China
2380.HKChina Power International Development Limited Price (2380.HK)
Stock Price
Market Cap
Fetching Data...
Enterprise Value
Fetching Data...
Volume
Fetching Data...
Shares Outstanding
12,370,151,000
(10.9666)%Income Statement Summary
| Revenue | |
| Cost of Revenue | |
| Gross Profit | |
| Operating Expenses | |
| Operating Income | |
| Other Expenses | |
| Net Income |
Income Statement
China Power International Development LimitedCurrency: HKD
| YEAR | 2004 | 2005 | 2006 | 2007 | 2008 | 2009 | 2010 | 2011 | 2012 | 2013 | 2014 | 2015 | 2016 | 2017 | 2018 | 2019 | 2020 | 2021 | 2022 | 2023 | |
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
| Revenue | |||||||||||||||||||||
| Revenue |
3,352,001,000.00
+0% |
4,361,718,000.00
+30% |
5,202,934,000.00
+19% |
5,907,301,000.00
+14% |
9,632,381,000.00
+63% |
10,936,508,000.00
+14% |
14,436,659,000.00
+32% |
16,082,062,000.00
+11% |
17,497,128,000.00
+9% |
18,918,224,000.00
+8% |
20,552,859,000.00
+9% |
20,330,452,000.00
-1% |
19,009,832,000.00
-6% |
20,082,585,000.00
+6% |
23,314,593,000.00
+16% |
27,897,388,000.00
+20% |
28,659,067,000.00
+3% |
35,933,983,000.00
+25% |
44,400,292,000.00
+24% |
46,141,238,000.00
+4% |
|
| Cost of Revenue | |||||||||||||||||||||
| Cost of Revenue | 0.00 | 0.00 | 3,497,772,000.00 | 4,247,031,000.00 | 7,055,736,000.00 | 7,130,796,000.00 | 8,292,780,000.00 | 9,940,476,000.00 | 10,260,357,000.00 | 9,838,751,000.00 | 8,882,559,000.00 | 7,080,892,000.00 | 7,512,712,000.00 | 10,397,371,000.00 | 11,878,240,000.00 | 12,795,411,000.00 | 12,001,018,000.00 | 19,346,313,000.00 | 24,945,715,000.00 | 20,575,589,000.00 | |
| Gross Profit | |||||||||||||||||||||
| Gross Profit |
3,352,001,000.00
+0% |
4,361,718,000.00
+30% |
1,705,162,000.00
-61% |
1,660,270,000.00
-3% |
2,576,645,000.00
+55% |
3,805,712,000.00
+48% |
6,143,879,000.00
+61% |
6,141,586,000.00
0% |
7,236,771,000.00
+18% |
9,079,473,000.00
+25% |
11,670,300,000.00
+29% |
13,249,560,000.00
+14% |
11,497,120,000.00
-13% |
9,685,214,000.00
-16% |
11,436,353,000.00
+18% |
15,101,977,000.00
+32% |
16,658,049,000.00
+10% |
16,587,670,000.00
0% |
19,454,577,000.00
+17% |
25,565,649,000.00
+31% |
|
| Gross Profit Ratio | (1.00%) | (1.00%) | (0.33%) | (0.28%) | (0.27%) | (0.35%) | (0.43%) | (0.38%) | (0.41%) | (0.48%) | (0.57%) | (0.65%) | (0.60%) | (0.48%) | (0.49%) | (0.54%) | (0.58%) | (0.46%) | (0.44%) | (0.55%) | |
| Operating Expenses | |||||||||||||||||||||
| Research and Development | 0.00 | 0.00 | 0.00 | 0.00 | 0.00 | 0.00 | 0.00 | 0.00 | 0.00 | 0.00 | 0.00 | 5,772,000.00 | 16,492,999.00 | 9,930,000.00 | 18,019,000.00 | 77,729,000.00 | 108,541,000.00 | 209,991,000.00 | 228,469,000.00 | 306,351,000.00 | |
| General and Administrative | 0.00 | 0.00 | 0.00 | 0.00 | 560,213,000.00 | 434,766,000.00 | 660,538,000.00 | 187,214,000.00 | 0.00 | 0.00 | 0.00 | 0.00 | 0.00 | 0.00 | 0.00 | 0.00 | 414,919,000.00 | 530,460,000.00 | 521,054,000.00 | 711,778,000.00 | |
| Selling, General & Admin... | 252,543,000.00 | 315,112,000.00 | 0.00 | 0.00 | 560,213,000.00 | 434,766,000.00 | 660,538,000.00 | 187,214,000.00 | 0.00 | 1,238,237,000.00 | 1,599,793,000.00 | 1,931,765,000.00 | 1,895,093,000.00 | 1,809,372,000.00 | 2,063,525,000.00 | 2,476,411,000.00 | 2,980,640,000.00 | 3,387,318,000.00 | 3,895,434,000.00 | 4,735,071,000.00 | |
| Selling & Marketing Exp... | 252,543,000.00 | 315,112,000.00 | 0.00 | 0.00 | 0.00 | 0.00 | 0.00 | 0.00 | 0.00 | 0.00 | 0.00 | 0.00 | 0.00 | 0.00 | 0.00 | 0.00 | 2,565,721,000.00 | 2,856,858,000.00 | 3,374,380,000.00 | 4,023,293,000.00 | |
| Depreciation and Amortiz... | 325,641,000.00 | 320,488,000.00 | 376,206,000.00 | 460,084,000.00 | 798,356,000.00 | 1,036,693,000.00 | 1,710,698,000.00 | 1,818,868,000.00 | 2,090,643,000.00 | 2,219,499,000.00 | 2,819,811,000.00 | 3,033,403,000.00 | 3,300,120,000.00 | 3,506,269,000.00 | 3,929,770,000.00 | 4,868,716,000.00 | 5,376,544,000.00 | 6,154,510,000.00 | 7,798,703,000.00 | 9,729,547,000.00 | |
| Other Expenses | 2,505,809,000.00 | 3,424,514,000.00 | 388,083,000.00 | 423,510,000.00 | 1,658,402,000.00 | 2,123,800,000.00 | 2,920,745,000.00 | 64,446,000.00 | 86,892,000.00 | 150,745,000.00 | 146,268,000.00 | 82,497,000.00 | 105,767,000.00 | 30,149,000.00 | 96,069,000.00 | 27,579,000.00 | 103,157,000.00 | 117,649,000.00 | 188,575,000.00 | 11,809,040,000.00 | |
| Total Operating Expenses | 2,758,352,000.00 | 3,739,626,000.00 | 388,083,000.00 | 423,510,000.00 | 2,218,615,000.00 | 2,558,566,000.00 | 3,581,283,000.00 | 4,022,066,000.00 | 4,016,645,000.00 | 3,217,324,000.00 | 5,065,385,999.00 | 4,726,706,000.00 | 5,750,381,000.00 | 6,275,925,999.00 | 7,145,652,999.00 | 9,560,321,000.00 | 9,817,042,000.00 | 11,811,249,999.00 | 11,996,098,000.00 | 16,850,462,000.00 | |
| Cost and Exponses | 2,758,352,000.00 | 3,739,626,000.00 | 3,885,855,000.00 | 4,670,541,000.00 | 9,274,351,000.00 | 9,689,362,000.00 | 11,874,063,000.00 | 13,962,542,000.00 | 14,277,002,000.00 | 13,056,075,000.00 | 13,947,944,999.00 | 11,807,598,000.00 | 13,263,093,000.00 | 16,673,296,999.00 | 19,023,892,999.00 | 22,355,732,000.00 | 21,818,060,000.00 | 31,157,562,999.00 | 36,941,813,000.00 | 37,426,051,000.00 | |
| Operating Income | |||||||||||||||||||||
| Operating Income |
615,522,000.00
+0% |
698,094,000.00
+13% |
837,589,000.00
+20% |
558,573,000.00
-33% |
-30,475,000.00
-105% |
1,120,207,000.00
-3,776% |
2,562,596,000.00
+129% |
2,273,429,000.00
-11% |
3,559,640,000.00
+57% |
4,978,130,000.00
+40% |
6,259,844,000.00
+26% |
7,193,478,000.00
+15% |
5,145,151,000.00
-28% |
3,074,205,000.00
-40% |
4,207,455,000.00
+37% |
5,984,674,000.00
+42% |
6,978,032,000.00
+17% |
4,856,553,000.00
-30% |
5,651,849,000.00
+16% |
8,715,187,000.00
+54% |
|
| Operating Income Ratio | (0.18%) | (0.16%) | (0.16%) | (0.09%) | (0.00%) | (0.10%) | (0.18%) | (0.14%) | (0.20%) | (0.26%) | (0.30%) | (0.35%) | (0.27%) | (0.15%) | (0.18%) | (0.21%) | (0.24%) | (0.14%) | (0.13%) | (0.19%) | |
| Other Income and Exp... | |||||||||||||||||||||
| Interest Income | 0.00 | 0.00 | 0.00 | 23,794,000.00 | 17,011,000.00 | 34,551,000.00 | 104,018,000.00 | 108,903,000.00 | 115,694,000.00 | 1,628,091,000.00 | 2,302,167,000.00 | 1,969,830,000.00 | 1,752,611,000.00 | 1,848,651,000.00 | 2,220,752,000.00 | 2,827,493,000.00 | 3,014,880,000.00 | 3,738,177,000.00 | 4,114,412,000.00 | 279,121,000.00 | |
| Interest Expenses | 0.00 | 0.00 | 510,926,000.00 | 575,854,000.00 | 629,504,000.00 | 703,628,000.00 | 1,514,064,000.00 | 1,586,101,000.00 | 1,788,003,000.00 | 1,753,091,000.00 | 2,438,996,000.00 | 2,108,039,000.00 | 1,869,159,000.00 | 1,960,197,000.00 | 2,423,706,000.00 | 3,100,764,000.00 | 3,392,460,000.00 | 3,904,742,000.00 | 4,268,036,000.00 | 4,243,736,000.00 | |
| Total Other Income/Exp... | 73,520,000.00 | 4,575,000.00 | 25,033,000.00 | 102,333,000.00 | -667,968,000.00 | -546,121,000.00 | -1,316,114,000.00 | -1,491,210,000.00 | -1,430,965,000.00 | -947,507,000.00 | -1,587,046,000.00 | -1,308,765,000.00 | -1,356,450,000.00 | -1,547,817,000.00 | -2,344,393,000.00 | -2,767,176,000.00 | -2,545,733,000.00 | -4,067,701,000.00 | -4,260,195,000.00 | -3,288,597,000.00 | |
| EBITDA | |||||||||||||||||||||
| EBITDA | 911,900,000.00 | 942,580,000.00 | 1,693,285,000.00 | 1,305,940,000.00 | 740,055,000.00 | 2,323,578,000.00 | 4,362,542,000.00 | 4,187,188,000.00 | 6,007,321,000.00 | 7,197,629,000.00 | 9,079,655,000.00 | 10,226,881,000.00 | 8,427,284,000.00 | 6,556,949,000.00 | 8,117,116,000.00 | 10,507,750,000.00 | 11,968,238,000.00 | 10,633,327,000.00 | 13,074,462,000.00 | 19,399,873,000.00 | |
| EBITDA ratio | (0.27%) | (0.22%) | (0.33%) | (0.29%) | (0.12%) | (0.22%) | (0.31%) | (0.26%) | (0.33%) | (0.38%) | (0.44%) | (0.50%) | (0.44%) | (0.33%) | (0.35%) | (0.38%) | (0.42%) | (0.30%) | (0.29%) | (0.42%) | |
| Income Before Tax | |||||||||||||||||||||
| Income Before Tax | 701,841,000.00 | 743,657,000.00 | 806,153,000.00 | 660,906,000.00 | -690,031,000.00 | 574,086,000.00 | 1,246,482,000.00 | 782,219,000.00 | 2,128,675,000.00 | 4,234,058,000.00 | 4,302,747,000.00 | 6,553,024,000.00 | 3,994,128,000.00 | 1,560,637,000.00 | 2,069,947,999.00 | 2,714,163,000.00 | 3,826,127,000.00 | 1,038,242,999.00 | 3,344,067,000.00 | 5,426,590,000.00 | |
| Income Before Tax Ratio | (0.21%) | (0.17%) | (0.15%) | (0.11%) | (-0.07%) | (0.05%) | (0.09%) | (0.05%) | (0.12%) | (0.22%) | (0.21%) | (0.32%) | (0.21%) | (0.08%) | (0.09%) | (0.10%) | (0.13%) | (0.03%) | (0.08%) | (0.12%) | |
| Income Tax Expense | |||||||||||||||||||||
| Income Tax Expense | 59,212,000.00 | 82,448,000.00 | 104,478,000.00 | 69,477,000.00 | 7,175,000.00 | 22,476,000.00 | 380,227,000.00 | 193,849,000.00 | 447,399,000.00 | 958,666,000.00 | 660,215,000.00 | 1,223,426,000.00 | 738,641,000.00 | 279,930,000.00 | 432,763,000.00 | 513,013,000.00 | 900,576,000.00 | 361,947,000.00 | 658,729,000.00 | 892,635,000.00 | |
| Net Income | |||||||||||||||||||||
| Net Income | 643,203,000.00
+0% |
661,904,000.00
+3% |
701,675,000.00
+6% |
591,429,000.00
-16% |
-683,686,000.00
-216% |
519,008,000.00
-176% |
666,892,000.00
+28% |
505,202,000.00
-24% |
1,181,125,000.00
+134% |
2,289,888,000.00
+94% |
2,765,886,000.00
+21% |
4,149,018,000.00
+50% |
2,365,868,000.00
-43% |
795,272,000.00
-66% |
1,098,355,000.00
+38% |
1,284,381,000.00
+17% |
1,708,305,000.00
+33% |
-390,507,000.00
-123% |
2,648,051,000.00
-778% |
3,084,469,000.00
+16% |
|
| Net Income Ratio | (0.19%) | (0.15%) | (0.13%) | (0.10%) | (-0.07%) | (0.05%) | (0.05%) | (0.03%) | (0.07%) | (0.12%) | (0.13%) | (0.20%) | (0.12%) | (0.04%) | (0.05%) | (0.05%) | (0.06%) | (-0.01%) | (0.06%) | (0.07%) | |
| Earning Per Share | |||||||||||||||||||||
| Basic EPS | 0.25 | 0.20 | 0.21 | 0.15 | -0.18 | 0.13 | 0.12 | 0.09 | 0.21 | 0.40 | 0.42 | 0.58 | 0.32 | 0.10 | 0.11 | 0.13 | 0.17 | -0.04 | 0.22 | 0.19 | |
| Diluted EPS | 0.25 | 0.20 | 0.21 | 0.15 | -0.18 | 0.13 | 0.12 | 0.09 | 0.20 | 0.35 | 0.38 | 0.56 | 0.32 | 0.10 | 0.11 | 0.13 | 0.17 | -0.04 | 0.22 | 0.22 | |
| Share Outstanding | |||||||||||||||||||||
| Basic Share Outstanding | 2,520,699,477.00 | 3,373,891,740.00 | 3,419,354,366.00 | 3,859,477,563.00 | 3,859,528,943.00 | 3,925,480,915.00 | 5,466,715,556.00 | 5,776,390,001.00 | 6,358,757,915.00 | 6,530,930,745.00 | 7,096,832,771.00 | 7,347,543,126.00 | 7,359,484,000.00 | 7,956,270,000.00 | 9,806,886,000.00 | 9,806,886,000.00 | 9,806,886,000.00 | 9,762,675,000.00 | 11,147,639,000.00 | 14,342,431,611.00 | |
| Diluted Share Outstanding | 2,520,699,477.00 | 3,373,891,740.00 | 3,419,354,366.00 | 3,859,477,563.00 | 3,859,528,943.00 | 3,925,480,915.00 | 5,466,715,556.00 | 5,776,390,001.00 | 6,358,757,915.00 | 6,741,127,000.00 | 7,324,429,000.00 | 7,364,241,000.00 | 7,359,484,000.00 | 7,957,614,000.00 | 9,806,886,000.00 | 9,806,886,000.00 | 9,806,886,000.00 | 9,871,570,000.00 | 11,147,639,000.00 | 12,370,151,000.00 | |