Loading...
Search stocks here...
Dashboard Stock Screener Intrinsic Value Calculator DCF Value Calculator Discount Rate Calculator
Pricing About Contact Us
Sign Up Log in
G

Guangdong Advertising Group Co Ltd
SZSE:002400

Watchlist Manager
Guangdong Advertising Group Co Ltd
SZSE:002400
Watchlist
Price: 5.76 CNY -2.7% Market Closed
Updated: Mar 30, 2023
Financials Section:
Income Statement Balance Sheet Cash Flow Statement

Income Statement

13.3B
-2%
Revenue
Growth Rates:
1 Year
-2%
3 Years
+9%
5 Years
+19%
7 Years
+57%
10 Years
-
98.1M
-54%
Operating Income
Growth Rates:
1 Year
-
3 Years
-60%
5 Years
-81%
7 Years
-86%
10 Years
-
188M
+3%
Net Income
Growth Rates:
1 Year
-
3 Years
+27%
5 Years
-47%
7 Years
-64%
10 Years
-

Earnings Waterfall
Guangdong Advertising Group Co Ltd

Revenue
13.3B CNY
Cost of Revenue
-12B CNY
Gross Profit
1.3B CNY
Operating Expenses
-1.2B CNY
Operating Income
98.1M CNY
Other Expenses
89.9M CNY
Net Income
188M CNY

Income Statement
Guangdong Advertising Group Co Ltd

Rotate your device to view
Income Statement
Currency: CNY
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
Revenue
Revenue
4 627
N/A
4 820
+4%
5 035
+4%
5 086
+1%
5 591
+10%
5 774
+3%
5 851
+1%
6 025
+3%
6 338
+5%
6 763
+7%
7 563
+12%
8 429
+11%
9 629
+14%
9 836
+2%
10 213
+4%
10 226
+0%
10 915
+7%
10 929
+0%
10 956
+0%
11 192
+2%
11 295
+1%
11 648
+3%
12 202
+5%
12 534
+3%
12 115
-3%
12 081
0%
12 000
-1%
12 207
+2%
11 536
-5%
11 588
+0%
11 361
-2%
11 967
+5%
13 291
+11%
13 702
+3%
13 732
+0%
13 511
-2%
13 003
-4%
13 048
+0%
13 015
0%
13 269
+2%
Gross Profit
Cost of Revenue
(3 958)
(4 099)
(4 232)
(4 231)
(4 583)
(4 728)
(4 760)
(4 865)
(5 105)
(5 487)
(6 223)
(6 929)
(7 958)
(8 073)
(8 380)
(8 380)
(9 003)
(9 053)
(9 156)
(9 488)
(9 984)
(10 324)
(10 825)
(11 117)
(10 449)
(10 432)
(10 361)
(10 667)
(9 857)
(9 983)
(9 881)
(10 534)
(11 936)
(12 337)
(12 372)
(12 151)
(11 711)
(11 722)
(11 751)
(11 968)
Gross Profit
668
N/A
722
+8%
803
+11%
855
+6%
1 008
+18%
1 046
+4%
1 091
+4%
1 160
+6%
1 233
+6%
1 276
+3%
1 340
+5%
1 501
+12%
1 670
+11%
1 764
+6%
1 833
+4%
1 846
+1%
1 912
+4%
1 877
-2%
1 800
-4%
1 704
-5%
1 312
-23%
1 324
+1%
1 377
+4%
1 417
+3%
1 666
+18%
1 649
-1%
1 639
-1%
1 540
-6%
1 679
+9%
1 604
-4%
1 480
-8%
1 433
-3%
1 355
-5%
1 365
+1%
1 360
0%
1 360
0%
1 292
-5%
1 327
+3%
1 264
-5%
1 301
+3%
Operating Income
Operating Expenses
(422)
(451)
(469)
(487)
(595)
(609)
(620)
(637)
(629)
(674)
(721)
(783)
(887)
(927)
(959)
(972)
(1 046)
(1 053)
(1 061)
(1 188)
(1 649)
(1 666)
(1 776)
(1 778)
(1 369)
(1 363)
(1 355)
(1 291)
(1 417)
(1 363)
(1 277)
(1 334)
(2 216)
(2 240)
(2 204)
(2 096)
(1 191)
(1 244)
(1 200)
(1 203)
Selling, General & Administrative
(412)
(442)
(461)
(480)
(548)
(563)
(572)
(587)
(601)
(643)
(682)
(747)
(806)
(847)
(894)
(894)
(920)
(924)
(916)
(963)
(981)
(1 004)
(1 068)
(1 050)
(824)
(781)
(708)
(670)
(940)
(914)
(934)
(1 059)
(924)
(937)
(872)
(698)
(896)
(917)
(919)
(961)
Research & Development
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
(24)
(275)
(300)
(386)
(412)
(263)
(267)
(239)
(243)
(264)
(288)
(292)
(344)
(305)
(296)
(294)
(264)
Other Operating Expenses
(10)
(9)
(8)
(7)
(48)
(46)
(48)
(49)
(27)
(31)
(39)
(36)
(81)
(79)
(65)
(77)
(126)
(129)
(146)
(226)
(668)
(661)
(708)
(705)
(270)
(282)
(261)
(210)
(214)
(182)
(105)
(31)
(1 028)
(1 016)
(1 040)
(1 055)
10
(30)
12
22
Operating Income
247
N/A
271
+10%
333
+23%
368
+10%
413
+12%
438
+6%
472
+8%
524
+11%
604
+15%
602
0%
619
+3%
717
+16%
783
+9%
837
+7%
875
+5%
875
0%
866
-1%
823
-5%
739
-10%
516
-30%
(337)
N/A
(341)
-1%
(399)
-17%
(361)
+9%
297
N/A
287
-3%
284
-1%
248
-13%
262
+6%
242
-8%
204
-16%
99
-51%
(861)
N/A
(875)
-2%
(844)
+3%
(737)
+13%
101
N/A
83
-18%
64
-23%
98
+54%
Pre-Tax Income
Interest Income Expense
29
27
26
24
22
21
25
26
25
23
17
13
2
(8)
9
2
(9)
(0)
0
13
155
160
150
139
56
53
65
72
6
12
(11)
(2)
(21)
(34)
(22)
(40)
36
72
41
45
Non-Reccuring Items
0
0
0
0
(0)
(0)
(2)
(2)
(2)
0
(1)
(1)
(1)
(1)
(1)
(1)
(1)
(0)
(0)
0
(0)
(0)
(0)
(0)
0
0
0
0
0
0
0
0
0
0
0
0
(0)
(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
2
3
2
3
25
24
25
25
4
6
19
24
32
37
32
34
30
26
37
40
80
79
68
68
(19)
(20)
(24)
(31)
12
11
14
7
4
15
4
21
97
86
136
114
Pre-Tax Income
278
N/A
300
+8%
362
+20%
395
+9%
460
+16%
483
+5%
520
+8%
573
+10%
631
+10%
630
0%
655
+4%
754
+15%
817
+8%
865
+6%
914
+6%
910
-1%
886
-3%
848
-4%
775
-9%
569
-27%
(102)
N/A
(102)
+0%
(181)
-77%
(154)
+15%
333
N/A
319
-4%
324
+2%
290
-11%
280
-3%
265
-6%
208
-22%
104
-50%
(878)
N/A
(894)
-2%
(862)
+4%
(756)
+12%
233
N/A
239
+3%
240
+0%
256
+7%
Net Income
Tax Provision
(64)
(70)
(84)
(94)
(113)
(116)
(125)
(139)
(144)
(143)
(147)
(177)
(210)
(219)
(225)
(208)
(188)
(173)
(148)
(121)
1
(1)
6
7
(81)
(80)
(92)
(81)
(98)
(105)
(85)
(81)
(24)
(10)
(21)
(19)
(40)
(49)
(44)
(65)
Income from Continuing Operations
214
231
278
301
347
367
395
434
487
487
507
577
607
646
689
702
698
676
627
448
(102)
(104)
(175)
(147)
253
239
232
209
183
160
123
23
(901)
(904)
(883)
(774)
193
190
196
191
Income to Minority Interest
(33)
(33)
(46)
(52)
(59)
(59)
(54)
(63)
(62)
(55)
(48)
(50)
(59)
(64)
(81)
(82)
(87)
(89)
(85)
(92)
(83)
(80)
(76)
(61)
(67)
(69)
(65)
(61)
(33)
(40)
(31)
(37)
(31)
(17)
(15)
(1)
(9)
(6)
(2)
(3)
Net Income (Common)
181
N/A
198
+9%
232
+17%
249
+7%
288
+15%
308
+7%
342
+11%
372
+9%
425
+14%
432
+2%
459
+6%
527
+15%
548
+4%
582
+6%
608
+4%
620
+2%
611
-1%
587
-4%
542
-8%
356
-34%
(184)
N/A
(184)
+0%
(251)
-37%
(207)
+17%
186
N/A
170
-9%
167
-1%
148
-11%
150
+1%
120
-20%
92
-23%
(13)
N/A
(932)
-6 911%
(921)
+1%
(898)
+2%
(776)
+14%
184
N/A
185
+0%
194
+5%
188
-3%

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
Similar Stocks
ALPHA SPREAD
Join more than 43,000+ value investors using Alpha Spread
Create a free account
or see our plans & pricing

Company

About Us Pricing Terms of Service Privacy Policy Affiliate Program

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

© 2022 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.