First Time Loading...

Beiqi Foton Motor Co Ltd
SSE:600166

Watchlist Manager
Beiqi Foton Motor Co Ltd Logo
Beiqi Foton Motor Co Ltd
SSE:600166
Watchlist
Price: 2.72 CNY 4.62% Market Closed
Updated: Apr 27, 2024
Financials Section:
Income Statement Balance Sheet Cash Flow Statement

Income Statement

53.9B
+3%
Revenue
Growth Rates:
1 Year
+18%
3 Years
-1%
5 Years
+16%
7 Years
+41%
10 Years
+60%
475.2m
+64%
Operating Income
Growth Rates:
1 Year
-
3 Years
-
5 Years
-
7 Years
-
10 Years
-
613m
+35%
Net Income
Growth Rates:
1 Year
-
3 Years
+185%
5 Years
-
7 Years
+29%
10 Years
+94%

Earnings Waterfall
Beiqi Foton Motor Co Ltd

Revenue
53.9B CNY
Cost of Revenue
-47.9B CNY
Gross Profit
6B CNY
Operating Expenses
-5.5B CNY
Operating Income
475.2m CNY
Other Expenses
137.8m CNY
Net Income
613m CNY

Income Statement
Beiqi Foton Motor Co Ltd

Rotate your device to view
Income Statement
Currency: CNY
Sep-2013 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
Revenue
Revenue
33 655
N/A
34 153
+1%
35 458
+4%
34 998
-1%
33 860
-3%
33 691
0%
32 373
-4%
32 106
-1%
33 638
+5%
33 997
+1%
33 922
0%
36 250
+7%
38 227
+5%
46 532
+22%
49 188
+6%
49 993
+2%
53 131
+6%
51 710
-3%
50 150
-3%
50 440
+1%
46 443
-8%
41 054
-12%
45 785
+12%
45 449
-1%
45 386
0%
46 966
+3%
42 047
-10%
48 122
+14%
54 303
+13%
57 765
+6%
64 411
+12%
62 482
-3%
59 746
-4%
54 974
-8%
51 492
-6%
46 219
-10%
45 719
-1%
46 447
+2%
49 033
+6%
52 117
+6%
53 896
+3%
Gross Profit
Cost of Revenue
(29 516)
(29 992)
(31 161)
(30 672)
(29 889)
(29 925)
(28 743)
(28 662)
(30 026)
(30 019)
(30 030)
(32 168)
(33 084)
(40 702)
(43 066)
(43 746)
(46 980)
(45 491)
(44 359)
(44 256)
(40 696)
(36 017)
(40 179)
(40 099)
(40 058)
(40 640)
(36 594)
(42 107)
(48 038)
(51 051)
(57 370)
(55 994)
(53 536)
(49 752)
(46 461)
(41 443)
(41 126)
(41 416)
(43 935)
(46 641)
(47 915)
Gross Profit
4 140
N/A
4 160
+0%
4 297
+3%
4 326
+1%
3 971
-8%
3 766
-5%
3 630
-4%
3 445
-5%
3 613
+5%
3 978
+10%
3 894
-2%
4 082
+5%
5 143
+26%
5 830
+13%
6 121
+5%
6 247
+2%
6 151
-2%
6 219
+1%
5 791
-7%
6 184
+7%
5 747
-7%
5 036
-12%
5 606
+11%
5 350
-5%
5 328
0%
6 326
+19%
5 453
-14%
6 016
+10%
6 266
+4%
6 715
+7%
7 041
+5%
6 487
-8%
6 209
-4%
5 222
-16%
5 031
-4%
4 776
-5%
4 593
-4%
5 030
+10%
5 098
+1%
5 476
+7%
5 981
+9%
Operating Income
Operating Expenses
(4 613)
(4 041)
(4 131)
(4 397)
(4 329)
(4 434)
(4 330)
(4 207)
(4 329)
(4 905)
(5 096)
(5 360)
(6 352)
(6 753)
(6 997)
(7 397)
(7 281)
(7 133)
(7 180)
(7 329)
(7 857)
(8 905)
(8 666)
(8 422)
(7 495)
(7 524)
(7 076)
(7 360)
(7 867)
(7 561)
(7 868)
(7 575)
(6 997)
(8 969)
(10 617)
(9 959)
(9 743)
(4 852)
(4 987)
(5 186)
(5 505)
Selling, General & Administrative
(4 377)
(3 183)
(3 951)
(4 168)
(4 116)
(3 509)
(3 975)
(3 985)
(4 068)
(3 601)
(4 792)
(4 888)
(5 827)
(4 875)
(6 523)
(6 984)
(6 713)
(5 858)
(6 552)
(6 843)
(6 957)
(6 505)
(6 826)
(6 061)
(5 315)
(5 550)
(5 014)
(5 387)
(5 935)
(5 613)
(6 150)
(5 819)
(5 220)
(6 821)
(7 081)
(6 557)
(6 275)
(3 055)
(3 346)
(3 344)
(3 559)
Research & Development
0
(552)
0
0
0
(622)
0
0
0
(956)
0
0
0
(1 135)
0
0
(177)
(684)
0
0
(966)
(1 251)
(1 340)
(1 911)
(1 784)
(898)
(1 931)
(1 813)
(1 820)
(1 039)
(1 809)
(1 833)
(1 804)
(945)
(1 666)
(1 561)
(1 619)
(933)
(1 669)
(1 810)
(1 897)
Depreciation & Amortization
0
(255)
0
0
0
(276)
0
0
0
(342)
0
0
0
(629)
0
0
0
(910)
0
0
0
(1 262)
0
0
0
(1 189)
0
0
0
(1 331)
0
0
0
(1 426)
0
0
0
(1 063)
0
0
0
Other Operating Expenses
(236)
(51)
(179)
(228)
(212)
(26)
(355)
(222)
(260)
(7)
(303)
(470)
(524)
(113)
(474)
(413)
(392)
318
(628)
(486)
65
112
(500)
(450)
(396)
112
(132)
(160)
(111)
422
90
76
27
222
(1 870)
(1 842)
(1 848)
199
28
(33)
(49)
Operating Income
(472)
N/A
120
N/A
169
+41%
(69)
N/A
(357)
-417%
(668)
-87%
(700)
-5%
(763)
-9%
(716)
+6%
(927)
-29%
(1 202)
-30%
(1 276)
-6%
(1 209)
+5%
(923)
+24%
(877)
+5%
(1 152)
-31%
(1 131)
+2%
(914)
+19%
(1 389)
-52%
(1 145)
+18%
(2 110)
-84%
(3 868)
-83%
(3 060)
+21%
(3 073)
0%
(2 168)
+29%
(1 198)
+45%
(1 623)
-35%
(1 344)
+17%
(1 601)
-19%
(847)
+47%
(829)
+2%
(1 089)
-31%
(789)
+28%
(3 747)
-375%
(5 587)
-49%
(5 184)
+7%
(5 150)
+1%
179
N/A
111
-38%
290
+160%
475
+64%
Pre-Tax Income
Interest Income Expense
38
116
111
56
30
36
(86)
(8)
(17)
76
247
345
359
341
422
763
844
873
474
(49)
206
(327)
73
351
148
130
1 154
1 139
1 374
613
1 220
1 394
893
466
131
(333)
(109)
(124)
180
207
39
Non-Reccuring Items
0
0
0
0
0
0
0
0
0
0
0
0
0
75
0
0
78
47
24
47
54
426
62
50
51
1 024
65
239
239
295
334
158
156
(1 667)
267
257
250
42
24
29
164
Gain/Loss on Disposition of Assets
(9)
21
(28)
(37)
99
276
112
189
78
249
265
245
256
(3)
(12)
(45)
0
(26)
0
(31)
0
(6)
0
(4)
0
1
0
0
0
(7)
0
0
0
(11)
0
(12)
0
(11)
0
0
0
Total Other Income
858
520
556
679
708
815
1 005
864
944
1 004
1 038
1 087
1 066
1 027
1 018
953
660
68
95
56
24
69
31
60
46
69
60
71
96
37
38
30
(42)
10
10
13
45
51
27
36
39
Pre-Tax Income
415
N/A
777
+87%
807
+4%
628
-22%
479
-24%
460
-4%
331
-28%
282
-15%
288
+2%
401
+39%
347
-13%
401
+16%
472
+18%
518
+10%
551
+6%
518
-6%
451
-13%
47
-90%
(796)
N/A
(1 122)
-41%
(1 826)
-63%
(3 706)
-103%
(2 894)
+22%
(2 616)
+10%
(1 923)
+26%
26
N/A
(342)
N/A
105
N/A
109
+4%
92
-16%
763
+729%
493
-35%
218
-56%
(4 949)
N/A
(5 180)
-5%
(5 258)
-2%
(4 964)
+6%
136
N/A
342
+151%
561
+64%
718
+28%
Net Income
Tax Provision
(54)
(64)
(76)
(75)
(45)
(1)
29
48
43
(45)
(40)
(43)
(41)
(6)
(25)
(45)
(22)
(18)
139
151
24
67
(64)
122
238
120
121
(10)
83
49
45
79
(61)
(112)
(115)
(203)
(163)
(94)
(136)
(126)
(139)
Income from Continuing Operations
360
713
729
551
433
459
358
328
329
357
307
358
431
512
528
475
431
29
(658)
(972)
(1 802)
(3 639)
(2 958)
(2 494)
(1 686)
146
(220)
96
193
141
808
572
157
(5 061)
(5 295)
(5 461)
(5 126)
43
206
435
579
Income to Minority Interest
(43)
16
24
39
48
18
27
32
34
50
49
42
47
55
53
48
44
83
80
82
82
64
67
69
62
45
36
26
23
14
11
9
8
(0)
(2)
10
13
23
21
18
34
Net Income (Common)
316
N/A
728
+130%
753
+3%
590
-22%
481
-18%
477
-1%
385
-19%
360
-6%
363
+1%
406
+12%
355
-13%
399
+12%
477
+20%
567
+19%
580
+2%
521
-10%
473
-9%
112
-76%
(579)
N/A
(890)
-54%
(1 720)
-93%
(3 575)
-108%
(2 891)
+19%
(2 425)
+16%
(1 624)
+33%
192
N/A
(185)
N/A
121
N/A
215
+78%
155
-28%
821
+430%
583
-29%
166
-71%
(5 061)
N/A
(5 296)
-5%
(5 451)
-3%
(5 113)
+6%
65
N/A
227
+249%
453
+99%
613
+35%
EPS (Diluted)
0.05
N/A
0.13
+160%
0.14
+8%
0.11
-21%
0.09
-18%
0.08
-11%
0.07
-13%
0.06
-14%
0.06
N/A
0.06
N/A
0.05
-17%
0.06
+20%
0.07
+17%
0.08
+14%
0.08
N/A
0.07
-13%
0.07
N/A
0.02
-71%
-0.08
N/A
-0.12
-50%
-0.25
-108%
-0.54
-116%
-0.43
+20%
-0.36
+16%
-0.24
+33%
0.03
N/A
-0.03
N/A
0.01
N/A
0.03
+200%
0.02
-33%
0.13
+550%
0.1
-23%
0.03
-70%
-0.78
N/A
-0.78
N/A
-0.86
-10%
-0.72
+16%
0.01
N/A
0.03
+200%
0.06
+100%
0.07
+17%

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 131,800+ 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.