Market Price

2.00 

0.00 0.0%

as of Jul 01 '22

52 Week Range:

0.90 2.00


Stock Analyzer Tutorials

S2O Stock Analyzer - General Info

General Info


type: video (mp4); length: 3:30

Demonstrates how to use Stock Analyzer, shows how to analyze a stock and explains in detail "General Info" section of the Stock Analyzer result page.

S2O Stock Analyzer - Financial Statements

Financial Statements


type: video (mp4); length: 5:10

Explains information presented in the Financial Statements section of the S2O Stock Analyzer: financial statements charts, absolute values and growth rates.

S2O Stock Analyzer - Growth Grade and Financial Ratios

Growth Grade and Financial Ratios


type: video (mp4); length: 5:09

Demonstrates how to use Growth Grade & Financial Ratios section; shows the difference between historical and year-over-year Growth Grade on the real life example.

S2O Stock Analyzer - Value Price

Value Price


type: video (mp4); length: 6:03

Demonstrates how to use Value Price (intrinsic value) and the Graham Number, MOS (margin of safety) and IRT - Investment Recovery Time; explains 3 different projection models used to compute value price - pessimistic, moderate and optimistic.

S2O Stock Analyzer - Price Charts

Price Charts


type: video (mp4); length: 8:34

Demonstrates basic rules of how to read a candlestick chart, long and short term moving averages, stochastic, MACD and relative strength (RS) charts. Explains how bull or bear market condition is computed.

General Info

BOE Varitronix Limited, an investment holding company, designs, manufactures, and sells liquid crystal display and related products in the People's Republic of China, Europe, the United States, South Korea, and internationally. It primarily provides thin film transistor modules. The company offers display products for use in automotive applications in digital instrument cluster display, center information display, HUD, and E-mirror products; and products for use in industrial applications, such as white goods, home automation, and other products. It also engages in the property holding business; and marketing and sales consulting activities. The company was formerly known as Varitronix International Limited and changed its name to BOE Varitronix Limited in July 2017. BOE Varitronix Limited was founded in 1978 and is headquartered in Kwun Tong, Hong Kong.

Financial Statements

The charts below show selected Annual and Quarterly Financial Data.

The purpose of these charts is to discover long and short term change dynamics. When numbers are growing year after year in the annual statements chart, the business become stronger and stronger and this is a good sign.

Quarterly Data Chart can be used to do a short term analysis. It makes sense to pay attention to the quarterly dynamics and do not wait for the next yearly statement. We should be alerted if we see that quarterly numbers are going down.

You can check "Annual Financial Statements" and "Quarterly Financial Statements" sections for exact numbers and growth rates.

Annual Statements

On a charts below the Line shows absolute values and the Bar chart shows Year-Over-Year Growth Rate for selected financial statement item. A consistent GROWTH is generally considered necessary to fund future growth from within a business.
NOTE: Growth Rate is not provided if either the latest period or the year-ago period contains a net loss. (source: WSJ Digest of Earnings)
TIP! move your mouse pointer over bar or a circle on any chart below to see details.

Financial Statements

Income Statement



 

Cash Flow Statement



 

Balance Sheet



 

Liquidity Ratios

Current Ratio


 

Current Ratio measures the ability to meet short term obligations. Generally accepted standard is 2 (current assets should be 2 times or 200% of current liabilities).

Quick Ratio


 

Measures immediate liquidity or the cash available to cover immediate liabilities. A safe margin would be at least 1 (100%).

Financial Leverage


 

Defined as total assets divided by total shareholders' equity. The higher the ratio, the more debt a company uses in its capital structure.

Profitability Ratios

ROA


 

Return on Assets (ROA) measures the income (profit) that is generated by the use of the assets of the business.

ROE


 

Return on Equity (ROE) is a measure of profitability that calculates how many dollars of profit a company generates with each dollar of shareholders equity. ROE is sometimes called "return on net worth."

ROIC


 

The Return on Invested Capital (ROIC) measure gives a sense of how well a company is using its money to generate returns. Some investors use this figure as a final evaluation to determine whether or not to invest in a company.

Annual Statements

Item Name Dec '11 Dec '12 Dec '13 Dec '14 Dec '15 Dec '16 Dec '17 Dec '18 Dec '19 Dec '20 Dec '21
Equity (BVPS) 0.67
0.77
0.48
0.48
0.45
0.48
growth rate 14.9% -21.1% 0.0% -6.3% 6.7%
Earnings BIT 348.07
234.71
237.52
91.39
-4.48
-8.94
-5.30
69.38
314.20
growth rate -32.6% 1.2% -61.5% -100.0% 0.0% 0.0% 100.0% 352.9%
Avg.PE 4.25
4.22
96.25
52.50
137.50
137.50
137.50
growth rate -0.7% 2,180.8% -45.5% 61.8% 0.0% 0.0%
ROA 8.26
7.98
9.82
9.85
12.30
1.80
0.67
0.49
0.71
1.86
6.99
growth rate -3.4% 23.1% 0.3% 24.9% -85.4% -62.8% -26.9% 44.9% 162.0% 275.8%
ROE 12.07
11.45
14.84
14.23
16.26
2.18
0.80
0.62
0.91
2.51
11.42
growth rate -5.1% 29.6% -4.1% 14.3% -86.6% -63.3% -22.5% 46.8% 175.8% 355.0%
ROIC 10.45
9.11
12.34
12.40
14.61
1.65
0.21
0.09
-0.06
1.70
10.58
growth rate -12.8% 35.5% 0.5% 17.8% -88.7% -87.3% -57.1% -100.0% 100.0% 522.4%
Cur. Ratio 2.46
2.31
2.21
2.87
3.74
6.36
4.37
4.09
3.90
3.19
2.24
growth rate -6.1% -4.3% 29.9% 30.3% 70.1% -31.3% -6.4% -4.7% -18.2% -29.8%
Quick Ratio 1.81
1.71
1.64
2.21
2.80
5.27
3.14
2.96
3.11
2.60
1.81
growth rate -5.5% -4.1% 34.8% 26.7% 88.2% -40.4% -5.7% 5.1% -16.4% -30.4%
Leverage 1.37
1.49
1.53
1.37
1.28
1.16
1.24
1.26
1.28
1.41
1.83
growth rate 8.8% 2.7% -10.5% -6.6% -9.4% 6.9% 1.6% 1.6% 10.2% 29.8%
Balance Sheet Dec '11 Dec '12 Dec '13 Dec '14 Dec '15 Dec '16 Dec '17 Dec '18 Dec '19 Dec '20 Dec '21
Acct.Receivable 516.00
650.32
603.58
519.26
510.88
845.19
743.81
826.68
1,074.94
1,647.58
growth rate 26.0% -7.2% -14.0% -1.6% 65.4% -12.0% 11.1% 30.0% 53.3%
Acct.Payable 321.00
452.30
332.98
313.34
348.72
571.22
556.43
585.21
799.20
1,651.86
growth rate 40.9% -26.4% -5.9% 11.3% 63.8% -2.6% 5.2% 36.6% 106.7%
Cur.Assets 1,468.00
1,862.60
1,750.95
1,932.09
2,760.57
2,878.26
2,863.90
2,973.62
3,307.01
4,853.19
growth rate 26.9% -6.0% 10.4% 42.9% 4.3% -0.5% 3.8% 11.2% 46.8%
Total Assets 2,315.00
2,635.90
2,451.02
2,438.52
3,173.86
3,469.97
3,479.17
3,533.17
3,829.84
5,543.16
growth rate 13.9% -7.0% -0.5% 30.2% 9.3% 0.3% 1.6% 8.4% 44.7%
Cash 464.00
555.15
536.50
767.39
1,098.67
980.40
1,340.11
1,538.33
1,627.53
2,267.12
growth rate 19.6% -3.4% 43.0% 43.2% -10.8% 36.7% 14.8% 5.8% 39.3%
Inventory 367.00
464.29
383.79
473.00
450.99
803.15
730.57
533.20
503.39
832.62
growth rate 26.5% -17.3% 23.2% -4.7% 78.1% -9.0% -27.0% -5.6% 65.4%
Cur.Liabilities 634.00
843.03
609.07
516.55
434.37
658.16
700.95
761.50
1,037.23
2,168.05
growth rate 33.0% -27.8% -15.2% -15.9% 51.5% 6.5% 8.6% 36.2% 109.0%
Liabilities 766.00
907.71
658.92
533.09
442.26
667.93
720.15
781.73
1,062.68
2,197.54
growth rate 18.5% -27.4% -19.1% -17.0% 51.0% 7.8% 8.6% 35.9% 106.8%
LT Debt 129.00
59.15
44.40
8.88
growth rate -54.2% -24.9% -80.0%
Equity 1,791.86
1,905.44
2,731.61
2,802.04
2,759.02
2,751.44
2,709.94
3,032.42
growth rate 6.3% 43.4% 2.6% -1.5% -0.3% -1.5% 11.9%
Common Shares 327.00
326.00
331.00
335.00
333.00
605.00
735.00
183.79
183.79
183.79
184.04
growth rate -0.3% 1.5% 1.2% -0.6% 81.7% 21.5% -75.0% 0.0% 0.0% 0.1%
Cash Flow Statement Dec '11 Dec '12 Dec '13 Dec '14 Dec '15 Dec '16 Dec '17 Dec '18 Dec '19 Dec '20 Dec '21
Capital Expenditures 295.00
118.06
70.54
35.83
68.05
249.78
154.77
68.67
56.25
246.76
growth rate -60.0% -40.3% -49.2% 90.0% 267.0% -38.0% -55.6% -18.1% 338.7%
Cash Dividends 163.58
148.49
101.96
18.38
7.35
7.35
7.35
36.30
growth rate -9.2% -31.3% -82.0% -60.0% 0.0% 0.0% 393.8%
Cash From OA 136.00
362.50
267.60
266.03
204.34
-331.93
232.92
265.34
253.04
664.76
growth rate 166.5% -26.2% -0.6% -23.2% -100.0% 100.0% 13.9% -4.6% 162.7%
FCF per Share 0.08
0.09
-0.03
0.01
0.04
0.04
growth rate 12.5% -100.0% 100.0% 300.0% 0.0%
Sale Purchase of Stock 3.68
8.03
1,410.40
0.69
growth rate 118.3% 17,475.1% -100.0%
FCF 65.00
-159.00
244.00
197.00
230.00
136.00
-582.00
78.00
197.00
197.00
411.00
growth rate -100.0% 100.0% -19.3% 16.8% -40.9% -100.0% 100.0% 152.6% 0.0% 108.6%
Income Statement Dec '11 Dec '12 Dec '13 Dec '14 Dec '15 Dec '16 Dec '17 Dec '18 Dec '19 Dec '20 Dec '21
Sales 2,222.00
2,604.17
2,613.06
2,487.82
2,247.47
2,879.16
3,177.36
3,573.98
4,526.91
7,737.94
growth rate 17.2% 0.3% -4.8% -9.7% 28.1% 10.4% 12.5% 26.7% 70.9%
Op.Income 171.00
348.07
234.71
237.52
91.39
-4.48
-8.94
-5.30
69.38
314.20
growth rate 103.6% -32.6% 1.2% -61.5% -100.0% 0.0% 0.0% 100.0% 352.9%
IBT 282.21
325.36
58.05
20.28
25.56
28.35
68.02
348.68
growth rate 15.3% -82.2% -65.1% 26.0% 10.9% 139.9% 412.7%
Net Income 171.00
243.15
250.44
300.61
50.52
22.11
17.13
25.02
68.64
327.80
growth rate 42.2% 3.0% 20.0% -83.2% -56.2% -22.5% 46.0% 174.3% 377.6%
EPS 0.51
0.52
0.73
0.74
0.90
0.08
0.03
0.02
0.03
0.09
0.45
growth rate 2.0% 40.4% 1.4% 21.6% -91.1% -62.5% -33.3% 50.0% 200.0% 400.0%
Gross Profit 799.00
1,051.88
1,028.01
1,061.01
846.48
913.51
968.08
794.68
824.62
1,378.82
growth rate 31.7% -2.3% 3.2% -20.2% 7.9% 6.0% -17.9% 3.8% 67.2%

Quarterly Statements

Item Name Dec '20 Mar '21 Jun '21 Sep '21 Dec '21
Earnings BIT 33.87
41.03
41.03
116.07
116.07
growth rate 21.2% 0.0% 182.9% 0.0%
Balance Sheet Dec '20 Mar '21 Jun '21 Sep '21 Dec '21
Acct.Receivable 1,074.94
1,427.83
1,427.83
1,647.58
1,647.58
growth rate 32.8% 0.0% 15.4% 0.0%
Acct.Payable 799.20
998.76
998.76
1,651.86
1,651.86
growth rate 25.0% 0.0% 65.4% 0.0%
Cur.Assets 3,307.01
3,656.93
3,656.93
4,853.19
4,853.19
growth rate 10.6% 0.0% 32.7% 0.0%
Total Assets 3,829.84
4,235.71
4,235.71
5,543.16
5,543.16
growth rate 10.6% 0.0% 30.9% 0.0%
Cash 1,627.53
1,600.92
1,600.92
2,267.12
2,267.12
growth rate -1.6% 0.0% 41.6% 0.0%
Inventory 503.39
628.18
628.18
832.62
832.62
growth rate 24.8% 0.0% 32.5% 0.0%
Cur.Liabilities 1,037.23
1,385.11
1,385.11
2,168.05
2,168.05
growth rate 33.5% 0.0% 56.5% 0.0%
Liabilities 1,062.68
1,408.00
1,408.00
2,197.54
2,197.54
growth rate 32.5% 0.0% 56.1% 0.0%
LT Debt
growth rate
Equity 2,709.94
2,763.89
2,763.89
3,032.42
3,032.42
growth rate 2.0% 0.0% 9.7% 0.0%
Common Shares 183.79
183.90
183.90
184.04
184.04
growth rate 0.1% 0.0% 0.1% 0.0%
Cash Flow Statement Dec '20 Mar '21 Jun '21 Sep '21 Dec '21
Capital Expenditures 10.10
24.14
24.14
99.24
99.24
growth rate 139.1% 0.0% 311.2% 0.0%
Cash Dividends 3.68
18.15
18.15
18.15
18.15
growth rate 393.8% 0.0% 0.0% 0.0%
Cash From OA 129.78
30.18
30.18
302.20
302.20
growth rate -76.7% 0.0% 901.3% 0.0%
Sale Purchase of Stock
growth rate
FCF 119.68
6.04
6.04
202.96
202.96
growth rate -95.0% 0.0% 3,258.6% 0.0%
Income Statement Dec '20 Mar '21 Jun '21 Sep '21 Dec '21
Sales 1,314.31
1,600.00
1,600.00
2,268.97
2,268.97
growth rate 21.7% 0.0% 41.8% 0.0%
Op.Income 33.87
41.03
41.03
116.07
116.07
growth rate 21.2% 0.0% 182.9% 0.0%
IBT 24.62
47.43
47.43
126.91
126.91
growth rate 92.7% 0.0% 167.6% 0.0%
Net Income 25.23
47.55
47.55
116.35
116.35
growth rate 88.5% 0.0% 144.7% 0.0%
Gross Profit 238.49
282.56
282.56
406.85
406.85
growth rate 18.5% 0.0% 44.0% 0.0%

Growth Grade & Financial Ratios

All financial ratios below are calculated based on latest annual statements available and present the most up to date snapshot of a company finances.

Growth Grade

Historical Growth Grade:

B (69.47)

YOY Growth Grade:

D (36.45)

Click on buttons above for detailed yearly growth rates.

Market Ratios

Profitability Ratios

Liquidity Ratios

Efficiency Ratios

Value Price

PE and EPS

Historical Current Forward
PE 60.40 80.00
EPS / Growth 0.0% 0.03

Value Price & Investment Recovery Time

Read more about Stock2Own value price in Stock Market: Fundamental Analysis.

Equity Growth Rate: 5.7%

Estimates Pessimistic Moderate Optimistic My Numbers
Rate of Return 15.0%
MOS Price % 50 %
Future EPS Growth 0.0% 2.9% 2.9%
Future PE 0.00 2.87 2.87
Future EPS 0.03 0.03 0.03
Value Price
MOS %
0.00
-100.0%
0.02
-98.8%
0.02
-98.8%
MOS Price 0.00 0.01 0.01
IRT 80.00 41.51 41.51

Graham Number:

NOTE: The Graham Number applies only to certain types of stocks in combination with a number of other criteria.

Read more about Graham Number in Stock Market: Fundamental Analysis.

Price Chart

The functionality you are trying to reach is available to registered users only.

Login to your account or Register Now if you are not registered yet. Registration is FREE and will take only a minute.

Risk / Reward Ratios

The functionality you are trying to reach is available to registered users only.

Login to your account or Register Now if you are not registered yet. Registration is FREE and will take only a minute.