B

Beijing Dabeinong Technology Group Co Ltd
SZSE:002385

Watchlist Manager
Beijing Dabeinong Technology Group Co Ltd
SZSE:002385
Watchlist
Price: 4.02 CNY 0.25% Market Closed
Market Cap: 17.3B CNY
Financials Section:
Income Statement Balance Sheet Cash Flow Statement

Income Statement

Revenue
+
3Y
-2%
5Y
+50%
10Y
+74%
Operating Income
+
3Y
-
5Y
-58%
10Y
+2%
Net Income
+
3Y
-
5Y
-72%
10Y
-38%

Earnings Waterfall
Beijing Dabeinong Technology Group Co Ltd

Revenue
29.4B CNY
Cost of Revenue
-25.2B CNY
Gross Profit
4.2B CNY
Operating Expenses
-3.3B CNY
Operating Income
862.4m CNY
Other Expenses
-393.1m CNY
Net Income
469.3m CNY

Income Statement
Beijing Dabeinong Technology Group Co Ltd

Rotate your device to view
Income Statement
Currency: CNY
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
24
0
0
0
11
0
0
0
1
0
0
0
3
0
0
0
27
0
0
0
100
0
0
0
125
0
0
0
116
0
0
44
158
0
0
74
248
202
254
229
219
222
229
250
257
284
307
322
337
364
391
0
468
364
394
538
534
546
547
541
628
609
0
0
Revenue
3 975
N/A
4 262
+7%
4 563
+7%
4 870
+7%
5 248
+8%
5 566
+6%
6 097
+10%
6 880
+13%
7 836
+14%
8 499
+8%
9 161
+8%
9 849
+8%
10 640
+8%
11 453
+8%
12 671
+11%
14 491
+14%
16 661
+15%
17 764
+7%
18 387
+4%
18 712
+2%
18 445
-1%
17 913
-3%
17 562
-2%
16 907
-4%
16 098
-5%
15 891
-1%
16 151
+2%
16 279
+1%
16 841
+3%
17 529
+4%
17 832
+2%
18 389
+3%
18 742
+2%
19 376
+3%
19 430
+0%
19 575
+1%
19 302
-1%
18 758
-3%
18 371
-2%
17 307
-6%
16 578
-4%
16 602
+0%
17 427
+5%
19 621
+13%
22 814
+16%
26 135
+15%
29 090
+11%
30 989
+7%
31 328
+1%
30 386
-3%
29 453
-3%
29 981
+2%
32 397
+8%
33 712
+4%
34 670
+3%
34 234
-1%
33 390
-2%
32 322
-3%
30 818
-5%
29 601
-4%
28 767
-3%
28 925
+1%
29 232
+1%
29 369
+0%
Gross Profit
Cost of Revenue
(3 020)
(3 243)
(3 499)
(3 750)
(4 048)
(4 286)
(4 727)
(5 384)
(6 154)
(6 667)
(7 193)
(7 752)
(8 359)
(9 033)
(10 019)
(11 540)
(13 219)
(14 073)
(14 496)
(14 669)
(14 400)
(13 936)
(13 630)
(12 989)
(12 206)
(11 902)
(11 954)
(12 066)
(12 737)
(13 287)
(13 583)
(13 978)
(14 263)
(14 889)
(15 342)
(15 699)
(15 736)
(15 514)
(15 080)
(14 165)
(13 309)
(13 019)
(13 432)
(14 951)
(17 823)
(20 966)
(24 135)
(27 080)
(28 480)
(27 746)
(27 113)
(26 865)
(28 271)
(29 543)
(30 629)
(30 511)
(30 587)
(29 228)
(27 338)
(25 891)
(24 462)
(24 508)
(24 769)
(25 217)
Gross Profit
955
N/A
1 018
+7%
1 064
+4%
1 120
+5%
1 200
+7%
1 280
+7%
1 370
+7%
1 497
+9%
1 682
+12%
1 832
+9%
1 968
+7%
2 097
+7%
2 281
+9%
2 420
+6%
2 652
+10%
2 951
+11%
3 442
+17%
3 691
+7%
3 891
+5%
4 043
+4%
4 045
+0%
3 977
-2%
3 932
-1%
3 918
0%
3 892
-1%
3 989
+2%
4 196
+5%
4 213
+0%
4 104
-3%
4 242
+3%
4 249
+0%
4 411
+4%
4 479
+2%
4 487
+0%
4 089
-9%
3 876
-5%
3 566
-8%
3 245
-9%
3 291
+1%
3 142
-5%
3 269
+4%
3 583
+10%
3 996
+12%
4 670
+17%
4 991
+7%
5 168
+4%
4 955
-4%
3 909
-21%
2 849
-27%
2 640
-7%
2 340
-11%
3 116
+33%
4 126
+32%
4 169
+1%
4 041
-3%
3 723
-8%
2 803
-25%
3 093
+10%
3 480
+13%
3 710
+7%
4 305
+16%
4 417
+3%
4 463
+1%
4 152
-7%
Operating Income
Operating Expenses
(614)
(666)
(710)
(760)
(856)
(889)
(944)
(1 034)
(1 115)
(1 190)
(1 294)
(1 401)
(1 511)
(1 629)
(1 862)
(2 147)
(2 508)
(2 788)
(2 979)
(3 076)
(3 062)
(3 068)
(3 038)
(3 072)
(3 130)
(3 164)
(3 227)
(3 147)
(3 050)
(3 094)
(3 007)
(2 999)
(2 915)
(3 057)
(3 041)
(3 056)
(3 005)
(2 850)
(2 713)
(2 554)
(2 543)
(2 451)
(2 474)
(2 624)
(2 598)
(2 859)
(3 019)
(3 050)
(3 201)
(3 760)
(3 815)
(3 948)
(3 596)
(3 624)
(3 696)
(3 706)
(3 920)
(4 690)
(4 500)
(4 350)
(3 291)
(3 251)
(3 287)
(3 289)
Selling, General & Administrative
(608)
(664)
(711)
(756)
(841)
(876)
(931)
(1 020)
(1 088)
(1 162)
(1 263)
(1 366)
(1 325)
(1 609)
(1 836)
(2 111)
(2 146)
(2 749)
(2 950)
(3 052)
(2 622)
(3 045)
(3 002)
(3 027)
(2 636)
(3 108)
(3 152)
(3 073)
(2 499)
(3 002)
(2 947)
(2 861)
(2 558)
(2 794)
(2 794)
(2 828)
(2 524)
(2 485)
(2 282)
(2 145)
(2 112)
(2 144)
(2 132)
(2 189)
(2 041)
(2 292)
(2 404)
(2 457)
(2 495)
(2 812)
(2 916)
(3 027)
(2 821)
(2 986)
(3 024)
(3 025)
(3 023)
(3 313)
(3 139)
(3 025)
(2 427)
(2 607)
(2 648)
(2 653)
Research & Development
0
0
0
0
0
0
0
0
0
0
0
0
(150)
0
0
0
(313)
0
0
0
(359)
0
0
0
(400)
0
0
0
(432)
0
0
(90)
(439)
0
0
(228)
(415)
(298)
(384)
(393)
(383)
(383)
(426)
(478)
(543)
(592)
(619)
(646)
(613)
(600)
(586)
(594)
(642)
(677)
(713)
(719)
(747)
(742)
(731)
(696)
(675)
(661)
(653)
(655)
Depreciation & Amortization
0
0
0
0
0
0
0
0
0
0
0
0
(23)
0
0
0
(46)
0
0
0
(69)
0
0
0
(87)
0
0
0
(110)
0
0
0
(124)
0
0
0
(150)
0
0
0
(166)
0
0
0
(159)
0
0
0
(214)
0
0
0
(299)
0
0
0
(338)
0
0
0
(381)
0
0
0
Other Operating Expenses
(7)
(3)
0
(3)
(15)
(13)
(13)
(14)
(27)
(28)
(31)
(36)
(14)
(20)
(25)
(36)
(3)
(38)
(29)
(24)
(11)
(23)
(36)
(44)
(8)
(56)
(75)
(74)
(9)
(92)
(60)
(48)
206
(263)
(247)
0
84
(67)
(48)
(16)
117
75
84
43
146
25
4
53
121
(348)
(313)
(328)
166
39
41
38
188
(634)
(630)
(630)
192
17
14
18
Operating Income
341
N/A
352
+3%
354
+1%
360
+2%
344
-5%
391
+14%
426
+9%
463
+9%
567
+23%
642
+13%
674
+5%
696
+3%
770
+11%
791
+3%
791
0%
804
+2%
934
+16%
903
-3%
912
+1%
967
+6%
983
+2%
909
-7%
894
-2%
847
-5%
762
-10%
825
+8%
969
+17%
1 066
+10%
1 054
-1%
1 148
+9%
1 242
+8%
1 412
+14%
1 564
+11%
1 430
-9%
1 048
-27%
819
-22%
561
-32%
394
-30%
577
+46%
588
+2%
726
+23%
1 131
+56%
1 522
+35%
2 046
+34%
2 393
+17%
2 309
-3%
1 936
-16%
859
-56%
(352)
N/A
(1 120)
-218%
(1 475)
-32%
(832)
+44%
529
N/A
545
+3%
345
-37%
17
-95%
(1 116)
N/A
(1 596)
-43%
(1 019)
+36%
(640)
+37%
1 014
N/A
1 166
+15%
1 175
+1%
862
-27%
Pre-Tax Income
Interest Income Expense
(24)
(25)
(22)
(15)
13
19
35
39
38
38
40
40
37
32
16
8
(5)
(22)
(44)
(66)
(69)
(91)
(91)
(15)
18
23
54
(0)
(17)
(28)
(16)
(42)
(63)
124
42
282
(255)
(27)
(19)
(158)
(136)
204
317
363
212
423
315
(11)
(697)
(382)
(482)
(239)
(152)
(286)
(360)
(483)
(805)
(769)
(647)
(482)
(100)
59
135
120
Non-Reccuring Items
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
(2)
0
0
0
(5)
0
0
0
(23)
(15)
(17)
(18)
76
(6)
(3)
(2)
323
(0)
(2)
(2)
80
1
(1)
14
206
12
23
2
346
31
22
26
(24)
7
7
8
(569)
5
7
8
(134)
31
30
29
Gain/Loss on Disposition of Assets
(1)
0
0
0
(2)
0
0
0
(2)
0
0
0
(2)
0
0
0
(2)
(0)
(2)
(4)
(5)
(7)
(5)
(3)
(2)
(4)
(5)
(9)
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
17
11
13
14
23
28
29
25
20
16
22
25
37
40
39
42
44
50
66
65
64
78
66
72
92
74
77
86
103
93
77
56
(10)
(10)
(12)
(11)
27
34
23
89
35
19
29
(36)
(10)
(31)
(52)
(72)
(32)
(56)
(30)
(16)
(41)
(75)
(105)
(117)
(84)
(66)
(36)
(16)
(10)
(22)
(31)
(45)
Pre-Tax Income
334
N/A
338
+1%
344
+2%
360
+5%
377
+5%
437
+16%
490
+12%
526
+7%
623
+18%
696
+12%
735
+6%
760
+3%
842
+11%
863
+2%
846
-2%
854
+1%
971
+14%
931
-4%
932
+0%
962
+3%
972
+1%
890
-8%
865
-3%
901
+4%
865
-4%
919
+6%
1 095
+19%
1 143
+4%
1 118
-2%
1 197
+7%
1 286
+7%
1 408
+9%
1 567
+11%
1 539
-2%
1 076
-30%
1 088
+1%
656
-40%
401
-39%
579
+44%
517
-11%
704
+36%
1 355
+92%
1 866
+38%
2 387
+28%
2 801
+17%
2 713
-3%
2 222
-18%
778
-65%
(736)
N/A
(1 527)
-108%
(1 965)
-29%
(1 061)
+46%
313
N/A
191
-39%
(113)
N/A
(575)
-409%
(2 575)
-348%
(2 426)
+6%
(1 695)
+30%
(1 129)
+33%
770
N/A
1 234
+60%
1 309
+6%
967
-26%
Net Income
Tax Provision
(53)
(55)
(58)
(61)
(63)
(65)
(75)
(81)
(95)
(109)
(117)
(119)
(135)
(143)
(139)
(145)
(188)
(186)
(186)
(193)
(160)
(145)
(147)
(152)
(157)
(172)
(208)
(200)
(182)
(188)
(179)
(207)
(249)
(237)
(221)
(212)
(170)
(169)
(160)
(128)
(83)
(109)
(127)
(159)
(228)
(236)
(242)
(223)
(202)
(171)
(126)
(110)
(4)
9
(5)
(2)
1
3
8
21
(55)
(56)
(57)
(74)
Income from Continuing Operations
281
283
286
299
314
372
415
445
528
586
619
641
707
720
707
708
783
745
747
769
811
744
717
749
708
747
888
943
936
1 010
1 108
1 201
1 318
1 302
855
876
486
232
419
390
621
1 245
1 740
2 228
2 573
2 477
1 980
555
(938)
(1 698)
(2 091)
(1 172)
309
200
(118)
(577)
(2 573)
(2 423)
(1 687)
(1 108)
715
1 178
1 252
893
Income to Minority Interest
(2)
(0)
(0)
0
(3)
(21)
(22)
(17)
(24)
(23)
(21)
(18)
(32)
(27)
(24)
(19)
(14)
(13)
(13)
(8)
(15)
(7)
(0)
2
(3)
(6)
(20)
(36)
(53)
(72)
(68)
(74)
(53)
(48)
(10)
(10)
21
55
17
(21)
(108)
(228)
(367)
(534)
(618)
(596)
(418)
25
498
634
642
295
(258)
(217)
(90)
53
399
345
131
(24)
(370)
(488)
(515)
(423)
Net Income (Common)
279
N/A
283
+1%
286
+1%
299
+5%
311
+4%
351
+13%
393
+12%
428
+9%
504
+18%
564
+12%
598
+6%
624
+4%
675
+8%
694
+3%
684
-1%
689
+1%
769
+12%
732
-5%
734
+0%
761
+4%
796
+5%
738
-7%
717
-3%
751
+5%
706
-6%
741
+5%
867
+17%
907
+5%
883
-3%
937
+6%
1 039
+11%
1 127
+8%
1 265
+12%
1 254
-1%
845
-33%
866
+3%
507
-41%
287
-43%
437
+52%
368
-16%
513
+39%
1 018
+98%
1 373
+35%
1 694
+23%
1 956
+15%
1 881
-4%
1 561
-17%
580
-63%
(440)
N/A
(1 064)
-142%
(1 450)
-36%
(876)
+40%
51
N/A
(17)
N/A
(208)
-1 111%
(524)
-152%
(2 174)
-315%
(2 078)
+4%
(1 556)
+25%
(1 132)
+27%
346
N/A
690
+99%
737
+7%
469
-36%
EPS (Diluted)
0.09
N/A
0.1
+11%
0.1
N/A
0.1
N/A
0.09
-10%
0.1
+11%
0.11
+10%
0.12
+9%
0.14
+17%
0.16
+14%
0.17
+6%
0.17
N/A
0.19
+12%
0.19
N/A
0.18
-5%
0.18
N/A
0.21
+17%
0.19
-10%
0.19
N/A
0.2
+5%
0.21
+5%
0.2
-5%
0.2
N/A
0.21
+5%
0.19
-10%
0.19
N/A
0.22
+16%
0.23
+5%
0.22
-4%
0.24
+9%
0.26
+8%
0.28
+8%
0.31
+11%
0.3
-3%
0.2
-33%
0.2
N/A
0.12
-40%
0.07
-42%
0.11
+57%
0.09
-18%
0.12
+33%
0.24
+100%
0.33
+38%
0.42
+27%
0.48
+14%
0.47
-2%
0.39
-17%
0.14
-64%
-0.11
N/A
-0.26
-136%
-0.35
-35%
-0.21
+40%
0.01
N/A
0
N/A
-0.05
N/A
-0.13
-160%
-0.53
-308%
-0.51
+4%
-0.41
+20%
-0.28
+32%
0.08
N/A
0.17
+113%
0.14
-18%
0.13
-7%

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 302,000+ 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.