SDIC Power Holdings Co Ltd
SSE:600886

Watchlist Manager
SDIC Power Holdings Co Ltd Logo
SDIC Power Holdings Co Ltd
SSE:600886
Watchlist
Price: 15.29 CNY -1.42% Market Closed
Market Cap: 114B CNY
Have any thoughts about
SDIC Power Holdings Co Ltd?
Write Note
Financials Section:
Income Statement Balance Sheet Cash Flow Statement

Income Statement

58.6B
+2%
Revenue
Growth Rates:
1 Year
+7%
3 Years
+14%
5 Years
+36%
7 Years
+87%
10 Years
+75%
18.1B
-1%
Operating Income
Growth Rates:
1 Year
+12%
3 Years
+17%
5 Years
+21%
7 Years
+50%
10 Years
+17%
7B
+2%
Net Income
Growth Rates:
1 Year
+21%
3 Years
+53%
5 Years
+48%
7 Years
+104%
10 Years
+28%

Earnings Waterfall
SDIC Power Holdings Co Ltd

Revenue
58.6B CNY
Cost of Revenue
-38.1B CNY
Gross Profit
20.5B CNY
Operating Expenses
-2.4B CNY
Operating Income
18.1B CNY
Other Expenses
-11B CNY
Net Income
7B CNY

Income Statement
SDIC Power Holdings 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
33 435
N/A
32 957
-1%
33 153
+1%
33 261
+0%
31 815
-4%
31 280
-2%
30 579
-2%
29 492
-4%
29 029
-2%
29 271
+1%
30 002
+2%
30 095
+0%
31 336
+4%
31 643
+1%
33 409
+6%
35 466
+6%
37 725
+6%
41 011
+9%
41 729
+2%
42 834
+3%
42 970
+0%
42 433
-1%
39 903
-6%
40 295
+1%
39 864
-1%
39 320
-1%
40 930
+4%
50 345
+23%
51 180
+2%
43 766
-14%
54 755
+25%
47 106
-14%
49 542
+5%
50 489
+2%
52 703
+4%
54 162
+3%
54 867
+1%
56 712
+3%
57 564
+2%
57 447
0%
58 558
+2%
Gross Profit
Cost of Revenue
(17 148)
(16 288)
(16 184)
(15 877)
(15 725)
(15 031)
(14 948)
(14 630)
(14 619)
(15 146)
(16 626)
(17 485)
(18 915)
(18 882)
(20 825)
(22 145)
(23 285)
(24 813)
(25 898)
(26 300)
(26 391)
(26 273)
(24 965)
(24 133)
(23 303)
(22 077)
(23 811)
(30 752)
(33 863)
(31 487)
(39 148)
(34 462)
(35 576)
(34 920)
(36 465)
(37 801)
(37 025)
(36 696)
(37 345)
(36 949)
(38 054)
Gross Profit
16 287
N/A
16 669
+2%
16 969
+2%
17 384
+2%
16 090
-7%
16 249
+1%
15 631
-4%
14 862
-5%
14 410
-3%
14 125
-2%
13 376
-5%
12 610
-6%
12 421
-1%
12 761
+3%
12 584
-1%
13 321
+6%
14 440
+8%
16 198
+12%
15 831
-2%
16 534
+4%
16 579
+0%
16 160
-3%
14 938
-8%
16 162
+8%
16 561
+2%
17 243
+4%
17 119
-1%
19 593
+14%
17 317
-12%
12 279
-29%
15 608
+27%
12 644
-19%
13 966
+10%
15 569
+11%
16 238
+4%
16 361
+1%
17 842
+9%
20 016
+12%
20 219
+1%
20 498
+1%
20 505
+0%
Operating Income
Operating Expenses
(843)
(1 296)
(871)
(903)
(959)
(1 385)
(1 008)
(1 018)
(1 049)
(1 460)
(998)
(581)
(355)
(674)
(152)
(658)
(840)
(1 678)
(1 598)
(1 526)
(1 680)
(2 080)
(1 640)
(1 707)
(1 935)
(2 357)
(2 244)
(2 503)
(1 938)
(1 564)
(1 680)
(1 459)
(1 683)
(1 818)
(1 537)
(1 560)
(1 655)
(2 500)
(2 227)
(2 264)
(2 448)
Selling, General & Administrative
(822)
(669)
(833)
(841)
(876)
(686)
(905)
(924)
(976)
(832)
(948)
(926)
(925)
(905)
(1 037)
(1 148)
(1 099)
(1 106)
(1 328)
(1 294)
(1 404)
(1 411)
(1 493)
(1 561)
(1 865)
(1 702)
(1 813)
(2 104)
(1 814)
(1 333)
(1 814)
(1 565)
(1 505)
(1 250)
(1 444)
(1 431)
(1 517)
(1 792)
(1 991)
(2 030)
(2 043)
Research & Development
0
0
0
0
0
0
0
0
0
0
0
0
0
(2)
0
0
(3)
(1)
(1)
(2)
(2)
(35)
(34)
(33)
(34)
(38)
(41)
(46)
(49)
(31)
(35)
(33)
(32)
(40)
(40)
(76)
(87)
(101)
(101)
(98)
(107)
Depreciation & Amortization
0
(62)
0
0
0
(87)
0
0
0
(77)
0
0
0
(98)
0
0
0
(102)
0
0
0
(119)
0
0
0
(97)
0
0
0
(120)
0
0
0
(141)
0
0
0
(169)
0
0
0
Other Operating Expenses
(21)
(566)
(38)
(61)
(82)
(612)
(103)
(94)
(73)
(550)
(50)
346
571
331
885
490
262
(469)
(267)
(229)
(274)
(516)
(111)
(111)
(36)
(520)
(391)
(353)
(75)
(80)
169
139
(146)
(387)
(52)
(53)
(51)
(438)
(135)
(136)
(298)
Operating Income
15 444
N/A
15 373
0%
16 098
+5%
16 481
+2%
15 131
-8%
14 863
-2%
14 623
-2%
13 843
-5%
13 361
-3%
12 665
-5%
12 378
-2%
12 031
-3%
12 067
+0%
12 087
+0%
12 433
+3%
12 664
+2%
13 601
+7%
14 520
+7%
14 234
-2%
15 008
+5%
14 899
-1%
14 080
-5%
13 299
-6%
14 456
+9%
14 627
+1%
14 886
+2%
14 875
0%
17 090
+15%
15 379
-10%
10 715
-30%
13 928
+30%
11 185
-20%
12 283
+10%
13 751
+12%
14 700
+7%
14 801
+1%
16 188
+9%
17 516
+8%
17 992
+3%
18 234
+1%
18 057
-1%
Pre-Tax Income
Interest Income Expense
(5 155)
(5 575)
(5 611)
(5 857)
(5 655)
(5 262)
(5 030)
(4 798)
(4 334)
(4 257)
(4 240)
(4 230)
(4 393)
(4 476)
(4 536)
(4 564)
(4 688)
(4 446)
(4 454)
(4 217)
(4 037)
(4 112)
(2 984)
(3 004)
(2 848)
(3 397)
(3 354)
(4 188)
(4 480)
(4 110)
(5 268)
(4 678)
(4 579)
(4 373)
(4 029)
(3 656)
(3 390)
(3 241)
(3 164)
(3 056)
(2 571)
Non-Reccuring Items
0
134
0
0
0
(37)
0
0
0
79
0
0
0
(56)
0
4
4
(390)
6
5
5
269
1
1
1
177
1
2
2
(125)
39
37
37
33
0
4
5
(207)
24
21
26
Gain/Loss on Disposition of Assets
0
(7)
0
0
0
(31)
(15)
(15)
(15)
(37)
(43)
(40)
0
(93)
0
0
0
(17)
0
0
0
(22)
0
0
0
0
0
0
0
(15)
0
0
0
2
0
0
0
(5)
0
0
0
Total Other Income
526
1 023
1 289
1 568
1 632
1 448
1 461
646
493
467
312
557
245
52
(192)
(50)
(28)
62
54
75
109
102
86
121
77
44
176
216
276
121
162
86
10
20
5
(3)
98
153
154
143
57
Pre-Tax Income
10 816
N/A
10 948
+1%
11 777
+8%
12 191
+4%
11 108
-9%
10 981
-1%
11 040
+1%
9 676
-12%
9 507
-2%
8 917
-6%
8 408
-6%
8 319
-1%
7 919
-5%
7 514
-5%
7 705
+3%
8 054
+5%
8 889
+10%
9 729
+9%
9 840
+1%
10 871
+10%
10 976
+1%
10 317
-6%
10 401
+1%
11 572
+11%
11 855
+2%
11 710
-1%
11 698
0%
13 122
+12%
11 178
-15%
6 585
-41%
8 861
+35%
6 630
-25%
7 752
+17%
9 433
+22%
10 676
+13%
11 146
+4%
12 901
+16%
14 215
+10%
15 008
+6%
15 341
+2%
15 568
+1%
Net Income
Tax Provision
(894)
(783)
(829)
(906)
(895)
(878)
(921)
(895)
(1 080)
(1 057)
(1 002)
(1 037)
(960)
(955)
(1 023)
(1 054)
(1 205)
(1 352)
(1 411)
(1 484)
(1 640)
(1 586)
(1 498)
(1 896)
(2 000)
(1 933)
(1 994)
(2 073)
(1 823)
(1 372)
(1 731)
(1 314)
(1 480)
(1 753)
(1 931)
(1 790)
(1 947)
(2 055)
(2 127)
(2 399)
(2 447)
Income from Continuing Operations
9 921
10 164
10 947
11 286
10 214
10 103
10 121
8 782
8 427
7 860
7 404
7 280
6 958
6 559
6 682
6 999
7 683
8 377
8 428
9 387
9 336
8 731
8 903
9 676
9 855
9 776
9 705
11 050
9 356
5 213
7 130
5 316
6 272
7 680
8 745
9 356
10 954
12 160
12 881
12 943
13 121
Income to Minority Interest
(4 434)
(4 565)
(4 964)
(5 252)
(4 720)
(4 675)
(4 678)
(4 318)
(4 126)
(3 943)
(3 799)
(3 560)
(3 498)
(3 327)
(3 390)
(3 486)
(3 808)
(4 013)
(4 004)
(4 318)
(4 235)
(3 976)
(3 719)
(4 120)
(4 221)
(4 261)
(4 447)
(5 049)
(4 355)
(2 757)
(3 641)
(2 858)
(3 170)
(3 600)
(4 089)
(4 287)
(4 949)
(5 455)
(5 754)
(5 831)
(5 891)
Net Income (Common)
5 488
N/A
5 600
+2%
5 983
+7%
6 034
+1%
5 494
-9%
5 428
-1%
5 442
+0%
4 463
-18%
4 300
-4%
3 916
-9%
3 605
-8%
3 720
+3%
3 460
-7%
3 232
-7%
3 291
+2%
3 512
+7%
3 874
+10%
4 246
+10%
4 256
+0%
4 850
+14%
4 745
-2%
4 550
-4%
4 976
+9%
5 347
+7%
5 506
+3%
5 296
-4%
4 993
-6%
5 673
+14%
4 609
-19%
2 407
-48%
3 390
+41%
2 427
-28%
3 141
+29%
3 887
+24%
4 465
+15%
4 880
+9%
5 821
+19%
6 525
+12%
6 947
+6%
6 932
0%
7 044
+2%
EPS (Diluted)
0.8
N/A
0.83
+4%
0.88
+6%
0.89
+1%
0.81
-9%
0.8
-1%
0.8
N/A
0.66
-18%
0.63
-5%
0.58
-8%
0.53
-9%
0.54
+2%
0.51
-6%
0.48
-6%
0.49
+2%
0.53
+8%
0.58
+9%
0.63
+9%
0.64
+2%
0.72
+13%
0.7
-3%
0.67
-4%
0.73
+9%
0.79
+8%
0.82
+4%
0.78
-5%
0.75
-4%
0.85
+13%
0.69
-19%
0.32
-54%
0.45
+41%
0.34
-24%
0.42
+24%
0.52
+24%
0.6
+15%
0.65
+8%
0.78
+20%
0.88
+13%
0.93
+6%
0.93
N/A
0.95
+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 201,200+ 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.