Watchlist Manager

Watchlist

Price: 10.34 CNY 2.68% Market Closed

Market Cap: ¥10.9B

	China Merchants Property Operation & Service Co Ltd SZSE:001914	CN
N	Norse Atlantic ASA OSE:NORSE	NO

Income Statement

Currency: CNY

	Dec-2004	Mar-2005	Jun-2005	Sep-2005	Dec-2005	Mar-2006	Jun-2006	Sep-2006	Dec-2006	Mar-2007	Jun-2007	Sep-2007	Dec-2007	Mar-2008	Jun-2008	Sep-2008	Dec-2008	Mar-2009	Jun-2009	Sep-2009	Dec-2009	Mar-2010	Jun-2010	Sep-2010	Dec-2010	Mar-2011	Jun-2011	Sep-2011	Dec-2011	Mar-2012	Jun-2012	Sep-2012	Dec-2012	Mar-2013	Jun-2013	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	Dec-2023	Mar-2024	Jun-2024	Sep-2024	Dec-2024	Mar-2025	Jun-2025	Sep-2025	Dec-2025
Revenue
Interest Expense	22	0	0	0	30	0	0	0	40	0	0	0	87	0	0	0	40	0	0	0	15	0	0	0	64	0	0	0	68	0	0	0	221	0	0	0	271	0	0	0	328	0	0	0	373	0	0	0	475	0	0	77	386	0	0	77	316	215	275	258	245	230	216	200	185	175	167	158	144	133	126	122	117	113	107	99	95	83	70	60	48	43	0	0	0
Revenue	896 N/A	902 +1%	894 -1%	882 -1%	1 367 +55%	1 506 +10%	1 695 +13%	1 869 +10%	1 451 -22%	1 447 0%	1 359 -6%	1 299 -4%	2 263 +74%	2 246 -1%	2 348 +5%	2 354 +0%	2 031 -14%	1 920 -5%	1 834 -4%	1 936 +6%	1 752 -9%	1 868 +7%	1 939 +4%	2 521 +30%	3 919 +55%	4 023 +3%	4 311 +7%	3 704 -14%	3 706 +0%	3 762 +2%	3 614 -4%	3 826 +6%	4 185 +9%	4 220 +1%	4 374 +4%	5 231 +20%	6 225 +19%	6 606 +6%	6 993 +6%	6 463 -8%	6 226 -4%	6 027 -3%	5 875 -3%	6 399 +9%	5 519 -14%	5 979 +8%	6 621 +11%	6 548 -1%	6 323 -3%	6 157 -3%	5 988 -3%	5 965 0%	5 894 -1%	6 417 +9%	6 308 -2%	6 158 -2%	6 656 +8%	6 366 -4%	6 441 +1%	6 565 +2%	6 078 -7%	6 586 +8%	7 365 +12%	8 134 +10%	8 635 +6%	9 094 +5%	9 546 +5%	10 252 +7%	10 591 +3%	10 917 +3%	11 459 +5%	12 177 +6%	13 024 +7%	13 792 +6%	14 355 +4%	14 703 +2%	15 627 +6%	16 046 +3%	16 488 +3%	16 931 +3%	17 172 +1%	17 912 +4%	18 440 +3%	18 954 +3%	19 273 +2%
Gross Profit
Cost of Revenue	(734)	(732)	(718)	(716)	(1 078)	(1 194)	(1 320)	(1 466)	(1 078)	(1 059)	(995)	(913)	(1 607)	(1 578)	(1 660)	(1 677)	(1 585)	(1 481)	(1 364)	(1 444)	(1 281)	(1 367)	(1 464)	(1 903)	(2 978)	(3 067)	(3 234)	(2 758)	(2 723)	(2 782)	(2 727)	(2 950)	(3 247)	(3 302)	(3 436)	(4 173)	(4 893)	(5 226)	(5 582)	(5 091)	(5 042)	(4 945)	(4 804)	(5 360)	(4 593)	(5 125)	(5 640)	(5 537)	(5 487)	(5 176)	(5 084)	(4 929)	(5 260)	(5 248)	(5 092)	(5 090)	(5 793)	(5 362)	(5 457)	(5 538)	(4 894)	(5 539)	(6 266)	(6 930)	(7 459)	(7 916)	(8 332)	(9 049)	(9 248)	(9 514)	(10 023)	(10 686)	(11 562)	(12 261)	(12 687)	(12 973)	(13 823)	(14 308)	(14 730)	(15 231)	(15 126)	(15 895)	(16 381)	(16 804)	(17 167)
Gross Profit	162 N/A	171 +5%	176 +3%	166 -5%	289 +74%	313 +8%	376 +20%	404 +7%	373 -8%	389 +4%	365 -6%	386 +6%	655 +70%	667 +2%	688 +3%	677 -2%	446 -34%	440 -1%	470 +7%	492 +5%	471 -4%	502 +7%	475 -5%	618 +30%	942 +52%	956 +1%	1 077 +13%	946 -12%	983 +4%	980 0%	886 -10%	876 -1%	938 +7%	918 -2%	939 +2%	1 058 +13%	1 332 +26%	1 380 +4%	1 411 +2%	1 373 -3%	1 184 -14%	1 082 -9%	1 071 -1%	1 039 -3%	926 -11%	854 -8%	981 +15%	1 011 +3%	836 -17%	981 +17%	903 -8%	1 036 +15%	633 -39%	1 170 +85%	1 215 +4%	1 068 -12%	863 -19%	1 004 +16%	984 -2%	1 027 +4%	1 184 +15%	1 047 -12%	1 099 +5%	1 204 +9%	1 176 -2%	1 178 +0%	1 214 +3%	1 204 -1%	1 343 +12%	1 403 +4%	1 436 +2%	1 491 +4%	1 462 -2%	1 532 +5%	1 668 +9%	1 730 +4%	1 803 +4%	1 737 -4%	1 758 +1%	1 699 -3%	2 046 +20%	2 018 -1%	2 059 +2%	2 150 +4%	2 106 -2%
Operating Income
Operating Expenses	(114)	(109)	(115)	(116)	(164)	(170)	(196)	(222)	(231)	(254)	(258)	(269)	(316)	(324)	(349)	(368)	(398)	(404)	(407)	(426)	(392)	(399)	(404)	(414)	(510)	(520)	(559)	(526)	(460)	(407)	(339)	(339)	(441)	(437)	(445)	(445)	(534)	(549)	(606)	(655)	(615)	(558)	(553)	(543)	(590)	(558)	(554)	(571)	(751)	(781)	(793)	(789)	(707)	(1 087)	(1 061)	(1 096)	(630)	(833)	(859)	(782)	(535)	(399)	(349)	(332)	(412)	(328)	(341)	(351)	(592)	(606)	(623)	(689)	(592)	(626)	(675)	(691)	(853)	(765)	(753)	(733)	(902)	(822)	(875)	(917)	(1 146)
Selling, General & Administrative	(117)	(112)	(119)	(120)	(168)	(174)	(199)	(225)	(211)	(236)	(240)	(251)	(298)	(310)	(334)	(353)	(367)	(378)	(381)	(401)	(379)	(392)	(397)	(407)	(476)	(500)	(540)	(507)	(447)	(402)	(334)	(334)	(394)	(407)	(416)	(416)	(510)	(528)	(585)	(634)	(587)	(557)	(552)	(541)	(563)	(556)	(553)	(570)	(722)	(643)	(655)	(644)	(674)	(540)	(514)	(547)	(591)	(499)	(523)	(462)	(512)	(438)	(405)	(397)	(435)	(397)	(404)	(407)	(573)	(530)	(563)	(641)	(614)	(621)	(638)	(632)	(804)	(737)	(734)	(709)	(831)	(792)	(836)	(875)	(1 007)
Research & Development	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	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	(7)	(10)	0	0	(3)	(14)	(14)	(18)	(18)	(17)	(18)	(18)	(20)	(19)	(20)	(22)	(22)	(38)	(40)	(40)	(44)	(48)	(52)	(75)	(94)	(99)	(115)	(94)	(83)	(78)	(72)	(80)	(79)	(76)
Depreciation & Amortization	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	(8)	0	0	0	(7)	0	0	0	(6)	0	0	0	(6)	0	0	0	(18)	0	0	0	(20)	0	0	0	(20)	0	0	0	(20)	0	0	0	(21)	0	0	0	(14)	0	0	0	(15)	0	0	0	(16)	0	0	0	(15)
Other Operating Expenses	3	3	3	4	5	5	4	3	(21)	(17)	(17)	(17)	(19)	(14)	(15)	(16)	(31)	(26)	(26)	(25)	(13)	(8)	(7)	(7)	(34)	(19)	(20)	(20)	(13)	(5)	(5)	(5)	(46)	(30)	(30)	(30)	(17)	(21)	(21)	(21)	(21)	(1)	(2)	(2)	(21)	0	0	0	(22)	(139)	(137)	(137)	(5)	(547)	(547)	(546)	(6)	(319)	(319)	(302)	14	57	74	85	62	89	85	78	39	(36)	(20)	(4)	83	47	38	35	65	86	76	59	23	42	41	37	(49)
Operating Income	49 N/A	62 +27%	60 -3%	50 -17%	126 +151%	143 +14%	180 +25%	181 +1%	142 -22%	135 -5%	107 -21%	118 +10%	339 +188%	344 +1%	339 -1%	309 -9%	48 -84%	36 -25%	63 +76%	65 +4%	79 +20%	103 +31%	71 -31%	204 +187%	432 +112%	436 +1%	518 +19%	420 -19%	524 +25%	573 +10%	548 -4%	538 -2%	497 -8%	480 -3%	493 +3%	613 +24%	798 +30%	831 +4%	805 -3%	718 -11%	569 -21%	525 -8%	517 -1%	496 -4%	336 -32%	296 -12%	427 +44%	440 +3%	85 -81%	200 +136%	110 -45%	247 +124%	(74) N/A	83 N/A	155 +87%	(28) N/A	233 N/A	171 -27%	125 -27%	245 +96%	649 +165%	648 0%	750 +16%	872 +16%	764 -12%	850 +11%	873 +3%	853 -2%	751 -12%	797 +6%	813 +2%	802 -1%	869 +8%	906 +4%	993 +10%	1 039 +5%	950 -8%	972 +2%	1 005 +3%	967 -4%	1 144 +18%	1 196 +5%	1 184 -1%	1 233 +4%	960 -22%
Pre-Tax Income
Interest Income Expense	(3)	(3)	(1)	1	(7)	(8)	(12)	(13)	4	(0)	(1)	1	(15)	(17)	(20)	(29)	(24)	(31)	(24)	(9)	40	32	27	(11)	(1)	(22)	(33)	1	194	141	119	369	170	151	117	(188)	(250)	(190)	(225)	(277)	(94)	26	45	45	225	167	282	306	(182)	196	81	86	375	394	417	1 273	124	1 005	1 026	191	(233)	(239)	(231)	(221)	(165)	(164)	(161)	(150)	(8)	(15)	32	51	(79)	(43)	(67)	(64)	(35)	(41)	(45)	(32)	(12)	(22)	(10)	(9)	(5)
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	12	0	0	0	189	0	0	0	5	0	0	0	380	(0)	0	0	(43)	(0)	(0)	(1)	863	0	(1)	(0)	(16)	(1)	(1)	(1)	(1)	0	1	1	0	1	1	1	32	1	1	1	(2)	0	1	1	2	3	3	4	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	19	0	0	0	(3)	0	0	0	(1)	0	0	0	(1)	0	0	(0)	(0)	(1)	(1)	(1)	(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	0	0	0	0	0	0	0	0	0
Total Other Income	2	2	2	2	1	1	1	1	3	3	3	1	(0)	(1)	6	8	(0)	(0)	(7)	(8)	11	31	31	32	8	5	7	8	7	25	14	14	11	(8)	36	37	181	181	145	160	20	19	19	34	40	41	43	16	13	15	(24)	(30)	1	(43)	(4)	(2)	6	5	3	4	9	27	29	30	28	7	5	4	3	0	2	0	(1)	1	(1)	3	15	9	16	10	4	4	(6)	(2)	(5)
Pre-Tax Income	48 N/A	61 +27%	61 +0%	52 -14%	120 +130%	136 +13%	170 +24%	169 0%	148 -12%	137 -7%	108 -21%	119 +10%	323 +170%	325 +1%	325 0%	288 -11%	24 -92%	5 -80%	32 +587%	48 +49%	149 +209%	166 +12%	129 -22%	225 +74%	436 +94%	419 -4%	492 +17%	428 -13%	723 +69%	739 +2%	680 -8%	920 +35%	678 -26%	623 -8%	647 +4%	461 -29%	741 +61%	821 +11%	725 -12%	600 -17%	683 +14%	568 -17%	580 +2%	574 -1%	606 +5%	504 -17%	752 +49%	762 +1%	296 -61%	411 +39%	167 -59%	303 +82%	260 -14%	433 +67%	568 +31%	1 243 +119%	1 225 -1%	1 180 -4%	1 153 -2%	440 -62%	408 -7%	435 +7%	546 +26%	680 +24%	626 -8%	693 +11%	717 +3%	708 -1%	746 +5%	783 +5%	847 +8%	853 +1%	822 -4%	865 +5%	926 +7%	978 +6%	928 -5%	941 +1%	978 +4%	946 -3%	1 139 +20%	1 180 +4%	1 171 -1%	1 225 +5%	950 -22%
Net Income
Tax Provision	(9)	(9)	(10)	(8)	(25)	(28)	(32)	(33)	(26)	(24)	(20)	(20)	(52)	(54)	(55)	(53)	(20)	(19)	(25)	(29)	(55)	(61)	(55)	(81)	(140)	(143)	(168)	(146)	(222)	(235)	(210)	(286)	(242)	(228)	(243)	(189)	(242)	(239)	(234)	(219)	(204)	(207)	(201)	(199)	(235)	(227)	(250)	(248)	(159)	(168)	(148)	(156)	(295)	(322)	(340)	(424)	(401)	(382)	(387)	(303)	(139)	(163)	(203)	(239)	(217)	(228)	(253)	(255)	(294)	(293)	(272)	(272)	(253)	(248)	(252)	(251)	(190)	(194)	(224)	(193)	(269)	(284)	(265)	(304)	(292)
Income from Continuing Operations	39	51	51	44	95	108	137	136	123	114	88	99	271	272	270	235	4	(14)	8	19	94	106	74	144	296	277	324	282	501	504	470	634	436	395	404	271	499	582	491	381	480	361	380	376	371	277	502	515	137	243	18	147	(35)	111	228	819	824	799	766	137	270	272	344	441	409	465	464	453	453	489	575	582	569	616	674	727	739	747	754	753	869	896	906	921	658
Income to Minority Interest	(12)	(12)	(13)	(13)	(50)	(58)	(73)	(76)	(51)	(41)	(31)	(24)	(121)	(122)	(118)	(115)	4	6	(4)	(11)	(31)	(32)	(20)	(19)	(26)	(19)	(15)	(13)	17	13	9	11	(21)	(14)	(26)	(26)	(32)	(27)	(17)	(8)	13	15	28	16	31	36	14	30	24	(1)	(1)	(31)	185	184	189	234	33	46	49	28	17	19	37	34	26	28	41	37	60	52	21	21	25	17	8	(11)	(3)	(5)	(3)	8	(29)	(27)	(27)	(15)	(3)
Net Income (Common)	27 N/A	39 +44%	38 -2%	31 -18%	45 +44%	50 +12%	65 +29%	60 -7%	72 +20%	73 +1%	58 -21%	76 +32%	150 +99%	150 -1%	152 +2%	120 -21%	8 -93%	(8) N/A	3 N/A	8 +142%	63 +686%	74 +18%	54 -27%	124 +131%	269 +116%	257 -4%	309 +20%	269 -13%	517 +92%	518 +0%	478 -8%	645 +35%	414 -36%	381 -8%	378 -1%	245 -35%	467 +91%	555 +19%	474 -15%	373 -21%	493 +32%	376 -24%	407 +8%	392 -4%	401 +2%	313 -22%	516 +65%	544 +5%	161 -70%	242 +50%	18 -93%	116 +562%	151 +30%	295 +96%	417 +41%	1 053 +153%	857 -19%	844 -1%	816 -3%	164 -80%	286 +74%	291 +2%	380 +31%	475 +25%	435 -8%	492 +13%	505 +2%	490 -3%	513 +5%	541 +6%	596 +10%	603 +1%	594 -2%	633 +7%	682 +8%	716 +5%	736 +3%	742 +1%	752 +1%	761 +1%	840 +10%	869 +3%	879 +1%	907 +3%	655 -28%
EPS (Diluted)	0.06 N/A	0.08 +33%	0.08 N/A	0.07 -12%	0.11 +57%	0.13 +18%	0.16 +23%	0.15 -6%	0.12 -20%	0.17 +42%	0.13 -24%	0.11 -15%	0.25 +127%	0.23 -8%	0.23 N/A	0.18 -22%	0.01 -94%	-0.02 N/A	0 N/A	0.01 N/A	0.09 +800%	0.12 +33%	0.09 -25%	0.2 +122%	0.4 +100%	0.39 -3%	0.46 +18%	0.4 -13%	0.78 +95%	0.78 N/A	0.72 -8%	0.97 +35%	0.62 -36%	0.57 -8%	0.57 N/A	0.37 -35%	0.7 +89%	0.83 +19%	0.71 -14%	0.56 -21%	0.74 +32%	0.57 -23%	0.62 +9%	0.59 -5%	0.6 +2%	0.48 -20%	0.78 +63%	0.83 +6%	0.24 -71%	0.37 +54%	0.03 -92%	0.17 +467%	0.23 +35%	0.43 +87%	0.62 +44%	1.58 +155%	1.28 -19%	1.27 -1%	1.22 -4%	0.24 -80%	0.41 +71%	0.27 -34%	0.35 +30%	0.44 +26%	0.41 -7%	0.46 +12%	0.47 +2%	0.46 -2%	0.48 +4%	0.51 +6%	0.56 +10%	0.57 +2%	0.56 -2%	0.6 +7%	0.64 +7%	0.68 +6%	0.69 +1%	0.7 +1%	0.71 +1%	0.72 +1%	0.79 +10%	0.82 +4%	0.83 +1%	0.86 +4%	0.62 -28%

Income Statement Balance Sheet Cash Flow Statement

China Merchants Property Operation & Service Co Ltd
SZSE:001914

Income Statement

Earnings Waterfall
China Merchants Property Operation & Service Co Ltd

Income Statement
China Merchants Property Operation & Service Co Ltd

See Also

Company

Help

Tools

Stocks

China Merchants Property Operation & Service Co Ltd SZSE:001914

Income Statement

Earnings Waterfall China Merchants Property Operation & Service Co Ltd

Income Statement China Merchants Property Operation & Service Co Ltd

See Also

Company

Help

Tools

Stocks

China Merchants Property Operation & Service Co Ltd
SZSE:001914

Earnings Waterfall
China Merchants Property Operation & Service Co Ltd

Income Statement
China Merchants Property Operation & Service Co Ltd