C

China Steel Corp
TWSE:2002

Watchlist Manager
China Steel Corp
TWSE:2002
Watchlist
Price: 19.95 TWD Market Closed
Market Cap: 304.2B TWD
Have any thoughts about
China Steel Corp?
Write Note
Financials Section:
Income Statement Balance Sheet Cash Flow Statement

Income Statement

456.1B
-0.6%
Revenue
Growth Rates:
1 Year
-1%
3 Years
-13%
5 Years
+18%
7 Years
+35%
10 Years
+25%
4.6B
-14%
Operating Income
Growth Rates:
1 Year
-
3 Years
-94%
5 Years
-79%
7 Years
-81%
10 Years
-83%
4.5B
+16%
Net Income
Growth Rates:
1 Year
-
3 Years
-92%
5 Years
-70%
7 Years
-68%
10 Years
-76%

Earnings Waterfall
China Steel Corp

Revenue
456.1B TWD
Cost of Revenue
-435.1B TWD
Gross Profit
21B TWD
Operating Expenses
-16.5B TWD
Operating Income
4.6B TWD
Other Expenses
-35.4m TWD
Net Income
4.5B TWD

Income Statement
China Steel Corp

Rotate your device to view
Income Statement
Currency: TWD
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
364 259
N/A
366 511
+1%
354 899
-3%
336 300
-5%
311 726
-7%
285 054
-9%
269 210
-6%
267 980
0%
273 879
+2%
293 056
+7%
311 081
+6%
323 613
+4%
338 937
+5%
347 012
+2%
357 417
+3%
372 876
+4%
386 691
+4%
400 665
+4%
403 505
+1%
398 062
-1%
386 025
-3%
366 241
-5%
347 930
-5%
325 658
-6%
311 612
-4%
314 783
+1%
334 686
+6%
475 346
+42%
524 275
+10%
468 328
-11%
583 539
+25%
619 120
+6%
598 882
-3%
449 567
-25%
540 913
+20%
478 766
-11%
461 655
-4%
363 326
-21%
457 080
+26%
458 704
+0%
456 090
-1%
Gross Profit
Cost of Revenue
(324 358)
(322 616)
(309 249)
(293 818)
(277 071)
(263 652)
(253 501)
(247 814)
(245 072)
(253 332)
(265 577)
(281 044)
(300 809)
(307 673)
(318 420)
(330 137)
(338 139)
(351 827)
(355 006)
(352 852)
(348 656)
(338 413)
(328 460)
(313 505)
(302 575)
(299 089)
(303 266)
(404 486)
(427 507)
(369 644)
(468 078)
(511 931)
(518 679)
(417 639)
(505 596)
(468 349)
(450 720)
(346 552)
(436 170)
(436 853)
(435 051)
Gross Profit
39 900
N/A
43 895
+10%
45 650
+4%
42 482
-7%
34 654
-18%
21 401
-38%
15 707
-27%
20 164
+28%
28 805
+43%
39 723
+38%
45 504
+15%
42 570
-6%
38 129
-10%
39 339
+3%
38 997
-1%
42 740
+10%
48 553
+14%
48 838
+1%
48 500
-1%
45 210
-7%
37 369
-17%
27 828
-26%
19 470
-30%
12 154
-38%
9 037
-26%
15 694
+74%
31 420
+100%
70 860
+126%
96 769
+37%
98 684
+2%
115 462
+17%
107 189
-7%
80 203
-25%
31 929
-60%
35 317
+11%
10 418
-71%
10 936
+5%
16 775
+53%
20 910
+25%
21 850
+4%
21 039
-4%
Operating Income
Operating Expenses
(13 712)
(14 809)
(14 919)
(14 043)
(13 960)
(13 286)
(11 877)
(13 128)
(13 861)
(14 292)
(14 579)
(14 703)
(14 641)
(14 418)
(15 042)
(15 141)
(15 078)
(15 259)
(15 708)
(15 877)
(15 653)
(15 250)
(14 456)
(13 484)
(12 968)
(12 821)
(13 013)
(17 423)
(18 018)
(15 557)
(18 860)
(18 341)
(17 742)
(13 637)
(17 051)
(16 980)
(16 995)
(13 187)
(16 525)
(16 551)
(16 469)
Selling, General & Administrative
(11 727)
(12 117)
(12 107)
(11 990)
(11 960)
(11 326)
(11 103)
(11 181)
(11 422)
(12 116)
(12 418)
(12 538)
(12 449)
(12 348)
(12 365)
(12 552)
(12 933)
(13 079)
(13 474)
(13 659)
(13 434)
(13 084)
(12 474)
(11 554)
(11 055)
(10 873)
(10 994)
(14 707)
(15 156)
(13 122)
(15 892)
(15 377)
(14 935)
(11 482)
(14 307)
(14 248)
(14 201)
(11 055)
(13 824)
(13 821)
(13 743)
Research & Development
(1 935)
(2 016)
(2 088)
(2 055)
(2 002)
(1 960)
(1 960)
(2 005)
(2 013)
(2 176)
(2 161)
(2 166)
(2 193)
(2 070)
(2 104)
(2 097)
(2 144)
(2 180)
(2 234)
(2 217)
(2 219)
(2 166)
(2 051)
(1 998)
(1 913)
(1 948)
(1 474)
(2 172)
(2 317)
(2 435)
(2 969)
(2 963)
(2 807)
(2 155)
(2 744)
(2 732)
(2 795)
(2 132)
(2 701)
(2 730)
(2 726)
Other Operating Expenses
(50)
(676)
(724)
0
0
(0)
1 186
58
(426)
0
0
0
0
0
(573)
(492)
0
0
0
0
0
0
69
69
0
0
(544)
(544)
(544)
0
0
0
0
0
0
0
0
0
0
0
0
Operating Income
26 190
N/A
29 086
+11%
30 732
+6%
28 439
-7%
20 693
-27%
8 116
-61%
3 830
-53%
7 037
+84%
14 946
+112%
25 432
+70%
30 926
+22%
27 867
-10%
23 488
-16%
24 922
+6%
23 955
-4%
27 599
+15%
33 475
+21%
33 579
+0%
32 792
-2%
29 333
-11%
21 716
-26%
12 578
-42%
5 014
-60%
(1 330)
N/A
(3 930)
-195%
2 873
N/A
18 407
+541%
53 437
+190%
78 751
+47%
83 126
+6%
96 601
+16%
88 848
-8%
62 461
-30%
18 292
-71%
18 266
0%
(6 562)
N/A
(6 060)
+8%
3 588
N/A
4 385
+22%
5 300
+21%
4 570
-14%
Pre-Tax Income
Interest Income Expense
(1 382)
(1 424)
(1 805)
(1 830)
(1 671)
(429)
39
(530)
(790)
(2 810)
(3 820)
(3 306)
(2 918)
(1 383)
(753)
(704)
(1 312)
(1 951)
(1 726)
(1 290)
(674)
(964)
(1 172)
(1 137)
(966)
(29)
904
2 720
4 281
4 189
4 531
4 570
3 791
2 374
2 255
610
9
450
1 100
2 400
2 570
Non-Reccuring Items
0
(49)
0
402
886
1 187
0
0
0
(597)
(644)
(726)
(728)
(621)
0
0
(490)
0
8
8
(9)
76
0
0
(146)
(576)
(1 243)
(1 988)
(2 292)
(3 369)
(3 369)
(2 623)
(2 105)
(26)
(26)
(26)
(9)
(4)
(33)
(286)
(286)
Gain/Loss on Disposition of Assets
(178)
(214)
(227)
(221)
(188)
(72)
(183)
(179)
(375)
(371)
(251)
(246)
(68)
(55)
(95)
(89)
(133)
(191)
(201)
221
528
564
603
145
(133)
(104)
(119)
(101)
(138)
(145)
(149)
(91)
893
900
894
859
(59)
(43)
(43)
(23)
216
Total Other Income
783
1 149
822
685
486
705
612
422
499
245
249
275
297
540
641
665
613
484
449
297
383
547
656
775
868
605
484
821
691
612
1 301
1 913
2 391
1 719
1 795
1 084
692
599
660
493
802
Pre-Tax Income
25 412
N/A
28 547
+12%
29 521
+3%
27 475
-7%
20 206
-26%
9 506
-53%
4 297
-55%
6 748
+57%
14 278
+112%
21 899
+53%
26 458
+21%
23 864
-10%
20 071
-16%
23 403
+17%
23 748
+1%
27 469
+16%
32 151
+17%
31 922
-1%
31 320
-2%
28 570
-9%
21 945
-23%
12 802
-42%
5 101
-60%
(1 546)
N/A
(4 308)
-179%
2 768
N/A
18 434
+566%
54 888
+198%
81 292
+48%
84 414
+4%
98 916
+17%
92 616
-6%
67 431
-27%
23 259
-66%
23 184
0%
(4 035)
N/A
(5 427)
-34%
4 590
N/A
6 069
+32%
7 884
+30%
7 872
0%
Net Income
Tax Provision
(4 502)
(4 373)
(4 824)
(5 151)
(3 856)
(1 886)
(742)
(158)
(1 199)
(2 712)
(3 320)
(3 072)
(2 660)
(2 972)
(2 539)
(2 672)
(3 423)
(4 035)
(4 751)
(5 358)
(4 255)
(2 471)
(1 033)
85
(221)
(510)
(3 250)
(9 504)
(14 278)
(15 508)
(18 301)
(18 170)
(12 953)
(5 264)
(5 282)
576
211
(1 059)
(1 406)
(1 825)
(1 099)
Income from Continuing Operations
20 911
24 174
24 699
22 325
16 351
7 619
3 555
6 590
13 079
19 187
23 138
20 792
17 411
20 431
21 210
24 799
28 730
27 887
26 571
23 211
17 690
10 330
4 069
(1 461)
(4 529)
2 258
15 184
45 384
67 014
68 906
80 615
74 447
54 478
17 995
17 902
(3 459)
(5 215)
3 531
4 663
6 058
6 773
Income to Minority Interest
(2 006)
(2 042)
(660)
(583)
(479)
(15)
(994)
(1 597)
(2 154)
(3 149)
(3 876)
(3 429)
(3 160)
(3 526)
(3 401)
(3 812)
(4 068)
(3 432)
(3 117)
(2 745)
(2 306)
(1 521)
(1 123)
(573)
(359)
(1 372)
(3 016)
(7 068)
(8 243)
(6 853)
(7 790)
(5 508)
(3 358)
(211)
(843)
(70)
(955)
(1 850)
(2 340)
(2 039)
(2 131)
Net Income (Common)
18 851
N/A
22 079
+17%
23 984
+9%
21 688
-10%
15 819
-27%
7 551
-52%
2 508
-67%
4 939
+97%
10 870
+120%
15 985
+47%
19 207
+20%
17 309
-10%
14 198
-18%
16 852
+19%
17 756
+5%
20 934
+18%
24 608
+18%
24 401
-1%
23 401
-4%
20 413
-13%
15 331
-25%
8 756
-43%
2 906
-67%
(2 061)
N/A
(4 901)
-138%
832
N/A
12 101
+1 354%
38 189
+216%
58 595
+53%
61 902
+6%
72 660
+17%
68 793
-5%
51 009
-26%
17 730
-65%
16 992
-4%
(3 554)
N/A
(6 183)
-74%
1 628
N/A
2 255
+39%
3 912
+73%
4 534
+16%
EPS (Diluted)
1.22
N/A
1.42
+16%
1.54
+8%
1.39
-10%
1.01
-27%
0.49
-51%
0.16
-67%
0.32
+100%
0.7
+119%
1.03
+47%
1.24
+20%
1.12
-10%
0.92
-18%
1.09
+18%
1.15
+6%
1.35
+17%
1.59
+18%
1.57
-1%
1.51
-4%
1.32
-13%
0.99
-25%
0.57
-42%
0.19
-67%
-0.13
N/A
-0.32
-146%
0.05
N/A
0.78
+1 460%
2.48
+218%
3.8
+53%
3.98
+5%
4.67
+17%
4.44
-5%
3.3
-26%
1.15
-65%
1.1
-4%
-0.23
N/A
-0.4
-74%
0.11
N/A
0.15
+36%
0.26
+73%
0.3
+15%

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 210,800+ 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

© 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.