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

Zhejiang Sanhua Co Ltd
Buy, Hold or Sell?

Let's analyze Zhejiang Sanhua Co Ltd together

I guess you are interested in Zhejiang Sanhua 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 Zhejiang Sanhua 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 Zhejiang Sanhua Co Ltd

I send you an email if I find something interesting about Zhejiang Sanhua Co Ltd.

1. Quick Overview

1.1. Quick analysis of Zhejiang Sanhua Co Ltd (30 sec.)










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

How much money do you get?

How much money do you get?
¥0.05
When do you have the money?
1 year
How often do you get paid?
100.0%

What is your share worth?

Current worth
¥4.89
Expected worth in 1 year
¥6.01
How sure are you?
100.0%

+ What do you gain per year?

Total Gains per Share
¥1.45
Return On Investment
5.9%

For what price can you sell your share?

Current Price per Share
¥24.70
Expected price per share
¥20.73 - ¥28.43
How sure are you?
50%
3rd party ad coffee SUPPORTERis ad-free.

2. Detailed Analysis

2.1. Valuation of Zhejiang Sanhua Co Ltd (5 min.)




Live pricePrice per Share (EOD)
¥24.70
Intrinsic Value Per Share
¥2.10 - ¥4.62
Total Value Per Share
¥6.99 - ¥9.51

2.2. Growth of Zhejiang Sanhua Co Ltd (5 min.)




Is Zhejiang Sanhua Co Ltd growing?

Current yearPrevious yearGrowGrow %
How rich?$2.5b$1.8b$663.7m26.7%

How much money is Zhejiang Sanhua Co Ltd making?

Current yearPrevious yearGrowGrow %
Making money$104.3m$101.7m$2.6m2.5%
Net Profit Margin11.9%12.5%--

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

2.3. Financial Health of Zhejiang Sanhua Co Ltd (5 min.)




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




  Industry Rankings (Specialty Industrial Machinery)  


Richest
#63 / 730

Most Revenue
#98 / 730

Most Profit
#59 / 730

Most Efficient
#146 / 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 Zhejiang Sanhua Co Ltd?

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

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

Speculation

The Price per Share of Zhejiang Sanhua Co Ltd is ¥24.70. 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 Zhejiang Sanhua 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 Zhejiang Sanhua 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 ¥4.89. Based on the TTM, the Book Value Change Per Share is ¥0.28 per quarter. Based on the YOY, the Book Value Change Per Share is ¥0.15 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 ¥0.08 per quarter.
Based on historical numbers we can estimate the returns while holding a share of Zhejiang Sanhua 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 Eps0.030.1%0.030.1%0.030.1%0.020.1%0.010.1%
Usd Book Value Change Per Share-0.010.0%0.040.2%0.020.1%0.020.1%0.010.1%
Usd Dividend Per Share0.040.1%0.010.0%0.020.1%0.010.0%0.010.0%
Usd Total Gains Per Share0.030.1%0.050.2%0.050.2%0.030.1%0.020.1%
Usd Price Per Share2.62-3.50-3.50-3.13-2.48-
Price to Earnings Ratio20.54-31.75-31.89-42.39-53.04-
Price-to-Total Gains Ratio89.48-1,779.61-87.08-483.71-327.96-
Price to Book Ratio3.90-5.26-7.14-7.02-7.97-
Price-to-Total Gains Ratio89.48-1,779.61-87.08-483.71-327.96-

When do you get the money?

Usd Investment
$.00
Usd Price Per Share3.39131
Number of shares294
Gains per QuarterTrailing 12 Months5 Year
Usd Dividend Per Share0.010.01
Usd Book Value Change Per Share0.040.02
Usd Total Gains Per Share0.050.03
Gains per Quarter (294 shares)14.678.59
Gains per Year (294 shares)58.6934.38
YearsReturn on Investment (TTM)Return on Investment (5Y)
 DividendBook Value gainTotal gainsDividendBook Value gainTotal gains
Broker costs---10---10
1134549142124
22790108274158
340136167416292
4541812265583126
56722628568104160
68127134482124194
79431640396145228
8108362462109166262
9121407521123187296
10135452580137207330

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%20.00.00.0100.0%40.00.00.0100.0%76.00.00.0100.0%
Book Value Change Per Share2.02.00.050.0%10.02.00.083.3%18.02.00.090.0%36.04.00.090.0%65.011.00.085.5%
Dividend per Share4.00.00.0100.0%12.00.00.0100.0%20.00.00.0100.0%40.00.00.0100.0%68.00.08.089.5%
Total Gains per Share4.00.00.0100.0%12.00.00.0100.0%20.00.00.0100.0%40.00.00.0100.0%75.01.00.098.7%
3rd party ad coffee SUPPORTERis ad-free.

3.2. Key Performance Indicators

The key performance indicators of Zhejiang Sanhua 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---0.0440.280-116%0.153-129%0.128-134%0.100-144%
Book Value Per Share--4.8924.859+1%3.564+37%3.347+46%2.486+97%
Current Ratio--1.7281.728+0%1.882-8%2.057-16%2.026-15%
Debt To Asset Ratio--0.4480.433+4%0.525-15%0.455-1%0.429+4%
Debt To Equity Ratio--0.8230.775+6%1.121-27%0.868-5%0.785+5%
Dividend Per Share--0.2570.084+208%0.178+45%0.085+204%0.070+266%
Enterprise Value--56376396810.46085825947543.878-34%86216227217.010-35%79340408679.603-29%63181535473.164-11%
Eps--0.2320.204+14%0.201+15%0.146+59%0.105+121%
Ev To Ebitda Ratio--infinfnan%23.797+inf%infnan%infnan%
Ev To Sales Ratio--1.9483.424-43%3.632-46%4.587-58%5.352-64%
Free Cash Flow Per Share--0.0930.051+82%-0.003+103%0.017+453%0.041+129%
Free Cash Flow To Equity Per Share--0.0930.059+59%-0.215+331%0.007+1252%0.047+99%
Gross Profit Margin--1.0001.0000%1.0000%1.0000%1.0000%
Intrinsic Value_10Y_max--4.622--------
Intrinsic Value_10Y_min--2.102--------
Intrinsic Value_1Y_max--0.206--------
Intrinsic Value_1Y_min--0.025--------
Intrinsic Value_3Y_max--0.816--------
Intrinsic Value_3Y_min--0.235--------
Intrinsic Value_5Y_max--1.661--------
Intrinsic Value_5Y_min--0.622--------
Market Cap92190030233.600+23%71218304407.80095097712292.963-25%95017315573.760-25%85082843476.193-16%67335697095.055+6%
Net Profit Margin--0.1200.119+1%0.125-4%0.117+2%0.115+4%
Operating Margin---0.043-100%0.070-100%0.099-100%0.066-100%
Operating Ratio--1.5701.561+1%1.595-2%1.583-1%1.242+26%
Pb Ratio5.049+23%3.9005.256-26%7.138-45%7.017-44%7.965-51%
Pe Ratio26.592+23%20.54131.749-35%31.894-36%42.387-52%53.037-61%
Price Per Share24.700+23%19.08025.478-25%25.458-25%22.796-16%18.041+6%
Price To Free Cash Flow Ratio66.289+23%51.20635.316+45%163.598-69%46.994+9%183.545-72%
Price To Total Gains Ratio115.834+23%89.4781779.609-95%87.081+3%483.707-82%327.959-73%
Quick Ratio--0.6201.134-45%1.450-57%1.622-62%1.512-59%
Return On Assets--0.0260.024+10%0.026-1%0.023+13%0.023+12%
Return On Equity--0.0480.043+13%0.057-15%0.044+10%0.042+16%
Total Gains Per Share--0.2130.363-41%0.331-36%0.213+0%0.171+25%
Usd Book Value--2506944620.9452490010869.122+1%1826270200.380+37%1715359823.526+46%1274187689.209+97%
Usd Book Value Change Per Share---0.0060.038-116%0.021-129%0.018-134%0.014-144%
Usd Book Value Per Share--0.6720.667+1%0.489+37%0.460+46%0.341+97%
Usd Dividend Per Share--0.0350.011+208%0.024+45%0.012+204%0.010+266%
Usd Eps--0.0320.028+14%0.028+15%0.020+59%0.014+121%
Usd Free Cash Flow--47739676.78226260704.848+82%-1353547.960+103%8634556.163+453%20298014.096+135%
Usd Free Cash Flow Per Share--0.0130.007+82%0.000+103%0.002+453%0.006+129%
Usd Free Cash Flow To Equity Per Share--0.0130.008+59%-0.030+331%0.001+1252%0.006+99%
Usd Market Cap12657691151.073+23%9778273195.19113056915897.824-25%13045877428.277-25%11681874409.281-16%9245191211.151+6%
Usd Price Per Share3.391+23%2.6203.498-25%3.495-25%3.130-16%2.477+6%
Usd Profit--119007935.742104373659.170+14%101770799.831+17%74713796.361+59%53759711.208+121%
Usd Revenue--993573313.267882322532.391+13%814069458.762+22%639601406.207+55%459957655.128+116%
Usd Total Gains Per Share--0.0290.050-41%0.045-36%0.029+0%0.023+25%
 EOD+4 -4MRQTTM+21 -16YOY+23 -155Y+25 -1210Y+25 -12

3.3 Fundamental Score

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

Penke's Stock Scanner

  
  
IndicatorConditionValue
Price to Earnings Ratio (EOD)Between0-1526.592
Price to Book Ratio (EOD)Between0-15.049
Net Profit Margin (MRQ)Greater than00.120
Operating Margin (MRQ)Greater than00.000
Quick Ratio (MRQ)Greater than10.620
Current Ratio (MRQ)Greater than11.728
Debt to Asset Ratio (MRQ)Less than10.448
Debt to Equity Ratio (MRQ)Less than10.823
Return on Equity (MRQ)Greater than0.150.048
Return on Assets (MRQ)Greater than0.050.026
Total4/10 (40.0%)

3.4 Technical Score

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

Penke's Symbol Scanner

  
  
IndicatorConditionValue
RsiGreater than5056.026
Ma 20Greater thanMa 5024.305
Ma 50Greater thanMa 10022.973
Ma 100Greater thanMa 20020.256
OpenGreater thanClose24.440
Total3/5 (60.0%)

4. In-depth Analysis

4.1 About Zhejiang Sanhua Co Ltd

Zhejiang Sanhua Intelligent Controls Co.,Ltd engages in the research, manufacture, and sale of refrigeration and air-conditioning electrical parts, and auto parts in China and internationally. Its products include valves, four-way reversing valves, electronic and thermal expansion valves, solenoid valves, micro-channel heat exchangers, omega pumps, electronic water pumps, energy vehicle thermal management integrated components, and accumulators. The company's products are used in air conditioners, refrigerators, cold chain logistics, and dishwashers, as well as automobiles and other fields. Zhejiang Sanhua Intelligent Controls Co.,Ltd was founded in 1994 and is headquartered in Shaoxing, China.

Fundamental data was last updated by Penke on 2024-11-17 19:30:03.

4.2 In-depth Summary

4.2.1. Financial Health Summary

Profitability Details
 Compared to previous yearCompared to industry
The company is making a huge profit.
Using its assets, the company is less efficient 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 operating less efficient.
The company is inefficient in keeping operating costs low.
Liquidity Details
 Compared to previous yearCompared to industry
The company is able to pay all its short-term debts.
The company is just able to pay all its short-term debts with the most liquid assets.
Solvency Details
 Compared to previous yearCompared to industry
The company is very able to pay all its debts by selling its assets.
The company is very 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 overpriced.
Based on the earnings, the company is overpriced.
Based on how much money comes from the company's main activities, the company is fair priced.
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 Zhejiang Sanhua Co Ltd earns for each ¥1 of revenue.

  • Above 10% is considered healthy but always compare Zhejiang Sanhua Co Ltd to the Specialty Industrial Machinery industry mean.
  • A Net Profit Margin of 12.0% means that ¥0.12 for each ¥1 in revenue is generated as profit.

Let's take a look of the Net Profit Margin trends of Zhejiang Sanhua Co Ltd:

  • The MRQ is 12.0%. The company is making a huge profit. +2
  • The TTM is 11.9%. The company is making a huge profit. +2
Trends
Current periodCompared to+/- 
MRQ12.0%TTM11.9%+0.1%
TTM11.9%YOY12.5%-0.6%
TTM11.9%5Y11.7%+0.2%
5Y11.7%10Y11.5%+0.2%
Compared to industry (Specialty Industrial Machinery)
PeriodCompanyIndustry (mean)+/- 
MRQ12.0%5.6%+6.4%
TTM11.9%5.1%+6.8%
YOY12.5%5.3%+7.2%
5Y11.7%4.7%+7.0%
10Y11.5%4.8%+6.7%
4.3.1.2. Return on Assets

Shows how efficient Zhejiang Sanhua Co Ltd is using its assets to generate profit.

  • Above 5% is considered healthy but always compare Zhejiang Sanhua Co Ltd to the Specialty Industrial Machinery industry mean.
  • 2.6% Return on Assets means that Zhejiang Sanhua Co Ltd generated ¥0.03 profit for each $1 in assets.

Let's take a look of the Return on Assets trends of Zhejiang Sanhua Co Ltd:

  • The MRQ is 2.6%. Using its assets, the company is less efficient in making profit.
  • The TTM is 2.4%. Using its assets, the company is less efficient in making profit.
Trends
Current periodCompared to+/- 
MRQ2.6%TTM2.4%+0.2%
TTM2.4%YOY2.6%-0.3%
TTM2.4%5Y2.3%+0.1%
5Y2.3%10Y2.3%0.0%
Compared to industry (Specialty Industrial Machinery)
PeriodCompanyIndustry (mean)+/- 
MRQ2.6%1.1%+1.5%
TTM2.4%1.0%+1.4%
YOY2.6%1.1%+1.5%
5Y2.3%1.0%+1.3%
10Y2.3%1.1%+1.2%
4.3.1.3. Return on Equity

Shows how efficient Zhejiang Sanhua Co Ltd is using its investors money to generate profit.

  • Above 15%-20% is considered healthy but always compare Zhejiang Sanhua Co Ltd to the Specialty Industrial Machinery industry mean.
  • 4.8% Return on Equity means Zhejiang Sanhua Co Ltd generated ¥0.05 for each ¥1 the owners (shareholders) invested.

Let's take a look of the Return on Equity trends of Zhejiang Sanhua Co Ltd:

  • The MRQ is 4.8%. Using its investors money, the company is inefficient in making profit. -1
  • The TTM is 4.3%. Using its investors money, the company is inefficient in making profit. -1
Trends
Current periodCompared to+/- 
MRQ4.8%TTM4.3%+0.5%
TTM4.3%YOY5.7%-1.4%
TTM4.3%5Y4.4%-0.1%
5Y4.4%10Y4.2%+0.2%
Compared to industry (Specialty Industrial Machinery)
PeriodCompanyIndustry (mean)+/- 
MRQ4.8%2.4%+2.4%
TTM4.3%2.1%+2.2%
YOY5.7%2.2%+3.5%
5Y4.4%1.9%+2.5%
10Y4.2%2.2%+2.0%
3rd party ad coffee SUPPORTERis ad-free.

4.3.2. Operating Efficiency of Zhejiang Sanhua Co Ltd.

4.3.2. Operating Efficiency
4.3.2.1. Operating Margin

Measures how efficient Zhejiang Sanhua Co Ltd is operating .

  • Measures how much profit Zhejiang Sanhua 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 Zhejiang Sanhua 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 Zhejiang Sanhua Co Ltd:

  • The MRQ is 0.0%. The data is not here.
Trends
Current periodCompared to+/- 
MRQ-TTM4.3%-4.3%
TTM4.3%YOY7.0%-2.7%
TTM4.3%5Y9.9%-5.6%
5Y9.9%10Y6.6%+3.3%
Compared to industry (Specialty Industrial Machinery)
PeriodCompanyIndustry (mean)+/- 
MRQ-9.0%-9.0%
TTM4.3%6.7%-2.4%
YOY7.0%6.1%+0.9%
5Y9.9%5.7%+4.2%
10Y6.6%5.3%+1.3%
4.3.2.2. Operating Ratio

Measures how efficient Zhejiang Sanhua Co Ltd is keeping operating costs low.

  • Below 1 is considered healthy (always compare to Specialty Industrial Machinery industry mean).
  • An Operation Ratio of 1.57 means that the operating costs are ¥1.57 for each ¥1 in net sales.

Let's take a look of the Operating Ratio trends of Zhejiang Sanhua Co Ltd:

  • The MRQ is 1.570. The company is inefficient in keeping operating costs low. -1
  • The TTM is 1.561. The company is inefficient in keeping operating costs low. -1
Trends
Current periodCompared to+/- 
MRQ1.570TTM1.561+0.008
TTM1.561YOY1.595-0.033
TTM1.5615Y1.583-0.022
5Y1.58310Y1.242+0.341
Compared to industry (Specialty Industrial Machinery)
PeriodCompanyIndustry (mean)+/- 
MRQ1.5701.449+0.121
TTM1.5611.375+0.186
YOY1.5951.342+0.253
5Y1.5831.358+0.225
10Y1.2421.197+0.045
3rd party ad coffee SUPPORTERis ad-free.

4.4.3. Liquidity of Zhejiang Sanhua Co Ltd.

4.4.3. Liquidity
4.4.3.1. Current Ratio

Measures if Zhejiang Sanhua 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 1.73 means the company has ¥1.73 in assets for each ¥1 in short-term debts.

Let's take a look of the Current Ratio trends of Zhejiang Sanhua Co Ltd:

  • The MRQ is 1.728. The company is able to pay all its short-term debts. +1
  • The TTM is 1.728. The company is able to pay all its short-term debts. +1
Trends
Current periodCompared to+/- 
MRQ1.728TTM1.728+0.000
TTM1.728YOY1.882-0.154
TTM1.7285Y2.057-0.329
5Y2.05710Y2.026+0.031
Compared to industry (Specialty Industrial Machinery)
PeriodCompanyIndustry (mean)+/- 
MRQ1.7281.695+0.033
TTM1.7281.701+0.027
YOY1.8821.686+0.196
5Y2.0571.721+0.336
10Y2.0261.654+0.372
4.4.3.2. Quick Ratio

Measures if Zhejiang Sanhua 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 Zhejiang Sanhua Co Ltd to the Specialty Industrial Machinery industry mean.
  • A Quick Ratio of 0.62 means the company can pay off ¥0.62 for each ¥1 in debt (using most liquid assets).

Let's take a look of the Quick Ratio trends of Zhejiang Sanhua Co Ltd:

  • The MRQ is 0.620. The company is just not able to pay all its short-term debts with the most liquid assets. -1
  • The TTM is 1.134. The company is just able to pay all its short-term debts with the most liquid assets.
Trends
Current periodCompared to+/- 
MRQ0.620TTM1.134-0.514
TTM1.134YOY1.450-0.315
TTM1.1345Y1.622-0.488
5Y1.62210Y1.512+0.110
Compared to industry (Specialty Industrial Machinery)
PeriodCompanyIndustry (mean)+/- 
MRQ0.6200.737-0.117
TTM1.1340.816+0.318
YOY1.4500.886+0.564
5Y1.6220.959+0.663
10Y1.5120.970+0.542
3rd party ad coffee SUPPORTERis ad-free.

4.5.4. Solvency of Zhejiang Sanhua Co Ltd.

4.5.4. Solvency
4.5.4.1. Debt to Asset Ratio

Measures how much % of Zhejiang Sanhua Co Ltd assets are financed with debt.

  • Below 1 (100%) is considered healthy but always compare Zhejiang Sanhua Co Ltd to Specialty Industrial Machinery industry mean.
  • A Debt to Asset Ratio of 0.45 means that Zhejiang Sanhua Co Ltd assets are financed with 44.8% credit (debt) and the remaining percentage (100% - 44.8%) is financed by its owners/shareholders. 

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

  • The MRQ is 0.448. The company is very able to pay all its debts by selling its assets. +2
  • The TTM is 0.433. The company is very able to pay all its debts by selling its assets. +2
Trends
Current periodCompared to+/- 
MRQ0.448TTM0.433+0.016
TTM0.433YOY0.525-0.093
TTM0.4335Y0.455-0.022
5Y0.45510Y0.429+0.025
Compared to industry (Specialty Industrial Machinery)
PeriodCompanyIndustry (mean)+/- 
MRQ0.4480.490-0.042
TTM0.4330.491-0.058
YOY0.5250.506+0.019
5Y0.4550.502-0.047
10Y0.4290.495-0.066
4.5.4.2. Debt to Equity Ratio

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

  • Below 2 is considered healthy but always compare Zhejiang Sanhua Co Ltd to the Specialty Industrial Machinery industry mean.
  • A Debt to Equity ratio of 82.3% means that company has ¥0.82 debt for each ¥1 in shareholders equity.

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

  • The MRQ is 0.823. The company is very able to pay all its debts with equity. +2
  • The TTM is 0.775. The company is very able to pay all its debts with equity. +2
Trends
Current periodCompared to+/- 
MRQ0.823TTM0.775+0.048
TTM0.775YOY1.121-0.346
TTM0.7755Y0.868-0.093
5Y0.86810Y0.785+0.083
Compared to industry (Specialty Industrial Machinery)
PeriodCompanyIndustry (mean)+/- 
MRQ0.8230.960-0.137
TTM0.7750.959-0.184
YOY1.1211.038+0.083
5Y0.8681.075-0.207
10Y0.7851.049-0.264
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 Zhejiang Sanhua Co Ltd generates.

  • Above 15 is considered overpriced but always compare Zhejiang Sanhua Co Ltd to the Specialty Industrial Machinery industry mean.
  • A PE ratio of 20.54 means the investor is paying ¥20.54 for every ¥1 in earnings.

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

  • The EOD is 26.592. Based on the earnings, the company is overpriced. -1
  • The MRQ is 20.541. Based on the earnings, the company is fair priced.
  • The TTM is 31.749. Based on the earnings, the company is overpriced. -1
Trends
Current periodCompared to+/- 
EOD26.592MRQ20.541+6.050
MRQ20.541TTM31.749-11.208
TTM31.749YOY31.894-0.145
TTM31.7495Y42.387-10.638
5Y42.38710Y53.037-10.651
Compared to industry (Specialty Industrial Machinery)
PeriodCompanyIndustry (mean)+/- 
EOD26.59219.227+7.365
MRQ20.54117.584+2.957
TTM31.74919.321+12.428
YOY31.89418.345+13.549
5Y42.38721.857+20.530
10Y53.03727.709+25.328
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 Zhejiang Sanhua Co Ltd:

  • The EOD is 66.289. Based on how much money comes from the company's main activities, the company is overpriced. -1
  • The MRQ is 51.206. Based on how much money comes from the company's main activities, the company is overpriced. -1
  • The TTM is 35.316. Based on how much money comes from the company's main activities, the company is fair priced.
Trends
Current periodCompared to+/- 
EOD66.289MRQ51.206+15.083
MRQ51.206TTM35.316+15.890
TTM35.316YOY163.598-128.282
TTM35.3165Y46.994-11.678
5Y46.99410Y183.545-136.551
Compared to industry (Specialty Industrial Machinery)
PeriodCompanyIndustry (mean)+/- 
EOD66.2896.724+59.565
MRQ51.2066.304+44.902
TTM35.3162.685+32.631
YOY163.5981.711+161.887
5Y46.9941.522+45.472
10Y183.5451.275+182.270
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 Zhejiang Sanhua 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 3.90 means the investor is paying ¥3.90 for each ¥1 in book value.

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

  • The EOD is 5.049. Based on the equity, the company is overpriced. -1
  • The MRQ is 3.900. Based on the equity, the company is fair priced.
  • The TTM is 5.256. Based on the equity, the company is overpriced. -1
Trends
Current periodCompared to+/- 
EOD5.049MRQ3.900+1.149
MRQ3.900TTM5.256-1.355
TTM5.256YOY7.138-1.882
TTM5.2565Y7.017-1.761
5Y7.01710Y7.965-0.948
Compared to industry (Specialty Industrial Machinery)
PeriodCompanyIndustry (mean)+/- 
EOD5.0492.291+2.758
MRQ3.9002.019+1.881
TTM5.2562.126+3.130
YOY7.1382.198+4.940
5Y7.0172.472+4.545
10Y7.9652.900+5.065
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 2024-06-30. Currency in CNY. All numbers in thousands.

Summary
Total Assets33,100,790
Total Liabilities14,841,908
Total Stockholder Equity18,042,163
 As reported
Total Liabilities 14,841,908
Total Stockholder Equity+ 18,042,163
Total Assets = 33,100,790

Assets

Total Assets33,100,790
Total Current Assets20,203,410
Long-term Assets12,897,381
Total Current Assets
Cash And Cash Equivalents 5,222,883
Short-term Investments 100,000
Net Receivables 7,152,844
Inventory 4,509,575
Other Current Assets 191,098
Total Current Assets  (as reported)20,203,410
Total Current Assets  (calculated)17,176,400
+/- 3,027,009
Long-term Assets
Property Plant Equipment 11,039,072
Goodwill 6,584
Intangible Assets 1,022,779
Long-term Assets Other 541,834
Long-term Assets  (as reported)12,897,381
Long-term Assets  (calculated)12,610,269
+/- 287,112

Liabilities & Shareholders' Equity

Total Current Liabilities11,691,946
Long-term Liabilities3,149,962
Total Stockholder Equity18,042,163
Total Current Liabilities
Short Long Term Debt 1,398,200
Accounts payable 8,554,013
Other Current Liabilities 2,837
Total Current Liabilities  (as reported)11,691,946
Total Current Liabilities  (calculated)9,955,050
+/- 1,736,896
Long-term Liabilities
Long term Debt 2,220,000
Capital Lease Obligations Min Short Term Debt198,343
Long-term Liabilities Other 18,154
Long-term Liabilities  (as reported)3,149,962
Long-term Liabilities  (calculated)2,436,497
+/- 713,465
Total Stockholder Equity
Retained Earnings 10,590,831
Total Stockholder Equity (as reported)18,042,163
Total Stockholder Equity (calculated)10,590,831
+/- 7,451,332
Other
Capital Stock3,732,616
Common Stock Shares Outstanding 3,732,616
Net Invested Capital 21,660,363
Net Working Capital 8,511,464
Property Plant and Equipment Gross 11,039,072



6.2. Balance Sheets Structured

Currency in CNY. All numbers in thousands.

 Trend2024-06-302024-03-312023-12-312023-09-302023-06-302023-03-312022-12-312022-09-302022-06-302022-03-312021-12-312021-09-302021-06-302021-03-312020-12-312020-09-302020-06-302020-03-312019-12-312019-09-302019-06-302019-03-312018-12-312018-09-302018-06-302018-03-312017-12-312017-09-302017-06-302017-03-312016-12-312016-09-302016-06-302016-03-312015-12-312015-09-302015-06-302015-03-312014-12-312014-09-302014-06-302014-03-312013-12-312013-09-302013-06-302013-03-312012-12-312012-09-302012-06-302012-03-312011-12-312011-09-302011-06-302011-03-312010-12-312010-09-302010-06-302010-03-312009-12-312009-09-302009-06-302009-03-312008-12-312008-09-302008-06-302008-03-312007-12-312007-09-302007-06-302007-03-312006-12-312006-09-302006-06-302006-03-312005-12-312005-09-302005-06-302004-12-312003-12-312002-12-31
> Total Assets 
194,276
284,396
351,278
707,117
614,379
596,021
673,483
727,529
716,782
712,426
825,767
926,930
898,027
840,057
859,364
837,939
755,192
2,292,474
2,268,045
2,178,863
2,260,062
2,440,972
2,919,917
3,199,258
3,360,798
4,469,497
4,697,108
4,591,019
4,630,776
4,837,158
4,738,948
4,857,061
4,952,484
4,934,961
5,886,365
6,359,137
6,414,263
6,588,528
6,833,968
7,488,787
7,773,270
7,020,700
7,327,752
7,234,764
7,698,063
8,039,483
8,004,635
8,098,440
8,204,124
8,398,643
8,665,886
8,851,038
11,792,184
12,347,967
12,733,601
12,999,887
13,611,809
13,932,172
13,953,269
13,912,415
14,249,504
14,790,190
14,969,286
15,540,725
16,106,525
17,032,531
17,701,841
21,007,499
21,880,788
23,619,967
24,290,577
25,411,743
26,330,761
27,961,214
28,516,934
29,158,975
30,333,180
31,890,585
32,560,632
33,100,790
33,100,79032,560,63231,890,58530,333,18029,158,97528,516,93427,961,21426,330,76125,411,74324,290,57723,619,96721,880,78821,007,49917,701,84117,032,53116,106,52515,540,72514,969,28614,790,19014,249,50413,912,41513,953,26913,932,17213,611,80912,999,88712,733,60112,347,96711,792,1848,851,0388,665,8868,398,6438,204,1248,098,4408,004,6358,039,4837,698,0637,234,7647,327,7527,020,7007,773,2707,488,7876,833,9686,588,5286,414,2636,359,1375,886,3654,934,9614,952,4844,857,0614,738,9484,837,1584,630,7764,591,0194,697,1084,469,4973,360,7983,199,2582,919,9172,440,9722,260,0622,178,8632,268,0452,292,474755,192837,939859,364840,057898,027926,930825,767712,426716,782727,529673,483596,021614,379707,117351,278284,396194,276
   > Total Current Assets 
0
0
215,342
555,029
460,274
443,049
515,214
569,839
560,723
517,313
630,809
737,301
710,238
645,277
661,918
636,744
542,381
1,723,525
1,701,951
1,600,980
1,682,903
1,864,182
2,233,269
2,438,486
2,607,655
3,672,097
3,864,492
3,695,449
3,673,335
3,772,928
3,545,142
3,538,454
3,444,275
3,085,110
3,681,045
3,888,525
3,814,645
4,013,813
4,250,885
4,895,518
5,232,062
4,538,032
4,810,962
4,710,430
4,963,086
5,257,540
5,209,681
5,290,127
5,374,560
5,546,113
5,756,748
5,923,586
8,381,769
8,783,518
9,072,420
9,114,315
9,583,521
9,687,063
9,652,209
9,482,268
9,748,033
10,051,191
10,016,799
10,582,556
10,991,050
11,584,353
11,984,977
14,886,998
15,480,571
16,571,091
16,917,601
17,408,646
17,720,047
18,755,704
18,758,025
18,704,785
19,618,408
20,071,540
20,219,259
20,203,410
20,203,41020,219,25920,071,54019,618,40818,704,78518,758,02518,755,70417,720,04717,408,64616,917,60116,571,09115,480,57114,886,99811,984,97711,584,35310,991,05010,582,55610,016,79910,051,1919,748,0339,482,2689,652,2099,687,0639,583,5219,114,3159,072,4208,783,5188,381,7695,923,5865,756,7485,546,1135,374,5605,290,1275,209,6815,257,5404,963,0864,710,4304,810,9624,538,0325,232,0624,895,5184,250,8854,013,8133,814,6453,888,5253,681,0453,085,1103,444,2753,538,4543,545,1423,772,9283,673,3353,695,4493,864,4923,672,0972,607,6552,438,4862,233,2691,864,1821,682,9031,600,9801,701,9511,723,525542,381636,744661,918645,277710,238737,301630,809517,313560,723569,839515,214443,049460,274555,029215,34200
       Cash And Cash Equivalents 
0
0
47,965
284,729
232,010
223,472
210,663
250,590
245,865
186,166
185,187
237,255
260,371
242,253
204,773
171,710
123,262
429,411
443,969
389,910
430,377
357,198
519,765
520,742
530,655
1,491,823
1,484,440
1,109,167
1,125,762
1,405,550
1,126,376
981,703
972,313
702,524
735,224
635,659
713,349
689,367
696,538
756,792
1,082,863
643,473
862,219
895,005
1,065,470
1,159,802
1,260,100
1,048,784
1,319,551
1,469,129
1,687,024
1,523,089
2,947,972
1,501,362
1,553,834
1,351,049
1,694,413
1,348,909
1,798,046
1,688,353
2,338,463
2,663,720
2,855,069
3,412,041
3,405,811
3,489,688
3,712,383
6,301,888
5,999,790
6,707,722
6,286,762
6,178,842
5,444,191
5,878,244
6,327,750
5,576,765
6,013,626
6,584,685
5,657,402
5,222,883
5,222,8835,657,4026,584,6856,013,6265,576,7656,327,7505,878,2445,444,1916,178,8426,286,7626,707,7225,999,7906,301,8883,712,3833,489,6883,405,8113,412,0412,855,0692,663,7202,338,4631,688,3531,798,0461,348,9091,694,4131,351,0491,553,8341,501,3622,947,9721,523,0891,687,0241,469,1291,319,5511,048,7841,260,1001,159,8021,065,470895,005862,219643,4731,082,863756,792696,538689,367713,349635,659735,224702,524972,313981,7031,126,3761,405,5501,125,7621,109,1671,484,4401,491,823530,655520,742519,765357,198430,377389,910443,969429,411123,262171,710204,773242,253260,371237,255185,187186,166245,865250,590210,663223,472232,010284,72947,96500
       Short-term Investments 
0
0
0
0
0
0
0
0
0
0
4,970
0
0
0
0
0
0
10,910
8,128
3,147
1,928
3,663
5,917
0
6,042
5,308
0
4,470
9,066
13,599
11,707
3,055
7,940
6,420
6,026
5,514
11,644
8,279
1,325
2,984
3,380
-22,290
5,058
1,658
839
233
3,315
2,892
1,382
1,546
1,132
6,972
773
5,812
0
295
4,200
2,022,000
0
1,420,000
0
993,634
1,121,264
1,221,535
1,104,040
752,225
294,076
189,524
572,774
109,383
110,371
100,000
100,000
100,026
130,892
414
220
0
0
100,000
100,00000220414130,892100,026100,000100,000110,371109,383572,774189,524294,076752,2251,104,0401,221,5351,121,264993,63401,420,00002,022,0004,20029505,8127736,9721,1321,5461,3822,8923,3152338391,6585,058-22,2903,3802,9841,3258,27911,6445,5146,0266,4207,9403,05511,70713,5999,0664,47005,3086,04205,9173,6631,9283,1478,12810,9100000004,9700000000000
       Net Receivables 
44,830
63,522
79,131
181,664
150,416
133,867
209,057
238,581
244,952
220,244
326,652
389,643
334,637
248,753
283,689
294,655
248,500
683,839
641,209
711,587
741,537
938,494
958,469
1,198,072
1,370,811
1,439,368
1,579,139
1,877,179
1,840,482
1,518,344
1,464,943
1,744,049
1,664,999
1,465,043
1,756,201
2,216,400
2,109,023
2,229,177
2,468,236
2,893,773
2,688,352
2,310,907
2,289,408
2,569,140
2,629,601
2,418,948
2,264,633
2,490,575
2,619,394
2,526,245
2,738,969
3,171,676
3,612,842
3,773,077
4,020,510
4,482,467
4,499,191
4,213,422
4,297,995
4,518,629
4,554,859
4,137,065
3,863,648
3,964,662
4,443,418
4,884,218
4,905,529
5,346,087
5,630,394
5,930,146
6,362,731
7,096,505
8,012,424
8,285,534
7,862,606
8,901,371
9,186,741
8,664,878
9,178,618
7,152,844
7,152,8449,178,6188,664,8789,186,7418,901,3717,862,6068,285,5348,012,4247,096,5056,362,7315,930,1465,630,3945,346,0874,905,5294,884,2184,443,4183,964,6623,863,6484,137,0654,554,8594,518,6294,297,9954,213,4224,499,1914,482,4674,020,5103,773,0773,612,8423,171,6762,738,9692,526,2452,619,3942,490,5752,264,6332,418,9482,629,6012,569,1402,289,4082,310,9072,688,3522,893,7732,468,2362,229,1772,109,0232,216,4001,756,2011,465,0431,664,9991,744,0491,464,9431,518,3441,840,4821,877,1791,579,1391,439,3681,370,8111,198,072958,469938,494741,537711,587641,209683,839248,500294,655283,689248,753334,637389,643326,652220,244244,952238,581209,057133,867150,416181,66479,13163,52244,830
       Other Current Assets 
1,183
2,078
385
372
295
160
-3,345
-2,504
-5,882
-1,099
-3,018
-2,616
-4,838
-2,029
-4,474
-2,435
-3,117
-23,476
5,212
-13,649
-15,775
-8,544
-19,901
-23,044
-23,014
-20,288
-27,814
-18,024
-29,837
304
126
340
163
36,290
37,394
30,408
28,055
30,270
20,433
316,827
472,223
433,371
432,159
177,499
96,404
493,989
447,962
719,536
369,605
344,879
108,682
33,192
280,779
1,646,693
1,588,876
1,469,230
1,440,585
2,097,862
1,672,990
1,470,289
1,009,751
75,933
91,826
81,421
116,652
150,460
174,891
131,694
145,048
185,986
211,631
129,255
139,092
157,025
193,112
220,860
226,182
221,248
403,981
191,098
191,098403,981221,248226,182220,860193,112157,025139,092129,255211,631185,986145,048131,694174,891150,460116,65281,42191,82675,9331,009,7511,470,2891,672,9902,097,8621,440,5851,469,2301,588,8761,646,693280,77933,192108,682344,879369,605719,536447,962493,98996,404177,499432,159433,371472,223316,82720,43330,27028,05530,40837,39436,290163340126304-29,837-18,024-27,814-20,288-23,014-23,044-19,901-8,544-15,775-13,6495,212-23,476-3,117-2,435-4,474-2,029-4,838-2,616-3,018-1,099-5,882-2,504-3,3451602953723852,0781,183
   > Long-term Assets 
0
0
135,936
152,088
154,105
152,972
158,268
157,689
156,060
195,113
194,958
189,628
187,789
194,780
197,445
201,195
212,811
568,949
566,094
577,884
577,159
576,790
686,648
760,772
753,142
797,401
832,616
895,571
957,441
1,064,230
1,193,806
1,318,607
1,508,209
1,849,851
2,205,320
2,470,612
2,599,618
2,574,715
2,583,083
2,593,270
2,541,208
2,482,668
2,516,790
2,524,334
2,734,977
2,781,943
2,794,954
2,808,312
2,829,564
2,852,529
2,909,138
2,927,452
3,410,415
3,564,448
3,661,181
3,885,572
4,028,288
4,245,109
4,301,060
4,430,147
4,501,471
4,739,000
4,952,487
4,958,170
5,115,475
5,448,178
5,716,863
6,120,501
6,400,217
7,048,876
7,372,975
8,003,097
8,610,713
9,205,511
9,758,909
10,454,190
10,714,772
11,819,045
12,341,373
12,897,381
12,897,38112,341,37311,819,04510,714,77210,454,1909,758,9099,205,5118,610,7138,003,0977,372,9757,048,8766,400,2176,120,5015,716,8635,448,1785,115,4754,958,1704,952,4874,739,0004,501,4714,430,1474,301,0604,245,1094,028,2883,885,5723,661,1813,564,4483,410,4152,927,4522,909,1382,852,5292,829,5642,808,3122,794,9542,781,9432,734,9772,524,3342,516,7902,482,6682,541,2082,593,2702,583,0832,574,7152,599,6182,470,6122,205,3201,849,8511,508,2091,318,6071,193,8061,064,230957,441895,571832,616797,401753,142760,772686,648576,790577,159577,884566,094568,949212,811201,195197,445194,780187,789189,628194,958195,113156,060157,689158,268152,972154,105152,088135,93600
       Property Plant Equipment 
91,716
113,395
135,936
152,088
154,105
152,972
158,233
157,666
156,034
195,113
173,905
167,727
167,519
174,433
176,107
181,503
194,100
465,016
464,698
472,367
462,778
463,729
491,048
498,244
497,018
539,925
578,758
647,149
696,835
788,417
899,136
1,002,081
1,160,028
1,465,652
1,717,975
1,814,869
1,908,439
2,000,532
2,017,378
2,035,802
2,075,986
2,048,178
2,072,820
2,089,019
2,235,563
2,286,493
2,303,811
2,324,408
2,340,783
2,367,946
2,380,900
2,403,096
2,813,174
2,947,748
3,016,225
3,175,749
3,311,374
3,553,147
3,550,535
3,681,395
3,754,165
3,860,567
4,070,078
4,118,832
4,134,770
4,468,139
4,655,224
4,879,626
5,120,094
5,791,560
6,051,064
6,575,935
6,987,952
7,691,679
8,091,325
9,009,300
9,146,514
10,643,968
10,451,295
11,039,072
11,039,07210,451,29510,643,9689,146,5149,009,3008,091,3257,691,6796,987,9526,575,9356,051,0645,791,5605,120,0944,879,6264,655,2244,468,1394,134,7704,118,8324,070,0783,860,5673,754,1653,681,3953,550,5353,553,1473,311,3743,175,7493,016,2252,947,7482,813,1742,403,0962,380,9002,367,9462,340,7832,324,4082,303,8112,286,4932,235,5632,089,0192,072,8202,048,1782,075,9862,035,8022,017,3782,000,5321,908,4391,814,8691,717,9751,465,6521,160,0281,002,081899,136788,417696,835647,149578,758539,925497,018498,244491,048463,729462,778472,367464,698465,016194,100181,503176,107174,433167,519167,727173,905195,113156,034157,666158,233152,972154,105152,088135,936113,39591,716
       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
129,814
133,759
0
0
0
0
31,959
0
0
31,959
31,959
31,959
31,959
31,959
31,959
31,959
31,959
31,959
31,959
31,959
31,959
31,959
31,959
31,959
31,959
31,959
31,959
31,959
31,959
31,959
31,959
31,959
31,959
31,959
7,592
7,592
7,592
7,592
7,592
7,592
6,987
6,886
6,785
6,684
6,584
6,5846,6846,7856,8866,9877,5927,5927,5927,5927,5927,59231,95931,95931,95931,95931,95931,95931,95931,95931,95931,95931,95931,95931,95931,95931,95931,95931,95931,95931,95931,95931,95931,95931,95931,95931,9590031,9590000133,759129,81400000000000000000000000000000000000
       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
60,376
71,045
12,554
10,694
11,813
12,018
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
000000000000000000012,01811,81310,69412,55471,04560,3760000000000000000000000000000000000000000000000000000000
       Intangible Assets 
766
383
0
0
0
0
35
23
25
0
16,774
16,688
16,602
16,516
16,430
16,344
16,316
92,287
91,752
96,162
104,386
102,634
116,710
186,021
184,882
185,219
183,958
182,642
181,033
197,346
195,866
215,738
249,912
247,544
345,750
373,153
411,945
426,677
418,822
410,336
394,994
372,168
358,508
349,061
373,219
397,604
392,553
387,976
383,968
369,672
367,453
361,603
414,664
418,545
444,356
507,902
504,444
534,750
535,078
535,395
532,181
525,868
521,284
521,014
514,459
507,694
589,987
643,300
691,213
696,391
719,157
717,366
730,918
727,263
830,031
837,563
839,072
843,866
927,710
1,022,779
1,022,779927,710843,866839,072837,563830,031727,263730,918717,366719,157696,391691,213643,300589,987507,694514,459521,014521,284525,868532,181535,395535,078534,750504,444507,902444,356418,545414,664361,603367,453369,672383,968387,976392,553397,604373,219349,061358,508372,168394,994410,336418,822426,677411,945373,153345,750247,544249,912215,738195,866197,346181,033182,642183,958185,219184,882186,021116,710102,634104,38696,16291,75292,28716,31616,34416,43016,51616,60216,68816,77402523350000383766
       Long-term Assets Other 
0
0
0
0
0
0
0
0
0
0
0
0
0
1,483
1,483
0
0
1,318
1,252
975
1,621
1,532
7,332
66,639
7,040
6,361
59,533
5,285
9,783
28,449
14,196
7,354
11,709
20,073
24,678
35,913
41,178
32,518
25,816
32,190
30,668
3,400
38,152
33,909
32,386
23,777
26,369
25,049
22,924
21,211
16,978
23,330
36,544
46,574
100,313
43,724
48,618
53,062
100,993
103,022
107,863
1,210,765
1,345,035
1,409,266
1,427,556
1,039,583
576,253
593,054
967,903
486,774
525,928
607,623
697,514
625,405
714,098
489,057
611,517
118,096
748,900
541,834
541,834748,900118,096611,517489,057714,098625,405697,514607,623525,928486,774967,903593,054576,2531,039,5831,427,5561,409,2661,345,0351,210,765107,863103,022100,99353,06248,61843,724100,31346,57436,54423,33016,97821,21122,92425,04926,36923,77732,38633,90938,1523,40030,66832,19025,81632,51841,17835,91324,67820,07311,7097,35414,19628,4499,7835,28559,5336,3617,04066,6397,3321,5321,6219751,2521,318001,4831,4830000000000000
> Total Liabilities 
94,673
165,280
198,389
335,407
236,446
209,200
274,590
337,755
317,701
303,628
401,692
508,165
468,848
400,464
422,816
373,415
280,642
1,013,926
951,212
945,221
944,384
1,030,098
1,428,585
1,636,401
1,701,169
1,754,537
1,867,427
1,782,495
1,717,261
1,813,761
1,887,189
2,040,356
2,050,214
2,004,302
2,904,321
3,329,831
3,307,042
3,433,535
3,605,507
4,213,405
4,324,844
3,469,324
3,643,680
3,468,851
3,511,332
3,351,855
3,162,596
3,160,219
2,980,792
3,032,204
3,107,766
3,489,032
4,098,862
4,422,721
4,567,285
4,698,584
5,159,964
5,232,096
5,139,983
5,235,713
5,194,465
5,424,772
5,389,384
5,940,580
6,405,851
6,879,778
7,172,054
10,462,868
11,034,236
12,367,376
12,590,131
13,616,795
14,173,393
14,841,914
14,666,614
15,080,714
12,915,546
13,447,737
14,137,801
14,841,908
14,841,90814,137,80113,447,73712,915,54615,080,71414,666,61414,841,91414,173,39313,616,79512,590,13112,367,37611,034,23610,462,8687,172,0546,879,7786,405,8515,940,5805,389,3845,424,7725,194,4655,235,7135,139,9835,232,0965,159,9644,698,5844,567,2854,422,7214,098,8623,489,0323,107,7663,032,2042,980,7923,160,2193,162,5963,351,8553,511,3323,468,8513,643,6803,469,3244,324,8444,213,4053,605,5073,433,5353,307,0423,329,8312,904,3212,004,3022,050,2142,040,3561,887,1891,813,7611,717,2611,782,4951,867,4271,754,5371,701,1691,636,4011,428,5851,030,098944,384945,221951,2121,013,926280,642373,415422,816400,464468,848508,165401,692303,628317,701337,755274,590209,200236,446335,407198,389165,28094,673
   > Total Current Liabilities 
84,556
165,280
198,128
335,146
235,750
208,504
273,894
337,059
317,005
303,628
401,518
508,165
468,848
400,464
422,816
373,415
280,642
1,012,399
949,691
944,823
944,121
909,548
1,307,698
1,516,401
1,530,263
1,623,741
1,687,427
1,601,661
1,535,901
1,606,946
1,730,687
1,893,099
1,792,441
1,594,854
2,167,977
2,555,017
2,580,395
2,752,252
2,974,562
3,616,782
3,804,520
3,246,350
3,441,541
3,035,259
2,868,495
2,507,063
2,210,352
2,476,265
2,468,064
2,580,202
2,727,915
2,951,315
3,232,403
3,754,833
3,837,752
4,070,739
4,765,266
4,792,848
4,929,053
5,027,948
4,882,604
4,708,278
4,189,658
4,358,182
4,262,968
4,727,602
5,502,373
6,506,743
7,203,737
8,350,953
8,057,827
8,646,097
8,979,924
9,455,924
10,134,780
10,865,858
11,612,124
11,818,844
11,260,783
11,691,946
11,691,94611,260,78311,818,84411,612,12410,865,85810,134,7809,455,9248,979,9248,646,0978,057,8278,350,9537,203,7376,506,7435,502,3734,727,6024,262,9684,358,1824,189,6584,708,2784,882,6045,027,9484,929,0534,792,8484,765,2664,070,7393,837,7523,754,8333,232,4032,951,3152,727,9152,580,2022,468,0642,476,2652,210,3522,507,0632,868,4953,035,2593,441,5413,246,3503,804,5203,616,7822,974,5622,752,2522,580,3952,555,0172,167,9771,594,8541,792,4411,893,0991,730,6871,606,9461,535,9011,601,6611,687,4271,623,7411,530,2631,516,4011,307,698909,548944,121944,823949,6911,012,399280,642373,415422,816400,464468,848508,165401,518303,628317,005337,059273,894208,504235,750335,146198,128165,28084,556
       Short-term Debt 
0
0
43,887
61,000
3,520
0
10,000
15,000
15,000
15,000
35,000
55,000
40,000
40,000
40,000
40,000
40,000
422,867
437,000
376,565
310,000
202,974
372,944
365,005
353,091
449,005
448,689
326,264
363,068
635,610
754,354
955,299
876,482
532,579
734,859
888,771
1,111,271
1,104,802
1,192,251
1,954,673
2,088,975
1,381,505
1,450,359
1,295,144
1,204,850
807,746
650,072
818,769
759,833
658,298
730,274
783,724
658,956
850,687
1,038,476
1,156,603
1,707,258
1,586,585
1,884,599
1,858,758
1,803,832
1,517,839
1,045,861
1,267,378
842,682
513,642
954,937
1,533,523
2,087,673
2,501,534
2,083,278
2,020,438
1,809,050
1,862,210
2,698,759
2,860,658
3,125,444
6,181,820
5,479,863
0
05,479,8636,181,8203,125,4442,860,6582,698,7591,862,2101,809,0502,020,4382,083,2782,501,5342,087,6731,533,523954,937513,642842,6821,267,3781,045,8611,517,8391,803,8321,858,7581,884,5991,586,5851,707,2581,156,6031,038,476850,687658,956783,724730,274658,298759,833818,769650,072807,7461,204,8501,295,1441,450,3591,381,5052,088,9751,954,6731,192,2511,104,8021,111,271888,771734,859532,579876,482955,299754,354635,610363,068326,264448,689449,005353,091365,005372,944202,974310,000376,565437,000422,86740,00040,00040,00040,00040,00055,00035,00015,00015,00015,00010,00003,52061,00043,88700
       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
410,416
660,770
482,016
1,334,599
1,408,758
1,581,832
1,295,611
1,045,861
1,267,378
842,682
383,088
352,940
521,381
516,613
738,191
793,674
1,105,569
1,072,945
1,294,083
1,260,123
1,141,938
1,256,708
1,212,150
1,398,463
1,398,200
1,398,2001,398,4631,212,1501,256,7081,141,9381,260,1231,294,0831,072,9451,105,569793,674738,191516,613521,381352,940383,088842,6821,267,3781,045,8611,295,6111,581,8321,408,7581,334,599482,016660,770410,4160000000000000000000000000000000000000000000000000000000
       Accounts payable 
47,768
99,048
146,681
255,826
215,701
194,063
248,426
302,081
280,244
271,107
346,824
431,308
404,630
336,229
359,443
309,857
212,641
523,937
464,020
510,950
564,222
659,391
863,434
1,058,061
1,069,403
1,056,658
1,148,929
1,158,673
1,043,820
838,138
839,866
852,446
808,567
880,066
1,174,147
1,409,614
1,219,446
1,405,765
1,552,539
1,457,877
1,491,128
1,208,723
1,260,634
1,274,384
1,425,263
1,301,877
1,337,305
1,436,141
1,450,263
1,576,653
1,665,124
1,847,783
2,223,347
2,497,467
2,457,774
2,532,998
2,560,442
2,724,982
2,677,292
2,732,630
2,575,628
2,718,432
2,628,497
2,538,851
2,820,977
3,518,236
3,958,496
4,348,161
4,386,002
5,106,224
5,326,336
5,690,283
5,966,262
6,464,878
6,422,067
6,942,367
7,072,850
4,449,940
4,725,749
8,554,013
8,554,0134,725,7494,449,9407,072,8506,942,3676,422,0676,464,8785,966,2625,690,2835,326,3365,106,2244,386,0024,348,1613,958,4963,518,2362,820,9772,538,8512,628,4972,718,4322,575,6282,732,6302,677,2922,724,9822,560,4422,532,9982,457,7742,497,4672,223,3471,847,7831,665,1241,576,6531,450,2631,436,1411,337,3051,301,8771,425,2631,274,3841,260,6341,208,7231,491,1281,457,8771,552,5391,405,7651,219,4461,409,6141,174,147880,066808,567852,446839,866838,1381,043,8201,158,6731,148,9291,056,6581,069,4031,058,061863,434659,391564,222510,950464,020523,937212,641309,857359,443336,229404,630431,308346,824271,107280,244302,081248,426194,063215,701255,826146,68199,04847,768
       Other Current Liabilities 
6,788
9,832
162
154
241
14,441
240
343
717
375
1,946
5,002
5,394
4,115
7,390
9,220
9,251
32,224
26,970
25,437
29,262
5,451
7,365
6,125
5,044
2,966
4,241
6,962
3,339
20,677
31,069
5,228
5,608
3,828
79,538
21,801
11,552
39,092
39,274
23,237
37,209
377,867
514,888
256,063
9,551
118,989
6,569
7,472
13,230
13,306
15,377
10,778
26,647
22,711
17,294
16,437
12,361
9,510
11,261
14,592
14,335
23,453
20,437
31,296
33,734
10,000
10,000
10,000
730,062
743,195
648,213
935,376
1,093,775
1,070,881
936,397
976,159
1,229,808
1,135,295
978,237
2,837
2,837978,2371,135,2951,229,808976,159936,3971,070,8811,093,775935,376648,213743,195730,06210,00010,00010,00033,73431,29620,43723,45314,33514,59211,2619,51012,36116,43717,29422,71126,64710,77815,37713,30613,2307,4726,569118,9899,551256,063514,888377,86737,20923,23739,27439,09211,55221,80179,5383,8285,6085,22831,06920,6773,3396,9624,2412,9665,0446,1257,3655,45129,26225,43726,97032,2249,2519,2207,3904,1155,3945,0021,94637571734324014,4412411541629,8326,788
   > Long-term Liabilities 
0
0
261
261
696
696
696
696
696
0
174
0
0
0
0
0
0
1,527
1,521
397
263
120,549
120,888
120,000
170,906
130,796
180,000
180,834
181,360
206,815
156,502
147,257
257,773
409,448
736,344
774,814
726,647
681,282
630,945
596,623
520,324
222,975
202,139
433,592
642,837
844,793
952,244
683,955
512,728
452,002
379,851
537,716
866,459
667,889
729,533
627,846
394,698
439,248
210,929
207,765
311,860
716,494
1,199,726
1,582,398
2,142,883
2,152,175
1,669,681
3,956,125
3,830,499
4,016,423
4,532,304
4,970,698
5,193,469
5,385,990
4,531,833
4,214,856
1,303,422
1,628,893
2,877,018
3,149,962
3,149,9622,877,0181,628,8931,303,4224,214,8564,531,8335,385,9905,193,4694,970,6984,532,3044,016,4233,830,4993,956,1251,669,6812,152,1752,142,8831,582,3981,199,726716,494311,860207,765210,929439,248394,698627,846729,533667,889866,459537,716379,851452,002512,728683,955952,244844,793642,837433,592202,139222,975520,324596,623630,945681,282726,647774,814736,344409,448257,773147,257156,502206,815181,360180,834180,000130,796170,906120,000120,888120,5492633971,5211,527000000174069669669669669626126100
       Capital Lease Obligations Min Short Term Debt
0
0
-43,887
-61,000
-3,520
0
-10,000
-15,000
-15,000
-15,000
-35,000
-55,000
-40,000
-40,000
-40,000
-40,000
-40,000
-422,867
-437,000
-376,565
-310,000
-202,974
-372,944
-365,005
-353,091
-449,005
-448,689
-326,264
-363,068
-635,610
-754,354
-955,299
-876,482
-532,579
-734,859
-888,771
-1,111,271
-1,104,802
-1,192,251
-1,954,673
-2,088,975
-1,381,505
-1,450,359
-1,295,144
-1,204,850
-807,746
-650,072
-818,769
-759,833
-658,298
-730,274
-783,724
-658,956
-850,687
-1,038,476
-1,156,603
-1,707,258
-1,586,585
-1,884,599
-1,858,758
-1,803,832
-1,517,839
-1,045,861
-1,267,378
-842,682
-513,642
-954,937
-1,533,523
-2,087,673
-2,343,552
-1,925,826
-1,873,731
-1,663,631
-1,660,181
-2,507,257
-2,655,846
-2,954,668
-5,960,525
-5,262,507
198,343
198,343-5,262,507-5,960,525-2,954,668-2,655,846-2,507,257-1,660,181-1,663,631-1,873,731-1,925,826-2,343,552-2,087,673-1,533,523-954,937-513,642-842,682-1,267,378-1,045,861-1,517,839-1,803,832-1,858,758-1,884,599-1,586,585-1,707,258-1,156,603-1,038,476-850,687-658,956-783,724-730,274-658,298-759,833-818,769-650,072-807,746-1,204,850-1,295,144-1,450,359-1,381,505-2,088,975-1,954,673-1,192,251-1,104,802-1,111,271-888,771-734,859-532,579-876,482-955,299-754,354-635,610-363,068-326,264-448,689-449,005-353,091-365,005-372,944-202,974-310,000-376,565-437,000-422,867-40,000-40,000-40,000-40,000-40,000-55,000-35,000-15,000-15,000-15,000-10,0000-3,520-61,000-43,88700
       Long-term Liabilities 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
90,088
91,359
87,862
81,789
81,450
82,436
82,541
83,037
81,257
79,001
78,289
75,202
73,075
72,717
72,717
57,990
58,846
23,730
21,740
18,154
29,417
18,154
18,15429,41718,15421,74023,73058,84657,99072,71772,71773,07575,20278,28979,00181,25783,03782,54182,43681,45081,78987,86291,35990,0880000000000000000000000000000000000000000000000000000000000
       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
11,172
11,781
9,012
11,570
12,510
17,715
8,720
6,561
4,818
5,835
23,706
24,949
26,140
26,513
36,641
39,688
40,990
45,883
0
0
72,389
84,009
0
0
0
00084,00972,3890045,88340,99039,68836,64126,51326,14024,94923,7065,8354,8186,5618,72017,71512,51011,5709,01211,78111,1720000000000000000000000000000000000000000000000000000000
> Total Stockholder Equity
99,603
119,116
152,889
371,710
377,933
386,821
398,893
389,774
399,081
408,798
424,075
418,764
429,178
439,594
436,548
464,524
474,549
1,170,505
1,203,359
1,108,367
1,175,998
1,253,599
1,325,283
1,376,692
1,457,468
2,512,023
2,609,135
2,564,458
2,651,208
2,723,431
2,818,069
2,783,901
2,864,756
2,894,207
2,967,274
3,014,236
3,092,137
3,140,210
3,210,683
3,256,867
3,429,162
3,532,530
3,660,791
3,734,026
4,149,717
4,651,986
4,809,446
4,904,820
5,178,834
5,322,649
5,511,949
5,307,560
7,633,189
7,875,367
8,108,632
8,232,353
8,377,341
8,614,845
8,725,085
8,601,157
8,974,766
9,291,633
9,506,314
9,528,974
9,609,729
10,064,795
10,438,052
10,444,077
10,739,794
11,150,308
11,597,177
11,681,018
12,032,779
12,941,310
13,665,037
13,893,399
17,221,149
17,894,404
18,249,281
18,042,163
18,042,16318,249,28117,894,40417,221,14913,893,39913,665,03712,941,31012,032,77911,681,01811,597,17711,150,30810,739,79410,444,07710,438,05210,064,7959,609,7299,528,9749,506,3149,291,6338,974,7668,601,1578,725,0858,614,8458,377,3418,232,3538,108,6327,875,3677,633,1895,307,5605,511,9495,322,6495,178,8344,904,8204,809,4464,651,9864,149,7173,734,0263,660,7913,532,5303,429,1623,256,8673,210,6833,140,2103,092,1373,014,2362,967,2742,894,2072,864,7562,783,9012,818,0692,723,4312,651,2082,564,4582,609,1352,512,0231,457,4681,376,6921,325,2831,253,5991,175,9981,108,3671,203,3591,170,505474,549464,524436,548439,594429,178418,764424,075408,798399,081389,774398,893386,821377,933371,710152,889119,11699,603
   Common Stock
83,000
83,000
83,000
113,000
113,000
113,000
113,000
113,000
113,000
113,000
113,000
113,000
113,000
113,000
113,000
113,000
113,000
264,000
264,000
264,000
264,000
264,000
264,000
264,000
264,000
297,369
297,369
297,369
297,369
297,369
297,369
594,737
594,737
594,737
594,737
594,737
594,737
594,737
594,737
773,159
773,159
773,159
773,159
1,546,317
1,755,126
1,801,476
1,801,476
1,801,476
1,801,476
1,801,476
1,801,476
1,801,476
2,120,317
2,120,317
2,120,317
2,120,317
2,130,647
2,130,647
2,130,647
2,765,658
2,765,658
2,765,658
2,765,367
3,592,042
3,592,042
3,591,601
3,591,601
3,591,601
3,591,227
3,591,090
3,591,090
3,591,104
3,590,869
3,590,869
3,590,870
3,592,241
3,732,616
3,732,616
3,732,616
0
03,732,6163,732,6163,732,6163,592,2413,590,8703,590,8693,590,8693,591,1043,591,0903,591,0903,591,2273,591,6013,591,6013,591,6013,592,0423,592,0422,765,3672,765,6582,765,6582,765,6582,130,6472,130,6472,130,6472,120,3172,120,3172,120,3172,120,3171,801,4761,801,4761,801,4761,801,4761,801,4761,801,4761,801,4761,755,1261,546,317773,159773,159773,159773,159594,737594,737594,737594,737594,737594,737594,737594,737297,369297,369297,369297,369297,369297,369264,000264,000264,000264,000264,000264,000264,000264,000113,000113,000113,000113,000113,000113,000113,000113,000113,000113,000113,000113,000113,000113,00083,00083,00083,000
   Retained Earnings 
5,812
21,069
56,830
70,090
76,313
79,940
92,011
82,893
92,200
97,459
112,308
106,998
117,412
123,188
120,142
148,376
158,401
444,571
471,464
380,667
444,543
517,838
589,860
612,439
692,280
746,861
847,054
802,908
889,685
948,025
1,029,534
986,410
1,058,460
1,062,715
1,141,357
1,192,487
1,267,051
1,309,363
1,400,870
1,430,572
1,591,525
1,656,082
1,752,914
1,851,740
2,134,619
2,206,450
2,337,513
2,425,708
2,697,923
2,830,945
3,002,062
2,803,388
3,590,465
3,787,499
4,035,810
4,146,507
4,280,811
4,488,882
4,747,568
4,652,674
5,016,005
5,278,392
5,489,752
5,508,536
5,599,077
5,890,917
6,250,993
5,819,343
6,288,634
6,615,690
7,068,684
7,083,542
7,349,376
8,133,336
8,733,664
8,811,125
9,389,972
10,002,942
10,650,685
10,590,831
10,590,83110,650,68510,002,9429,389,9728,811,1258,733,6648,133,3367,349,3767,083,5427,068,6846,615,6906,288,6345,819,3436,250,9935,890,9175,599,0775,508,5365,489,7525,278,3925,016,0054,652,6744,747,5684,488,8824,280,8114,146,5074,035,8103,787,4993,590,4652,803,3883,002,0622,830,9452,697,9232,425,7082,337,5132,206,4502,134,6191,851,7401,752,9141,656,0821,591,5251,430,5721,400,8701,309,3631,267,0511,192,4871,141,3571,062,7151,058,460986,4101,029,534948,025889,685802,908847,054746,861692,280612,439589,860517,838444,543380,667471,464444,571158,401148,376120,142123,188117,412106,998112,30897,45992,20082,89392,01179,94076,31370,09056,83021,0695,812
   Capital Surplus 00000000000000000000000000000000000000000000000000000000000000000000000000000000
   Treasury Stock00000000000000000000000-86,46200000000000000000000000000000000000000000000000000000000
   Other Stockholders Equity 
0
0
13,058
188,620
188,620
193,881
193,881
193,881
193,881
198,339
198,767
198,767
198,767
203,406
203,406
203,149
203,149
461,933
467,895
463,700
467,455
471,761
471,423
500,253
501,188
1,467,793
1,464,712
1,464,182
1,464,154
1,478,038
1,491,166
1,202,754
1,211,559
1,236,756
1,231,180
1,227,012
1,230,349
1,236,111
1,215,076
1,053,136
1,064,479
1,103,289
1,134,718
335,969
259,972
644,061
670,457
677,636
679,435
690,227
708,411
702,696
1,922,407
1,967,552
1,952,505
1,965,529
1,965,884
1,995,316
1,846,870
1,182,825
1,193,103
1,247,583
1,251,196
428,395
418,610
582,276
595,457
1,033,132
859,934
943,528
937,402
-262,720
-338,360
-248,063
-330,023
-8,381
-403,475
2,872,536
-709,466
0
0-709,4662,872,536-403,475-8,381-330,023-248,063-338,360-262,720937,402943,528859,9341,033,132595,457582,276418,610428,3951,251,1961,247,5831,193,1031,182,8251,846,8701,995,3161,965,8841,965,5291,952,5051,967,5521,922,407702,696708,411690,227679,435677,636670,457644,061259,972335,9691,134,7181,103,2891,064,4791,053,1361,215,0761,236,1111,230,3491,227,0121,231,1801,236,7561,211,5591,202,7541,491,1661,478,0381,464,1541,464,1821,464,7121,467,793501,188500,253471,423471,761467,455463,700467,895461,933203,149203,149203,406203,406198,767198,767198,767198,339193,881193,881193,881193,881188,620188,62013,05800



6.3. Balance Sheets

Currency in CNY. All numbers in thousands.