Beijinghualian Hypermarket Co Ltd
SSE:600361

Watchlist Manager
Beijinghualian Hypermarket Co Ltd Logo
Beijinghualian Hypermarket Co Ltd
SSE:600361
Watchlist
Price: 4.03 CNY -1.23% Market Closed
Market Cap: 16.6B CNY
Have any thoughts about
Beijinghualian Hypermarket Co Ltd?
Write Note
Financials Section:
Income Statement Balance Sheet Cash Flow Statement

Income Statement

78.9B
+3%
Revenue
Growth Rates:
1 Year
-33%
3 Years
+721%
5 Years
+578%
7 Years
+570%
10 Years
+479%
1.8B
+3%
Operating Income
Growth Rates:
1 Year
-32%
3 Years
+608%
5 Years
+1 043%
7 Years
-
10 Years
+1 503%
1B
+0.2%
Net Income
Growth Rates:
1 Year
-48%
3 Years
-
5 Years
+1 221%
7 Years
-
10 Years
+803%

Earnings Waterfall
Beijinghualian Hypermarket Co Ltd

Revenue
78.9B CNY
Cost of Revenue
-76.3B CNY
Gross Profit
2.6B CNY
Operating Expenses
-815m CNY
Operating Income
1.8B CNY
Other Expenses
-754.5m CNY
Net Income
1B CNY

Income Statement
Beijinghualian Hypermarket Co Ltd

Rotate your device to view
Income Statement
Currency: CNY
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
13 621
N/A
13 332
-2%
13 633
+2%
13 397
-2%
13 240
-1%
13 430
+1%
13 221
-2%
13 284
+0%
12 971
-2%
12 358
-5%
12 134
-2%
11 998
-1%
11 782
-2%
11 768
0%
11 651
-1%
11 545
-1%
11 833
+3%
11 595
-2%
11 549
0%
11 557
+0%
11 638
+1%
11 993
+3%
11 363
-5%
8 995
-21%
7 805
-13%
9 549
+22%
8 275
-13%
9 736
+18%
9 607
-1%
8 353
-13%
8 190
-2%
8 092
-1%
7 721
-5%
69 319
+798%
83 544
+21%
100 538
+20%
117 278
+17%
72 844
-38%
74 127
+2%
76 346
+3%
78 906
+3%
Gross Profit
Cost of Revenue
(10 879)
(10 470)
(10 745)
(10 475)
(10 209)
(10 472)
(10 292)
(10 420)
(10 243)
(9 648)
(9 484)
(9 371)
(9 214)
(9 218)
(9 157)
(9 074)
(9 293)
(9 023)
(8 945)
(8 956)
(9 018)
(9 314)
(8 694)
(6 348)
(5 202)
(6 883)
(5 671)
(7 138)
(7 103)
(5 950)
(5 890)
(5 888)
(5 632)
(66 939)
(81 428)
(98 374)
(114 920)
(70 497)
(71 772)
(73 814)
(76 307)
Gross Profit
2 743
N/A
2 862
+4%
2 888
+1%
2 922
+1%
3 031
+4%
2 958
-2%
2 929
-1%
2 864
-2%
2 728
-5%
2 711
-1%
2 650
-2%
2 627
-1%
2 568
-2%
2 551
-1%
2 493
-2%
2 471
-1%
2 541
+3%
2 573
+1%
2 605
+1%
2 601
0%
2 619
+1%
2 678
+2%
2 669
0%
2 647
-1%
2 604
-2%
2 665
+2%
2 605
-2%
2 598
0%
2 505
-4%
2 403
-4%
2 300
-4%
2 204
-4%
2 089
-5%
2 380
+14%
2 116
-11%
2 163
+2%
2 358
+9%
2 346
-1%
2 355
+0%
2 532
+8%
2 600
+3%
Operating Income
Operating Expenses
(2 631)
(2 755)
(2 784)
(2 801)
(2 905)
(2 922)
(2 888)
(2 845)
(2 756)
(2 814)
(2 688)
(2 671)
(2 582)
(2 496)
(2 379)
(2 335)
(2 372)
(2 428)
(2 409)
(2 430)
(2 463)
(2 563)
(2 498)
(2 439)
(2 391)
(2 412)
(2 285)
(2 278)
(2 252)
(2 314)
(2 191)
(2 125)
(2 011)
(787)
(215)
80
285
(767)
(753)
(796)
(815)
Selling, General & Administrative
(2 622)
(2 502)
(2 783)
(2 803)
(2 905)
(2 634)
(2 874)
(2 840)
(2 754)
(2 537)
(2 707)
(2 674)
(2 595)
(2 221)
(2 378)
(2 341)
(2 371)
(2 164)
(2 422)
(2 442)
(2 472)
(2 279)
(2 508)
(2 458)
(2 413)
(2 154)
(2 308)
(2 297)
(2 272)
(1 640)
(2 212)
(2 146)
(2 032)
(471)
34
414
728
(513)
(516)
(558)
(588)
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
0
0
0
0
0
0
0
0
0
0
(256)
(315)
(387)
(544)
(260)
(317)
(330)
(287)
Depreciation & Amortization
0
(232)
0
0
0
(257)
0
0
0
(250)
0
0
0
(253)
0
0
0
(243)
0
0
0
(254)
0
0
0
(252)
0
0
0
(658)
0
0
0
(85)
0
0
0
(89)
0
0
0
Other Operating Expenses
(9)
(21)
(1)
2
0
(32)
(14)
(6)
(2)
(27)
19
3
14
(22)
(2)
5
(1)
(21)
13
12
9
(29)
10
19
22
(5)
23
19
19
(16)
21
21
21
24
67
53
101
95
80
92
60
Operating Income
111
N/A
107
-4%
104
-3%
121
+17%
127
+4%
35
-72%
41
+17%
18
-55%
(28)
N/A
(103)
-263%
(38)
+63%
(44)
-14%
(14)
+69%
55
N/A
115
+108%
136
+18%
169
+25%
144
-15%
196
+36%
171
-13%
156
-8%
116
-26%
170
+47%
208
+22%
213
+2%
254
+20%
320
+26%
320
+0%
252
-21%
89
-65%
109
+23%
80
-27%
78
-2%
1 592
+1 930%
1 901
+19%
2 243
+18%
2 643
+18%
1 579
-40%
1 602
+1%
1 736
+8%
1 785
+3%
Pre-Tax Income
Interest Income Expense
(108)
(87)
(103)
(109)
(106)
(61)
(98)
(85)
(79)
(40)
(46)
247
253
(48)
224
(63)
(73)
(50)
(85)
(82)
(84)
(11)
(44)
(37)
(31)
(26)
(129)
(207)
(268)
(288)
(324)
(329)
(329)
(238)
(235)
(229)
(257)
(327)
(351)
(395)
(434)
Non-Reccuring Items
0
0
0
0
0
(3)
0
0
0
11
0
0
0
92
0
0
0
2
0
0
0
2
0
0
0
(13)
8
13
19
11
0
14
14
(14)
(14)
(33)
(39)
(11)
7
15
15
Gain/Loss on Disposition of Assets
0
95
(1)
(114)
(122)
46
(131)
(25)
(85)
(200)
0
(393)
0
0
0
0
0
(8)
0
0
0
(26)
0
0
0
(34)
0
0
0
(88)
0
0
0
(0)
0
0
0
(0)
0
0
0
Total Other Income
112
13
289
178
181
40
27
10
27
(21)
(215)
(24)
(372)
(31)
(242)
(35)
(30)
2
(3)
19
12
12
(18)
(31)
(3)
28
(5)
(11)
(76)
17
(69)
(66)
(50)
1
3
13
39
2
1
(1)
(2)
Pre-Tax Income
115
N/A
127
+10%
290
+129%
76
-74%
80
+5%
57
-28%
(161)
N/A
(81)
+50%
(165)
-103%
(354)
-114%
(300)
+15%
(214)
+28%
(132)
+38%
68
N/A
97
+42%
38
-61%
67
+75%
90
+35%
109
+21%
107
-1%
85
-21%
93
+10%
109
+17%
139
+28%
179
+28%
209
+17%
194
-7%
116
-40%
(73)
N/A
(259)
-257%
(283)
-9%
(301)
-6%
(287)
+5%
1 342
N/A
1 654
+23%
1 994
+21%
2 386
+20%
1 242
-48%
1 258
+1%
1 355
+8%
1 365
+1%
Net Income
Tax Provision
(2)
(26)
(57)
(27)
(24)
(5)
25
3
2
90
86
89
87
8
6
9
5
(9)
(8)
(10)
(7)
(8)
(7)
(27)
(40)
(105)
(121)
(113)
(99)
(22)
(12)
(29)
(4)
(253)
(320)
(330)
(410)
(284)
(284)
(331)
(339)
Income from Continuing Operations
113
102
233
50
55
52
(136)
(79)
(164)
(264)
(213)
(126)
(45)
76
102
47
72
81
100
97
77
84
101
112
139
104
74
2
(172)
(281)
(295)
(329)
(291)
1 089
1 334
1 664
1 976
958
974
1 024
1 025
Income to Minority Interest
1
1
1
1
1
1
1
1
1
4
5
5
5
3
3
4
3
3
1
1
1
0
0
(0)
(0)
(1)
(1)
(1)
(2)
(1)
0
0
0
0
0
0
0
0
(1)
4
5
Net Income (Common)
114
N/A
102
-11%
234
+129%
51
-78%
56
+11%
53
-6%
(135)
N/A
(78)
+42%
(162)
-108%
(260)
-60%
(209)
+20%
(121)
+42%
(40)
+67%
79
N/A
106
+34%
51
-52%
74
+47%
83
+12%
101
+22%
98
-3%
78
-20%
84
+8%
102
+21%
112
+10%
139
+24%
103
-26%
73
-30%
1
-99%
(173)
N/A
(282)
-63%
(296)
-5%
(329)
-11%
(291)
+12%
1 089
N/A
1 334
+22%
1 664
+25%
1 976
+19%
958
-52%
974
+2%
1 028
+6%
1 030
+0%
EPS (Diluted)
0.17
N/A
0.15
-12%
0.35
+133%
0.07
-80%
0.08
+14%
0.08
N/A
-0.2
N/A
-0.11
+45%
-0.24
-118%
-0.39
-63%
-0.32
+18%
-0.19
+41%
-0.07
+63%
0.12
N/A
0.16
+33%
0.08
-50%
0.12
+50%
0.13
+8%
0.15
+15%
0.14
-7%
0.11
-21%
0.13
+18%
0.15
+15%
0.17
+13%
0.21
+24%
0.15
-29%
0.11
-27%
0
N/A
-0.26
N/A
-0.42
-62%
-0.44
-5%
-0.49
-11%
-0.44
+10%
0.32
N/A
0.35
+9%
0.41
+17%
0.39
-5%
0.23
-41%
0.24
+4%
0.24
N/A
0.25
+4%

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 200,800+ value investors using Alpha Spread
Create a 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

© 2024 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.