Baozun Inc. BZUN

Consumer discretionary SIC 5961 - Retail-Catalog & Mail-Order Houses NAICS Retail Trade derived Nasdaq

Last close —
Market cap —
52-week range — - —

No price or market cap here: this company files no 10-K, so the only share count SEC publishes for it counts its ordinary shares in its home market, while its US listing is a depositary receipt standing for some number of them. That number is in no filing, so a price multiplied by that count is not this company's value and is not shown. The financial statements below are as filed.

Valuation FY2025 figures against the last close

P/S—
P/E—
P/FCF—
EV/EBITDA—
Dividend yield—
Diluted EPS-0.20

Annual financial statements

Income statement

Fiscal year FY2025FY2024FY2023FY2022FY2021FY2020FY2019FY2018FY2017FY2016
Revenue $1.42B$1.29B$1.24B$1.22B$1.47B$1.36B$1.05B$784.4M$637.7M$488.3M
Cost of revenue $368.4M$338.9M$339.3M$327.1M$514.2M$509.8M$398.5M$296.0M$294.7M$276.8M
Gross profit $1.05B$951.9M$901.8M$890.9M$960.3M$846.8M$646.9M$488.4M$343.0M$211.5M
SG&A $107.5M$98.5M$120.6M$53.9M$82.5M$34.3M$31.0M$22.5M$17.9M$12.7M
Total operating expenses $1.41B$1.31B$1.27B$1.21B$1.47B$1.27B$990.3M$732.6M$598.3M$475.3M
Operating income $8.1M-$15.7M-$29.1M$4.8M$1.1M$85.6M$55.1M$51.7M$39.4M$13.0M
Interest expense $6.4M$5.3M$5.8M$8.3M$8.9M$10.1M$8.8M$1.9M$654.0K—
Pre-tax income -$28.7M-$12.7M-$30.6M-$84.1M-$24.2M$84.1M$50.0M$48.8M$40.7M$14.7M
Income tax $1.4M$2.8M$1.7M$3.8M$8.7M$19.6M$10.2M$9.4M$8.3M$2.4M
Net income -$34.6M-$25.4M-$39.2M-$94.7M-$32.3M$65.4M$40.5M$39.2M$32.1M$12.3M
EPS, basic -0.20-0.14-0.22-0.52-0.160.350.230.230.200.08
EPS, diluted -0.20-0.14-0.22-0.52-0.160.340.230.220.180.08
Shares, diluted (wtd. avg.) 173.5M179.7M178.5M183.3M216.4M191.0M178.9M179.3M176.1M163.9M

Balance sheet

Fiscal year FY2025FY2024FY2023FY2022FY2021FY2020FY2019FY2018FY2017FY2016
Cash and equivalents $129.7M$225.3M$331.3M$316.3M$737.5M$571.8M$219.3M$83.7M$42.7M$141.0M
Short-term investments $249.8M$174.2M$101.5M$129.8M—$222.0M$121.2M$8.2M$48.0M$5.8M
Receivables $310.8M$278.6M$307.7M$332.4M$354.8M$335.5M$258.7M$225.1M$166.4M$90.0M
Inventory $125.8M$153.1M$147.2M$136.7M$168.5M$157.2M$128.8M$94.6M$59.1M$44.9M
Total current assets $972.8M$988.3M$1.03B$1.07B$1.44B$1.40B$817.4M$473.0M$378.6M$312.3M
Property, plant and equipment $108.5M$112.6M$119.9M$100.7M$102.5M$65.9M$59.7M$58.6M$50.9M$14.5M
Goodwill $39.2M$49.6M$44.0M$48.8M$62.4M$2.1M$1.9M$1.9M$2.0M—
Other intangibles $46.2M$49.0M$43.2M$45.1M$62.0M$22.4M$21.7M$19.3M$10.2M$3.9M
Total assets $1.39B$1.40B$1.48B$1.47B$1.93B$1.61B$1.02B$584.1M$457.4M$341.1M
Accounts payable $66.6M$85.0M$79.4M$68.8M$77.5M$64.6M$126.0M$128.9M$89.7M$75.8M
Short-term debt $172.7M$167.3M$157.1M$147.3M$359.1M—$61.5M$63.4M$26.4M—
Total current liabilities $521.3M$513.4M$529.3M$533.8M$749.6M$336.6M$333.8M$254.3M$176.1M$114.7M
Long-term debt ————$0$270.2M$267.2M$10.0M——
Total liabilities $600.5M$606.4M$651.1M$644.6M$916.1M$663.9M$645.9M$264.8M$176.7M$114.7M
Retained earnings -$133.5M-$94.8M-$71.3M-$33.1M$66.7M$145.9M$75.6M$35.6M-$3.8M-$33.7M
Total equity $520.9M$536.2M$577.1M$592.2M$768.3M$936.6M$369.0M$316.7M$278.0M$226.4M

Cash flow

Fiscal year FY2025FY2024FY2023FY2022FY2021FY2020FY2019FY2018FY2017FY2016
Operating cash flow $60.1M$13.9M$63.1M$55.5M-$15.1M$47.5M$43.3M-$14.3M-$26.0M$1.9M
Depreciation and amortisation $31.7M$33.5M$35.4M$28.5M$32.5M$23.3M$17.3M$10.5M$7.8M$5.2M
Stock-based compensation $2.9M$10.4M$14.6M$20.6M$30.8M$16.6M$10.8M$11.0M$8.9M$4.9M
Capital expenditure $15.2M$18.1M$23.2M$30.0M$44.8M$17.0M$13.1M$17.9M$41.0M$11.0M
Investing cash flow -$128.5M-$112.0M-$47.9M-$189.4M$59.0M-$94.5M-$162.8M$5.5M-$97.9M-$17.2M
Financing cash flow -$15.4M-$2.7M-$1.1M-$239.3M$117.7M$408.7M$255.2M$48.2M$25.8M$30.4M
Dividends paid $3.2M$148.0K$158.0K———————
Buybacks $1.5M$13.3M$0$68.0M$166.4M——$0$0$6.5M

Figures as tagged in each year's own filing, in US dollars. A year restated by a later filing shows the restated figure. Capital expenditure, dividends and buybacks are cash out, shown positive. A line the filer does not report is not listed. Latest from accession 0001104659-26-047177.

Plot the figures US dollars

Income statement Revenue Cost of revenue Gross profit R&D SG&A Total operating expenses Operating income Interest expense Pre-tax income Income tax Net income EPS, basic EPS, diluted Shares, diluted (wtd. avg.)
Balance sheet Cash and equivalents Short-term investments Receivables Inventory Total current assets Property, plant and equipment Goodwill Other intangibles Total assets Accounts payable Short-term debt Total current liabilities Long-term debt Total liabilities Retained earnings Total equity
Cash flow Operating cash flow Depreciation and amortisation Stock-based compensation Capital expenditure Investing cash flow Financing cash flow Dividends paid Buybacks
  • Revenue
  • Gross profit
  • Net income
Revenue, Gross profit, Net income by fiscal year, in US dollars The same figures are in the table below this chart. -500M 0 500M 1B 1.5B Revenue, FY2016: 488.3M Gross profit, FY2016: 211.5M Net income, FY2016: 12.3M Revenue, FY2017: 637.7M Gross profit, FY2017: 343M Net income, FY2017: 32.1M Revenue, FY2018: 784.4M Gross profit, FY2018: 488.4M Net income, FY2018: 39.2M Revenue, FY2019: 1B Gross profit, FY2019: 646.9M Net income, FY2019: 40.5M Revenue, FY2020: 1.4B Gross profit, FY2020: 846.8M Net income, FY2020: 65.4M Revenue, FY2021: 1.5B Gross profit, FY2021: 960.3M Net income, FY2021: -32.3M Revenue, FY2022: 1.2B Gross profit, FY2022: 890.9M Net income, FY2022: -94.7M Revenue, FY2023: 1.2B Gross profit, FY2023: 901.8M Net income, FY2023: -39.2M Revenue, FY2024: 1.3B Gross profit, FY2024: 951.9M Net income, FY2024: -25.4M Revenue, FY2025: 1.4B Gross profit, FY2025: 1.1B Net income, FY2025: -34.6M FY2016 FY2017 FY2018 FY2019 FY2020 FY2021 FY2022 FY2023 FY2024 FY2025
Fiscal year FY2016FY2017FY2018FY2019FY2020FY2021FY2022FY2023FY2024FY2025
Revenue $488.3M $637.7M $784.4M $1.05B $1.36B $1.47B $1.22B $1.24B $1.29B $1.42B
Gross profit $211.5M $343.0M $488.4M $646.9M $846.8M $960.3M $890.9M $901.8M $951.9M $1.05B
Net income $12.3M $32.1M $39.2M $40.5M $65.4M -$32.3M -$94.7M -$39.2M -$25.4M -$34.6M

Others in SIC 5961

TickerCompanyMarket capP/ERevenue growth
AMZN AMAZON COM INC $2.68T 34.6x 12.4%
CPNG Coupang, Inc. $25.01B 126.4x 14.1%
CDW CDW Corp $20.64B 20.4x 6.8%
W Wayfair Inc. $14.85B — 5.1%
CHWY Chewy, Inc. $9.07B 42.2x 6.2%
NSIT INSIGHT ENTERPRISES INC $5.19B 36.4x -5.2%
PTRN Pattern Group Inc. $2.86B — 39.3%
GCT GigaCloud Technology Inc $2.13B 16.2x 11.1%