Daqin Railway Co Ltd
SSE:601006

Watchlist Manager
Daqin Railway Co Ltd Logo
Daqin Railway Co Ltd
SSE:601006
Watchlist
Price: 6.73 CNY -0.3% Market Closed
Market Cap: 122.9B CNY
Have any thoughts about
Daqin Railway Co Ltd?
Write Note
Financials Section:
Income Statement Balance Sheet Cash Flow Statement

Income Statement

77.2B
-3%
Revenue
Growth Rates:
1 Year
0%
3 Years
0%
5 Years
-4%
7 Years
+52%
10 Years
+44%
13.1B
-9%
Operating Income
Growth Rates:
1 Year
-10%
3 Years
-18%
5 Years
-29%
7 Years
+11%
10 Years
-14%
10.3B
-9%
Net Income
Growth Rates:
1 Year
-10%
3 Years
-20%
5 Years
-28%
7 Years
-8%
10 Years
-23%

Earnings Waterfall
Daqin Railway Co Ltd

Revenue
77.2B CNY
Cost of Revenue
-63.3B CNY
Gross Profit
13.8B CNY
Operating Expenses
-755.8m CNY
Operating Income
13.1B CNY
Other Expenses
-2.8B CNY
Net Income
10.3B CNY

Income Statement
Daqin Railway Co Ltd

Rotate your device to view
Income Statement
Currency: CNY
Jun-2014 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
Revenue
Revenue
53 436
N/A
54 231
+1%
53 971
0%
54 925
+2%
55 157
+0%
53 791
-2%
52 531
-2%
49 765
-5%
46 188
-7%
43 716
-5%
44 625
+2%
45 963
+3%
50 756
+10%
54 775
+8%
57 839
+6%
63 840
+10%
68 521
+7%
74 444
+9%
78 345
+5%
79 634
+2%
80 572
+1%
79 871
-1%
79 917
+0%
76 441
-4%
73 201
-4%
72 818
-1%
72 322
-1%
75 561
+4%
77 478
+3%
77 277
0%
78 682
+2%
77 529
-1%
79 002
+2%
79 811
+1%
75 758
-5%
77 339
+2%
77 267
0%
77 791
+1%
81 020
+4%
79 449
-2%
77 186
-3%
Gross Profit
Cost of Revenue
(34 504)
(34 055)
(33 755)
(35 140)
(36 180)
(35 800)
(36 995)
(36 798)
(36 194)
(37 027)
(36 955)
(37 233)
(38 278)
(39 401)
(40 768)
(45 392)
(49 875)
(55 186)
(58 902)
(60 629)
(61 537)
(61 119)
(61 704)
(60 628)
(58 849)
(58 876)
(58 226)
(59 872)
(60 538)
(60 546)
(61 509)
(61 615)
(62 218)
(62 340)
(60 635)
(61 185)
(61 893)
(62 437)
(64 285)
(64 114)
(63 343)
Gross Profit
18 931
N/A
20 177
+7%
20 216
+0%
19 786
-2%
18 978
-4%
17 991
-5%
15 536
-14%
12 967
-17%
9 994
-23%
6 689
-33%
7 670
+15%
8 729
+14%
12 478
+43%
15 374
+23%
17 071
+11%
18 449
+8%
18 646
+1%
19 259
+3%
19 442
+1%
19 006
-2%
19 037
+0%
18 753
-1%
18 213
-3%
15 814
-13%
14 351
-9%
13 941
-3%
14 096
+1%
15 689
+11%
16 941
+8%
16 732
-1%
17 173
+3%
15 914
-7%
16 783
+5%
17 471
+4%
15 122
-13%
16 153
+7%
15 374
-5%
15 355
0%
16 736
+9%
15 335
-8%
13 842
-10%
Operating Income
Operating Expenses
(3 702)
(3 865)
(4 228)
(3 337)
(2 424)
(1 582)
(1 098)
(689)
(805)
(803)
(1 027)
(706)
(722)
(745)
(1 125)
(755)
(751)
(775)
(1 078)
(693)
(652)
(614)
(1 189)
(772)
(720)
(679)
(1 025)
(812)
(930)
(1 322)
(1 648)
(1 277)
(1 157)
(734)
(847)
(755)
(856)
(966)
(1 308)
(915)
(756)
Selling, General & Administrative
(3 702)
(3 865)
(3 978)
(3 332)
(2 419)
(1 577)
(839)
(690)
(806)
(799)
(764)
(702)
(719)
(747)
(983)
(826)
(868)
(905)
(916)
(874)
(817)
(773)
(1 004)
(877)
(852)
(827)
(921)
(903)
(988)
(1 388)
(1 494)
(1 322)
(1 290)
(920)
(790)
(925)
(980)
(1 015)
(1 168)
(984)
(835)
Research & Development
0
0
0
0
0
0
0
0
0
0
0
0
0
0
(6)
0
0
(6)
(7)
0
(7)
(7)
(9)
(10)
0
(10)
(6)
(6)
(6)
(6)
(7)
0
0
(7)
(17)
0
(17)
(17)
(11)
0
0
Depreciation & Amortization
0
0
(142)
0
0
0
(141)
0
0
0
(136)
0
0
0
(134)
0
0
0
(134)
0
0
0
(171)
0
0
0
(148)
0
0
0
(152)
0
0
0
(153)
0
0
0
(159)
0
0
Other Operating Expenses
0
0
(108)
(5)
(5)
(5)
(119)
0
0
(4)
(127)
(4)
(2)
0
(1)
71
117
136
(20)
181
171
165
(4)
114
132
159
50
97
63
71
6
44
133
193
114
170
141
65
30
69
80
Operating Income
15 229
N/A
16 311
+7%
15 988
-2%
16 447
+3%
16 553
+1%
16 408
-1%
14 438
-12%
12 278
-15%
9 190
-25%
5 887
-36%
6 643
+13%
8 024
+21%
11 756
+47%
14 629
+24%
15 946
+9%
17 695
+11%
17 896
+1%
18 484
+3%
18 365
-1%
18 313
0%
18 384
+0%
18 138
-1%
17 024
-6%
15 041
-12%
13 632
-9%
13 264
-3%
13 071
-1%
14 877
+14%
16 009
+8%
15 409
-4%
15 526
+1%
14 637
-6%
15 627
+7%
16 737
+7%
14 276
-15%
15 399
+8%
14 518
-6%
14 388
-1%
15 428
+7%
14 420
-7%
13 087
-9%
Pre-Tax Income
Interest Income Expense
1 967
2 020
2 170
2 007
1 981
1 953
1 998
1 922
2 133
2 212
2 269
2 279
2 329
2 328
2 342
2 362
2 351
2 535
2 945
2 930
2 985
2 972
2 944
2 707
2 547
2 470
2 678
2 667
2 779
2 765
2 732
2 572
2 411
2 312
2 625
2 600
2 765
2 958
2 443
2 508
2 241
Non-Reccuring Items
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
1
1
1
1
7
7
8
9
1
1
0
(1)
(46)
0
(46)
(45)
0
0
0
0
0
0
1
Gain/Loss on Disposition of Assets
(12)
(14)
(45)
(69)
(69)
(67)
(16)
(18)
(15)
(14)
(47)
(49)
(49)
(50)
(19)
0
0
0
(493)
0
0
0
(56)
0
0
0
26
0
0
0
(38)
0
0
0
(21)
0
0
0
(35)
0
0
Total Other Income
(90)
(104)
(44)
(21)
(21)
5
(65)
(66)
(75)
(93)
(78)
(74)
(71)
(67)
(171)
(225)
(232)
(242)
(111)
(579)
(565)
(527)
(128)
(193)
(135)
(197)
(117)
(92)
(137)
(134)
(71)
(94)
(111)
(59)
(80)
(113)
(130)
(164)
(110)
(110)
(89)
Pre-Tax Income
17 092
N/A
18 212
+7%
18 069
-1%
18 366
+2%
18 446
+0%
18 301
-1%
16 355
-11%
14 114
-14%
11 233
-20%
7 992
-29%
8 788
+10%
10 179
+16%
13 964
+37%
16 840
+21%
18 098
+7%
19 832
+10%
20 015
+1%
20 777
+4%
20 706
0%
20 665
0%
20 805
+1%
20 584
-1%
19 791
-4%
17 562
-11%
16 052
-9%
15 546
-3%
15 659
+1%
17 454
+11%
18 652
+7%
18 039
-3%
18 103
+0%
17 114
-5%
17 882
+4%
18 945
+6%
16 800
-11%
17 886
+6%
17 153
-4%
17 182
+0%
17 727
+3%
16 818
-5%
15 240
-9%
Net Income
Tax Provision
(3 690)
(3 978)
(3 880)
(3 987)
(4 100)
(4 085)
(3 701)
(3 131)
(2 282)
(1 460)
(1 710)
(2 032)
(2 978)
(3 704)
(4 112)
(4 475)
(4 586)
(4 423)
(4 560)
(4 603)
(4 848)
(4 716)
(4 621)
(4 065)
(3 559)
(3 804)
(3 362)
(3 875)
(4 196)
(4 087)
(4 330)
(4 065)
(4 301)
(4 553)
(3 947)
(4 256)
(4 009)
(3 978)
(4 168)
(3 968)
(3 586)
Income from Continuing Operations
13 404
14 235
14 189
14 378
14 345
14 214
12 655
10 982
8 951
6 534
7 078
8 149
10 988
13 137
13 986
15 358
15 430
16 354
16 147
16 063
15 957
15 868
15 171
13 497
12 492
11 742
12 297
13 578
14 456
13 952
13 772
13 049
13 581
14 392
12 853
13 630
13 144
13 204
13 559
12 850
11 655
Income to Minority Interest
(5)
(6)
(4)
(4)
(5)
(5)
(7)
3
35
70
91
128
125
125
(641)
(998)
(1 354)
(1 839)
(1 602)
(1 688)
(1 725)
(1 642)
(1 501)
(1 300)
(1 325)
(1 298)
(1 401)
(1 629)
(1 673)
(1 704)
(1 591)
(1 524)
(1 546)
(1 653)
(1 657)
(1 746)
(1 726)
(1 707)
(1 629)
(1 528)
(1 399)
Net Income (Common)
13 398
N/A
14 229
+6%
14 185
0%
14 374
+1%
14 340
0%
14 209
-1%
12 648
-11%
10 985
-13%
8 986
-18%
6 604
-27%
7 168
+9%
8 276
+15%
11 111
+34%
13 260
+19%
13 345
+1%
14 359
+8%
14 076
-2%
14 515
+3%
14 544
+0%
14 375
-1%
14 232
-1%
14 226
0%
13 669
-4%
12 197
-11%
11 168
-8%
10 445
-6%
10 896
+4%
11 950
+10%
12 783
+7%
12 248
-4%
12 181
-1%
11 525
-5%
12 035
+4%
12 739
+6%
11 196
-12%
11 884
+6%
11 418
-4%
11 497
+1%
11 930
+4%
11 321
-5%
10 256
-9%
EPS (Diluted)
0.91
N/A
0.97
+7%
0.95
-2%
0.97
+2%
0.96
-1%
0.95
-1%
0.85
-11%
0.74
-13%
0.61
-18%
0.45
-26%
0.48
+7%
0.56
+17%
0.75
+34%
0.89
+19%
0.9
+1%
0.96
+7%
0.94
-2%
0.97
+3%
0.98
+1%
0.97
-1%
0.96
-1%
0.96
N/A
0.92
-4%
0.82
-11%
0.75
-9%
0.7
-7%
0.73
+4%
0.79
+8%
0.85
+8%
0.5
-41%
0.69
+38%
0.66
-4%
0.63
-5%
0.7
+11%
0.61
-13%
0.64
+5%
0.76
+19%
0.64
-16%
0.68
+6%
0.63
-7%
0.58
-8%

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 198,300+ 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 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.