First Time Loading...

Good Friend International Holdings Inc
HKEX:2398

Watchlist Manager
Good Friend International Holdings Inc Logo
Good Friend International Holdings Inc
HKEX:2398
Watchlist
Price: 1.49 HKD Market Closed
Updated: May 5, 2024
Financials Section:
Income Statement Balance Sheet Cash Flow Statement

Income Statement

965.4m
+10%
Revenue
Growth Rates:
1 Year
+21%
3 Years
-19%
5 Years
-5%
7 Years
-29%
10 Years
-44%
73.5m
+6%
Operating Income
Growth Rates:
1 Year
+415%
3 Years
-26%
5 Years
+11%
7 Years
-37%
10 Years
-65%
-192.8m
+22%
Net Income
Growth Rates:
1 Year
-85%
3 Years
-
5 Years
-
7 Years
-
10 Years
-

Earnings Waterfall
Good Friend International Holdings Inc

Revenue
965.4m CNY
Cost of Revenue
-749.8m CNY
Gross Profit
215.6m CNY
Operating Expenses
-142.1m CNY
Operating Income
73.5m CNY
Other Expenses
-266.3m CNY
Net Income
-192.8m CNY

Income Statement
Good Friend International Holdings Inc

Rotate your device to view
Income Statement
Currency: CNY
Dec-2005 Jun-2006 Dec-2006 Jun-2007 Dec-2007 Jun-2008 Dec-2008 Jun-2009 Dec-2009 Jun-2010 Dec-2010 Jun-2011 Dec-2011 Jun-2012 Dec-2012 Jun-2013 Dec-2013 Jun-2014 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
Revenue
Revenue
558
N/A
569
+2%
611
+7%
707
+16%
821
+16%
861
+5%
731
-15%
663
-9%
777
+17%
1 019
+31%
1 374
+35%
1 738
+26%
1 884
+8%
1 718
-9%
1 541
-10%
1 428
-7%
1 350
-5%
1 365
+1%
1 300
-5%
1 133
-13%
990
-13%
1 011
+2%
1 082
+7%
1 202
+11%
1 295
+8%
1 199
-7%
1 091
-9%
1 028
-6%
911
-11%
797
-12%
875
+10%
965
+10%
Gross Profit
Cost of Revenue
(438)
(445)
(458)
(518)
(607)
(639)
(551)
(502)
(562)
(737)
(1 019)
(1 297)
(1 445)
(1 360)
(1 232)
(1 130)
(1 041)
(1 031)
(955)
(820)
(722)
(739)
(787)
(894)
(982)
(893)
(800)
(772)
(702)
(615)
(679)
(750)
Gross Profit
119
N/A
124
+4%
153
+23%
188
+23%
214
+14%
223
+4%
180
-19%
162
-10%
215
+33%
282
+31%
356
+26%
441
+24%
439
0%
358
-19%
309
-14%
298
-3%
310
+4%
333
+8%
345
+3%
312
-9%
268
-14%
272
+2%
295
+8%
309
+5%
313
+1%
306
-2%
291
-5%
257
-12%
209
-19%
182
-13%
196
+8%
216
+10%
Operating Income
Operating Expenses
(67)
(79)
(93)
(101)
(116)
(125)
(142)
(128)
(103)
(128)
(179)
(232)
(245)
(240)
(236)
(224)
(216)
(217)
(210)
(211)
(217)
(206)
(199)
(213)
(211)
(207)
(220)
(161)
(98)
(168)
(127)
(142)
Selling, General & Administrative
(73)
(83)
(99)
(107)
(123)
(135)
(152)
(136)
(114)
(140)
(195)
(248)
(260)
(260)
(261)
(251)
(234)
(233)
(229)
(227)
(238)
(242)
(235)
(249)
(259)
(226)
(195)
(183)
(184)
(166)
(159)
(161)
Research & Development
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
(14)
(36)
(36)
(29)
(25)
(28)
(36)
Depreciation & Amortization
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
(7)
(14)
(15)
0
(8)
0
(8)
Other Operating Expenses
6
4
5
6
6
9
10
8
11
12
16
16
15
20
25
26
18
16
19
16
22
36
36
36
48
41
25
73
115
31
59
63
Operating Income
52
N/A
46
-13%
60
+31%
88
+46%
99
+13%
97
-1%
38
-61%
34
-11%
112
+231%
154
+38%
177
+15%
209
+18%
194
-7%
117
-40%
73
-38%
74
+2%
94
+27%
117
+24%
135
+16%
102
-25%
51
-50%
66
+30%
96
+44%
96
0%
101
+6%
99
-3%
70
-29%
95
+35%
111
+17%
14
-87%
69
+386%
74
+6%
Pre-Tax Income
Interest Income Expense
(5)
(5)
(3)
(1)
(3)
(4)
(6)
(6)
(4)
(3)
(2)
4
3
(9)
(12)
(16)
(30)
(28)
(10)
3
5
(13)
(8)
5
(16)
(30)
(53)
(130)
(77)
(107)
(302)
(250)
Non-Reccuring Items
0
0
0
0
0
0
0
1
0
(1)
19
19
0
0
0
(10)
(10)
(0)
0
0
0
(0)
0
0
0
0
(60)
0
0
0
0
0
Gain/Loss on Disposition of Assets
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
0
0
0
0
0
0
0
Total Other Income
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
0
0
0
0
0
0
0
Pre-Tax Income
47
N/A
41
-13%
57
+40%
87
+52%
96
+10%
94
-3%
32
-66%
29
-9%
108
+269%
151
+40%
194
+29%
232
+20%
197
-15%
109
-45%
60
-45%
49
-20%
54
+12%
88
+62%
125
+42%
105
-16%
56
-47%
53
-5%
88
+65%
101
+15%
85
-16%
69
-19%
(43)
N/A
(35)
+18%
34
N/A
(93)
N/A
(232)
-151%
(176)
+24%
Net Income
Tax Provision
(5)
(4)
(4)
(8)
(11)
(14)
(10)
(10)
(24)
(30)
(35)
(41)
(43)
(31)
(18)
(18)
(18)
(20)
(24)
(22)
(10)
(16)
(27)
(23)
(19)
(20)
(15)
(21)
(22)
(12)
(16)
(17)
Income from Continuing Operations
42
37
53
79
85
80
22
19
84
121
159
191
154
78
42
30
37
68
101
82
46
38
61
78
66
49
(58)
(56)
12
(104)
(248)
(193)
Net Income (Common)
42
N/A
37
-12%
53
+42%
79
+48%
85
+8%
80
-6%
22
-73%
19
-13%
84
+345%
121
+44%
159
+31%
191
+21%
154
-20%
78
-49%
42
-46%
30
-29%
37
+23%
68
+84%
101
+49%
82
-19%
46
-44%
38
-18%
61
+61%
78
+29%
66
-16%
49
-25%
(58)
N/A
(56)
+2%
12
N/A
(104)
N/A
(248)
-138%
(193)
+22%
EPS (Diluted)
0.17
N/A
0.11
-35%
0.16
+45%
0.23
+44%
0.25
+9%
0.24
-4%
0.06
-75%
0.06
N/A
0.25
+317%
0.32
+28%
0.39
+22%
0.47
+21%
0.38
-19%
0.19
-50%
0.1
-47%
0.07
-30%
0.09
+29%
0.17
+89%
0.25
+47%
0.2
-20%
0.11
-45%
0.09
-18%
0.15
+67%
0.19
+27%
0.16
-16%
0.12
-25%
-0.14
N/A
-0.14
N/A
0.03
N/A
-0.26
N/A
-0.62
-138%
-0.48
+23%

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 134,300+ 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.