Watchlist Manager

Watchlist

Price: 34.16 CNY 10.02% Market Closed

Market Cap: ¥22.4B

F	Fujian Kuncai Material Technology Co Ltd SSE:603826	CN
	Sinopec Oilfield Service Corp SSE:600871	CN
R	Ritamix Global Ltd HKEX:1936	MY
	Carter's Inc NYSE:CRI	US
	Bioporto A/S CSE:BIOPOR	DK
	Alight Inc NYSE:ALIT	US
	SciVision Biotech Inc TWSE:1786	TW
	Top Shelf International Holdings Ltd ASX:TSI	AU
	GSE Systems Inc NASDAQ:GVP	US
M	My EG Services Bhd KLSE:MYEG	MY
M	Mudanjiang Hengfeng Paper Co Ltd SSE:600356	CN
	Cr Credit Agricole Mutuel Loire Hte Loir PAR:CRLO	FR
T	TC Energy Corp NYSE:TRP	CA
	Empresa Distribuidora y Comercializadora Norte SA NYSE:EDN	AR
C	China-Singapore Suzhou Industrial Park Development Group Co Ltd SSE:601512	CN
	SNL Bearings Ltd BSE:505827	IN
S	Shanghai Rendu Biotechnology Co Ltd SSE:688193	CN
	MIC Electronics Ltd NSE:MICEL	IN
K	Kennametal India Ltd NSE:KENNAMET	IN
	Rifa Co Ltd KRX:000760	KR
	Amcor PLC NYSE:AMCR	UK

Income Statement

Currency: CNY

	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	Mar-2024	Jun-2024	Sep-2024	Dec-2024	Mar-2025	Jun-2025	Sep-2025
Revenue
Interest Expense	6	0	0	0	4	0	0	0	0	0	2	3	4	7	8	10	11	13	15	18	20	24	26	31	36	40	48	52	56	59	65	71	66	66	0	0
Revenue	408 N/A	430 +5%	443 +3%	460 +4%	469 +2%	483 +3%	533 +10%	568 +6%	587 +3%	604 +3%	594 -2%	586 -1%	617 +5%	647 +5%	655 +1%	711 +8%	750 +6%	798 +6%	873 +9%	885 +1%	893 +1%	878 -2%	843 -4%	878 +4%	819 -7%	862 +5%	852 -1%	818 -4%	829 +1%	842 +2%	922 +10%	971 +5%	970 0%	973 +0%	1 010 +4%	1 032 +2%
Gross Profit
Cost of Revenue	(217)	(231)	(237)	(254)	(259)	(276)	(305)	(315)	(316)	(329)	(320)	(318)	(342)	(374)	(394)	(431)	(451)	(491)	(548)	(566)	(581)	(594)	(574)	(620)	(551)	(607)	(592)	(543)	(524)	(537)	(598)	(651)	(710)	(634)	(687)	(692)
Gross Profit	192 N/A	200 +4%	206 +3%	206 N/A	211 +2%	207 -1%	228 +10%	252 +11%	271 +7%	276 +2%	274 -1%	268 -2%	275 +3%	273 -1%	261 -4%	279 +7%	299 +7%	307 +3%	325 +6%	319 -2%	312 -2%	284 -9%	270 -5%	258 -4%	268 +4%	255 -5%	260 +2%	275 +6%	305 +11%	305 0%	324 +6%	320 -1%	260 -19%	338 +30%	324 -4%	340 +5%
Operating Income
Operating Expenses	(71)	(67)	(70)	(74)	(76)	(55)	(63)	(64)	(82)	(90)	(85)	(91)	(101)	(95)	(99)	(99)	(108)	(100)	(102)	(98)	(120)	(109)	(111)	(122)	(152)	(148)	(156)	(156)	(158)	(144)	(150)	(156)	(182)	(260)	(261)	(283)
Selling, General & Administrative	(51)	(69)	(77)	(77)	(64)	(78)	(81)	(80)	(67)	(77)	(70)	(76)	(82)	(86)	(90)	(90)	(75)	(78)	(75)	(72)	(80)	(82)	(87)	(94)	(92)	(124)	(131)	(130)	(108)	(124)	(129)	(136)	(126)	(144)	(140)	(140)
Research & Development	(14)	0	0	(4)	(17)	0	0	(6)	(19)	(17)	(22)	(21)	(17)	(20)	(21)	(23)	(23)	(31)	(34)	(36)	(29)	(37)	(37)	(37)	(29)	(34)	(33)	(34)	(32)	(37)	(38)	(39)	(35)	(37)	(39)	(39)
Depreciation & Amortization	(6)	0	0	0	(7)	0	0	0	(10)	0	0	0	(12)	0	0	0	(15)	0	0	0	(18)	0	0	0	(35)	0	0	0	(29)	0	0	0	(33)	0	0	0
Other Operating Expenses	(1)	1	7	7	11	23	18	22	14	5	7	6	9	11	12	14	5	9	7	10	6	10	12	9	4	10	8	7	11	16	17	19	12	(79)	(82)	(104)
Operating Income	120 N/A	133 +10%	136 +2%	132 -2%	134 +1%	153 +14%	165 +8%	188 +14%	189 +0%	186 -2%	189 +2%	176 -7%	174 -2%	178 +2%	162 -9%	181 +11%	192 +6%	207 +8%	223 +8%	222 -1%	192 -13%	175 -9%	159 -9%	136 -14%	116 -15%	107 -8%	104 -3%	118 +14%	147 +24%	161 +9%	175 +9%	165 -6%	79 -52%	78 -1%	63 -19%	57 -10%
Pre-Tax Income
Interest Income Expense	1	(2)	(2)	(1)	1	4	13	18	21	22	12	7	3	(1)	(2)	(7)	(9)	(14)	(16)	(19)	(22)	(24)	(23)	(23)	(23)	(29)	(33)	(42)	(45)	(51)	(65)	(69)	(63)	(61)	(52)	(50)
Non-Reccuring Items	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	0	(0)	(0)
Gain/Loss on Disposition of Assets	0	0	0	0	(0)	0	0	0	0	0	0	0	(1)	0	0	0	0	0	0	0	(0)	0	0	0	(0)	0	0	0	(2)	0	0	0	(3)	0	0	0
Total Other Income	3	2	2	1	(1)	(9)	(9)	(9)	(0)	(0)	(0)	(1)	(2)	(4)	(5)	(6)	(3)	(3)	(2)	(1)	(1)	(1)	(1)	(1)	1	1	1	1	(0)	(2)	(2)	(3)	(9)	(12)	(12)	(12)
Pre-Tax Income	124 N/A	133 +8%	136 +2%	133 -2%	135 +2%	147 +9%	169 +15%	197 +17%	209 +6%	208 -1%	201 -3%	182 -9%	173 -5%	173 +0%	155 -10%	167 +8%	180 +7%	190 +6%	205 +8%	203 -1%	170 -16%	150 -12%	134 -11%	112 -17%	94 -16%	78 -17%	72 -8%	77 +7%	100 +30%	108 +8%	107 -1%	93 -13%	3 -96%	5 +33%	(1) N/A	(5) -658%
Net Income
Tax Provision	(18)	(20)	(20)	(19)	(19)	(20)	(24)	(28)	(29)	(29)	(28)	(25)	(24)	(24)	(21)	(16)	(18)	(18)	(20)	(26)	(21)	(19)	(16)	(12)	(1)	1	2	1	(12)	(13)	(12)	(9)	36	39	46	49
Income from Continuing Operations	106	114	116	114	116	127	144	169	180	179	173	157	149	150	135	151	162	172	184	176	149	131	118	100	93	80	73	78	89	96	95	84	40	44	45	45
Income to Minority Interest	3	4	4	4	2	1	1	0	0	0	(1)	(1)	(2)	(3)	(2)	(3)	(5)	(6)	(7)	(7)	(5)	(5)	(4)	(4)	(5)	(5)	(5)	(5)	(5)	(5)	(4)	(5)	(5)	(5)	(5)	(9)
Net Income (Common)	109 N/A	117 +8%	120 +3%	118 -2%	118 0%	128 +9%	145 +13%	169 +17%	180 +6%	179 -1%	172 -4%	156 -10%	147 -6%	147 +0%	133 -10%	149 +12%	157 +6%	166 +6%	177 +7%	169 -4%	144 -15%	126 -12%	114 -10%	96 -16%	88 -8%	75 -15%	68 -9%	73 +6%	84 +16%	91 +8%	91 0%	79 -13%	35 -56%	39 +10%	40 +4%	36 -11%
EPS (Diluted)	0.31 N/A	0.3 -3%	0.48 +60%	0.31 -35%	0.28 -10%	0.21 -25%	0.44 +110%	0.35 -20%	0.39 +11%	0.38 -3%	0.35 -8%	0.33 -6%	0.31 -6%	0.32 +3%	0.29 -9%	0.33 +14%	0.34 +3%	0.36 +6%	0.38 +6%	0.36 -5%	0.22 -39%	0.27 +23%	0.24 -11%	0.2 -17%	0.13 -35%	0.16 +23%	0.15 -6%	0.16 +7%	0.13 -19%	0.13 N/A	0.32 +146%	0.12 -63%	0.05 -58%	0.05 N/A	0.06 +20%	0.05 -17%

Income Statement Balance Sheet Cash Flow Statement

Fujian Kuncai Material Technology Co Ltd
SSE:603826

Income Statement

Earnings Waterfall
Fujian Kuncai Material Technology Co Ltd

Income Statement
Fujian Kuncai Material Technology Co Ltd

See Also

Company

Help

Tools

Stocks

Fujian Kuncai Material Technology Co Ltd SSE:603826

Income Statement

Earnings Waterfall Fujian Kuncai Material Technology Co Ltd

Income Statement Fujian Kuncai Material Technology Co Ltd

See Also

Company

Help

Tools

Stocks

Fujian Kuncai Material Technology Co Ltd
SSE:603826

Earnings Waterfall
Fujian Kuncai Material Technology Co Ltd

Income Statement
Fujian Kuncai Material Technology Co Ltd