C

China Dongxiang (Group) Co Ltd
HKEX:3818

Watchlist Manager
China Dongxiang (Group) Co Ltd
HKEX:3818
Watchlist
Price: 0.4 HKD
Market Cap: 2.4B HKD
Financials Section:
Income Statement Balance Sheet Cash Flow Statement

Income Statement

0
Revenue
+0%
Growth Rates:
1 Year
+4%
3 Years
-11%
5 Years
-19%
7 Years
-
10 Years
-
0
Operating Income
+0%
Growth Rates:
1 Year
-
3 Years
-
5 Years
-899%
7 Years
-
10 Years
-
0
Net Income
+0%
Growth Rates:
1 Year
-
3 Years
-
5 Years
-
7 Years
-
10 Years
-

Earnings Waterfall
China Dongxiang (Group) Co Ltd

Revenue
1.7B CNY
Cost of Revenue
-551.7m CNY
Gross Profit
1.2B CNY
Operating Expenses
-1.2B CNY
Operating Income
-57.1m CNY
Other Expenses
-582.3m CNY
Net Income
-639.4m CNY

Income Statement
China Dongxiang (Group) Co Ltd

Rotate your device to view
Income Statement
Currency: CNY
Millions
Ones
Thousands
Millions
Billions
TTM
Quarterly
Annual
TTM
Dec-2008 Jun-2009 Dec-2009 Jun-2010 Dec-2010 Jun-2011 Dec-2011 Jun-2012 Dec-2012 Jun-2013 Dec-2013 Jun-2014 Dec-2014 Jun-2015 Dec-2015 Jun-2016 Dec-2016 Jun-2017 Dec-2017 Jun-2018 Dec-2018 Mar-2019 Sep-2019 Mar-2020 Sep-2020 Mar-2021 Sep-2021 Mar-2022 Sep-2022 Mar-2023 Sep-2023 Mar-2024
Revenue
Revenue
3 322
N/A
3 791
+14%
3 970
+5%
4 247
+7%
4 262
+0%
3 295
-23%
2 742
-17%
2 395
-13%
1 772
-26%
1 502
-15%
1 414
-6%
1 316
-7%
1 262
-4%
1 394
+10%
1 469
+5%
1 523
+4%
1 501
-1%
1 526
+2%
1 455
-5%
1 553
+7%
1 706
+10%
2 144
+26%
2 271
+6%
1 541
-32%
2 356
+53%
1 970
-16%
2 007
+2%
1 916
-5%
2 692
+41%
1 679
-38%
1 679
0%
1 744
+4%
Gross Profit
Cost of Revenue
(1 379)
(1 540)
(1 571)
(1 668)
(1 716)
(1 370)
(1 451)
(1 421)
(887)
(740)
(703)
(658)
(580)
(623)
(654)
(674)
(647)
(636)
(599)
(624)
(728)
(874)
(876)
(533)
(780)
(651)
(703)
(794)
(1 086)
(615)
(563)
(552)
Gross Profit
1 944
N/A
2 252
+16%
2 399
+7%
2 580
+8%
2 546
-1%
1 925
-24%
1 291
-33%
974
-25%
885
-9%
762
-14%
711
-7%
659
-7%
682
+3%
771
+13%
815
+6%
849
+4%
854
+1%
890
+4%
856
-4%
929
+8%
978
+5%
1 270
+30%
1 396
+10%
1 008
-28%
1 576
+56%
1 319
-16%
1 304
-1%
1 122
-14%
1 606
+43%
1 064
-34%
1 116
+5%
1 192
+7%
Operating Income
Operating Expenses
(612)
(682)
(702)
(785)
(804)
(854)
(954)
(862)
(733)
(625)
(635)
(618)
(676)
(734)
(566)
(999)
(626)
(683)
(821)
(884)
(622)
(1 276)
(1 381)
(1 012)
(1 540)
(1 295)
(1 410)
(1 374)
(1 892)
(1 054)
(1 067)
(1 249)
Selling, General & Administrative
(685)
(764)
(816)
(920)
(1 030)
(1 071)
(1 068)
(942)
(785)
(676)
(653)
(651)
(603)
(601)
(576)
(618)
(626)
(704)
(819)
(916)
(959)
(1 312)
(1 482)
(1 079)
(1 626)
(1 325)
(1 422)
(1 368)
(1 916)
(1 061)
(1 115)
(1 251)
Depreciation & Amortization
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
(22)
0
(21)
0
0
(25)
0
0
0
0
0
(15)
(9)
(21)
0
(61)
Other Operating Expenses
73
82
114
135
226
218
114
81
51
52
18
32
(74)
(132)
11
(381)
22
20
19
32
337
61
101
67
86
31
12
9
34
28
48
63
Operating Income
1 332
N/A
1 569
+18%
1 697
+8%
1 795
+6%
1 741
-3%
1 072
-38%
337
-69%
112
-67%
152
+35%
138
-9%
76
-45%
40
-47%
6
-86%
37
+578%
249
+569%
(150)
N/A
228
N/A
207
-9%
35
-83%
44
+26%
356
+704%
(6)
N/A
14
N/A
(4)
N/A
36
N/A
24
-32%
(107)
N/A
(252)
-136%
(285)
-13%
9
N/A
49
+435%
(57)
N/A
Pre-Tax Income
Interest Income Expense
138
134
99
94
96
105
129
162
206
221
292
315
1 102
1 284
811
1 353
825
856
848
816
142
1 036
718
521
1 742
2 031
144
(1 548)
(1 848)
153
(13)
(701)
Non-Reccuring Items
146
0
0
0
0
0
(238)
(239)
(83)
(95)
(27)
0
(29)
0
(34)
0
0
23
51
33
(65)
(2)
(8)
(25)
(23)
(26)
(46)
1
(2)
13
36
0
Total Other Income
0
0
0
0
0
0
0
0
(4)
(5)
(66)
(66)
(104)
(105)
(5)
(5)
(5)
(4)
(4)
(4)
(2)
(2)
(1)
(0)
(1)
(0)
(1)
(1)
(2)
(2)
(2)
(1)
Pre-Tax Income
1 616
N/A
1 704
+5%
1 796
+5%
1 889
+5%
1 837
-3%
1 177
-36%
228
-81%
36
-84%
271
+659%
259
-4%
275
+6%
290
+5%
975
+237%
1 216
+25%
1 021
-16%
1 198
+17%
1 048
-13%
1 081
+3%
930
-14%
889
-4%
430
-52%
1 026
+138%
723
-29%
492
-32%
1 755
+257%
2 029
+16%
(10)
N/A
(1 800)
-18 677%
(2 137)
-19%
174
N/A
70
-60%
(760)
N/A
Net Income
Tax Provision
(248)
(271)
(336)
(365)
(373)
(276)
(122)
(59)
(77)
(73)
(72)
(81)
(62)
(108)
(219)
(207)
(178)
(155)
(129)
(142)
(120)
(167)
(157)
(86)
(178)
(165)
(45)
34
25
(59)
(19)
120
Income from Continuing Operations
1 368
1 433
1 460
1 524
1 464
900
106
(23)
194
186
203
209
913
1 108
802
992
870
926
801
747
310
859
567
406
1 576
1 864
(54)
(1 766)
(2 112)
115
51
(639)
Income to Minority Interest
0
0
0
0
(0)
3
(3)
(3)
(17)
(15)
7
6
2
1
1
0
1
1
4
3
5
7
6
2
5
(3)
(6)
0
0
0
0
0
Net Income (Common)
1 368
N/A
1 433
+5%
1 460
+2%
1 524
+4%
1 464
-4%
903
-38%
102
-89%
(26)
N/A
177
N/A
172
-3%
210
+23%
215
+2%
915
+326%
1 109
+21%
803
-28%
992
+24%
870
-12%
928
+7%
805
-13%
750
-7%
310
-59%
866
+179%
573
-34%
366
-36%
1 483
+305%
1 811
+22%
(54)
N/A
(1 783)
-3 228%
(2 129)
-19%
115
N/A
51
-55%
(639)
N/A
EPS (Diluted)
0.25
N/A
0.26
+4%
0.26
N/A
0.27
+4%
0.26
-4%
0.16
-38%
0.02
-88%
0
N/A
0.03
N/A
0.03
N/A
0.04
+33%
0.04
N/A
0.17
+325%
0.2
+18%
0.15
-25%
0.18
+20%
0.16
-11%
0.17
+6%
0.15
-12%
0.13
-13%
0.05
-62%
0.15
+200%
0.1
-33%
0.07
-30%
0.27
+286%
0.32
+19%
-0.01
N/A
-0.3
-2 900%
-0.36
-20%
0.02
N/A
0.01
-50%
-0.11
N/A

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
Follow us
Join more than 241,100+ 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 Wide Economic Moat Stocks High Profitability Stocks High Solvency Stocks Most Popular Stocks

© 2025 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.