BOE Technology Group Co Ltd
SZSE:000725

Watchlist Manager
BOE Technology Group Co Ltd Logo
BOE Technology Group Co Ltd
SZSE:000725
Watchlist
Price: 4.31 CNY -0.23% Market Closed
Market Cap: 159.3B CNY
Have any thoughts about
BOE Technology Group Co Ltd?
Write Note
Financials Section:
Income Statement Balance Sheet Cash Flow Statement

Income Statement

191.8B
+2%
Revenue
Growth Rates:
1 Year
+11%
3 Years
-3%
5 Years
+69%
7 Years
+107%
10 Years
+459%
5.8B
-0.4%
Operating Income
Growth Rates:
1 Year
-
3 Years
-84%
5 Years
+71%
7 Years
-52%
10 Years
+173%
5.1B
+29%
Net Income
Growth Rates:
1 Year
+76%
3 Years
-77%
5 Years
+165%
7 Years
-38%
10 Years
+78%

Earnings Waterfall
BOE Technology Group Co Ltd

Revenue
191.8B CNY
Cost of Revenue
-161.5B CNY
Gross Profit
30.2B CNY
Operating Expenses
-24.4B CNY
Operating Income
5.8B CNY
Other Expenses
-752.3m CNY
Net Income
5.1B CNY

Income Statement
BOE Technology Group 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
34 289
N/A
36 816
+7%
40 307
+9%
43 674
+8%
47 949
+10%
48 624
+1%
49 339
+1%
52 102
+6%
58 046
+11%
68 896
+19%
78 454
+14%
87 053
+11%
92 462
+6%
93 800
+1%
93 512
0%
92 669
-1%
93 857
+1%
97 109
+3%
101 996
+5%
108 674
+7%
113 366
+4%
116 060
+2%
113 493
-2%
119 895
+6%
130 033
+8%
135 553
+4%
159 328
+18%
182 684
+15%
198 047
+8%
221 036
+12%
221 236
+0%
204 028
-8%
188 978
-7%
178 414
-6%
165 911
-7%
166 981
+1%
172 184
+3%
174 543
+1%
182 458
+5%
187 752
+3%
191 760
+2%
Gross Profit
Cost of Revenue
(26 731)
(29 342)
(30 865)
(33 579)
(37 466)
(40 151)
(41 861)
(45 487)
(50 420)
(57 976)
(61 241)
(65 556)
(68 874)
(72 186)
(72 441)
(73 846)
(76 107)
(78 508)
(82 879)
(88 874)
(94 702)
(100 433)
(97 732)
(102 860)
(109 054)
(111 332)
(123 605)
(133 518)
(138 306)
(160 736)
(161 793)
(157 636)
(159 763)
(164 506)
(154 428)
(157 153)
(156 531)
(154 836)
(157 656)
(159 358)
(161 512)
Gross Profit
7 557
N/A
7 474
-1%
9 442
+26%
10 095
+7%
10 482
+4%
8 473
-19%
7 477
-12%
6 614
-12%
7 626
+15%
10 920
+43%
17 213
+58%
21 497
+25%
23 588
+10%
21 614
-8%
21 071
-3%
18 823
-11%
17 749
-6%
18 601
+5%
19 116
+3%
19 799
+4%
18 664
-6%
15 627
-16%
15 761
+1%
17 035
+8%
20 979
+23%
24 220
+15%
35 723
+47%
49 165
+38%
59 741
+22%
60 299
+1%
59 443
-1%
46 392
-22%
29 215
-37%
13 908
-52%
11 483
-17%
9 828
-14%
15 654
+59%
19 707
+26%
24 801
+26%
28 393
+14%
30 248
+7%
Operating Income
Operating Expenses
(5 428)
(5 044)
(6 612)
(6 805)
(7 166)
(6 263)
(7 438)
(7 571)
(8 057)
(8 082)
(10 029)
(11 104)
(11 542)
(10 211)
(10 498)
(9 501)
(9 937)
(11 808)
(13 071)
(14 525)
(15 265)
(13 199)
(15 090)
(16 181)
(17 217)
(15 707)
(20 771)
(22 686)
(24 444)
(22 268)
(25 760)
(25 270)
(23 110)
(12 936)
(20 888)
(19 937)
(20 708)
(18 027)
(21 231)
(22 557)
(24 438)
Selling, General & Administrative
(4 631)
(3 120)
(5 282)
(5 479)
(5 917)
(3 836)
(6 058)
(6 189)
(6 595)
(5 196)
(8 288)
(8 876)
(8 162)
(7 395)
(11 051)
(11 548)
(12 442)
(8 188)
(8 776)
(7 995)
(7 776)
(7 788)
(8 240)
(8 546)
(9 693)
(9 692)
(10 330)
(11 299)
(11 056)
(12 699)
(12 528)
(11 462)
(11 060)
(10 836)
(10 060)
(10 354)
(10 288)
(9 899)
(9 827)
(9 796)
(10 195)
Research & Development
0
(1 677)
0
0
0
(2 188)
0
0
0
(2 619)
0
0
(1 264)
(3 178)
0
0
(989)
(4 378)
(4 886)
(6 364)
(6 983)
(5 466)
(6 822)
(7 020)
(7 419)
(6 121)
(8 345)
(9 388)
(10 566)
(8 703)
(11 210)
(11 046)
(10 899)
(9 100)
(10 955)
(11 006)
(10 848)
(9 056)
(11 385)
(11 859)
(11 997)
Depreciation & Amortization
0
(214)
0
0
0
(186)
0
0
0
(213)
0
0
0
(256)
0
0
0
(1 108)
0
0
0
(2 468)
0
0
0
(2 228)
0
0
0
(2 845)
0
0
0
(2 972)
0
0
0
(3 199)
0
0
0
Other Operating Expenses
(795)
(32)
(1 330)
(1 326)
(1 249)
(55)
(1 378)
(1 381)
(1 462)
(55)
(1 742)
(2 229)
(2 116)
619
553
2 047
3 495
1 866
592
(165)
(507)
2 523
(29)
(615)
(105)
2 335
(2 097)
(1 998)
(2 823)
1 979
(2 022)
(2 761)
(1 150)
9 973
127
1 422
428
4 126
(19)
(903)
(2 246)
Operating Income
2 130
N/A
2 431
+14%
2 831
+16%
3 290
+16%
3 316
+1%
2 210
-33%
39
-98%
(957)
N/A
(432)
+55%
2 837
N/A
7 183
+153%
10 392
+45%
12 047
+16%
11 404
-5%
10 575
-7%
9 324
-12%
7 814
-16%
6 793
-13%
6 046
-11%
5 275
-13%
3 399
-36%
2 428
-29%
672
-72%
855
+27%
3 763
+340%
8 514
+126%
14 951
+76%
26 478
+77%
35 296
+33%
38 031
+8%
33 683
-11%
21 122
-37%
6 105
-71%
972
-84%
(9 404)
N/A
(10 109)
-7%
(5 054)
+50%
1 680
N/A
3 570
+113%
5 836
+63%
5 811
0%
Pre-Tax Income
Interest Income Expense
67
233
245
190
(776)
(1 254)
(1 511)
(2 362)
(2 100)
(2 099)
(2 278)
(2 063)
(1 793)
(1 687)
(1 618)
(1 755)
(2 433)
(2 749)
(3 142)
(2 951)
(2 077)
(1 480)
(1 448)
(1 587)
(2 094)
(1 998)
(1 947)
(2 246)
(2 077)
(2 173)
(1 869)
(486)
(738)
(1 509)
4 060
4 245
4 158
26
(427)
(1 111)
(1 128)
Non-Reccuring Items
0
(356)
0
0
0
(2)
0
0
0
(292)
(2)
(5)
(4)
(131)
3
4
3
(61)
0
2
1
(580)
2
11
18
(494)
167
160
153
(868)
3
5
10
494
19
17
15
(231)
12
11
12
Gain/Loss on Disposition of Assets
(7)
(16)
(20)
(24)
(21)
(8)
(5)
3
(1)
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
28
0
0
0
187
0
0
0
Total Other Income
1 225
884
574
764
860
1 068
2 396
2 433
2 340
2 066
572
253
132
155
92
123
120
139
124
110
114
136
67
41
47
71
65
55
56
94
75
132
119
66
117
158
208
170
305
223
205
Pre-Tax Income
3 415
N/A
3 176
-7%
3 630
+14%
4 221
+16%
3 381
-20%
2 013
-40%
921
-54%
(882)
N/A
(193)
+78%
2 512
N/A
5 475
+118%
8 577
+57%
10 380
+21%
9 741
-6%
9 050
-7%
7 695
-15%
5 504
-28%
4 122
-25%
3 029
-27%
2 436
-20%
1 437
-41%
504
-65%
(709)
N/A
(682)
+4%
1 732
N/A
6 093
+252%
13 237
+117%
24 448
+85%
33 429
+37%
35 084
+5%
31 892
-9%
20 773
-35%
5 497
-74%
51
-99%
(5 209)
N/A
(5 690)
-9%
(672)
+88%
1 833
N/A
3 460
+89%
4 959
+43%
4 899
-1%
Net Income
Tax Provision
(262)
(460)
(627)
(715)
(670)
(375)
(158)
(21)
(1)
(467)
(928)
(1 351)
(1 700)
(1 881)
(1 859)
(1 600)
(1 467)
(1 242)
(1 243)
(1 257)
(1 195)
(980)
(727)
(802)
(1 030)
(1 565)
(2 289)
(3 329)
(4 623)
(4 188)
(4 306)
(3 609)
(1 957)
(1 792)
(989)
(928)
(1 126)
(1 463)
(1 372)
(1 151)
(1 196)
Income from Continuing Operations
3 154
2 716
3 003
3 506
2 711
1 638
763
(903)
(193)
2 045
4 548
7 228
8 681
7 860
7 192
6 094
4 036
2 880
1 785
1 179
241
(476)
(1 436)
(1 483)
704
4 528
10 948
21 118
28 805
30 896
27 586
17 164
3 540
(1 741)
(6 198)
(6 618)
(1 798)
370
2 088
3 808
3 703
Income to Minority Interest
(304)
(154)
(51)
(35)
(11)
(2)
4
72
(22)
(163)
(360)
(525)
(463)
(293)
(18)
146
435
555
683
949
1 667
2 395
2 869
2 869
1 838
507
(1 298)
(4 381)
(6 165)
(4 936)
(2 497)
2 475
7 552
9 282
9 607
8 309
5 080
2 178
1 196
288
1 132
Net Income (Common)
2 849
N/A
2 562
-10%
2 952
+15%
3 471
+18%
2 699
-22%
1 636
-39%
766
-53%
(832)
N/A
(216)
+74%
1 883
N/A
4 187
+122%
6 702
+60%
8 218
+23%
7 568
-8%
7 174
-5%
6 241
-13%
4 472
-28%
3 435
-23%
2 469
-28%
2 129
-14%
1 909
-10%
1 740
-9%
1 176
-32%
977
-17%
2 125
+118%
4 524
+113%
9 153
+102%
16 251
+78%
22 161
+36%
25 396
+15%
22 686
-11%
17 388
-23%
8 714
-50%
6 946
-20%
3 032
-56%
1 446
-52%
2 877
+99%
2 412
-16%
3 251
+35%
3 928
+21%
5 058
+29%
EPS (Diluted)
0.08
N/A
0.09
+13%
0.09
N/A
0.1
+11%
0.08
-20%
0.05
-38%
0.02
-60%
-0.03
N/A
-0.01
+67%
0.05
N/A
0.12
+140%
0.19
+58%
0.23
+21%
0.22
-4%
0.2
-9%
0.18
-10%
0.13
-28%
0.1
-23%
0.07
-30%
0.06
-14%
0.06
N/A
0.05
-17%
0.04
-20%
0.03
-25%
0.06
+100%
0.13
+117%
0.27
+108%
0.48
+78%
0.48
N/A
0.71
+48%
0.63
-11%
0.43
-32%
0.23
-47%
0.19
-17%
0.08
-58%
0.04
-50%
0.08
+100%
0.06
-25%
0.09
+50%
0.1
+11%
0.13
+30%

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 204,500+ 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.