Dashboard Tools Market News Investing Ideas Pricing About Us
Sign Up
Log in

Shanghai Electric Group Co Ltd
XBER:USR

Watchlist Manager
Shanghai Electric Group Co Ltd Logo
Shanghai Electric Group Co Ltd
XBER:USR
Watchlist
Price: 0.42 EUR
Market Cap: €16B
Write Note Create Alert Ask AI
Financials Section:
Income Statement Balance Sheet Cash Flow Statement

Income Statement

Revenue
+
3Y
+5%
5Y
-10%
10Y
+57%
Operating Income
+
3Y
-
5Y
-65%
10Y
-42%
Net Income
+
3Y
-
5Y
-71%
10Y
-60%

Earnings Waterfall
Shanghai Electric Group Co Ltd

Income Statement
Shanghai Electric Group Co Ltd

Rotate your device to view
Income Statement
Currency: CNY
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
Revenue
Interest Expense
(65)
0
0
0
(55)
0
0
0
(34)
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
168
657
0
0
220
1 153
1 109
1 729
1 967
1 705
1 781
1 633
1 665
2 075
1 964
1 786
1 824
1 161
1 258
1 384
1 323
1 758
1 689
1 660
1 671
1 833
1 896
1 940
1 914
1 561
1 512
0
0
Revenue
59 060
N/A
58 312
-1%
58 172
0%
57 726
-1%
57 790
+0%
58 910
+2%
60 381
+2%
60 655
+0%
63 176
+4%
64 704
+2%
67 842
+5%
71 609
+6%
71 863
+0%
73 469
+2%
75 415
+3%
74 135
-2%
77 077
+4%
78 603
+2%
78 698
+0%
78 596
0%
79 215
+1%
77 960
-2%
76 737
-2%
77 182
+1%
76 785
-1%
77 167
+0%
77 822
+1%
77 483
0%
79 461
+3%
78 421
-1%
83 354
+6%
86 171
+3%
88 507
+3%
88 784
+0%
88 713
0%
85 242
-4%
79 544
-7%
82 578
+4%
89 553
+8%
90 801
+1%
101 158
+11%
103 251
+2%
102 839
0%
106 471
+4%
127 509
+20%
121 700
-5%
127 790
+5%
134 822
+6%
137 285
+2%
148 143
+8%
146 576
-1%
148 282
+1%
131 388
-11%
130 806
0%
119 153
-9%
115 917
-3%
117 623
+1%
113 932
-3%
120 408
+6%
117 937
-2%
114 797
-3%
114 094
-1%
111 588
-2%
113 021
+1%
116 186
+3%
117 845
+1%
120 621
+2%
121 867
+1%
Gross Profit
Cost of Revenue
(48 407)
(48 017)
(48 562)
(48 300)
(48 443)
(49 184)
(50 198)
(49 831)
(52 241)
(53 541)
(55 864)
(59 071)
(58 331)
(59 362)
(60 643)
(58 901)
(62 295)
(63 448)
(63 928)
(64 148)
(64 798)
(62 823)
(61 683)
(62 469)
(61 656)
(61 832)
(62 159)
(61 563)
(63 802)
(61 933)
(65 672)
(67 514)
(70 165)
(69 597)
(69 448)
(66 576)
(62 339)
(64 707)
(71 056)
(72 201)
(81 436)
(82 555)
(81 850)
(85 639)
(104 386)
(98 553)
(104 152)
(110 493)
(114 478)
(124 360)
(123 810)
(124 942)
(114 737)
(112 017)
(101 925)
(99 160)
(99 516)
(95 908)
(101 032)
(98 467)
(96 195)
(92 902)
(90 589)
(91 769)
(95 921)
(96 879)
(99 087)
(100 397)
Gross Profit
10 653
N/A
10 295
-3%
9 610
-7%
9 426
-2%
9 348
-1%
9 726
+4%
10 183
+5%
10 825
+6%
10 935
+1%
11 164
+2%
11 979
+7%
12 538
+5%
13 533
+8%
14 108
+4%
14 773
+5%
15 235
+3%
14 782
-3%
15 156
+3%
14 771
-3%
14 448
-2%
14 417
0%
15 135
+5%
15 053
-1%
14 714
-2%
15 129
+3%
15 337
+1%
15 664
+2%
15 919
+2%
15 659
-2%
16 488
+5%
17 682
+7%
18 658
+6%
18 342
-2%
19 188
+5%
19 267
+0%
18 667
-3%
17 205
-8%
17 871
+4%
18 496
+3%
18 601
+1%
19 722
+6%
20 698
+5%
20 991
+1%
20 833
-1%
23 123
+11%
23 145
+0%
23 637
+2%
24 329
+3%
22 807
-6%
23 785
+4%
22 767
-4%
23 340
+3%
16 650
-29%
18 790
+13%
17 227
-8%
16 757
-3%
18 107
+8%
18 024
0%
19 376
+8%
19 470
+0%
18 602
-4%
21 193
+14%
20 999
-1%
21 252
+1%
20 265
-5%
20 965
+3%
21 534
+3%
21 470
0%
Operating Income
Operating Expenses
(7 721)
(7 581)
(7 181)
(7 085)
(7 404)
(7 593)
(8 144)
(8 848)
(8 782)
(8 912)
(9 630)
(9 447)
(10 114)
(10 434)
(10 793)
(11 182)
(10 614)
(10 917)
(10 543)
(10 568)
(10 925)
(11 525)
(11 531)
(11 559)
(11 127)
(11 377)
(11 924)
(12 244)
(12 441)
(13 563)
(14 264)
(14 438)
(13 610)
(15 174)
(15 314)
(15 562)
(13 869)
(14 820)
(14 980)
(14 812)
(13 793)
(14 227)
(14 423)
(14 699)
(17 126)
(18 139)
(17 952)
(18 193)
(18 646)
(19 810)
(28 386)
(29 669)
(29 226)
(32 278)
(23 858)
(23 249)
(18 841)
(19 897)
(20 866)
(20 289)
(16 642)
(19 509)
(18 339)
(18 799)
(16 966)
(18 565)
(18 950)
(19 341)
Selling, General & Administrative
(6 683)
(6 676)
(6 518)
(6 417)
(6 497)
(6 711)
(7 119)
(7 637)
(7 504)
(7 812)
(8 032)
(7 982)
(8 392)
(8 484)
(8 910)
(9 425)
(9 606)
(9 962)
(9 934)
(9 914)
(8 508)
(10 284)
(10 254)
(10 383)
(7 904)
(10 555)
(10 741)
(10 518)
(9 489)
(10 838)
(11 438)
(11 960)
(10 064)
(12 925)
(11 627)
(10 858)
(10 757)
(10 733)
(11 443)
(11 741)
(10 231)
(10 191)
(10 417)
(10 720)
(12 923)
(13 682)
(14 040)
(13 993)
(13 553)
(14 683)
(20 675)
(21 672)
(23 728)
(23 337)
(17 446)
(16 903)
(13 830)
(13 731)
(14 055)
(13 509)
(11 881)
(13 363)
(12 451)
(13 006)
(11 778)
(12 104)
(12 490)
(12 577)
Research & Development
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
(1 960)
0
0
0
(2 804)
0
0
0
(2 515)
0
0
0
(2 986)
0
(1 133)
(1 765)
(3 004)
0
(2 093)
(2 158)
(3 720)
(4 285)
(3 851)
(3 941)
(3 910)
(4 131)
(4 191)
(4 521)
(4 605)
(5 137)
(5 305)
(5 569)
(5 153)
(5 372)
(5 167)
(5 114)
(4 809)
(5 159)
(5 450)
(5 369)
(5 169)
(5 398)
(5 370)
(5 487)
(5 478)
(5 686)
(5 883)
(5 982)
Depreciation & Amortization
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
(405)
0
0
0
(370)
0
0
0
(397)
0
0
0
(517)
0
0
0
(586)
0
0
0
(654)
0
0
0
(1 238)
0
0
0
(1 473)
0
0
0
(1 324)
0
0
0
(1 270)
0
0
0
(1 130)
0
0
0
(1 118)
0
0
0
Other Operating Expenses
(1 039)
(906)
(664)
(667)
(908)
(881)
(1 024)
(1 211)
(1 277)
(1 100)
(1 598)
(1 465)
(1 722)
(1 951)
(1 884)
(1 758)
(1 009)
(955)
(609)
(654)
(51)
(1 240)
(1 277)
(1 177)
(50)
(823)
(1 184)
(1 726)
(40)
(2 725)
(2 825)
(2 478)
(44)
(2 249)
(2 554)
(2 941)
478
(4 087)
(1 443)
(913)
812
247
(155)
(40)
945
(327)
278
320
986
10
(2 406)
(2 427)
979
(3 569)
(1 244)
(1 231)
1 068
(1 007)
(1 361)
(1 411)
1 538
(748)
(519)
(306)
1 408
(775)
(577)
(782)
Operating Income
2 932
N/A
2 714
-7%
2 429
-11%
2 341
-4%
1 944
-17%
2 133
+10%
2 040
-4%
1 977
-3%
2 153
+9%
2 250
+5%
2 346
+4%
3 089
+32%
3 418
+11%
3 673
+7%
3 979
+8%
4 052
+2%
4 168
+3%
4 238
+2%
4 227
0%
3 880
-8%
3 492
-10%
3 612
+3%
3 523
-2%
3 154
-10%
4 001
+27%
3 959
-1%
3 739
-6%
3 675
-2%
3 218
-12%
2 923
-9%
3 417
+17%
4 218
+23%
4 732
+12%
4 011
-15%
3 950
-2%
3 103
-21%
3 336
+8%
3 052
-9%
3 518
+15%
3 790
+8%
5 928
+56%
6 470
+9%
6 566
+1%
6 133
-7%
5 997
-2%
5 006
-17%
5 684
+14%
6 135
+8%
4 161
-32%
3 974
-4%
(5 619)
N/A
(6 329)
-13%
(12 576)
-99%
(13 488)
-7%
(6 630)
+51%
(6 492)
+2%
(734)
+89%
(1 873)
-155%
(1 490)
+20%
(819)
+45%
1 960
N/A
1 684
-14%
2 659
+58%
2 453
-8%
3 299
+34%
2 400
-27%
2 584
+8%
2 129
-18%
Pre-Tax Income
Interest Income Expense
1 042
955
918
921
976
957
881
1 215
1 329
1 390
1 424
1 002
969
854
901
913
928
716
501
498
1 107
890
982
1 084
1 029
958
1 518
2 117
1 227
2 084
1 937
1 213
998
1 169
1 005
1 314
2 431
2 407
2 149
1 951
150
(253)
(637)
(785)
(906)
(1 243)
(690)
(669)
(437)
456
1 322
2 297
1 304
1 764
396
(1 209)
(815)
(166)
751
954
918
740
367
833
1 033
1 382
1 508
1 699
Non-Reccuring Items
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
(93)
0
0
0
(38)
0
0
0
641
0
0
0
(437)
5
15
8
(386)
134
174
183
(27)
35
409
600
1 841
1 854
1 435
1 265
2 339
2 557
2 685
2 653
433
251
112
137
(475)
506
508
813
994
826
829
503
(686)
45
65
127
Gain/Loss on Disposition of Assets
9
0
0
0
15
0
0
0
9
0
0
0
166
0
5
3
44
2
4
4
137
0
0
0
176
0
0
0
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
Total Other Income
209
229
230
246
403
392
484
602
632
655
655
746
481
702
723
638
664
737
947
1 002
854
1 192
1 009
1 168
453
566
593
311
1 107
1 102
970
1 064
802
829
857
727
148
141
(6)
(3)
104
67
130
102
160
180
190
191
283
263
346
350
549
533
454
347
49
41
(18)
61
(58)
(51)
20
18
95
38
11
11
Pre-Tax Income
4 192
N/A
3 897
-7%
3 575
-8%
3 508
-2%
3 338
-5%
3 482
+4%
3 406
-2%
3 794
+11%
4 123
+9%
4 295
+4%
4 424
+3%
4 836
+9%
5 035
+4%
5 229
+4%
5 610
+7%
5 608
0%
5 804
+3%
5 694
-2%
5 678
0%
5 383
-5%
5 497
+2%
5 694
+4%
5 514
-3%
5 406
-2%
5 621
+4%
5 483
-2%
5 850
+7%
6 103
+4%
6 193
+1%
6 109
-1%
6 324
+4%
6 495
+3%
6 095
-6%
6 015
-1%
5 828
-3%
5 153
-12%
5 529
+7%
5 734
+4%
5 835
+2%
5 921
+1%
6 155
+4%
6 319
+3%
6 468
+2%
6 049
-6%
7 092
+17%
5 796
-18%
6 618
+14%
6 922
+5%
6 346
-8%
7 250
+14%
(1 266)
N/A
(1 030)
+19%
(10 290)
-899%
(10 940)
-6%
(5 668)
+48%
(7 218)
-27%
(1 975)
+73%
(1 492)
+24%
(249)
+83%
1 009
N/A
3 813
+278%
3 199
-16%
3 876
+21%
3 807
-2%
3 740
-2%
3 865
+3%
4 168
+8%
3 966
-5%
Net Income
Tax Provision
(396)
(313)
(129)
(55)
(7)
(17)
(58)
(149)
(228)
(266)
(289)
(385)
(772)
(835)
(922)
(962)
(1 344)
(1 418)
(1 496)
(1 503)
(1 073)
(1 168)
(1 045)
(1 088)
(895)
(734)
(855)
(872)
(1 298)
(1 380)
(1 383)
(1 454)
(1 283)
(1 189)
(1 009)
(787)
(522)
(500)
(483)
(492)
(677)
(829)
(1 026)
(807)
(1 279)
(981)
(1 207)
(1 424)
(1 080)
(1 232)
(905)
(894)
50
127
249
467
(338)
(444)
(460)
(626)
(1 140)
(1 184)
(1 386)
(1 508)
(1 044)
(1 088)
(1 248)
(1 208)
Income from Continuing Operations
3 796
3 584
3 447
3 453
3 331
3 465
3 346
3 644
3 895
4 028
4 136
4 452
4 262
4 395
4 688
4 646
4 460
4 276
4 182
3 880
4 425
4 526
4 469
4 319
4 726
4 750
4 996
5 231
4 895
4 728
4 940
5 040
4 812
4 825
4 817
4 364
5 006
5 232
5 351
5 427
5 479
5 489
5 440
5 241
5 813
4 815
5 411
5 498
5 266
6 017
(2 171)
(1 923)
(10 240)
(10 812)
(5 420)
(6 750)
(2 313)
(1 936)
(709)
383
2 673
2 015
2 490
2 299
2 695
2 777
2 921
2 758
Income to Minority Interest
(1 175)
(1 084)
(1 013)
(953)
(830)
(867)
(836)
(898)
(1 075)
(1 091)
(1 163)
(1 213)
(1 036)
(1 080)
(1 161)
(1 289)
(1 739)
(1 759)
(1 830)
(1 939)
(1 962)
(2 058)
(2 170)
(2 157)
(2 171)
(2 215)
(2 319)
(2 568)
(2 752)
(2 768)
(2 890)
(2 753)
(2 415)
(2 362)
(2 186)
(2 134)
(2 347)
(2 452)
(2 489)
(2 477)
(2 462)
(2 368)
(2 343)
(2 182)
(2 312)
(1 962)
(2 234)
(1 863)
(1 508)
(1 711)
(563)
(1 085)
252
176
(589)
(232)
(1 253)
(1 276)
(1 276)
(1 712)
(1 870)
(2 065)
(2 194)
(2 077)
(1 943)
(1 764)
(1 949)
(1 699)
Net Income (Common)
2 621
N/A
2 500
-5%
2 433
-3%
2 500
+3%
2 501
+0%
2 598
+4%
2 512
-3%
2 747
+9%
2 819
+3%
2 939
+4%
2 974
+1%
3 239
+9%
3 226
0%
3 314
+3%
3 525
+6%
3 356
-5%
2 721
-19%
2 517
-7%
2 353
-7%
1 942
-17%
2 463
+27%
2 468
+0%
2 299
-7%
2 162
-6%
2 554
+18%
2 536
-1%
2 678
+6%
2 664
-1%
2 143
-20%
1 960
-9%
2 050
+5%
2 287
+12%
2 397
+5%
2 463
+3%
2 631
+7%
2 230
-15%
2 660
+19%
2 780
+5%
2 863
+3%
2 951
+3%
3 017
+2%
3 121
+3%
3 096
-1%
3 058
-1%
3 501
+14%
2 852
-19%
3 177
+11%
3 635
+14%
3 758
+3%
4 306
+15%
(2 735)
N/A
(3 010)
-10%
(9 988)
-232%
(10 637)
-6%
(6 008)
+44%
(6 982)
-16%
(3 566)
+49%
(3 212)
+10%
(1 985)
+38%
(1 329)
+33%
803
N/A
(50)
N/A
297
N/A
222
-25%
752
+239%
1 013
+35%
971
-4%
1 060
+9%
EPS (Diluted)
0.22
N/A
0.2
-9%
0.19
-5%
0.2
+5%
0.2
N/A
0.21
+5%
0.01
-95%
0.21
+2 000%
0.22
+5%
0.22
N/A
0.23
+5%
0.25
+9%
0.25
N/A
0.25
N/A
0.26
+4%
0.25
-4%
0.21
-16%
0.19
-10%
0.18
-5%
0.15
-17%
0.19
+27%
0.19
N/A
0.18
-5%
0.17
-6%
0.2
+18%
0.2
N/A
0.21
+5%
0.21
N/A
0.16
-24%
0.16
N/A
0.16
N/A
0.17
+6%
0.17
N/A
0.17
N/A
0.18
+6%
0.15
-17%
0.19
+27%
0.2
+5%
0.21
+5%
0.22
+5%
0.2
-9%
0.22
+10%
0.21
-5%
0.2
-5%
0.23
+15%
0.18
-22%
0.2
+11%
0.23
+15%
0.24
+4%
0.26
+8%
-0.19
N/A
-0.21
-11%
-0.64
-205%
-0.66
-3%
-0.35
+47%
-0.5
-43%
-0.23
+54%
-0.21
+9%
-0.13
+38%
-0.09
+31%
0.05
N/A
0
N/A
0.02
N/A
0.02
N/A
0.05
+150%
0.07
+40%
0.06
-14%
0.07
+17%

See Also

Summary
USR intrinsic value, competitors valuation, and company profile.
DCF Valuation
USR stock valuation using Discount Cash Flow valuation method.
Relative Valuation
USR stock valuation using valuation multiples.
Wall Street Estimates
USR 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
USR 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
Follow us
Join more than 314,500+ value investors using Alpha Spread
Create 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 Wide Economic Moat Stocks High Profitability Stocks High Solvency Stocks Most Popular Stocks

© 2026 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.