7 759
7 850
7 988
7 577
7 807
8 075
8 543
9 382
10 041
11 696
12 017
11 607
12 363
12 371
12 020
12 932
13 523
14 252
14 483
11 406
Income to Minority Interest
(97)
(61)
(372)
(484)
(376)
(432)
(512)
(615)
(147)
(258)
(271)
(90)
(594)
(631)
(426)
(655)
(650)
(703)
(999)
(899)
(1 199)
(1 282)
(1 229)
(1 347)
(977)
(1 081)
(1 039)
(1 370)
(1 520)
(1 935)
(2 489)
(2 635)
(3 232)
(3 444)
(3 062)
(3 062)
(2 655)
(2 560)
(2 633)
(2 739)
(2 736)
Net Income (Common)
2 982
N/A
3 051
+2%
3 311
+9%
3 358
+1%
3 965
+18%
4 126
+4%
4 328
+5%
4 624
+7%
4 802
+4%
4 893
+2%
5 045
+3%
5 007
-1%
5 376
+7%
5 453
+1%
5 635
+3%
5 568
-1%
6 061
+9%
6 278
+4%
5 874
-6%
6 243
+6%
5 461
-13%
5 668
+4%
6 131
+8%
5 766
-6%
5 593
-3%
5 690
+2%
5 434
-4%
5 592
+3%
6 672
+19%
6 878
+3%
8 202
+19%
8 122
-1%
7 289
-10%
7 898
+8%
7 743
-2%
7 704
-1%
9 238
+20%
9 661
+5%
9 823
+2%
9 855
+0%
6 888
-30%
EPS (Diluted)
0.15
N/A
0.16
+7%
0.18
+13%
0.19
+6%
0.21
+11%
0.23
+10%
0.24
+4%
0.25
+4%
0.25
N/A
0.26
+4%
0.2
-23%
0.25
+25%
0.25
N/A
0.25
N/A
0.27
+8%
0.26
-4%
0.29
+12%
0.3
+3%
0.28
-7%
0.3
+7%
0.26
-13%
0.27
+4%
0.39
+44%
0.39
N/A
0.27
-31%
0.27
N/A
0.25
-7%
0.27
+8%
0.32
+19%
0.33
+3%
0.39
+18%
0.39
N/A
0.35
-10%
0.37
+6%
0.4
+8%
0.37
-8%
0.45
+22%
0.48
+7%
0.47
-2%
0.48
+2%
0.33
-31%

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 134,800+ 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.