G

Gd Power Development Co Ltd
SSE:600795

Watchlist Manager
Gd Power Development Co Ltd
SSE:600795
Watchlist
Price: 4.69 CNY -2.09% Market Closed
Market Cap: 83.6B CNY
Have any thoughts about
Gd Power Development Co Ltd?
Write Note
Financials Section:
Income Statement Balance Sheet Cash Flow Statement

Income Statement

177.2B
-0.7%
Revenue
Growth Rates:
1 Year
-4%
3 Years
+22%
5 Years
+55%
7 Years
+195%
10 Years
+180%
17.9B
-6%
Operating Income
Growth Rates:
1 Year
-7%
3 Years
+75%
5 Years
+38%
7 Years
+125%
10 Years
+15%
9.2B
-2%
Net Income
Growth Rates:
1 Year
+167%
3 Years
+415%
5 Years
+476%
7 Years
+326%
10 Years
+54%

Earnings Waterfall
Gd Power Development Co Ltd

Revenue
177.2B CNY
Cost of Revenue
-153.5B CNY
Gross Profit
23.6B CNY
Operating Expenses
-5.7B CNY
Operating Income
17.9B CNY
Other Expenses
-8.8B CNY
Net Income
9.2B CNY

Income Statement
Gd Power Development 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
63 368
N/A
61 793
-2%
59 227
-4%
57 038
-4%
56 726
-1%
56 741
+0%
57 466
+1%
58 460
+2%
58 029
-1%
58 416
+1%
59 042
+1%
58 932
0%
60 049
+2%
59 833
0%
71 635
+20%
82 635
+15%
95 225
+15%
107 919
+13%
109 987
+2%
111 863
+2%
113 944
+2%
116 599
+2%
113 258
-3%
113 688
+0%
113 670
0%
116 421
+2%
121 836
+5%
131 406
+8%
144 925
+10%
168 185
+16%
176 073
+5%
183 543
+4%
194 951
+6%
194 674
0%
191 230
-2%
189 875
-1%
184 114
-3%
180 999
-2%
181 221
+0%
178 475
-2%
177 151
-1%
Gross Profit
Cost of Revenue
(46 009)
(44 448)
(42 536)
(40 607)
(40 684)
(39 276)
(39 915)
(40 805)
(40 797)
(43 511)
(46 687)
(48 484)
(50 869)
(49 651)
(59 761)
(68 681)
(78 667)
(91 190)
(93 614)
(94 698)
(96 267)
(96 694)
(94 962)
(95 065)
(94 183)
(92 805)
(99 642)
(111 047)
(129 497)
(156 634)
(166 307)
(172 927)
(178 455)
(169 199)
(167 887)
(165 321)
(158 858)
(154 812)
(156 435)
(153 659)
(153 509)
Gross Profit
17 359
N/A
17 345
0%
16 691
-4%
16 431
-2%
16 042
-2%
17 465
+9%
17 551
+0%
17 655
+1%
17 232
-2%
14 905
-14%
12 355
-17%
10 448
-15%
9 180
-12%
10 182
+11%
11 874
+17%
13 954
+18%
16 558
+19%
16 729
+1%
16 373
-2%
17 165
+5%
17 677
+3%
19 905
+13%
18 296
-8%
18 623
+2%
19 487
+5%
23 616
+21%
22 194
-6%
20 360
-8%
15 428
-24%
11 552
-25%
9 766
-15%
10 616
+9%
16 496
+55%
25 475
+54%
23 343
-8%
24 554
+5%
25 256
+3%
26 187
+4%
24 786
-5%
24 816
+0%
23 642
-5%
Operating Income
Operating Expenses
(1 800)
(1 902)
(1 422)
(1 363)
(1 615)
(1 995)
(1 448)
(1 483)
(1 372)
(2 084)
(1 208)
(1 247)
(1 196)
(2 536)
(2 392)
(3 137)
(3 770)
(4 898)
(4 763)
(4 726)
(4 702)
(5 726)
(9 711)
(8 758)
(9 708)
(7 346)
(2 739)
(3 293)
(5 153)
(6 646)
(7 225)
(6 910)
(3 834)
(3 863)
(5 621)
(5 844)
(5 972)
(4 467)
(4 273)
(5 734)
(5 694)
Selling, General & Administrative
(990)
(1 016)
(947)
(893)
(1 067)
(623)
(803)
(811)
(773)
(749)
(794)
(819)
(841)
(946)
(1 382)
(1 985)
(2 621)
(2 472)
(1 460)
(1 698)
(1 688)
(4 017)
(8 174)
(7 172)
(6 872)
(5 622)
(1 138)
(1 716)
(4 365)
(4 887)
(5 411)
(5 107)
(2 307)
(1 718)
(1 924)
(2 163)
(2 329)
(2 362)
(2 531)
(3 096)
(3 089)
Research & Development
0
(5)
0
0
0
(13)
0
0
0
0
0
0
0
(16)
(17)
(20)
(23)
(21)
(21)
(22)
0
(320)
(14)
(86)
(145)
(374)
(403)
(385)
(386)
(497)
(503)
(532)
(570)
(567)
(608)
(612)
(701)
(731)
(775)
(817)
(746)
Depreciation & Amortization
0
(64)
0
0
0
(61)
0
0
0
(54)
0
0
0
(47)
0
0
0
(85)
0
0
0
(61)
0
0
0
(110)
0
0
0
(192)
0
0
0
(375)
0
0
0
(196)
0
0
0
Other Operating Expenses
(810)
(818)
(475)
(468)
(546)
(1 297)
(645)
(670)
(597)
(1 282)
(413)
(427)
(354)
(1 527)
(991)
(1 130)
(1 126)
(2 320)
(3 283)
(3 007)
(3 014)
(1 327)
(1 523)
(1 500)
(2 691)
(1 240)
(1 198)
(1 191)
(402)
(1 070)
(1 311)
(1 270)
(956)
(1 203)
(3 089)
(3 069)
(2 942)
(1 178)
(967)
(1 821)
(1 860)
Operating Income
15 558
N/A
15 443
-1%
15 268
-1%
15 069
-1%
14 428
-4%
15 470
+7%
16 104
+4%
16 172
+0%
15 860
-2%
12 821
-19%
11 147
-13%
9 201
-17%
7 984
-13%
7 646
-4%
9 483
+24%
10 819
+14%
12 790
+18%
11 830
-8%
11 611
-2%
12 439
+7%
12 975
+4%
14 179
+9%
8 584
-39%
9 864
+15%
9 778
-1%
16 270
+66%
19 455
+20%
17 067
-12%
10 275
-40%
4 905
-52%
2 541
-48%
3 706
+46%
12 663
+242%
21 612
+71%
17 722
-18%
18 710
+6%
19 284
+3%
21 720
+13%
20 513
-6%
19 082
-7%
17 948
-6%
Pre-Tax Income
Interest Income Expense
(4 433)
(4 938)
(4 083)
(3 717)
(3 764)
(6 026)
(6 013)
(6 141)
(6 246)
(4 170)
(4 190)
(4 161)
(4 130)
(3 980)
(4 692)
(5 254)
(6 070)
(5 146)
(5 778)
(6 238)
(6 640)
(8 049)
(4 115)
(3 877)
(2 220)
(7 391)
(6 189)
(5 865)
(4 351)
(6 709)
(5 153)
(5 215)
(6 625)
(7 469)
(6 289)
(5 647)
(6 313)
(5 057)
(4 138)
522
740
Non-Reccuring Items
0
627
0
0
0
137
0
0
0
48
47
24
32
(82)
(24)
1
(17)
(1 154)
2
0
3
945
304
307
316
1 497
233
230
233
220
139
151
157
(1 905)
332
316
273
(1 375)
74
106
128
Gain/Loss on Disposition of Assets
4
(21)
4
0
0
85
0
0
86
(32)
0
0
0
(104)
0
0
0
(140)
0
0
0
(77)
0
0
0
(31)
0
0
0
(18)
0
0
0
(103)
0
0
0
(25)
0
15
0
Total Other Income
72
557
618
659
686
408
414
405
213
443
323
355
287
304
228
140
70
(100)
(52)
(63)
16
117
16
16
5
57
(10)
(3)
(65)
79
0
18
96
(1 941)
(2 042)
(2 135)
(2 135)
407
386
455
394
Pre-Tax Income
11 199
N/A
11 668
+4%
11 806
+1%
12 011
+2%
11 349
-6%
10 073
-11%
10 505
+4%
10 436
-1%
9 913
-5%
9 109
-8%
7 327
-20%
5 419
-26%
4 173
-23%
3 784
-9%
4 996
+32%
5 707
+14%
6 774
+19%
5 290
-22%
5 783
+9%
6 138
+6%
6 354
+4%
7 116
+12%
4 790
-33%
6 311
+32%
7 879
+25%
10 402
+32%
13 490
+30%
11 430
-15%
6 093
-47%
(1 523)
N/A
(2 472)
-62%
(1 340)
+46%
6 291
N/A
10 194
+62%
9 722
-5%
11 244
+16%
11 109
-1%
15 670
+41%
16 835
+7%
20 181
+20%
19 209
-5%
Net Income
Tax Provision
(2 325)
(2 553)
(2 579)
(2 602)
(2 446)
(2 680)
(2 695)
(2 532)
(2 658)
(2 090)
(1 702)
(1 457)
(973)
(1 020)
(1 333)
(1 680)
(2 050)
(2 069)
(2 224)
(2 243)
(2 191)
(2 321)
(2 195)
(2 294)
(2 541)
(2 695)
(2 884)
(2 729)
(2 210)
(1 895)
(1 880)
(1 918)
(2 621)
(3 366)
(3 296)
(3 539)
(3 861)
(3 698)
(3 762)
(3 887)
(3 567)
Income from Continuing Operations
8 875
9 115
9 227
9 409
8 904
7 393
7 813
7 907
7 257
7 018
5 625
3 962
3 199
2 764
3 662
4 026
4 724
3 221
3 559
3 895
4 163
4 795
2 594
4 016
5 337
7 707
10 606
8 701
3 884
(3 418)
(4 352)
(3 258)
3 670
6 828
6 426
7 705
7 248
11 972
13 074
16 294
15 642
Income to Minority Interest
(2 850)
(3 040)
(2 925)
(2 874)
(2 907)
(2 901)
(3 153)
(3 096)
(2 961)
(2 291)
(1 736)
(1 210)
(885)
(541)
(1 124)
(1 483)
(1 925)
(1 609)
(1 867)
(2 044)
(2 473)
(3 050)
(2 999)
(3 921)
(4 451)
(5 074)
(5 554)
(4 194)
(1 974)
1 572
1 512
828
(2 307)
(4 006)
(3 692)
(4 227)
(3 872)
(6 364)
(6 645)
(6 957)
(6 467)
Net Income (Common)
5 976
N/A
6 009
+1%
6 214
+3%
6 423
+3%
5 862
-9%
4 334
-26%
4 501
+4%
4 653
+3%
4 138
-11%
4 569
+10%
3 732
-18%
2 594
-30%
2 156
-17%
2 065
-4%
2 379
+15%
2 464
+4%
2 759
+12%
1 612
-42%
1 689
+5%
1 779
+5%
1 592
-11%
1 592
N/A
(550)
N/A
(39)
+93%
747
N/A
2 369
+217%
4 904
+107%
4 334
-12%
1 782
-59%
(1 944)
N/A
(2 872)
-48%
(2 430)
+15%
1 320
N/A
2 821
+114%
2 755
-2%
3 511
+27%
3 437
-2%
5 609
+63%
6 429
+15%
9 337
+45%
9 175
-2%
EPS (Diluted)
0.32
N/A
0.34
+6%
0.32
-6%
0.33
+3%
0.3
-9%
0.22
-27%
0.23
+5%
0.23
N/A
0.2
-13%
0.23
+15%
0.18
-22%
0.13
-28%
0.11
-15%
0.11
N/A
0.13
+18%
0.13
N/A
0.14
+8%
0.07
-50%
0.1
+43%
0.08
-20%
0.08
N/A
0.08
N/A
-0.02
N/A
0
N/A
0.04
N/A
0.13
+225%
0.26
+100%
0.24
-8%
0.1
-58%
-0.11
N/A
-0.16
-45%
-0.14
+13%
0.07
N/A
0.16
+129%
0.15
-6%
0.2
+33%
0.19
-5%
0.31
+63%
0.36
+16%
0.52
+44%
0.51
-2%

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 201,300+ 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.