First Time Loading...

CMOC Group Ltd
SSE:603993

Watchlist Manager
CMOC Group Ltd Logo
CMOC Group Ltd
SSE:603993
Watchlist
Price: 9.28 CNY 4.62% Market Closed
Updated: Apr 27, 2024
Financials Section:
Income Statement Balance Sheet Cash Flow Statement

Income Statement

186.3B
+8%
Revenue
Growth Rates:
1 Year
+8%
3 Years
+65%
5 Years
+617%
7 Years
+2 580%
10 Years
+3 264%
11.8B
+61%
Operating Income
Growth Rates:
1 Year
-6%
3 Years
+103%
5 Years
+70%
7 Years
+1 020%
10 Years
+1 513%
8.1B
+160%
Net Income
Growth Rates:
1 Year
+36%
3 Years
+250%
5 Years
+76%
7 Years
+716%
10 Years
+593%

Earnings Waterfall
CMOC Group Ltd

Revenue
186.3B CNY
Cost of Revenue
-171B CNY
Gross Profit
15.3B CNY
Operating Expenses
-3.5B CNY
Operating Income
11.8B CNY
Other Expenses
-3.7B CNY
Net Income
8.1B CNY

Income Statement
CMOC Group 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
5 537
N/A
6 045
+9%
6 554
+8%
6 756
+3%
6 662
-1%
6 214
-7%
5 225
-16%
4 624
-12%
4 197
-9%
4 169
-1%
4 187
+0%
4 518
+8%
6 950
+54%
11 576
+67%
16 345
+41%
21 161
+29%
24 148
+14%
25 797
+7%
26 553
+3%
26 525
0%
25 963
-2%
23 009
-11%
21 882
-5%
39 288
+80%
68 677
+75%
86 582
+26%
105 442
+22%
115 575
+10%
112 981
-2%
130 515
+16%
151 054
+16%
159 234
+5%
173 863
+9%
178 472
+3%
180 813
+1%
179 773
-1%
172 991
-4%
172 750
0%
167 950
-3%
172 205
+3%
186 269
+8%
Gross Profit
Cost of Revenue
(4 004)
(4 299)
(4 542)
(4 500)
(3 942)
(3 905)
(3 198)
(2 966)
(2 696)
(2 808)
(2 905)
(2 954)
(4 655)
(7 751)
(11 025)
(14 328)
(15 243)
(16 249)
(16 259)
(16 576)
(16 215)
(16 906)
(17 096)
(35 111)
(65 629)
(86 178)
(104 671)
(111 701)
(104 543)
(117 574)
(135 256)
(145 233)
(158 661)
(160 617)
(163 636)
(163 361)
(157 962)
(163 095)
(160 840)
(162 309)
(170 998)
Gross Profit
1 533
N/A
1 745
+14%
2 011
+15%
2 255
+12%
2 721
+21%
2 309
-15%
2 027
-12%
1 658
-18%
1 501
-9%
1 361
-9%
1 282
-6%
1 564
+22%
2 294
+47%
3 824
+67%
5 320
+39%
6 832
+28%
8 904
+30%
9 548
+7%
10 293
+8%
9 949
-3%
9 748
-2%
6 104
-37%
4 787
-22%
4 178
-13%
3 048
-27%
404
-87%
771
+91%
3 873
+402%
8 438
+118%
12 938
+53%
15 795
+22%
13 999
-11%
15 202
+9%
17 854
+17%
17 178
-4%
16 412
-4%
15 028
-8%
9 655
-36%
7 110
-26%
9 896
+39%
15 271
+54%
Operating Income
Operating Expenses
(800)
(861)
(870)
(900)
(981)
(609)
(729)
(685)
(783)
(678)
(550)
(786)
(1 240)
(1 314)
(1 482)
(1 485)
(2 229)
(1 366)
(1 460)
(1 446)
(2 787)
(1 427)
(1 399)
(1 473)
(2 788)
(1 723)
(1 672)
(1 650)
(2 622)
(1 781)
(1 863)
(1 867)
(2 172)
(2 143)
(2 248)
(2 606)
(2 525)
(2 171)
(2 480)
(2 554)
(3 461)
Selling, General & Administrative
(712)
(750)
(791)
(821)
(712)
(536)
(518)
(458)
(544)
(441)
(464)
(482)
(913)
(968)
(1 119)
(1 325)
(1 563)
(1 240)
(1 320)
(1 271)
(1 972)
(1 100)
(1 043)
(1 075)
(1 984)
(1 442)
(1 486)
(1 510)
(2 103)
(1 421)
(1 421)
(1 456)
(1 660)
(1 754)
(1 817)
(2 149)
(1 916)
(1 945)
(2 281)
(2 290)
(2 651)
Research & Development
0
0
0
0
(127)
0
0
0
(80)
0
0
0
(109)
0
0
(34)
(102)
(62)
(106)
(136)
(254)
(275)
(305)
(346)
(268)
(239)
(191)
(146)
(174)
(174)
(192)
(179)
(272)
(383)
(456)
(477)
(389)
(293)
(248)
(292)
(327)
Depreciation & Amortization
0
0
0
0
(70)
0
0
0
(55)
0
0
0
(41)
0
0
0
(62)
0
0
0
(94)
0
0
0
(160)
0
0
0
(181)
0
0
0
(146)
0
0
0
(200)
0
0
0
(279)
Other Operating Expenses
(87)
(111)
(79)
(80)
(73)
(74)
(212)
(226)
(104)
(235)
(85)
(304)
(176)
(346)
(363)
(126)
(502)
(64)
(35)
(40)
(466)
(52)
(52)
(53)
(377)
(43)
5
6
(164)
(186)
(251)
(232)
(93)
(5)
26
21
(20)
67
50
28
(204)
Operating Income
732
N/A
884
+21%
1 141
+29%
1 355
+19%
1 739
+28%
1 700
-2%
1 298
-24%
974
-25%
718
-26%
685
-5%
733
+7%
778
+6%
1 054
+35%
2 508
+138%
3 836
+53%
5 345
+39%
6 676
+25%
8 181
+23%
8 833
+8%
8 503
-4%
6 961
-18%
4 677
-33%
3 388
-28%
2 705
-20%
260
-90%
(1 320)
N/A
(901)
+32%
2 224
N/A
5 816
+162%
11 160
+92%
13 934
+25%
12 133
-13%
13 030
+7%
15 712
+21%
14 930
-5%
13 806
-8%
12 504
-9%
7 484
-40%
4 631
-38%
7 342
+59%
11 810
+61%
Pre-Tax Income
Interest Income Expense
278
269
475
470
34
361
7
(66)
181
(49)
169
140
(18)
(502)
(1 606)
(1 906)
(1 294)
(1 699)
(916)
(624)
91
(180)
(317)
(313)
2 020
3 662
2 836
221
(2 616)
(6 462)
(6 970)
(4 279)
(4 214)
(5 552)
(2 560)
(1 956)
(2 684)
(475)
(1 066)
(1 831)
(668)
Non-Reccuring Items
0
0
0
0
365
0
0
0
(172)
5
4
5
(280)
10
26
41
(5)
10
41
63
6
86
145
73
(58)
(92)
(191)
(158)
(253)
(1)
(7)
(8)
(41)
8
8
13
36
49
24
22
2 126
Gain/Loss on Disposition of Assets
0
0
0
(2)
(29)
(6)
(40)
0
(38)
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
0
0
0
0
0
Total Other Income
226
220
179
213
39
25
51
(1)
(6)
(65)
(19)
(26)
434
449
426
392
5
(16)
(28)
(10)
(69)
(63)
(27)
(19)
137
138
140
129
(71)
(69)
(72)
(74)
(21)
(69)
(71)
(81)
(51)
(54)
(69)
(93)
(60)
Pre-Tax Income
1 236
N/A
1 373
+11%
1 795
+31%
2 036
+13%
2 148
+6%
2 079
-3%
1 315
-37%
907
-31%
683
-25%
576
-16%
888
+54%
898
+1%
1 190
+33%
2 467
+107%
2 683
+9%
3 873
+44%
5 382
+39%
6 476
+20%
7 930
+22%
7 932
+0%
6 990
-12%
4 521
-35%
3 190
-29%
2 448
-23%
2 358
-4%
2 390
+1%
1 886
-21%
2 416
+28%
2 876
+19%
4 627
+61%
6 884
+49%
7 772
+13%
8 755
+13%
10 099
+15%
12 307
+22%
11 782
-4%
9 804
-17%
7 004
-29%
3 520
-50%
5 440
+55%
13 208
+143%
Net Income
Tax Provision
(152)
(120)
(272)
(338)
(348)
(358)
(70)
46
20
(29)
(120)
(224)
(171)
(583)
(797)
(1 129)
(1 786)
(2 015)
(2 090)
(1 940)
(1 840)
(969)
(868)
(798)
(593)
(458)
110
(120)
(398)
(1 344)
(2 575)
(2 785)
(3 328)
(4 012)
(4 895)
(4 345)
(2 613)
(1 423)
(531)
(2 200)
(4 677)
Income from Continuing Operations
1 085
1 253
1 524
1 699
1 800
1 722
1 245
953
703
547
768
674
1 019
1 884
1 886
2 744
3 596
4 462
5 841
5 993
5 150
3 553
2 323
1 651
1 766
1 931
1 995
2 296
2 479
3 284
4 310
4 988
5 428
6 087
7 412
7 437
7 192
5 581
2 989
3 240
8 531
Income to Minority Interest
89
88
51
40
24
31
39
48
58
51
42
30
(21)
(428)
(565)
(712)
(868)
(772)
(811)
(732)
(514)
(142)
(2)
92
91
52
62
(73)
(150)
(395)
(580)
(710)
(322)
(196)
(567)
(583)
(1 125)
(989)
(367)
(36)
(281)
Net Income (Common)
1 174
N/A
1 340
+14%
1 574
+17%
1 737
+10%
1 824
+5%
1 752
-4%
1 282
-27%
1 000
-22%
761
-24%
597
-22%
810
+36%
704
-13%
998
+42%
1 455
+46%
1 320
-9%
2 031
+54%
2 728
+34%
3 689
+35%
5 028
+36%
5 259
+5%
4 636
-12%
3 410
-26%
2 321
-32%
1 743
-25%
1 857
+7%
1 983
+7%
2 057
+4%
2 223
+8%
2 329
+5%
2 888
+24%
3 729
+29%
4 277
+15%
5 106
+19%
5 891
+15%
6 845
+16%
6 854
+0%
5 994
-13%
4 523
-25%
2 553
-44%
3 130
+23%
8 140
+160%
EPS (Diluted)
0.08
N/A
0.09
+13%
0.1
+11%
0.11
+10%
0.12
+9%
0.11
-8%
0.08
-27%
0.06
-25%
0.05
-17%
0.04
-20%
0.05
+25%
0.04
-20%
0.06
+50%
0.08
+33%
0.06
-25%
0.1
+67%
0.14
+40%
0.17
+21%
0.24
+41%
0.25
+4%
0.21
-16%
0.17
-19%
0.11
-35%
0.08
-27%
0.09
+13%
0.09
N/A
0.1
+11%
0.11
+10%
0.11
N/A
0.15
+36%
0.18
+20%
0.21
+17%
0.24
+14%
0.28
+17%
0.32
+14%
0.32
N/A
0.28
-13%
0.21
-25%
0.12
-43%
0.15
+25%
0.38
+153%

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 132,000+ 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.