China Railway Construction Corp Ltd
SSE:601186
China Railway Construction Corp Ltd
SSE:601186
Price:
7.6
CNY
-6.17%
Market Closed
Market Cap:
103.2B
CNY
Income Statement
Earnings Waterfall
China Railway Construction Corp Ltd
China Railway Construction Corp Ltd
|
Revenue
|
1.1T
CNY
|
|
Cost of Revenue
|
-980.1B
CNY
|
|
Gross Profit
|
109.5B
CNY
|
|
Operating Expenses
|
-64.5B
CNY
|
|
Operating Income
|
45B
CNY
|
|
Other Expenses
|
-25.1B
CNY
|
|
Net Income
|
19.9B
CNY
|
Income Statement
China Railway Construction Corp Ltd
China Railway Construction Corp 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 |
606 954
N/A
|
591 968
-2%
|
601 157
+2%
|
593 424
-1%
|
593 597
+0%
|
600 539
+1%
|
602 140
+0%
|
604 371
+0%
|
611 374
+1%
|
629 327
+3%
|
633 714
+1%
|
651 561
+3%
|
665 827
+2%
|
680 981
+2%
|
689 566
+1%
|
701 002
+2%
|
710 468
+1%
|
730 123
+3%
|
755 563
+3%
|
774 077
+2%
|
801 609
+4%
|
830 452
+4%
|
818 466
-1%
|
848 307
+4%
|
893 103
+5%
|
910 325
+2%
|
999 177
+10%
|
1 028 050
+3%
|
1 021 792
-1%
|
1 020 010
0%
|
1 050 533
+3%
|
1 071 992
+2%
|
1 082 957
+1%
|
1 096 313
+1%
|
1 105 374
+1%
|
1 096 876
-1%
|
1 104 354
+1%
|
1 137 993
+3%
|
1 139 404
+0%
|
1 113 070
-2%
|
1 089 655
-2%
|
|
| Gross Profit | ||||||||||||||||||||||||||||||||||||||||||
| Cost of Revenue |
(563 091)
|
(542 682)
|
(553 760)
|
(544 641)
|
(542 825)
|
(547 652)
|
(550 926)
|
(551 906)
|
(558 337)
|
(577 777)
|
(582 834)
|
(600 730)
|
(614 113)
|
(623 489)
|
(629 733)
|
(638 491)
|
(644 012)
|
(661 107)
|
(686 509)
|
(702 922)
|
(729 092)
|
(750 568)
|
(745 645)
|
(773 385)
|
(817 659)
|
(826 361)
|
(914 070)
|
(940 326)
|
(933 058)
|
(922 342)
|
(954 383)
|
(972 211)
|
(982 200)
|
(987 027)
|
(997 123)
|
(988 961)
|
(993 544)
|
(1 021 199)
|
(1 025 277)
|
(1 000 228)
|
(980 145)
|
|
| Gross Profit |
43 863
N/A
|
49 286
+12%
|
47 397
-4%
|
48 782
+3%
|
50 771
+4%
|
52 887
+4%
|
51 213
-3%
|
52 465
+2%
|
53 037
+1%
|
51 550
-3%
|
50 880
-1%
|
50 831
0%
|
51 714
+2%
|
57 492
+11%
|
59 832
+4%
|
62 510
+4%
|
66 454
+6%
|
69 016
+4%
|
69 053
+0%
|
71 154
+3%
|
72 517
+2%
|
79 884
+10%
|
72 821
-9%
|
74 921
+3%
|
75 444
+1%
|
83 964
+11%
|
85 106
+1%
|
87 724
+3%
|
88 733
+1%
|
97 668
+10%
|
96 151
-2%
|
99 781
+4%
|
100 757
+1%
|
109 286
+8%
|
108 249
-1%
|
107 915
0%
|
110 810
+3%
|
116 795
+5%
|
114 126
-2%
|
112 842
-1%
|
109 510
-3%
|
|
| Operating Income | ||||||||||||||||||||||||||||||||||||||||||
| Operating Expenses |
(26 109)
|
(31 257)
|
(28 073)
|
(29 607)
|
(30 219)
|
(32 537)
|
(30 323)
|
(30 949)
|
(31 972)
|
(31 265)
|
(29 798)
|
(30 128)
|
(30 540)
|
(34 716)
|
(35 627)
|
(36 367)
|
(38 076)
|
(41 765)
|
(38 990)
|
(40 309)
|
(41 131)
|
(49 470)
|
(43 538)
|
(44 250)
|
(44 822)
|
(50 854)
|
(48 233)
|
(49 998)
|
(50 999)
|
(60 521)
|
(56 402)
|
(56 970)
|
(56 568)
|
(64 257)
|
(61 079)
|
(61 045)
|
(63 515)
|
(71 367)
|
(66 425)
|
(66 605)
|
(64 522)
|
|
| Selling, General & Administrative |
(24 616)
|
(20 750)
|
(27 910)
|
(28 974)
|
(29 657)
|
(22 023)
|
(26 919)
|
(27 760)
|
(28 725)
|
(20 126)
|
(28 909)
|
(24 589)
|
(21 010)
|
(23 062)
|
(22 132)
|
(22 856)
|
(23 601)
|
(27 699)
|
(25 142)
|
(27 289)
|
(28 644)
|
(31 056)
|
(26 945)
|
(27 017)
|
(26 517)
|
(30 980)
|
(28 653)
|
(29 428)
|
(30 262)
|
(39 058)
|
(35 294)
|
(35 609)
|
(35 508)
|
(38 104)
|
(34 172)
|
(34 444)
|
(36 143)
|
(42 263)
|
(37 291)
|
(37 059)
|
(34 721)
|
|
| Research & Development |
0
|
(8 683)
|
0
|
0
|
0
|
(8 759)
|
0
|
0
|
0
|
(9 443)
|
0
|
(4 944)
|
(9 105)
|
(10 398)
|
0
|
(9 599)
|
(10 538)
|
(11 572)
|
(14 317)
|
(13 136)
|
(12 540)
|
(16 528)
|
(15 648)
|
(16 222)
|
(17 395)
|
(18 606)
|
(19 344)
|
(20 508)
|
(20 501)
|
(20 254)
|
(20 538)
|
(20 052)
|
(20 033)
|
(25 004)
|
(25 042)
|
(24 900)
|
(25 680)
|
(26 725)
|
(26 619)
|
(27 043)
|
(27 122)
|
|
| Depreciation & Amortization |
0
|
(1 088)
|
0
|
0
|
0
|
(1 102)
|
0
|
0
|
0
|
(1 014)
|
0
|
0
|
0
|
(941)
|
0
|
0
|
0
|
(727)
|
0
|
0
|
0
|
(679)
|
0
|
0
|
0
|
(781)
|
0
|
0
|
0
|
(692)
|
0
|
0
|
0
|
(939)
|
0
|
0
|
0
|
(970)
|
0
|
0
|
0
|
|
| Other Operating Expenses |
(1 492)
|
(734)
|
(163)
|
(633)
|
(562)
|
(653)
|
(3 403)
|
(3 189)
|
(3 248)
|
(683)
|
(890)
|
(596)
|
(424)
|
(314)
|
(13 495)
|
(3 910)
|
(3 936)
|
(1 767)
|
468
|
115
|
51
|
(1 208)
|
(945)
|
(1 010)
|
(908)
|
(487)
|
(235)
|
(61)
|
(235)
|
(516)
|
(571)
|
(1 310)
|
(1 029)
|
(210)
|
(1 865)
|
(1 702)
|
(1 692)
|
(1 409)
|
(2 514)
|
(2 503)
|
(2 680)
|
|
| Operating Income |
17 754
N/A
|
18 030
+2%
|
19 323
+7%
|
19 175
-1%
|
20 553
+7%
|
20 350
-1%
|
20 892
+3%
|
21 517
+3%
|
21 065
-2%
|
20 285
-4%
|
21 082
+4%
|
20 703
-2%
|
21 174
+2%
|
22 777
+8%
|
24 206
+6%
|
26 144
+8%
|
28 379
+9%
|
27 251
-4%
|
30 063
+10%
|
30 845
+3%
|
31 386
+2%
|
30 414
-3%
|
29 284
-4%
|
30 673
+5%
|
30 624
0%
|
33 110
+8%
|
36 875
+11%
|
37 727
+2%
|
37 735
+0%
|
37 147
-2%
|
39 749
+7%
|
42 812
+8%
|
44 190
+3%
|
45 029
+2%
|
47 171
+5%
|
46 870
-1%
|
47 295
+1%
|
45 427
-4%
|
47 702
+5%
|
46 237
-3%
|
44 988
-3%
|
|
| Pre-Tax Income | ||||||||||||||||||||||||||||||||||||||||||
| Interest Income Expense |
(4 873)
|
(3 651)
|
(4 399)
|
(4 141)
|
(4 742)
|
(3 415)
|
(3 612)
|
(3 943)
|
(3 089)
|
(2 170)
|
(2 623)
|
(1 850)
|
(1 656)
|
(1 538)
|
(2 439)
|
(2 594)
|
(3 450)
|
(2 360)
|
(4 342)
|
(4 417)
|
(3 734)
|
(2 170)
|
(3 074)
|
(2 946)
|
(2 210)
|
(2 708)
|
(3 978)
|
(3 840)
|
(4 592)
|
(2 973)
|
(4 803)
|
(5 883)
|
(7 149)
|
(8 354)
|
(9 033)
|
(9 325)
|
(9 356)
|
(7 479)
|
(9 586)
|
(10 300)
|
(11 002)
|
|
| Non-Reccuring Items |
0
|
2
|
0
|
0
|
0
|
(326)
|
0
|
0
|
0
|
178
|
86
|
93
|
95
|
(326)
|
(10)
|
43
|
50
|
564
|
525
|
562
|
572
|
(603)
|
352
|
424
|
595
|
619
|
597
|
496
|
458
|
640
|
587
|
520
|
380
|
727
|
90
|
118
|
152
|
645
|
689
|
787
|
807
|
|
| Gain/Loss on Disposition of Assets |
0
|
19
|
0
|
0
|
0
|
(11)
|
(5)
|
(87)
|
(99)
|
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
|
0
|
0
|
0
|
0
|
0
|
|
| Total Other Income |
872
|
552
|
519
|
557
|
458
|
515
|
390
|
395
|
603
|
677
|
838
|
1 023
|
969
|
343
|
329
|
282
|
195
|
(349)
|
(220)
|
(359)
|
(412)
|
386
|
371
|
399
|
356
|
470
|
511
|
569
|
613
|
337
|
351
|
308
|
191
|
423
|
366
|
382
|
491
|
234
|
142
|
247
|
95
|
|
| Pre-Tax Income |
13 753
N/A
|
14 952
+9%
|
15 443
+3%
|
15 591
+1%
|
16 269
+4%
|
17 113
+5%
|
17 664
+3%
|
17 881
+1%
|
18 480
+3%
|
18 970
+3%
|
19 383
+2%
|
19 969
+3%
|
20 582
+3%
|
21 256
+3%
|
22 085
+4%
|
23 874
+8%
|
25 173
+5%
|
25 105
0%
|
26 027
+4%
|
26 632
+2%
|
27 813
+4%
|
28 027
+1%
|
26 932
-4%
|
28 549
+6%
|
29 364
+3%
|
31 491
+7%
|
34 003
+8%
|
34 951
+3%
|
34 213
-2%
|
35 151
+3%
|
35 885
+2%
|
37 757
+5%
|
37 612
0%
|
37 824
+1%
|
38 595
+2%
|
38 045
-1%
|
38 583
+1%
|
38 828
+1%
|
38 947
+0%
|
36 971
-5%
|
34 889
-6%
|
|
| Net Income | ||||||||||||||||||||||||||||||||||||||||||
| Tax Provision |
(2 827)
|
(3 381)
|
(3 493)
|
(3 353)
|
(3 579)
|
(3 739)
|
(3 871)
|
(3 902)
|
(3 978)
|
(4 119)
|
(4 221)
|
(4 397)
|
(4 308)
|
(4 337)
|
(4 545)
|
(4 980)
|
(5 223)
|
(5 267)
|
(5 439)
|
(5 370)
|
(5 744)
|
(5 403)
|
(5 140)
|
(5 354)
|
(5 736)
|
(5 782)
|
(6 188)
|
(6 031)
|
(5 120)
|
(5 836)
|
(5 769)
|
(6 636)
|
(6 826)
|
(6 072)
|
(6 386)
|
(5 706)
|
(5 671)
|
(6 499)
|
(6 423)
|
(6 176)
|
(6 001)
|
|
| Income from Continuing Operations |
10 926
|
11 572
|
11 951
|
12 239
|
12 691
|
13 374
|
13 793
|
13 979
|
14 502
|
14 851
|
15 162
|
15 571
|
16 272
|
16 919
|
17 538
|
18 893
|
19 950
|
19 838
|
20 587
|
21 260
|
22 067
|
22 624
|
21 791
|
23 194
|
23 627
|
25 709
|
27 815
|
28 921
|
29 094
|
29 315
|
30 116
|
31 121
|
30 787
|
31 753
|
32 210
|
32 341
|
32 912
|
32 329
|
32 523
|
30 795
|
28 887
|
|
| Income to Minority Interest |
(86)
|
(228)
|
(315)
|
(429)
|
(612)
|
(729)
|
(752)
|
(842)
|
(848)
|
(851)
|
(856)
|
(871)
|
(868)
|
(862)
|
(939)
|
(1 351)
|
(1 776)
|
(1 903)
|
(2 188)
|
(2 050)
|
(2 090)
|
(2 426)
|
(2 509)
|
(2 965)
|
(3 239)
|
(3 316)
|
(3 388)
|
(3 536)
|
(3 707)
|
(4 625)
|
(4 809)
|
(5 264)
|
(5 221)
|
(5 111)
|
(5 281)
|
(5 524)
|
(5 599)
|
(6 232)
|
(6 309)
|
(6 445)
|
(6 515)
|
|
| Net Income (Common) |
10 839
N/A
|
11 343
+5%
|
11 636
+3%
|
11 809
+1%
|
12 078
+2%
|
12 645
+5%
|
13 041
+3%
|
13 137
+1%
|
13 654
+4%
|
13 858
+1%
|
14 165
+2%
|
14 559
+3%
|
15 264
+5%
|
15 767
+3%
|
16 310
+3%
|
17 253
+6%
|
17 884
+4%
|
17 068
-5%
|
17 462
+2%
|
18 701
+7%
|
18 545
-1%
|
18 958
+2%
|
17 627
-7%
|
17 735
+1%
|
18 278
+3%
|
20 369
+11%
|
22 093
+8%
|
22 724
+3%
|
22 542
-1%
|
21 736
-4%
|
22 470
+3%
|
23 040
+3%
|
22 823
-1%
|
23 897
+5%
|
24 236
+1%
|
24 214
0%
|
24 712
+2%
|
23 549
-5%
|
23 685
+1%
|
21 846
-8%
|
19 882
-9%
|
|
| EPS (Diluted) |
0.87
N/A
|
0.92
+6%
|
0.94
+2%
|
0.96
+2%
|
0.99
+3%
|
0.98
-1%
|
1.05
+7%
|
0.84
-20%
|
1.1
+31%
|
1.02
-7%
|
1.04
+2%
|
1.07
+3%
|
1.12
+5%
|
1.16
+4%
|
1.2
+3%
|
1.27
+6%
|
1.32
+4%
|
1.26
-5%
|
1.29
+2%
|
1.38
+7%
|
1.37
-1%
|
1.4
+2%
|
1.29
-8%
|
1.29
N/A
|
1.34
+4%
|
1.5
+12%
|
1.63
+9%
|
1.67
+2%
|
1.66
-1%
|
1.6
-4%
|
1.65
+3%
|
1.7
+3%
|
1.68
-1%
|
1.76
+5%
|
1.79
+2%
|
1.78
-1%
|
1.82
+2%
|
1.73
-5%
|
1.74
+1%
|
1.61
-7%
|
1.46
-9%
|
|
Switch to:
Switch to:
See Also
Discover More
You don't have any saved screeners yet
