GuangZhou Baiyun Electric Equipment Co Ltd
SSE:603861
GuangZhou Baiyun Electric Equipment Co Ltd
SSE:603861
Price:
16.51
CNY
0.36%
Market Cap:
¥8.9B
Add Note
Add Target
Capture your thoughts and set a target
Decide at what price you'd be comfortable buying and we'll help you stay ready.
Based on
Margin of Safety
0%
10%
20%
30%
40%
50%
Your Price Target
Linked to
current price
· In Buy Zone
Loading
Note attached
Choose the stock you wish to monitor with a price target
Recently Viewed
|
GuangZhou Baiyun Electric Equipment Co Ltd
SSE:603861
|
CN |
|
NINGBO BIRD Co Ltd
SSE:600130
|
CN |
|
BNR Udyog Ltd
BSE:530809
|
IN |
|
Z
|
Zhejiang Leapmotor Technology Co Ltd
HKEX:9863
|
CN |
|
China Design Group Co Ltd
SSE:603018
|
CN |
Income Statement
Earnings Waterfall
GuangZhou Baiyun Electric Equipment Co Ltd
GuangZhou Baiyun Electric Equipment Co Ltd
Income Statement
GuangZhou Baiyun Electric Equipment Co Ltd
GuangZhou Baiyun Electric Equipment Co Ltd
Currency: CNY
| 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 | Mar-2024 | Jun-2024 | Sep-2024 | Dec-2024 | Mar-2025 | Jun-2025 | Sep-2025 | ||
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
| Revenue | |||||||||||||||||||||||||||||||||||||||||
| Interest Expense |
14
|
0
|
0
|
0
|
3
|
0
|
0
|
1
|
3
|
0
|
0
|
13
|
31
|
30
|
40
|
42
|
58
|
66
|
89
|
92
|
86
|
89
|
68
|
72
|
66
|
64
|
80
|
94
|
78
|
89
|
79
|
57
|
84
|
86
|
90
|
100
|
86
|
79
|
0
|
0
|
|
| Revenue |
1 264
N/A
|
1 271
+1%
|
1 278
+1%
|
1 268
-1%
|
1 364
+8%
|
1 414
+4%
|
1 693
+20%
|
2 043
+21%
|
2 186
+7%
|
2 200
+1%
|
2 473
+12%
|
2 499
+1%
|
2 576
+3%
|
2 735
+6%
|
2 431
-11%
|
2 499
+3%
|
2 861
+14%
|
2 679
-6%
|
3 047
+14%
|
3 094
+2%
|
3 028
-2%
|
3 165
+5%
|
3 045
-4%
|
3 185
+5%
|
3 513
+10%
|
3 483
-1%
|
3 443
-1%
|
3 543
+3%
|
3 465
-2%
|
3 820
+10%
|
4 211
+10%
|
4 281
+2%
|
4 330
+1%
|
4 487
+4%
|
4 556
+2%
|
4 931
+8%
|
4 985
+1%
|
5 029
+1%
|
5 103
+1%
|
4 904
-4%
|
|
| Gross Profit | |||||||||||||||||||||||||||||||||||||||||
| Cost of Revenue |
(890)
|
(902)
|
(907)
|
(904)
|
(966)
|
(1 013)
|
(1 210)
|
(1 440)
|
(1 527)
|
(1 549)
|
(1 746)
|
(1 813)
|
(1 863)
|
(2 030)
|
(1 881)
|
(1 951)
|
(2 203)
|
(2 116)
|
(2 398)
|
(2 444)
|
(2 384)
|
(2 515)
|
(2 445)
|
(2 606)
|
(2 882)
|
(2 893)
|
(2 867)
|
(2 914)
|
(2 890)
|
(3 206)
|
(3 538)
|
(3 608)
|
(3 568)
|
(3 682)
|
(3 704)
|
(4 012)
|
(4 113)
|
(4 141)
|
(4 199)
|
(3 999)
|
|
| Gross Profit |
374
N/A
|
369
-1%
|
370
+0%
|
363
-2%
|
398
+10%
|
401
+1%
|
483
+20%
|
603
+25%
|
659
+9%
|
651
-1%
|
727
+12%
|
686
-6%
|
712
+4%
|
705
-1%
|
550
-22%
|
549
0%
|
658
+20%
|
563
-14%
|
649
+15%
|
650
+0%
|
645
-1%
|
650
+1%
|
600
-8%
|
580
-3%
|
631
+9%
|
591
-6%
|
576
-2%
|
630
+9%
|
575
-9%
|
614
+7%
|
673
+10%
|
673
+0%
|
763
+13%
|
805
+5%
|
852
+6%
|
919
+8%
|
872
-5%
|
888
+2%
|
905
+2%
|
905
+0%
|
|
| Operating Income | |||||||||||||||||||||||||||||||||||||||||
| Operating Expenses |
(196)
|
(190)
|
(187)
|
(184)
|
(228)
|
(232)
|
(293)
|
(349)
|
(436)
|
(402)
|
(448)
|
(446)
|
(403)
|
(482)
|
(468)
|
(407)
|
(449)
|
(444)
|
(484)
|
(546)
|
(543)
|
(412)
|
(343)
|
(383)
|
(545)
|
(608)
|
(596)
|
(567)
|
(518)
|
(502)
|
(531)
|
(580)
|
(634)
|
(630)
|
(648)
|
(667)
|
(628)
|
(642)
|
(657)
|
(637)
|
|
| Selling, General & Administrative |
(139)
|
(181)
|
(179)
|
(185)
|
(171)
|
(213)
|
(261)
|
(302)
|
(350)
|
(370)
|
(395)
|
(380)
|
(298)
|
(383)
|
(373)
|
(354)
|
(368)
|
(390)
|
(436)
|
(462)
|
(423)
|
(332)
|
(267)
|
(300)
|
(412)
|
(508)
|
(500)
|
(473)
|
(374)
|
(388)
|
(410)
|
(453)
|
(480)
|
(492)
|
(494)
|
(511)
|
(452)
|
(441)
|
(455)
|
(434)
|
|
| Research & Development |
(49)
|
0
|
0
|
0
|
(48)
|
0
|
0
|
(25)
|
(80)
|
0
|
0
|
(51)
|
(89)
|
(74)
|
(99)
|
(103)
|
(97)
|
(97)
|
(101)
|
(98)
|
(92)
|
(100)
|
(99)
|
(109)
|
(122)
|
(124)
|
(121)
|
(114)
|
(113)
|
(119)
|
(124)
|
(131)
|
(137)
|
(152)
|
(172)
|
(176)
|
(166)
|
(164)
|
(159)
|
(157)
|
|
| Depreciation & Amortization |
(5)
|
0
|
0
|
0
|
(6)
|
0
|
0
|
0
|
(23)
|
0
|
0
|
0
|
(28)
|
0
|
0
|
0
|
(33)
|
0
|
0
|
0
|
(40)
|
0
|
0
|
0
|
(40)
|
0
|
0
|
0
|
(40)
|
0
|
0
|
0
|
(43)
|
0
|
0
|
0
|
(46)
|
0
|
0
|
0
|
|
| Other Operating Expenses |
(2)
|
(9)
|
(7)
|
2
|
(3)
|
(19)
|
(31)
|
(21)
|
18
|
(32)
|
(53)
|
(15)
|
12
|
(26)
|
4
|
50
|
49
|
43
|
52
|
14
|
13
|
20
|
22
|
27
|
29
|
25
|
26
|
20
|
9
|
6
|
3
|
3
|
26
|
14
|
18
|
20
|
35
|
(37)
|
(42)
|
(46)
|
|
| Operating Income |
178
N/A
|
179
+1%
|
184
+3%
|
180
-2%
|
170
-5%
|
169
-1%
|
191
+13%
|
254
+33%
|
223
-12%
|
250
+12%
|
279
+12%
|
241
-14%
|
310
+29%
|
223
-28%
|
82
-63%
|
141
+72%
|
209
+48%
|
118
-43%
|
165
+39%
|
104
-37%
|
102
-2%
|
238
+134%
|
257
+8%
|
197
-23%
|
87
-56%
|
(17)
N/A
|
(20)
-17%
|
63
N/A
|
57
-9%
|
113
+96%
|
142
+26%
|
93
-34%
|
129
+38%
|
174
+35%
|
205
+18%
|
252
+23%
|
244
-3%
|
246
+1%
|
248
+1%
|
268
+8%
|
|
| Pre-Tax Income | |||||||||||||||||||||||||||||||||||||||||
| Interest Income Expense |
(3)
|
(3)
|
(2)
|
1
|
6
|
7
|
11
|
14
|
18
|
13
|
5
|
0
|
(20)
|
(15)
|
(22)
|
(20)
|
(27)
|
(51)
|
(40)
|
(50)
|
8
|
15
|
15
|
8
|
(34)
|
(45)
|
(46)
|
(43)
|
(31)
|
10
|
11
|
13
|
10
|
(32)
|
(29)
|
(20)
|
(11)
|
(4)
|
(8)
|
(4)
|
|
| Non-Reccuring Items |
0
|
0
|
0
|
0
|
(0)
|
0
|
0
|
0
|
16
|
0
|
0
|
0
|
(76)
|
0
|
0
|
0
|
1
|
1
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
1
|
1
|
1
|
(0)
|
0
|
(0)
|
(0)
|
2
|
0
|
1
|
1
|
1
|
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
|
0
|
0
|
0
|
0
|
(0)
|
0
|
0
|
0
|
|
| Total Other Income |
25
|
18
|
20
|
11
|
11
|
11
|
8
|
7
|
6
|
3
|
2
|
1
|
(2)
|
(3)
|
(1)
|
(2)
|
0
|
1
|
1
|
1
|
(2)
|
(3)
|
(2)
|
(2)
|
(1)
|
(0)
|
(1)
|
(1)
|
0
|
(0)
|
(0)
|
(0)
|
(0)
|
(1)
|
(1)
|
(1)
|
(3)
|
(2)
|
(2)
|
(2)
|
|
| Pre-Tax Income |
200
N/A
|
194
-3%
|
202
+4%
|
191
-5%
|
187
-2%
|
187
+0%
|
209
+12%
|
275
+32%
|
263
-4%
|
265
+1%
|
287
+8%
|
241
-16%
|
211
-12%
|
205
-3%
|
59
-71%
|
119
+102%
|
182
+53%
|
69
-62%
|
126
+84%
|
54
-57%
|
108
+99%
|
251
+133%
|
270
+7%
|
203
-25%
|
53
-74%
|
(62)
N/A
|
(66)
-7%
|
19
N/A
|
26
+40%
|
123
+367%
|
153
+24%
|
105
-31%
|
141
+34%
|
142
+1%
|
176
+24%
|
233
+32%
|
231
-1%
|
240
+4%
|
238
-1%
|
261
+10%
|
|
| Net Income | |||||||||||||||||||||||||||||||||||||||||
| Tax Provision |
(28)
|
(25)
|
(28)
|
(27)
|
(25)
|
(26)
|
(32)
|
(46)
|
(33)
|
(35)
|
(38)
|
(27)
|
(33)
|
(30)
|
(12)
|
(21)
|
(29)
|
(25)
|
(26)
|
(17)
|
(22)
|
(33)
|
(38)
|
(33)
|
(8)
|
3
|
2
|
(4)
|
(1)
|
(5)
|
(8)
|
2
|
(33)
|
(35)
|
(46)
|
(60)
|
(41)
|
(44)
|
(34)
|
(32)
|
|
| Income from Continuing Operations |
172
|
169
|
174
|
164
|
162
|
161
|
177
|
230
|
230
|
230
|
248
|
214
|
178
|
175
|
47
|
99
|
154
|
43
|
100
|
37
|
86
|
219
|
232
|
171
|
44
|
(59)
|
(64)
|
15
|
25
|
118
|
145
|
107
|
108
|
107
|
130
|
173
|
190
|
196
|
203
|
230
|
|
| Income to Minority Interest |
0
|
0
|
0
|
0
|
0
|
1
|
(10)
|
(11)
|
(28)
|
(27)
|
(25)
|
(26)
|
(9)
|
(9)
|
15
|
13
|
5
|
11
|
(4)
|
1
|
8
|
7
|
3
|
13
|
12
|
10
|
18
|
4
|
11
|
8
|
3
|
7
|
1
|
0
|
(4)
|
0
|
6
|
4
|
1
|
(9)
|
|
| Net Income (Common) |
172
N/A
|
169
-2%
|
174
+3%
|
164
-6%
|
162
-1%
|
162
+0%
|
168
+4%
|
219
+31%
|
202
-8%
|
203
+1%
|
224
+10%
|
188
-16%
|
170
-10%
|
166
-2%
|
62
-62%
|
111
+78%
|
159
+43%
|
55
-66%
|
97
+77%
|
38
-61%
|
94
+151%
|
225
+139%
|
235
+4%
|
184
-22%
|
56
-69%
|
(48)
N/A
|
(46)
+4%
|
18
N/A
|
36
+94%
|
125
+251%
|
148
+18%
|
114
-23%
|
110
-4%
|
108
-2%
|
126
+17%
|
173
+37%
|
196
+14%
|
200
+2%
|
205
+2%
|
221
+8%
|
|
| EPS (Diluted) |
0.48
N/A
|
0.41
-15%
|
0.47
+15%
|
0.41
-13%
|
0.41
N/A
|
0.4
-2%
|
0.41
+2%
|
0.53
+29%
|
0.49
-8%
|
0.45
-8%
|
0.5
+11%
|
0.44
-12%
|
0.38
-14%
|
0.37
-3%
|
0.14
-62%
|
0.25
+79%
|
0.36
+44%
|
0.14
-61%
|
0.23
+64%
|
0.09
-61%
|
0.21
+133%
|
0.52
+148%
|
0.54
+4%
|
0.39
-28%
|
0.13
-67%
|
-0.1
N/A
|
-0.1
N/A
|
0.05
N/A
|
0.08
+60%
|
0.29
+262%
|
0.34
+17%
|
0.26
-24%
|
0.25
-4%
|
0.25
N/A
|
0.29
+16%
|
0.4
+38%
|
0.45
+12%
|
0.38
-16%
|
0.45
+18%
|
0.39
-13%
|
|
Switch to:
Switch to:
See Also
Discover More
