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

Huludao Zinc Industry Co Ltd
Buy, Hold or Sell?

Let's analyze Huludao Zinc Industry Co Ltd together

I guess you are interested in Huludao Zinc Industry 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 Huludao Zinc Industry 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 Huludao Zinc Industry Co Ltd

I send you an email if I find something interesting about Huludao Zinc Industry Co Ltd.

1. Quick Overview

1.1. Quick analysis of Huludao Zinc Industry Co Ltd (30 sec.)










1.2. What can you expect buying and holding a share of Huludao Zinc Industry Co Ltd? (30 sec.)

How much money do you get?

How much money do you get?
¥0.02
When do you have the money?
1 year
How often do you get paid?
75.0%

What is your share worth?

Current worth
¥2.22
Expected worth in 1 year
¥2.25
How sure are you?
95.0%

+ What do you gain per year?

Total Gains per Share
¥0.16
Return On Investment
4.9%

For what price can you sell your share?

Current Price per Share
¥3.30
Expected price per share
¥2.82 - ¥3.3946347826087
How sure are you?
50%
3rd party ad coffee SUPPORTERis ad-free.

2. Detailed Analysis

2.1. Valuation of Huludao Zinc Industry Co Ltd (5 min.)




Live pricePrice per Share (EOD)
¥3.30
Intrinsic Value Per Share
¥-1.96 - ¥-2.36
Total Value Per Share
¥0.26 - ¥-0.14

2.2. Growth of Huludao Zinc Industry Co Ltd (5 min.)




Is Huludao Zinc Industry Co Ltd growing?

Current yearPrevious yearGrowGrow %
How rich?$493.9m$433.4m$61.2m12.4%

How much money is Huludao Zinc Industry Co Ltd making?

Current yearPrevious yearGrowGrow %
Making money$1.5m$3.9m-$2.4m-156.8%
Net Profit Margin0.5%0.6%--

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

2.3. Financial Health of Huludao Zinc Industry Co Ltd (5 min.)




2.4. Comparing to competitors in the Other Industrial Metals & Mining industry (5 min.)




  Industry Rankings (Other Industrial Metals & Mining)  


Richest
#85 / 856

Most Revenue
#58 / 856

Most Profit
#120 / 856

Most Efficient
#138 / 856
3rd party ad coffee SUPPORTERis ad-free.

3. Summary and Key Metrics

3.1. What can you expect buying and holding a share of Huludao Zinc Industry Co Ltd?

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

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

Speculation

The Price per Share of Huludao Zinc Industry Co Ltd is ¥3.3. 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 Huludao Zinc Industry 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 Huludao Zinc Industry 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 ¥2.22. Based on the TTM, the Book Value Change Per Share is ¥0.01 per quarter. Based on the YOY, the Book Value Change Per Share is ¥0.09 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 ¥0.03 per quarter.
Based on historical numbers we can estimate the returns while holding a share of Huludao Zinc Industry 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 Eps0.00-0.1%0.000.0%0.000.1%0.000.1%0.000.1%
Usd Book Value Change Per Share0.00-0.1%0.000.0%0.010.4%0.000.1%0.000.1%
Usd Dividend Per Share0.000.1%0.000.1%0.010.3%0.000.1%0.000.1%
Usd Total Gains Per Share0.000.0%0.010.2%0.020.7%0.010.3%0.010.2%
Usd Price Per Share0.43-0.41-0.44-0.44-0.58-
Price to Earnings Ratio-45.99-233.58-113.78-88.05-62.02-
Price-to-Total Gains Ratio514.40-181.48-27.20-42.77-149.02-
Price to Book Ratio1.40-1.36-1.66-1.72-2.84-
Price-to-Total Gains Ratio514.40-181.48-27.20-42.77-149.02-

When do you get the money?

Usd Investment
$.00
Usd Price Per Share0.45474
Number of shares2199
Gains per QuarterTrailing 12 Months5 Year
Usd Dividend Per Share0.000.00
Usd Book Value Change Per Share0.000.00
Usd Total Gains Per Share0.010.01
Gains per Quarter (2199 shares)12.1520.04
Gains per Year (2199 shares)48.6280.14
YearsReturn on Investment (TTM)Return on Investment (5Y)
 DividendBook Value gainTotal gainsDividendBook Value gainTotal gains
Broker costs---10---10
140839423870
28017888477150
312125137126115230
416134186167153310
520142235209191390
624150284251230470
728159333293268550
832267382335306630
936276431377345710
1040284480419383790

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 Share3.01.00.075.0%10.02.00.083.3%18.02.00.090.0%37.03.00.092.5%69.03.018.076.7%
Book Value Change Per Share3.01.00.075.0%9.03.00.075.0%17.03.00.085.0%35.05.00.087.5%65.025.00.072.2%
Dividend per Share4.00.00.0100.0%12.00.00.0100.0%20.00.00.0100.0%30.00.010.075.0%71.00.019.078.9%
Total Gains per Share4.00.00.0100.0%11.01.00.091.7%19.01.00.095.0%38.02.00.095.0%75.015.00.083.3%
3rd party ad coffee SUPPORTERis ad-free.

3.2. Key Performance Indicators

The key performance indicators of Huludao Zinc Industry 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---0.0170.007-343%0.090-119%0.032-153%0.026-164%
Book Value Per Share--2.2192.2220%1.947+14%1.895+17%1.620+37%
Current Ratio--1.1791.190-1%1.103+7%1.237-5%0.802+47%
Debt To Asset Ratio--0.6120.598+2%0.629-3%0.563+9%0.506+21%
Debt To Equity Ratio--1.5751.488+6%1.702-7%1.353+16%1.086+45%
Dividend Per Share--0.0230.033-31%0.078-71%0.035-34%0.021+8%
Enterprise Value---638317540.150-478759131.090-25%-140822661.048-78%1008047351.264-163%3842836435.527-117%
Eps---0.0170.007-343%0.015-209%0.021-181%0.021-181%
Ev To Ebitda Ratio--infinfnan%infnan%nannan%nannan%
Ev To Sales Ratio---0.037-0.031-16%-0.008-79%0.120-131%0.699-105%
Free Cash Flow Per Share---0.371-0.049-87%-0.109-71%-0.004-99%0.014-2682%
Free Cash Flow To Equity Per Share---0.371-0.049-87%-0.079-79%-0.024-93%-0.004-99%
Gross Profit Margin--1.0001.0000%1.0000%1.0000%1.0000%
Intrinsic Value_10Y_max---2.356--------
Intrinsic Value_10Y_min---1.964--------
Intrinsic Value_1Y_max---0.054--------
Intrinsic Value_1Y_min---0.053--------
Intrinsic Value_3Y_max---0.301--------
Intrinsic Value_3Y_min---0.285--------
Intrinsic Value_5Y_max---0.716--------
Intrinsic Value_5Y_min---0.652--------
Market Cap5331578841.600+6%5008454844.5004863048090.950+3%5186172658.713-3%5202328935.085-4%6860401237.334-27%
Net Profit Margin---0.0060.005-228%0.006-201%0.014-146%0.018-135%
Operating Margin----0%0.008-100%0.019-100%0.013-100%
Operating Ratio--1.9801.929+3%1.945+2%1.918+3%1.571+26%
Pb Ratio1.487+6%1.3971.355+3%1.657-16%1.717-19%2.836-51%
Pe Ratio-48.960-6%-45.993233.583-120%113.776-140%88.047-152%62.019-174%
Price Per Share3.300+6%3.1003.010+3%3.210-3%3.220-4%4.194-26%
Price To Free Cash Flow Ratio-2.222-6%-2.087-3.787+81%1.349-255%-1.305-37%-2.010-4%
Price To Total Gains Ratio547.586+6%514.399181.484+183%27.200+1791%42.767+1103%149.022+245%
Quick Ratio--0.0420.037+13%0.053-20%0.098-57%0.133-68%
Return On Assets---0.0030.001-325%0.003-186%0.006-150%0.007-141%
Return On Equity---0.0080.003-344%0.009-181%0.012-162%0.014-155%
Total Gains Per Share--0.0060.040-85%0.168-96%0.066-91%0.047-87%
Usd Book Value--493961758.325494653692.1170%433402394.914+14%421856717.902+17%363938730.019+36%
Usd Book Value Change Per Share---0.0020.001-343%0.012-119%0.004-153%0.004-164%
Usd Book Value Per Share--0.3060.3060%0.268+14%0.261+17%0.223+37%
Usd Dividend Per Share--0.0030.005-31%0.011-71%0.005-34%0.003+8%
Usd Enterprise Value---87960157.033-65973008.264-25%-19405362.692-78%138908925.004-163%529542860.816-117%
Usd Eps---0.0020.001-343%0.002-209%0.003-181%0.003-181%
Usd Free Cash Flow---82668278.804-10968967.626-87%-24211303.045-71%-920644.456-99%2853853.700-2997%
Usd Free Cash Flow Per Share---0.051-0.007-87%-0.015-71%-0.001-99%0.002-2682%
Usd Free Cash Flow To Equity Per Share---0.051-0.007-87%-0.011-79%-0.003-93%-0.001-99%
Usd Market Cap734691564.372+6%690165077.572670128026.933+3%714654592.371-3%716880927.255-4%945363290.505-27%
Usd Price Per Share0.455+6%0.4270.415+3%0.442-3%0.444-4%0.578-26%
Usd Profit---3751491.6311542711.340-343%3961293.643-195%4935801.518-176%4807455.454-178%
Usd Revenue--591499028.126472763457.085+25%618566659.852-4%535544309.050+10%374451160.253+58%
Usd Total Gains Per Share--0.0010.006-85%0.023-96%0.009-91%0.007-87%
 EOD+6 -2MRQTTM+7 -30YOY+11 -275Y+9 -2910Y+12 -26

3.3 Fundamental Score

Let's check the fundamental score of Huludao Zinc Industry Co Ltd based on Penke's default stock scanner.

Penke's Stock Scanner

  
  
IndicatorConditionValue
Price to Earnings Ratio (EOD)Between0-15-48.960
Price to Book Ratio (EOD)Between0-11.487
Net Profit Margin (MRQ)Greater than0-0.006
Operating Margin (MRQ)Greater than00.000
Quick Ratio (MRQ)Greater than10.042
Current Ratio (MRQ)Greater than11.179
Debt to Asset Ratio (MRQ)Less than10.612
Debt to Equity Ratio (MRQ)Less than11.575
Return on Equity (MRQ)Greater than0.15-0.008
Return on Assets (MRQ)Greater than0.05-0.003
Total2/10 (20.0%)

3.4 Technical Score

Let's check the technical score of Huludao Zinc Industry Co Ltd based on Penke's default Symbol scanner.

Penke's Symbol Scanner

  
  
IndicatorConditionValue
RsiGreater than5066.993
Ma 20Greater thanMa 503.079
Ma 50Greater thanMa 1003.006
Ma 100Greater thanMa 2002.759
OpenGreater thanClose3.200
Total3/5 (60.0%)

4. In-depth Analysis

4.1 About Huludao Zinc Industry Co Ltd

Huludao Zinc Industry Co.,Ltd. engages in the non-ferrous metal zinc and lead smelting products primarily in China. The company is involved in the zinc, copper, and lead smelting and deep processing; and cadmium, indium, sulfuric acid, and copper sulfate utilization processing activities. It also provides zinc ingot, electric lead, high purity, silver bullion, hot dip galvanized, zinc sulfate, gold products, etc. The company's products are used in the metallurgy, machinery, electronics, medicine, chemical, military, and other industries. It also exports its products to approximately 20 countries and regions. The company was founded in 1993 and is based in Huludao, China.

Fundamental data was last updated by Penke on 2024-11-17 01:16:03.

4.2 In-depth Summary

4.2.1. Financial Health Summary

Profitability Details
 Compared to previous yearCompared to industry
The company is not making a profit/loss.
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 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 underpriced.
Based on the earnings, the company is expensive.
Based on how much money comes from the company's main activities, the company is expensive.
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 Huludao Zinc Industry Co Ltd earns for each ¥1 of revenue.

  • Above 10% is considered healthy but always compare Huludao Zinc Industry Co Ltd to the Other Industrial Metals & Mining industry mean.
  • A Net Profit Margin of -0.6% means that ¥-0.01 for each ¥1 in revenue is generated as profit.

Let's take a look of the Net Profit Margin trends of Huludao Zinc Industry Co Ltd:

  • The MRQ is -0.6%. The company is not making a profit/loss.
  • The TTM is 0.5%. The company is not making a profit/loss.
Trends
Current periodCompared to+/- 
MRQ-0.6%TTM0.5%-1.1%
TTM0.5%YOY0.6%-0.1%
TTM0.5%5Y1.4%-0.9%
5Y1.4%10Y1.8%-0.5%
Compared to industry (Other Industrial Metals & Mining)
PeriodCompanyIndustry (mean)+/- 
MRQ-0.6%-4.4%+3.8%
TTM0.5%-7.6%+8.1%
YOY0.6%-46.6%+47.2%
5Y1.4%-173.8%+175.2%
10Y1.8%-670.0%+671.8%
4.3.1.2. Return on Assets

Shows how efficient Huludao Zinc Industry Co Ltd is using its assets to generate profit.

  • Above 5% is considered healthy but always compare Huludao Zinc Industry Co Ltd to the Other Industrial Metals & Mining industry mean.
  • -0.3% Return on Assets means that Huludao Zinc Industry Co Ltd generated ¥0.00 profit for each $1 in assets.

Let's take a look of the Return on Assets trends of Huludao Zinc Industry Co Ltd:

  • The MRQ is -0.3%. Using its assets, the company is very inefficient in making profit. -2
  • The TTM is 0.1%. Using its assets, the company is inefficient in making profit. -1
Trends
Current periodCompared to+/- 
MRQ-0.3%TTM0.1%-0.4%
TTM0.1%YOY0.3%-0.2%
TTM0.1%5Y0.6%-0.5%
5Y0.6%10Y0.7%-0.1%
Compared to industry (Other Industrial Metals & Mining)
PeriodCompanyIndustry (mean)+/- 
MRQ-0.3%-6.4%+6.1%
TTM0.1%-6.9%+7.0%
YOY0.3%-6.5%+6.8%
5Y0.6%-9.2%+9.8%
10Y0.7%-14.1%+14.8%
4.3.1.3. Return on Equity

Shows how efficient Huludao Zinc Industry Co Ltd is using its investors money to generate profit.

  • Above 15%-20% is considered healthy but always compare Huludao Zinc Industry Co Ltd to the Other Industrial Metals & Mining industry mean.
  • -0.8% Return on Equity means Huludao Zinc Industry Co Ltd generated ¥-0.01 for each ¥1 the owners (shareholders) invested.

Let's take a look of the Return on Equity trends of Huludao Zinc Industry Co Ltd:

  • The MRQ is -0.8%. Using its investors money, the company is very inefficient in making profit. -2
  • The TTM is 0.3%. Using its investors money, the company is inefficient in making profit. -1
Trends
Current periodCompared to+/- 
MRQ-0.8%TTM0.3%-1.1%
TTM0.3%YOY0.9%-0.6%
TTM0.3%5Y1.2%-0.9%
5Y1.2%10Y1.4%-0.1%
Compared to industry (Other Industrial Metals & Mining)
PeriodCompanyIndustry (mean)+/- 
MRQ-0.8%-6.8%+6.0%
TTM0.3%-7.6%+7.9%
YOY0.9%-7.2%+8.1%
5Y1.2%-9.7%+10.9%
10Y1.4%-14.3%+15.7%
3rd party ad coffee SUPPORTERis ad-free.

4.3.2. Operating Efficiency of Huludao Zinc Industry Co Ltd.

4.3.2. Operating Efficiency
4.3.2.1. Operating Margin

Measures how efficient Huludao Zinc Industry Co Ltd is operating .

  • Measures how much profit Huludao Zinc Industry 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 Huludao Zinc Industry Co Ltd to the Other Industrial Metals & Mining 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 Huludao Zinc Industry Co Ltd:

  • The MRQ is 0.0%. The data is not here.
Trends
Current periodCompared to+/- 
MRQ-TTM-0.0%
TTM-YOY0.8%-0.8%
TTM-5Y1.9%-1.9%
5Y1.9%10Y1.3%+0.6%
Compared to industry (Other Industrial Metals & Mining)
PeriodCompanyIndustry (mean)+/- 
MRQ--97.0%+97.0%
TTM--42.6%+42.6%
YOY0.8%-49.7%+50.5%
5Y1.9%-272.8%+274.7%
10Y1.3%-629.6%+630.9%
4.3.2.2. Operating Ratio

Measures how efficient Huludao Zinc Industry Co Ltd is keeping operating costs low.

  • Below 1 is considered healthy (always compare to Other Industrial Metals & Mining industry mean).
  • An Operation Ratio of 1.98 means that the operating costs are ¥1.98 for each ¥1 in net sales.

Let's take a look of the Operating Ratio trends of Huludao Zinc Industry Co Ltd:

  • The MRQ is 1.980. The company is inefficient in keeping operating costs low. -1
  • The TTM is 1.929. The company is inefficient in keeping operating costs low. -1
Trends
Current periodCompared to+/- 
MRQ1.980TTM1.929+0.051
TTM1.929YOY1.945-0.016
TTM1.9295Y1.918+0.011
5Y1.91810Y1.571+0.347
Compared to industry (Other Industrial Metals & Mining)
PeriodCompanyIndustry (mean)+/- 
MRQ1.9801.700+0.280
TTM1.9291.707+0.222
YOY1.9451.954-0.009
5Y1.9183.533-1.615
10Y1.5718.363-6.792
3rd party ad coffee SUPPORTERis ad-free.

4.4.3. Liquidity of Huludao Zinc Industry Co Ltd.

4.4.3. Liquidity
4.4.3.1. Current Ratio

Measures if Huludao Zinc Industry Co Ltd is able to pay off Short-term Debt.

  • Above 1.5 is considered healthy (always compare to Other Industrial Metals & Mining industry mean).
  • A Current Ratio of 1.18 means the company has ¥1.18 in assets for each ¥1 in short-term debts.

Let's take a look of the Current Ratio trends of Huludao Zinc Industry Co Ltd:

  • The MRQ is 1.179. The company is just able to pay all its short-term debts.
  • The TTM is 1.190. The company is just able to pay all its short-term debts.
Trends
Current periodCompared to+/- 
MRQ1.179TTM1.190-0.011
TTM1.190YOY1.103+0.087
TTM1.1905Y1.237-0.046
5Y1.23710Y0.802+0.434
Compared to industry (Other Industrial Metals & Mining)
PeriodCompanyIndustry (mean)+/- 
MRQ1.1791.950-0.771
TTM1.1902.046-0.856
YOY1.1032.812-1.709
5Y1.2373.920-2.683
10Y0.8024.512-3.710
4.4.3.2. Quick Ratio

Measures if Huludao Zinc Industry 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 Huludao Zinc Industry Co Ltd to the Other Industrial Metals & Mining industry mean.
  • A Quick Ratio of 0.04 means the company can pay off ¥0.04 for each ¥1 in debt (using most liquid assets).

Let's take a look of the Quick Ratio trends of Huludao Zinc Industry Co Ltd:

  • The MRQ is 0.042. The company is just not able to pay all its short-term debts with the most liquid assets. -1
  • The TTM is 0.037. The company is just not able to pay all its short-term debts with the most liquid assets. -1
Trends
Current periodCompared to+/- 
MRQ0.042TTM0.037+0.005
TTM0.037YOY0.053-0.016
TTM0.0375Y0.098-0.061
5Y0.09810Y0.133-0.035
Compared to industry (Other Industrial Metals & Mining)
PeriodCompanyIndustry (mean)+/- 
MRQ0.0420.913-0.871
TTM0.0371.159-1.122
YOY0.0531.736-1.683
5Y0.0982.392-2.294
10Y0.1333.407-3.274
3rd party ad coffee SUPPORTERis ad-free.

4.5.4. Solvency of Huludao Zinc Industry Co Ltd.

4.5.4. Solvency
4.5.4.1. Debt to Asset Ratio

Measures how much % of Huludao Zinc Industry Co Ltd assets are financed with debt.

  • Below 1 (100%) is considered healthy but always compare Huludao Zinc Industry Co Ltd to Other Industrial Metals & Mining industry mean.
  • A Debt to Asset Ratio of 0.61 means that Huludao Zinc Industry Co Ltd assets are financed with 61.2% credit (debt) and the remaining percentage (100% - 61.2%) is financed by its owners/shareholders. 

Let's take a look of the Debt to Asset Ratio trends of Huludao Zinc Industry Co Ltd:

  • The MRQ is 0.612. The company is able to pay all its debts by selling its assets. +1
  • The TTM is 0.598. The company is able to pay all its debts by selling its assets. +1
Trends
Current periodCompared to+/- 
MRQ0.612TTM0.598+0.014
TTM0.598YOY0.629-0.031
TTM0.5985Y0.563+0.035
5Y0.56310Y0.506+0.056
Compared to industry (Other Industrial Metals & Mining)
PeriodCompanyIndustry (mean)+/- 
MRQ0.6120.200+0.412
TTM0.5980.200+0.398
YOY0.6290.180+0.449
5Y0.5630.228+0.335
10Y0.5060.261+0.245
4.5.4.2. Debt to Equity Ratio

Measures if Huludao Zinc Industry Co Ltd is able to pay off its debts by using shareholders equity.

  • Below 2 is considered healthy but always compare Huludao Zinc Industry Co Ltd to the Other Industrial Metals & Mining industry mean.
  • A Debt to Equity ratio of 157.5% means that company has ¥1.58 debt for each ¥1 in shareholders equity.

Let's take a look of the Debt to Equity Ratio trends of Huludao Zinc Industry Co Ltd:

  • The MRQ is 1.575. The company is just able to pay all its debts with equity.
  • The TTM is 1.488. The company is able to pay all its debts with equity. +1
Trends
Current periodCompared to+/- 
MRQ1.575TTM1.488+0.087
TTM1.488YOY1.702-0.213
TTM1.4885Y1.353+0.135
5Y1.35310Y1.086+0.267
Compared to industry (Other Industrial Metals & Mining)
PeriodCompanyIndustry (mean)+/- 
MRQ1.5750.182+1.393
TTM1.4880.187+1.301
YOY1.7020.187+1.515
5Y1.3530.238+1.115
10Y1.0860.293+0.793
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 Huludao Zinc Industry Co Ltd generates.

  • Above 15 is considered overpriced but always compare Huludao Zinc Industry Co Ltd to the Other Industrial Metals & Mining industry mean.
  • A PE ratio of -45.99 means the investor is paying ¥-45.99 for every ¥1 in earnings.

Let's take a look of the Price to Earnings Ratio trends of Huludao Zinc Industry Co Ltd:

  • The EOD is -48.960. Based on the earnings, the company is expensive. -2
  • The MRQ is -45.993. Based on the earnings, the company is expensive. -2
  • The TTM is 233.583. Based on the earnings, the company is expensive. -2
Trends
Current periodCompared to+/- 
EOD-48.960MRQ-45.993-2.967
MRQ-45.993TTM233.583-279.576
TTM233.583YOY113.776+119.807
TTM233.5835Y88.047+145.536
5Y88.04710Y62.019+26.028
Compared to industry (Other Industrial Metals & Mining)
PeriodCompanyIndustry (mean)+/- 
EOD-48.960-3.577-45.383
MRQ-45.993-4.669-41.324
TTM233.583-5.105+238.688
YOY113.776-7.093+120.869
5Y88.047-10.583+98.630
10Y62.019-11.586+73.605
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 Huludao Zinc Industry Co Ltd:

  • The EOD is -2.222. Based on how much money comes from the company's main activities, the company is expensive. -2
  • The MRQ is -2.087. Based on how much money comes from the company's main activities, the company is expensive. -2
  • The TTM is -3.787. Based on how much money comes from the company's main activities, the company is expensive. -2
Trends
Current periodCompared to+/- 
EOD-2.222MRQ-2.087-0.135
MRQ-2.087TTM-3.787+1.700
TTM-3.787YOY1.349-5.136
TTM-3.7875Y-1.305-2.482
5Y-1.30510Y-2.010+0.705
Compared to industry (Other Industrial Metals & Mining)
PeriodCompanyIndustry (mean)+/- 
EOD-2.222-4.807+2.585
MRQ-2.087-5.544+3.457
TTM-3.787-5.880+2.093
YOY1.349-7.722+9.071
5Y-1.305-12.193+10.888
10Y-2.010-15.452+13.442
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 Huludao Zinc Industry Co Ltd is to cheap or to expensive compared to its book value.

  • At or below 1 is considered healthy (always compare to Other Industrial Metals & Mining industry mean).
  • A PB ratio of 1.40 means the investor is paying ¥1.40 for each ¥1 in book value.

Let's take a look of the Price to Book Ratio trends of Huludao Zinc Industry Co Ltd:

  • The EOD is 1.487. Based on the equity, the company is underpriced. +1
  • The MRQ is 1.397. Based on the equity, the company is underpriced. +1
  • The TTM is 1.355. Based on the equity, the company is underpriced. +1
Trends
Current periodCompared to+/- 
EOD1.487MRQ1.397+0.090
MRQ1.397TTM1.355+0.042
TTM1.355YOY1.657-0.302
TTM1.3555Y1.717-0.362
5Y1.71710Y2.836-1.119
Compared to industry (Other Industrial Metals & Mining)
PeriodCompanyIndustry (mean)+/- 
EOD1.4871.105+0.382
MRQ1.3971.241+0.156
TTM1.3551.390-0.035
YOY1.6571.840-0.183
5Y1.7172.538-0.821
10Y2.8363.102-0.266
4.6.2. Total Gains per Share
3rd party ad coffee SUPPORTERis ad-free.

6. Financial Statements




6.1. Reversals in quarterly reports

I have detected a reversal (positive to negative, negative to positive) in the following values of the quarterly reports.

 2023-09-302023-12-312024-03-312024-06-302024-09-30
Income before Tax  22,66024,61047,269-38,2289,04125,38734,428-61,652-27,224
Net Income  18,82521,70740,532-39,1741,35828,75630,114-57,339-27,224
Net Income from Continuing Operations  18,82521,70740,532-39,1741,35828,75630,114-57,339-27,224



6.2. Latest Balance Sheet

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

Summary
Total Assets9,231,401
Total Liabilities5,646,772
Total Stockholder Equity3,584,628
 As reported
Total Liabilities 5,646,772
Total Stockholder Equity+ 3,584,628
Total Assets = 9,231,401

Assets

Total Assets9,231,401
Total Current Assets6,443,085
Long-term Assets2,788,315
Total Current Assets
Cash And Cash Equivalents 1,640,909
Net Receivables 229,454
Inventory 3,295,591
Other Current Assets 33,048
Total Current Assets  (as reported)6,443,085
Total Current Assets  (calculated)5,199,001
+/- 1,244,084
Long-term Assets
Property Plant Equipment 1,880,749
Intangible Assets 832,467
Long-term Assets Other 29,025
Long-term Assets  (as reported)2,788,315
Long-term Assets  (calculated)2,742,240
+/- 46,075

Liabilities & Shareholders' Equity

Total Current Liabilities5,462,811
Long-term Liabilities183,961
Total Stockholder Equity3,584,628
Total Current Liabilities
Short Long Term Debt 2,772,836
Accounts payable 1,546,177
Other Current Liabilities 14,693
Total Current Liabilities  (as reported)5,462,811
Total Current Liabilities  (calculated)4,333,705
+/- 1,129,106
Long-term Liabilities
Capital Lease Obligations Min Short Term Debt373
Long-term Liabilities Other 932
Long-term Liabilities  (as reported)183,961
Long-term Liabilities  (calculated)1,305
+/- 182,656
Total Stockholder Equity
Retained Earnings 181,018
Total Stockholder Equity (as reported)3,584,628
Total Stockholder Equity (calculated)181,018
+/- 3,403,610
Other
Capital Stock1,615,631
Common Stock Shares Outstanding 1,615,631
Net Debt 1,131,927
Net Invested Capital 6,357,464
Net Working Capital 980,274
Property Plant and Equipment Gross 1,880,749



6.3. Balance Sheets Structured

Currency in CNY. All numbers in thousands.

 Trend2024-09-302024-06-302024-03-312023-12-312023-09-302023-06-302023-03-312022-12-312022-09-302022-06-302022-03-312021-12-312021-09-302021-06-302021-03-312020-12-312020-09-302020-06-302020-03-312019-12-312019-09-302019-06-302019-03-312018-12-312018-09-302018-06-302018-03-312017-12-312017-09-302017-06-302017-03-312016-12-312016-09-302016-06-302016-03-312015-12-312015-09-302015-06-302015-03-312014-12-312014-09-302014-06-302014-03-312013-12-312013-09-302013-06-302013-03-312012-12-312012-09-302012-06-302012-03-312011-12-312011-09-302011-06-302011-03-312010-12-312010-09-302010-06-302010-03-312009-12-312009-09-302009-06-302009-03-312008-12-312008-09-302008-06-302008-03-312007-12-312007-09-302007-06-302007-03-312006-12-312006-09-302006-06-302006-03-312005-12-312005-09-302005-06-302004-12-312004-09-302004-06-302004-03-312003-12-312003-09-302003-06-302003-03-312002-12-312002-09-302002-06-302002-03-312001-12-312001-06-302000-12-312000-06-30
> Total Assets 
3,982,568
4,050,438
4,563,384
4,289,948
4,342,466
4,357,218
4,193,887
4,150,204
4,255,057
4,243,811
4,784,254
4,776,379
4,895,431
4,873,313
5,286,354
5,386,549
5,848,217
6,003,561
6,331,184
6,637,610
7,814,169
7,173,711
7,649,616
8,045,187
8,775,794
9,376,845
8,694,623
8,966,532
8,174,828
7,803,258
7,282,521
7,933,412
7,478,889
7,799,409
8,146,252
9,176,007
10,042,577
10,221,477
9,466,246
9,336,227
8,550,009
8,015,881
7,356,759
7,470,623
7,347,561
6,443,033
3,218,903
2,926,071
3,042,590
3,108,376
3,681,208
4,072,803
3,049,009
3,178,683
3,328,695
3,178,675
3,240,966
3,343,366
3,642,898
3,661,882
3,763,558
3,772,555
4,144,944
4,230,559
3,846,531
4,201,944
4,170,897
4,465,857
4,589,688
4,696,091
4,669,948
4,632,950
4,857,218
4,792,940
4,585,262
5,224,908
5,389,946
5,258,410
5,340,740
5,444,400
5,717,790
5,798,600
8,249,695
7,907,064
8,355,635
8,226,143
8,221,622
8,302,289
8,477,375
8,887,317
8,847,737
8,955,552
8,691,137
9,231,401
9,231,4018,691,1378,955,5528,847,7378,887,3178,477,3758,302,2898,221,6228,226,1438,355,6357,907,0648,249,6955,798,6005,717,7905,444,4005,340,7405,258,4105,389,9465,224,9084,585,2624,792,9404,857,2184,632,9504,669,9484,696,0914,589,6884,465,8574,170,8974,201,9443,846,5314,230,5594,144,9443,772,5553,763,5583,661,8823,642,8983,343,3663,240,9663,178,6753,328,6953,178,6833,049,0094,072,8033,681,2083,108,3763,042,5902,926,0713,218,9036,443,0337,347,5617,470,6237,356,7598,015,8818,550,0099,336,2279,466,24610,221,47710,042,5779,176,0078,146,2527,799,4097,478,8897,933,4127,282,5217,803,2588,174,8288,966,5328,694,6239,376,8458,775,7948,045,1877,649,6167,173,7117,814,1696,637,6106,331,1846,003,5615,848,2175,386,5495,286,3544,873,3134,895,4314,776,3794,784,2544,243,8114,255,0574,150,2044,193,8874,357,2184,342,4664,289,9484,563,3844,050,4383,982,568
   > 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
2,550,926
2,649,369
2,591,592
2,544,940
2,784,999
2,718,145
2,500,059
3,154,901
3,316,382
3,189,855
3,271,609
3,399,825
3,572,842
3,642,723
5,400,667
5,087,480
5,547,984
5,437,650
5,389,289
5,497,996
5,679,072
6,095,115
6,040,368
6,177,056
5,896,964
6,443,085
6,443,0855,896,9646,177,0566,040,3686,095,1155,679,0725,497,9965,389,2895,437,6505,547,9845,087,4805,400,6673,642,7233,572,8423,399,8253,271,6093,189,8553,316,3823,154,9012,500,0592,718,1452,784,9992,544,9402,591,5922,649,3692,550,92600000000000000000000000000000000000000000000000000000000000000000000
       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
276,781
268,417
314,624
287,700
450,577
620,524
508,751
556,111
604,965
586,857
693,323
617,890
651,977
660,464
1,450,188
1,413,679
1,200,887
1,410,849
1,628,844
1,705,491
2,012,994
1,762,451
2,028,081
1,954,167
1,604,238
1,640,909
1,640,9091,604,2381,954,1672,028,0811,762,4512,012,9941,705,4911,628,8441,410,8491,200,8871,413,6791,450,188660,464651,977617,890693,323586,857604,965556,111508,751620,524450,577287,700314,624268,417276,78100000000000000000000000000000000000000000000000000000000000000000000
       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
0
0
0
0
0
0
0
0
1,944
0
0
0
0
0
0
0
0
0
0
0
3,430
0
0
0
0
00003,430000000000001,94400000000000000000000000000000000000000000000000000000000000000000000000000000
       Net Receivables 
1,162,024
1,292,795
1,291,864
1,419,553
1,430,626
1,393,734
1,292,195
1,349,737
1,211,520
1,332,378
1,374,002
1,418,576
1,357,831
1,287,690
1,509,461
1,371,476
1,354,227
1,314,976
2,075,690
1,798,618
832,323
657,076
660,891
92,514
714,082
269,111
499,921
731,264
304,017
229,967
124,761
205,265
156,727
190,918
175,530
186,018
180,396
271,617
212,057
298,970
185,363
294,631
149,841
191,920
154,234
202,420
118,540
81,720
122,768
185,041
125,159
209,195
143,813
154,368
185,321
200,910
228,816
205,501
228,715
253,233
334,631
245,319
142,209
320,116
397,457
250,847
316,185
351,555
292,433
251,738
239,798
184,537
157,627
195,824
300,618
320,935
317,490
312,573
465,936
529,159
486,601
305,239
337,760
345,806
435,871
278,302
258,898
300,771
295,330
226,317
184,566
121,126
232,479
229,454
229,454232,479121,126184,566226,317295,330300,771258,898278,302435,871345,806337,760305,239486,601529,159465,936312,573317,490320,935300,618195,824157,627184,537239,798251,738292,433351,555316,185250,847397,457320,116142,209245,319334,631253,233228,715205,501228,816200,910185,321154,368143,813209,195125,159185,041122,76881,720118,540202,420154,234191,920149,841294,631185,363298,970212,057271,617180,396186,018175,530190,918156,727205,265124,761229,967304,017731,264499,921269,111714,08292,514660,891657,076832,3231,798,6182,075,6901,314,9761,354,2271,371,4761,509,4611,287,6901,357,8311,418,5761,374,0021,332,3781,211,5201,349,7371,292,1951,393,7341,430,6261,419,5531,291,8641,292,7951,162,024
       Other Current Assets 
103,145
151,565
163,126
162,940
125,999
104,282
114,462
175,241
139,267
152,004
163,742
222,312
255,112
282,621
499,905
577,394
745,935
891,100
372,178
535,930
966,050
234,037
522,574
3,239,310
388,228
402,152
826,995
935,109
511,550
401,074
756,831
957,326
853,245
818,295
426,452
635,430
898,460
1,232,572
687,032
503,171
355,219
538,077
171,295
168,103
163,216
333,343
40,137
108,471
84,184
95,072
113,332
53,302
69,276
97,250
37,477
58,814
132,881
101,478
104,548
120,512
166,213
181,967
134,110
337,382
128,641
375,764
184,630
247,613
455,758
700,190
405,539
9,582
65,301
43,266
215,103
292,450
231,348
205,872
215,141
188,621
333,165
494,129
506,062
628,137
834,713
681,550
20,016
3,898
773,383
823,390
80,100
41,418
22,034
33,048
33,04822,03441,41880,100823,390773,3833,89820,016681,550834,713628,137506,062494,129333,165188,621215,141205,872231,348292,450215,10343,26665,3019,582405,539700,190455,758247,613184,630375,764128,641337,382134,110181,967166,213120,512104,548101,478132,88158,81437,47797,25069,27653,302113,33295,07284,184108,47140,137333,343163,216168,103171,295538,077355,219503,171687,0321,232,572898,460635,430426,452818,295853,245957,326756,831401,074511,550935,109826,995402,152388,2283,239,310522,574234,037966,050535,930372,178891,100745,935577,394499,905282,621255,112222,312163,742152,004139,267175,241114,462104,282125,999162,940163,126151,565103,145
   > 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
2,088,010
2,072,219
2,074,795
2,085,202
2,070,007
2,073,564
2,068,555
2,069,131
2,044,575
2,144,947
2,155,877
2,849,027
2,819,585
2,807,651
2,788,493
2,832,332
2,804,293
2,798,303
2,792,202
2,807,369
2,778,496
2,794,172
2,788,315
2,788,3152,794,1722,778,4962,807,3692,792,2022,798,3032,804,2932,832,3322,788,4932,807,6512,819,5852,849,0272,155,8772,144,9472,044,5752,069,1312,068,5552,073,5642,070,0072,085,2022,074,7952,072,2192,088,01000000000000000000000000000000000000000000000000000000000000000000000000
       Property Plant Equipment 
1,713,709
1,691,883
1,626,332
1,675,603
1,653,535
1,632,035
1,631,830
1,537,722
1,504,803
1,481,174
1,453,021
1,436,292
1,419,243
1,526,643
1,624,902
1,734,135
1,842,391
1,885,244
1,868,417
1,873,916
3,013,969
2,217,852
3,358,250
2,348,135
3,406,930
2,511,136
4,307,476
2,839,591
4,297,164
2,808,773
4,221,217
2,734,243
4,086,439
2,641,578
4,058,971
2,626,147
4,066,731
2,672,130
4,138,351
2,715,463
4,055,293
2,641,866
3,933,984
2,540,406
3,842,970
2,392,103
2,022,626
971,316
1,881,970
989,076
1,843,509
959,284
948,936
943,319
945,699
938,417
935,505
931,605
955,445
963,150
992,603
1,013,185
1,008,839
1,009,535
1,011,904
1,048,455
1,093,051
1,165,648
1,168,375
1,182,086
1,216,696
1,232,145
1,231,877
1,240,426
1,249,546
1,238,826
1,247,807
1,249,855
1,264,767
1,245,931
1,249,883
1,267,145
1,903,476
1,882,774
1,879,930
1,867,663
1,912,244
1,902,901
1,905,990
1,909,121
1,922,295
1,912,429
1,879,459
1,880,749
1,880,7491,879,4591,912,4291,922,2951,909,1211,905,9901,902,9011,912,2441,867,6631,879,9301,882,7741,903,4761,267,1451,249,8831,245,9311,264,7671,249,8551,247,8071,238,8261,249,5461,240,4261,231,8771,232,1451,216,6961,182,0861,168,3751,165,6481,093,0511,048,4551,011,9041,009,5351,008,8391,013,185992,603963,150955,445931,605935,505938,417945,699943,319948,936959,2841,843,509989,0761,881,970971,3162,022,6262,392,1033,842,9702,540,4063,933,9842,641,8664,055,2932,715,4634,138,3512,672,1304,066,7312,626,1474,058,9712,641,5784,086,4392,734,2434,221,2172,808,7734,297,1642,839,5914,307,4762,511,1363,406,9302,348,1353,358,2502,217,8523,013,9691,873,9161,868,4171,885,2441,842,3911,734,1351,624,9021,526,6431,419,2431,436,2921,453,0211,481,1741,504,8031,537,7221,631,8301,632,0351,653,5351,675,6031,626,3321,691,8831,713,709
       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
9,548
9,548
9,548
9,548
9,548
9,548
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
000000000000000000009,5489,5489,5489,5489,5489,54800000000000000000000000000000000000000000000000000000000000000000000
       Intangible Assets 
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
851,189
856,926
997,727
992,679
987,632
1,452,300
1,474,592
1,467,034
1,459,476
1,451,918
1,444,360
1,436,802
1,429,244
1,421,686
1,414,508
1,406,949
1,399,391
1,391,833
1,384,275
1,376,717
1,369,159
1,361,601
1,354,043
1,346,485
1,338,927
1,331,369
1,035,871
887,317
882,134
876,951
872,271
867,089
861,906
856,723
851,541
846,358
841,175
835,993
831,868
826,600
833,672
828,464
823,255
818,047
812,838
807,630
802,207
866,067
860,339
854,588
833,241
827,568
-127,478
824,141
818,414
812,687
806,959
801,232
795,504
789,793
886,223
879,899
907,636
900,802
893,969
889,243
880,302
875,576
866,635
859,801
852,968
846,134
839,300
832,467
832,467839,300846,134852,968859,801866,635875,576880,302889,243893,969900,802907,636879,899886,223789,793795,504801,232806,959812,687818,414824,141-127,478827,568833,241854,588860,339866,067802,207807,630812,838818,047823,255828,464833,672826,600831,868835,993841,175846,358851,541856,723861,906867,089872,271876,951882,134887,3171,035,8711,331,3691,338,9271,346,4851,354,0431,361,6011,369,1591,376,7171,384,2751,391,8331,399,3911,406,9491,414,5081,421,6861,429,2441,436,8021,444,3601,451,9181,459,4761,467,0341,474,5921,452,300987,632992,679997,727856,926851,18900000000000000000000
       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
9,548
9,548
9,548
16,329
16,329
16,329
1,249,855
0
0
0
0
17,942
15,057
12,836
10,706
16,545
2,609
3,756
1,392
16,703
6,574
29,025
29,025
29,02529,0256,57416,7031,3923,7562,60916,54510,70612,83615,05717,94200001,249,85516,32916,32916,3299,5489,5489,54800000000000000000000000000000000000000000000000000000000000000000000000
> Total Liabilities 
1,547,040
1,471,112
1,852,907
1,635,197
1,629,339
1,627,551
1,455,383
1,505,667
1,581,944
1,561,379
2,075,431
2,075,547
2,170,895
2,123,714
2,526,598
2,622,584
3,047,855
3,194,761
3,571,488
3,836,075
4,878,427
4,213,289
4,617,915
4,942,746
5,604,670
6,159,666
5,803,771
6,279,064
5,629,353
5,359,148
5,524,450
6,287,139
5,775,378
6,040,828
6,324,872
7,297,556
8,205,756
8,549,029
8,227,863
8,147,279
7,523,932
7,060,360
7,206,609
7,432,696
7,495,540
7,102,662
6,617,855
6,317,902
6,365,901
6,366,505
1,850,628
2,227,670
1,176,346
1,293,259
1,412,442
1,248,749
1,277,182
1,357,005
1,635,878
1,640,971
1,699,963
1,670,975
2,003,528
2,051,143
1,624,484
1,937,004
1,784,435
2,045,596
2,160,945
2,255,187
2,241,061
2,180,743
2,360,645
2,229,025
1,953,516
2,577,347
2,705,392
2,488,584
2,475,173
2,543,478
2,753,542
2,779,009
5,319,343
4,960,448
5,383,920
5,270,670
5,225,432
5,283,611
5,451,436
5,347,502
5,267,358
5,373,814
5,079,285
5,646,772
5,646,7725,079,2855,373,8145,267,3585,347,5025,451,4365,283,6115,225,4325,270,6705,383,9204,960,4485,319,3432,779,0092,753,5422,543,4782,475,1732,488,5842,705,3922,577,3471,953,5162,229,0252,360,6452,180,7432,241,0612,255,1872,160,9452,045,5961,784,4351,937,0041,624,4842,051,1432,003,5281,670,9751,699,9631,640,9711,635,8781,357,0051,277,1821,248,7491,412,4421,293,2591,176,3462,227,6701,850,6286,366,5056,365,9016,317,9026,617,8557,102,6627,495,5407,432,6967,206,6097,060,3607,523,9328,147,2798,227,8638,549,0298,205,7567,297,5566,324,8726,040,8285,775,3786,287,1395,524,4505,359,1485,629,3536,279,0645,803,7716,159,6665,604,6704,942,7464,617,9154,213,2894,878,4273,836,0753,571,4883,194,7613,047,8552,622,5842,526,5982,123,7142,170,8952,075,5472,075,4311,561,3791,581,9441,505,6671,455,3831,627,5511,629,3391,635,1971,852,9071,471,1121,547,040
   > Total Current Liabilities 
1,525,040
1,369,112
1,661,907
1,575,697
1,584,339
1,585,551
1,399,883
1,496,667
1,572,944
1,452,379
1,398,691
1,371,971
1,474,483
1,434,544
1,835,670
2,073,820
2,463,421
2,617,571
3,025,262
3,246,934
4,296,528
3,688,627
4,111,629
4,421,945
5,091,083
5,652,826
5,226,002
5,686,813
5,553,976
4,770,235
4,931,207
5,693,299
5,332,007
5,939,012
6,116,426
7,089,334
8,159,284
8,502,276
8,126,923
8,046,659
7,423,948
6,960,777
7,104,157
7,330,244
7,394,176
7,001,297
6,514,322
6,214,537
6,264,625
6,265,185
1,754,283
1,850,536
848,243
966,959
1,090,505
927,326
956,528
1,036,557
1,319,936
1,325,202
1,384,223
1,356,047
1,692,557
1,740,346
1,313,775
1,627,533
1,478,396
1,948,085
2,066,015
2,160,568
2,160,039
2,099,816
2,275,375
2,143,755
1,720,894
2,344,724
2,477,288
2,260,480
2,253,486
2,321,791
2,536,380
2,561,846
5,105,524
4,757,720
5,185,451
5,100,191
5,024,944
5,092,755
5,263,986
5,162,346
5,084,498
5,192,770
4,899,681
5,462,811
5,462,8114,899,6815,192,7705,084,4985,162,3465,263,9865,092,7555,024,9445,100,1915,185,4514,757,7205,105,5242,561,8462,536,3802,321,7912,253,4862,260,4802,477,2882,344,7241,720,8942,143,7552,275,3752,099,8162,160,0392,160,5682,066,0151,948,0851,478,3961,627,5331,313,7751,740,3461,692,5571,356,0471,384,2231,325,2021,319,9361,036,557956,528927,3261,090,505966,959848,2431,850,5361,754,2836,265,1856,264,6256,214,5376,514,3227,001,2977,394,1767,330,2447,104,1576,960,7777,423,9488,046,6598,126,9238,502,2768,159,2847,089,3346,116,4265,939,0125,332,0075,693,2994,931,2074,770,2355,553,9765,686,8135,226,0025,652,8265,091,0834,421,9454,111,6293,688,6274,296,5283,246,9343,025,2622,617,5712,463,4212,073,8201,835,6701,434,5441,474,4831,371,9711,398,6911,452,3791,572,9441,496,6671,399,8831,585,5511,584,3391,575,6971,661,9071,369,1121,525,040
       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
1,028,725
1,041,035
531,429
527,318
890,825
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
000000000000000000890,825527,318531,4291,041,0351,028,72500000000000000000000000000000000000000000000000000000000000000000000000
       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
1,028,725
1,041,035
531,429
527,318
890,825
1,103,094
646,335
805,225
756,070
991,651
996,651
2,067,102
1,881,690
2,031,960
2,000,640
2,125,391
2,087,438
2,205,222
2,397,910
2,383,543
2,294,392
2,082,554
2,772,836
2,772,8362,082,5542,294,3922,383,5432,397,9102,205,2222,087,4382,125,3912,000,6402,031,9601,881,6902,067,102996,651991,651756,070805,225646,3351,103,094890,825527,318531,4291,041,0351,028,72500000000000000000000000000000000000000000000000000000000000000000000000
       Accounts payable 
481,684
502,729
686,287
367,350
380,848
371,521
264,839
303,314
267,325
294,213
314,059
262,673
263,076
237,451
260,646
324,493
433,631
461,434
756,744
1,078,434
1,807,566
1,171,418
1,142,263
1,381,884
1,659,755
1,838,555
1,719,176
2,180,016
1,774,152
1,437,414
1,738,459
2,024,330
941,173
955,415
1,139,421
1,790,832
3,068,700
3,247,925
3,158,309
3,144,408
2,705,518
1,817,743
2,111,121
2,676,696
2,438,349
1,666,206
820,395
396,127
183,084
214,168
192,738
222,203
214,472
126,860
391,642
180,368
124,438
213,556
159,692
227,270
257,363
195,309
379,998
443,427
181,328
371,420
203,460
322,514
173,787
551,275
459,838
668,379
852,766
1,116,276
1,064,481
1,097,054
1,149,824
1,209,930
1,265,196
1,039,104
1,281,830
1,214,433
1,443,343
1,448,849
1,645,045
1,277,138
1,363,552
1,460,952
1,570,728
1,293,877
1,657,520
1,863,250
1,793,227
1,546,177
1,546,1771,793,2271,863,2501,657,5201,293,8771,570,7281,460,9521,363,5521,277,1381,645,0451,448,8491,443,3431,214,4331,281,8301,039,1041,265,1961,209,9301,149,8241,097,0541,064,4811,116,276852,766668,379459,838551,275173,787322,514203,460371,420181,328443,427379,998195,309257,363227,270159,692213,556124,438180,368391,642126,860214,472222,203192,738214,168183,084396,127820,3951,666,2062,438,3492,676,6962,111,1211,817,7432,705,5183,144,4083,158,3093,247,9253,068,7001,790,8321,139,421955,415941,1732,024,3301,738,4591,437,4141,774,1522,180,0161,719,1761,838,5551,659,7551,381,8841,142,2631,171,4181,807,5661,078,434756,744461,434433,631324,493260,646237,451263,076262,673314,059294,213267,325303,314264,839371,521380,848367,350686,287502,729481,684
       Other Current Liabilities 
371,839
210,983
230,602
247,651
105,195
63,334
115,248
35,055
0
10,078
26,902
28,353
48,414
82,708
104,118
143,641
168,077
184,134
273,974
304,453
498,599
304,846
479,870
420,370
831,637
1,061,188
667,430
732,087
370,262
384,182
545,827
827,830
1,182,260
1,455,579
1,572,696
1,383,063
810,679
932,181
659,796
894,116
1,559,550
2,244,751
1,890,878
1,918,038
2,222,782
2,261,887
2,140,062
2,153,916
2,420,340
2,393,107
1,561,545
1,628,333
633,771
754,890
611,078
606,448
690,140
651,729
432,524
471,437
500,364
579,353
715,049
453,569
508,197
631,908
369,087
473,338
831,044
649,992
552,980
8,688
365,149
489,044
95,641
354,511
215,698
397,214
171,481
524,394
244,485
344,090
1,373,377
1,424,571
1,280,105
1,815,569
4,756
6,120
1,222,019
1,447,155
4,482
8,129
6,317
14,693
14,6936,3178,1294,4821,447,1551,222,0196,1204,7561,815,5691,280,1051,424,5711,373,377344,090244,485524,394171,481397,214215,698354,51195,641489,044365,1498,688552,980649,992831,044473,338369,087631,908508,197453,569715,049579,353500,364471,437432,524651,729690,140606,448611,078754,890633,7711,628,3331,561,5452,393,1072,420,3402,153,9162,140,0622,261,8872,222,7821,918,0381,890,8782,244,7511,559,550894,116659,796932,181810,6791,383,0631,572,6961,455,5791,182,260827,830545,827384,182370,262732,087667,4301,061,188831,637420,370479,870304,846498,599304,453273,974184,134168,077143,641104,11882,70848,41428,35326,90210,078035,055115,24863,334105,195247,651230,602210,983371,839
   > 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
80,927
85,271
85,271
232,623
232,623
228,104
228,104
221,686
221,686
217,163
217,163
213,819
202,728
198,470
198,311
200,488
190,856
187,450
185,157
182,859
181,045
179,603
183,961
183,961179,603181,045182,859185,157187,450190,856200,488198,311198,470202,728213,819217,163217,163221,686221,686228,104228,104232,623232,62385,27185,27180,92700000000000000000000000000000000000000000000000000000000000000000000000
       Other Liabilities 
0
0
0
0
0
0
0
0
0
0
78,740
71,576
64,412
57,170
49,928
47,764
33,434
26,190
45,226
38,141
30,899
23,662
5,286
19,801
12,587
5,840
33,794
33,794
34,094
34,393
39,042
39,042
38,463
38,464
44,885
44,884
44,306
44,297
98,327
98,327
97,748
98,049
102,452
102,452
101,364
101,365
101,439
101,440
99,685
99,684
94,421
375,409
328,103
326,299
321,938
321,423
320,654
320,448
315,942
315,769
315,740
314,928
310,972
310,797
310,709
309,472
306,039
97,511
94,930
94,619
81,022
80,927
85,271
85,271
82,623
82,623
78,104
78,104
71,686
71,686
67,163
67,163
63,119
50,832
46,560
44,251
41,615
0
37,437
35,157
0
0
0
0
000035,15737,437041,61544,25146,56050,83263,11967,16367,16371,68671,68678,10478,10482,62382,62385,27185,27180,92781,02294,61994,93097,511306,039309,472310,709310,797310,972314,928315,740315,769315,942320,448320,654321,423321,938326,299328,103375,40994,42199,68499,685101,440101,439101,365101,364102,452102,45298,04997,74898,32798,32744,29744,30644,88444,88538,46438,46339,04239,04234,39334,09433,79433,7945,84012,58719,8015,28623,66230,89938,14145,22626,19033,43447,76449,92857,17064,41271,57678,7400000000000
       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
0
0
0
0
0
0
1,239
1,542
212
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
00000000000000002121,5421,239000000000000000000000000000000000000000000000000000000000000000000000000000
> Total Stockholder Equity
2,435,528
2,579,326
2,710,476
2,654,752
2,713,127
2,729,667
2,738,503
2,644,537
2,673,113
2,682,432
2,708,823
2,700,832
2,724,536
2,749,599
2,759,756
2,763,964
2,800,362
2,808,800
2,759,695
2,801,535
2,935,742
2,960,422
3,031,701
3,102,441
3,171,125
3,217,179
2,859,135
2,655,523
2,513,252
2,411,645
1,726,048
1,615,672
1,679,278
1,734,299
1,793,346
1,855,267
1,808,752
1,644,280
1,210,332
1,160,873
997,996
927,430
122,067
9,756
0
0
0
0
0
0
1,849,522
1,864,619
1,891,623
1,904,386
1,934,407
1,948,080
1,981,938
2,004,514
2,025,171
2,039,063
2,081,746
2,119,731
2,159,567
2,197,568
2,240,200
2,283,091
2,386,462
2,420,261
2,428,743
2,440,904
2,428,887
2,452,208
2,496,572
2,563,915
2,631,745
2,647,561
2,684,555
2,769,826
2,865,567
2,900,922
2,964,247
3,019,591
2,930,352
2,946,616
2,971,715
2,955,473
2,996,190
3,018,678
3,025,939
3,539,814
3,580,379
3,581,738
3,611,852
3,584,628
3,584,6283,611,8523,581,7383,580,3793,539,8143,025,9393,018,6782,996,1902,955,4732,971,7152,946,6162,930,3523,019,5912,964,2472,900,9222,865,5672,769,8262,684,5552,647,5612,631,7452,563,9152,496,5722,452,2082,428,8872,440,9042,428,7432,420,2612,386,4622,283,0912,240,2002,197,5682,159,5672,119,7312,081,7462,039,0632,025,1712,004,5141,981,9381,948,0801,934,4071,904,3861,891,6231,864,6191,849,5220000009,756122,067927,430997,9961,160,8731,210,3321,644,2801,808,7521,855,2671,793,3461,734,2991,679,2781,615,6721,726,0482,411,6452,513,2522,655,5232,859,1353,217,1793,171,1253,102,4413,031,7012,960,4222,935,7422,801,5352,759,6952,808,8002,800,3622,763,9642,759,7562,749,5992,724,5362,700,8322,708,8232,682,4322,673,1132,644,5372,738,5032,729,6672,713,1272,654,7522,710,4762,579,3262,435,528
   Common Stock
677,768
881,099
881,099
881,099
881,099
881,099
881,099
881,099
881,099
881,099
881,099
881,099
881,099
881,099
881,099
881,099
881,099
881,099
881,099
881,099
1,110,133
1,110,133
1,110,133
1,110,133
1,110,133
1,110,133
1,110,133
1,110,133
1,110,133
1,110,133
1,110,133
1,110,133
1,110,133
1,110,133
1,110,133
1,110,133
1,110,133
1,110,133
1,110,133
1,110,133
1,110,133
1,110,133
1,110,133
1,110,133
1,110,133
1,110,133
1,110,133
1,110,133
1,110,133
1,110,133
1,409,869
1,409,869
1,409,869
1,409,869
1,409,869
1,409,869
1,409,869
1,409,869
1,409,869
1,409,869
1,409,869
1,409,869
1,409,869
1,409,869
1,409,869
1,409,869
1,409,869
1,409,869
1,409,869
1,409,869
1,409,869
1,409,869
1,409,869
1,409,869
1,409,869
1,409,869
1,409,869
1,409,869
1,409,869
1,409,869
1,409,869
1,409,869
1,409,869
1,409,869
1,409,869
1,409,869
0
0
1,409,869
1,615,631
0
0
0
0
00001,615,6311,409,869001,409,8691,409,8691,409,8691,409,8691,409,8691,409,8691,409,8691,409,8691,409,8691,409,8691,409,8691,409,8691,409,8691,409,8691,409,8691,409,8691,409,8691,409,8691,409,8691,409,8691,409,8691,409,8691,409,8691,409,8691,409,8691,409,8691,409,8691,409,8691,409,8691,409,8691,409,8691,409,8691,409,8691,409,8691,409,8691,409,8691,110,1331,110,1331,110,1331,110,1331,110,1331,110,1331,110,1331,110,1331,110,1331,110,1331,110,1331,110,1331,110,1331,110,1331,110,1331,110,1331,110,1331,110,1331,110,1331,110,1331,110,1331,110,1331,110,1331,110,1331,110,1331,110,1331,110,1331,110,1331,110,1331,110,133881,099881,099881,099881,099881,099881,099881,099881,099881,099881,099881,099881,099881,099881,099881,099881,099881,099881,099881,099677,768
   Retained Earnings 
494,656
616,884
728,363
673,360
731,736
737,038
745,875
664,677
693,254
696,888
723,279
699,638
723,342
741,091
751,247
753,301
784,239
792,677
749,672
791,511
895,334
920,014
966,397
1,034,854
1,091,879
1,137,933
641,970
586,911
445,164
345,847
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
-296,900
-284,739
-296,756
-645,243
-600,879
-533,536
-93,898
-78,082
-41,089
44,183
139,924
175,279
238,604
293,948
393,600
409,864
434,963
393,025
87,629
110,117
489,187
508,012
176,769
178,128
208,242
181,018
181,018208,242178,128176,769508,012489,187110,11787,629393,025434,963409,864393,600293,948238,604175,279139,92444,183-41,089-78,082-93,898-533,536-600,879-645,243-296,756-284,739-296,90000000000000000000000000000000000000000345,847445,164586,911641,9701,137,9331,091,8791,034,854966,397920,014895,334791,511749,672792,677784,239753,301751,247741,091723,342699,638723,279696,888693,254664,677745,875737,038731,736673,360728,363616,884494,656
   Capital Surplus 0000000000000000000000000000000000000000000000000000000000000000000000000000000000000000000000
   Treasury Stock0000000000000000000000000000000000000000000000000000000000000000000000000000000000000000000000
   Other Stockholders Equity 0000000000000000000000000000000000000000000000000000000000000000000000000000000000000000000000



6.4. Balance Sheets

Currency in CNY. All numbers in thousands.