First Time Loading...

Tencent Holdings Ltd
HKEX:700

Watchlist Manager
Tencent Holdings Ltd Logo
Tencent Holdings Ltd
HKEX:700
Watchlist
Price: 348.4 HKD 2.65% Market Closed
Updated: Apr 26, 2024
Financials Section:
Income Statement Balance Sheet Cash Flow Statement

Income Statement

609B
+2%
Revenue
Growth Rates:
1 Year
+10%
3 Years
+26%
5 Years
+95%
7 Years
+301%
10 Years
+908%
160.1B
+10%
Operating Income
Growth Rates:
1 Year
+51%
3 Years
+29%
5 Years
+103%
7 Years
+219%
10 Years
+831%
115.2B
-41%
Net Income
Growth Rates:
1 Year
-39%
3 Years
-28%
5 Years
+46%
7 Years
+180%
10 Years
+643%

Earnings Waterfall
Tencent Holdings Ltd

Revenue
609B CNY
Cost of Revenue
-315.9B CNY
Gross Profit
293.1B CNY
Operating Expenses
-133B CNY
Operating Income
160.1B CNY
Other Expenses
-44.9B CNY
Net Income
115.2B CNY

Income Statement
Tencent Holdings Ltd

Rotate your device to view
Income Statement
Currency: CNY
Dec-2013 Mar-2014 Jun-2014 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
Revenue
Revenue
60 438
N/A
65 290
+8%
70 651
+8%
74 924
+6%
78 932
+5%
82 931
+5%
86 614
+4%
93 400
+8%
102 863
+10%
112 459
+9%
124 721
+11%
138 515
+11%
151 938
+10%
169 495
+12%
190 410
+12%
215 232
+13%
237 760
+10%
261 736
+10%
278 805
+7%
294 190
+6%
312 694
+6%
324 631
+4%
339 777
+5%
356 418
+5%
377 289
+6%
399 889
+6%
425 951
+7%
454 162
+7%
482 064
+6%
509 302
+6%
532 678
+5%
549 599
+3%
560 118
+2%
560 286
+0%
556 061
-1%
553 786
0%
554 552
+0%
569 067
+3%
584 241
+3%
598 773
+2%
609 015
+2%
Gross Profit
Cost of Revenue
(27 778)
(29 624)
(30 608)
(30 739)
(30 873)
(32 038)
(33 455)
(37 302)
(41 631)
(46 072)
(52 316)
(59 862)
(67 439)
(78 142)
(91 207)
(106 176)
(120 835)
(133 212)
(144 141)
(155 727)
(170 574)
(179 733)
(190 199)
(199 841)
(209 756)
(219 382)
(231 360)
(245 403)
(260 532)
(277 929)
(291 770)
(302 591)
(314 187)
(319 903)
(320 556)
(319 045)
(315 665)
(319 213)
(321 414)
(321 406)
(315 906)
Gross Profit
32 659
N/A
35 665
+9%
40 043
+12%
44 185
+10%
48 059
+9%
50 893
+6%
53 159
+4%
56 098
+6%
61 232
+9%
66 387
+8%
72 405
+9%
78 653
+9%
84 499
+7%
91 353
+8%
99 203
+9%
109 056
+10%
116 925
+7%
128 524
+10%
134 664
+5%
138 463
+3%
142 120
+3%
144 898
+2%
149 578
+3%
156 577
+5%
167 533
+7%
180 507
+8%
194 591
+8%
208 759
+7%
221 532
+6%
231 373
+4%
240 908
+4%
247 008
+3%
245 931
0%
240 383
-2%
235 505
-2%
234 741
0%
238 887
+2%
249 854
+5%
262 827
+5%
277 367
+6%
293 109
+6%
Operating Income
Operating Expenses
(15 466)
(17 308)
(19 279)
(20 875)
(22 011)
(22 164)
(22 216)
(23 073)
(25 106)
(26 446)
(28 177)
(30 738)
(34 379)
(37 698)
(41 208)
(45 055)
(47 298)
(52 011)
(56 593)
(60 142)
(63 320)
(65 374)
(66 311)
(68 556)
(71 811)
(80 001)
(85 726)
(92 360)
(97 894)
(100 966)
(108 183)
(114 495)
(121 744)
(129 211)
(133 187)
(133 903)
(132 714)
(130 971)
(132 331)
(132 226)
(133 035)
Selling, General & Administrative
(15 683)
(17 316)
(19 107)
(20 716)
(20 859)
(22 154)
(22 340)
(23 066)
(23 409)
(26 224)
(28 276)
(31 014)
(32 739)
(38 365)
(42 531)
(47 241)
(48 851)
(55 533)
(59 920)
(63 513)
(63 471)
(66 330)
(67 408)
(69 203)
(71 974)
(82 119)
(88 574)
(95 425)
(97 064)
(107 168)
(116 069)
(124 257)
(125 207)
(137 671)
(139 185)
(138 492)
(129 884)
(132 858)
(132 422)
(133 019)
(137 736)
Depreciation & Amortization
0
0
0
0
(1 076)
0
0
0
(1 370)
0
0
0
(1 761)
0
0
0
(1 743)
0
0
0
(2 284)
0
0
0
(2 868)
0
0
0
(4 319)
0
0
0
(5 234)
0
0
0
(6 041)
0
0
0
0
Other Operating Expenses
215
7
(173)
(160)
(76)
(10)
124
(7)
(327)
(222)
99
276
121
667
1 323
2 186
3 296
3 522
3 327
3 371
2 435
956
1 097
647
3 031
2 118
2 848
3 065
3 489
6 202
7 886
9 762
8 697
8 460
5 998
4 589
3 211
1 887
91
793
4 701
Operating Income
17 193
N/A
18 357
+7%
20 764
+13%
23 310
+12%
26 048
+12%
28 729
+10%
30 943
+8%
33 025
+7%
36 126
+9%
39 941
+11%
44 228
+11%
47 915
+8%
50 120
+5%
53 655
+7%
57 995
+8%
64 001
+10%
69 627
+9%
76 513
+10%
78 071
+2%
78 321
+0%
78 800
+1%
79 524
+1%
83 267
+5%
88 021
+6%
95 722
+9%
100 506
+5%
108 865
+8%
116 399
+7%
123 638
+6%
130 407
+5%
132 725
+2%
132 513
0%
124 187
-6%
111 172
-10%
102 318
-8%
100 838
-1%
106 173
+5%
118 883
+12%
130 496
+10%
145 141
+11%
160 074
+10%
Pre-Tax Income
Interest Income Expense
1 909
1 343
1 106
751
291
(76)
(237)
(834)
(1 350)
(2 033)
(1 358)
(1 009)
(637)
664
3 218
6 273
7 864
13 780
15 579
33 343
31 830
29 932
29 366
9 077
9 192
6 441
8 183
18 696
43 416
58 306
62 643
54 709
31 469
8 160
(5 282)
(21 205)
(23 691)
(16 619)
(13 717)
2 359
5 221
Non-Reccuring Items
180
2 077
2 809
2 846
2 674
1 393
1 071
1 675
1 440
1 497
952
1 005
2 157
3 709
5 379
6 121
10 724
9 435
6 036
(8 385)
(16 164)
(12 041)
(9 491)
3 725
4 486
5 080
4 081
6 358
12 968
12 268
15 290
24 325
92 406
101 478
100 884
118 706
127 743
116 818
116 673
87 795
(1 907)
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
0
0
0
0
0
0
0
0
(2 064)
Pre-Tax Income
19 280
N/A
21 776
+13%
24 678
+13%
26 906
+9%
29 013
+8%
30 046
+4%
31 777
+6%
33 866
+7%
36 216
+7%
39 405
+9%
43 822
+11%
47 911
+9%
51 640
+8%
58 028
+12%
66 592
+15%
76 395
+15%
88 215
+15%
99 728
+13%
99 686
0%
103 279
+4%
94 466
-9%
97 415
+3%
103 142
+6%
100 823
-2%
109 400
+9%
112 027
+2%
121 129
+8%
141 453
+17%
180 022
+27%
200 981
+12%
210 658
+5%
211 547
+0%
248 062
+17%
220 810
-11%
197 920
-10%
198 339
+0%
210 225
+6%
219 082
+4%
233 452
+7%
235 295
+1%
161 324
-31%
Net Income
Tax Provision
(3 718)
(3 853)
(4 613)
(5 041)
(5 125)
(5 660)
(5 821)
(6 002)
(7 108)
(7 959)
(8 892)
(9 789)
(10 193)
(11 301)
(12 491)
(15 023)
(15 744)
(17 832)
(17 464)
(15 699)
(14 482)
(13 548)
(13 171)
(13 281)
(13 512)
(14 592)
(15 924)
(18 325)
(19 897)
(21 251)
(20 360)
(20 073)
(20 252)
(18 275)
(19 177)
(20 829)
(21 516)
(27 712)
(34 289)
(38 193)
(43 276)
Income from Continuing Operations
15 562
17 923
20 065
21 865
23 888
24 386
25 956
27 864
29 108
31 446
34 930
38 122
41 447
46 727
54 101
61 372
72 471
81 896
82 222
87 580
79 984
83 867
89 971
87 542
95 888
97 435
105 205
123 128
160 125
179 730
190 298
191 474
227 810
202 535
178 743
177 510
188 709
191 370
199 163
197 102
118 048
Income to Minority Interest
(61)
(9)
5
(4)
(78)
(150)
(242)
(362)
(302)
(340)
(401)
(392)
(352)
(339)
(219)
(130)
(961)
(1 572)
(2 262)
(2 293)
(1 265)
(1 228)
(1 063)
(1 585)
(2 578)
(2 439)
(1 238)
(1 001)
(278)
(1 012)
(2 100)
(2 308)
(2 988)
(2 067)
(2 243)
(577)
(466)
(702)
(943)
(2 643)
(2 832)
Net Income (Common)
15 502
N/A
17 915
+16%
20 071
+12%
21 861
+9%
23 810
+9%
24 236
+2%
25 714
+6%
27 502
+7%
28 806
+5%
31 106
+8%
34 529
+11%
37 730
+9%
41 095
+9%
46 388
+13%
53 882
+16%
61 242
+14%
71 510
+17%
80 324
+12%
79 960
0%
85 287
+7%
78 719
-8%
82 639
+5%
88 908
+8%
85 957
-3%
93 310
+9%
94 996
+2%
103 967
+9%
122 127
+17%
159 847
+31%
178 718
+12%
188 198
+5%
189 166
+1%
224 822
+19%
200 468
-11%
176 500
-12%
176 933
+0%
188 243
+6%
190 668
+1%
198 220
+4%
194 459
-2%
115 216
-41%
EPS (Diluted)
1.66
N/A
1.92
+16%
2.14
+11%
2.33
+9%
2.54
+9%
2.58
+2%
2.74
+6%
2.94
+7%
3.05
+4%
3.32
+9%
3.59
+8%
3.97
+11%
4.33
+9%
4.87
+12%
5.66
+16%
6.43
+14%
7.5
+17%
8.39
+12%
8.38
0%
8.93
+7%
8.23
-8%
8.64
+5%
9.29
+8%
8.98
-3%
9.71
+8%
9.89
+2%
10.8
+9%
12.65
+17%
16.56
+31%
18.44
+11%
19.41
+5%
19.55
+1%
23.18
+19%
20.69
-11%
18.24
-12%
18.28
+0%
19.41
+6%
19.79
+2%
20.59
+4%
20.26
-2%
11.98
-41%

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 131,700+ 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.