Kweichow Moutai Co Ltd
SSE:600519

Watchlist Manager
Kweichow Moutai Co Ltd Logo
Kweichow Moutai Co Ltd
SSE:600519
Watchlist
Price: 1 528.97 CNY 0.08% Market Closed
Market Cap: 1.9T CNY
Have any thoughts about
Kweichow Moutai Co Ltd?
Write Note
Financials Section:
Income Statement Balance Sheet Cash Flow Statement

Income Statement

168.4B
+3%
Revenue
Growth Rates:
1 Year
+18%
3 Years
+60%
5 Years
+96%
7 Years
+195%
10 Years
+439%
112.8B
+3%
Operating Income
Growth Rates:
1 Year
+16%
3 Years
+59%
5 Years
+91%
7 Years
+225%
10 Years
+440%
82.7B
+3%
Net Income
Growth Rates:
1 Year
+16%
3 Years
+65%
5 Years
+102%
7 Years
+241%
10 Years
+460%

Earnings Waterfall
Kweichow Moutai Co Ltd

Revenue
168.4B CNY
Cost of Revenue
-39.8B CNY
Gross Profit
128.6B CNY
Operating Expenses
-15.8B CNY
Operating Income
112.8B CNY
Other Expenses
-30.1B CNY
Net Income
82.7B CNY

Income Statement
Kweichow Moutai 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
31 242
N/A
32 217
+3%
33 396
+4%
33 787
+1%
33 778
0%
33 447
-1%
34 938
+4%
36 000
+3%
37 246
+3%
40 155
+8%
43 817
+9%
46 910
+7%
57 108
+22%
61 063
+7%
65 543
+7%
70 819
+8%
71 544
+1%
77 199
+8%
81 285
+5%
83 121
+2%
85 739
+3%
88 854
+4%
91 672
+3%
93 316
+2%
94 921
+2%
97 993
+3%
100 760
+3%
103 081
+2%
105 471
+2%
109 464
+4%
114 587
+5%
118 186
+3%
122 197
+3%
127 554
+4%
133 746
+5%
139 098
+4%
143 084
+3%
150 560
+5%
157 666
+5%
163 024
+3%
168 367
+3%
Gross Profit
Cost of Revenue
(5 233)
(4 323)
(5 360)
(5 541)
(5 511)
(5 100)
(6 634)
(7 162)
(8 033)
(8 629)
(11 252)
(12 304)
(14 908)
(12 455)
(15 365)
(16 194)
(16 264)
(15 261)
(18 026)
(18 249)
(18 620)
(17 538)
(20 673)
(21 703)
(22 372)
(19 224)
(23 773)
(24 005)
(24 132)
(21 214)
(25 166)
(26 520)
(27 963)
(24 828)
(30 202)
(31 735)
(32 559)
(29 606)
(36 471)
(38 139)
(39 756)
Gross Profit
26 009
N/A
27 894
+7%
28 036
+1%
28 246
+1%
28 266
+0%
28 347
+0%
28 303
0%
28 837
+2%
29 214
+1%
31 526
+8%
32 566
+3%
34 607
+6%
42 200
+22%
48 608
+15%
50 178
+3%
54 625
+9%
55 280
+1%
61 938
+12%
63 258
+2%
64 871
+3%
67 118
+3%
71 317
+6%
70 999
0%
71 613
+1%
72 548
+1%
78 770
+9%
76 986
-2%
79 075
+3%
81 339
+3%
88 250
+8%
89 421
+1%
91 666
+3%
94 234
+3%
102 726
+9%
103 544
+1%
107 363
+4%
110 525
+3%
120 954
+9%
121 195
+0%
124 885
+3%
128 611
+3%
Operating Income
Operating Expenses
(5 098)
(5 918)
(5 157)
(5 334)
(5 269)
(6 261)
(5 214)
(5 130)
(5 215)
(7 283)
(6 771)
(7 036)
(7 519)
(9 739)
(7 881)
(8 952)
(9 160)
(10 609)
(8 097)
(8 016)
(8 191)
(12 282)
(9 373)
(8 940)
(9 083)
(12 418)
(9 571)
(10 002)
(10 400)
(14 487)
(11 564)
(11 651)
(11 934)
(16 374)
(12 535)
(12 854)
(13 183)
(19 211)
(14 919)
(15 404)
(15 779)
Selling, General & Administrative
(5 098)
(5 610)
(5 157)
(5 334)
(5 269)
(5 908)
(5 211)
(5 126)
(5 211)
(6 940)
(6 768)
(7 032)
(7 520)
(9 301)
(7 881)
(8 956)
(9 151)
(10 164)
(8 084)
(7 959)
(8 128)
(11 786)
(9 344)
(8 949)
(9 091)
(11 856)
(9 534)
(9 960)
(10 357)
(13 930)
(11 519)
(11 577)
(11 825)
(15 541)
(12 431)
(12 746)
(13 103)
(18 139)
(14 784)
(15 249)
(15 601)
Research & Development
0
(10)
0
0
0
(8)
0
0
0
(12)
0
0
0
(11)
0
0
(8)
(19)
(24)
(68)
(73)
(44)
(67)
(36)
(37)
(45)
(51)
(50)
(55)
(57)
(70)
(99)
(135)
(114)
(139)
(148)
(121)
(139)
(163)
(177)
(197)
Depreciation & Amortization
0
(298)
0
0
0
(343)
0
0
0
(331)
0
0
0
(422)
0
0
0
(426)
0
0
0
(443)
0
0
0
(487)
0
0
0
(523)
0
0
0
(672)
0
0
0
(827)
0
0
0
Other Operating Expenses
0
(1)
(1)
(1)
(1)
(2)
(3)
(5)
(5)
(1)
(5)
(4)
1
(4)
1
4
(1)
(1)
11
10
10
(9)
39
45
45
(31)
14
8
12
24
24
25
26
(47)
35
39
41
(106)
28
22
19
Operating Income
20 910
N/A
21 976
+5%
22 878
+4%
22 911
+0%
22 997
+0%
22 086
-4%
23 089
+5%
23 707
+3%
23 998
+1%
24 243
+1%
25 794
+6%
27 571
+7%
34 682
+26%
38 869
+12%
42 299
+9%
45 674
+8%
46 121
+1%
51 329
+11%
55 161
+7%
56 855
+3%
58 927
+4%
59 034
+0%
61 626
+4%
62 673
+2%
63 466
+1%
66 351
+5%
67 416
+2%
69 074
+2%
70 939
+3%
73 764
+4%
77 857
+6%
80 015
+3%
82 300
+3%
86 352
+5%
91 009
+5%
94 509
+4%
97 342
+3%
101 743
+5%
106 277
+4%
109 481
+3%
112 831
+3%
Pre-Tax Income
Interest Income Expense
184
127
109
92
84
73
68
61
16
34
59
58
71
60
29
22
20
14
0
6
(110)
7
(20)
51
249
284
372
552
733
987
1 207
1 299
1 389
1 527
1 530
1 631
1 750
1 967
1 904
1 884
1 700
Non-Reccuring Items
0
0
0
0
0
0
0
0
0
(11)
0
0
0
11
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
(3)
(3)
(1)
(0)
3
2
Gain/Loss on Disposition of Assets
0
(85)
(81)
(81)
(81)
0
0
0
0
(2)
(2)
(2)
(4)
(3)
0
(3)
0
(2)
0
0
0
0
0
0
0
0
0
0
0
(12)
0
0
0
(21)
0
0
0
2
0
0
0
Total Other Income
(150)
(136)
(133)
(113)
(135)
(157)
(152)
(151)
(137)
(306)
(345)
(351)
(336)
(197)
(171)
(317)
(316)
(514)
(617)
(462)
(360)
(258)
(231)
(254)
(260)
(438)
(378)
(357)
(498)
(211)
(219)
(197)
(101)
(157)
(148)
(151)
(78)
(48)
(44)
(51)
(49)
Pre-Tax Income
20 944
N/A
21 882
+4%
22 772
+4%
22 808
+0%
22 865
+0%
22 002
-4%
23 006
+5%
23 618
+3%
23 878
+1%
23 958
+0%
25 507
+6%
27 276
+7%
34 412
+26%
38 740
+13%
42 157
+9%
45 376
+8%
45 824
+1%
50 828
+11%
54 543
+7%
56 397
+3%
58 456
+4%
58 783
+1%
61 376
+4%
62 472
+2%
63 456
+2%
66 197
+4%
67 410
+2%
69 269
+3%
71 174
+3%
74 528
+5%
78 844
+6%
81 117
+3%
83 588
+3%
87 701
+5%
92 391
+5%
95 986
+4%
99 012
+3%
103 663
+5%
108 136
+4%
111 317
+3%
114 485
+3%
Net Income
Tax Provision
(5 265)
(5 613)
(5 827)
(5 839)
(5 845)
(5 547)
(5 968)
(6 150)
(6 219)
(6 027)
(6 242)
(6 678)
(8 450)
(9 734)
(10 565)
(11 493)
(11 608)
(12 998)
(13 929)
(14 293)
(14 786)
(14 813)
(15 459)
(15 770)
(16 047)
(16 674)
(16 978)
(17 467)
(17 927)
(18 808)
(19 944)
(20 498)
(21 129)
(22 325)
(23 443)
(24 384)
(25 123)
(26 141)
(27 257)
(27 950)
(28 759)
Income from Continuing Operations
15 679
16 269
16 945
16 969
17 020
16 455
17 038
17 467
17 658
17 931
19 263
20 598
25 962
29 006
31 593
33 884
34 217
37 830
40 615
42 105
43 671
43 970
45 918
46 702
47 409
49 523
50 433
51 803
53 248
55 721
58 901
60 619
62 460
65 376
68 948
71 602
73 888
77 521
80 879
83 366
85 726
Income to Minority Interest
(919)
(920)
(929)
(961)
(939)
(952)
(1 012)
(1 051)
(1 115)
(1 212)
(1 312)
(1 432)
(1 726)
(1 927)
(2 129)
(2 291)
(2 388)
(2 626)
(2 697)
(2 714)
(2 745)
(2 764)
(2 838)
(2 844)
(2 830)
(2 826)
(2 875)
(3 053)
(3 111)
(3 260)
(3 150)
(3 019)
(2 866)
(2 659)
(2 681)
(2 699)
(2 695)
(2 787)
(2 875)
(2 917)
(3 040)
Net Income (Common)
14 758
N/A
15 350
+4%
16 014
+4%
16 007
0%
16 080
+0%
15 503
-4%
16 026
+3%
16 416
+2%
16 543
+1%
16 718
+1%
17 952
+7%
19 167
+7%
24 237
+26%
27 079
+12%
29 464
+9%
31 593
+7%
31 829
+1%
35 204
+11%
37 917
+8%
39 390
+4%
40 925
+4%
41 206
+1%
43 080
+5%
43 858
+2%
44 579
+2%
46 697
+5%
47 557
+2%
48 749
+3%
50 136
+3%
52 460
+5%
55 751
+6%
57 600
+3%
59 594
+3%
62 717
+5%
66 266
+6%
68 903
+4%
71 193
+3%
74 734
+5%
78 004
+4%
80 449
+3%
82 685
+3%
EPS (Diluted)
11.75
N/A
12.22
+4%
12.75
+4%
12.74
0%
12.8
+0%
12.34
-4%
12.76
+3%
13.08
+3%
13.18
+1%
13.31
+1%
14.3
+7%
15.26
+7%
19.29
+26%
21.56
+12%
23.45
+9%
25.15
+7%
25.34
+1%
28.02
+11%
30.18
+8%
31.35
+4%
32.57
+4%
32.8
+1%
34.29
+5%
34.91
+2%
35.49
+2%
37.17
+5%
37.87
+2%
38.82
+3%
39.92
+3%
41.76
+5%
44.38
+6%
45.85
+3%
47.44
+3%
49.93
+5%
52.75
+6%
54.85
+4%
56.67
+3%
59.49
+5%
62.1
+4%
64.04
+3%
65.82
+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
Discover More
ALPHA SPREAD
Follow us
Join more than 211,800+ 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.