Guangdong Investment Ltd
XMUN:GUG
Decide at what price you'd be comfortable buying and we'll help you stay ready.
|
G
|
Guangdong Investment Ltd
XMUN:GUG
|
HK |
|
R
|
Regeneron Pharmaceuticals Inc
XBER:RGO
|
US |
|
Western Digital Corp
NASDAQ:WDC
|
US |
|
Muenchener Rueckversicherungs Gesellschaft in Muenchen AG
XETRA:MUV2
|
DE |
|
T
|
Thomson Reuters Corp
LSE:0Q89
|
CA |
|
C
|
Caterpillar Inc
XMUN:CAT1
|
US |
|
I
|
Investec PLC
LSE:INVR
|
UK |
|
Sto SE & Co KgaA
LSE:0G5B
|
DE |
|
NOA Lithium Brines Inc
F:N7N
|
CA |
|
DSM-Firmenich AG
SIX:DSFIR
|
CH |
|
Bayan Resources Tbk PT
IDX:BYAN
|
ID |
|
Liaoning Port Co Ltd
SSE:601880
|
CN |
|
Haypp Group AB (publ)
F:8QG0
|
SE |
|
S
|
Societe Generale SA
SWB:SGE1
|
FR |
|
T
|
Toronto-Dominion Bank
XBER:TDB
|
CA |
|
R
|
Reliance Steel & Aluminum Co
SWB:RS6
|
US |
|
N
|
Nexon Co Ltd
SWB:7NX
|
JP |
|
SoftBank Corp
TSE:9434
|
JP |
|
Sumitomo Densetsu Co Ltd
TSE:1949
|
JP |
|
Franchi Umberto Marmi SpA
MIL:FUM
|
IT |
|
B
|
Babcock International Group PLC
DUS:BW3
|
UK |
|
H
|
Hochtief AG
XHAM:HOT
|
DE |
|
Rusta AB (publ)
F:6ZZ
|
SE |
|
Jardine Matheson Holdings Ltd
LSE:JARB
|
HK |
Income Statement
Earnings Waterfall
Guangdong Investment Ltd
Income Statement
Guangdong Investment Ltd
| Dec-2020 | Jun-2021 | Dec-2021 | Jun-2022 | Jun-2023 | Dec-2023 | Jun-2024 | Dec-2024 | Jun-2025 | Dec-2025 | ||
|---|---|---|---|---|---|---|---|---|---|---|---|
| Revenue | |||||||||||
| Interest Expense |
292
|
375
|
544
|
676
|
586
|
1 008
|
943
|
920
|
0
|
0
|
|
| Revenue |
23 173
N/A
|
27 340
+18%
|
29 715
+9%
|
27 977
-6%
|
11 369
-59%
|
20 322
+79%
|
18 440
-9%
|
18 505
+0%
|
15 643
-15%
|
18 825
+20%
|
|
| Gross Profit | |||||||||||
| Cost of Revenue |
(13 789)
|
(16 812)
|
(18 078)
|
(16 802)
|
(5 908)
|
(10 668)
|
(8 939)
|
(8 683)
|
(6 043)
|
(8 791)
|
|
| Gross Profit |
9 384
N/A
|
10 528
+12%
|
11 638
+11%
|
11 175
-4%
|
5 461
-51%
|
9 655
+77%
|
9 501
-2%
|
9 822
+3%
|
9 600
-2%
|
10 034
+5%
|
|
| Operating Income | |||||||||||
| Operating Expenses |
(2 297)
|
(2 775)
|
(3 498)
|
(3 394)
|
(1 632)
|
(2 806)
|
(2 225)
|
(2 810)
|
(2 543)
|
(2 200)
|
|
| Selling, General & Administrative |
(2 500)
|
(3 027)
|
(3 664)
|
(3 809)
|
(1 637)
|
(3 060)
|
(2 698)
|
(3 003)
|
(2 636)
|
(2 733)
|
|
| Other Operating Expenses |
203
|
252
|
166
|
414
|
5
|
254
|
473
|
193
|
93
|
533
|
|
| Operating Income |
7 087
N/A
|
7 753
+9%
|
8 140
+5%
|
7 781
-4%
|
3 830
-51%
|
6 849
+79%
|
7 275
+6%
|
7 012
-4%
|
7 057
+1%
|
7 834
+11%
|
|
| Pre-Tax Income | |||||||||||
| Interest Income Expense |
1 038
|
1 167
|
321
|
569
|
113
|
(420)
|
(943)
|
(446)
|
(122)
|
(593)
|
|
| Non-Recurring Items |
76
|
0
|
(5)
|
0
|
0
|
(3)
|
0
|
(73)
|
0
|
0
|
|
| Pre-Tax Income |
8 201
N/A
|
8 920
+9%
|
8 457
-5%
|
8 349
-1%
|
3 942
-53%
|
6 426
+63%
|
6 332
-1%
|
6 494
+3%
|
6 935
+7%
|
7 241
+4%
|
|
| Net Income | |||||||||||
| Tax Provision |
(2 563)
|
(2 810)
|
(2 969)
|
(2 634)
|
(1 091)
|
(1 658)
|
(1 632)
|
(1 853)
|
(1 966)
|
(1 975)
|
|
| Income from Continuing Operations |
5 638
|
6 110
|
5 488
|
5 715
|
2 851
|
4 767
|
4 700
|
4 641
|
4 969
|
5 266
|
|
| Income to Minority Interest |
(1 128)
|
(1 206)
|
(791)
|
(832)
|
(324)
|
(546)
|
(532)
|
(538)
|
(578)
|
(593)
|
|
| Net Income |
4 510
N/A
|
2 763
-39%
|
4 697
+70%
|
4 884
+4%
|
2 527
-48%
|
3 122
+24%
|
3 006
-4%
|
3 142
+5%
|
3 413
+9%
|
4 656
+36%
|
|
| EPS (Diluted) |
0.69
N/A
|
0.42
-39%
|
0.72
+71%
|
0.75
+4%
|
0.39
-48%
|
0.47
+21%
|
0.45
-4%
|
0.48
+7%
|
0.52
+8%
|
0.71
+37%
|
|