First Time Loading...

BAIC Motor Corp Ltd
HKEX:1958

Watchlist Manager
BAIC Motor Corp Ltd Logo
BAIC Motor Corp Ltd
HKEX:1958
Watchlist
Price: 2.29 HKD 0.88% Market Closed
Updated: May 5, 2024
Financials Section:
Income Statement Balance Sheet Cash Flow Statement

Income Statement

197.9B
-4%
Revenue
Growth Rates:
1 Year
+4%
3 Years
+12%
5 Years
+30%
7 Years
+70%
10 Years
-
23.2B
-17%
Operating Income
Growth Rates:
1 Year
-11%
3 Years
-2%
5 Years
+9%
7 Years
+100%
10 Years
-
3B
-38%
Net Income
Growth Rates:
1 Year
-28%
3 Years
+58%
5 Years
-32%
7 Years
-52%
10 Years
-

Earnings Waterfall
BAIC Motor Corp Ltd

Revenue
197.9B CNY
Cost of Revenue
-157.9B CNY
Gross Profit
40.1B CNY
Operating Expenses
-16.9B CNY
Operating Income
23.2B CNY
Other Expenses
-20.2B CNY
Net Income
3B CNY

Income Statement
BAIC Motor Corp Ltd

Rotate your device to view
Income Statement
Currency: CNY
Dec-2014 Jun-2015 Dec-2015 Jun-2016 Dec-2016 Jun-2017 Dec-2017 Jun-2018 Dec-2018 Jun-2019 Dec-2019 Jun-2020 Dec-2020 Jun-2021 Dec-2021 Jun-2022 Dec-2022 Jun-2023 Dec-2023
Revenue
Revenue
56 370
N/A
67 765
+20%
84 112
+24%
96 628
+15%
116 199
+20%
133 897
+15%
134 159
+0%
144 324
+8%
151 920
+5%
163 120
+7%
175 410
+8%
165 163
-6%
176 973
+7%
189 494
+7%
175 916
-7%
169 219
-4%
190 463
+13%
205 831
+8%
197 949
-4%
Gross Profit
Cost of Revenue
(47 387)
(56 012)
(68 835)
(76 782)
(89 967)
(100 929)
(98 659)
(105 878)
(114 914)
(125 892)
(137 776)
(130 157)
(134 833)
(144 059)
(138 272)
(134 341)
(148 128)
(161 491)
(157 879)
Gross Profit
8 983
N/A
11 753
+31%
15 277
+30%
19 845
+30%
26 232
+32%
32 968
+26%
35 499
+8%
38 445
+8%
37 007
-4%
37 228
+1%
37 634
+1%
35 006
-7%
42 140
+20%
45 435
+8%
37 643
-17%
34 878
-7%
42 334
+21%
44 340
+5%
40 070
-10%
Operating Income
Operating Expenses
(8 417)
(9 201)
(10 838)
(14 049)
(14 631)
(17 138)
(16 637)
(17 880)
(15 628)
(15 642)
(15 055)
(14 109)
(18 533)
(18 941)
(14 176)
(13 383)
(16 182)
(16 523)
(16 869)
Selling, General & Administrative
(9 102)
(10 321)
(11 693)
(13 605)
(14 528)
(16 765)
(16 462)
(17 685)
(16 106)
(17 196)
(16 425)
(16 059)
(17 841)
(20 128)
(15 326)
(14 602)
(15 981)
(17 362)
(16 953)
Depreciation & Amortization
0
(160)
(223)
0
(238)
0
(321)
0
(895)
0
(1 184)
0
(1 452)
0
(785)
0
(534)
0
0
Other Operating Expenses
685
1 281
1 078
(444)
135
(373)
146
(195)
1 373
1 554
2 554
1 950
761
1 187
1 935
1 218
333
839
84
Operating Income
567
N/A
2 554
+351%
4 438
+74%
5 797
+31%
11 601
+100%
15 830
+36%
18 862
+19%
20 565
+9%
21 378
+4%
21 585
+1%
22 579
+5%
20 897
-7%
23 607
+13%
26 493
+12%
23 468
-11%
21 495
-8%
26 152
+22%
27 817
+6%
23 202
-17%
Pre-Tax Income
Interest Income Expense
6 084
5 774
4 031
3 975
3 711
1 567
(1 693)
321
63
(280)
157
(1 139)
(2 564)
(1 169)
(314)
(659)
(714)
(1 268)
(1 414)
Non-Reccuring Items
123
123
(50)
0
5
0
22
0
(65)
(206)
(344)
(172)
(437)
(404)
(112)
(49)
(548)
(687)
(622)
Total Other Income
(76)
(73)
(99)
(35)
(48)
0
(155)
0
(202)
0
(237)
0
(177)
0
(121)
0
(162)
0
(166)
Pre-Tax Income
6 698
N/A
8 378
+25%
8 321
-1%
9 737
+17%
15 269
+57%
17 397
+14%
17 036
-2%
20 887
+23%
21 175
+1%
21 099
0%
22 155
+5%
19 587
-12%
20 430
+4%
24 921
+22%
22 920
-8%
20 787
-9%
24 729
+19%
25 863
+5%
21 000
-19%
Net Income
Tax Provision
(857)
(1 385)
(1 999)
(2 486)
(3 733)
(5 233)
(6 038)
(6 891)
(6 904)
(6 724)
(6 998)
(6 768)
(7 475)
(8 594)
(7 769)
(7 175)
(8 394)
(8 619)
(7 374)
Income from Continuing Operations
5 841
6 993
6 322
7 251
11 536
12 164
10 998
13 996
14 271
14 375
15 157
12 819
12 955
16 327
15 151
13 612
16 335
17 244
13 626
Income to Minority Interest
(1 331)
(2 121)
(3 003)
(3 692)
(5 169)
(7 222)
(8 745)
(9 909)
(9 842)
(9 713)
(10 161)
(9 829)
(10 926)
(12 587)
(11 293)
(10 353)
(12 139)
(12 360)
(10 596)
Net Income (Common)
4 511
N/A
4 872
+8%
3 319
-32%
3 559
+7%
6 367
+79%
4 942
-22%
2 253
-54%
4 087
+81%
4 429
+8%
4 551
+3%
4 884
+7%
2 878
-41%
1 917
-33%
3 740
+95%
3 858
+3%
3 258
-16%
4 197
+29%
4 884
+16%
3 030
-38%
EPS (Diluted)
0.7
N/A
0.64
-9%
0.44
-31%
0.47
+7%
0.84
+79%
0.65
-23%
0.3
-54%
0.53
+77%
0.55
+4%
0.56
+2%
0.61
+9%
0.36
-41%
0.24
-33%
0.47
+96%
0.48
+2%
0.41
-15%
0.52
+27%
0.61
+17%
0.38
-38%

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
Join more than 134,200+ 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.