Wuchan Zhongda Group Co Ltd
SSE:600704
Wuchan Zhongda Group Co Ltd
SSE:600704
Price:
5.13
CNY
-0.39%
Market Cap:
26.2B
CNY
Income Statement
Earnings Waterfall
Wuchan Zhongda Group Co Ltd
Wuchan Zhongda Group Co Ltd
|
Revenue
|
583.5B
CNY
|
|
Cost of Revenue
|
-570.7B
CNY
|
|
Gross Profit
|
12.8B
CNY
|
|
Operating Expenses
|
-8.2B
CNY
|
|
Operating Income
|
4.7B
CNY
|
|
Other Expenses
|
-1.4B
CNY
|
|
Net Income
|
3.2B
CNY
|
Income Statement
Wuchan Zhongda Group Co Ltd
Wuchan Zhongda Group Co Ltd
Currency: CNY
Millions
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 |
147 739
N/A
|
214 484
+45%
|
243 987
+14%
|
212 336
-13%
|
206 745
-3%
|
182 573
-12%
|
178 696
-2%
|
183 698
+3%
|
191 199
+4%
|
207 172
+8%
|
229 561
+11%
|
245 434
+7%
|
264 112
+8%
|
276 620
+5%
|
272 682
-1%
|
283 262
+4%
|
296 635
+5%
|
300 538
+1%
|
318 611
+6%
|
329 829
+4%
|
339 935
+3%
|
358 922
+6%
|
355 896
-1%
|
377 505
+6%
|
396 945
+5%
|
403 966
+2%
|
440 016
+9%
|
488 274
+11%
|
526 374
+8%
|
562 538
+7%
|
575 782
+2%
|
578 450
+0%
|
573 802
-1%
|
576 549
+0%
|
585 988
+2%
|
587 528
+0%
|
591 011
+1%
|
580 161
-2%
|
585 004
+1%
|
584 257
0%
|
583 517
0%
|
|
| Gross Profit | ||||||||||||||||||||||||||||||||||||||||||
| Cost of Revenue |
(142 810)
|
(208 377)
|
(237 124)
|
(206 333)
|
(200 846)
|
(177 291)
|
(173 171)
|
(177 758)
|
(184 855)
|
(200 272)
|
(222 192)
|
(238 178)
|
(256 385)
|
(269 458)
|
(265 513)
|
(275 309)
|
(288 556)
|
(292 384)
|
(309 762)
|
(320 966)
|
(331 114)
|
(349 713)
|
(347 042)
|
(368 061)
|
(386 038)
|
(392 107)
|
(426 189)
|
(473 639)
|
(511 538)
|
(549 109)
|
(560 837)
|
(564 037)
|
(561 063)
|
(563 471)
|
(572 764)
|
(574 414)
|
(576 498)
|
(565 973)
|
(571 038)
|
(569 716)
|
(570 672)
|
|
| Gross Profit |
4 928
N/A
|
6 107
+24%
|
6 863
+12%
|
6 003
-13%
|
5 899
-2%
|
5 282
-10%
|
5 523
+5%
|
5 938
+8%
|
6 343
+7%
|
6 901
+9%
|
7 369
+7%
|
7 256
-2%
|
7 727
+6%
|
7 162
-7%
|
7 169
+0%
|
7 952
+11%
|
8 077
+2%
|
8 154
+1%
|
8 846
+8%
|
8 861
+0%
|
8 820
0%
|
9 210
+4%
|
8 853
-4%
|
9 443
+7%
|
10 906
+15%
|
11 859
+9%
|
13 826
+17%
|
14 633
+6%
|
14 835
+1%
|
13 429
-9%
|
14 945
+11%
|
14 413
-4%
|
12 739
-12%
|
13 077
+3%
|
13 225
+1%
|
13 114
-1%
|
14 513
+11%
|
14 188
-2%
|
13 966
-2%
|
14 541
+4%
|
12 846
-12%
|
|
| Operating Income | ||||||||||||||||||||||||||||||||||||||||||
| Operating Expenses |
(3 068)
|
(5 210)
|
(5 732)
|
(5 494)
|
(5 372)
|
(3 850)
|
(3 938)
|
(3 854)
|
(3 988)
|
(5 259)
|
(5 507)
|
(5 506)
|
(5 961)
|
(4 227)
|
(4 541)
|
(5 345)
|
(4 757)
|
(4 486)
|
(5 228)
|
(4 895)
|
(5 204)
|
(5 206)
|
(5 266)
|
(5 418)
|
(5 751)
|
(6 020)
|
(6 768)
|
(7 136)
|
(7 506)
|
(7 457)
|
(8 094)
|
(8 114)
|
(7 873)
|
(7 871)
|
(7 913)
|
(8 057)
|
(8 120)
|
(8 220)
|
(8 388)
|
(8 402)
|
(8 176)
|
|
| Selling, General & Administrative |
(2 544)
|
(4 744)
|
(3 875)
|
(3 680)
|
(3 757)
|
(3 458)
|
(3 434)
|
(3 531)
|
(3 713)
|
(4 666)
|
(3 848)
|
(3 958)
|
(4 083)
|
(3 894)
|
(4 089)
|
(4 216)
|
(4 109)
|
(4 198)
|
(4 381)
|
(4 327)
|
(4 538)
|
(4 865)
|
(4 804)
|
(4 886)
|
(5 104)
|
(5 510)
|
(5 784)
|
(5 954)
|
(6 472)
|
(6 243)
|
(6 372)
|
(6 462)
|
(6 176)
|
(6 452)
|
(6 705)
|
(6 820)
|
(6 832)
|
(6 649)
|
(6 612)
|
(6 719)
|
(6 740)
|
|
| Research & Development |
0
|
(82)
|
0
|
0
|
0
|
(51)
|
0
|
0
|
0
|
(88)
|
0
|
0
|
(42)
|
(128)
|
0
|
0
|
(86)
|
(175)
|
(159)
|
(216)
|
(232)
|
(240)
|
(261)
|
(287)
|
(325)
|
(335)
|
(414)
|
(468)
|
(515)
|
(512)
|
(590)
|
(634)
|
(671)
|
(686)
|
(798)
|
(802)
|
(890)
|
(994)
|
(1 062)
|
(1 164)
|
(1 226)
|
|
| Depreciation & Amortization |
0
|
(268)
|
0
|
0
|
0
|
(219)
|
0
|
0
|
0
|
(256)
|
0
|
0
|
0
|
(268)
|
0
|
0
|
0
|
(249)
|
0
|
0
|
0
|
(281)
|
0
|
0
|
0
|
(345)
|
0
|
0
|
0
|
(422)
|
0
|
0
|
0
|
(614)
|
0
|
0
|
0
|
(683)
|
0
|
0
|
0
|
|
| Other Operating Expenses |
(523)
|
(116)
|
(1 858)
|
(1 815)
|
(1 615)
|
(122)
|
(502)
|
(321)
|
(273)
|
(250)
|
(1 659)
|
(1 547)
|
(1 836)
|
62
|
(452)
|
(1 129)
|
(564)
|
137
|
(689)
|
(352)
|
(433)
|
179
|
(199)
|
(245)
|
(323)
|
169
|
(571)
|
(715)
|
(518)
|
(281)
|
(1 133)
|
(1 018)
|
(1 026)
|
(120)
|
(410)
|
(436)
|
(398)
|
105
|
(714)
|
(518)
|
(210)
|
|
| Operating Income |
1 861
N/A
|
897
-52%
|
1 132
+26%
|
511
-55%
|
529
+4%
|
1 432
+171%
|
1 588
+11%
|
2 086
+31%
|
2 356
+13%
|
1 642
-30%
|
1 863
+13%
|
1 751
-6%
|
1 768
+1%
|
2 935
+66%
|
2 629
-10%
|
2 608
-1%
|
3 321
+27%
|
3 668
+10%
|
3 619
-1%
|
3 967
+10%
|
3 616
-9%
|
4 003
+11%
|
3 588
-10%
|
4 026
+12%
|
5 156
+28%
|
5 839
+13%
|
7 058
+21%
|
7 497
+6%
|
7 329
-2%
|
5 971
-19%
|
6 851
+15%
|
6 299
-8%
|
4 866
-23%
|
5 206
+7%
|
5 311
+2%
|
5 057
-5%
|
6 394
+26%
|
5 967
-7%
|
5 578
-7%
|
6 140
+10%
|
4 670
-24%
|
|
| Pre-Tax Income | ||||||||||||||||||||||||||||||||||||||||||
| Interest Income Expense |
(462)
|
(701)
|
1 026
|
1 611
|
1 795
|
514
|
313
|
(29)
|
(91)
|
(82)
|
1 546
|
1 780
|
1 425
|
292
|
1 090
|
921
|
989
|
475
|
983
|
1 135
|
1 609
|
195
|
475
|
378
|
(522)
|
(719)
|
(1 266)
|
(1 226)
|
(703)
|
1 146
|
454
|
747
|
2 046
|
1 799
|
1 650
|
1 761
|
298
|
709
|
880
|
47
|
1 379
|
|
| Non-Reccuring Items |
0
|
1 697
|
0
|
0
|
0
|
19
|
0
|
0
|
0
|
1 640
|
0
|
53
|
735
|
609
|
803
|
1 026
|
349
|
400
|
16
|
(125)
|
(77)
|
718
|
439
|
514
|
471
|
384
|
307
|
391
|
394
|
265
|
446
|
318
|
760
|
623
|
654
|
699
|
321
|
476
|
306
|
271
|
203
|
|
| Gain/Loss on Disposition of Assets |
15
|
494
|
0
|
0
|
484
|
121
|
40
|
44
|
41
|
0
|
15
|
0
|
0
|
(5)
|
0
|
0
|
0
|
(5)
|
0
|
0
|
0
|
(4)
|
0
|
0
|
0
|
(6)
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
|
| Total Other Income |
189
|
11
|
558
|
568
|
112
|
127
|
201
|
165
|
74
|
105
|
59
|
47
|
20
|
(5)
|
(25)
|
(9)
|
13
|
22
|
8
|
13
|
(8)
|
(12)
|
(21)
|
(10)
|
(7)
|
(57)
|
(49)
|
(66)
|
(41)
|
81
|
78
|
136
|
137
|
138
|
171
|
164
|
160
|
147
|
183
|
150
|
161
|
|
| Pre-Tax Income |
1 605
N/A
|
2 397
+49%
|
2 716
+13%
|
2 690
-1%
|
2 920
+9%
|
2 213
-24%
|
2 142
-3%
|
2 264
+6%
|
2 380
+5%
|
3 305
+39%
|
3 484
+5%
|
3 631
+4%
|
3 948
+9%
|
3 826
-3%
|
4 497
+18%
|
4 546
+1%
|
4 672
+3%
|
4 560
-2%
|
4 627
+1%
|
4 990
+8%
|
5 140
+3%
|
4 900
-5%
|
4 480
-9%
|
4 907
+10%
|
5 098
+4%
|
5 441
+7%
|
6 052
+11%
|
6 597
+9%
|
6 980
+6%
|
7 463
+7%
|
7 828
+5%
|
7 501
-4%
|
7 809
+4%
|
7 766
-1%
|
7 787
+0%
|
7 680
-1%
|
7 173
-7%
|
7 299
+2%
|
6 947
-5%
|
6 607
-5%
|
6 412
-3%
|
|
| Net Income | ||||||||||||||||||||||||||||||||||||||||||
| Tax Provision |
(342)
|
(723)
|
(803)
|
(709)
|
(664)
|
(368)
|
(339)
|
(390)
|
(500)
|
(767)
|
(800)
|
(902)
|
(1 044)
|
(888)
|
(1 064)
|
(1 043)
|
(1 057)
|
(1 134)
|
(1 122)
|
(1 172)
|
(1 144)
|
(987)
|
(874)
|
(1 001)
|
(1 068)
|
(1 398)
|
(1 500)
|
(1 643)
|
(1 682)
|
(1 697)
|
(1 843)
|
(1 751)
|
(1 863)
|
(1 697)
|
(1 743)
|
(1 688)
|
(1 560)
|
(1 599)
|
(1 481)
|
(1 407)
|
(1 406)
|
|
| Income from Continuing Operations |
1 262
|
1 674
|
1 911
|
1 978
|
2 255
|
1 845
|
1 803
|
1 875
|
1 879
|
2 538
|
2 682
|
2 727
|
2 903
|
2 938
|
3 432
|
3 502
|
3 614
|
3 426
|
3 506
|
3 820
|
3 998
|
3 913
|
3 607
|
3 906
|
4 030
|
4 043
|
4 551
|
4 953
|
5 297
|
5 766
|
5 985
|
5 750
|
5 946
|
6 069
|
6 044
|
5 991
|
5 612
|
5 700
|
5 466
|
5 201
|
5 007
|
|
| Income to Minority Interest |
(442)
|
(550)
|
(621)
|
(515)
|
(606)
|
(460)
|
(438)
|
(487)
|
(437)
|
(384)
|
(416)
|
(363)
|
(509)
|
(703)
|
(759)
|
(958)
|
(1 032)
|
(1 029)
|
(1 032)
|
(1 069)
|
(1 053)
|
(1 179)
|
(1 169)
|
(1 157)
|
(1 195)
|
(1 297)
|
(1 491)
|
(1 711)
|
(1 824)
|
(1 781)
|
(1 892)
|
(1 862)
|
(1 950)
|
(2 144)
|
(2 198)
|
(2 218)
|
(2 185)
|
(2 083)
|
(1 989)
|
(1 888)
|
(1 786)
|
|
| Net Income (Common) |
820
N/A
|
1 124
+37%
|
1 230
+9%
|
1 343
+9%
|
1 468
+9%
|
1 145
-22%
|
1 125
-2%
|
1 148
+2%
|
1 203
+5%
|
1 914
+59%
|
2 025
+6%
|
2 122
+5%
|
2 152
+1%
|
1 995
-7%
|
2 432
+22%
|
2 304
-5%
|
2 341
+2%
|
2 157
-8%
|
2 232
+3%
|
2 508
+12%
|
2 703
+8%
|
2 390
-12%
|
2 149
-10%
|
2 471
+15%
|
2 591
+5%
|
2 642
+2%
|
2 945
+11%
|
3 153
+7%
|
3 335
+6%
|
3 881
+16%
|
3 956
+2%
|
3 729
-6%
|
3 881
+4%
|
3 844
-1%
|
3 757
-2%
|
3 680
-2%
|
3 326
-10%
|
3 531
+6%
|
3 439
-3%
|
3 266
-5%
|
3 235
-1%
|
|
| EPS (Diluted) |
0.42
N/A
|
0.33
-21%
|
0.63
+91%
|
0.24
-62%
|
0.38
+58%
|
0.31
-18%
|
0.26
-16%
|
0.28
+8%
|
0.27
-4%
|
0.44
+63%
|
0.47
+7%
|
0.49
+4%
|
0.5
+2%
|
0.46
-8%
|
0.56
+22%
|
0.53
-5%
|
0.54
+2%
|
0.5
-7%
|
0.52
+4%
|
0.59
+13%
|
0.64
+8%
|
0.54
-16%
|
0.42
-22%
|
0.48
+14%
|
0.51
+6%
|
0.52
+2%
|
0.58
+12%
|
0.62
+7%
|
0.66
+6%
|
0.76
+15%
|
0.78
+3%
|
0.73
-6%
|
0.76
+4%
|
0.74
-3%
|
0.73
-1%
|
0.71
-3%
|
0.64
-10%
|
0.68
+6%
|
0.66
-3%
|
0.62
-6%
|
0.61
-2%
|
|
Switch to:
Switch to:
See Also
Discover More
You don't have any saved screeners yet
