
Beijing Oriental Jicheng Co., Ltd.
SZSE:002819.SZ
23.81 (CNY) • At close October 26, 2023
Overview | Financials
Numbers are in millions (except for per share data and ratios) CNY.
2025 Q1 | 2024 Q4 | 2024 Q3 | 2024 Q2 | 2024 Q1 | 2023 Q4 | 2023 Q3 | 2023 Q2 | 2023 Q1 | 2022 Q4 | 2022 Q3 | 2022 Q2 | 2022 Q1 | 2021 Q4 | 2021 Q3 | 2021 Q2 | 2021 Q1 | 2020 Q4 | 2020 Q3 | 2020 Q2 | 2020 Q1 | 2019 Q4 | 2019 Q3 | 2019 Q2 | 2019 Q1 | 2018 Q4 | 2018 Q3 | 2018 Q2 | 2018 Q1 | 2017 Q4 | 2017 Q3 | 2017 Q2 | 2017 Q1 | 2016 Q4 | 2016 Q3 | 2016 Q2 | 2016 Q1 | 2015 Q4 | 2015 Q2 | |
---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
Assets: | |||||||||||||||||||||||||||||||||||||||
Current Assets: | |||||||||||||||||||||||||||||||||||||||
Cash & Cash Equivalents
| 320.372 | 354.079 | 228.071 | 252.111 | 701.992 | 928.119 | 884.834 | 859.68 | 1,066.248 | 1,322.062 | 1,230.43 | 1,328.092 | 1,327.696 | 1,548.083 | 294.67 | 153.367 | 159.909 | 172.976 | 205.765 | 209.547 | 201.969 | 209.563 | 212.175 | 131.559 | 137.255 | 207.238 | 106.945 | 101.353 | 88.458 | 150.394 | 116.197 | 132.789 | 207.35 | 260.367 | 95.43 | 110.002 | -160.411 | 160.411 | 126.705 |
Short Term Investments
| 1,079.187 | 1,184.861 | 1,124.693 | 1,202.546 | 821.373 | 763.704 | 298.539 | 393.917 | 383.519 | 462.841 | 922.051 | 768.997 | 818.995 | 848.939 | 30.569 | 9.528 | 24.433 | 74.301 | 17.074 | 7.006 | 0 | 18.087 | 0 | 49.37 | 48.969 | 58.747 | 0 | 50 | 0 | 106.887 | 0 | 50 | 0 | 0 | 0 | 0 | 320.822 | 0 | 0 |
Cash and Short Term Investments
| 1,399.559 | 1,538.94 | 1,352.764 | 1,454.658 | 1,523.365 | 1,691.823 | 1,183.373 | 1,253.598 | 1,449.767 | 1,784.903 | 2,152.481 | 2,097.09 | 2,146.69 | 2,397.022 | 325.239 | 162.896 | 184.341 | 247.278 | 222.84 | 216.554 | 201.969 | 227.65 | 212.175 | 180.929 | 186.224 | 265.985 | 106.945 | 101.353 | 88.458 | 150.394 | 116.197 | 132.789 | 207.35 | 260.367 | 95.43 | 110.002 | 160.411 | 160.411 | 126.705 |
Net Receivables
| 1,157.918 | 1,111.952 | 1,684.867 | 1,653.925 | 1,059.371 | 1,520.373 | 1,363.369 | 1,277.949 | 1,267.044 | 1,614.124 | 984.735 | 1,256.707 | 1,271.013 | 970.078 | 333.343 | 301.633 | 274.825 | 250.745 | 280.324 | 259.458 | 257.005 | 243.307 | 247.166 | 294.031 | 319.21 | 269.136 | 190.959 | 185.982 | 160.391 | 152.362 | 125.236 | 162.699 | 104.256 | 110.61 | 126.631 | 104.641 | 0 | 77.242 | 133.691 |
Inventory
| 475.736 | 408.481 | 476.252 | 463.087 | 451.58 | 492.784 | 543.247 | 559.779 | 534.095 | 435.774 | 417.536 | 390.931 | 442.306 | 404.587 | 118.562 | 102.615 | 110.869 | 86.265 | 106.495 | 102.902 | 118.624 | 106.726 | 100.505 | 87.216 | 81.831 | 65.405 | 83.1 | 62.278 | 74.304 | 48.015 | 67.89 | 64.137 | 65.545 | 41.231 | 53.961 | 50.29 | 0 | 32.031 | 41.622 |
Other Current Assets
| 763.985 | 762.852 | 226.789 | 193.103 | 869.433 | 239.288 | 649.005 | 658.103 | 623.388 | 182.903 | 552.453 | 253.259 | 238.664 | 422.392 | 356.171 | 450.163 | 444.405 | 419.642 | 342.537 | 365.151 | 390.665 | 385.353 | 320.3 | 326.067 | 333.84 | 287.012 | 246.931 | 257.628 | 198.266 | 212.857 | 159.087 | 104.129 | 78.341 | 37.615 | 51.672 | 52.104 | 0 | 47.242 | 136.028 |
Total Current Assets
| 3,797.198 | 3,822.225 | 3,740.672 | 3,764.772 | 3,903.749 | 3,944.267 | 3,738.995 | 3,749.428 | 3,874.294 | 4,017.703 | 4,107.206 | 3,997.987 | 4,098.673 | 4,194.079 | 1,133.316 | 1,017.307 | 1,014.441 | 1,003.929 | 952.195 | 944.065 | 968.263 | 963.036 | 880.146 | 888.243 | 921.105 | 887.538 | 627.935 | 607.241 | 521.419 | 480.766 | 468.41 | 463.754 | 455.493 | 449.824 | 327.695 | 317.037 | 160.411 | 316.926 | 304.356 |
Non-Current Assets: | |||||||||||||||||||||||||||||||||||||||
Property, Plant & Equipment, Net
| 198.784 | 214.802 | 265.325 | 277.872 | 286.298 | 300.091 | 306.428 | 315.938 | 324.664 | 349.074 | 289.246 | 294.137 | 297.857 | 305.937 | 76.995 | 71.027 | 45.706 | 46.143 | 47.68 | 43.447 | 45.415 | 48.611 | 47.777 | 51.005 | 39.179 | 37.789 | 36.113 | 38.003 | 41.85 | 42.271 | 43.045 | 47.699 | 45.496 | 44.504 | 44.17 | 47.333 | 0 | 44.473 | 50.742 |
Goodwill
| 137.537 | 137.537 | 215.09 | 215.09 | 215.09 | 215.09 | 463.086 | 463.086 | 463.086 | 463.086 | 496.761 | 496.761 | 496.761 | 496.761 | 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 |
Intangible Assets
| 164.67 | 172.575 | 177.69 | 184.197 | 189.334 | 193.201 | 189.805 | 196.774 | 197.937 | 203.654 | 218.488 | 213.375 | 212.191 | 212.028 | 3.135 | 3.306 | 3.478 | 3.525 | 3.106 | 3.195 | 3.183 | 3.217 | 3.335 | 3.493 | 1.249 | 1.296 | 1.234 | 1.364 | 1.495 | 1.363 | 1.005 | 1.068 | 1.154 | 1.25 | 1.24 | 1.337 | 0 | 0.937 | 1.015 |
Goodwill and Intangible Assets
| 302.207 | 310.112 | 392.78 | 399.287 | 404.424 | 408.291 | 652.891 | 659.859 | 661.022 | 666.74 | 715.249 | 710.136 | 708.952 | 708.789 | 3.135 | 3.306 | 3.478 | 3.525 | 3.106 | 3.195 | 3.183 | 3.217 | 3.335 | 3.493 | 1.249 | 1.296 | 1.234 | 1.364 | 1.495 | 1.363 | 1.005 | 1.068 | 1.154 | 1.25 | 1.24 | 1.337 | 0 | 0.937 | 1.015 |
Long Term Investments
| -1,011.861 | -1,117.801 | 57.876 | 57.974 | 42.566 | -721.536 | -254.947 | -350.474 | -339.107 | 43.763 | -895.677 | -742.773 | -793.098 | -823.11 | -28.373 | -7.403 | -22.434 | -72.101 | -15.134 | -5.236 | 1.917 | -16.17 | 0 | 0 | 3.953 | 3.937 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0.561 | 0 |
Tax Assets
| 111.275 | 105.201 | 111.083 | 103.699 | 96.986 | 89.375 | 84.927 | 74.569 | 61.928 | 0 | 20.99 | 21.834 | 25.868 | 26.729 | 11.909 | 9.02 | 8.095 | 7.706 | 7.679 | 3.77 | 3.485 | 3.487 | 2.71 | 2.717 | 2.511 | 2.643 | 0.522 | 0.522 | 0.565 | 0.492 | 0.522 | 0.522 | 0.44 | 0.44 | 0.371 | 0.417 | 0 | 0.371 | 0.398 |
Other Non-Current Assets
| 1,154.315 | 1,262.298 | 26.516 | 28.631 | 39.405 | 805.232 | 342.038 | 431.015 | 410.003 | 76.76 | 933.356 | 780.607 | 831.364 | 861.407 | 32.912 | 12.101 | 27.11 | 77.339 | 20.502 | 10.402 | 3.463 | 21.911 | 4.194 | 4.501 | 1.202 | 1.325 | 3.601 | 3.671 | 3.821 | 3.269 | 0.731 | 0.86 | 0.902 | 1 | 1.007 | 0.964 | -160.411 | 0.892 | 1.688 |
Total Non-Current Assets
| 754.72 | 774.612 | 853.579 | 867.463 | 869.679 | 881.454 | 1,131.338 | 1,130.908 | 1,118.511 | 1,136.337 | 1,063.164 | 1,063.94 | 1,070.942 | 1,079.753 | 96.578 | 88.05 | 61.955 | 62.612 | 63.834 | 55.579 | 57.464 | 61.055 | 58.017 | 61.716 | 48.093 | 46.991 | 41.469 | 43.56 | 47.731 | 47.395 | 45.302 | 50.15 | 47.993 | 47.194 | 46.788 | 50.051 | -160.411 | 47.235 | 53.843 |
Total Assets
| 4,551.918 | 4,596.837 | 4,594.251 | 4,632.236 | 4,773.429 | 4,825.722 | 4,870.332 | 4,880.337 | 4,992.805 | 5,154.04 | 5,170.37 | 5,061.928 | 5,169.615 | 5,273.832 | 1,229.894 | 1,105.357 | 1,076.395 | 1,066.542 | 1,016.029 | 999.644 | 1,025.727 | 1,024.091 | 938.162 | 949.959 | 969.198 | 934.528 | 669.404 | 650.801 | 569.15 | 528.161 | 513.713 | 513.904 | 503.486 | 497.017 | 374.483 | 367.088 | 0 | 364.161 | 358.199 |
Liabilities & Equity: | |||||||||||||||||||||||||||||||||||||||
Current Liabilities: | |||||||||||||||||||||||||||||||||||||||
Account Payables
| 315.664 | 292.438 | 224.521 | 225.874 | 284.922 | 293.817 | 310.831 | 289.88 | 324.836 | 437.867 | 262.338 | 283.038 | 254.688 | 265.824 | 77.371 | 77.417 | 74.876 | 68.171 | 95.044 | 55.94 | 91.683 | 75.252 | 65.625 | 64.96 | 71.98 | 76.341 | 53.896 | 46.807 | 37.961 | 44.069 | 52.475 | 56.82 | 50.139 | 45.683 | 37.689 | 43.233 | 0 | 24.588 | 38.802 |
Short Term Debt
| 132.893 | 106.021 | 88.075 | 88.079 | 72.615 | 82.558 | 75.074 | 65.057 | 57.058 | 293.984 | 51.187 | 32.002 | 3.003 | 1.001 | 28.467 | 16.015 | 16.028 | 36.049 | 31.22 | 31.22 | 27.239 | 39.402 | 62 | 62 | 60 | 53.1 | 58.1 | 54.1 | 43.1 | 0.1 | 0.1 | 0.1 | 0 | 0 | 0 | 0.1 | 0 | 0 | 0 |
Tax Payables
| 13.119 | 37.744 | 14.999 | 6.749 | 13.029 | 18.27 | 22.682 | 15.877 | 11.34 | 0 | 7.535 | 11.202 | 5.833 | 29.761 | 9.136 | 8.978 | 4.36 | 17.952 | 9.819 | 4.532 | 2.514 | 13.867 | 7.347 | 4.199 | 7.708 | 10.376 | 1.538 | 0.635 | 2.449 | 2.134 | 1.604 | 2.043 | 0.711 | 2.235 | 1.28 | 2.568 | 0 | 1.832 | 8.199 |
Deferred Revenue
| 0 | 0 | 0 | 182.929 | 868.045 | 848.27 | 667.006 | 645.391 | 221.379 | 0 | 145.922 | 146.493 | 0 | 537.775 | 463.228 | 371.381 | 367.823 | 355.578 | 318.108 | 320.206 | 261.86 | 268.621 | 226.813 | 258.542 | 281.836 | 260.869 | 68.922 | 68.011 | 11.381 | 13.215 | 7.397 | 10.592 | 0 | 0 | 0 | 3.974 | 0 | 0 | 0 |
Other Current Liabilities
| 876.456 | 895.148 | 997.226 | 773.845 | 83.927 | 91.582 | 515.521 | 505.227 | 496.805 | 488.307 | 416.105 | 275.997 | 546.298 | 408.062 | 395.945 | 333.625 | 309.19 | 275.013 | -9.562 | -3.602 | 47.705 | 308.581 | 248.015 | 32.017 | 318.391 | 290.277 | 97.784 | 33.385 | 41.126 | 189.836 | 29.844 | 21.697 | 29.483 | 23.623 | 21.634 | 17.888 | 0 | 38.381 | 25.472 |
Total Current Liabilities
| 1,338.132 | 1,331.351 | 1,324.822 | 1,277.477 | 1,322.538 | 1,334.498 | 1,161.947 | 1,096.608 | 1,111.417 | 1,220.158 | 883.087 | 748.732 | 809.822 | 891.878 | 577.984 | 484.921 | 465.907 | 468.065 | 444.628 | 408.294 | 431.001 | 437.102 | 382.988 | 421.717 | 458.079 | 430.094 | 211.317 | 202.938 | 124.636 | 86.858 | 84.023 | 91.252 | 80.334 | 71.542 | 60.603 | 63.789 | 0 | 64.801 | 72.473 |
Non-Current Liabilities: | |||||||||||||||||||||||||||||||||||||||
Long Term Debt
| 28.824 | 30.243 | 29.062 | 28.166 | 41.089 | 36.892 | 49.755 | 48.397 | 58.185 | 55.623 | 14.116 | 20.93 | 23.629 | 27.04 | 12.303 | 13.323 | 7.5 | 7.5 | 10 | 10 | 12.5 | 12.5 | 15 | 15 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 |
Deferred Revenue Non-Current
| 0 | 0 | 0.044 | 0.044 | 0.044 | 0.044 | 0.562 | 0.562 | 0.562 | 0 | 0.82 | 0.82 | 0 | -38.244 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | -15 | -15 | 0 | 0 | 0 | 0 | 0.25 | 0.25 | 0.25 | 0.25 | 0.25 | 0.25 | 0.25 | 0.25 | 0 | 0.25 | 0.25 |
Deferred Tax Liabilities Non-Current
| 25.683 | 27.489 | 28.525 | 30.27 | 31.173 | 33.087 | 35.379 | 36.701 | 39.152 | 0 | 35.865 | 36.351 | 37.802 | 38.244 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0.001 | 0.001 | 0.001 | 0.001 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 |
Other Non-Current Liabilities
| 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0.038 | 43.982 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | -0 | 0.25 | -0 | 0.001 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 |
Total Non-Current Liabilities
| 54.507 | 57.732 | 57.632 | 58.436 | 72.306 | 70.024 | 85.696 | 85.66 | 97.936 | 99.604 | 50.801 | 58.101 | 61.431 | 65.285 | 12.303 | 13.323 | 7.5 | 7.5 | 10 | 10 | 12.5 | 12.5 | 15 | 15 | 0 | 0 | 0.001 | 0.251 | 0.251 | 0.251 | 0.25 | 0.25 | 0.25 | 0.25 | 0.25 | 0.25 | 0 | 0.25 | 0.25 |
Total Liabilities
| 1,392.639 | 1,389.083 | 1,382.453 | 1,335.913 | 1,394.844 | 1,404.521 | 1,247.643 | 1,182.268 | 1,209.353 | 1,319.762 | 933.889 | 806.833 | 871.253 | 957.163 | 590.288 | 498.243 | 473.407 | 475.565 | 454.628 | 418.294 | 443.501 | 449.602 | 397.988 | 436.717 | 458.079 | 430.095 | 211.318 | 203.189 | 124.888 | 87.109 | 84.273 | 91.502 | 80.584 | 71.792 | 60.853 | 64.039 | 0 | 65.051 | 72.723 |
Equity: | |||||||||||||||||||||||||||||||||||||||
Preferred Stock
| 0 | 0 | 0 | 0 | 152.248 | 1,024.281 | 0 | 1,170.059 | 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 |
Common Stock
| 299.576 | 299.566 | 299.039 | 300.594 | 300.581 | 300.44 | 300.096 | 305.876 | 305.783 | 305.774 | 305.528 | 305.338 | 318.169 | 318.169 | 159.633 | 159.633 | 159.463 | 159.463 | 159.48 | 159.48 | 157.538 | 157.538 | 157.538 | 157.434 | 121.103 | 121.103 | 113.34 | 113.34 | 113.34 | 113.34 | 113.34 | 113.34 | 113.34 | 113.34 | 85 | 85 | 0 | 85 | 85 |
Retained Earnings
| 843.09 | 877.667 | 1,002.693 | 1,034.754 | 1,065.174 | 1,093.523 | 1,071.456 | 1,133.358 | 1,160.194 | 1,349.696 | 397.906 | 413.643 | 453.122 | 462 | 345.225 | 320.503 | 314.424 | 306.859 | 293.851 | 281.323 | 271.298 | 265.3 | 255.703 | 233.998 | 226.691 | 221.057 | 190.834 | 180.404 | 177.466 | 174.016 | 167.855 | 161.719 | 163.684 | 166.146 | 161.378 | 150.898 | 0 | 146.927 | 135.929 |
Accumulated Other Comprehensive Income/Loss
| 0 | 0 | 1,639.15 | -1,024.65 | -1,223.728 | -1,024.281 | 1,887.262 | -1,170.059 | 1,876.681 | -1,368.159 | 3,122.915 | 79.298 | 3,103.01 | 77.602 | 127.934 | 62 | 114.578 | -0 | -0 | -0 | -0 | -0 | 0 | 0 | 0 | -0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | -0 | 0 | 297.22 | -0 | 0 |
Other Total Stockholders Equity
| 1,678.824 | 1,678.433 | -97.922 | 2,603.266 | 2,688.685 | 2,638.35 | -59.407 | 2,982.709 | 1,856.918 | 3,065.925 | -29.554 | 3,087.227 | -29.554 | 3,072.701 | -32.324 | 89.385 | -29.194 | 82.794 | 70.57 | 101.867 | 103.809 | 103.809 | 95.685 | 95.789 | 132.12 | 132.613 | 147.279 | 147.279 | 147.279 | 124.71 | 143.669 | 143.669 | 143.669 | 143.669 | 65.293 | 65.293 | 1.89 | 65.293 | 62.443 |
Total Shareholders Equity
| 2,821.489 | 2,855.666 | 2,842.96 | 2,913.964 | 2,982.96 | 3,008.031 | 3,199.407 | 3,251.884 | 3,322.895 | 3,353.237 | 3,796.795 | 3,806.208 | 3,844.747 | 3,852.87 | 600.469 | 569.522 | 559.271 | 549.116 | 523.902 | 542.67 | 532.645 | 526.647 | 508.925 | 487.221 | 479.914 | 474.28 | 451.453 | 441.023 | 438.085 | 434.635 | 424.864 | 418.728 | 420.693 | 423.155 | 311.671 | 301.191 | 299.11 | 297.22 | 283.372 |
Total Equity
| 3,159.279 | 3,207.754 | 3,211.797 | 3,296.279 | 3,378.584 | 3,421.2 | 3,622.689 | 3,698.069 | 3,783.451 | 3,834.278 | 4,236.481 | 4,255.095 | 4,298.362 | 4,316.669 | 639.606 | 607.114 | 602.989 | 590.977 | 561.401 | 581.349 | 582.226 | 574.489 | 540.174 | 513.242 | 511.119 | 504.434 | 458.086 | 447.613 | 444.263 | 441.052 | 429.44 | 422.402 | 422.902 | 425.226 | 313.629 | 303.049 | 299.11 | 299.11 | 285.475 |
Total Liabilities & Shareholders Equity
| 4,551.918 | 4,596.837 | 4,594.251 | 4,632.236 | 4,773.429 | 4,825.722 | 4,870.332 | 4,880.337 | 4,992.805 | 5,154.04 | 5,170.37 | 5,061.928 | 5,169.615 | 5,273.832 | 1,229.894 | 1,105.357 | 1,076.395 | 1,066.542 | 1,016.029 | 999.644 | 1,025.727 | 1,024.091 | 938.162 | 949.959 | 969.198 | 934.528 | 669.404 | 650.801 | 569.15 | 528.161 | 513.713 | 513.904 | 503.486 | 497.017 | 374.483 | 367.088 | 299.11 | 364.161 | 358.199 |