Luzhou Laojiao Co Ltd
SZSE:000568

Watchlist Manager
Luzhou Laojiao Co Ltd Logo
Luzhou Laojiao Co Ltd
SZSE:000568
Watchlist
Price: 136.29 CNY -3.8% Market Closed
Market Cap: 200B CNY
Have any thoughts about
Luzhou Laojiao Co Ltd?
Write Note

Income Statement

Earnings Waterfall
Luzhou Laojiao Co Ltd

Revenue
32.5B CNY
Cost of Revenue
-8.4B CNY
Gross Profit
24.2B CNY
Operating Expenses
-5.4B CNY
Operating Income
18.8B CNY
Other Expenses
-4.6B CNY
Net Income
14.2B CNY

Income Statement
Luzhou Laojiao Co Ltd

Rotate your device to view
Income Statement
Currency: CNY
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
Revenue
Revenue
8 812
N/A
7 049
-20%
5 353
-24%
5 698
+6%
5 413
-5%
5 593
+3%
6 900
+23%
7 210
+4%
7 488
+4%
7 804
+4%
8 627
+11%
9 078
+5%
9 458
+4%
9 990
+6%
10 395
+4%
11 095
+7%
11 699
+5%
12 378
+6%
13 055
+5%
13 855
+6%
14 648
+6%
15 270
+4%
15 817
+4%
15 200
-4%
15 438
+2%
15 939
+3%
16 653
+4%
18 104
+9%
18 336
+1%
19 164
+5%
20 642
+8%
21 951
+6%
22 990
+5%
24 057
+5%
25 124
+4%
26 422
+5%
28 052
+6%
29 541
+5%
30 233
+2%
31 812
+5%
32 545
+2%
Gross Profit
Cost of Revenue
(4 546)
(3 647)
(3 064)
(3 359)
(3 167)
(3 222)
(3 902)
(4 143)
(4 054)
(4 162)
(4 043)
(4 188)
(4 310)
(4 271)
(3 967)
(4 428)
(4 441)
(4 584)
(4 189)
(4 692)
(4 863)
(4 886)
(4 680)
(4 369)
(4 454)
(4 640)
(4 613)
(5 717)
(5 309)
(5 376)
(5 204)
(5 985)
(6 178)
(6 248)
(6 123)
(7 220)
(7 500)
(7 812)
(6 778)
(8 041)
(8 352)
Gross Profit
4 266
N/A
3 401
-20%
2 289
-33%
2 338
+2%
2 246
-4%
2 371
+6%
2 998
+26%
3 067
+2%
3 435
+12%
3 642
+6%
4 584
+26%
4 890
+7%
5 148
+5%
5 718
+11%
6 428
+12%
6 666
+4%
7 258
+9%
7 794
+7%
8 867
+14%
9 162
+3%
9 786
+7%
10 383
+6%
11 137
+7%
10 832
-3%
10 984
+1%
11 300
+3%
12 040
+7%
12 387
+3%
13 027
+5%
13 788
+6%
15 438
+12%
15 966
+3%
16 812
+5%
17 810
+6%
19 001
+7%
19 202
+1%
20 553
+7%
21 729
+6%
23 455
+8%
23 770
+1%
24 194
+2%
Operating Income
Operating Expenses
(1 023)
(901)
(1 337)
(1 349)
(1 438)
(1 577)
(1 426)
(1 407)
(1 525)
(1 649)
(2 300)
(2 329)
(2 449)
(2 707)
(3 245)
(3 131)
(3 353)
(3 671)
(4 504)
(4 272)
(4 515)
(4 717)
(5 407)
(4 800)
(4 649)
(4 265)
(4 425)
(4 213)
(4 145)
(4 276)
(5 277)
(4 754)
(4 830)
(4 958)
(5 561)
(4 767)
(5 004)
(5 154)
(6 185)
(5 253)
(5 430)
Selling, General & Administrative
(1 021)
(899)
(1 147)
(1 144)
(1 234)
(1 373)
(1 247)
(1 407)
(1 524)
(1 646)
(2 164)
(2 313)
(2 409)
(2 677)
(3 074)
(3 089)
(3 332)
(3 659)
(4 327)
(4 232)
(4 487)
(4 689)
(5 254)
(4 811)
(4 605)
(4 216)
(4 263)
(4 155)
(4 085)
(4 216)
(5 059)
(4 652)
(4 708)
(4 791)
(5 251)
(4 602)
(4 858)
(5 017)
(5 886)
(5 122)
(5 244)
Research & Development
0
0
(56)
0
0
0
(35)
0
0
0
0
0
0
(12)
(51)
(39)
(49)
(48)
(62)
(60)
(62)
(67)
(72)
(72)
(82)
(82)
(86)
(89)
(90)
(106)
(138)
(153)
(176)
(206)
(206)
(203)
(195)
(197)
(226)
(231)
(238)
Depreciation & Amortization
0
0
(130)
0
0
0
(141)
0
0
0
(133)
0
0
0
(142)
0
0
0
(137)
0
0
0
(124)
0
0
0
(106)
0
0
0
(128)
0
0
0
(132)
0
0
0
(120)
0
0
Other Operating Expenses
(2)
(2)
(3)
(205)
(204)
(204)
(2)
0
(1)
(4)
(2)
(16)
(40)
(18)
24
(4)
28
34
22
21
34
38
42
83
37
33
30
31
31
45
48
50
54
39
28
37
49
60
46
101
52
Operating Income
3 243
N/A
2 501
-23%
952
-62%
990
+4%
808
-18%
794
-2%
1 573
+98%
1 660
+6%
1 910
+15%
1 993
+4%
2 284
+15%
2 562
+12%
2 700
+5%
3 011
+12%
3 183
+6%
3 535
+11%
3 905
+10%
4 123
+6%
4 363
+6%
4 891
+12%
5 271
+8%
5 666
+8%
5 730
+1%
6 032
+5%
6 335
+5%
7 034
+11%
7 615
+8%
8 174
+7%
8 882
+9%
9 512
+7%
10 161
+7%
11 212
+10%
11 982
+7%
12 851
+7%
13 440
+5%
14 435
+7%
15 549
+8%
16 576
+7%
17 270
+4%
18 518
+7%
18 764
+1%
Pre-Tax Income
Interest Income Expense
258
197
240
244
420
442
359
349
189
210
286
279
297
238
249
283
297
338
315
342
341
334
353
348
379
363
336
347
377
411
430
377
360
357
387
441
432
450
527
511
448
Non-Reccuring Items
0
0
0
0
0
0
0
0
0
0
(19)
0
0
(24)
(4)
0
0
0
(14)
(0)
(0)
0
32
0
27
26
4
8
8
9
(1)
(0)
19
19
9
19
(0)
(1)
46
0
46
Gain/Loss on Disposition of Assets
1
0
(1)
0
0
(0)
(1)
0
(1)
(13)
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
9
18
26
26
19
14
36
40
42
44
9
3
2
16
5
9
(8)
(4)
(5)
(17)
5
(34)
(12)
(37)
(56)
(10)
(16)
2
25
(33)
(39)
(40)
(48)
(2)
19
9
6
17
(37)
(36)
(42)
Pre-Tax Income
3 511
N/A
2 716
-23%
1 218
-55%
1 259
+3%
1 246
-1%
1 250
+0%
1 967
+57%
2 048
+4%
2 139
+4%
2 234
+4%
2 559
+15%
2 843
+11%
2 999
+5%
3 241
+8%
3 434
+6%
3 827
+11%
4 195
+10%
4 457
+6%
4 659
+5%
5 216
+12%
5 616
+8%
5 966
+6%
6 104
+2%
6 343
+4%
6 685
+5%
7 414
+11%
7 939
+7%
8 531
+7%
9 292
+9%
9 899
+7%
10 551
+7%
11 548
+9%
12 313
+7%
13 225
+7%
13 855
+5%
14 905
+8%
15 987
+7%
17 042
+7%
17 806
+4%
18 992
+7%
19 216
+1%
Net Income
Tax Provision
(851)
(667)
(241)
(245)
(221)
(206)
(416)
(449)
(504)
(523)
(580)
(656)
(655)
(757)
(832)
(935)
(1 054)
(1 089)
(1 148)
(1 262)
(1 374)
(1 457)
(1 462)
(1 529)
(1 598)
(1 799)
(1 981)
(2 119)
(2 292)
(2 441)
(2 614)
(2 900)
(3 068)
(3 308)
(3 444)
(3 663)
(4 030)
(4 300)
(4 517)
(4 847)
(5 002)
Income from Continuing Operations
2 659
2 049
976
1 014
1 025
1 045
1 550
1 599
1 635
1 711
1 979
2 187
2 343
2 484
2 602
2 891
3 141
3 369
3 510
3 954
4 242
4 509
4 642
4 814
5 087
5 616
5 959
6 412
7 000
7 458
7 937
8 649
9 246
9 917
10 411
11 241
11 958
12 743
13 289
14 145
14 213
Income to Minority Interest
(79)
(66)
(96)
(89)
(83)
(87)
(78)
(73)
(80)
(62)
(22)
(25)
(24)
(30)
(44)
(72)
(71)
(57)
(25)
(12)
14
21
0
20
25
47
47
53
11
8
18
16
15
(20)
(45)
(39)
(34)
(28)
(42)
(37)
(30)
Net Income (Common)
2 580
N/A
1 982
-23%
880
-56%
925
+5%
942
+2%
958
+2%
1 473
+54%
1 525
+4%
1 555
+2%
1 649
+6%
1 957
+19%
2 162
+10%
2 319
+7%
2 454
+6%
2 558
+4%
2 819
+10%
3 070
+9%
3 312
+8%
3 486
+5%
3 942
+13%
4 256
+8%
4 530
+6%
4 642
+2%
4 835
+4%
5 113
+6%
5 662
+11%
6 006
+6%
6 465
+8%
7 012
+8%
7 466
+6%
7 956
+7%
8 664
+9%
9 261
+7%
9 897
+7%
10 365
+5%
11 202
+8%
11 924
+6%
12 714
+7%
13 246
+4%
14 108
+7%
14 184
+1%
EPS (Diluted)
1.84
N/A
1.41
-23%
0.63
-55%
0.66
+5%
0.67
+2%
0.68
+1%
1.05
+54%
1.08
+3%
1.11
+3%
1.18
+6%
1.4
+19%
1.55
+11%
1.63
+5%
1.71
+5%
1.8
+5%
1.92
+7%
2.07
+8%
2.27
+10%
2.38
+5%
2.69
+13%
2.9
+8%
3.08
+6%
3.17
+3%
3.3
+4%
3.49
+6%
3.87
+11%
4.1
+6%
4.41
+8%
4.79
+9%
5.1
+6%
5.43
+6%
5.91
+9%
6.27
+6%
6.74
+7%
7.06
+5%
7.63
+8%
8.06
+6%
8.68
+8%
9.04
+4%
9.61
+6%
9.61
N/A

See Also

Discover More