25 XP 0   0   10  
0coffee
Main menu
3rd party ad coffee SUPPORTERis ad-free.

Huayi Compressor Co Ltd
Buy, Hold or Sell?

Let's analyze Huayi Compressor Co Ltd together

I guess you are interested in Huayi Compressor Co Ltd. Buy, hold or sell? I don't know! However, I do recommend doing research before doing anything. I will help you with that.

I'm going to help you getting a better view of Huayi Compressor Co Ltd. At the end you don't have to ask anyone for trading advice. You can make your own decision, with more confidence, the odds in your favor, backed by data.

Get notifications about Huayi Compressor Co Ltd

I send you an email if I find something interesting about Huayi Compressor Co Ltd.

1. Quick Overview

1.1. Quick analysis of Huayi Compressor Co Ltd (30 sec.)










1.2. What can you expect buying and holding a share of Huayi Compressor Co Ltd? (30 sec.)

How much money do you get?

How much money do you get?
¥0.06
When do you have the money?
1 year
How often do you get paid?
100.0%

What is your share worth?

Current worth
¥7.59
Expected worth in 1 year
¥7.90
How sure are you?
90.0%

+ What do you gain per year?

Total Gains per Share
¥0.77
Return On Investment
10.3%

For what price can you sell your share?

Current Price per Share
¥7.45
Expected price per share
¥5.82 - ¥8.08
How sure are you?
50%
3rd party ad coffee SUPPORTERis ad-free.

2. Detailed Analysis

2.1. Valuation of Huayi Compressor Co Ltd (5 min.)




Live pricePrice per Share (EOD)
¥7.45
Intrinsic Value Per Share
¥19.58 - ¥26.81
Total Value Per Share
¥27.17 - ¥34.41

2.2. Growth of Huayi Compressor Co Ltd (5 min.)




Is Huayi Compressor Co Ltd growing?

Current yearPrevious yearGrowGrow %
How rich?$725.3m$684.3m$27.9m3.9%

How much money is Huayi Compressor Co Ltd making?

Current yearPrevious yearGrowGrow %
Making money$15.8m$13.4m$2.4m15.1%
Net Profit Margin3.9%2.9%--

How much money comes from the company's main activities?

2.3. Financial Health of Huayi Compressor Co Ltd (5 min.)




2.4. Comparing to competitors in the Specialty Industrial Machinery industry (5 min.)




  Industry Rankings (Specialty Industrial Machinery)  


Richest
#164 / 730

Most Revenue
#156 / 730

Most Profit
#204 / 730

Most Efficient
#413 / 730
3rd party ad coffee SUPPORTERis ad-free.

3. Summary and Key Metrics

3.1. What can you expect buying and holding a share of Huayi Compressor Co Ltd?

Welcome investor! Huayi Compressor Co Ltd's management wants to use your money to grow the business. In return you get a share of Huayi Compressor Co Ltd.

First you should know what it really means to hold a share of Huayi Compressor Co Ltd. And how you can make/lose money.

Speculation

The Price per Share of Huayi Compressor Co Ltd is ¥7.45. The market price reflects what other people think it is worth; not what it's really worth. Your job is to find out if the market price is fair, overpriced, or underpriced. I will help you with that.

If you buy blind, there is a 50% chance of making or losing money by selling the stock in the future. However, we can look at a few things to determine the odds in our favor:

  • The fundamentals: the financial health trends of Huayi Compressor Co Ltd.
  • The technials: based on market psychology, we can make a calculated estimate of what the price will do in the future. We can do this through technical analysis. We can calculate the probabilities and the expected value (millionaire math). That's called speculation.
  • The book value: what is the market price compared to it's book value.

Investing

If you really want to invest in Huayi Compressor Co Ltd, you will have to let go of the thought of selling in the future. If you have to sell the share for less than you bought it, it can still be a good investment. Focus on what it means to hold the stock forever:

  • You own a part of the company. The equity of this part can grow or shrink. The current Book Value per Share is ¥7.59. Based on the TTM, the Book Value Change Per Share is ¥0.08 per quarter. Based on the YOY, the Book Value Change Per Share is ¥0.13 per quarter.
  • You may receive quarterly/yearly dividend in the form of additional shares.
  • You may receive quarterly/yearly dividend in the form of cash. Based on the TTM the Dividend per Share is ¥0.12 per quarter.
Based on historical numbers we can estimate the returns while holding a share of Huayi Compressor Co Ltd.

How much money are you going to get?

 MRQTTMYOY5Y10Y
 ¥% of Price per Share¥% of Price per Share¥% of Price per Share¥% of Price per Share¥% of Price per Share
Usd Eps0.030.4%0.020.3%0.020.2%0.010.2%0.010.1%
Usd Book Value Change Per Share0.030.3%0.010.1%0.020.2%0.010.1%0.010.2%
Usd Dividend Per Share0.000.0%0.020.2%0.010.2%0.010.1%0.010.1%
Usd Total Gains Per Share0.030.4%0.030.4%0.030.4%0.020.3%0.020.3%
Usd Price Per Share0.97-0.87-0.84-0.70-0.83-
Price to Earnings Ratio8.29-10.49-13.33-20.98-33.52-
Price-to-Total Gains Ratio34.21--3.27-30.11-17.48-11.60-
Price to Book Ratio0.94-0.85-0.86-0.75-1.10-
Price-to-Total Gains Ratio34.21--3.27-30.11-17.48-11.60-

When do you get the money?

Usd Investment
$.00
Usd Price Per Share1.022885
Number of shares977
Gains per QuarterTrailing 12 Months5 Year
Usd Dividend Per Share0.020.01
Usd Book Value Change Per Share0.010.01
Usd Total Gains Per Share0.030.02
Gains per Quarter (977 shares)25.8518.77
Gains per Year (977 shares)103.4175.09
YearsReturn on Investment (TTM)Return on Investment (5Y)
 DividendBook Value gainTotal gainsDividendBook Value gainTotal gains
Broker costs---10---10
1624193363965
2124831967377140
3186124299109116215
4249165402146155290
5311206505182193365
6373248608218232440
7435289711255271515
8497330814291310590
9559371917328348665
106214131020364387740

How sure are you?

Based on the past periods, how sure are you to get value out of your investment.

Linear %
 Trailing 12 Months3Y5 Year10 YearALLTIME
  % % % % %
Earnings Per Share4.00.00.0100.0%12.00.00.0100.0%19.01.00.095.0%37.01.02.092.5%65.01.023.073.0%
Book Value Change Per Share3.01.00.075.0%10.02.00.083.3%16.04.00.080.0%34.06.00.085.0%69.020.00.077.5%
Dividend per Share4.00.00.0100.0%12.00.00.0100.0%20.00.00.0100.0%40.00.00.0100.0%84.00.05.094.4%
Total Gains per Share3.01.00.075.0%11.01.00.091.7%18.02.00.090.0%36.04.00.090.0%80.09.00.089.9%
3rd party ad coffee SUPPORTERis ad-free.

3.2. Key Performance Indicators

The key performance indicators of Huayi Compressor Co Ltd compared to the Most Recent Quarter (MRQ).

 End of day+/-Most Recent QuarterTrailing 12 Months+/-Year-Over-Year+/-5 Year+/-10 Year+/-
Book Value Change Per Share--0.1860.077+142%0.134+39%0.072+158%0.093+100%
Book Value Per Share--7.5917.454+2%7.162+6%6.785+12%5.965+27%
Current Ratio--1.2221.249-2%1.271-4%1.300-6%0.858+42%
Debt To Asset Ratio--0.6300.642-2%0.620+2%0.618+2%0.604+4%
Debt To Equity Ratio--2.2502.401-6%2.221+1%2.185+3%2.043+10%
Dividend Per Share--0.0220.116-81%0.084-74%0.068-68%0.071-69%
Enterprise Value---4047447983.810-4888936032.845+21%-3853601513.940-5%-4152781875.543+3%-2236777171.904-45%
Eps--0.2140.166+29%0.121+76%0.087+145%0.071+202%
Ev To Ebitda Ratio--infinfnan%infnan%infnan%nannan%
Ev To Sales Ratio---0.342-0.421+23%-0.282-18%-0.3420%-0.176-48%
Free Cash Flow Per Share--0.5760.324+78%0.064+802%0.243+137%0.274+110%
Free Cash Flow To Equity Per Share--0.5760.324+78%-0.548+195%0.080+622%0.220+162%
Gross Profit Margin--1.0001.0000%1.0000%1.0000%0.950+5%
Intrinsic Value_10Y_max--26.814--------
Intrinsic Value_10Y_min--19.581--------
Intrinsic Value_1Y_max--1.328--------
Intrinsic Value_1Y_min--1.250--------
Intrinsic Value_3Y_max--5.027--------
Intrinsic Value_3Y_min--4.395--------
Intrinsic Value_5Y_max--9.973--------
Intrinsic Value_5Y_min--8.216--------
Market Cap5185170438.400+5%4941571827.2004433494723.840+11%4268195666.240+16%3551319753.280+39%4194950205.098+18%
Net Profit Margin--0.0500.039+28%0.029+71%0.021+145%0.020+146%
Operating Margin----0%0.027-100%0.014-100%0.010-100%
Operating Ratio--1.7671.794-1%1.820-3%1.852-5%1.508+17%
Pb Ratio0.981+5%0.9350.854+9%0.856+9%0.745+25%1.095-15%
Pe Ratio8.694+5%8.28510.488-21%13.331-38%20.984-61%33.517-75%
Price Per Share7.450+5%7.1006.370+11%6.133+16%5.103+39%6.027+18%
Price To Free Cash Flow Ratio3.231+5%3.0791.388+122%-5.147+267%-4.386+242%-43.112+1500%
Price To Total Gains Ratio35.894+5%34.207-3.272+110%30.106+14%17.479+96%11.603+195%
Quick Ratio--0.3710.317+17%0.437-15%0.511-27%0.537-31%
Return On Assets--0.0100.008+31%0.008+39%0.005+116%0.005+119%
Return On Equity--0.0370.030+26%0.027+39%0.017+114%0.016+128%
Total Gains Per Share--0.2080.193+8%0.218-5%0.140+48%0.164+27%
Usd Book Value--725392991.298712300411.823+2%684373932.866+6%648356783.817+12%570047847.490+27%
Usd Book Value Change Per Share--0.0260.011+142%0.018+39%0.010+158%0.013+100%
Usd Book Value Per Share--1.0421.023+2%0.983+6%0.932+12%0.819+27%
Usd Dividend Per Share--0.0030.016-81%0.011-74%0.009-68%0.010-69%
Usd Eps--0.0290.023+29%0.017+76%0.012+145%0.010+202%
Usd Free Cash Flow--55080570.32130964654.375+78%6105079.073+802%23241238.726+137%20958499.648+163%
Usd Free Cash Flow Per Share--0.0790.044+78%0.009+802%0.033+137%0.038+110%
Usd Free Cash Flow To Equity Per Share--0.0790.044+78%-0.075+195%0.011+622%0.030+162%
Usd Market Cap711923901.192+5%678477811.875608718825.583+11%586023264.975+16%487596202.125+39%575966663.160+18%
Usd Price Per Share1.023+5%0.9750.875+11%0.842+16%0.701+39%0.827+18%
Usd Profit--20472512.18115893891.451+29%13487595.438+52%8730536.404+134%6960730.817+194%
Usd Revenue--405984570.846406744527.5050%477399487.142-15%425414784.365-5%347137902.938+17%
Usd Total Gains Per Share--0.0280.026+8%0.030-5%0.019+48%0.022+27%
 EOD+4 -4MRQTTM+29 -7YOY+22 -155Y+25 -1210Y+27 -11

3.3 Fundamental Score

Let's check the fundamental score of Huayi Compressor Co Ltd based on Penke's default stock scanner.

Penke's Stock Scanner

  
  
IndicatorConditionValue
Price to Earnings Ratio (EOD)Between0-158.694
Price to Book Ratio (EOD)Between0-10.981
Net Profit Margin (MRQ)Greater than00.050
Operating Margin (MRQ)Greater than00.000
Quick Ratio (MRQ)Greater than10.371
Current Ratio (MRQ)Greater than11.222
Debt to Asset Ratio (MRQ)Less than10.630
Debt to Equity Ratio (MRQ)Less than12.250
Return on Equity (MRQ)Greater than0.150.037
Return on Assets (MRQ)Greater than0.050.010
Total5/10 (50.0%)

3.4 Technical Score

Let's check the technical score of Huayi Compressor Co Ltd based on Penke's default Symbol scanner.

Penke's Symbol Scanner

  
  
IndicatorConditionValue
RsiGreater than5055.652
Ma 20Greater thanMa 507.372
Ma 50Greater thanMa 1007.191
Ma 100Greater thanMa 2006.483
OpenGreater thanClose7.420
Total4/5 (80.0%)

4. In-depth Analysis

4.1 About Huayi Compressor Co Ltd

Changhong Huayi Compressor Co., Ltd., together with its subsidiaries, develops, manufactures, and sells various compressors in China and internationally. Its products are used in refrigeration appliances, which includes refrigerators, freezers, water dispensers, ice machines, and dehumidifiers. The company was formerly known as Huayi Compressor Co., Ltd. and changed its name to Changhong Huayi Compressor Co., Ltd. in July 2018. The company was founded in 1994 and is headquartered in Jingdezhen, China.

Fundamental data was last updated by Penke on 2024-11-16 22:59:05.

4.2 In-depth Summary

4.2.1. Financial Health Summary

Profitability Details
 Compared to previous yearCompared to industry
The company is making a profit.
Using its assets, the company is inefficient in making profit.
Using its investors money, the company is inefficient in making profit.
Operating Efficiency Details
 Compared to previous yearCompared to industry
The company is inefficient in keeping operating costs low.
Liquidity Details
 Compared to previous yearCompared to industry
The company is just able to pay all its short-term debts.
The company is just not able to pay all its short-term debts with the most liquid assets.
Solvency Details
 Compared to previous yearCompared to industry
The company is able to pay all its debts by selling its assets.
The company is just not able to pay all its debts with equity.

4.2.2. Valuation Summary

Valuation Details
 Compared to previous yearCompared to industry
Based on the equity, the company is cheap.
Based on the earnings, the company is underpriced.
Based on how much money comes from the company's main activities, the company is cheap.
3rd party ad coffee SUPPORTERis ad-free.

4.3 Financial Health

4.3.1. Profitability

4.3.1 Profitability
4.3.1.1. Net Profit Margin

Measures how much net profit Huayi Compressor Co Ltd earns for each ¥1 of revenue.

  • Above 10% is considered healthy but always compare Huayi Compressor Co Ltd to the Specialty Industrial Machinery industry mean.
  • A Net Profit Margin of 5.0% means that ¥0.05 for each ¥1 in revenue is generated as profit.

Let's take a look of the Net Profit Margin trends of Huayi Compressor Co Ltd:

  • The MRQ is 5.0%. The company is making a profit. +1
  • The TTM is 3.9%. The company is making a profit. +1
Trends
Current periodCompared to+/- 
MRQ5.0%TTM3.9%+1.1%
TTM3.9%YOY2.9%+1.0%
TTM3.9%5Y2.1%+1.9%
5Y2.1%10Y2.0%+0.0%
Compared to industry (Specialty Industrial Machinery)
PeriodCompanyIndustry (mean)+/- 
MRQ5.0%5.6%-0.6%
TTM3.9%5.1%-1.2%
YOY2.9%5.3%-2.4%
5Y2.1%4.7%-2.6%
10Y2.0%4.8%-2.8%
4.3.1.2. Return on Assets

Shows how efficient Huayi Compressor Co Ltd is using its assets to generate profit.

  • Above 5% is considered healthy but always compare Huayi Compressor Co Ltd to the Specialty Industrial Machinery industry mean.
  • 1.0% Return on Assets means that Huayi Compressor Co Ltd generated ¥0.01 profit for each $1 in assets.

Let's take a look of the Return on Assets trends of Huayi Compressor Co Ltd:

  • The MRQ is 1.0%. Using its assets, the company is less efficient in making profit.
  • The TTM is 0.8%. Using its assets, the company is inefficient in making profit. -1
Trends
Current periodCompared to+/- 
MRQ1.0%TTM0.8%+0.2%
TTM0.8%YOY0.8%+0.0%
TTM0.8%5Y0.5%+0.3%
5Y0.5%10Y0.5%+0.0%
Compared to industry (Specialty Industrial Machinery)
PeriodCompanyIndustry (mean)+/- 
MRQ1.0%1.1%-0.1%
TTM0.8%1.0%-0.2%
YOY0.8%1.1%-0.3%
5Y0.5%1.0%-0.5%
10Y0.5%1.1%-0.6%
4.3.1.3. Return on Equity

Shows how efficient Huayi Compressor Co Ltd is using its investors money to generate profit.

  • Above 15%-20% is considered healthy but always compare Huayi Compressor Co Ltd to the Specialty Industrial Machinery industry mean.
  • 3.7% Return on Equity means Huayi Compressor Co Ltd generated ¥0.04 for each ¥1 the owners (shareholders) invested.

Let's take a look of the Return on Equity trends of Huayi Compressor Co Ltd:

  • The MRQ is 3.7%. Using its investors money, the company is inefficient in making profit. -1
  • The TTM is 3.0%. Using its investors money, the company is inefficient in making profit. -1
Trends
Current periodCompared to+/- 
MRQ3.7%TTM3.0%+0.8%
TTM3.0%YOY2.7%+0.3%
TTM3.0%5Y1.7%+1.2%
5Y1.7%10Y1.6%+0.1%
Compared to industry (Specialty Industrial Machinery)
PeriodCompanyIndustry (mean)+/- 
MRQ3.7%2.4%+1.3%
TTM3.0%2.1%+0.9%
YOY2.7%2.2%+0.5%
5Y1.7%1.9%-0.2%
10Y1.6%2.2%-0.6%
3rd party ad coffee SUPPORTERis ad-free.

4.3.2. Operating Efficiency of Huayi Compressor Co Ltd.

4.3.2. Operating Efficiency
4.3.2.1. Operating Margin

Measures how efficient Huayi Compressor Co Ltd is operating .

  • Measures how much profit Huayi Compressor Co Ltd makes for each ¥1 of sales after paying variable costs (production costs, wages, etc) but before taxes.
  • Above 15% is considered healthy but always compare Huayi Compressor Co Ltd to the Specialty Industrial Machinery industry mean.
  • An Operating Margin of 0.0% means the company generated ¥0.00  for each ¥1 in revenue (before taxes).

Let's take a look of the Operating Margin trends of Huayi Compressor Co Ltd:

  • The MRQ is 0.0%. The data is not here.
Trends
Current periodCompared to+/- 
MRQ-TTM-0.0%
TTM-YOY2.7%-2.7%
TTM-5Y1.4%-1.4%
5Y1.4%10Y1.0%+0.5%
Compared to industry (Specialty Industrial Machinery)
PeriodCompanyIndustry (mean)+/- 
MRQ-9.0%-9.0%
TTM-6.7%-6.7%
YOY2.7%6.1%-3.4%
5Y1.4%5.7%-4.3%
10Y1.0%5.3%-4.3%
4.3.2.2. Operating Ratio

Measures how efficient Huayi Compressor Co Ltd is keeping operating costs low.

  • Below 1 is considered healthy (always compare to Specialty Industrial Machinery industry mean).
  • An Operation Ratio of 1.77 means that the operating costs are ¥1.77 for each ¥1 in net sales.

Let's take a look of the Operating Ratio trends of Huayi Compressor Co Ltd:

  • The MRQ is 1.767. The company is inefficient in keeping operating costs low. -1
  • The TTM is 1.794. The company is inefficient in keeping operating costs low. -1
Trends
Current periodCompared to+/- 
MRQ1.767TTM1.794-0.026
TTM1.794YOY1.820-0.027
TTM1.7945Y1.852-0.058
5Y1.85210Y1.508+0.344
Compared to industry (Specialty Industrial Machinery)
PeriodCompanyIndustry (mean)+/- 
MRQ1.7671.449+0.318
TTM1.7941.375+0.419
YOY1.8201.342+0.478
5Y1.8521.358+0.494
10Y1.5081.197+0.311
3rd party ad coffee SUPPORTERis ad-free.

4.4.3. Liquidity of Huayi Compressor Co Ltd.

4.4.3. Liquidity
4.4.3.1. Current Ratio

Measures if Huayi Compressor Co Ltd is able to pay off Short-term Debt.

  • Above 1.5 is considered healthy (always compare to Specialty Industrial Machinery industry mean).
  • A Current Ratio of 1.22 means the company has ¥1.22 in assets for each ¥1 in short-term debts.

Let's take a look of the Current Ratio trends of Huayi Compressor Co Ltd:

  • The MRQ is 1.222. The company is just able to pay all its short-term debts.
  • The TTM is 1.249. The company is just able to pay all its short-term debts.
Trends
Current periodCompared to+/- 
MRQ1.222TTM1.249-0.027
TTM1.249YOY1.271-0.022
TTM1.2495Y1.300-0.051
5Y1.30010Y0.858+0.442
Compared to industry (Specialty Industrial Machinery)
PeriodCompanyIndustry (mean)+/- 
MRQ1.2221.695-0.473
TTM1.2491.701-0.452
YOY1.2711.686-0.415
5Y1.3001.721-0.421
10Y0.8581.654-0.796
4.4.3.2. Quick Ratio

Measures if Huayi Compressor Co Ltd is able to pay off Short-term Debt but only using the most liquid assets.

  • Above 1 is considered healthy but always compare Huayi Compressor Co Ltd to the Specialty Industrial Machinery industry mean.
  • A Quick Ratio of 0.37 means the company can pay off ¥0.37 for each ¥1 in debt (using most liquid assets).

Let's take a look of the Quick Ratio trends of Huayi Compressor Co Ltd:

  • The MRQ is 0.371. The company is just not able to pay all its short-term debts with the most liquid assets. -1
  • The TTM is 0.317. The company is just not able to pay all its short-term debts with the most liquid assets. -1
Trends
Current periodCompared to+/- 
MRQ0.371TTM0.317+0.054
TTM0.317YOY0.437-0.120
TTM0.3175Y0.511-0.194
5Y0.51110Y0.537-0.025
Compared to industry (Specialty Industrial Machinery)
PeriodCompanyIndustry (mean)+/- 
MRQ0.3710.737-0.366
TTM0.3170.816-0.499
YOY0.4370.886-0.449
5Y0.5110.959-0.448
10Y0.5370.970-0.433
3rd party ad coffee SUPPORTERis ad-free.

4.5.4. Solvency of Huayi Compressor Co Ltd.

4.5.4. Solvency
4.5.4.1. Debt to Asset Ratio

Measures how much % of Huayi Compressor Co Ltd assets are financed with debt.

  • Below 1 (100%) is considered healthy but always compare Huayi Compressor Co Ltd to Specialty Industrial Machinery industry mean.
  • A Debt to Asset Ratio of 0.63 means that Huayi Compressor Co Ltd assets are financed with 63.0% credit (debt) and the remaining percentage (100% - 63.0%) is financed by its owners/shareholders. 

Let's take a look of the Debt to Asset Ratio trends of Huayi Compressor Co Ltd:

  • The MRQ is 0.630. The company is able to pay all its debts by selling its assets. +1
  • The TTM is 0.642. The company is able to pay all its debts by selling its assets. +1
Trends
Current periodCompared to+/- 
MRQ0.630TTM0.642-0.012
TTM0.642YOY0.620+0.022
TTM0.6425Y0.618+0.024
5Y0.61810Y0.604+0.013
Compared to industry (Specialty Industrial Machinery)
PeriodCompanyIndustry (mean)+/- 
MRQ0.6300.490+0.140
TTM0.6420.491+0.151
YOY0.6200.506+0.114
5Y0.6180.502+0.116
10Y0.6040.495+0.109
4.5.4.2. Debt to Equity Ratio

Measures if Huayi Compressor Co Ltd is able to pay off its debts by using shareholders equity.

  • Below 2 is considered healthy but always compare Huayi Compressor Co Ltd to the Specialty Industrial Machinery industry mean.
  • A Debt to Equity ratio of 225.0% means that company has ¥2.25 debt for each ¥1 in shareholders equity.

Let's take a look of the Debt to Equity Ratio trends of Huayi Compressor Co Ltd:

  • The MRQ is 2.250. The company is just not able to pay all its debts with equity.
  • The TTM is 2.401. The company is just not able to pay all its debts with equity.
Trends
Current periodCompared to+/- 
MRQ2.250TTM2.401-0.151
TTM2.401YOY2.221+0.180
TTM2.4015Y2.185+0.215
5Y2.18510Y2.043+0.142
Compared to industry (Specialty Industrial Machinery)
PeriodCompanyIndustry (mean)+/- 
MRQ2.2500.960+1.290
TTM2.4010.959+1.442
YOY2.2211.038+1.183
5Y2.1851.075+1.110
10Y2.0431.049+0.994
3rd party ad coffee SUPPORTERis ad-free.

4.6. Market Valuation

4.6.1. Earnings Per Share
4.6.2.1. Price to Earnings Ratio

Measures how much money you pay for each share for every ¥1 in earnings Huayi Compressor Co Ltd generates.

  • Above 15 is considered overpriced but always compare Huayi Compressor Co Ltd to the Specialty Industrial Machinery industry mean.
  • A PE ratio of 8.29 means the investor is paying ¥8.29 for every ¥1 in earnings.

Let's take a look of the Price to Earnings Ratio trends of Huayi Compressor Co Ltd:

  • The EOD is 8.694. Based on the earnings, the company is underpriced. +1
  • The MRQ is 8.285. Based on the earnings, the company is underpriced. +1
  • The TTM is 10.488. Based on the earnings, the company is underpriced. +1
Trends
Current periodCompared to+/- 
EOD8.694MRQ8.285+0.408
MRQ8.285TTM10.488-2.203
TTM10.488YOY13.331-2.843
TTM10.4885Y20.984-10.496
5Y20.98410Y33.517-12.534
Compared to industry (Specialty Industrial Machinery)
PeriodCompanyIndustry (mean)+/- 
EOD8.69419.227-10.533
MRQ8.28517.584-9.299
TTM10.48819.321-8.833
YOY13.33118.345-5.014
5Y20.98421.857-0.873
10Y33.51727.709+5.808
4.6.2.2. Price To Free Cash Flow Ratio

Let's take a look of the Price To Free Cash Flow Ratio trends of Huayi Compressor Co Ltd:

  • The EOD is 3.231. Based on how much money comes from the company's main activities, the company is cheap. +2
  • The MRQ is 3.079. Based on how much money comes from the company's main activities, the company is cheap. +2
  • The TTM is 1.388. Based on how much money comes from the company's main activities, the company is cheap. +2
Trends
Current periodCompared to+/- 
EOD3.231MRQ3.079+0.152
MRQ3.079TTM1.388+1.691
TTM1.388YOY-5.147+6.535
TTM1.3885Y-4.386+5.774
5Y-4.38610Y-43.112+38.726
Compared to industry (Specialty Industrial Machinery)
PeriodCompanyIndustry (mean)+/- 
EOD3.2316.724-3.493
MRQ3.0796.304-3.225
TTM1.3882.685-1.297
YOY-5.1471.711-6.858
5Y-4.3861.522-5.908
10Y-43.1121.275-44.387
3rd party ad coffee SUPPORTERis ad-free.
4.6.2. Book Value per Share
4.6.2.1. Price to Book Ratio

Measures if the stock price of Huayi Compressor Co Ltd is to cheap or to expensive compared to its book value.

  • At or below 1 is considered healthy (always compare to Specialty Industrial Machinery industry mean).
  • A PB ratio of 0.94 means the investor is paying ¥0.94 for each ¥1 in book value.

Let's take a look of the Price to Book Ratio trends of Huayi Compressor Co Ltd:

  • The EOD is 0.981. Based on the equity, the company is cheap. +2
  • The MRQ is 0.935. Based on the equity, the company is cheap. +2
  • The TTM is 0.854. Based on the equity, the company is cheap. +2
Trends
Current periodCompared to+/- 
EOD0.981MRQ0.935+0.046
MRQ0.935TTM0.854+0.081
TTM0.854YOY0.856-0.002
TTM0.8545Y0.745+0.109
5Y0.74510Y1.095-0.350
Compared to industry (Specialty Industrial Machinery)
PeriodCompanyIndustry (mean)+/- 
EOD0.9812.291-1.310
MRQ0.9352.019-1.084
TTM0.8542.126-1.272
YOY0.8562.198-1.342
5Y0.7452.472-1.727
10Y1.0952.900-1.805
4.6.2. Total Gains per Share
3rd party ad coffee SUPPORTERis ad-free.

6. Financial Statements




6.1. Latest Balance Sheet

Balance Sheet of 2024-09-30. Currency in CNY. All numbers in thousands.

Summary
Total Assets14,272,290
Total Liabilities8,989,020
Total Stockholder Equity3,995,760
 As reported
Total Liabilities 8,989,020
Total Stockholder Equity+ 3,995,760
Total Assets = 14,272,290

Assets

Total Assets14,272,290
Total Current Assets10,517,725
Long-term Assets3,754,565
Total Current Assets
Cash And Cash Equivalents 4,497,059
Short-term Investments 602,106
Net Receivables 2,593,204
Inventory 1,385,473
Other Current Assets 307,698
Total Current Assets  (as reported)10,517,725
Total Current Assets  (calculated)9,385,541
+/- 1,132,185
Long-term Assets
Property Plant Equipment 1,630,261
Goodwill 19,322
Intangible Assets 197,192
Long-term Assets Other 88,928
Long-term Assets  (as reported)3,754,565
Long-term Assets  (calculated)1,935,702
+/- 1,818,863

Liabilities & Shareholders' Equity

Total Current Liabilities8,610,074
Long-term Liabilities378,946
Total Stockholder Equity3,995,760
Total Current Liabilities
Short Long Term Debt 1,317,997
Accounts payable 6,594,348
Other Current Liabilities 8,307
Total Current Liabilities  (as reported)8,610,074
Total Current Liabilities  (calculated)7,920,652
+/- 689,422
Long-term Liabilities
Capital Lease Obligations Min Short Term Debt98,826
Long-term Liabilities  (as reported)378,946
Long-term Liabilities  (calculated)98,826
+/- 280,120
Total Stockholder Equity
Retained Earnings 1,589,864
Total Stockholder Equity (as reported)3,995,760
Total Stockholder Equity (calculated)1,589,864
+/- 2,405,896
Other
Capital Stock695,996
Common Stock Shares Outstanding 695,996
Net Invested Capital 5,313,756
Net Working Capital 1,907,651
Property Plant and Equipment Gross 1,630,261



6.2. Balance Sheets Structured

Currency in CNY. All numbers in thousands.

 Trend2024-09-302024-06-302024-03-312023-12-312023-09-302023-06-302023-03-312022-12-312022-09-302022-06-302022-03-312021-12-312021-09-302021-06-302021-03-312020-12-312020-09-302020-06-302020-03-312019-12-312019-09-302019-06-302019-03-312018-12-312018-09-302018-06-302018-03-312017-12-312017-09-302017-06-302017-03-312016-12-312016-09-302016-06-302016-03-312015-12-312015-09-302015-06-302015-03-312014-12-312014-09-302014-06-302014-03-312013-12-312013-09-302013-06-302013-03-312012-12-312012-09-302012-06-302012-03-312011-12-312011-09-302011-06-302011-03-312010-12-312010-09-302010-06-302010-03-312009-12-312009-09-302009-06-302009-03-312008-12-312008-09-302008-06-302008-03-312007-12-312007-09-302007-06-302007-03-312006-12-312006-09-302006-06-302006-03-312005-12-312005-09-302005-06-302005-03-312004-12-312004-09-302004-06-302004-03-312003-12-312003-09-302003-06-302003-03-312002-12-312002-09-302002-06-302002-03-312001-12-312001-06-302000-12-312000-06-30
> Total Assets 
641,124
699,796
1,199,417
1,145,606
1,169,093
1,204,922
1,671,132
1,655,134
1,671,618
1,743,097
1,738,394
1,614,541
1,659,374
1,676,197
1,685,854
1,743,975
1,790,843
1,850,599
1,800,321
1,790,561
1,838,768
1,915,072
2,003,021
2,081,811
2,250,621
2,390,942
2,480,878
2,409,717
2,559,047
2,668,346
2,396,394
2,078,785
2,235,268
2,451,485
2,534,037
2,695,517
2,985,964
3,299,974
3,252,584
3,592,170
3,953,889
4,312,424
4,349,761
4,216,610
4,463,430
4,600,679
4,914,993
4,729,123
6,081,982
6,489,084
6,715,673
6,365,417
6,700,162
6,885,616
6,876,543
6,604,537
7,000,371
7,194,759
6,843,447
6,970,503
7,214,276
8,081,651
7,935,410
8,102,494
8,672,454
9,507,620
9,671,619
9,978,197
10,286,675
10,145,906
9,934,333
10,093,936
9,965,253
10,166,522
10,446,949
10,248,442
10,079,278
10,248,950
10,766,655
10,938,364
11,797,682
12,157,005
11,882,386
11,732,478
12,547,728
12,975,533
12,684,724
12,573,398
13,286,489
13,203,371
13,361,991
13,902,539
14,760,428
15,106,117
14,272,290
14,272,29015,106,11714,760,42813,902,53913,361,99113,203,37113,286,48912,573,39812,684,72412,975,53312,547,72811,732,47811,882,38612,157,00511,797,68210,938,36410,766,65510,248,95010,079,27810,248,44210,446,94910,166,5229,965,25310,093,9369,934,33310,145,90610,286,6759,978,1979,671,6199,507,6208,672,4548,102,4947,935,4108,081,6517,214,2766,970,5036,843,4477,194,7597,000,3716,604,5376,876,5436,885,6166,700,1626,365,4176,715,6736,489,0846,081,9824,729,1234,914,9934,600,6794,463,4304,216,6104,349,7614,312,4243,953,8893,592,1703,252,5843,299,9742,985,9642,695,5172,534,0372,451,4852,235,2682,078,7852,396,3942,668,3462,559,0472,409,7172,480,8782,390,9422,250,6212,081,8112,003,0211,915,0721,838,7681,790,5611,800,3211,850,5991,790,8431,743,9751,685,8541,676,1971,659,3741,614,5411,738,3941,743,0971,671,6181,655,1341,671,1321,204,9221,169,0931,145,6061,199,417699,796641,124
   > Total Current Assets 
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
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
0
0
0
0
0
7,834,361
7,627,692
7,759,789
7,651,442
7,870,549
8,141,869
7,965,781
7,821,921
7,997,415
8,039,157
8,335,002
9,155,960
9,517,533
9,211,515
9,026,917
9,827,898
9,291,181
8,978,095
8,924,703
9,373,438
9,983,910
9,957,409
10,511,003
11,336,877
11,443,649
10,517,725
10,517,72511,443,64911,336,87710,511,0039,957,4099,983,9109,373,4388,924,7038,978,0959,291,1819,827,8989,026,9179,211,5159,517,5339,155,9608,335,0028,039,1577,997,4157,821,9217,965,7818,141,8697,870,5497,651,4427,759,7897,627,6927,834,361000000000000000000000000000000000000000000000000000000000000000000000
       Cash And Cash Equivalents 
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
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
0
0
0
0
0
1,349,904
803,449
2,780,639
3,199,438
3,349,172
3,619,268
2,894,717
2,687,313
3,439,996
3,097,768
2,604,996
2,924,154
3,208,711
3,296,450
3,657,691
4,263,523
3,757,306
3,930,543
3,900,174
3,753,653
4,485,263
4,318,115
4,471,530
5,609,813
5,743,660
4,497,059
4,497,0595,743,6605,609,8134,471,5304,318,1154,485,2633,753,6533,900,1743,930,5433,757,3064,263,5233,657,6913,296,4503,208,7112,924,1542,604,9963,097,7683,439,9962,687,3132,894,7173,619,2683,349,1723,199,4382,780,639803,4491,349,904000000000000000000000000000000000000000000000000000000000000000000000
       Short-term Investments 
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
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
0
0
0
0
0
1,515,920
0
360,100
0
200,100
0
650,000
940,000
550,000
250,000
805,000
400,000
755,000
715,000
750,000
400,000
530,540
450,540
306,335
491,788
107,737
1,635
850
850
5,481
602,106
602,1065,4818508501,635107,737491,788306,335450,540530,540400,000750,000715,000755,000400,000805,000250,000550,000940,000650,0000200,1000360,10001,515,920000000000000000000000000000000000000000000000000000000000000000000000
       Net Receivables 
68,233
140,197
372,163
293,994
201,990
234,319
509,950
382,576
361,824
490,551
539,813
529,527
607,353
693,235
743,370
507,309
559,386
614,446
619,281
624,702
660,324
691,605
768,737
492,484
610,798
667,710
673,758
524,379
728,672
858,180
771,295
577,427
826,391
1,067,303
1,133,055
814,957
1,236,795
1,482,201
1,499,255
1,305,026
1,658,566
1,935,263
2,054,293
1,824,322
2,101,033
2,240,202
2,505,926
1,777,416
2,421,058
3,283,249
3,191,538
2,316,141
2,471,315
2,970,941
2,867,477
2,378,732
2,741,100
2,715,472
2,493,489
2,247,986
2,578,110
2,765,599
2,615,629
2,258,755
2,980,559
3,318,595
3,018,881
2,695,159
3,221,129
3,615,528
3,321,251
3,297,282
1,808,506
1,850,926
1,685,568
3,045,983
2,914,095
2,835,233
3,516,006
3,421,243
4,381,580
3,917,258
3,647,356
2,868,974
3,731,771
3,035,716
2,847,051
1,877,818
3,568,462
3,297,601
3,531,094
2,033,162
3,087,159
2,835,278
2,593,204
2,593,2042,835,2783,087,1592,033,1623,531,0943,297,6013,568,4621,877,8182,847,0513,035,7163,731,7712,868,9743,647,3563,917,2584,381,5803,421,2433,516,0062,835,2332,914,0953,045,9831,685,5681,850,9261,808,5063,297,2823,321,2513,615,5283,221,1292,695,1593,018,8813,318,5952,980,5592,258,7552,615,6292,765,5992,578,1102,247,9862,493,4892,715,4722,741,1002,378,7322,867,4772,970,9412,471,3152,316,1413,191,5383,283,2492,421,0581,777,4162,505,9262,240,2022,101,0331,824,3222,054,2931,935,2631,658,5661,305,0261,499,2551,482,2011,236,795814,9571,133,0551,067,303826,391577,427771,295858,180728,672524,379673,758667,710610,798492,484768,737691,605660,324624,702619,281614,446559,386507,309743,370693,235607,353529,527539,813490,551361,824382,576509,950234,319201,990293,994372,163140,19768,233
       Other Current Assets 
3,115
37,300
52,374
56,689
105,947
161,903
201,838
70,917
112,004
77,374
79,931
169,204
34,440
37,940
63,145
23,324
43,961
115,719
47,332
17,021
23,323
25,868
27,368
23,256
29,842
32,528
40,283
28,211
38,740
39,779
26,546
18,285
26,439
22,663
37,157
52,440
32,010
50,131
11,120
64,013
78,370
61,745
37,209
37,165
45,011
37,691
37,403
68,049
81,989
105,066
96,645
158,945
200,706
91,335
337,572
99,506
494,943
90,366
1,068,299
38,505
1,398,362
97,518
864,403
148,313
949,891
198,885
1,460,554
244,207
1,660,526
212,640
2,254,384
130,857
297,382
241,565
334,689
129,016
250,796
195,900
254,968
198,795
519,351
531,516
350,350
212,908
360,701
301,678
641,368
548,125
443,450
193,622
183,727
830,615
294,084
295,385
307,698
307,698295,385294,084830,615183,727193,622443,450548,125641,368301,678360,701212,908350,350531,516519,351198,795254,968195,900250,796129,016334,689241,565297,382130,8572,254,384212,6401,660,526244,2071,460,554198,885949,891148,313864,40397,5181,398,36238,5051,068,29990,366494,94399,506337,57291,335200,706158,94596,645105,06681,98968,04937,40337,69145,01137,16537,20961,74578,37064,01311,12050,13132,01052,44037,15722,66326,43918,28526,54639,77938,74028,21140,28332,52829,84223,25627,36825,86823,32317,02147,332115,71943,96123,32463,14537,94034,440169,20479,93177,374112,00470,917201,838161,903105,94756,68952,37437,3003,115
   > Long-term Assets 
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
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
0
0
0
0
0
0
0
0
2,313,811
2,295,973
2,305,080
2,282,660
2,257,357
2,251,534
2,727,498
2,603,362
2,641,722
2,639,472
2,670,870
2,705,561
2,719,830
3,684,352
3,706,629
3,648,696
3,913,050
3,219,461
3,404,582
3,391,536
3,423,551
3,662,468
3,754,565
3,754,5653,662,4683,423,5513,391,5363,404,5823,219,4613,913,0503,648,6963,706,6293,684,3522,719,8302,705,5612,670,8702,639,4722,641,7222,603,3622,727,4982,251,5342,257,3572,282,6602,305,0802,295,9732,313,811000000000000000000000000000000000000000000000000000000000000000000000000
       Property Plant Equipment 
293,253
276,640
260,407
259,105
253,978
248,832
347,069
450,309
440,604
431,820
425,957
368,880
362,996
356,534
351,056
562,295
563,491
629,170
560,047
603,583
529,743
596,431
548,872
824,639
582,632
783,325
629,486
903,869
705,575
885,957
656,303
620,883
596,403
637,979
605,286
640,132
629,801
676,527
673,200
1,019,526
892,060
1,019,469
884,207
985,904
900,049
988,687
874,276
1,034,635
932,801
1,121,300
1,109,615
1,326,154
1,223,933
1,320,682
1,365,779
1,375,165
1,388,066
1,405,702
1,407,096
1,390,527
1,404,106
1,412,754
1,411,455
1,456,988
1,503,400
1,495,854
1,490,721
1,510,312
1,635,301
1,641,244
1,633,036
1,637,562
1,620,121
1,604,118
1,613,266
1,605,644
1,583,402
1,574,931
1,555,680
1,512,992
1,507,165
1,496,583
1,526,653
1,597,225
1,621,147
1,671,541
1,700,756
1,665,099
1,695,140
1,694,871
1,770,668
1,602,857
1,585,478
1,626,127
1,630,261
1,630,2611,626,1271,585,4781,602,8571,770,6681,694,8711,695,1401,665,0991,700,7561,671,5411,621,1471,597,2251,526,6531,496,5831,507,1651,512,9921,555,6801,574,9311,583,4021,605,6441,613,2661,604,1181,620,1211,637,5621,633,0361,641,2441,635,3011,510,3121,490,7211,495,8541,503,4001,456,9881,411,4551,412,7541,404,1061,390,5271,407,0961,405,7021,388,0661,375,1651,365,7791,320,6821,223,9331,326,1541,109,6151,121,300932,8011,034,635874,276988,687900,049985,904884,2071,019,469892,0601,019,526673,200676,527629,801640,132605,286637,979596,403620,883656,303885,957705,575903,869629,486783,325582,632824,639548,872596,431529,743603,583560,047629,170563,491562,295351,056356,534362,996368,880425,957431,820440,604450,309347,069248,832253,978259,105260,407276,640293,253
       Goodwill 
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
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
9,241
9,241
9,241
9,241
9,241
9,241
9,241
9,241
9,241
9,241
9,241
9,241
128,034
128,034
128,034
120,267
154,682
154,682
154,682
156,823
156,823
156,823
156,823
132,487
132,487
132,487
132,487
63,914
63,914
63,914
63,914
28,941
28,941
28,941
28,941
28,941
28,941
28,941
28,941
19,322
19,322
19,322
19,322
19,32219,32219,32219,32228,94128,94128,94128,94128,94128,94128,94128,94163,91463,91463,91463,914132,487132,487132,487132,487156,823156,823156,823156,823154,682154,682154,682120,267128,034128,034128,0349,2419,2419,2419,2419,2419,2419,2419,2419,2419,2419,2419,2410000000000000000000000000000000000000000000000000000
       Long Term Investments 
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
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
0
0
0
0
0
161,516
163,749
173,683
175,962
172,784
174,205
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
00000000000000000000174,205172,784175,962173,683163,749161,516000000000000000000000000000000000000000000000000000000000000000000000
       Intangible Assets 
0
0
950
0
0
0
301
128
121
115
108
102
95
89
81
69,668
72,254
130
71,844
536
70,867
22,623
91,306
21,079
214,815
21,012
216,886
20,947
216,493
20,893
52,514
20,862
52,246
20,806
51,953
21,820
52,778
21,788
52,513
21,811
160,204
21,817
121,156
24,114
120,516
24,377
154,658
25,868
161,277
28,295
162,633
28,843
161,753
160,618
159,363
160,737
161,497
160,310
159,484
172,465
170,446
168,392
168,096
166,096
312,845
311,195
309,662
304,760
447,180
291,561
290,650
307,239
310,464
132,408
313,544
306,239
302,965
300,447
300,490
282,808
328,207
324,495
322,301
295,038
293,458
289,738
283,118
283,059
278,385
271,499
267,691
203,829
200,932
199,854
197,192
197,192199,854200,932203,829267,691271,499278,385283,059283,118289,738293,458295,038322,301324,495328,207282,808300,490300,447302,965306,239313,544132,408310,464307,239290,650291,561447,180304,760309,662311,195312,845166,096168,096168,392170,446172,465159,484160,310161,497160,737159,363160,618161,75328,843162,63328,295161,27725,868154,65824,377120,51624,114121,15621,817160,20421,81152,51321,78852,77821,82051,95320,80652,24620,86252,51420,893216,49320,947216,88621,012214,81521,07991,30622,62370,86753671,84413072,25469,66881899510210811512112830100095000
       Long-term Assets Other 
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
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
0
0
0
0
0
0
0
0
23,243
19,936
4,852
7,856
9,580
7,293
1,560,020
1,517,448
3,184
-2,214
14,971
6,473
6,802
11,593
16,614
32,379
31,965
71,346
74,999
31,109
53,861
56,144
88,928
88,92856,14453,86131,10974,99971,34631,96532,37916,61411,5936,8026,47314,971-2,2143,1841,517,4481,560,0207,2939,5807,8564,85219,93623,243000000000000000000000000000000000000000000000000000000000000000000000000
> Total Liabilities 
164,918
232,594
539,917
497,336
0
554,847
895,959
892,391
913,891
991,459
988,554
965,576
1,022,900
1,048,839
1,058,748
1,080,221
1,125,840
1,184,138
1,147,339
1,263,302
1,318,654
1,395,188
1,477,809
1,531,361
1,686,148
1,830,392
1,915,071
1,792,923
1,910,869
1,991,806
1,718,924
1,400,538
1,542,046
1,703,922
1,731,622
1,854,887
2,134,897
2,423,092
2,341,064
2,702,836
3,062,732
3,401,845
3,426,759
3,273,886
3,505,511
3,578,824
3,838,054
3,612,083
3,732,403
4,054,828
4,219,228
3,877,967
4,126,546
4,234,096
4,183,126
3,907,066
4,237,041
4,371,412
3,932,832
4,005,923
4,173,243
5,028,932
4,792,632
4,852,377
5,326,051
5,458,540
5,613,664
6,015,533
6,096,256
5,950,930
5,764,233
5,879,347
5,720,392
5,901,288
6,159,372
5,986,870
5,792,150
5,931,747
6,398,996
6,522,207
7,351,864
7,716,270
7,297,721
7,113,526
7,871,754
8,333,750
7,988,265
7,688,358
8,302,453
8,203,523
8,292,853
8,708,736
9,639,701
9,952,267
8,989,020
8,989,0209,952,2679,639,7018,708,7368,292,8538,203,5238,302,4537,688,3587,988,2658,333,7507,871,7547,113,5267,297,7217,716,2707,351,8646,522,2076,398,9965,931,7475,792,1505,986,8706,159,3725,901,2885,720,3925,879,3475,764,2335,950,9306,096,2566,015,5335,613,6645,458,5405,326,0514,852,3774,792,6325,028,9324,173,2434,005,9233,932,8324,371,4124,237,0413,907,0664,183,1264,234,0964,126,5463,877,9674,219,2284,054,8283,732,4033,612,0833,838,0543,578,8243,505,5113,273,8863,426,7593,401,8453,062,7322,702,8362,341,0642,423,0922,134,8971,854,8871,731,6221,703,9221,542,0461,400,5381,718,9241,991,8061,910,8691,792,9231,915,0711,830,3921,686,1481,531,3611,477,8091,395,1881,318,6541,263,3021,147,3391,184,1381,125,8401,080,2211,058,7481,048,8391,022,900965,576988,554991,459913,891892,391895,959554,8470497,336539,917232,594164,918
   > Total Current Liabilities 
164,918
232,594
432,300
376,754
399,645
491,746
815,858
817,289
838,790
916,358
913,453
895,628
952,752
979,027
994,781
1,066,312
1,061,933
1,170,230
1,133,530
1,249,907
1,305,259
1,360,284
1,424,414
1,484,126
1,608,713
1,678,356
1,762,686
1,646,950
1,765,247
1,845,756
1,572,881
1,251,070
1,401,114
1,562,232
1,590,104
1,731,595
2,011,205
2,305,115
2,224,639
2,580,186
2,944,149
3,283,427
3,307,767
3,200,693
3,429,092
3,497,570
3,756,902
3,568,822
3,680,814
4,006,128
4,170,630
3,836,159
4,082,539
4,192,908
4,110,493
3,801,191
4,131,756
4,266,583
3,828,166
3,899,305
4,068,093
4,925,002
4,681,278
4,740,828
5,215,849
5,348,556
5,497,590
5,890,408
5,934,173
5,789,800
5,602,455
5,703,102
5,544,632
5,477,995
5,735,735
5,572,939
5,374,871
5,527,230
5,985,182
6,146,158
7,072,129
7,395,854
6,967,163
6,784,825
7,455,277
8,020,949
7,638,914
7,238,635
7,621,431
7,606,768
7,609,032
8,015,011
8,949,961
9,565,171
8,610,074
8,610,0749,565,1718,949,9618,015,0117,609,0327,606,7687,621,4317,238,6357,638,9148,020,9497,455,2776,784,8256,967,1637,395,8547,072,1296,146,1585,985,1825,527,2305,374,8715,572,9395,735,7355,477,9955,544,6325,703,1025,602,4555,789,8005,934,1735,890,4085,497,5905,348,5565,215,8494,740,8284,681,2784,925,0024,068,0933,899,3053,828,1664,266,5834,131,7563,801,1914,110,4934,192,9084,082,5393,836,1594,170,6304,006,1283,680,8143,568,8223,756,9023,497,5703,429,0923,200,6933,307,7673,283,4272,944,1492,580,1862,224,6392,305,1152,011,2051,731,5951,590,1041,562,2321,401,1141,251,0701,572,8811,845,7561,765,2471,646,9501,762,6861,678,3561,608,7131,484,1261,424,4141,360,2841,305,2591,249,9071,133,5301,170,2301,061,9331,066,312994,781979,027952,752895,628913,453916,358838,790817,289815,858491,746399,645376,754432,300232,594164,918
       Short-term Debt 
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
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
0
0
0
0
0
0
0
11,000
1,657,946
1,614,084
1,556,196
1,285,574
1,378,038
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0000000000000000001,378,0381,285,5741,556,1961,614,0841,657,94611,00000000000000000000000000000000000000000000000000000000000000000000000000
       Short Long Term Debt 
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
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
0
0
0
0
0
0
0
11,000
1,657,946
1,614,084
1,556,196
1,285,574
1,378,038
1,581,765
1,542,922
1,149,097
1,270,602
1,102,920
989,700
808,653
1,356,487
1,437,416
1,365,683
1,225,939
1,344,529
991,861
1,018,481
1,158,675
2,082,412
1,883,244
1,317,997
1,317,9971,883,2442,082,4121,158,6751,018,481991,8611,344,5291,225,9391,365,6831,437,4161,356,487808,653989,7001,102,9201,270,6021,149,0971,542,9221,581,7651,378,0381,285,5741,556,1961,614,0841,657,94611,00000000000000000000000000000000000000000000000000000000000000000000000000
       Accounts payable 
93,561
99,265
117,146
124,011
0
150,976
340,410
358,931
341,082
401,797
380,644
393,091
431,441
460,967
443,261
451,914
494,004
561,219
492,716
562,949
654,617
685,769
754,199
746,987
888,402
956,290
1,034,234
1,001,760
1,131,968
1,190,801
1,019,971
842,419
1,006,523
1,158,537
1,219,189
1,223,568
1,539,678
1,825,072
1,788,489
1,771,577
2,156,986
2,467,350
2,530,360
2,290,892
2,448,138
2,597,446
2,976,734
2,647,207
2,919,444
3,169,842
3,300,548
2,871,603
2,869,917
2,901,267
3,115,118
3,079,988
3,127,980
3,313,417
3,078,714
3,084,095
3,142,464
3,022,152
2,997,368
3,147,841
3,274,312
3,472,036
3,556,302
3,638,914
3,784,211
3,848,222
3,802,106
3,649,914
3,671,047
3,647,283
3,953,641
3,968,487
3,743,065
3,656,890
4,106,281
4,563,698
5,373,281
5,923,368
5,662,144
5,549,823
5,723,810
6,079,044
5,734,734
5,318,958
5,566,544
5,902,537
5,813,958
5,780,261
6,196,128
6,767,953
6,594,348
6,594,3486,767,9536,196,1285,780,2615,813,9585,902,5375,566,5445,318,9585,734,7346,079,0445,723,8105,549,8235,662,1445,923,3685,373,2814,563,6984,106,2813,656,8903,743,0653,968,4873,953,6413,647,2833,671,0473,649,9143,802,1063,848,2223,784,2113,638,9143,556,3023,472,0363,274,3123,147,8412,997,3683,022,1523,142,4643,084,0953,078,7143,313,4173,127,9803,079,9883,115,1182,901,2672,869,9172,871,6033,300,5483,169,8422,919,4442,647,2072,976,7342,597,4462,448,1382,290,8922,530,3602,467,3502,156,9861,771,5771,788,4891,825,0721,539,6781,223,5681,219,1891,158,5371,006,523842,4191,019,9711,190,8011,131,9681,001,7601,034,234956,290888,402746,987754,199685,769654,617562,949492,716561,219494,004451,914443,261460,967431,441393,091380,644401,797341,082358,931340,410150,9760124,011117,14699,26593,561
       Other Current Liabilities 
16,207
41,389
33,754
5,343
399,645
9,858
57,036
43,458
54,608
56,961
51,209
47,937
62,711
48,960
88,420
61,298
57,329
63,411
87,214
120,359
96,642
140,515
116,015
184,839
168,211
184,466
150,902
398,490
371,579
390,255
266,210
136,951
82,591
91,695
68,915
165,327
138,827
86,018
98,450
400,306
348,771
361,248
327,707
345,531
360,744
305,222
314,968
205,158
180,002
248,946
252,159
385,670
300,521
211,047
247,282
373,281
367,333
327,281
335,145
377,963
332,084
353,347
338,152
318,878
309,122
252,838
188,317
220,182
184,928
158,414
201,295
120,360
19,804
5,136
11,309
123,626
171,282
129,949
228,533
179,454
274,680
114,971
229,447
198,667
258,573
180,751
323,876
12,622
5,031
272,946
399,140
4,601
5,140
8,207
8,307
8,3078,2075,1404,601399,140272,9465,03112,622323,876180,751258,573198,667229,447114,971274,680179,454228,533129,949171,282123,62611,3095,13619,804120,360201,295158,414184,928220,182188,317252,838309,122318,878338,152353,347332,084377,963335,145327,281367,333373,281247,282211,047300,521385,670252,159248,946180,002205,158314,968305,222360,744345,531327,707361,248348,771400,30698,45086,018138,827165,32768,91591,69582,591136,951266,210390,255371,579398,490150,902184,466168,211184,839116,015140,51596,642120,35987,21463,41157,32961,29888,42048,96062,71147,93751,20956,96154,60843,45857,0369,858399,6455,34333,75441,38916,207
   > Long-term Liabilities 
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
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
0
0
0
0
0
0
0
0
175,760
423,293
423,636
413,931
417,279
404,517
413,814
376,049
279,948
320,416
330,559
328,701
416,477
312,801
349,351
449,723
681,022
596,756
683,821
693,724
689,740
387,097
378,946
378,946387,097689,740693,724683,821596,756681,022449,723349,351312,801416,477328,701330,559320,416279,948376,049413,814404,517417,279413,931423,636423,293175,760000000000000000000000000000000000000000000000000000000000000000000000000
       Other Liabilities 
0
0
0
12,965
0
13,101
13,101
13,102
13,101
13,101
13,101
13,948
14,148
13,812
13,967
13,909
13,907
13,908
13,809
13,395
13,395
14,904
13,395
7,235
7,435
7,036
7,385
852
501
1,037
1,030
4,463
15,927
16,685
16,513
18,248
18,648
17,933
16,381
32,618
28,551
28,418
28,992
23,193
25,419
30,254
30,152
32,261
35,589
34,700
34,598
35,808
38,008
35,188
66,633
99,592
99,003
98,546
98,406
100,044
98,762
98,542
105,983
109,489
108,152
107,944
114,043
111,848
115,815
128,130
128,777
176,245
175,760
183,293
183,636
185,931
189,279
188,517
197,814
208,049
211,735
210,416
220,476
218,701
226,477
232,801
230,937
250,691
259,206
270,413
291,155
0
0
0
0
0000291,155270,413259,206250,691230,937232,801226,477218,701220,476210,416211,735208,049197,814188,517189,279185,931183,636183,293175,760176,245128,777128,130115,815111,848114,043107,944108,152109,489105,98398,54298,762100,04498,40698,54699,00399,59266,63335,18838,00835,80834,59834,70035,58932,26130,15230,25425,41923,19328,99228,41828,55132,61816,38117,93318,64818,24816,51316,68515,9274,4631,0301,0375018527,3857,0367,4357,23513,39514,90413,39513,39513,80913,90813,90713,90913,96713,81214,14813,94813,10113,10113,10113,10213,10113,101012,965000
       Deferred Long Term Liability 
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
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
0
0
0
0
0
18,483
20,691
5,213
9,024
14,172
15,721
8,316
10,515
15,069
20,297
8,661
9,913
13,050
14,281
13,197
15,362
11,040
6,094
13,163
0
9,199
9,029
0
0
0
0
00009,0299,199013,1636,09411,04015,36213,19714,28113,0509,9138,66120,29715,06910,5158,31615,72114,1729,0245,21320,69118,483000000000000000000000000000000000000000000000000000000000000000000000
> Total Stockholder Equity
476,206
467,202
658,515
647,115
1,167,698
648,173
647,985
641,528
636,012
628,638
626,021
523,518
510,747
499,130
497,485
532,293
532,354
525,456
521,590
388,495
378,865
376,461
374,107
393,378
395,777
393,081
387,701
419,806
433,684
463,308
460,361
445,846
451,940
492,498
524,939
533,240
532,750
554,632
570,193
548,370
543,062
563,714
567,492
578,907
584,112
624,424
658,786
682,997
1,791,310
1,856,432
1,894,213
1,925,397
1,980,724
2,049,125
2,067,701
2,056,945
2,093,495
2,143,374
2,203,655
2,238,865
2,289,344
2,321,138
2,376,284
2,446,557
2,499,022
3,176,811
3,170,313
3,148,333
3,163,915
3,171,493
3,136,035
3,198,734
3,221,206
3,241,852
3,255,269
3,213,643
3,221,661
3,249,036
3,277,165
3,317,167
3,324,312
3,296,492
3,345,785
3,434,563
3,467,547
3,410,384
3,476,197
3,593,719
3,665,002
3,628,754
3,738,494
3,823,955
3,872,182
3,846,948
3,995,760
3,995,7603,846,9483,872,1823,823,9553,738,4943,628,7543,665,0023,593,7193,476,1973,410,3843,467,5473,434,5633,345,7853,296,4923,324,3123,317,1673,277,1653,249,0363,221,6613,213,6433,255,2693,241,8523,221,2063,198,7343,136,0353,171,4933,163,9153,148,3333,170,3133,176,8112,499,0222,446,5572,376,2842,321,1382,289,3442,238,8652,203,6552,143,3742,093,4952,056,9452,067,7012,049,1251,980,7241,925,3971,894,2131,856,4321,791,310682,997658,786624,424584,112578,907567,492563,714543,062548,370570,193554,632532,750533,240524,939492,498451,940445,846460,361463,308433,684419,806387,701393,081395,777393,378374,107376,461378,865388,495521,590525,456532,354532,293497,485499,130510,747523,518626,021628,638636,012641,528647,985648,1731,167,698647,115658,515467,202476,206
   Common Stock
237,251
237,251
260,854
260,854
0
260,854
260,854
260,854
260,854
260,854
260,854
260,854
260,854
260,854
260,854
260,854
260,854
260,854
260,854
260,854
260,854
260,854
260,854
324,581
324,581
324,581
324,581
324,581
324,581
324,581
324,581
324,581
324,581
324,581
324,581
324,581
324,581
324,581
324,581
324,581
324,581
324,581
324,581
324,581
324,581
324,581
324,581
324,581
559,624
559,624
559,624
559,624
559,624
559,624
559,624
559,624
559,624
559,624
559,624
559,624
559,624
559,624
559,624
559,624
559,624
695,996
695,996
695,996
695,996
695,996
695,996
695,996
695,996
695,996
695,996
695,996
695,996
695,996
695,996
695,996
695,996
695,996
695,996
695,996
695,996
695,996
695,996
695,996
695,996
695,996
695,996
0
0
0
0
0000695,996695,996695,996695,996695,996695,996695,996695,996695,996695,996695,996695,996695,996695,996695,996695,996695,996695,996695,996695,996695,996695,996695,996695,996695,996695,996559,624559,624559,624559,624559,624559,624559,624559,624559,624559,624559,624559,624559,624559,624559,624559,624559,624324,581324,581324,581324,581324,581324,581324,581324,581324,581324,581324,581324,581324,581324,581324,581324,581324,581324,581324,581324,581324,581324,581324,581324,581324,581260,854260,854260,854260,854260,854260,854260,854260,854260,854260,854260,854260,854260,854260,854260,854260,854260,854260,8540260,854260,854237,251237,251
   Retained Earnings 
50,475
32,762
36,605
30,086
0
31,097
30,909
24,189
18,625
11,148
7,949
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
0
0
0
32,364
55,446
91,203
199,247
235,256
256,100
315,460
384,197
404,535
395,798
434,346
484,407
543,983
580,116
630,285
661,670
716,497
787,637
840,295
891,658
885,225
862,376
875,417
904,551
906,966
916,431
876,658
897,517
910,836
932,396
940,577
966,551
994,721
1,034,511
1,041,477
1,013,770
1,061,600
1,150,345
1,183,050
1,125,679
1,190,813
1,308,697
1,371,740
1,334,374
1,444,646
1,424,946
1,467,848
1,440,756
1,589,864
1,589,8641,440,7561,467,8481,424,9461,444,6461,334,3741,371,7401,308,6971,190,8131,125,6791,183,0501,150,3451,061,6001,013,7701,041,4771,034,511994,721966,551940,577932,396910,836897,517876,658916,431906,966904,551875,417862,376885,225891,658840,295787,637716,497661,670630,285580,116543,983484,407434,346395,798404,535384,197315,460256,100235,256199,24791,20355,44632,364000000000000000000000000000000000007,94911,14818,62524,18930,90931,097030,08636,60532,76250,475
   Capital Surplus 00000000000000000000000000000000000000000000000000000000000000000000000000000000000000000000000
   Treasury Stock00000000000000000000000000000000000000000000000000000000000000000000000000000000000000000000000
   Other Stockholders Equity 
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
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
0
0
0
0
0
-3,282
-3,698
4,370
5,818
5,606
5,704
3,442
3,280
4,680
4,639
4,851
5,030
4,917
5,055
5,089
5,368
5,576
6,256
5,914
0
15,270
14,739
0
0
0
0
000014,73915,27005,9146,2565,5765,3685,0895,0554,9175,0304,8514,6394,6803,2803,4425,7045,6065,8184,370-3,698-3,282000000000000000000000000000000000000000000000000000000000000000000000



6.3. Balance Sheets

Currency in CNY. All numbers in thousands.