Tencent Holdings Ltd
HKEX:700
US |
Johnson & Johnson
NYSE:JNJ
|
Pharmaceuticals
|
|
US |
Berkshire Hathaway Inc
NYSE:BRK.A
|
Financial Services
|
|
US |
Bank of America Corp
NYSE:BAC
|
Banking
|
|
US |
Mastercard Inc
NYSE:MA
|
Technology
|
|
US |
UnitedHealth Group Inc
NYSE:UNH
|
Health Care
|
|
US |
Exxon Mobil Corp
NYSE:XOM
|
Energy
|
|
US |
Pfizer Inc
NYSE:PFE
|
Pharmaceuticals
|
|
US |
Palantir Technologies Inc
NYSE:PLTR
|
Technology
|
|
US |
Nike Inc
NYSE:NKE
|
Textiles, Apparel & Luxury Goods
|
|
US |
Visa Inc
NYSE:V
|
Technology
|
|
CN |
Alibaba Group Holding Ltd
NYSE:BABA
|
Retail
|
|
US |
3M Co
NYSE:MMM
|
Industrial Conglomerates
|
|
US |
JPMorgan Chase & Co
NYSE:JPM
|
Banking
|
|
US |
Coca-Cola Co
NYSE:KO
|
Beverages
|
|
US |
Walmart Inc
NYSE:WMT
|
Retail
|
|
US |
Verizon Communications Inc
NYSE:VZ
|
Telecommunication
|
Utilize notes to systematically review your investment decisions. By reflecting on past outcomes, you can discern effective strategies and identify those that underperformed. This continuous feedback loop enables you to adapt and refine your approach, optimizing for future success.
Each note serves as a learning point, offering insights into your decision-making processes. Over time, you'll accumulate a personalized database of knowledge, enhancing your ability to make informed decisions quickly and effectively.
With a comprehensive record of your investment history at your fingertips, you can compare current opportunities against past experiences. This not only bolsters your confidence but also ensures that each decision is grounded in a well-documented rationale.
Do you really want to delete this note?
This action cannot be undone.
52 Week Range |
262.2
478.4
|
Price Target |
|
We'll email you a reminder when the closing price reaches HKD.
Choose the stock you wish to monitor with a price alert.
Johnson & Johnson
NYSE:JNJ
|
US | |
Berkshire Hathaway Inc
NYSE:BRK.A
|
US | |
Bank of America Corp
NYSE:BAC
|
US | |
Mastercard Inc
NYSE:MA
|
US | |
UnitedHealth Group Inc
NYSE:UNH
|
US | |
Exxon Mobil Corp
NYSE:XOM
|
US | |
Pfizer Inc
NYSE:PFE
|
US | |
Palantir Technologies Inc
NYSE:PLTR
|
US | |
Nike Inc
NYSE:NKE
|
US | |
Visa Inc
NYSE:V
|
US | |
Alibaba Group Holding Ltd
NYSE:BABA
|
CN | |
3M Co
NYSE:MMM
|
US | |
JPMorgan Chase & Co
NYSE:JPM
|
US | |
Coca-Cola Co
NYSE:KO
|
US | |
Walmart Inc
NYSE:WMT
|
US | |
Verizon Communications Inc
NYSE:VZ
|
US |
This alert will be permanently deleted.
Income Statement
Earnings Waterfall
Tencent Holdings Ltd
Revenue
|
643B
CNY
|
Cost of Revenue
|
-306.9B
CNY
|
Gross Profit
|
336.2B
CNY
|
Operating Expenses
|
-135.8B
CNY
|
Operating Income
|
200.4B
CNY
|
Other Expenses
|
-30.6B
CNY
|
Net Income
|
169.8B
CNY
|
Income Statement
Tencent Holdings Ltd
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 | ||
---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
Revenue | ||||||||||||||||||||||||||||||||||||||||||
Revenue |
74 924
N/A
|
78 932
+5%
|
82 931
+5%
|
86 614
+4%
|
93 400
+8%
|
102 863
+10%
|
112 459
+9%
|
124 721
+11%
|
138 515
+11%
|
151 938
+10%
|
169 495
+12%
|
190 410
+12%
|
215 232
+13%
|
237 760
+10%
|
261 736
+10%
|
278 805
+7%
|
294 190
+6%
|
312 694
+6%
|
324 631
+4%
|
339 777
+5%
|
356 418
+5%
|
377 289
+6%
|
399 889
+6%
|
425 951
+7%
|
454 162
+7%
|
482 064
+6%
|
509 302
+6%
|
532 678
+5%
|
549 599
+3%
|
560 118
+2%
|
560 286
+0%
|
556 061
-1%
|
553 786
0%
|
554 552
+0%
|
569 067
+3%
|
584 241
+3%
|
598 773
+2%
|
609 015
+2%
|
618 530
+2%
|
630 439
+2%
|
643 007
+2%
|
|
Gross Profit | ||||||||||||||||||||||||||||||||||||||||||
Cost of Revenue |
(30 739)
|
(30 873)
|
(32 038)
|
(33 455)
|
(37 302)
|
(41 631)
|
(46 072)
|
(52 316)
|
(59 862)
|
(67 439)
|
(78 142)
|
(91 207)
|
(106 176)
|
(120 835)
|
(133 212)
|
(144 141)
|
(155 727)
|
(170 574)
|
(179 733)
|
(190 199)
|
(199 841)
|
(209 756)
|
(219 382)
|
(231 360)
|
(245 403)
|
(260 532)
|
(277 929)
|
(291 770)
|
(302 591)
|
(314 187)
|
(319 903)
|
(320 556)
|
(319 045)
|
(315 665)
|
(319 213)
|
(321 414)
|
(321 406)
|
(315 903)
|
(309 733)
|
(306 587)
|
(306 850)
|
|
Gross Profit |
44 185
N/A
|
48 059
+9%
|
50 893
+6%
|
53 159
+4%
|
56 098
+6%
|
61 232
+9%
|
66 387
+8%
|
72 405
+9%
|
78 653
+9%
|
84 499
+7%
|
91 353
+8%
|
99 203
+9%
|
109 056
+10%
|
116 925
+7%
|
128 524
+10%
|
134 664
+5%
|
138 463
+3%
|
142 120
+3%
|
144 898
+2%
|
149 578
+3%
|
156 577
+5%
|
167 533
+7%
|
180 507
+8%
|
194 591
+8%
|
208 759
+7%
|
221 532
+6%
|
231 373
+4%
|
240 908
+4%
|
247 008
+3%
|
245 931
0%
|
240 383
-2%
|
235 505
-2%
|
234 741
0%
|
238 887
+2%
|
249 854
+5%
|
262 827
+5%
|
277 367
+6%
|
293 112
+6%
|
308 797
+5%
|
323 852
+5%
|
336 157
+4%
|
|
Operating Income | ||||||||||||||||||||||||||||||||||||||||||
Operating Expenses |
(20 876)
|
(22 011)
|
(22 164)
|
(22 216)
|
(23 073)
|
(25 106)
|
(26 446)
|
(28 177)
|
(30 738)
|
(34 379)
|
(37 698)
|
(41 208)
|
(45 055)
|
(47 298)
|
(52 011)
|
(56 593)
|
(60 142)
|
(63 320)
|
(65 374)
|
(66 311)
|
(68 556)
|
(71 811)
|
(80 001)
|
(85 726)
|
(92 360)
|
(97 894)
|
(100 966)
|
(108 183)
|
(114 495)
|
(121 744)
|
(129 211)
|
(133 187)
|
(133 903)
|
(132 714)
|
(130 971)
|
(132 331)
|
(132 226)
|
(133 034)
|
(126 168)
|
(128 796)
|
(135 756)
|
|
Selling, General & Administrative |
(20 716)
|
(20 859)
|
(22 154)
|
(22 340)
|
(23 066)
|
(23 409)
|
(26 224)
|
(28 276)
|
(31 014)
|
(32 739)
|
(38 365)
|
(42 531)
|
(47 241)
|
(48 851)
|
(55 533)
|
(59 920)
|
(63 513)
|
(63 471)
|
(66 330)
|
(67 408)
|
(69 203)
|
(71 974)
|
(82 119)
|
(88 574)
|
(95 425)
|
(97 064)
|
(107 168)
|
(116 069)
|
(124 257)
|
(125 207)
|
(137 671)
|
(139 185)
|
(138 492)
|
(129 884)
|
(132 858)
|
(132 422)
|
(133 019)
|
(132 065)
|
(138 421)
|
(141 339)
|
(145 607)
|
|
Depreciation & Amortization |
0
|
(1 076)
|
0
|
0
|
0
|
(1 370)
|
0
|
0
|
0
|
(1 761)
|
0
|
0
|
0
|
(1 743)
|
0
|
0
|
0
|
(2 284)
|
0
|
0
|
0
|
(2 868)
|
0
|
0
|
0
|
(4 319)
|
0
|
0
|
0
|
(5 234)
|
0
|
0
|
0
|
(6 041)
|
0
|
0
|
0
|
(5 671)
|
0
|
0
|
0
|
|
Other Operating Expenses |
(160)
|
(76)
|
(10)
|
124
|
(7)
|
(327)
|
(222)
|
99
|
276
|
121
|
667
|
1 323
|
2 186
|
3 296
|
3 522
|
3 327
|
3 371
|
2 435
|
956
|
1 097
|
647
|
3 031
|
2 118
|
2 848
|
3 065
|
3 489
|
6 202
|
7 886
|
9 762
|
8 697
|
8 460
|
5 998
|
4 589
|
3 211
|
1 887
|
91
|
793
|
4 702
|
12 253
|
12 543
|
9 851
|
|
Operating Income |
23 309
N/A
|
26 048
+12%
|
28 729
+10%
|
30 943
+8%
|
33 025
+7%
|
36 126
+9%
|
39 941
+11%
|
44 228
+11%
|
47 915
+8%
|
50 120
+5%
|
53 655
+7%
|
57 995
+8%
|
64 001
+10%
|
69 627
+9%
|
76 513
+10%
|
78 071
+2%
|
78 321
+0%
|
78 800
+1%
|
79 524
+1%
|
83 267
+5%
|
88 021
+6%
|
95 722
+9%
|
100 506
+5%
|
108 865
+8%
|
116 399
+7%
|
123 638
+6%
|
130 407
+5%
|
132 725
+2%
|
132 513
0%
|
124 187
-6%
|
111 172
-10%
|
102 318
-8%
|
100 838
-1%
|
106 173
+5%
|
118 883
+12%
|
130 496
+10%
|
145 141
+11%
|
160 078
+10%
|
182 629
+14%
|
195 056
+7%
|
200 401
+3%
|
|
Pre-Tax Income | ||||||||||||||||||||||||||||||||||||||||||
Interest Income Expense |
751
|
291
|
(76)
|
(237)
|
(834)
|
(1 350)
|
(2 033)
|
(1 358)
|
(1 009)
|
(637)
|
664
|
3 218
|
6 273
|
7 864
|
13 780
|
15 579
|
33 343
|
31 830
|
29 932
|
29 366
|
9 077
|
9 192
|
6 441
|
8 183
|
18 696
|
43 416
|
58 306
|
62 643
|
54 709
|
31 469
|
8 160
|
(5 282)
|
(21 205)
|
(23 691)
|
(16 619)
|
(13 717)
|
2 359
|
5 767
|
(3 888)
|
7 451
|
19 086
|
|
Non-Reccuring Items |
2 846
|
2 674
|
1 393
|
1 071
|
1 675
|
1 440
|
1 497
|
952
|
1 005
|
2 157
|
3 709
|
5 379
|
6 121
|
10 724
|
9 435
|
6 036
|
(8 385)
|
(16 164)
|
(12 041)
|
(9 491)
|
3 725
|
4 486
|
5 080
|
4 081
|
6 358
|
12 968
|
12 268
|
15 290
|
24 325
|
92 406
|
101 478
|
100 884
|
118 706
|
127 743
|
116 818
|
116 673
|
87 795
|
(1 911)
|
1 486
|
(854)
|
(2 716)
|
|
Total Other Income |
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
|
(2 610)
|
58
|
(1 002)
|
(1 026)
|
|
Pre-Tax Income |
26 906
N/A
|
29 013
+8%
|
30 046
+4%
|
31 777
+6%
|
33 866
+7%
|
36 216
+7%
|
39 405
+9%
|
43 822
+11%
|
47 911
+9%
|
51 640
+8%
|
58 028
+12%
|
66 592
+15%
|
76 395
+15%
|
88 215
+15%
|
99 728
+13%
|
99 686
0%
|
103 279
+4%
|
94 466
-9%
|
97 415
+3%
|
103 142
+6%
|
100 823
-2%
|
109 400
+9%
|
112 027
+2%
|
121 129
+8%
|
141 453
+17%
|
180 022
+27%
|
200 981
+12%
|
210 658
+5%
|
211 547
+0%
|
248 062
+17%
|
220 810
-11%
|
197 920
-10%
|
198 339
+0%
|
210 225
+6%
|
219 082
+4%
|
233 452
+7%
|
235 295
+1%
|
161 324
-31%
|
180 285
+12%
|
200 651
+11%
|
215 745
+8%
|
|
Net Income | ||||||||||||||||||||||||||||||||||||||||||
Tax Provision |
(5 041)
|
(5 125)
|
(5 660)
|
(5 821)
|
(6 002)
|
(7 108)
|
(7 959)
|
(8 892)
|
(9 789)
|
(10 193)
|
(11 301)
|
(12 491)
|
(15 023)
|
(15 744)
|
(17 832)
|
(17 464)
|
(15 699)
|
(14 482)
|
(13 548)
|
(13 171)
|
(13 281)
|
(13 512)
|
(14 592)
|
(15 924)
|
(18 325)
|
(19 897)
|
(21 251)
|
(20 360)
|
(20 073)
|
(20 252)
|
(18 275)
|
(19 177)
|
(20 829)
|
(21 516)
|
(27 712)
|
(34 289)
|
(38 193)
|
(43 276)
|
(45 980)
|
(45 003)
|
(42 895)
|
|
Income from Continuing Operations |
21 865
|
23 888
|
24 386
|
25 956
|
27 864
|
29 108
|
31 446
|
34 930
|
38 122
|
41 447
|
46 727
|
54 101
|
61 372
|
72 471
|
81 896
|
82 222
|
87 580
|
79 984
|
83 867
|
89 971
|
87 542
|
95 888
|
97 435
|
105 205
|
123 128
|
160 125
|
179 730
|
190 298
|
191 474
|
227 810
|
202 535
|
178 743
|
177 510
|
188 709
|
191 370
|
199 163
|
197 102
|
118 048
|
134 305
|
155 648
|
172 850
|
|
Income to Minority Interest |
(4)
|
(78)
|
(150)
|
(242)
|
(362)
|
(302)
|
(340)
|
(401)
|
(392)
|
(352)
|
(339)
|
(219)
|
(130)
|
(961)
|
(1 572)
|
(2 262)
|
(2 293)
|
(1 265)
|
(1 228)
|
(1 063)
|
(1 585)
|
(2 578)
|
(2 439)
|
(1 238)
|
(1 001)
|
(278)
|
(1 012)
|
(2 100)
|
(2 308)
|
(2 988)
|
(2 067)
|
(2 243)
|
(577)
|
(466)
|
(702)
|
(943)
|
(2 643)
|
(2 832)
|
(3 038)
|
(2 922)
|
(3 076)
|
|
Net Income (Common) |
21 861
N/A
|
23 810
+9%
|
24 236
+2%
|
25 714
+6%
|
27 502
+7%
|
28 806
+5%
|
31 106
+8%
|
34 529
+11%
|
37 730
+9%
|
41 095
+9%
|
46 388
+13%
|
53 882
+16%
|
61 242
+14%
|
71 510
+17%
|
80 324
+12%
|
79 960
0%
|
85 287
+7%
|
78 719
-8%
|
82 639
+5%
|
88 908
+8%
|
85 957
-3%
|
93 310
+9%
|
94 996
+2%
|
103 967
+9%
|
122 127
+17%
|
159 847
+31%
|
178 718
+12%
|
188 198
+5%
|
189 166
+1%
|
224 822
+19%
|
200 468
-11%
|
176 500
-12%
|
176 933
+0%
|
188 243
+6%
|
190 668
+1%
|
198 220
+4%
|
194 459
-2%
|
115 216
-41%
|
131 267
+14%
|
152 726
+16%
|
169 774
+11%
|
|
EPS (Diluted) |
2.33
N/A
|
2.54
+9%
|
2.58
+2%
|
2.74
+6%
|
2.94
+7%
|
3.05
+4%
|
3.32
+9%
|
3.59
+8%
|
3.97
+11%
|
4.33
+9%
|
4.87
+12%
|
5.66
+16%
|
6.43
+14%
|
7.5
+17%
|
8.39
+12%
|
8.38
0%
|
8.93
+7%
|
8.23
-8%
|
8.64
+5%
|
9.29
+8%
|
8.98
-3%
|
9.71
+8%
|
9.89
+2%
|
10.8
+9%
|
12.65
+17%
|
16.56
+31%
|
18.44
+11%
|
19.41
+5%
|
19.55
+1%
|
23.18
+19%
|
20.69
-11%
|
18.24
-12%
|
18.28
+0%
|
19.41
+6%
|
19.8
+2%
|
20.59
+4%
|
20.26
-2%
|
11.98
-41%
|
13.84
+16%
|
16.17
+17%
|
18.13
+12%
|