First Time Loading...

Tsingtao Brewery Co Ltd
SSE:600600

Watchlist Manager
Tsingtao Brewery Co Ltd Logo
Tsingtao Brewery Co Ltd
SSE:600600
Watchlist
Price: 81.96 CNY 3.34% Market Closed
Updated: May 5, 2024
Financials Section:
Income Statement Balance Sheet Cash Flow Statement

Income Statement

33.9B
-0.3%
Revenue
Growth Rates:
1 Year
+5%
3 Years
+22%
5 Years
+28%
7 Years
+30%
10 Years
+20%
4.9B
-4%
Operating Income
Growth Rates:
1 Year
+11%
3 Years
+73%
5 Years
+155%
7 Years
+302%
10 Years
+161%
4.3B
-2%
Net Income
Growth Rates:
1 Year
+15%
3 Years
+94%
5 Years
+200%
7 Years
+309%
10 Years
+116%

Earnings Waterfall
Tsingtao Brewery Co Ltd

Revenue
33.9B CNY
Cost of Revenue
-22.6B CNY
Gross Profit
11.3B CNY
Operating Expenses
-6.5B CNY
Operating Income
4.9B CNY
Other Expenses
-611.1m CNY
Net Income
4.3B CNY

Income Statement
Tsingtao Brewery Co 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
28 291
N/A
29 387
+4%
30 278
+3%
29 835
-1%
29 049
-3%
28 820
-1%
28 158
-2%
27 628
-2%
27 635
+0%
27 318
-1%
26 314
-4%
26 356
+0%
26 106
-1%
26 285
+1%
26 423
+1%
26 455
+0%
26 277
-1%
26 376
+0%
26 368
0%
26 533
+1%
26 575
+0%
27 387
+3%
27 972
+2%
27 831
-1%
27 984
+1%
26 325
-6%
27 112
+3%
27 509
+1%
27 760
+1%
30 394
+9%
30 372
0%
30 109
-1%
30 167
+0%
30 447
+1%
31 148
+2%
32 505
+4%
32 172
-1%
33 670
+5%
34 491
+2%
34 040
-1%
33 937
0%
Gross Profit
Cost of Revenue
(19 236)
(19 980)
(20 690)
(20 520)
(19 644)
(19 983)
(19 670)
(19 332)
(18 811)
(18 886)
(18 021)
(17 539)
(17 045)
(17 719)
(17 756)
(18 003)
(17 329)
(18 127)
(18 379)
(18 836)
(18 293)
(19 351)
(19 620)
(19 370)
(18 822)
(18 190)
(18 497)
(18 579)
(18 212)
(20 054)
(19 925)
(19 753)
(20 838)
(22 209)
(23 160)
(24 434)
(22 111)
(23 651)
(24 006)
(23 385)
(22 593)
Gross Profit
9 055
N/A
9 407
+4%
9 588
+2%
9 315
-3%
9 406
+1%
8 837
-6%
8 488
-4%
8 296
-2%
8 824
+6%
8 433
-4%
8 293
-2%
8 817
+6%
9 061
+3%
8 565
-5%
8 667
+1%
8 452
-2%
8 948
+6%
8 249
-8%
7 989
-3%
7 697
-4%
8 282
+8%
8 036
-3%
8 352
+4%
8 461
+1%
9 162
+8%
8 136
-11%
8 616
+6%
8 930
+4%
9 548
+7%
10 340
+8%
10 447
+1%
10 356
-1%
9 329
-10%
8 238
-12%
7 988
-3%
8 071
+1%
10 061
+25%
10 019
0%
10 485
+5%
10 655
+2%
11 343
+6%
Operating Income
Operating Expenses
(7 185)
(7 562)
(7 565)
(7 261)
(7 511)
(6 859)
(6 761)
(6 907)
(7 757)
(7 278)
(7 227)
(7 626)
(7 848)
(7 277)
(7 192)
(6 723)
(7 231)
(6 409)
(6 130)
(5 748)
(6 369)
(6 079)
(6 127)
(6 081)
(6 989)
(6 449)
(6 288)
(6 359)
(6 735)
(7 036)
(7 095)
(6 871)
(5 733)
(4 842)
(4 226)
(4 150)
(5 674)
(5 355)
(5 499)
(5 585)
(6 464)
Selling, General & Administrative
(7 183)
(7 560)
(7 557)
(7 255)
(7 478)
(6 862)
(6 762)
(6 907)
(7 728)
(7 275)
(7 222)
(7 621)
(7 498)
(7 270)
(7 286)
(6 872)
(7 288)
(6 924)
(6 657)
(6 282)
(6 529)
(6 454)
(6 559)
(6 578)
(7 241)
(6 889)
(6 767)
(6 781)
(6 881)
(7 407)
(7 351)
(7 277)
(6 073)
(5 137)
(4 574)
(4 461)
(5 960)
(5 802)
(5 873)
(5 868)
(6 544)
Research & Development
0
0
0
0
0
0
0
0
0
0
0
0
0
0
(6)
(12)
(16)
(22)
(19)
(20)
(17)
(21)
(21)
(19)
(19)
(21)
(20)
(20)
(19)
(22)
(23)
(23)
(29)
(33)
(40)
(48)
(57)
(68)
(68)
(68)
(96)
Depreciation & Amortization
0
0
0
0
0
0
0
0
0
0
0
0
(326)
0
0
0
(330)
0
0
0
(319)
0
0
0
(310)
0
0
0
(330)
0
0
0
(304)
0
0
0
(306)
0
0
0
(316)
Other Operating Expenses
(2)
(2)
(7)
(5)
(34)
3
2
0
(29)
(3)
(5)
(6)
(25)
(6)
101
160
402
536
546
554
497
396
453
517
581
461
499
442
495
393
279
429
673
328
388
358
649
514
443
351
492
Operating Income
1 870
N/A
1 845
-1%
2 024
+10%
2 054
+2%
1 894
-8%
1 977
+4%
1 727
-13%
1 389
-20%
1 067
-23%
1 155
+8%
1 066
-8%
1 191
+12%
1 213
+2%
1 289
+6%
1 475
+14%
1 729
+17%
1 717
-1%
1 840
+7%
1 859
+1%
1 949
+5%
1 914
-2%
1 957
+2%
2 226
+14%
2 380
+7%
2 173
-9%
1 687
-22%
2 327
+38%
2 571
+10%
2 813
+9%
3 305
+17%
3 351
+1%
3 484
+4%
3 596
+3%
3 396
-6%
3 763
+11%
3 921
+4%
4 387
+12%
4 663
+6%
4 986
+7%
5 070
+2%
4 879
-4%
Pre-Tax Income
Interest Income Expense
481
512
361
386
392
327
323
302
346
774
747
826
433
439
449
385
453
456
514
556
598
584
574
574
587
575
565
552
573
561
591
644
566
712
765
777
650
786
791
767
759
Non-Reccuring Items
0
0
0
0
(2)
0
0
0
442
0
0
0
(6)
0
(15)
(17)
(55)
(51)
(39)
6
(134)
(8)
(4)
(50)
(62)
80
73
76
(136)
16
13
(101)
292
472
492
574
(36)
(9)
(19)
23
99
Gain/Loss on Disposition of Assets
0
(12)
0
0
(60)
0
0
0
(102)
(1)
(154)
(180)
(224)
(133)
23
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
316
411
400
374
458
324
400
438
521
399
486
671
707
623
400
191
(10)
(50)
(59)
(73)
2
(1)
11
21
29
7
(2)
(4)
(11)
12
16
24
24
22
14
10
5
9
7
3
10
Pre-Tax Income
2 667
N/A
2 756
+3%
2 784
+1%
2 814
+1%
2 683
-5%
2 628
-2%
2 451
-7%
2 129
-13%
2 275
+7%
2 326
+2%
2 145
-8%
2 508
+17%
2 123
-15%
2 218
+4%
2 332
+5%
2 289
-2%
2 105
-8%
2 196
+4%
2 275
+4%
2 438
+7%
2 380
-2%
2 532
+6%
2 806
+11%
2 925
+4%
2 727
-7%
2 348
-14%
2 963
+26%
3 195
+8%
3 240
+1%
3 894
+20%
3 972
+2%
4 051
+2%
4 479
+11%
4 602
+3%
5 033
+9%
5 282
+5%
5 006
-5%
5 449
+9%
5 765
+6%
5 863
+2%
5 746
-2%
Net Income
Tax Provision
(692)
(710)
(809)
(821)
(663)
(668)
(649)
(598)
(663)
(705)
(678)
(712)
(1 018)
(1 038)
(1 076)
(1 110)
(723)
(715)
(721)
(801)
(819)
(832)
(916)
(888)
(798)
(708)
(820)
(882)
(913)
(1 066)
(1 098)
(1 118)
(1 223)
(1 248)
(1 356)
(1 377)
(1 201)
(1 323)
(1 387)
(1 426)
(1 398)
Income from Continuing Operations
1 975
2 046
1 975
1 993
2 020
1 961
1 801
1 531
1 612
1 621
1 467
1 797
1 106
1 180
1 256
1 179
1 382
1 480
1 554
1 637
1 561
1 701
1 890
2 037
1 929
1 640
2 143
2 313
2 327
2 828
2 874
2 933
3 256
3 354
3 678
3 905
3 805
4 126
4 378
4 438
4 348
Income to Minority Interest
(2)
25
8
(5)
(29)
(36)
(17)
25
101
105
116
11
(62)
(91)
(133)
(106)
(119)
(130)
(137)
(143)
(139)
(138)
(140)
(129)
(77)
(58)
(66)
(69)
(126)
(141)
(112)
(99)
(101)
(94)
(86)
(93)
(94)
(90)
(93)
(86)
(80)
Net Income (Common)
1 973
N/A
2 071
+5%
1 983
-4%
1 988
+0%
1 990
+0%
1 925
-3%
1 784
-7%
1 556
-13%
1 713
+10%
1 726
+1%
1 584
-8%
1 808
+14%
1 043
-42%
1 089
+4%
1 123
+3%
1 073
-4%
1 263
+18%
1 351
+7%
1 417
+5%
1 493
+5%
1 422
-5%
1 563
+10%
1 751
+12%
1 908
+9%
1 852
-3%
1 582
-15%
2 077
+31%
2 244
+8%
2 201
-2%
2 686
+22%
2 762
+3%
2 834
+3%
3 155
+11%
3 260
+3%
3 592
+10%
3 812
+6%
3 711
-3%
4 036
+9%
4 284
+6%
4 351
+2%
4 268
-2%
EPS (Diluted)
1.46
N/A
1.53
+5%
1.47
-4%
1.47
N/A
1.47
N/A
1.43
-3%
1.32
-8%
1.16
-12%
1.27
+9%
1.29
+2%
1.19
-8%
1.35
+13%
0.77
-43%
0.81
+5%
0.83
+2%
0.79
-5%
0.93
+18%
0.99
+6%
1.04
+5%
1.1
+6%
1.05
-5%
1.16
+10%
1.3
+12%
1.42
+9%
1.37
-4%
1.18
-14%
1.54
+31%
1.66
+8%
1.63
-2%
1.97
+21%
2.03
+3%
2.07
+2%
2.32
+12%
2.4
+3%
2.64
+10%
2.82
+7%
2.73
-3%
2.99
+10%
3.11
+4%
3.19
+3%
3.13
-2%

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.