Shanghai Electric Group Co Ltd
SSE:601727

Watchlist Manager
Shanghai Electric Group Co Ltd Logo
Shanghai Electric Group Co Ltd
SSE:601727
Watchlist
Price: 9.67 CNY -9.71% Market Closed
Market Cap: 122.4B CNY
Have any thoughts about
Shanghai Electric Group Co Ltd?
Write Note
Financials Section:
Income Statement Balance Sheet Cash Flow Statement

Income Statement

111.6B
-2%
Revenue
Growth Rates:
1 Year
-7%
3 Years
-24%
5 Years
+9%
7 Years
+26%
10 Years
+45%
2.7B
+58%
Operating Income
Growth Rates:
1 Year
-
3 Years
-
5 Years
-60%
7 Years
-33%
10 Years
-25%
296.5m
Net Income
Growth Rates:
1 Year
-
3 Years
-
5 Years
-90%
7 Years
-89%
10 Years
-87%

Earnings Waterfall
Shanghai Electric Group Co Ltd

Revenue
111.6B CNY
Cost of Revenue
-90.6B CNY
Gross Profit
21B CNY
Operating Expenses
-18.3B CNY
Operating Income
2.7B CNY
Other Expenses
-2.4B CNY
Net Income
296.5m CNY

Income Statement
Shanghai Electric Group 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
76 737
N/A
77 182
+1%
76 785
-1%
77 167
+0%
77 822
+1%
77 483
0%
79 461
+3%
78 421
-1%
83 354
+6%
86 171
+3%
88 507
+3%
88 784
+0%
88 713
0%
85 242
-4%
79 544
-7%
82 578
+4%
89 553
+8%
90 801
+1%
101 158
+11%
103 251
+2%
102 839
0%
106 471
+4%
127 509
+20%
121 700
-5%
127 790
+5%
134 822
+6%
137 285
+2%
148 143
+8%
146 576
-1%
148 282
+1%
131 388
-11%
130 806
0%
119 153
-9%
115 917
-3%
117 623
+1%
113 932
-3%
120 408
+6%
117 937
-2%
114 797
-3%
114 094
-1%
111 588
-2%
Gross Profit
Cost of Revenue
(61 683)
(62 469)
(61 656)
(61 832)
(62 159)
(61 563)
(63 802)
(61 933)
(65 672)
(67 514)
(70 165)
(69 597)
(69 448)
(66 576)
(62 339)
(64 707)
(71 056)
(72 201)
(81 436)
(82 555)
(81 850)
(85 639)
(104 386)
(98 553)
(104 152)
(110 493)
(114 478)
(124 360)
(123 810)
(124 942)
(114 737)
(112 017)
(101 925)
(99 160)
(99 516)
(95 908)
(101 032)
(98 467)
(94 784)
(92 902)
(90 589)
Gross Profit
15 053
N/A
14 714
-2%
15 129
+3%
15 337
+1%
15 664
+2%
15 919
+2%
15 659
-2%
16 488
+5%
17 682
+7%
18 658
+6%
18 342
-2%
19 188
+5%
19 267
+0%
18 667
-3%
17 205
-8%
17 871
+4%
18 496
+3%
18 601
+1%
19 722
+6%
20 698
+5%
20 991
+1%
20 833
-1%
23 123
+11%
23 145
+0%
23 637
+2%
24 329
+3%
22 807
-6%
23 785
+4%
22 767
-4%
23 340
+3%
16 650
-29%
18 790
+13%
17 227
-8%
16 757
-3%
18 107
+8%
18 024
0%
19 376
+8%
19 470
+0%
20 013
+3%
21 193
+6%
20 999
-1%
Operating Income
Operating Expenses
(11 531)
(11 559)
(11 127)
(11 377)
(11 924)
(12 244)
(12 441)
(13 563)
(14 264)
(14 438)
(13 610)
(15 174)
(15 314)
(15 562)
(13 869)
(14 820)
(14 980)
(14 812)
(13 793)
(14 227)
(14 423)
(14 699)
(17 126)
(18 139)
(17 952)
(18 193)
(18 646)
(19 810)
(28 386)
(29 669)
(29 226)
(32 278)
(23 858)
(23 249)
(18 841)
(19 897)
(20 866)
(20 289)
(18 056)
(19 509)
(18 339)
Selling, General & Administrative
(10 254)
(10 383)
(7 904)
(10 555)
(10 741)
(10 518)
(9 489)
(10 838)
(11 438)
(11 960)
(10 064)
(12 925)
(11 627)
(10 858)
(10 757)
(10 733)
(11 443)
(11 741)
(10 231)
(10 191)
(10 417)
(10 720)
(12 923)
(13 682)
(14 040)
(13 993)
(13 553)
(14 683)
(20 675)
(21 672)
(23 728)
(23 337)
(17 446)
(16 903)
(13 830)
(13 731)
(14 055)
(13 509)
(13 317)
(13 363)
(12 451)
Research & Development
0
0
(2 804)
0
0
0
(2 515)
0
0
0
(2 986)
0
(1 133)
(1 765)
(3 004)
0
(2 093)
(2 158)
(3 720)
(4 285)
(3 851)
(3 941)
(3 910)
(4 131)
(4 191)
(4 521)
(4 605)
(5 137)
(5 305)
(5 569)
(5 153)
(5 372)
(5 167)
(5 114)
(4 809)
(5 159)
(5 450)
(5 369)
(5 169)
(5 398)
(5 370)
Depreciation & Amortization
0
0
(370)
0
0
0
(397)
0
0
0
(517)
0
0
0
(586)
0
0
0
(654)
0
0
0
(1 238)
0
0
0
(1 473)
0
0
0
(1 324)
0
0
0
(1 270)
0
0
0
(1 130)
0
0
Other Operating Expenses
(1 277)
(1 177)
(50)
(823)
(1 184)
(1 726)
(40)
(2 725)
(2 825)
(2 478)
(44)
(2 249)
(2 554)
(2 941)
478
(4 087)
(1 443)
(913)
812
247
(155)
(40)
945
(327)
278
320
986
10
(2 406)
(2 427)
979
(3 569)
(1 244)
(1 231)
1 068
(1 007)
(1 361)
(1 411)
1 560
(748)
(519)
Operating Income
3 523
N/A
3 154
-10%
4 001
+27%
3 959
-1%
3 739
-6%
3 675
-2%
3 218
-12%
2 923
-9%
3 417
+17%
4 218
+23%
4 732
+12%
4 011
-15%
3 950
-2%
3 103
-21%
3 336
+8%
3 052
-9%
3 518
+15%
3 790
+8%
5 928
+56%
6 470
+9%
6 566
+1%
6 133
-7%
5 997
-2%
5 006
-17%
5 684
+14%
6 135
+8%
4 161
-32%
3 974
-4%
(5 619)
N/A
(6 329)
-13%
(12 576)
-99%
(13 488)
-7%
(6 630)
+51%
(6 492)
+2%
(734)
+89%
(1 873)
-155%
(1 490)
+20%
(819)
+45%
1 958
N/A
1 684
-14%
2 659
+58%
Pre-Tax Income
Interest Income Expense
982
1 084
1 029
958
1 518
2 117
1 227
2 084
1 937
1 213
998
1 169
1 005
1 314
2 431
2 407
2 149
1 951
150
(253)
(637)
(785)
(906)
(1 243)
(690)
(669)
(437)
456
1 322
2 297
1 304
1 764
396
(1 209)
(815)
(166)
751
954
370
740
367
Non-Reccuring Items
0
0
(38)
0
0
0
641
0
0
0
(437)
5
15
8
(386)
134
174
183
(27)
35
409
600
1 841
1 854
1 435
1 265
2 339
2 557
2 685
2 653
433
251
112
137
(475)
506
508
813
1 027
826
829
Gain/Loss on Disposition of Assets
0
0
176
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
0
0
0
0
0
0
0
Total Other Income
1 009
1 168
453
566
593
311
1 107
1 102
970
1 064
802
829
857
727
148
141
(6)
(3)
104
67
130
102
160
180
190
191
283
263
346
350
549
533
454
347
49
41
(18)
61
(60)
(51)
20
Pre-Tax Income
5 514
N/A
5 406
-2%
5 621
+4%
5 483
-2%
5 850
+7%
6 103
+4%
6 193
+1%
6 109
-1%
6 324
+4%
6 495
+3%
6 095
-6%
6 015
-1%
5 828
-3%
5 153
-12%
5 529
+7%
5 734
+4%
5 835
+2%
5 921
+1%
6 155
+4%
6 319
+3%
6 468
+2%
6 049
-6%
7 092
+17%
5 796
-18%
6 618
+14%
6 922
+5%
6 346
-8%
7 250
+14%
(1 266)
N/A
(1 030)
+19%
(10 290)
-899%
(10 940)
-6%
(5 668)
+48%
(7 218)
-27%
(1 975)
+73%
(1 492)
+24%
(249)
+83%
1 009
N/A
3 295
+227%
3 199
-3%
3 876
+21%
Net Income
Tax Provision
(1 045)
(1 088)
(895)
(734)
(855)
(872)
(1 298)
(1 380)
(1 383)
(1 454)
(1 283)
(1 189)
(1 009)
(787)
(522)
(500)
(483)
(492)
(677)
(829)
(1 026)
(807)
(1 279)
(981)
(1 207)
(1 424)
(1 080)
(1 232)
(905)
(894)
50
127
249
467
(338)
(444)
(460)
(626)
(1 140)
(1 184)
(1 386)
Income from Continuing Operations
4 469
4 319
4 726
4 750
4 996
5 231
4 895
4 728
4 940
5 040
4 812
4 825
4 817
4 364
5 006
5 232
5 351
5 427
5 479
5 489
5 440
5 241
5 813
4 815
5 411
5 498
5 266
6 017
(2 171)
(1 923)
(10 240)
(10 812)
(5 420)
(6 750)
(2 313)
(1 936)
(709)
383
2 155
2 015
2 490
Income to Minority Interest
(2 170)
(2 157)
(2 171)
(2 215)
(2 319)
(2 568)
(2 752)
(2 768)
(2 890)
(2 753)
(2 415)
(2 362)
(2 186)
(2 134)
(2 347)
(2 452)
(2 489)
(2 477)
(2 462)
(2 368)
(2 343)
(2 182)
(2 312)
(1 962)
(2 234)
(1 863)
(1 508)
(1 711)
(563)
(1 085)
252
176
(589)
(232)
(1 253)
(1 276)
(1 276)
(1 712)
(1 870)
(2 065)
(2 194)
Net Income (Common)
2 299
N/A
2 162
-6%
2 554
+18%
2 536
-1%
2 678
+6%
2 664
-1%
2 143
-20%
1 960
-9%
2 050
+5%
2 287
+12%
2 397
+5%
2 463
+3%
2 631
+7%
2 230
-15%
2 660
+19%
2 780
+5%
2 863
+3%
2 951
+3%
3 017
+2%
3 121
+3%
3 096
-1%
3 058
-1%
3 501
+14%
2 852
-19%
3 177
+11%
3 635
+14%
3 758
+3%
4 306
+15%
(2 735)
N/A
(3 010)
-10%
(9 988)
-232%
(10 637)
-6%
(6 008)
+44%
(6 982)
-16%
(3 566)
+49%
(3 212)
+10%
(1 985)
+38%
(1 329)
+33%
285
N/A
(50)
N/A
297
N/A
EPS (Diluted)
0.18
N/A
0.17
-6%
0.2
+18%
0.2
N/A
0.21
+5%
0.21
N/A
0.16
-24%
0.16
N/A
0.16
N/A
0.17
+6%
0.17
N/A
0.17
N/A
0.18
+6%
0.15
-17%
0.19
+27%
0.2
+5%
0.21
+5%
0.22
+5%
0.2
-9%
0.22
+10%
0.21
-5%
0.2
-5%
0.23
+15%
0.18
-22%
0.2
+11%
0.23
+15%
0.24
+4%
0.26
+8%
-0.19
N/A
-0.21
-11%
-0.64
-205%
-0.66
-3%
-0.35
+47%
-0.5
-43%
-0.23
+54%
-0.21
+9%
-0.13
+38%
-0.09
+31%
0.02
N/A
0
N/A
0.02
N/A

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.