First Time Loading...

Great Wall Motor Co Ltd
SSE:601633

Watchlist Manager
Great Wall Motor Co Ltd Logo
Great Wall Motor Co Ltd
SSE:601633
Watchlist
Price: 24.52 CNY 0.29% Market Closed
Updated: Apr 23, 2024
Financials Section:
Income Statement Balance Sheet Cash Flow Statement

Income Statement

173.2B
+10%
Revenue
Growth Rates:
1 Year
+26%
3 Years
+68%
5 Years
+75%
7 Years
+76%
10 Years
+205%
6.3B
+25%
Operating Income
Growth Rates:
1 Year
+36%
3 Years
+22%
5 Years
+11%
7 Years
-49%
10 Years
-34%
7B
+38%
Net Income
Growth Rates:
1 Year
-15%
3 Years
+31%
5 Years
+35%
7 Years
-33%
10 Years
-15%

Earnings Waterfall
Great Wall Motor Co Ltd

Revenue
173.2B CNY
Cost of Revenue
-145.7B CNY
Gross Profit
27.5B CNY
Operating Expenses
-21.2B CNY
Operating Income
6.3B CNY
Other Expenses
718.8m CNY
Net Income
7B CNY

Income Statement
Great Wall Motor 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
56 784
N/A
58 764
+3%
58 894
+0%
58 595
-1%
62 599
+7%
67 202
+7%
71 216
+6%
72 668
+2%
76 033
+5%
77 574
+2%
80 561
+4%
86 832
+8%
98 616
+14%
101 056
+2%
98 200
-3%
98 591
+0%
101 169
+3%
104 424
+3%
108 593
+4%
104 386
-4%
99 230
-5%
95 284
-4%
91 927
-4%
95 163
+4%
96 211
+1%
85 999
-11%
90 763
+6%
95 775
+6%
103 308
+8%
122 008
+18%
129 306
+6%
131 961
+2%
136 405
+3%
138 907
+2%
136 610
-2%
145 088
+6%
137 340
-5%
132 759
-3%
145 177
+9%
157 363
+8%
173 212
+10%
Gross Profit
Cost of Revenue
(42 595)
(44 073)
(44 239)
(44 210)
(46 931)
(51 302)
(54 620)
(56 303)
(59 096)
(61 236)
(63 752)
(68 794)
(77 268)
(80 776)
(80 229)
(82 368)
(85 265)
(88 957)
(91 839)
(88 328)
(84 669)
(83 499)
(81 623)
(83 568)
(82 647)
(74 841)
(78 381)
(82 492)
(88 313)
(104 410)
(110 717)
(113 314)
(117 798)
(120 220)
(117 707)
(123 538)
(114 795)
(112 287)
(123 672)
(133 775)
(145 749)
Gross Profit
14 189
N/A
14 691
+4%
14 655
0%
14 385
-2%
15 668
+9%
15 900
+1%
16 596
+4%
16 365
-1%
16 937
+3%
16 339
-4%
16 810
+3%
18 039
+7%
21 348
+18%
20 279
-5%
17 970
-11%
16 222
-10%
15 904
-2%
15 465
-3%
16 752
+8%
16 057
-4%
14 561
-9%
11 786
-19%
10 305
-13%
11 594
+13%
13 564
+17%
11 158
-18%
12 382
+11%
13 284
+7%
14 995
+13%
17 598
+17%
18 590
+6%
18 647
+0%
18 606
0%
18 687
+0%
18 904
+1%
21 550
+14%
22 545
+5%
20 472
-9%
21 505
+5%
23 588
+10%
27 464
+16%
Operating Income
Operating Expenses
(4 657)
(4 997)
(5 280)
(5 505)
(6 558)
(6 148)
(6 369)
(6 476)
(7 776)
(7 124)
(7 452)
(7 629)
(8 991)
(8 629)
(8 723)
(9 199)
(10 110)
(9 324)
(9 232)
(8 786)
(8 903)
(8 038)
(7 581)
(7 748)
(9 010)
(8 246)
(8 840)
(9 247)
(9 841)
(10 619)
(11 595)
(12 573)
(14 094)
(14 038)
(15 058)
(16 177)
(17 922)
(17 548)
(18 226)
(18 554)
(21 161)
Selling, General & Administrative
(4 643)
(4 978)
(5 265)
(5 499)
(3 796)
(6 058)
(6 247)
(6 347)
(4 717)
(7 055)
(7 332)
(7 508)
(5 600)
(8 239)
(6 780)
(6 577)
(6 659)
(6 868)
(7 627)
(7 587)
(7 167)
(6 085)
(5 945)
(5 892)
(6 456)
(5 330)
(5 608)
(6 031)
(7 306)
(7 641)
(8 439)
(9 245)
(10 249)
(9 734)
(9 982)
(10 317)
(11 735)
(11 118)
(11 698)
(11 716)
(14 112)
Research & Development
0
0
0
0
(2 572)
0
0
0
(2 761)
0
0
0
(3 180)
0
(1 540)
(2 247)
(3 365)
0
(1 550)
(1 171)
(1 743)
(2 170)
(1 819)
(2 048)
(2 716)
(2 902)
(3 019)
(3 137)
(3 067)
(3 364)
(3 705)
(4 028)
(4 490)
(4 905)
(5 808)
(6 340)
(4 262)
(6 656)
(6 778)
(7 240)
(4 728)
Depreciation & Amortization
0
0
0
0
(179)
0
0
0
(124)
0
0
0
(200)
0
0
0
(193)
0
0
0
(151)
0
0
0
(258)
0
0
0
(270)
0
0
0
(270)
0
0
0
(2 564)
0
0
0
(3 772)
Other Operating Expenses
(15)
(19)
(15)
(7)
(12)
(90)
(122)
(129)
(174)
(71)
(121)
(122)
(11)
(390)
(403)
(376)
107
(2 456)
(55)
(28)
158
217
182
191
421
(16)
(213)
(77)
802
386
550
702
914
601
732
480
639
226
250
402
1 451
Operating Income
9 532
N/A
9 694
+2%
9 375
-3%
8 880
-5%
9 110
+3%
9 752
+7%
10 227
+5%
9 888
-3%
9 161
-7%
9 213
+1%
9 356
+2%
10 409
+11%
12 357
+19%
11 650
-6%
9 247
-21%
7 023
-24%
5 794
-17%
6 142
+6%
7 521
+22%
7 271
-3%
5 658
-22%
3 748
-34%
2 724
-27%
3 848
+41%
4 554
+18%
2 912
-36%
3 542
+22%
4 036
+14%
5 154
+28%
6 979
+35%
6 995
+0%
6 074
-13%
4 512
-26%
4 649
+3%
3 845
-17%
5 373
+40%
4 623
-14%
2 924
-37%
3 279
+12%
5 034
+54%
6 303
+25%
Pre-Tax Income
Interest Income Expense
136
114
119
112
167
145
(67)
(74)
101
(71)
124
125
3
21
14
29
104
(44)
(136)
(209)
563
1 046
829
1 115
594
(183)
664
250
806
1 485
1 473
2 108
1 998
1 218
4 003
3 824
3 410
3 631
576
195
910
Non-Reccuring Items
0
0
0
0
(33)
0
0
0
18
0
0
0
(99)
(18)
(19)
(20)
(44)
(16)
25
30
11
(172)
103
85
(371)
282
(48)
(12)
(208)
(20)
(18)
(30)
(141)
(21)
(35)
(60)
(66)
1
34
47
(12)
Gain/Loss on Disposition of Assets
0
0
0
0
(22)
0
0
0
(45)
(5)
(12)
(14)
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
251
259
261
249
419
408
433
567
453
414
423
323
222
283
409
405
379
311
172
189
245
257
292
307
324
329
356
401
476
462
395
353
1 113
1 588
1 599
1 709
840
466
443
331
623
Pre-Tax Income
9 920
N/A
10 067
+1%
9 755
-3%
9 241
-5%
9 640
+4%
10 304
+7%
10 591
+3%
10 379
-2%
9 689
-7%
9 550
-1%
9 891
+4%
10 843
+10%
12 483
+15%
11 936
-4%
9 649
-19%
7 437
-23%
6 233
-16%
6 393
+3%
7 582
+19%
7 281
-4%
6 477
-11%
4 879
-25%
3 948
-19%
5 355
+36%
5 101
-5%
3 341
-35%
4 515
+35%
4 676
+4%
6 227
+33%
8 906
+43%
8 844
-1%
8 505
-4%
7 482
-12%
7 434
-1%
9 412
+27%
10 845
+15%
8 807
-19%
7 022
-20%
4 333
-38%
5 608
+29%
7 824
+40%
Net Income
Tax Provision
(1 688)
(1 728)
(1 660)
(1 601)
(1 599)
(1 731)
(1 786)
(1 714)
(1 628)
(1 629)
(1 620)
(1 779)
(1 929)
(1 820)
(1 594)
(1 203)
(1 190)
(1 222)
(1 251)
(1 172)
(1 229)
(925)
(866)
(1 115)
(570)
(253)
(388)
(508)
(865)
(1 253)
(1 099)
(785)
(757)
(716)
(624)
(916)
(554)
(225)
(309)
(507)
(801)
Income from Continuing Operations
8 231
8 338
8 094
7 638
8 041
8 572
8 805
8 666
8 060
7 922
8 271
9 063
10 554
10 115
8 054
6 234
5 043
5 171
6 331
6 109
5 248
3 954
3 082
4 240
4 531
3 087
4 125
4 166
5 362
7 651
7 744
7 719
6 725
6 717
8 788
9 929
8 253
6 797
4 024
5 101
7 023
Income to Minority Interest
(8)
(6)
(4)
(1)
0
1
1
(1)
(1)
(2)
(3)
(3)
(3)
(5)
(9)
(13)
(16)
(18)
(28)
(34)
(40)
(54)
(53)
0
(34)
(14)
0
0
0
0
0
0
1
3
10
12
13
10
3
(0)
(1)
Net Income (Common)
8 223
N/A
8 332
+1%
8 090
-3%
7 637
-6%
8 042
+5%
8 572
+7%
8 804
+3%
8 664
-2%
8 059
-7%
7 920
-2%
8 268
+4%
9 059
+10%
10 551
+16%
10 110
-4%
8 046
-20%
6 223
-23%
5 027
-19%
5 154
+3%
6 304
+22%
6 075
-4%
5 207
-14%
3 900
-25%
3 029
-22%
4 198
+39%
4 497
+7%
3 073
-32%
4 125
+34%
4 166
+1%
5 362
+29%
7 651
+43%
7 744
+1%
7 719
0%
6 726
-13%
6 721
0%
8 798
+31%
9 942
+13%
8 266
-17%
6 806
-18%
4 027
-41%
5 101
+27%
7 022
+38%
EPS (Diluted)
0.9
N/A
0.91
+1%
0.88
-3%
0.83
-6%
0.88
+6%
0.94
+7%
0.97
+3%
0.95
-2%
0.88
-7%
0.86
-2%
0.9
+5%
0.99
+10%
1.16
+17%
1.11
-4%
0.91
-18%
0.68
-25%
0.55
-19%
0.56
+2%
0.68
+21%
0.66
-3%
0.57
-14%
0.42
-26%
0.34
-19%
0.46
+35%
0.49
+7%
0.34
-31%
0.43
+26%
0.44
+2%
0.58
+32%
0.83
+43%
0.83
N/A
0.82
-1%
0.73
-11%
0.72
-1%
0.93
+29%
1.08
+16%
0.91
-16%
0.78
-14%
0.48
-38%
0.61
+27%
0.82
+34%

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 130,600+ 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.