C

CNPC Capital Co Ltd
SZSE:000617

Watchlist Manager
CNPC Capital Co Ltd
SZSE:000617
Watchlist
Price: 8.12 CNY -2.52%
Market Cap: 102.7B CNY
Have any thoughts about
CNPC Capital Co Ltd?
Write Note
Financials Section:
Income Statement Balance Sheet Cash Flow Statement

Income Statement

42.6B
+0%
Revenue
Growth Rates:
1 Year
+8%
3 Years
+30%
5 Years
+18%
7 Years
-4%
10 Years
+3 477%
15.2B
-0.2%
Operating Income
Growth Rates:
1 Year
+6%
3 Years
+7%
5 Years
+3%
7 Years
-30%
10 Years
-
4.1B
-9%
Net Income
Growth Rates:
1 Year
-23%
3 Years
-44%
5 Years
-45%
7 Years
-56%
10 Years
-

Earnings Waterfall
CNPC Capital Co Ltd

Revenue
42.6B CNY
Cost of Revenue
-23.5B CNY
Gross Profit
19B CNY
Operating Expenses
-3.9B CNY
Operating Income
15.2B CNY
Other Expenses
-11.1B CNY
Net Income
4.1B CNY

Income Statement
CNPC Capital 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
1 190
N/A
1 054
-11%
930
-12%
886
-5%
1 058
+19%
980
-7%
902
-8%
30 635
+3 296%
30 378
-1%
30 408
+0%
29 693
-2%
36 814
+24%
44 510
+21%
51 919
+17%
31 084
-40%
32 222
+4%
33 725
+5%
35 376
+5%
35 757
+1%
36 375
+2%
36 173
-1%
35 889
-1%
37 650
+5%
37 644
0%
37 569
0%
36 979
-2%
34 226
-7%
33 393
-2%
32 847
-2%
33 809
+3%
33 507
-1%
34 975
+4%
35 284
+1%
34 811
-1%
34 077
-2%
37 805
+11%
39 266
+4%
40 781
+4%
41 963
+3%
42 558
+1%
42 562
+0%
Gross Profit
Cost of Revenue
(1 033)
(920)
(825)
(783)
(925)
(867)
(787)
(14 909)
(14 726)
(14 750)
(12 895)
(15 826)
(18 982)
(22 159)
(13 324)
(14 034)
(14 869)
(15 901)
(16 405)
(16 752)
(16 959)
(16 914)
(17 098)
(17 144)
(16 868)
(16 696)
(16 536)
(16 584)
(16 897)
(17 532)
(17 940)
(18 039)
(17 964)
(18 062)
(18 918)
(19 914)
(21 340)
(22 084)
(22 828)
(23 394)
(23 535)
Gross Profit
157
N/A
134
-15%
105
-22%
103
-2%
133
+29%
113
-15%
115
+2%
15 726
+13 575%
15 651
0%
15 657
+0%
16 798
+7%
20 988
+25%
25 529
+22%
29 761
+17%
17 760
-40%
18 189
+2%
18 857
+4%
19 476
+3%
19 352
-1%
19 623
+1%
19 214
-2%
18 975
-1%
20 552
+8%
20 499
0%
20 700
+1%
20 282
-2%
17 690
-13%
16 809
-5%
15 950
-5%
16 278
+2%
15 567
-4%
16 936
+9%
17 319
+2%
16 749
-3%
15 159
-9%
17 891
+18%
17 926
+0%
18 697
+4%
19 135
+2%
19 164
+0%
19 027
-1%
Operating Income
Operating Expenses
(173)
(171)
(178)
(187)
(184)
(175)
(155)
(7 283)
(7 306)
(7 334)
(3 284)
(4 332)
(3 801)
(4 681)
(2 167)
(2 351)
(3 225)
(3 457)
(4 067)
(3 841)
(4 527)
(4 509)
(3 819)
(3 820)
(2 878)
(1 986)
(1 814)
(1 080)
(1 809)
(2 247)
(4 224)
(3 322)
(3 392)
(3 561)
(2 315)
(3 558)
(3 630)
(3 621)
(5 947)
(3 953)
(3 850)
Selling, General & Administrative
(171)
(174)
(139)
(161)
(157)
(148)
(122)
(2 564)
(2 559)
(2 559)
(2 940)
(3 519)
(4 136)
(4 968)
(2 970)
(2 833)
(2 940)
(2 883)
(2 703)
(3 209)
(3 561)
(3 906)
(3 713)
(4 156)
(3 073)
(2 188)
(1 573)
(1 146)
(1 960)
(2 403)
(4 379)
(3 474)
(3 436)
(3 657)
(1 841)
(3 839)
(3 932)
(3 924)
(5 398)
(4 083)
(4 101)
Research & Development
0
0
(20)
0
0
0
(16)
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
Depreciation & Amortization
0
0
(18)
0
0
0
(17)
0
0
0
(289)
0
0
0
(250)
0
0
0
(249)
0
0
0
(240)
0
0
0
(273)
0
0
0
(373)
0
0
0
(436)
0
0
0
(433)
0
0
Other Operating Expenses
(2)
2
(1)
(26)
(26)
(26)
0
(4 719)
(4 748)
(4 775)
(54)
(813)
335
287
1 053
482
(287)
(574)
(1 114)
(631)
(964)
(601)
133
336
195
202
33
66
153
157
528
153
44
96
(38)
281
302
303
(117)
130
250
Operating Income
(16)
N/A
(37)
-131%
(74)
-100%
(83)
-12%
(50)
+40%
(62)
-24%
(41)
+34%
8 442
N/A
8 345
-1%
8 324
0%
13 515
+62%
16 656
+23%
21 727
+30%
25 079
+15%
15 593
-38%
15 837
+2%
15 630
-1%
16 018
+2%
15 285
-5%
15 781
+3%
14 686
-7%
14 463
-2%
16 733
+16%
16 678
0%
17 822
+7%
18 297
+3%
15 876
-13%
15 730
-1%
14 142
-10%
14 032
-1%
11 344
-19%
13 614
+20%
13 927
+2%
13 188
-5%
12 844
-3%
14 333
+12%
14 296
0%
15 076
+5%
13 188
-13%
15 211
+15%
15 177
0%
Pre-Tax Income
Interest Income Expense
(40)
(45)
(45)
(47)
(47)
(45)
(43)
4 779
4 774
4 776
1 104
1 124
1 165
1 367
911
1 234
1 185
1 397
1 269
1 710
2 748
3 219
1 632
1 537
843
42
2 222
1 819
2 925
2 937
3 418
1 603
854
1 003
2 155
1 189
1 286
1 232
1 746
1 430
1 243
Non-Reccuring Items
0
0
(12)
0
0
0
(12)
0
0
0
(328)
0
0
0
(350)
0
1
0
590
(1)
(2)
175
147
0
158
(19)
343
0
(79)
(436)
(1 265)
(1 538)
(1 667)
(473)
(1 986)
(1 800)
(2 287)
(3 922)
(1 502)
(3 297)
(3 057)
Gain/Loss on Disposition of Assets
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
2
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
19
20
14
13
14
14
17
341
340
340
220
215
212
202
(9)
(7)
(8)
0
82
102
125
141
78
57
35
17
(26)
(28)
(33)
(22)
(12)
(13)
(10)
(21)
(1)
(4)
(3)
(8)
(16)
(23)
(23)
Pre-Tax Income
(37)
N/A
(62)
-68%
(117)
-89%
(118)
-1%
(85)
+28%
(94)
-11%
(78)
+17%
13 562
N/A
13 460
-1%
13 440
0%
14 510
+8%
17 995
+24%
23 104
+28%
26 648
+15%
16 145
-39%
17 064
+6%
16 809
-1%
17 415
+4%
17 228
-1%
17 593
+2%
17 558
0%
18 000
+3%
18 590
+3%
18 273
-2%
18 858
+3%
18 337
-3%
18 416
+0%
17 521
-5%
16 955
-3%
16 510
-3%
13 484
-18%
13 666
+1%
13 104
-4%
13 695
+5%
13 011
-5%
13 718
+5%
13 292
-3%
12 378
-7%
13 417
+8%
13 320
-1%
13 340
+0%
Net Income
Tax Provision
3
5
2
2
3
3
2
(2 070)
(2 088)
(2 088)
(2 309)
(2 917)
(3 744)
(4 327)
(2 633)
(2 597)
(2 676)
(2 583)
(2 893)
(3 096)
(3 195)
(3 409)
(3 368)
(3 328)
(3 282)
(3 174)
(3 298)
(3 037)
(2 972)
(2 726)
(1 895)
(1 963)
(1 967)
(2 334)
(2 174)
(2 235)
(1 901)
(1 505)
(2 335)
(2 380)
(2 883)
Income from Continuing Operations
(34)
(57)
(115)
(116)
(81)
(90)
(76)
11 493
11 372
11 352
12 201
15 078
19 360
22 321
13 512
14 467
14 133
14 832
14 335
14 496
14 362
14 590
15 222
14 945
15 576
15 164
15 117
14 485
13 984
13 784
11 589
11 702
11 136
11 361
10 837
11 483
11 391
10 873
11 082
10 940
10 457
Income to Minority Interest
0
0
0
0
0
0
0
0
0
0
(6 665)
(1 395)
(3 414)
(4 917)
(6 669)
(7 132)
(6 808)
(7 222)
(7 012)
(7 004)
(7 029)
(7 002)
(7 430)
(7 353)
(7 558)
(7 242)
(7 274)
(6 807)
(6 711)
(6 880)
(6 039)
(6 168)
(5 805)
(6 058)
(5 919)
(6 098)
(6 083)
(5 659)
(6 156)
(6 475)
(6 393)
Net Income (Common)
(34)
N/A
(57)
-68%
(115)
-102%
(116)
-1%
(81)
+30%
(90)
-11%
(76)
+16%
5 976
N/A
5 855
-2%
5 835
0%
5 535
-5%
7 018
+27%
9 281
+32%
10 739
+16%
6 843
-36%
7 334
+7%
7 323
0%
7 608
+4%
7 322
-4%
7 492
+2%
7 334
-2%
7 589
+3%
7 793
+3%
7 591
-3%
8 017
+6%
7 921
-1%
7 844
-1%
7 679
-2%
7 273
-5%
6 905
-5%
5 550
-20%
5 535
0%
5 332
-4%
5 303
-1%
4 918
-7%
5 385
+9%
5 309
-1%
5 214
-2%
4 926
-6%
4 465
-9%
4 064
-9%
EPS (Diluted)
-0.09
N/A
-0.15
-67%
-0.29
-93%
-0.29
N/A
-0.2
+31%
-0.22
-10%
-0.19
+14%
14.82
N/A
14.52
-2%
14.47
0%
0.54
-96%
0.55
+2%
0.73
+33%
0.84
+15%
0.54
-36%
0.58
+7%
0.58
N/A
0.6
+3%
0.58
-3%
0.59
+2%
0.58
-2%
0.6
+3%
0.62
+3%
0.6
-3%
0.63
+5%
0.63
N/A
0.62
-2%
0.61
-2%
0.58
-5%
0.55
-5%
0.44
-20%
0.44
N/A
0.42
-5%
0.42
N/A
0.39
-7%
0.43
+10%
0.42
-2%
0.41
-2%
0.39
-5%
0.35
-10%
0.32
-9%

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 198,500+ 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.