GRG Banking Equipment Co Ltd
SZSE:002152

Watchlist Manager
GRG Banking Equipment Co Ltd Logo
GRG Banking Equipment Co Ltd
SZSE:002152
Watchlist
Price: 12.23 CNY -1.21% Market Closed
Market Cap: 30.4B CNY
Financials Section:
Income Statement Balance Sheet Cash Flow Statement

Income Statement

Revenue
+
3Y
+60%
5Y
+84%
10Y
+221%
Operating Income
+
3Y
+2%
5Y
+13%
10Y
+46%
Net Income
+
3Y
-4%
5Y
+18%
10Y
+1%

Earnings Waterfall
GRG Banking Equipment Co Ltd

Revenue
11.7B CNY
Cost of Revenue
-8.4B CNY
Gross Profit
3.2B CNY
Operating Expenses
-2.3B CNY
Operating Income
989.3m CNY
Other Expenses
-140.2m CNY
Net Income
849.1m CNY

Income Statement
GRG Banking Equipment Co Ltd

Rotate your device to view
Income Statement
Currency: CNY
Jun-2007 Sep-2007 Dec-2007 Mar-2008 Jun-2008 Sep-2008 Dec-2008 Mar-2009 Jun-2009 Sep-2009 Dec-2009 Mar-2010 Jun-2010 Sep-2010 Dec-2010 Mar-2011 Jun-2011 Sep-2011 Dec-2011 Mar-2012 Jun-2012 Sep-2012 Dec-2012 Mar-2013 Jun-2013 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 Dec-2023 Mar-2024 Jun-2024 Sep-2024 Dec-2024 Mar-2025 Jun-2025 Sep-2025
Revenue
Interest Expense
0
0
0
0
0
0
2
0
0
0
1
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
3
0
0
1
2
0
0
1
3
3
4
3
4
4
5
8
10
12
14
13
13
13
16
18
21
23
19
20
20
22
31
48
67
80
0
0
Revenue
584
N/A
674
+15%
781
+16%
872
+12%
1 011
+16%
1 089
+8%
1 200
+10%
1 254
+5%
1 353
+8%
1 412
+4%
1 489
+5%
1 510
+1%
1 599
+6%
1 621
+1%
1 724
+6%
1 776
+3%
1 786
+1%
1 899
+6%
2 090
+10%
2 136
+2%
2 158
+1%
2 151
0%
2 168
+1%
2 250
+4%
2 218
-1%
2 238
+1%
2 516
+12%
2 552
+1%
2 631
+3%
2 718
+3%
3 152
+16%
3 302
+5%
3 407
+3%
3 629
+7%
3 973
+9%
4 103
+3%
4 290
+5%
4 458
+4%
4 424
-1%
4 436
+0%
4 281
-4%
4 257
-1%
4 384
+3%
4 570
+4%
4 973
+9%
5 206
+5%
5 459
+5%
5 707
+5%
5 978
+5%
6 275
+5%
6 496
+4%
6 364
-2%
6 332
0%
6 343
+0%
6 411
+1%
6 537
+2%
6 671
+2%
6 767
+1%
6 782
+0%
6 916
+2%
7 142
+3%
7 289
+2%
7 526
+3%
7 599
+1%
8 069
+6%
8 488
+5%
9 043
+7%
9 575
+6%
10 114
+6%
10 418
+3%
10 866
+4%
11 010
+1%
11 435
+4%
11 655
+2%
Gross Profit
Cost of Revenue
(306)
(361)
(421)
(475)
(548)
(601)
(671)
(720)
(801)
(834)
(869)
(862)
(886)
(871)
(898)
(914)
(929)
(985)
(1 086)
(1 111)
(1 089)
(1 084)
(1 049)
(1 093)
(1 071)
(1 075)
(1 147)
(1 171)
(1 209)
(1 242)
(1 434)
(1 550)
(1 623)
(1 753)
(1 925)
(2 057)
(2 193)
(2 332)
(2 360)
(2 457)
(2 411)
(2 423)
(2 591)
(2 705)
(2 894)
(3 076)
(3 275)
(3 393)
(3 601)
(3 795)
(3 998)
(3 982)
(3 905)
(3 873)
(3 934)
(3 977)
(4 079)
(4 149)
(4 201)
(4 224)
(4 359)
(4 445)
(4 708)
(4 761)
(5 083)
(5 448)
(5 844)
(6 307)
(6 863)
(7 174)
(7 526)
(7 722)
(8 154)
(8 405)
Gross Profit
278
N/A
313
+13%
360
+15%
397
+10%
464
+17%
488
+5%
529
+8%
534
+1%
552
+3%
578
+5%
620
+7%
648
+5%
713
+10%
751
+5%
826
+10%
862
+4%
857
-1%
915
+7%
1 004
+10%
1 025
+2%
1 069
+4%
1 067
0%
1 119
+5%
1 157
+3%
1 147
-1%
1 163
+1%
1 369
+18%
1 380
+1%
1 422
+3%
1 476
+4%
1 718
+16%
1 752
+2%
1 784
+2%
1 876
+5%
2 048
+9%
2 047
0%
2 097
+2%
2 126
+1%
2 063
-3%
1 979
-4%
1 870
-6%
1 835
-2%
1 793
-2%
1 865
+4%
2 079
+12%
2 131
+2%
2 184
+3%
2 314
+6%
2 377
+3%
2 480
+4%
2 498
+1%
2 382
-5%
2 427
+2%
2 470
+2%
2 477
+0%
2 560
+3%
2 592
+1%
2 619
+1%
2 581
-1%
2 692
+4%
2 783
+3%
2 844
+2%
2 818
-1%
2 837
+1%
2 986
+5%
3 039
+2%
3 199
+5%
3 268
+2%
3 251
-1%
3 244
0%
3 340
+3%
3 288
-2%
3 280
0%
3 250
-1%
Operating Income
Operating Expenses
(122)
(141)
(166)
(179)
(195)
(207)
(244)
(251)
(261)
(291)
(291)
(292)
(323)
(358)
(375)
(401)
(411)
(434)
(504)
(526)
(545)
(542)
(617)
(600)
(609)
(662)
(776)
(788)
(855)
(863)
(1 068)
(1 084)
(1 123)
(1 199)
(1 283)
(1 258)
(1 271)
(1 273)
(1 316)
(1 260)
(1 242)
(1 206)
(1 120)
(1 212)
(1 289)
(1 359)
(1 344)
(1 540)
(1 595)
(1 646)
(1 573)
(1 552)
(1 568)
(1 592)
(1 553)
(1 642)
(1 680)
(1 656)
(1 598)
(1 752)
(1 787)
(1 873)
(1 813)
(1 889)
(1 991)
(1 980)
(2 052)
(2 166)
(2 154)
(2 297)
(2 260)
(2 269)
(2 286)
(2 260)
Selling, General & Administrative
(121)
(139)
(166)
(179)
(195)
(206)
(241)
(250)
(259)
(289)
(285)
(287)
(317)
(352)
(367)
(392)
(404)
(427)
(496)
(521)
(541)
(537)
(500)
(602)
(612)
(667)
(628)
(788)
(853)
(863)
(853)
(1 082)
(1 119)
(1 192)
(1 030)
(1 240)
(1 251)
(1 253)
(1 001)
(1 289)
(1 313)
(1 254)
(942)
(1 024)
(1 089)
(1 111)
(1 111)
(1 164)
(1 129)
(1 165)
(1 150)
(1 098)
(1 103)
(1 110)
(1 139)
(1 124)
(1 135)
(1 107)
(1 032)
(1 071)
(1 047)
(1 086)
(1 190)
(1 200)
(1 259)
(1 238)
(1 273)
(1 320)
(1 308)
(1 400)
(1 352)
(1 380)
(1 396)
(1 373)
Research & Development
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
(116)
0
0
0
(140)
0
0
0
(203)
0
0
0
(242)
0
0
0
(300)
0
0
(52)
(308)
0
0
(293)
(359)
(360)
(464)
(486)
(538)
(543)
(548)
(556)
(528)
(537)
(553)
(562)
(646)
(660)
(720)
(776)
(699)
(727)
(772)
(775)
(839)
(912)
(910)
(951)
(905)
(940)
(927)
(944)
Depreciation & Amortization
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
(8)
0
0
0
(11)
0
0
0
(10)
0
0
0
(14)
0
0
0
(21)
0
0
0
(23)
0
0
0
(26)
0
0
0
(43)
0
0
0
(55)
0
0
0
(67)
0
0
0
(85)
0
0
0
(134)
0
0
0
Other Operating Expenses
(1)
(2)
0
(1)
(0)
(1)
(4)
(1)
(2)
(2)
(6)
(5)
(6)
(6)
(9)
(9)
(8)
(6)
(8)
(4)
(3)
(5)
(1)
2
4
5
(1)
(0)
(2)
(0)
(1)
(2)
(4)
(8)
(1)
(18)
(21)
(21)
(2)
29
71
100
151
(188)
(201)
44
150
(16)
(2)
6
141
89
82
75
156
19
8
13
134
(21)
(20)
(11)
143
38
40
33
145
66
64
55
131
52
37
57
Operating Income
156
N/A
173
+10%
194
+13%
218
+12%
268
+23%
281
+5%
285
+1%
283
-1%
292
+3%
287
-2%
329
+15%
356
+8%
390
+10%
393
+1%
451
+15%
462
+2%
446
-3%
481
+8%
500
+4%
499
0%
524
+5%
525
+0%
503
-4%
558
+11%
538
-3%
501
-7%
593
+18%
592
0%
567
-4%
612
+8%
651
+6%
668
+3%
661
-1%
677
+2%
765
+13%
788
+3%
826
+5%
853
+3%
747
-12%
719
-4%
628
-13%
629
+0%
673
+7%
653
-3%
790
+21%
772
-2%
840
+9%
774
-8%
782
+1%
834
+7%
925
+11%
830
-10%
858
+3%
878
+2%
924
+5%
918
-1%
912
-1%
963
+6%
983
+2%
940
-4%
996
+6%
971
-2%
1 005
+4%
948
-6%
995
+5%
1 060
+7%
1 147
+8%
1 102
-4%
1 096
0%
947
-14%
1 080
+14%
1 019
-6%
994
-2%
989
0%
Pre-Tax Income
Interest Income Expense
(6)
(5)
2
11
14
14
12
6
5
8
10
4
(2)
(0)
3
8
15
7
3
(2)
(9)
(2)
4
3
12
15
21
37
49
51
61
56
61
65
64
62
62
68
75
226
501
515
522
373
113
144
163
152
172
158
147
148
131
103
96
98
118
154
171
183
171
223
237
282
297
243
328
348
361
337
204
219
201
220
Non-Reccuring Items
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
(4)
0
0
0
(5)
0
0
0
0
1
1
2
(64)
2
2
1
(96)
1
1
1
(36)
1
1
1
(57)
2
0
0
(61)
(0)
1
1
(35)
1
1
1
(19)
4
4
3
(20)
1
1
2
Gain/Loss on Disposition of Assets
0
0
(0)
0
0
0
(0)
0
0
0
4
0
0
0
1
0
0
0
(1)
0
0
0
(1)
0
0
0
1
0
(0)
(0)
1
0
(0)
(0)
0
(0)
(0)
0
0
0
0
0
0
0
0
0
(1)
0
0
0
(2)
0
0
0
(14)
0
0
0
(1)
0
0
0
(0)
0
0
0
(1)
0
0
0
0
0
0
0
Total Other Income
33
32
62
59
59
67
67
79
81
88
81
75
77
79
70
80
82
65
93
116
112
117
141
90
92
153
162
159
229
195
208
212
223
228
229
230
217
210
181
175
98
60
(9)
(8)
(9)
(14)
(6)
(6)
(5)
6
0
1
3
5
13
2
(3)
(6)
10
3
11
13
11
10
8
10
(15)
(17)
(20)
(1)
23
20
19
(2)
Pre-Tax Income
184
N/A
200
+9%
258
+29%
289
+12%
341
+18%
362
+6%
363
+0%
367
+1%
377
+3%
383
+1%
423
+10%
434
+3%
465
+7%
472
+2%
526
+11%
550
+5%
543
-1%
553
+2%
595
+7%
613
+3%
627
+2%
639
+2%
648
+1%
651
+1%
642
-1%
670
+4%
776
+16%
788
+2%
844
+7%
858
+2%
917
+7%
935
+2%
945
+1%
970
+3%
1 054
+9%
1 080
+3%
1 104
+2%
1 131
+2%
1 003
-11%
1 121
+12%
1 228
+10%
1 205
-2%
1 122
-7%
1 019
-9%
897
-12%
904
+1%
900
0%
920
+2%
949
+3%
998
+5%
1 034
+4%
981
-5%
993
+1%
987
-1%
963
-2%
1 020
+6%
1 028
+1%
1 111
+8%
1 102
-1%
1 125
+2%
1 179
+5%
1 207
+2%
1 219
+1%
1 241
+2%
1 301
+5%
1 314
+1%
1 439
+9%
1 436
0%
1 441
+0%
1 286
-11%
1 287
+0%
1 259
-2%
1 215
-4%
1 209
-1%
Net Income
Tax Provision
(23)
(25)
(27)
(38)
(57)
(65)
(32)
(24)
(16)
(10)
(36)
(37)
(42)
(43)
(50)
(57)
(57)
(60)
(87)
(92)
(94)
(97)
(66)
(65)
(36)
(40)
(65)
(58)
(87)
(86)
(100)
(102)
(103)
(112)
(136)
(151)
(163)
(163)
(111)
(131)
(151)
(150)
(158)
(140)
(115)
(120)
(116)
(122)
(124)
(133)
(151)
(150)
(147)
(130)
(113)
(118)
(116)
(127)
(123)
(124)
(142)
(120)
(118)
(123)
(124)
(107)
(168)
(159)
(152)
(165)
(130)
(127)
(145)
(158)
Income from Continuing Operations
161
175
232
251
283
297
332
343
362
373
387
397
423
429
476
493
487
493
507
520
533
542
581
586
606
630
711
730
757
772
817
833
842
859
918
929
941
968
892
990
1 076
1 056
964
879
781
784
784
798
826
865
883
831
847
857
849
902
912
984
979
1 002
1 037
1 088
1 101
1 117
1 178
1 207
1 272
1 277
1 289
1 121
1 157
1 133
1 070
1 051
Income to Minority Interest
0
0
0
0
0
0
0
0
0
1
1
0
0
(0)
(1)
(1)
(1)
(1)
(1)
(1)
(1)
(2)
(3)
(4)
(5)
(6)
(6)
(4)
(5)
(8)
(10)
(12)
(14)
(14)
(19)
(22)
(32)
(41)
(48)
(61)
(57)
(61)
(65)
(55)
(70)
(95)
(114)
(117)
(131)
(138)
(125)
(129)
(148)
(137)
(149)
(143)
(146)
(144)
(154)
(155)
(174)
(202)
(271)
(279)
(289)
(295)
(295)
(289)
(288)
(224)
(237)
(219)
(183)
(202)
Net Income (Common)
161
N/A
175
+9%
232
+32%
251
+8%
283
+13%
297
+5%
332
+12%
343
+3%
362
+6%
373
+3%
388
+4%
397
+2%
422
+6%
429
+1%
475
+11%
492
+4%
486
-1%
492
+1%
507
+3%
519
+3%
532
+2%
540
+2%
579
+7%
582
+1%
601
+3%
624
+4%
705
+13%
726
+3%
752
+4%
765
+2%
807
+6%
821
+2%
827
+1%
845
+2%
899
+6%
907
+1%
910
+0%
927
+2%
844
-9%
930
+10%
1 020
+10%
995
-2%
900
-10%
824
-8%
711
-14%
689
-3%
670
-3%
681
+2%
695
+2%
727
+5%
758
+4%
702
-7%
699
0%
721
+3%
700
-3%
759
+8%
766
+1%
839
+10%
824
-2%
847
+3%
862
+2%
886
+3%
829
-6%
838
+1%
888
+6%
913
+3%
977
+7%
988
+1%
1 002
+1%
897
-10%
920
+3%
913
-1%
887
-3%
849
-4%
EPS (Diluted)
0.1
N/A
0.11
+10%
0.16
+45%
0.17
+6%
0.19
+12%
0.2
+5%
0.23
+15%
0.24
+4%
0.25
+4%
0.26
+4%
0.27
+4%
0.27
N/A
0.29
+7%
0.3
+3%
0.33
+10%
0.34
+3%
0.34
N/A
0.34
N/A
0.35
+3%
0.36
+3%
0.26
-28%
0.26
N/A
0.29
+12%
0.29
N/A
0.3
+3%
0
N/A
0.35
N/A
0.35
N/A
0.37
+6%
0.38
+3%
0.4
+5%
0.41
+2%
0.42
+2%
0.43
+2%
0.45
+5%
0.37
-18%
0.37
N/A
0.38
+3%
0.36
-5%
0.38
+6%
0.42
+11%
0.41
-2%
0.37
-10%
0.34
-8%
0.29
-15%
0.28
-3%
0.28
N/A
0.27
-4%
0.28
+4%
0.3
+7%
0.31
+3%
0.3
-3%
0.3
N/A
0.31
+3%
0.29
-6%
0.32
+10%
0.33
+3%
0.36
+9%
0.33
-8%
0.34
+3%
0.34
N/A
0.34
N/A
0.33
-3%
0.34
+3%
0.36
+6%
0.37
+3%
0.39
+5%
0.4
+3%
0.4
N/A
0.36
-10%
0.37
+3%
0.37
N/A
0.36
-3%
0.34
-6%

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
Follow us
Join more than 301,800+ value investors using Alpha Spread
Create 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 Wide Economic Moat Stocks High Profitability Stocks High Solvency Stocks Most Popular Stocks

© 2025 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.