JIX Income Statement - Jiangxi Copper Co Ltd - Alpha Spread

Jiangxi Copper Co Ltd
SWB:JIX

Watchlist Manager
Jiangxi Copper Co Ltd Logo
Jiangxi Copper Co Ltd
SWB:JIX
Watchlist
Price: 1.596 EUR 0.06% Market Closed
Market Cap: 8.9B EUR
Have any thoughts about
Jiangxi Copper Co Ltd?
Write Note
Financials Section:
Income Statement Balance Sheet Cash Flow Statement

Income Statement

527.5B
+2%
Revenue
Growth Rates:
1 Year
+7%
3 Years
+32%
5 Years
+144%
7 Years
+151%
10 Years
+192%
11.6B
+36%
Operating Income
Growth Rates:
1 Year
+45%
3 Years
+2%
5 Years
+209%
7 Years
+227%
10 Years
+196%
6.8B
+5%
Net Income
Growth Rates:
1 Year
+15%
3 Years
+46%
5 Years
+174%
7 Years
+493%
10 Years
+92%

Earnings Waterfall
Jiangxi Copper Co Ltd

Revenue
527.5B CNY
Cost of Revenue
-510.7B CNY
Gross Profit
16.8B CNY
Operating Expenses
-5.1B CNY
Operating Income
11.6B CNY
Other Expenses
-4.9B CNY
Net Income
6.8B CNY

Income Statement
Jiangxi Copper 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
180 851
N/A
191 382
+6%
198 833
+4%
190 010
-4%
181 442
-5%
166 286
-8%
185 782
+12%
192 166
+3%
200 442
+4%
211 391
+5%
202 308
-4%
208 142
+3%
210 389
+1%
217 175
+3%
205 054
-6%
210 983
+3%
211 275
+0%
212 297
+0%
215 290
+1%
213 538
-1%
215 828
+1%
223 933
+4%
240 360
+7%
247 707
+3%
282 302
+14%
296 403
+5%
318 563
+7%
364 393
+14%
398 372
+9%
428 536
+8%
442 768
+3%
462 886
+5%
471 221
+2%
473 670
+1%
479 938
+1%
485 517
+1%
492 217
+1%
511 335
+4%
521 893
+2%
516 676
-1%
527 458
+2%
Gross Profit
Cost of Revenue
(174 895)
(185 147)
(192 966)
(184 190)
(175 704)
(161 787)
(181 888)
(188 091)
(196 524)
(206 849)
(195 548)
(200 858)
(203 132)
(208 186)
(196 151)
(202 654)
(202 660)
(204 772)
(208 010)
(206 305)
(208 278)
(215 750)
(231 557)
(240 148)
(274 200)
(287 409)
(308 062)
(351 371)
(380 625)
(411 068)
(426 148)
(446 547)
(457 427)
(461 210)
(467 030)
(473 181)
(481 444)
(499 069)
(509 232)
(503 499)
(510 701)
Gross Profit
5 957
N/A
6 236
+5%
5 868
-6%
5 822
-1%
5 740
-1%
4 501
-22%
3 894
-13%
4 075
+5%
3 916
-4%
4 540
+16%
6 760
+49%
7 284
+8%
7 258
0%
8 989
+24%
8 903
-1%
8 327
-6%
8 612
+3%
7 523
-13%
7 280
-3%
7 232
-1%
7 549
+4%
8 182
+8%
8 803
+8%
7 559
-14%
8 103
+7%
8 994
+11%
10 501
+17%
13 021
+24%
17 746
+36%
17 469
-2%
16 620
-5%
16 338
-2%
13 794
-16%
12 460
-10%
12 908
+4%
12 336
-4%
10 772
-13%
12 266
+14%
12 660
+3%
13 177
+4%
16 757
+27%
Operating Income
Operating Expenses
(2 040)
(2 369)
(3 605)
(3 556)
(3 919)
(3 749)
(3 154)
(3 027)
(3 151)
(3 336)
(3 710)
(3 865)
(3 702)
(4 104)
(4 802)
(4 476)
(4 835)
(4 393)
(4 000)
(3 829)
(3 786)
(4 265)
(4 756)
(5 301)
(4 864)
(4 937)
(4 492)
(4 538)
(6 300)
(6 211)
(4 937)
(5 494)
(6 340)
(5 077)
(4 905)
(4 823)
(2 780)
(3 945)
(4 597)
(4 652)
(5 138)
Selling, General & Administrative
(2 251)
(2 233)
(3 474)
(2 495)
(2 454)
(2 437)
(3 008)
(2 553)
(2 621)
(2 646)
(3 571)
(2 261)
(2 228)
(2 296)
(4 549)
(2 142)
(2 725)
(2 931)
(3 785)
(3 557)
(3 484)
(3 687)
(4 059)
(3 889)
(3 621)
(3 355)
(3 420)
(3 798)
(3 867)
(4 215)
(3 500)
(3 632)
(3 588)
(3 373)
(3 646)
(3 337)
(3 175)
(3 051)
(3 448)
(2 995)
(3 109)
Research & Development
0
0
0
0
0
0
0
0
0
0
0
0
0
0
(150)
0
0
0
(199)
(225)
(311)
(411)
(475)
(670)
(762)
(843)
(651)
(689)
(754)
(815)
(725)
(961)
(916)
(932)
(754)
(846)
(871)
(880)
(862)
(1 133)
(1 201)
Depreciation & Amortization
0
0
(100)
0
0
0
(132)
0
0
0
(123)
0
0
0
(175)
0
0
0
(153)
0
0
0
(353)
0
0
0
(523)
0
0
0
(832)
0
0
0
(749)
0
0
0
(492)
0
0
Other Operating Expenses
213
(136)
(30)
(1 059)
(1 464)
(1 311)
(14)
(473)
(528)
(688)
(16)
(1 604)
(1 474)
(1 808)
72
(2 334)
(2 110)
(1 462)
137
(47)
8
(168)
132
(742)
(480)
(739)
103
(50)
(1 679)
(1 182)
120
(901)
(1 835)
(772)
245
(641)
1 267
(14)
205
(524)
(828)
Operating Income
3 919
N/A
3 868
-1%
2 263
-41%
2 266
+0%
1 820
-20%
751
-59%
740
-1%
1 048
+42%
766
-27%
1 206
+57%
3 050
+153%
3 419
+12%
3 556
+4%
4 885
+37%
4 102
-16%
3 853
-6%
3 780
-2%
3 132
-17%
3 280
+5%
3 405
+4%
3 765
+11%
3 919
+4%
4 048
+3%
2 259
-44%
3 239
+43%
4 058
+25%
6 010
+48%
8 484
+41%
11 447
+35%
11 258
-2%
11 683
+4%
10 845
-7%
7 454
-31%
7 382
-1%
8 003
+8%
7 513
-6%
7 992
+6%
8 321
+4%
8 063
-3%
8 525
+6%
11 619
+36%
Pre-Tax Income
Interest Income Expense
1 012
893
1 568
1 276
1 539
1 135
(26)
4
(205)
43
(1 062)
(974)
(892)
(1 946)
(981)
(786)
(669)
(11)
459
(81)
(375)
(521)
(729)
245
(627)
(1 161)
(2 117)
(4 202)
(5 219)
(4 583)
(3 179)
(2 711)
649
487
(402)
287
(737)
(410)
506
0
(2 538)
Non-Reccuring Items
0
0
(36)
0
0
0
277
0
0
0
(82)
0
(47)
0
(232)
(48)
(55)
(39)
(477)
(66)
(64)
(124)
(233)
0
(2)
43
(610)
(76)
(30)
(32)
(1 231)
57
17
17
(87)
(9)
8
(6)
(216)
16
(8)
Gain/Loss on Disposition of Assets
0
0
(40)
0
0
0
(27)
(32)
(32)
(32)
0
0
0
(10)
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
125
147
109
86
61
47
200
197
181
180
122
120
74
66
(29)
(46)
(28)
(23)
32
20
80
122
75
(18)
(86)
(100)
54
(13)
(66)
(96)
29
(123)
(125)
(92)
(22)
(127)
(65)
(90)
27
(43)
(58)
Pre-Tax Income
5 056
N/A
4 908
-3%
3 864
-21%
3 628
-6%
3 420
-6%
1 933
-43%
1 164
-40%
1 218
+5%
712
-42%
1 398
+96%
2 028
+45%
2 565
+26%
2 690
+5%
2 994
+11%
2 859
-5%
2 973
+4%
3 028
+2%
3 059
+1%
3 294
+8%
3 277
-1%
3 406
+4%
3 394
0%
3 161
-7%
2 484
-21%
2 523
+2%
2 839
+13%
3 336
+18%
4 193
+26%
6 132
+46%
6 547
+7%
7 301
+12%
8 067
+10%
7 995
-1%
7 794
-3%
7 492
-4%
7 664
+2%
7 198
-6%
7 815
+9%
8 380
+7%
8 498
+1%
9 015
+6%
Net Income
Tax Provision
(1 410)
(1 427)
(1 014)
(970)
(844)
(215)
(480)
(470)
(377)
(820)
(1 093)
(1 311)
(1 504)
(1 547)
(1 146)
(979)
(880)
(897)
(840)
(872)
(941)
(973)
(982)
(882)
(851)
(978)
(893)
(1 075)
(1 267)
(1 060)
(1 387)
(1 475)
(1 526)
(1 591)
(1 403)
(1 362)
(1 234)
(1 428)
(1 404)
(1 486)
(1 628)
Income from Continuing Operations
3 647
3 482
2 850
2 658
2 576
1 718
685
748
335
578
935
1 254
1 185
1 447
1 713
1 994
2 149
2 162
2 454
2 405
2 465
2 421
2 178
1 602
1 672
1 861
2 444
3 119
4 866
5 488
5 914
6 592
6 469
6 203
6 089
6 303
5 963
6 387
6 975
7 011
7 388
Income to Minority Interest
(125)
(62)
1
(20)
(25)
37
(48)
(45)
(122)
(182)
(151)
(130)
(45)
(71)
(108)
(164)
(95)
(92)
(7)
19
5
47
288
282
239
72
(123)
(100)
(249)
(193)
(278)
(342)
(410)
(346)
(95)
(27)
(76)
(179)
(470)
(547)
(626)
Net Income (Common)
3 521
N/A
3 419
-3%
2 851
-17%
2 638
-7%
2 550
-3%
1 755
-31%
637
-64%
703
+10%
214
-70%
396
+85%
784
+98%
1 124
+43%
1 141
+2%
1 376
+21%
1 606
+17%
1 830
+14%
2 053
+12%
2 070
+1%
2 447
+18%
2 423
-1%
2 469
+2%
2 467
0%
2 466
0%
1 884
-24%
1 911
+1%
1 933
+1%
2 320
+20%
3 019
+30%
4 618
+53%
5 294
+15%
5 636
+6%
6 250
+11%
6 059
-3%
5 857
-3%
5 994
+2%
6 275
+5%
5 887
-6%
6 208
+5%
6 505
+5%
6 465
-1%
6 762
+5%
EPS (Diluted)
1.03
N/A
1
-3%
0.82
-18%
0.77
-6%
0.74
-4%
0.51
-31%
0.18
-65%
0.21
+17%
0.07
-67%
0.12
+71%
0.23
+92%
0.33
+43%
0.33
N/A
0.4
+21%
0.46
+15%
0.53
+15%
0.6
+13%
0.6
N/A
0.71
+18%
0.7
-1%
0.71
+1%
0.71
N/A
0.71
N/A
0.58
-18%
0.55
-5%
0.56
+2%
0.67
+20%
0.87
+30%
1.34
+54%
1.53
+14%
1.63
+7%
1.81
+11%
1.75
-3%
1.69
-3%
1.73
+2%
1.81
+5%
1.7
-6%
1.79
+5%
1.88
+5%
1.87
-1%
1.95
+4%

See Also

Summary
JIX intrinsic value, competitors valuation, and company profile.
DCF Valuation
JIX stock valuation using Discount Cash Flow valuation method.
Relative Valuation
JIX stock valuation using valuation multiples.
Wall Street Estimates
JIX 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
JIX 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 182,000+ 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.