C

China Spacesat Co Ltd
SSE:600118

Watchlist Manager
China Spacesat Co Ltd
SSE:600118
Watchlist
Price: 27.85 CNY 0.14%
Market Cap: 32.9B CNY
Financials Section:
Income Statement Balance Sheet Cash Flow Statement

Income Statement

0
Revenue
+0%
Growth Rates:
1 Year
-26%
3 Years
-30%
5 Years
-34%
7 Years
-31%
10 Years
+2%
0
Operating Income
+0%
Growth Rates:
1 Year
-
3 Years
-
5 Years
-
7 Years
-
10 Years
-
0
Net Income
+0%
Growth Rates:
1 Year
-
3 Years
-
5 Years
-
7 Years
-
10 Years
-

Earnings Waterfall
China Spacesat Co Ltd

Revenue
4.9B CNY
Cost of Revenue
-4.3B CNY
Gross Profit
555.3m CNY
Operating Expenses
-644.5m CNY
Operating Income
-89.2m CNY
Other Expenses
65.9m CNY
Net Income
-23.3m CNY

Income Statement
China Spacesat Co Ltd

Rotate your device to view
Income Statement
Currency: CNY
Millions
Ones
Thousands
Millions
Billions
TTM
Quarterly
Annual
TTM
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
4 806
N/A
4 664
-3%
4 637
-1%
4 463
-4%
4 548
+2%
5 448
+20%
5 591
+3%
5 642
+1%
5 844
+4%
6 337
+8%
6 467
+2%
6 818
+5%
7 067
+4%
7 385
+4%
7 538
+2%
7 917
+5%
7 921
+0%
7 583
-4%
7 640
+1%
7 511
-2%
7 442
-1%
6 463
-13%
6 243
-3%
6 057
-3%
6 435
+6%
7 007
+9%
7 255
+4%
7 373
+2%
6 968
-5%
7 151
+3%
7 159
+0%
7 258
+1%
8 074
+11%
8 242
+2%
8 175
-1%
7 403
-9%
6 628
-10%
6 881
+4%
5 875
-15%
5 508
-6%
4 883
-11%
Gross Profit
Cost of Revenue
(4 247)
(3 979)
(3 945)
(3 760)
(3 844)
(4 678)
(4 793)
(4 823)
(4 988)
(5 481)
(5 629)
(5 948)
(6 192)
(6 429)
(6 569)
(6 934)
(6 910)
(6 550)
(6 615)
(6 497)
(6 431)
(5 527)
(5 381)
(5 225)
(5 580)
(6 045)
(6 268)
(6 384)
(5 968)
(6 221)
(6 252)
(6 347)
(7 189)
(7 389)
(7 336)
(6 573)
(5 843)
(6 075)
(5 184)
(4 879)
(4 327)
Gross Profit
559
N/A
685
+23%
692
+1%
702
+2%
704
+0%
770
+9%
798
+4%
819
+3%
856
+5%
856
0%
838
-2%
870
+4%
876
+1%
956
+9%
969
+1%
984
+2%
1 011
+3%
1 033
+2%
1 025
-1%
1 014
-1%
1 011
0%
936
-7%
861
-8%
832
-3%
855
+3%
962
+13%
987
+3%
989
+0%
1 000
+1%
930
-7%
907
-2%
912
+1%
885
-3%
853
-4%
840
-2%
830
-1%
785
-5%
806
+3%
691
-14%
628
-9%
555
-12%
Operating Income
Operating Expenses
(333)
(356)
(369)
(372)
(366)
(385)
(390)
(399)
(418)
(404)
(380)
(392)
(389)
(431)
(424)
(447)
(455)
(530)
(513)
(504)
(522)
(552)
(485)
(482)
(469)
(527)
(520)
(525)
(570)
(598)
(589)
(606)
(606)
(593)
(642)
(631)
(614)
(678)
(644)
(648)
(645)
Selling, General & Administrative
(315)
(267)
(351)
(358)
(354)
(298)
(375)
(389)
(402)
(307)
(385)
(388)
(371)
(346)
(408)
(389)
(402)
(388)
(407)
(427)
(450)
(417)
(413)
(401)
(376)
(356)
(377)
(364)
(367)
(412)
(439)
(453)
(453)
(445)
(463)
(456)
(473)
(508)
(522)
(545)
(547)
Research & Development
0
(53)
0
0
0
(46)
0
0
0
(50)
0
0
(15)
(60)
0
0
(40)
(104)
(95)
(111)
(108)
(108)
(102)
(113)
(126)
(116)
(197)
(215)
(250)
(128)
(206)
(205)
(199)
(159)
(187)
(182)
(161)
(151)
(138)
(111)
(96)
Depreciation & Amortization
0
(35)
0
0
0
(40)
0
0
0
(46)
0
0
0
(45)
0
0
0
(54)
0
0
0
(47)
0
0
0
(101)
0
0
0
(121)
0
0
0
(85)
0
0
0
(54)
0
0
0
Other Operating Expenses
(17)
(0)
(18)
(14)
(13)
(0)
(15)
(10)
(17)
(1)
5
(3)
(2)
19
(16)
(57)
(12)
16
(11)
34
36
20
30
32
34
45
53
53
47
63
56
52
46
96
8
8
20
35
16
8
(1)
Operating Income
226
N/A
329
+46%
322
-2%
330
+2%
338
+2%
386
+14%
409
+6%
420
+3%
438
+4%
452
+3%
458
+1%
479
+4%
487
+2%
525
+8%
546
+4%
537
-2%
557
+4%
504
-9%
512
+2%
510
0%
490
-4%
384
-22%
376
-2%
350
-7%
386
+10%
435
+13%
466
+7%
463
-1%
431
-7%
332
-23%
318
-4%
306
-4%
279
-9%
260
-7%
198
-24%
200
+1%
172
-14%
128
-25%
48
-63%
(20)
N/A
(89)
-347%
Pre-Tax Income
Interest Income Expense
79
81
80
74
74
63
54
40
23
15
15
23
27
34
32
27
24
25
20
23
25
30
16
17
22
42
28
19
12
16
21
103
113
56
133
53
52
46
28
20
12
Non-Reccuring Items
0
0
0
0
0
0
0
0
0
9
0
9
9
(1)
0
0
0
1
0
0
0
(1)
0
0
0
(0)
0
0
0
0
0
0
0
22
0
0
0
(7)
0
(0)
0
Gain/Loss on Disposition of Assets
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
(1)
0
0
0
(0)
0
0
0
(0)
0
0
0
Total Other Income
73
56
67
68
71
49
42
44
47
48
52
34
23
4
(6)
4
3
2
2
2
2
3
2
0
0
0
(2)
(1)
(1)
0
(1)
(2)
(2)
(1)
(1)
(0)
0
(1)
(1)
(1)
(1)
Pre-Tax Income
378
N/A
466
+23%
468
+0%
472
+1%
483
+2%
497
+3%
504
+1%
504
+0%
508
+1%
524
+3%
525
+0%
544
+4%
545
+0%
562
+3%
572
+2%
569
-1%
583
+3%
532
-9%
534
+0%
535
+0%
517
-3%
415
-20%
393
-5%
367
-7%
409
+12%
477
+17%
493
+3%
482
-2%
442
-8%
346
-22%
338
-2%
407
+20%
389
-4%
337
-13%
330
-2%
253
-23%
223
-12%
166
-26%
74
-55%
(1)
N/A
(78)
-10 620%
Net Income
Tax Provision
(15)
(56)
(50)
(56)
(51)
(53)
(59)
(58)
(60)
(64)
(64)
(73)
(67)
(69)
(72)
(73)
(86)
(63)
(61)
(56)
(34)
(32)
(29)
(16)
(38)
(51)
(51)
(43)
(39)
(21)
(21)
(4)
3
22
35
15
21
4
6
14
21
Income from Continuing Operations
363
410
418
416
431
444
445
445
449
461
461
471
478
493
499
496
497
469
473
479
483
383
364
351
371
427
441
439
403
325
316
403
392
359
364
268
244
169
80
13
(56)
Income to Minority Interest
(61)
(54)
(52)
(51)
(49)
(61)
(65)
(67)
(72)
(63)
(62)
(60)
(58)
(84)
(88)
(82)
(74)
(51)
(50)
(53)
(70)
(48)
(46)
(56)
(61)
(73)
(79)
(80)
(73)
(91)
(90)
(96)
(89)
(73)
(78)
(70)
(76)
(12)
6
13
33
Net Income (Common)
302
N/A
356
+18%
366
+3%
365
0%
382
+5%
384
+0%
379
-1%
378
0%
377
0%
398
+6%
399
+0%
412
+3%
420
+2%
410
-3%
412
+0%
414
+0%
423
+2%
418
-1%
423
+1%
427
+1%
414
-3%
336
-19%
318
-5%
296
-7%
310
+5%
354
+14%
362
+2%
359
-1%
330
-8%
234
-29%
226
-3%
307
+36%
302
-1%
286
-6%
287
+0%
198
-31%
168
-15%
158
-6%
86
-45%
27
-69%
(23)
N/A
EPS (Diluted)
0.26
N/A
0.3
+15%
0.31
+3%
0.31
N/A
0.32
+3%
0.32
N/A
0.32
N/A
0.32
N/A
0.32
N/A
0.34
+6%
0.34
N/A
0.35
+3%
0.36
+3%
0.35
-3%
0.35
N/A
0.35
N/A
0.36
+3%
0.35
-3%
0.37
+6%
0.38
+3%
0.36
-5%
0.28
-22%
0.27
-4%
0.25
-7%
0.27
+8%
0.3
+11%
0.32
+7%
0.31
-3%
0.28
-10%
0.2
-29%
0.19
-5%
0.26
+37%
0.26
N/A
0.24
-8%
0.24
N/A
0.17
-29%
0.14
-18%
0.13
-7%
0.07
-46%
0.02
-71%
-0.02
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 240,000+ 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 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.