Baoshan Iron & Steel Co Ltd
SSE:600019

Watchlist Manager
Baoshan Iron & Steel Co Ltd Logo
Baoshan Iron & Steel Co Ltd
SSE:600019
Watchlist
Price: 6.99 CNY
Market Cap: 153.7B CNY
Have any thoughts about
Baoshan Iron & Steel Co Ltd?
Write Note
Financials Section:
Income Statement Balance Sheet Cash Flow Statement

Income Statement

332.3B
-2%
Revenue
Growth Rates:
1 Year
-4%
3 Years
-8%
5 Years
+12%
7 Years
+9%
10 Years
+74%
9.8B
-22%
Operating Income
Growth Rates:
1 Year
-6%
3 Years
-70%
5 Years
-45%
7 Years
-48%
10 Years
+25%
9.5B
-21%
Net Income
Growth Rates:
1 Year
-14%
3 Years
-64%
5 Years
-36%
7 Years
-36%
10 Years
+53%

Earnings Waterfall
Baoshan Iron & Steel Co Ltd

Revenue
332.3B CNY
Cost of Revenue
-315.3B CNY
Gross Profit
17.1B CNY
Operating Expenses
-7.3B CNY
Operating Income
9.8B CNY
Other Expenses
-317.6m CNY
Net Income
9.5B CNY

Income Statement
Baoshan Iron & Steel Co Ltd

Rotate your device to view
Income Statement
Currency: CNY
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
Revenue
Revenue
191 404
N/A
187 789
-2%
182 418
-3%
170 940
-6%
166 356
-3%
164 117
-1%
170 798
+4%
189 898
+11%
217 811
+15%
246 421
+13%
270 753
+10%
297 208
+10%
305 513
+3%
289 498
-5%
296 481
+2%
292 632
-1%
291 806
0%
305 507
+5%
303 438
-1%
298 105
-2%
297 400
0%
292 434
-2%
287 116
-2%
281 331
-2%
275 564
-2%
284 436
+3%
308 151
+8%
338 823
+10%
359 331
+6%
365 342
+2%
364 316
0%
361 583
-1%
365 591
+1%
369 058
+1%
361 683
-2%
355 022
-2%
345 243
-3%
344 868
0%
346 796
+1%
337 897
-3%
332 340
-2%
Gross Profit
Cost of Revenue
(171 898)
(169 237)
(164 029)
(152 984)
(150 328)
(150 058)
(156 021)
(171 935)
(196 328)
(218 714)
(239 040)
(266 358)
(271 170)
(249 050)
(256 549)
(248 428)
(244 991)
(259 763)
(263 344)
(260 105)
(264 394)
(259 816)
(256 457)
(253 312)
(246 164)
(252 923)
(272 366)
(292 469)
(308 779)
(316 834)
(321 511)
(325 626)
(336 389)
(347 578)
(344 886)
(343 858)
(333 680)
(323 043)
(326 798)
(317 281)
(315 267)
Gross Profit
19 505
N/A
18 552
-5%
18 389
-1%
17 957
-2%
16 029
-11%
14 059
-12%
14 777
+5%
17 962
+22%
21 482
+20%
27 707
+29%
31 713
+14%
30 850
-3%
34 343
+11%
40 447
+18%
39 932
-1%
44 204
+11%
46 815
+6%
45 743
-2%
40 093
-12%
38 000
-5%
33 005
-13%
32 619
-1%
30 659
-6%
28 018
-9%
29 400
+5%
31 513
+7%
35 785
+14%
46 354
+30%
50 552
+9%
48 508
-4%
42 805
-12%
35 958
-16%
29 202
-19%
21 480
-26%
16 797
-22%
11 165
-34%
11 563
+4%
21 826
+89%
19 998
-8%
20 616
+3%
17 073
-17%
Operating Income
Operating Expenses
(11 701)
(10 843)
(10 719)
(10 595)
(10 550)
(11 146)
(10 718)
(11 772)
(11 751)
(13 103)
(14 459)
(14 047)
(15 608)
(15 079)
(13 420)
(13 990)
(14 362)
(17 806)
(15 349)
(15 665)
(15 146)
(18 201)
(16 884)
(16 434)
(16 282)
(16 324)
(15 702)
(16 903)
(18 247)
(18 819)
(16 796)
(17 265)
(17 618)
(10 218)
(7 178)
(4 289)
(1 103)
(9 796)
(8 262)
(8 000)
(7 279)
Selling, General & Administrative
(9 649)
(10 356)
(10 110)
(9 977)
(9 743)
(5 783)
(9 323)
(10 307)
(10 688)
(8 432)
(13 019)
(12 896)
(13 141)
(9 871)
(11 118)
(11 865)
(11 896)
(10 427)
(10 478)
(8 541)
(7 468)
(8 872)
(8 590)
(8 312)
(8 164)
(6 996)
(7 111)
(6 992)
(6 800)
(7 032)
(4 820)
(4 686)
(4 917)
(6 859)
(6 350)
(6 443)
(6 289)
(6 682)
(5 791)
(5 562)
(5 275)
Research & Development
0
0
0
0
0
(3 449)
0
0
0
(3 942)
0
0
(975)
(4 207)
0
0
(3 167)
(5 928)
(5 673)
(7 684)
(8 122)
(7 585)
(9 158)
(8 949)
(8 619)
(7 356)
(9 473)
(10 897)
(12 191)
(10 371)
(11 683)
(11 410)
(11 747)
(2 972)
(7 245)
(5 019)
(2 253)
(3 194)
(3 465)
(3 514)
(3 618)
Depreciation & Amortization
0
0
0
0
0
(637)
0
0
0
(739)
0
0
0
(753)
0
0
0
(1 943)
0
0
0
(2 118)
0
0
0
(2 373)
0
0
0
(1 923)
0
0
0
(1 053)
0
0
0
(973)
0
0
0
Other Operating Expenses
(2 052)
(488)
(610)
(619)
(808)
(1 277)
(1 396)
(1 465)
(1 061)
10
(1 438)
(1 151)
(1 493)
(248)
(2 302)
(2 125)
701
493
802
559
442
375
864
827
500
401
883
988
745
507
(293)
(1 170)
(955)
666
6 416
7 174
7 439
1 053
994
1 075
1 614
Operating Income
7 805
N/A
7 709
-1%
7 669
-1%
7 360
-4%
5 477
-26%
2 913
-47%
4 058
+39%
6 190
+53%
9 732
+57%
14 604
+50%
17 255
+18%
16 803
-3%
18 734
+11%
25 369
+35%
26 512
+5%
30 215
+14%
32 455
+7%
27 938
-14%
24 746
-11%
22 336
-10%
17 860
-20%
14 417
-19%
13 775
-4%
11 585
-16%
13 118
+13%
15 189
+16%
20 083
+32%
29 452
+47%
32 305
+10%
29 690
-8%
26 009
-12%
18 692
-28%
11 584
-38%
11 262
-3%
9 619
-15%
6 876
-29%
10 460
+52%
12 030
+15%
11 736
-2%
12 616
+7%
9 793
-22%
Pre-Tax Income
Interest Income Expense
(68)
(68)
44
245
(1 657)
(1 287)
(2 172)
(3 276)
(1 910)
(2 690)
(2 168)
(1 456)
(601)
(452)
(38)
(56)
(832)
9
24
759
1 402
1 302
1 143
1 370
1 342
1 612
1 954
2 000
2 502
1 680
2 654
2 867
3 409
3 535
2 822
3 549
3 095
3 000
3 359
2 347
1 810
Non-Reccuring Items
0
0
0
0
0
133
0
0
0
5
0
0
0
7
0
0
0
3
0
0
0
402
0
0
276
154
248
895
1 075
(504)
1 274
616
484
293
820
896
936
(7)
770
706
671
Gain/Loss on Disposition of Assets
0
46
474
139
185
(544)
(326)
(162)
(267)
(413)
0
(78)
0
(846)
0
0
0
(350)
0
0
0
(467)
0
0
0
(718)
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
Total Other Income
647
591
176
461
281
548
310
(7)
(69)
383
(466)
(247)
(389)
(43)
(565)
(558)
(549)
(15)
(494)
(640)
(641)
(53)
(602)
(471)
(603)
(216)
(1 067)
(1 620)
(1 864)
(157)
(1 603)
(1 144)
(751)
(46)
(548)
(619)
(690)
64
(805)
(868)
(868)
Pre-Tax Income
8 384
N/A
8 278
-1%
8 363
+1%
8 205
-2%
4 286
-48%
1 763
-59%
1 870
+6%
2 745
+47%
7 485
+173%
11 889
+59%
14 621
+23%
15 021
+3%
17 744
+18%
24 035
+35%
25 909
+8%
29 601
+14%
31 074
+5%
27 585
-11%
24 275
-12%
22 454
-8%
18 621
-17%
15 600
-16%
14 316
-8%
12 484
-13%
14 133
+13%
16 022
+13%
21 218
+32%
30 727
+45%
34 018
+11%
30 708
-10%
28 335
-8%
21 031
-26%
14 725
-30%
15 044
+2%
12 713
-15%
10 702
-16%
13 801
+29%
15 086
+9%
15 060
0%
14 801
-2%
11 407
-23%
Net Income
Tax Provision
(1 899)
(2 187)
(2 221)
(2 146)
(1 166)
(1 117)
(1 290)
(1 498)
(2 962)
(2 550)
(2 686)
(2 837)
(2 082)
(3 632)
(4 137)
(5 035)
(6 008)
(4 540)
(3 818)
(3 189)
(2 719)
(1 728)
(1 613)
(1 229)
(1 555)
(2 036)
(2 951)
(4 454)
(4 681)
(4 253)
(3 577)
(2 337)
(1 380)
(1 015)
(865)
(475)
(1 090)
(1 345)
(1 214)
(1 048)
(446)
Income from Continuing Operations
6 484
6 091
6 141
6 059
3 120
646
580
1 247
4 523
9 339
11 935
12 183
15 661
20 403
21 770
24 565
25 065
23 044
20 457
19 265
15 901
13 872
12 703
11 255
12 579
13 985
18 267
26 273
29 337
26 455
24 758
18 694
13 345
14 029
11 848
10 228
12 710
13 741
13 846
13 753
10 961
Income to Minority Interest
(297)
(298)
(311)
(246)
(83)
299
376
265
135
(263)
(632)
(680)
(885)
(1 233)
(1 366)
(1 555)
(1 816)
(1 596)
(1 303)
(1 487)
(1 182)
(1 309)
(1 327)
(1 026)
(1 172)
(1 309)
(1 767)
(2 513)
(2 933)
(2 823)
(2 757)
(2 359)
(1 840)
(1 842)
(1 548)
(1 280)
(1 637)
(1 797)
(1 821)
(1 816)
(1 485)
Net Income (Common)
6 187
N/A
5 792
-6%
5 829
+1%
5 812
0%
3 036
-48%
944
-69%
956
+1%
1 511
+58%
4 658
+208%
9 076
+95%
11 303
+25%
11 504
+2%
14 776
+28%
19 170
+30%
20 405
+6%
23 011
+13%
23 250
+1%
21 449
-8%
19 154
-11%
17 779
-7%
14 721
-17%
12 563
-15%
11 379
-9%
10 231
-10%
11 408
+12%
12 677
+11%
16 500
+30%
23 760
+44%
26 404
+11%
23 632
-10%
22 001
-7%
16 335
-26%
11 506
-30%
12 187
+6%
10 300
-15%
8 948
-13%
11 074
+24%
11 944
+8%
12 025
+1%
11 936
-1%
9 476
-21%
EPS (Diluted)
0.37
N/A
0.35
-5%
0.35
N/A
0.35
N/A
0.18
-49%
0.06
-67%
0.03
-50%
0.13
+333%
0.28
+115%
0.41
+46%
0.51
+24%
0.52
+2%
0.67
+29%
0.87
+30%
0.93
+7%
1.04
+12%
1.05
+1%
0.96
-9%
0.85
-11%
0.79
-7%
0.65
-18%
0.56
-14%
0.51
-9%
0.46
-10%
0.51
+11%
0.57
+12%
0.74
+30%
1.07
+45%
1.2
+12%
1.07
-11%
1
-7%
0.74
-26%
0.52
-30%
0.55
+6%
0.46
-16%
0.41
-11%
0.51
+24%
0.55
+8%
0.56
+2%
0.55
-2%
0.44
-20%

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 210,500+ 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

© 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.