China Merchants Securities Co Ltd
SSE:600999
China Merchants Securities Co Ltd
SSE:600999
Price:
17.92
CNY
-1.54%
Market Closed
Market Cap:
155.8B
CNY
Income Statement
Earnings Waterfall
China Merchants Securities Co Ltd
China Merchants Securities Co Ltd
|
Revenue
|
19.2B
CNY
|
|
Operating Expenses
|
-9.4B
CNY
|
|
Operating Income
|
9.9B
CNY
|
|
Other Expenses
|
-983m
CNY
|
|
Net Income
|
8.9B
CNY
|
Income Statement
China Merchants Securities Co Ltd
China Merchants Securities 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 |
8 226
N/A
|
12 111
+47%
|
14 936
+23%
|
23 263
+56%
|
23 586
+1%
|
28 160
+19%
|
21 981
-22%
|
14 627
-33%
|
14 701
+1%
|
13 525
-8%
|
12 118
-10%
|
12 357
+2%
|
12 656
+2%
|
15 157
+20%
|
13 141
-13%
|
12 270
-7%
|
11 610
-5%
|
12 585
+8%
|
13 331
+6%
|
15 060
+13%
|
16 412
+9%
|
20 052
+22%
|
18 871
-6%
|
21 575
+14%
|
23 602
+9%
|
26 337
+12%
|
25 284
-4%
|
27 066
+7%
|
28 123
+4%
|
32 130
+14%
|
27 163
-15%
|
25 708
-5%
|
22 945
-11%
|
21 669
-6%
|
20 281
-6%
|
19 391
-4%
|
18 791
-3%
|
22 024
+17%
|
19 357
-12%
|
18 619
-4%
|
19 221
+3%
|
|
| Gross Profit | ||||||||||||||||||||||||||||||||||||||||||
| Cost of Revenue |
0
|
(1 109)
|
0
|
0
|
0
|
(2 869)
|
0
|
0
|
0
|
(1 829)
|
0
|
0
|
0
|
(1 813)
|
0
|
0
|
0
|
(1 305)
|
0
|
0
|
0
|
(1 423)
|
0
|
0
|
0
|
(2 101)
|
0
|
0
|
0
|
(2 835)
|
0
|
0
|
0
|
(2 450)
|
0
|
0
|
0
|
(2 208)
|
0
|
0
|
0
|
|
| Gross Profit |
0
N/A
|
11 002
N/A
|
0
N/A
|
0
N/A
|
0
N/A
|
25 292
N/A
|
0
N/A
|
0
N/A
|
0
N/A
|
11 695
N/A
|
0
N/A
|
0
N/A
|
0
N/A
|
13 344
N/A
|
0
N/A
|
0
N/A
|
0
N/A
|
11 280
N/A
|
0
N/A
|
0
N/A
|
0
N/A
|
18 629
N/A
|
0
N/A
|
0
N/A
|
0
N/A
|
24 236
N/A
|
0
N/A
|
0
N/A
|
0
N/A
|
29 295
N/A
|
0
N/A
|
0
N/A
|
0
N/A
|
19 219
N/A
|
0
N/A
|
0
N/A
|
0
N/A
|
19 817
N/A
|
0
N/A
|
0
N/A
|
0
N/A
|
|
| Operating Income | ||||||||||||||||||||||||||||||||||||||||||
| Operating Expenses |
(4 342)
|
(5 370)
|
(7 639)
|
(10 675)
|
(10 712)
|
(11 482)
|
(10 280)
|
(7 544)
|
(7 375)
|
(5 246)
|
(5 457)
|
(5 679)
|
(5 972)
|
(6 205)
|
(6 317)
|
(6 065)
|
(5 892)
|
(5 878)
|
(6 559)
|
(7 492)
|
(8 838)
|
(9 911)
|
(10 538)
|
(11 912)
|
(11 967)
|
(12 837)
|
(13 243)
|
(14 213)
|
(15 282)
|
(15 266)
|
(14 418)
|
(13 529)
|
(11 964)
|
(10 165)
|
(10 426)
|
(9 932)
|
(9 945)
|
(10 356)
|
(10 158)
|
(9 482)
|
(9 350)
|
|
| Selling, General & Administrative |
(4 335)
|
(5 292)
|
(6 968)
|
(10 011)
|
(10 034)
|
(11 331)
|
(10 127)
|
(7 390)
|
(7 223)
|
(5 084)
|
(5 303)
|
(5 499)
|
(5 796)
|
(6 023)
|
(6 284)
|
(6 070)
|
(5 896)
|
(5 709)
|
(6 478)
|
(7 047)
|
(7 696)
|
(7 582)
|
(7 808)
|
(8 176)
|
(8 747)
|
(9 239)
|
(10 570)
|
(11 505)
|
(11 638)
|
(10 618)
|
(10 430)
|
(9 881)
|
(9 394)
|
(8 096)
|
(9 212)
|
(9 030)
|
(8 644)
|
(8 115)
|
(8 809)
|
(8 869)
|
(9 175)
|
|
| Depreciation & Amortization |
0
|
(77)
|
0
|
0
|
0
|
(150)
|
0
|
0
|
0
|
(161)
|
0
|
0
|
0
|
(182)
|
0
|
0
|
0
|
(165)
|
0
|
0
|
0
|
(142)
|
0
|
0
|
0
|
(591)
|
0
|
0
|
0
|
(646)
|
0
|
0
|
0
|
(698)
|
0
|
0
|
0
|
(766)
|
0
|
0
|
0
|
|
| Other Operating Expenses |
(7)
|
(1)
|
(671)
|
(664)
|
(678)
|
(1)
|
(153)
|
(155)
|
(153)
|
(1)
|
(156)
|
(181)
|
(177)
|
0
|
(33)
|
5
|
3
|
(3)
|
(81)
|
(444)
|
(1 142)
|
(2 187)
|
(2 730)
|
(3 737)
|
(3 220)
|
(3 006)
|
(2 673)
|
(2 708)
|
(3 645)
|
(4 002)
|
(3 989)
|
(3 648)
|
(2 570)
|
(1 371)
|
(1 214)
|
(902)
|
(1 301)
|
(1 475)
|
(1 349)
|
(613)
|
(175)
|
|
| Operating Income |
3 883
N/A
|
5 632
+45%
|
7 297
+30%
|
12 588
+73%
|
12 874
+2%
|
13 809
+7%
|
11 701
-15%
|
7 082
-39%
|
7 325
+3%
|
6 450
-12%
|
6 660
+3%
|
6 678
+0%
|
6 684
+0%
|
7 139
+7%
|
6 824
-4%
|
6 205
-9%
|
5 718
-8%
|
5 403
-6%
|
6 772
+25%
|
7 568
+12%
|
7 573
+0%
|
8 718
+15%
|
8 331
-4%
|
9 661
+16%
|
11 635
+20%
|
11 399
-2%
|
12 041
+6%
|
12 853
+7%
|
12 840
0%
|
14 029
+9%
|
12 745
-9%
|
12 179
-4%
|
10 981
-10%
|
9 054
-18%
|
9 855
+9%
|
9 459
-4%
|
8 846
-6%
|
9 461
+7%
|
9 199
-3%
|
9 137
-1%
|
9 870
+8%
|
|
| Pre-Tax Income | ||||||||||||||||||||||||||||||||||||||||||
| Non-Reccuring Items |
0
|
(669)
|
0
|
0
|
0
|
(233)
|
0
|
0
|
0
|
(63)
|
0
|
0
|
0
|
(35)
|
0
|
0
|
10
|
37
|
15
|
17
|
18
|
73
|
79
|
92
|
110
|
(100)
|
69
|
(31)
|
(201)
|
(219)
|
(438)
|
(429)
|
(457)
|
(285)
|
(135)
|
(241)
|
(63)
|
(166)
|
(174)
|
(75)
|
81
|
|
| Gain/Loss on Disposition of Assets |
0
|
(3)
|
0
|
0
|
0
|
(24)
|
0
|
0
|
0
|
(2)
|
0
|
0
|
0
|
(1)
|
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
|
|
| Total Other Income |
(3)
|
11
|
24
|
29
|
59
|
82
|
57
|
65
|
31
|
68
|
52
|
17
|
9
|
4
|
7
|
29
|
43
|
8
|
1
|
(26)
|
(28)
|
(18)
|
(19)
|
6
|
7
|
10
|
3
|
(13)
|
(26)
|
(106)
|
(119)
|
(104)
|
(172)
|
(237)
|
(231)
|
(232)
|
(155)
|
1
|
(8)
|
(8)
|
(8)
|
|
| Pre-Tax Income |
3 880
N/A
|
4 972
+28%
|
7 321
+47%
|
12 616
+72%
|
12 932
+3%
|
13 634
+5%
|
11 758
-14%
|
7 148
-39%
|
7 358
+3%
|
6 453
-12%
|
6 713
+4%
|
6 696
0%
|
6 693
0%
|
7 107
+6%
|
6 831
-4%
|
6 235
-9%
|
5 771
-7%
|
5 447
-6%
|
6 789
+25%
|
7 559
+11%
|
7 564
+0%
|
8 774
+16%
|
8 392
-4%
|
9 760
+16%
|
11 753
+20%
|
11 309
-4%
|
12 114
+7%
|
12 810
+6%
|
12 614
-2%
|
13 704
+9%
|
12 188
-11%
|
11 646
-4%
|
10 351
-11%
|
8 532
-18%
|
9 489
+11%
|
8 987
-5%
|
8 628
-4%
|
9 296
+8%
|
9 017
-3%
|
9 054
+0%
|
9 943
+10%
|
|
| Net Income | ||||||||||||||||||||||||||||||||||||||||||
| Tax Provision |
(686)
|
(1 087)
|
(1 483)
|
(2 763)
|
(2 751)
|
(2 706)
|
(2 484)
|
(1 319)
|
(1 282)
|
(1 036)
|
(926)
|
(965)
|
(1 081)
|
(1 302)
|
(1 325)
|
(1 174)
|
(1 074)
|
(1 001)
|
(1 292)
|
(1 403)
|
(1 348)
|
(1 460)
|
(1 409)
|
(1 620)
|
(1 995)
|
(1 805)
|
(1 795)
|
(1 894)
|
(1 880)
|
(2 046)
|
(1 652)
|
(1 445)
|
(917)
|
(452)
|
(644)
|
(473)
|
(432)
|
(527)
|
(350)
|
(264)
|
(427)
|
|
| Income from Continuing Operations |
3 193
|
3 885
|
5 836
|
9 852
|
10 181
|
10 928
|
9 275
|
5 829
|
6 075
|
5 417
|
5 785
|
5 729
|
5 612
|
5 805
|
5 507
|
5 062
|
4 698
|
4 446
|
5 497
|
6 157
|
6 216
|
7 313
|
6 983
|
8 138
|
9 756
|
9 504
|
10 318
|
10 916
|
10 734
|
11 658
|
10 536
|
10 201
|
9 435
|
8 079
|
8 846
|
8 514
|
8 196
|
8 769
|
8 667
|
8 789
|
9 516
|
|
| Income to Minority Interest |
(11)
|
(34)
|
(35)
|
(53)
|
(31)
|
(20)
|
(20)
|
7
|
(22)
|
(14)
|
(16)
|
(15)
|
(15)
|
(19)
|
(4)
|
(22)
|
(12)
|
(21)
|
(37)
|
(36)
|
(40)
|
(31)
|
(31)
|
(26)
|
(26)
|
(12)
|
(11)
|
(12)
|
(12)
|
(13)
|
(14)
|
(13)
|
(11)
|
(7)
|
(3)
|
(3)
|
(2)
|
(5)
|
(5)
|
(5)
|
(4)
|
|
| Net Income (Common) |
3 183
N/A
|
3 851
+21%
|
5 803
+51%
|
9 801
+69%
|
10 151
+4%
|
10 909
+7%
|
9 255
-15%
|
5 836
-37%
|
6 054
+4%
|
5 403
-11%
|
5 770
+7%
|
5 715
-1%
|
5 597
-2%
|
5 786
+3%
|
5 504
-5%
|
5 041
-8%
|
4 687
-7%
|
4 425
-6%
|
5 262
+19%
|
5 723
+9%
|
5 574
-3%
|
6 480
+16%
|
6 156
-5%
|
7 312
+19%
|
9 133
+25%
|
8 690
-5%
|
9 520
+10%
|
10 101
+6%
|
9 730
-4%
|
10 843
+11%
|
9 712
-10%
|
9 460
-3%
|
9 210
-3%
|
7 460
-19%
|
8 243
+10%
|
7 939
-4%
|
7 181
-10%
|
8 192
+14%
|
8 105
-1%
|
8 211
+1%
|
8 887
+8%
|
|
| EPS (Diluted) |
0.45
N/A
|
0.55
+22%
|
0.82
+49%
|
1.4
+71%
|
1.45
+4%
|
1.56
+8%
|
1.32
-15%
|
0.84
-36%
|
0.87
+4%
|
0.76
-13%
|
0.71
-7%
|
0.7
-1%
|
0.6
-14%
|
0.72
+20%
|
0.55
-24%
|
0.8
+45%
|
0.49
-39%
|
0.55
+12%
|
0.65
+18%
|
0.68
+5%
|
0.69
+1%
|
0.81
+17%
|
0.76
-6%
|
0.91
+20%
|
1.02
+12%
|
1.06
+4%
|
1.09
+3%
|
1.17
+7%
|
1.11
-5%
|
1.25
+13%
|
1.12
-10%
|
1.09
-3%
|
0.98
-10%
|
0.86
-12%
|
0.93
+8%
|
0.89
-4%
|
0.83
-7%
|
0.94
+13%
|
0.93
-1%
|
0.94
+1%
|
1.02
+9%
|
|
Switch to:
Switch to:
See Also
Discover More
You don't have any saved screeners yet
