Wuliangye Yibin Co Ltd
SZSE:000858

Watchlist Manager
Wuliangye Yibin Co Ltd Logo
Wuliangye Yibin Co Ltd
SZSE:000858
Watchlist
Price: 133.3 CNY -0.75% Market Closed
Market Cap: 517.4B CNY
Financials Section:
Income Statement Balance Sheet Cash Flow Statement

Income Statement

0
Revenue
+0%
Growth Rates:
1 Year
+29%
3 Years
+48%
5 Years
+99%
7 Years
+231%
10 Years
+363%
0
Operating Income
+0%
Growth Rates:
1 Year
+30%
3 Years
+52%
5 Years
+111%
7 Years
+311%
10 Years
+535%
0
Net Income
+0%
Growth Rates:
1 Year
+32%
3 Years
+55%
5 Years
+114%
7 Years
+307%
10 Years
+530%

Earnings Waterfall
Wuliangye Yibin Co Ltd

Revenue
95.4B CNY
Cost of Revenue
-36.8B CNY
Gross Profit
58.6B CNY
Operating Expenses
-13.2B CNY
Operating Income
45.5B CNY
Other Expenses
-10.3B CNY
Net Income
35.2B CNY

Income Statement
Wuliangye Yibin Co Ltd

Rotate your device to view
Income Statement
Currency: CNY
Millions
Ones
Thousands
Millions
Billions
TTM
Quarterly
Annual
TTM
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
20 622
N/A
21 011
+2%
21 027
+0%
20 564
-2%
21 074
+2%
21 659
+3%
23 750
+10%
23 700
0%
24 228
+2%
24 544
+1%
25 877
+5%
26 909
+4%
28 821
+7%
30 187
+5%
33 925
+12%
35 987
+6%
37 460
+4%
40 030
+7%
43 723
+9%
45 760
+5%
47 882
+5%
50 118
+5%
52 766
+5%
53 734
+2%
55 508
+3%
57 321
+3%
61 407
+7%
63 305
+3%
64 549
+2%
66 209
+3%
69 432
+5%
70 680
+2%
72 268
+2%
73 969
+2%
77 559
+5%
78 253
+1%
73 969
-5%
83 272
+13%
86 966
+4%
88 414
+2%
95 408
+8%
Gross Profit
Cost of Revenue
(6 605)
(6 839)
(7 711)
(7 859)
(8 288)
(7 997)
(9 248)
(9 208)
(9 271)
(8 660)
(9 667)
(10 100)
(11 279)
(11 098)
(13 869)
(14 932)
(15 423)
(15 142)
(17 428)
(18 476)
(19 103)
(18 380)
(20 521)
(20 852)
(21 547)
(21 355)
(24 531)
(25 201)
(25 636)
(24 103)
(26 880)
(27 120)
(27 993)
(26 837)
(30 268)
(30 692)
(28 927)
(30 234)
(33 875)
(34 261)
(36 759)
Gross Profit
14 015
N/A
14 172
+1%
13 315
-6%
12 705
-5%
12 787
+1%
13 662
+7%
14 501
+6%
14 491
0%
14 956
+3%
15 883
+6%
16 209
+2%
16 809
+4%
17 542
+4%
19 089
+9%
20 056
+5%
21 054
+5%
22 036
+5%
24 888
+13%
26 296
+6%
27 285
+4%
28 780
+5%
31 738
+10%
32 246
+2%
32 884
+2%
33 963
+3%
35 966
+6%
36 876
+3%
38 103
+3%
38 912
+2%
42 106
+8%
42 552
+1%
43 560
+2%
44 274
+2%
47 131
+6%
47 291
+0%
47 560
+1%
45 041
-5%
53 038
+18%
53 091
+0%
54 153
+2%
58 649
+8%
Operating Income
Operating Expenses
(6 853)
(6 806)
(6 546)
(6 450)
(5 729)
(6 182)
(6 065)
(6 165)
(6 737)
(7 409)
(6 822)
(6 777)
(6 472)
(6 673)
(5 750)
(5 899)
(6 310)
(7 349)
(6 569)
(6 723)
(7 194)
(9 004)
(8 016)
(8 177)
(8 521)
(9 755)
(8 396)
(8 732)
(8 932)
(11 380)
(9 745)
(10 230)
(10 044)
(12 060)
(10 036)
(10 096)
(9 989)
(13 570)
(11 748)
(12 160)
(13 158)
Selling, General & Administrative
(6 845)
(6 812)
(6 540)
(6 444)
(5 724)
(6 182)
(6 039)
(6 142)
(6 713)
(7 438)
(6 819)
(6 785)
(6 472)
(6 747)
(5 837)
(5 966)
(6 379)
(7 380)
(6 571)
(6 740)
(7 206)
(9 051)
(8 021)
(8 208)
(8 555)
(9 751)
(8 432)
(8 797)
(8 998)
(11 419)
(9 745)
(10 161)
(9 958)
(12 009)
(10 110)
(10 146)
(9 914)
(13 575)
(11 596)
(12 143)
(13 225)
Research & Development
0
0
0
0
0
0
0
0
0
0
0
0
(18)
0
0
0
(23)
(76)
(66)
(82)
(80)
(119)
(134)
(148)
(159)
(123)
(140)
(149)
(160)
(166)
(193)
(201)
(218)
(220)
(257)
(269)
(236)
(301)
(329)
(346)
(410)
Depreciation & Amortization
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
(8)
0
0
0
(7)
0
0
0
(8)
0
0
0
(11)
0
0
0
(16)
0
0
0
(21)
0
0
0
Other Operating Expenses
(8)
6
(6)
(5)
(5)
0
(26)
(23)
(24)
30
(3)
9
19
74
87
67
92
115
68
100
93
174
139
178
192
126
177
217
227
216
193
132
132
185
331
319
160
327
177
329
477
Operating Income
7 164
N/A
7 366
+3%
6 770
-8%
6 255
-8%
7 057
+13%
7 480
+6%
8 437
+13%
8 327
-1%
8 220
-1%
8 475
+3%
9 387
+11%
10 031
+7%
11 070
+10%
12 416
+12%
14 307
+15%
15 156
+6%
15 726
+4%
17 540
+12%
19 726
+12%
20 562
+4%
21 586
+5%
22 734
+5%
24 229
+7%
24 705
+2%
25 440
+3%
26 211
+3%
28 481
+9%
29 373
+3%
29 982
+2%
30 725
+2%
32 807
+7%
33 330
+2%
34 231
+3%
35 071
+2%
37 255
+6%
37 465
+1%
35 052
-6%
39 468
+13%
41 343
+5%
41 993
+2%
45 491
+8%
Pre-Tax Income
Interest Income Expense
659
666
601
704
756
766
772
748
768
770
838
898
892
955
1 006
1 085
1 141
1 177
1 275
1 355
1 425
1 509
1 572
1 535
1 552
1 615
1 631
1 695
1 725
1 829
1 888
2 000
2 108
2 120
2 220
2 345
2 119
2 535
2 636
2 683
3 135
Non-Reccuring Items
0
0
0
0
0
0
0
0
0
(14)
(7)
(3)
(1)
4
5
1
(1)
0
6
8
8
(2)
2
0
1
(6)
1
1
(0)
(24)
(2)
(1)
1
(18)
3
3
3
(51)
4
(3)
(4)
Gain/Loss on Disposition of Assets
0
(20)
0
0
0
(2)
(5)
(6)
(7)
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
Total Other Income
32
4
(11)
(4)
1
43
63
56
83
107
83
84
43
17
23
8
21
(110)
(231)
(219)
(249)
(135)
(69)
(88)
(116)
(142)
(128)
(116)
(130)
(80)
(114)
(109)
(85)
(70)
(87)
(82)
(71)
(39)
(39)
(42)
(52)
Pre-Tax Income
7 855
N/A
8 016
+2%
7 358
-8%
6 955
-5%
7 814
+12%
8 287
+6%
9 269
+12%
9 125
-2%
9 065
-1%
9 337
+3%
10 300
+10%
11 011
+7%
12 005
+9%
13 392
+12%
15 341
+15%
16 250
+6%
16 887
+4%
18 607
+10%
20 776
+12%
21 706
+4%
22 770
+5%
24 106
+6%
25 734
+7%
26 152
+2%
26 877
+3%
27 678
+3%
29 984
+8%
30 952
+3%
31 576
+2%
32 450
+3%
34 580
+7%
35 220
+2%
36 255
+3%
37 104
+2%
39 391
+6%
39 731
+1%
37 104
-7%
41 913
+13%
43 944
+5%
44 630
+2%
48 569
+9%
Net Income
Tax Provision
(2 049)
(1 958)
(1 745)
(1 637)
(1 872)
(1 877)
(2 138)
(2 108)
(2 134)
(2 281)
(2 513)
(2 792)
(2 981)
(3 306)
(3 781)
(3 890)
(4 102)
(4 568)
(5 139)
(5 324)
(5 569)
(5 878)
(6 258)
(6 361)
(6 549)
(6 765)
(7 349)
(7 567)
(7 720)
(7 943)
(8 484)
(8 706)
(8 958)
(9 133)
(9 685)
(9 817)
(9 135)
(10 392)
(10 894)
(11 076)
(12 064)
Income from Continuing Operations
5 807
6 058
5 613
5 317
5 941
6 410
7 128
7 015
6 929
7 057
7 787
8 220
9 025
10 086
11 561
12 360
12 785
14 039
15 637
16 382
17 201
18 228
19 476
19 791
20 328
20 913
22 635
23 385
23 857
24 507
26 095
26 514
27 297
27 971
29 706
29 914
27 969
31 521
33 050
33 555
36 504
Income to Minority Interest
(229)
(223)
(195)
(186)
(210)
(234)
(250)
(250)
(255)
(272)
(313)
(350)
(377)
(412)
(509)
(548)
(581)
(654)
(748)
(772)
(768)
(826)
(845)
(869)
(924)
(959)
(1 061)
(1 085)
(1 120)
(1 130)
(1 219)
(1 238)
(1 258)
(1 280)
(1 296)
(1 285)
(1 280)
(1 310)
(1 336)
(1 324)
(1 350)
Net Income (Common)
5 576
N/A
5 835
+5%
5 417
-7%
5 131
-5%
5 731
+12%
6 176
+8%
6 878
+11%
6 765
-2%
6 675
-1%
6 785
+2%
7 475
+10%
7 869
+5%
8 647
+10%
9 674
+12%
11 051
+14%
11 812
+7%
12 203
+3%
13 384
+10%
14 888
+11%
15 610
+5%
16 434
+5%
17 402
+6%
18 632
+7%
18 922
+2%
19 404
+3%
19 955
+3%
21 574
+8%
22 300
+3%
22 737
+2%
23 377
+3%
24 876
+6%
25 276
+2%
26 039
+3%
26 691
+3%
28 410
+6%
28 628
+1%
26 689
-7%
30 211
+13%
31 714
+5%
32 231
+2%
35 154
+9%
EPS (Diluted)
1.47
N/A
1.54
+5%
1.43
-7%
1.36
-5%
1.51
+11%
1.63
+8%
1.8
+10%
1.77
-2%
1.75
-1%
1.79
+2%
1.97
+10%
2.07
+5%
2.28
+10%
2.55
+12%
2.91
+14%
2.94
+1%
3.23
+10%
3.47
+7%
3.84
+11%
4.02
+5%
4.25
+6%
4.48
+5%
4.8
+7%
4.87
+1%
4.99
+2%
5.14
+3%
5.55
+8%
5.74
+3%
5.85
+2%
6.02
+3%
6.41
+6%
6.51
+2%
6.71
+3%
6.88
+3%
7.32
+6%
7.38
+1%
6.88
-7%
7.78
+13%
8.17
+5%
8.3
+2%
9.06
+9%

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 241,100+ 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

© 2025 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.