Sichuan Kelun Pharmaceutical Co Ltd
SZSE:002422

Watchlist Manager
Sichuan Kelun Pharmaceutical Co Ltd Logo
Sichuan Kelun Pharmaceutical Co Ltd
SZSE:002422
Watchlist
Price: 32.47 CNY 2.46% Market Closed
Market Cap: 52B CNY
Financials Section:
Income Statement Balance Sheet Cash Flow Statement

Income Statement

0
Revenue
+0%
Growth Rates:
1 Year
+8%
3 Years
+29%
5 Years
+32%
7 Years
+120%
10 Years
+185%
0
Operating Income
+0%
Growth Rates:
1 Year
+54%
3 Years
+179%
5 Years
+160%
7 Years
+306%
10 Years
+241%
0
Net Income
+0%
Growth Rates:
1 Year
+31%
3 Years
+152%
5 Years
+168%
7 Years
+584%
10 Years
+180%

Earnings Waterfall
Sichuan Kelun Pharmaceutical Co Ltd

Revenue
22.5B CNY
Cost of Revenue
-11B CNY
Gross Profit
11.5B CNY
Operating Expenses
-6.9B CNY
Operating Income
4.5B CNY
Other Expenses
-1.6B CNY
Net Income
3B CNY

Income Statement
Sichuan Kelun Pharmaceutical Co Ltd

Rotate your device to view
Income Statement
Currency: CNY
Millions
Ones
Thousands
Millions
Billions
TTM
Quarterly
Annual
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
7 888
N/A
8 023
+2%
7 976
-1%
7 892
-1%
7 856
0%
7 763
-1%
7 875
+1%
8 024
+2%
8 198
+2%
8 566
+4%
8 996
+5%
9 412
+5%
10 223
+9%
11 435
+12%
12 933
+13%
14 285
+10%
15 757
+10%
16 352
+4%
16 708
+2%
17 482
+5%
17 078
-2%
17 636
+3%
16 886
-4%
15 946
-6%
16 342
+2%
16 464
+1%
17 078
+4%
17 465
+2%
17 487
+0%
17 277
-1%
17 608
+2%
18 170
+3%
18 450
+2%
18 913
+3%
20 032
+6%
20 522
+2%
20 797
+1%
21 454
+3%
22 072
+3%
22 547
+2%
22 500
0%
Gross Profit
Cost of Revenue
(4 560)
(4 632)
(4 612)
(4 642)
(4 658)
(4 554)
(4 634)
(4 715)
(4 818)
(4 934)
(5 195)
(5 359)
(5 537)
(5 644)
(6 063)
(6 281)
(6 645)
(6 678)
(6 973)
(7 189)
(6 945)
(7 064)
(7 179)
(6 979)
(7 289)
(7 581)
(7 877)
(8 025)
(8 184)
(7 705)
(8 115)
(8 460)
(8 635)
(9 003)
(9 647)
(10 087)
(10 335)
(10 291)
(10 729)
(10 936)
(11 048)
Gross Profit
3 329
N/A
3 392
+2%
3 364
-1%
3 250
-3%
3 198
-2%
3 209
+0%
3 241
+1%
3 310
+2%
3 380
+2%
3 632
+7%
3 801
+5%
4 053
+7%
4 687
+16%
5 791
+24%
6 870
+19%
8 004
+17%
9 111
+14%
9 674
+6%
9 734
+1%
10 292
+6%
10 133
-2%
10 572
+4%
9 707
-8%
8 966
-8%
9 052
+1%
8 884
-2%
9 201
+4%
9 441
+3%
9 302
-1%
9 572
+3%
9 493
-1%
9 710
+2%
9 815
+1%
9 910
+1%
10 385
+5%
10 435
+0%
10 462
+0%
11 163
+7%
11 343
+2%
11 611
+2%
11 452
-1%
Operating Income
Operating Expenses
(1 997)
(2 063)
(2 073)
(2 106)
(2 175)
(2 220)
(2 235)
(2 311)
(2 413)
(2 709)
(2 825)
(3 054)
(3 570)
(4 123)
(5 754)
(6 582)
(7 583)
(7 841)
(7 877)
(8 468)
(8 390)
(8 910)
(8 327)
(7 803)
(7 709)
(7 378)
(7 622)
(7 722)
(7 677)
(7 968)
(7 739)
(7 612)
(7 364)
(7 500)
(7 231)
(7 360)
(7 522)
(7 631)
(7 427)
(7 248)
(6 913)
Selling, General & Administrative
(1 837)
(1 551)
(1 921)
(1 931)
(2 000)
(1 628)
(2 147)
(2 212)
(2 298)
(1 978)
(2 684)
(2 938)
(3 308)
(3 926)
(5 125)
(5 959)
(6 934)
(6 976)
(7 195)
(7 581)
(7 472)
(7 680)
(7 157)
(6 520)
(6 414)
(6 031)
(6 247)
(6 361)
(6 162)
(6 294)
(6 170)
(6 013)
(5 810)
(5 791)
(5 583)
(5 493)
(5 446)
(5 832)
(5 668)
(5 526)
(5 275)
Research & Development
0
(312)
0
0
0
(434)
0
0
0
(547)
0
0
(170)
(712)
0
0
(476)
(851)
(749)
(1 024)
(1 047)
(1 220)
(1 358)
(1 443)
(1 503)
(1 436)
(1 620)
(1 608)
(1 717)
(1 633)
(1 735)
(1 805)
(1 752)
(1 661)
(1 870)
(2 037)
(2 256)
(1 808)
(1 955)
(1 946)
(1 862)
Depreciation & Amortization
0
(103)
0
0
0
(110)
0
0
0
(110)
0
0
0
(115)
0
0
0
(150)
0
0
0
(186)
0
0
0
(204)
0
0
0
(242)
0
0
0
(267)
0
0
0
(244)
0
0
0
Other Operating Expenses
(160)
(97)
(152)
(175)
(176)
(47)
(88)
(98)
(115)
(73)
(142)
(116)
(92)
630
(630)
(623)
(173)
136
67
137
129
177
188
160
208
293
247
248
203
201
166
205
198
220
221
170
180
253
195
223
225
Operating Income
1 332
N/A
1 329
0%
1 291
-3%
1 144
-11%
1 022
-11%
990
-3%
1 006
+2%
999
-1%
968
-3%
923
-5%
975
+6%
999
+2%
1 117
+12%
1 668
+49%
1 116
-33%
1 423
+28%
1 528
+7%
1 833
+20%
1 857
+1%
1 824
-2%
1 743
-4%
1 662
-5%
1 379
-17%
1 163
-16%
1 344
+15%
1 506
+12%
1 579
+5%
1 719
+9%
1 626
-5%
1 604
-1%
1 754
+9%
2 098
+20%
2 450
+17%
2 410
-2%
3 154
+31%
3 074
-3%
2 940
-4%
3 532
+20%
3 916
+11%
4 362
+11%
4 539
+4%
Pre-Tax Income
Interest Income Expense
(196)
(185)
(220)
(221)
(344)
(416)
(438)
(442)
(335)
(255)
(298)
(375)
(460)
(490)
212
231
239
(466)
(478)
(465)
(428)
(374)
(447)
(443)
(488)
(475)
(419)
(447)
(334)
(352)
(276)
(208)
(217)
(225)
(166)
(98)
(0)
164
243
324
326
Non-Reccuring Items
0
(55)
0
0
0
0
0
0
0
(15)
(16)
(17)
(21)
(21)
(23)
(24)
(28)
(11)
(9)
(7)
(5)
(11)
(5)
(12)
(11)
(22)
(21)
(22)
(20)
(16)
(1)
7
9
(31)
0
3
3
(55)
4
2
2
Gain/Loss on Disposition of Assets
(4)
(15)
(1)
0
(3)
(4)
(2)
(13)
(13)
0
0
0
0
0
0
(130)
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
134
75
60
75
99
112
119
118
100
63
58
22
(9)
(16)
35
146
9
(23)
(86)
(49)
(40)
(21)
(37)
(59)
(65)
(54)
(45)
(32)
(34)
(58)
(146)
(159)
(211)
(82)
(130)
(119)
(82)
(60)
(70)
(96)
(126)
Pre-Tax Income
1 266
N/A
1 149
-9%
1 130
-2%
996
-12%
775
-22%
681
-12%
685
+1%
664
-3%
719
+8%
716
0%
719
+0%
629
-13%
627
0%
1 141
+82%
1 340
+17%
1 646
+23%
1 748
+6%
1 333
-24%
1 283
-4%
1 304
+2%
1 271
-3%
1 256
-1%
889
-29%
649
-27%
780
+20%
955
+23%
1 094
+15%
1 218
+11%
1 238
+2%
1 178
-5%
1 330
+13%
1 737
+31%
2 031
+17%
2 071
+2%
2 859
+38%
2 861
+0%
2 861
+0%
3 580
+25%
4 094
+14%
4 592
+12%
4 740
+3%
Net Income
Tax Provision
(202)
(164)
(171)
(148)
(128)
(139)
(129)
(117)
(97)
(92)
(87)
(114)
(136)
(330)
(338)
(322)
(306)
(66)
(69)
(77)
(99)
(235)
(198)
(190)
(206)
(164)
(179)
(191)
(229)
(309)
(345)
(433)
(445)
(364)
(466)
(458)
(475)
(934)
(1 117)
(1 308)
(1 316)
Income from Continuing Operations
1 064
985
959
849
647
542
556
547
622
624
632
515
491
811
1 001
1 324
1 442
1 267
1 215
1 227
1 172
1 022
691
459
573
791
915
1 027
1 009
868
985
1 305
1 586
1 707
2 392
2 403
2 387
2 647
2 976
3 285
3 425
Income to Minority Interest
(8)
17
21
26
80
103
92
75
10
(40)
(63)
(60)
(57)
(63)
(62)
(58)
(57)
(55)
(49)
(60)
(68)
(84)
(67)
(47)
(48)
38
68
93
167
234
234
173
79
1
(165)
(160)
(126)
(191)
(305)
(431)
(461)
Net Income (Common)
1 057
N/A
1 002
-5%
980
-2%
874
-11%
727
-17%
645
-11%
648
+0%
622
-4%
632
+2%
585
-7%
569
-3%
455
-20%
434
-5%
749
+73%
939
+25%
1 266
+35%
1 386
+9%
1 213
-12%
1 166
-4%
1 167
+0%
1 104
-5%
938
-15%
624
-33%
413
-34%
525
+27%
829
+58%
983
+19%
1 119
+14%
1 176
+5%
1 103
-6%
1 218
+11%
1 478
+21%
1 665
+13%
1 709
+3%
2 228
+30%
2 243
+1%
2 261
+1%
2 456
+9%
2 672
+9%
2 854
+7%
2 964
+4%
EPS (Diluted)
0.73
N/A
0.7
-4%
0.67
-4%
0.6
-10%
0.5
-17%
0.45
-10%
0.46
+2%
0.44
-4%
0.45
+2%
0.41
-9%
0.39
-5%
0.31
-21%
0.29
-6%
0.52
+79%
0.65
+25%
0.88
+35%
0.96
+9%
0.84
-13%
0.8
-5%
0.8
N/A
0.76
-5%
0.65
-14%
0.44
-32%
0.3
-32%
0.38
+27%
0.58
+53%
0.69
+19%
0.78
+13%
0.83
+6%
0.78
-6%
0.86
+10%
1
+16%
1.06
+6%
1.15
+8%
1.42
+23%
1.57
+11%
1.45
-8%
1.59
+10%
1.74
+9%
1.78
+2%
1.86
+4%

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 242,100+ 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 Wide Economic Moat Stocks High Profitability Stocks High Solvency Stocks Most Popular Stocks

© 2025 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.