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

Shanghai Hanbell Precise Machinery Co Ltd
Buy, Hold or Sell?

Let's analyze Hanbell together

I guess you are interested in Shanghai Hanbell Precise Machinery 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 Shanghai Hanbell Precise Machinery 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 Shanghai Hanbell Precise Machinery Co Ltd

I send you an email if I find something interesting about Shanghai Hanbell Precise Machinery Co Ltd.

1. Quick Overview

1.1. Quick analysis of Hanbell (30 sec.)










1.2. What can you expect buying and holding a share of Hanbell? (30 sec.)

How much money do you get?

How much money do you get?
¥0.08
When do you have the money?
1 year
How often do you get paid?
100.0%

What is your share worth?

Current worth
¥7.64
Expected worth in 1 year
¥8.71
How sure are you?
95.0%

+ What do you gain per year?

Total Gains per Share
¥1.68
Return On Investment
8.5%

For what price can you sell your share?

Current Price per Share
¥19.78
Expected price per share
¥15.61 - ¥22.71
How sure are you?
50%
3rd party ad coffee SUPPORTERis ad-free.

2. Detailed Analysis

2.1. Valuation of Hanbell (5 min.)




Live pricePrice per Share (EOD)
¥19.78
Intrinsic Value Per Share
¥5.72 - ¥11.25
Total Value Per Share
¥13.36 - ¥18.90

2.2. Growth of Hanbell (5 min.)




Is Hanbell growing?

Current yearPrevious yearGrowGrow %
How rich?$561.1m$446.7m$85.4m16.0%

How much money is Hanbell making?

Current yearPrevious yearGrowGrow %
Making money$31.1m$29.1m$1.9m6.2%
Net Profit Margin23.4%21.5%--

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

2.3. Financial Health of Hanbell (5 min.)




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




  Industry Rankings (Specialty Industrial Machinery)  


Richest
#199 / 730

Most Revenue
#289 / 730

Most Profit
#137 / 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 Hanbell?

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

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

Speculation

The Price per Share of Hanbell is ¥19.78. 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 Hanbell.
  • 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 Hanbell, you will have to let go of the thought of selling in the future. If you have to sell the share for less than you bought it, it can still be a good investment. Focus on what it means to hold the stock forever:

  • You own a part of the company. The equity of this part can grow or shrink. The current Book Value per Share is ¥7.64. Based on the TTM, the Book Value Change Per Share is ¥0.27 per quarter. Based on the YOY, the Book Value Change Per Share is ¥0.29 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 ¥0.15 per quarter.
Based on historical numbers we can estimate the returns while holding a share of Hanbell.

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 Eps0.070.4%0.060.3%0.050.3%0.040.2%0.030.1%
Usd Book Value Change Per Share0.060.3%0.040.2%0.040.2%0.030.1%0.020.1%
Usd Dividend Per Share0.000.0%0.020.1%0.020.1%0.010.1%0.020.1%
Usd Total Gains Per Share0.070.3%0.060.3%0.060.3%0.040.2%0.040.2%
Usd Price Per Share2.77-2.74-3.40-2.79-2.34-
Price to Earnings Ratio9.97-13.03-17.94-21.44-34.26-
Price-to-Total Gains Ratio42.36-52.96-68.41-81.56-75.50-
Price to Book Ratio2.64-2.75-4.08-3.87-4.15-
Price-to-Total Gains Ratio42.36-52.96-68.41-81.56-75.50-

When do you get the money?

Usd Investment
$.00
Usd Price Per Share2.715794
Number of shares368
Gains per QuarterTrailing 12 Months5 Year
Usd Dividend Per Share0.020.01
Usd Book Value Change Per Share0.040.03
Usd Total Gains Per Share0.060.04
Gains per Quarter (368 shares)21.2315.44
Gains per Year (368 shares)84.9361.76
YearsReturn on Investment (TTM)Return on Investment (5Y)
 DividendBook Value gainTotal gainsDividendBook Value gainTotal gains
Broker costs---10---10
1315475224052
2631071604380114
39416124565120176
412521533087160238
5156268415109200300
6188322500130240362
7219376585152280424
8250429670174320486
9281483755196360548
10313537840217400610

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%69.00.00.0100.0%
Book Value Change Per Share3.01.00.075.0%10.02.00.083.3%16.04.00.080.0%32.08.00.080.0%54.015.00.078.3%
Dividend per Share4.00.00.0100.0%12.00.00.0100.0%20.00.00.0100.0%40.00.00.0100.0%63.00.06.091.3%
Total Gains per Share4.00.00.0100.0%12.00.00.0100.0%20.00.00.0100.0%38.02.00.095.0%66.03.00.095.7%
3rd party ad coffee SUPPORTERis ad-free.

3.2. Key Performance Indicators

The key performance indicators of Shanghai Hanbell Precise Machinery 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--0.4680.265+76%0.294+59%0.198+136%0.147+217%
Book Value Per Share--7.6447.248+5%6.085+26%5.357+43%4.348+76%
Current Ratio--2.3402.016+16%1.847+27%1.887+24%1.202+95%
Debt To Asset Ratio--0.3200.390-18%0.448-29%0.431-26%0.362-12%
Debt To Equity Ratio--0.4720.650-27%0.816-42%0.767-38%0.610-23%
Dividend Per Share--0.0090.155-94%0.121-93%0.107-92%0.110-92%
Enterprise Value--8871240009.3508158730368.780+9%10599035400.995-16%8717514086.994+2%7622117844.848+16%
Eps--0.5060.424+19%0.398+27%0.292+73%0.191+165%
Ev To Ebitda Ratio--infinfnan%infnan%infnan%infnan%
Ev To Sales Ratio--2.1712.200-1%2.879-25%2.863-24%4.580-53%
Free Cash Flow Per Share--0.1360.284-52%0.226-40%0.197-31%0.142-5%
Free Cash Flow To Equity Per Share--0.1360.284-52%0.105+29%0.141-4%0.238-43%
Gross Profit Margin--1.0001.0000%1.0000%1.0000%1.0000%
Intrinsic Value_10Y_max--11.254--------
Intrinsic Value_10Y_min--5.720--------
Intrinsic Value_1Y_max--0.960--------
Intrinsic Value_1Y_min--0.574--------
Intrinsic Value_3Y_max--3.013--------
Intrinsic Value_3Y_min--1.734--------
Intrinsic Value_5Y_max--5.219--------
Intrinsic Value_5Y_min--2.896--------
Market Cap10576840720.000-2%10790733125.02010651704848.880+1%13241106491.988-19%10881455169.356-1%9110804421.868+18%
Net Profit Margin--0.2650.234+13%0.215+23%0.188+41%0.168+58%
Operating Margin----0%0.249-100%0.162-100%0.099-100%
Operating Ratio--1.2941.328-3%1.366-5%1.416-9%1.126+15%
Pb Ratio2.588-2%2.6402.753-4%4.078-35%3.874-32%4.154-36%
Pe Ratio9.769-2%9.96613.031-24%17.942-44%21.444-54%34.262-71%
Price Per Share19.780-2%20.18019.920+1%24.763-19%20.347-1%17.037+18%
Price To Free Cash Flow Ratio36.467-2%37.2048.915+317%10.155+266%19.083+95%-69.789+288%
Price To Total Gains Ratio41.519-2%42.35952.961-20%68.414-38%81.564-48%75.503-44%
Quick Ratio--0.7120.613+16%0.755-6%0.795-10%0.7130%
Return On Assets--0.0450.036+25%0.036+27%0.030+49%0.024+84%
Return On Equity--0.0670.059+14%0.065+3%0.053+25%0.040+65%
Total Gains Per Share--0.4760.420+13%0.415+15%0.306+56%0.257+85%
Usd Book Value--561175306.259532146246.924+5%446742500.399+26%393353550.992+43%319267009.294+76%
Usd Book Value Change Per Share--0.0640.036+76%0.040+59%0.027+136%0.020+217%
Usd Book Value Per Share--1.0490.995+5%0.835+26%0.736+43%0.597+76%
Usd Dividend Per Share--0.0010.021-94%0.017-93%0.015-92%0.015-92%
Usd Eps--0.0700.058+19%0.055+27%0.040+73%0.026+165%
Usd Free Cash Flow--9955622.65820885311.740-52%16600727.817-40%14437269.625-31%9933871.954+0%
Usd Free Cash Flow Per Share--0.0190.039-52%0.031-40%0.027-31%0.020-5%
Usd Free Cash Flow To Equity Per Share--0.0190.039-52%0.014+29%0.019-4%0.033-43%
Usd Market Cap1452200230.856-2%1481567658.0651462479075.751+1%1818003921.350-19%1494023794.753-1%1250913447.122+18%
Usd Price Per Share2.716-2%2.7712.735+1%3.400-19%2.794-1%2.339+18%
Usd Profit--37164280.82831117015.368+19%29191500.118+27%21670846.698+71%14123134.353+163%
Usd Revenue--140267150.340130527942.308+7%131681452.093+7%108318747.864+29%77081098.918+82%
Usd Total Gains Per Share--0.0650.058+13%0.057+15%0.042+56%0.035+85%
 EOD+4 -4MRQTTM+25 -11YOY+23 -145Y+22 -1510Y+24 -13

3.3 Fundamental Score

Let's check the fundamental score of Shanghai Hanbell Precise Machinery Co Ltd based on Penke's default stock scanner.

Penke's Stock Scanner

  
  
IndicatorConditionValue
Price to Earnings Ratio (EOD)Between0-159.769
Price to Book Ratio (EOD)Between0-12.588
Net Profit Margin (MRQ)Greater than00.265
Operating Margin (MRQ)Greater than00.000
Quick Ratio (MRQ)Greater than10.712
Current Ratio (MRQ)Greater than12.340
Debt to Asset Ratio (MRQ)Less than10.320
Debt to Equity Ratio (MRQ)Less than10.472
Return on Equity (MRQ)Greater than0.150.067
Return on Assets (MRQ)Greater than0.050.045
Total5/10 (50.0%)

3.4 Technical Score

Let's check the technical score of Shanghai Hanbell Precise Machinery Co Ltd based on Penke's default Symbol scanner.

Penke's Symbol Scanner

  
  
IndicatorConditionValue
RsiGreater than5058.698
Ma 20Greater thanMa 5018.896
Ma 50Greater thanMa 10018.830
Ma 100Greater thanMa 20017.881
OpenGreater thanClose19.520
Total3/5 (60.0%)

4. In-depth Analysis

4.1 About Shanghai Hanbell Precise Machinery Co Ltd

Shanghai Hanbell Precise Machinery Co., Ltd. engages in the production, sale, and after-sales service of compressors in China. The company's products include air end, refrigerant, scroll, and air compressors, as well as vacuum pumps. It exports its products in approximately 50 countries. The company was formerly known as Shanghai Hanbell Machinery Co., Ltd. and changed its name to Shanghai Hanbell Precise Machinery Co., Ltd. in December 2005. Shanghai Hanbell Precise Machinery Co., Ltd. was founded in 1996 and is based in Shanghai, China.

Fundamental data was last updated by Penke on 2024-11-17 20:24:04.

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 less efficient 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 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 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 underpriced.
Based on the earnings, the company is underpriced.
Based on how much money comes from the company's main activities, the company is cheap.
3rd party ad coffee SUPPORTERis ad-free.

4.3 Financial Health

4.3.1. Profitability

4.3.1 Profitability
4.3.1.1. Net Profit Margin

Measures how much net profit Hanbell earns for each ¥1 of revenue.

  • Above 10% is considered healthy but always compare Hanbell to the Specialty Industrial Machinery industry mean.
  • A Net Profit Margin of 26.5% means that ¥0.26 for each ¥1 in revenue is generated as profit.

Let's take a look of the Net Profit Margin trends of Shanghai Hanbell Precise Machinery Co Ltd:

  • The MRQ is 26.5%. The company is making a huge profit. +2
  • The TTM is 23.4%. The company is making a huge profit. +2
Trends
Current periodCompared to+/- 
MRQ26.5%TTM23.4%+3.1%
TTM23.4%YOY21.5%+1.9%
TTM23.4%5Y18.8%+4.6%
5Y18.8%10Y16.8%+2.1%
Compared to industry (Specialty Industrial Machinery)
PeriodCompanyIndustry (mean)+/- 
MRQ26.5%5.6%+20.9%
TTM23.4%5.1%+18.3%
YOY21.5%5.3%+16.2%
5Y18.8%4.7%+14.1%
10Y16.8%4.8%+12.0%
4.3.1.2. Return on Assets

Shows how efficient Hanbell is using its assets to generate profit.

  • Above 5% is considered healthy but always compare Hanbell to the Specialty Industrial Machinery industry mean.
  • 4.5% Return on Assets means that Hanbell generated ¥0.05 profit for each $1 in assets.

Let's take a look of the Return on Assets trends of Shanghai Hanbell Precise Machinery Co Ltd:

  • The MRQ is 4.5%. Using its assets, the company is less efficient in making profit.
  • The TTM is 3.6%. Using its assets, the company is less efficient in making profit.
Trends
Current periodCompared to+/- 
MRQ4.5%TTM3.6%+0.9%
TTM3.6%YOY3.6%+0.0%
TTM3.6%5Y3.0%+0.6%
5Y3.0%10Y2.4%+0.6%
Compared to industry (Specialty Industrial Machinery)
PeriodCompanyIndustry (mean)+/- 
MRQ4.5%1.1%+3.4%
TTM3.6%1.0%+2.6%
YOY3.6%1.1%+2.5%
5Y3.0%1.0%+2.0%
10Y2.4%1.1%+1.3%
4.3.1.3. Return on Equity

Shows how efficient Hanbell is using its investors money to generate profit.

  • Above 15%-20% is considered healthy but always compare Hanbell to the Specialty Industrial Machinery industry mean.
  • 6.7% Return on Equity means Hanbell generated ¥0.07 for each ¥1 the owners (shareholders) invested.

Let's take a look of the Return on Equity trends of Shanghai Hanbell Precise Machinery Co Ltd:

  • The MRQ is 6.7%. Using its investors money, the company is less efficient in making profit.
  • The TTM is 5.9%. Using its investors money, the company is less efficient in making profit.
Trends
Current periodCompared to+/- 
MRQ6.7%TTM5.9%+0.8%
TTM5.9%YOY6.5%-0.6%
TTM5.9%5Y5.3%+0.5%
5Y5.3%10Y4.0%+1.3%
Compared to industry (Specialty Industrial Machinery)
PeriodCompanyIndustry (mean)+/- 
MRQ6.7%2.4%+4.3%
TTM5.9%2.1%+3.8%
YOY6.5%2.2%+4.3%
5Y5.3%1.9%+3.4%
10Y4.0%2.2%+1.8%
3rd party ad coffee SUPPORTERis ad-free.

4.3.2. Operating Efficiency of Shanghai Hanbell Precise Machinery Co Ltd.

4.3.2. Operating Efficiency
4.3.2.1. Operating Margin

Measures how efficient Hanbell is operating .

  • Measures how much profit Hanbell 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 Hanbell 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 Shanghai Hanbell Precise Machinery Co Ltd:

  • The MRQ is 0.0%. The data is not here.
Trends
Current periodCompared to+/- 
MRQ-TTM-0.0%
TTM-YOY24.9%-24.9%
TTM-5Y16.2%-16.2%
5Y16.2%10Y9.9%+6.3%
Compared to industry (Specialty Industrial Machinery)
PeriodCompanyIndustry (mean)+/- 
MRQ-9.0%-9.0%
TTM-6.7%-6.7%
YOY24.9%6.1%+18.8%
5Y16.2%5.7%+10.5%
10Y9.9%5.3%+4.6%
4.3.2.2. Operating Ratio

Measures how efficient Hanbell is keeping operating costs low.

  • Below 1 is considered healthy (always compare to Specialty Industrial Machinery industry mean).
  • An Operation Ratio of 1.29 means that the operating costs are ¥1.29 for each ¥1 in net sales.

Let's take a look of the Operating Ratio trends of Shanghai Hanbell Precise Machinery Co Ltd:

  • The MRQ is 1.294. The company is inefficient in keeping operating costs low. -1
  • The TTM is 1.328. The company is inefficient in keeping operating costs low. -1
Trends
Current periodCompared to+/- 
MRQ1.294TTM1.328-0.034
TTM1.328YOY1.366-0.038
TTM1.3285Y1.416-0.088
5Y1.41610Y1.126+0.290
Compared to industry (Specialty Industrial Machinery)
PeriodCompanyIndustry (mean)+/- 
MRQ1.2941.449-0.155
TTM1.3281.375-0.047
YOY1.3661.342+0.024
5Y1.4161.358+0.058
10Y1.1261.197-0.071
3rd party ad coffee SUPPORTERis ad-free.

4.4.3. Liquidity of Shanghai Hanbell Precise Machinery Co Ltd.

4.4.3. Liquidity
4.4.3.1. Current Ratio

Measures if Hanbell 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 2.34 means the company has ¥2.34 in assets for each ¥1 in short-term debts.

Let's take a look of the Current Ratio trends of Shanghai Hanbell Precise Machinery Co Ltd:

  • The MRQ is 2.340. The company is able to pay all its short-term debts. +1
  • The TTM is 2.016. The company is able to pay all its short-term debts. +1
Trends
Current periodCompared to+/- 
MRQ2.340TTM2.016+0.323
TTM2.016YOY1.847+0.170
TTM2.0165Y1.887+0.129
5Y1.88710Y1.202+0.686
Compared to industry (Specialty Industrial Machinery)
PeriodCompanyIndustry (mean)+/- 
MRQ2.3401.695+0.645
TTM2.0161.701+0.315
YOY1.8471.686+0.161
5Y1.8871.721+0.166
10Y1.2021.654-0.452
4.4.3.2. Quick Ratio

Measures if Hanbell is able to pay off Short-term Debt but only using the most liquid assets.

  • Above 1 is considered healthy but always compare Hanbell to the Specialty Industrial Machinery industry mean.
  • A Quick Ratio of 0.71 means the company can pay off ¥0.71 for each ¥1 in debt (using most liquid assets).

Let's take a look of the Quick Ratio trends of Shanghai Hanbell Precise Machinery Co Ltd:

  • The MRQ is 0.712. The company is just not able to pay all its short-term debts with the most liquid assets. -1
  • The TTM is 0.613. The company is just not able to pay all its short-term debts with the most liquid assets. -1
Trends
Current periodCompared to+/- 
MRQ0.712TTM0.613+0.099
TTM0.613YOY0.755-0.142
TTM0.6135Y0.795-0.182
5Y0.79510Y0.713+0.081
Compared to industry (Specialty Industrial Machinery)
PeriodCompanyIndustry (mean)+/- 
MRQ0.7120.737-0.025
TTM0.6130.816-0.203
YOY0.7550.886-0.131
5Y0.7950.959-0.164
10Y0.7130.970-0.257
3rd party ad coffee SUPPORTERis ad-free.

4.5.4. Solvency of Shanghai Hanbell Precise Machinery Co Ltd.

4.5.4. Solvency
4.5.4.1. Debt to Asset Ratio

Measures how much % of Hanbell assets are financed with debt.

  • Below 1 (100%) is considered healthy but always compare Hanbell to Specialty Industrial Machinery industry mean.
  • A Debt to Asset Ratio of 0.32 means that Hanbell assets are financed with 32.0% credit (debt) and the remaining percentage (100% - 32.0%) is financed by its owners/shareholders. 

Let's take a look of the Debt to Asset Ratio trends of Shanghai Hanbell Precise Machinery Co Ltd:

  • The MRQ is 0.320. The company is very able to pay all its debts by selling its assets. +2
  • The TTM is 0.390. The company is very able to pay all its debts by selling its assets. +2
Trends
Current periodCompared to+/- 
MRQ0.320TTM0.390-0.070
TTM0.390YOY0.448-0.058
TTM0.3905Y0.431-0.041
5Y0.43110Y0.362+0.069
Compared to industry (Specialty Industrial Machinery)
PeriodCompanyIndustry (mean)+/- 
MRQ0.3200.490-0.170
TTM0.3900.491-0.101
YOY0.4480.506-0.058
5Y0.4310.502-0.071
10Y0.3620.495-0.133
4.5.4.2. Debt to Equity Ratio

Measures if Hanbell is able to pay off its debts by using shareholders equity.

  • Below 2 is considered healthy but always compare Hanbell to the Specialty Industrial Machinery industry mean.
  • A Debt to Equity ratio of 47.2% means that company has ¥0.47 debt for each ¥1 in shareholders equity.

Let's take a look of the Debt to Equity Ratio trends of Shanghai Hanbell Precise Machinery Co Ltd:

  • The MRQ is 0.472. The company is very able to pay all its debts with equity. +2
  • The TTM is 0.650. The company is very able to pay all its debts with equity. +2
Trends
Current periodCompared to+/- 
MRQ0.472TTM0.650-0.178
TTM0.650YOY0.816-0.166
TTM0.6505Y0.767-0.117
5Y0.76710Y0.610+0.157
Compared to industry (Specialty Industrial Machinery)
PeriodCompanyIndustry (mean)+/- 
MRQ0.4720.960-0.488
TTM0.6500.959-0.309
YOY0.8161.038-0.222
5Y0.7671.075-0.308
10Y0.6101.049-0.439
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 Hanbell generates.

  • Above 15 is considered overpriced but always compare Hanbell to the Specialty Industrial Machinery industry mean.
  • A PE ratio of 9.97 means the investor is paying ¥9.97 for every ¥1 in earnings.

Let's take a look of the Price to Earnings Ratio trends of Shanghai Hanbell Precise Machinery Co Ltd:

  • The EOD is 9.769. Based on the earnings, the company is underpriced. +1
  • The MRQ is 9.966. Based on the earnings, the company is underpriced. +1
  • The TTM is 13.031. Based on the earnings, the company is underpriced. +1
Trends
Current periodCompared to+/- 
EOD9.769MRQ9.966-0.198
MRQ9.966TTM13.031-3.065
TTM13.031YOY17.942-4.910
TTM13.0315Y21.444-8.412
5Y21.44410Y34.262-12.819
Compared to industry (Specialty Industrial Machinery)
PeriodCompanyIndustry (mean)+/- 
EOD9.76919.227-9.458
MRQ9.96617.584-7.618
TTM13.03119.321-6.290
YOY17.94218.345-0.403
5Y21.44421.857-0.413
10Y34.26227.709+6.553
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 Shanghai Hanbell Precise Machinery Co Ltd:

  • The EOD is 36.467. Based on how much money comes from the company's main activities, the company is fair priced.
  • The MRQ is 37.204. Based on how much money comes from the company's main activities, the company is fair priced.
  • The TTM is 8.915. Based on how much money comes from the company's main activities, the company is cheap. +2
Trends
Current periodCompared to+/- 
EOD36.467MRQ37.204-0.737
MRQ37.204TTM8.915+28.290
TTM8.915YOY10.155-1.240
TTM8.9155Y19.083-10.168
5Y19.08310Y-69.789+88.872
Compared to industry (Specialty Industrial Machinery)
PeriodCompanyIndustry (mean)+/- 
EOD36.4676.724+29.743
MRQ37.2046.304+30.900
TTM8.9152.685+6.230
YOY10.1551.711+8.444
5Y19.0831.522+17.561
10Y-69.7891.275-71.064
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 Hanbell 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 2.64 means the investor is paying ¥2.64 for each ¥1 in book value.

Let's take a look of the Price to Book Ratio trends of Shanghai Hanbell Precise Machinery Co Ltd:

  • The EOD is 2.588. Based on the equity, the company is underpriced. +1
  • The MRQ is 2.640. Based on the equity, the company is underpriced. +1
  • The TTM is 2.753. Based on the equity, the company is underpriced. +1
Trends
Current periodCompared to+/- 
EOD2.588MRQ2.640-0.052
MRQ2.640TTM2.753-0.113
TTM2.753YOY4.078-1.325
TTM2.7535Y3.874-1.121
5Y3.87410Y4.154-0.279
Compared to industry (Specialty Industrial Machinery)
PeriodCompanyIndustry (mean)+/- 
EOD2.5882.291+0.297
MRQ2.6402.019+0.621
TTM2.7532.126+0.627
YOY4.0782.198+1.880
5Y3.8742.472+1.402
10Y4.1542.900+1.254
4.6.2. Total Gains per Share
3rd party ad coffee SUPPORTERis ad-free.

6. Financial Statements




6.1. Latest Balance Sheet

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

Summary
Total Assets6,006,713
Total Liabilities1,919,493
Total Stockholder Equity4,064,688
 As reported
Total Liabilities 1,919,493
Total Stockholder Equity+ 4,064,688
Total Assets = 6,006,713

Assets

Total Assets6,006,713
Total Current Assets4,123,508
Long-term Assets1,883,205
Total Current Assets
Cash And Cash Equivalents 1,426,947
Short-term Investments 516,068
Net Receivables 738,389
Inventory 945,417
Other Current Assets 69,485
Total Current Assets  (as reported)4,123,508
Total Current Assets  (calculated)3,696,307
+/- 427,201
Long-term Assets
Property Plant Equipment 1,163,591
Goodwill 384
Intangible Assets 159,972
Long-term Assets Other 30,934
Long-term Assets  (as reported)1,883,205
Long-term Assets  (calculated)1,354,881
+/- 528,324

Liabilities & Shareholders' Equity

Total Current Liabilities1,762,273
Long-term Liabilities157,220
Total Stockholder Equity4,064,688
Total Current Liabilities
Short Long Term Debt 524,028
Accounts payable 875,753
Other Current Liabilities 12,833
Total Current Liabilities  (as reported)1,762,273
Total Current Liabilities  (calculated)1,412,614
+/- 349,659
Long-term Liabilities
Long term Debt 63,805
Capital Lease Obligations Min Short Term Debt45,577
Long-term Liabilities  (as reported)157,220
Long-term Liabilities  (calculated)109,382
+/- 47,838
Total Stockholder Equity
Retained Earnings 2,759,918
Total Stockholder Equity (as reported)4,064,688
Total Stockholder Equity (calculated)2,759,918
+/- 1,304,770
Other
Capital Stock534,724
Common Stock Shares Outstanding 534,724
Net Invested Capital 4,652,521
Net Working Capital 2,361,235
Property Plant and Equipment Gross 1,163,591



6.2. Balance Sheets Structured

Currency in CNY. All numbers in thousands.

 Trend2024-09-302024-06-302024-03-312023-12-312023-09-302023-06-302023-03-312022-12-312022-09-302022-06-302022-03-312021-12-312021-09-302021-06-302021-03-312020-12-312020-09-302020-06-302020-03-312019-12-312019-09-302019-06-302019-03-312018-12-312018-09-302018-06-302018-03-312017-12-312017-09-302017-06-302017-03-312016-12-312016-09-302016-06-302016-03-312015-12-312015-09-302015-06-302015-03-312014-12-312014-09-302014-06-302014-03-312013-12-312013-09-302013-06-302013-03-312012-12-312012-09-302012-06-302012-03-312011-12-312011-09-302011-06-302011-03-312010-12-312010-09-302010-06-302010-03-312009-12-312009-09-302009-06-302009-03-312008-12-312008-09-302008-06-302008-03-312007-12-312007-09-302007-06-302006-12-312005-12-312004-12-31
> Total Assets 
157,332
188,350
235,866
292,887
637,946
643,257
639,007
635,360
651,323
615,005
617,200
616,519
709,260
727,419
775,770
826,693
861,510
879,523
941,433
1,009,407
1,014,310
986,015
1,007,375
966,434
993,007
999,111
1,016,975
1,050,343
1,111,604
1,146,534
1,166,816
1,162,740
1,241,952
1,264,034
1,282,982
2,163,072
2,268,037
2,279,016
2,255,378
2,313,818
2,382,161
2,433,875
2,467,024
2,488,718
2,617,575
3,111,441
3,118,779
3,121,367
3,255,886
3,252,751
3,156,522
3,349,651
3,401,118
3,498,652
3,527,921
3,601,975
3,647,980
3,963,774
4,252,615
4,457,057
4,695,994
4,692,185
4,744,239
5,102,578
5,333,830
5,543,837
5,752,399
5,862,658
6,424,467
6,585,239
6,609,417
6,273,697
6,006,713
6,006,7136,273,6976,609,4176,585,2396,424,4675,862,6585,752,3995,543,8375,333,8305,102,5784,744,2394,692,1854,695,9944,457,0574,252,6153,963,7743,647,9803,601,9753,527,9213,498,6523,401,1183,349,6513,156,5223,252,7513,255,8863,121,3673,118,7793,111,4412,617,5752,488,7182,467,0242,433,8752,382,1612,313,8182,255,3782,279,0162,268,0372,163,0721,282,9821,264,0341,241,9521,162,7401,166,8161,146,5341,111,6041,050,3431,016,975999,111993,007966,4341,007,375986,0151,014,3101,009,407941,433879,523861,510826,693775,770727,419709,260616,519617,200615,005651,323635,360639,007643,257637,946292,887235,866188,350157,332
   > 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
2,294,796
2,280,970
2,173,759
2,349,106
2,384,117
2,410,826
2,457,268
2,525,490
2,549,140
2,848,926
3,024,892
3,132,172
3,324,940
3,297,324
3,304,220
3,629,166
3,825,236
4,071,406
4,246,945
4,283,643
4,695,059
4,792,144
4,803,009
4,372,450
4,123,508
4,123,5084,372,4504,803,0094,792,1444,695,0594,283,6434,246,9454,071,4063,825,2363,629,1663,304,2203,297,3243,324,9403,132,1723,024,8922,848,9262,549,1402,525,4902,457,2682,410,8262,384,1172,349,1062,173,7592,280,9702,294,796000000000000000000000000000000000000000000000000
       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
737,207
603,994
563,173
633,159
529,778
574,123
615,023
648,681
592,099
968,760
788,161
921,730
897,431
1,034,899
1,098,421
1,237,930
1,239,108
1,411,655
1,414,324
1,386,410
1,477,331
1,447,166
1,543,302
1,560,664
1,426,947
1,426,9471,560,6641,543,3021,447,1661,477,3311,386,4101,414,3241,411,6551,239,1081,237,9301,098,4211,034,899897,431921,730788,161968,760592,099648,681615,023574,123529,778633,159563,173603,994737,207000000000000000000000000000000000000000000000000
       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
733,593
313
165
0
772,850
743,974
640,319
649,993
583,166
589,976
748,747
843,079
868,730
717,344
730,625
839,064
677,213
503,853
755,010
680,249
767,925
729,769
653,392
516,068
516,068653,392729,769767,925680,249755,010503,853677,213839,064730,625717,344868,730843,079748,747589,976583,166649,993640,319743,974772,8500165313733,5930000000000000000000000000000000000000000000000000
       Net Receivables 
45,459
71,498
84,488
104,507
122,338
125,935
104,140
103,516
106,526
102,124
94,632
104,587
127,186
120,607
124,371
144,453
185,756
179,607
178,376
229,297
234,221
223,728
221,569
201,360
237,094
234,779
199,850
258,363
274,155
273,686
259,543
295,270
350,197
281,284
245,117
276,283
329,620
299,497
244,881
282,862
243,841
289,803
301,401
327,887
332,592
441,740
434,889
538,053
561,099
546,885
354,691
392,593
409,299
589,517
549,216
654,643
713,172
725,825
616,748
657,948
732,913
584,699
625,258
707,146
774,365
947,743
1,123,455
1,062,816
1,332,156
685,783
672,769
729,993
738,389
738,389729,993672,769685,7831,332,1561,062,8161,123,455947,743774,365707,146625,258584,699732,913657,948616,748725,825713,172654,643549,216589,517409,299392,593354,691546,885561,099538,053434,889441,740332,592327,887301,401289,803243,841282,862244,881299,497329,620276,283245,117281,284350,197295,270259,543273,686274,155258,363199,850234,779237,094201,360221,569223,728234,221229,297178,376179,607185,756144,453124,371120,607127,186104,58794,632102,124106,526103,516104,140125,935122,338104,50784,48871,49845,459
       Other Current Assets 
2,766
2,421
5,984
7,171
3,831
11,806
5,239
14,706
19,991
32,823
31,855
26,106
21,022
11,202
30,048
36,547
47,956
13,346
39,491
34,211
37,755
219,633
236,383
190,847
196,372
209,892
215,594
215,876
244,396
229,282
264,413
10,640
352,865
12,197
333,624
9,190
446,304
6,868
439,381
18,878
440,090
16,870
512,516
21,123
751,405
24,992
636,239
41,034
588,210
27,176
749,266
717,666
759,547
27,087
31,560
28,092
31,948
33,040
374,612
49,528
55,667
81,540
45,144
29,608
23,625
132,909
174,238
18,388
75,379
149,281
37,434
29,847
69,485
69,48529,84737,434149,28175,37918,388174,238132,90923,62529,60845,14481,54055,66749,528374,61233,04031,94828,09231,56027,087759,547717,666749,26627,176588,21041,034636,23924,992751,40521,123512,51616,870440,09018,878439,3816,868446,3049,190333,62412,197352,86510,640264,413229,282244,396215,876215,594209,892196,372190,847236,383219,63337,75534,21139,49113,34647,95636,54730,04811,20221,02226,10631,85532,82319,99114,7065,23911,8063,8317,1715,9842,4212,766
   > 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
982,763
1,000,545
1,017,001
1,087,826
1,070,653
1,076,484
1,098,840
1,114,848
1,227,724
1,324,885
1,371,054
1,394,861
1,440,018
1,473,413
1,508,594
1,472,430
1,505,454
1,579,016
1,729,407
1,793,095
1,806,409
1,901,246
1,883,205
1,883,2051,901,2461,806,4091,793,0951,729,4071,579,0161,505,4541,472,4301,508,5941,473,4131,440,0181,394,8611,371,0541,324,8851,227,7241,114,8481,098,8401,076,4841,070,6531,087,8261,017,0011,000,545982,76300000000000000000000000000000000000000000000000000
       Property Plant Equipment 
42,349
38,315
47,840
60,451
59,694
66,092
70,185
76,847
70,550
77,601
94,393
116,026
111,108
140,763
141,922
170,196
152,059
233,087
235,802
287,834
263,357
318,363
285,881
329,761
305,198
324,705
292,666
311,387
275,130
321,082
262,374
263,150
254,870
287,104
324,047
340,799
350,847
370,018
376,366
435,211
458,875
477,218
488,128
515,131
589,332
769,075
764,652
760,283
769,218
786,921
769,738
785,809
789,786
841,403
826,983
821,357
813,981
887,819
949,221
971,615
1,018,437
1,041,924
1,050,755
1,063,912
1,058,976
1,077,645
1,095,932
1,097,206
1,156,766
1,190,416
1,167,133
1,177,669
1,163,591
1,163,5911,177,6691,167,1331,190,4161,156,7661,097,2061,095,9321,077,6451,058,9761,063,9121,050,7551,041,9241,018,437971,615949,221887,819813,981821,357826,983841,403789,786785,809769,738786,921769,218760,283764,652769,075589,332515,131488,128477,218458,875435,211376,366370,018350,847340,799324,047287,104254,870263,150262,374321,082275,130311,387292,666324,705305,198329,761285,881318,363263,357287,834235,802233,087152,059170,196141,922140,763111,108116,02694,39377,60170,55076,84770,18566,09259,69460,45147,84038,31542,349
       Goodwill 
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
9,477
9,435
9,542
9,542
9,542
9,542
9,542
9,542
9,542
9,542
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
384
384
38438400000000000000000000009,5429,5429,5429,5429,5429,5429,5429,5429,4359,477000000000000000000000000000000000000000
       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
33,578
34,787
34,629
37,510
38,892
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0000000000000000000038,89237,51034,62934,78733,578000000000000000000000000000000000000000000000000
       Intangible Assets 
2,288
2,226
273
8,544
8,711
336
9,017
454
9,471
562
12,708
3,800
12,497
4,828
12,608
4,635
28,377
4,500
28,059
4,749
27,766
4,576
27,380
4,276
28,064
4,067
33,875
3,784
34,329
4,059
54,889
54,436
54,251
53,799
53,312
52,787
52,519
52,759
54,867
70,419
69,872
71,536
71,129
71,891
71,729
73,216
73,247
73,318
73,401
73,018
75,168
76,422
75,713
76,749
75,871
75,049
74,730
73,713
73,522
121,062
120,246
118,898
117,356
116,393
115,353
122,032
120,885
119,602
118,190
119,175
118,687
162,257
159,972
159,972162,257118,687119,175118,190119,602120,885122,032115,353116,393117,356118,898120,246121,06273,52273,71374,73075,04975,87176,74975,71376,42275,16873,01873,40173,31873,24773,21671,72971,89171,12971,53669,87270,41954,86752,75952,51952,78753,31253,79954,25154,43654,8894,05934,3293,78433,8754,06728,0644,27627,3804,57627,7664,74928,0594,50028,3774,63512,6084,82812,4973,80012,7085629,4714549,0173368,7118,5442732,2262,288
       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
63,110
62,536
74,489
83,206
85,903
85,547
923,738
52,142
95,259
53,146
52,541
52,480
80,704
95,119
108,731
111,944
112,950
141,017
98,698
74,697
64,020
43,452
30,934
30,93443,45264,02074,69798,698141,017112,950111,944108,73195,11980,70452,48052,54153,14695,25952,142923,73885,54785,90383,20674,48962,53663,11000000000000000000000000000000000000000000000000000
> Total Liabilities 
90,665
83,827
88,223
133,814
137,238
130,780
115,687
138,137
133,224
84,092
83,137
103,686
155,515
151,655
178,519
238,052
228,242
206,970
242,328
317,192
292,441
224,956
229,546
247,793
241,540
225,622
223,130
270,813
280,516
278,816
269,898
293,118
309,560
297,051
287,893
403,425
457,929
438,960
391,337
445,214
450,953
468,092
477,177
557,941
635,068
1,326,042
1,294,511
1,352,419
1,432,193
1,388,081
1,263,711
1,468,022
1,432,622
1,444,324
1,444,486
1,560,627
1,475,452
1,656,855
1,867,688
2,117,396
2,187,117
2,062,013
2,045,694
2,433,459
2,443,528
2,469,583
2,565,848
2,627,812
2,905,042
2,858,666
2,757,151
2,436,588
1,919,493
1,919,4932,436,5882,757,1512,858,6662,905,0422,627,8122,565,8482,469,5832,443,5282,433,4592,045,6942,062,0132,187,1172,117,3961,867,6881,656,8551,475,4521,560,6271,444,4861,444,3241,432,6221,468,0221,263,7111,388,0811,432,1931,352,4191,294,5111,326,042635,068557,941477,177468,092450,953445,214391,337438,960457,929403,425287,893297,051309,560293,118269,898278,816280,516270,813223,130225,622241,540247,793229,546224,956292,441317,192242,328206,970228,242238,052178,519151,655155,515103,68683,13784,092133,224138,137115,687130,780137,238133,81488,22383,82790,665
   > Total Current Liabilities 
90,665
83,827
83,313
128,914
132,338
125,880
115,687
138,137
133,224
83,416
82,613
102,970
155,261
151,465
178,334
237,870
228,052
206,862
242,205
308,627
278,880
209,460
208,927
231,301
224,931
206,806
195,151
256,790
268,819
266,855
258,859
287,817
302,474
294,212
285,411
384,295
430,112
412,206
364,287
418,697
427,975
446,735
454,193
535,260
612,388
937,996
919,484
961,660
1,061,839
1,078,540
995,329
1,246,886
1,206,131
1,242,474
1,211,893
1,332,369
1,265,046
1,469,226
1,575,385
1,828,075
1,900,724
1,806,839
1,798,079
2,171,026
2,173,967
2,218,841
2,267,651
2,291,024
2,594,622
2,552,843
2,526,479
2,245,144
1,762,273
1,762,2732,245,1442,526,4792,552,8432,594,6222,291,0242,267,6512,218,8412,173,9672,171,0261,798,0791,806,8391,900,7241,828,0751,575,3851,469,2261,265,0461,332,3691,211,8931,242,4741,206,1311,246,886995,3291,078,5401,061,839961,660919,484937,996612,388535,260454,193446,735427,975418,697364,287412,206430,112384,295285,411294,212302,474287,817258,859266,855268,819256,790195,151206,806224,931231,301208,927209,460278,880308,627242,205206,862228,052237,870178,334151,465155,261102,97082,61383,416133,224138,137115,687125,880132,338128,91483,31383,82790,665
       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
29,446
34,811
362,583
404,105
481,767
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
00000000000000000000481,767404,105362,58334,81129,446000000000000000000000000000000000000000000000000
       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
29,446
34,811
362,583
404,105
481,767
523,157
581,398
554,251
511,222
559,483
564,049
681,173
703,912
711,535
717,876
783,803
823,845
775,385
805,938
787,683
786,566
747,387
865,247
790,726
524,028
524,028790,726865,247747,387786,566787,683805,938775,385823,845783,803717,876711,535703,912681,173564,049559,483511,222554,251581,398523,157481,767404,105362,58334,81129,446000000000000000000000000000000000000000000000000
       Accounts payable 
53,807
38,688
46,894
74,029
86,518
83,174
71,176
89,021
80,462
44,843
52,045
53,716
75,881
71,381
95,916
131,392
135,915
119,257
138,825
193,419
158,665
106,478
118,097
131,943
124,065
99,575
90,743
148,253
150,313
148,397
155,269
177,916
181,266
152,877
147,643
171,809
188,445
180,709
159,778
194,952
224,682
239,251
266,560
339,944
382,777
421,085
405,827
441,291
401,620
325,989
380,349
479,654
490,452
484,040
443,111
535,718
567,962
634,518
713,739
796,214
844,312
790,781
787,392
819,221
1,029,554
1,005,523
1,008,261
1,096,471
1,243,795
1,190,375
1,022,223
938,964
875,753
875,753938,9641,022,2231,190,3751,243,7951,096,4711,008,2611,005,5231,029,554819,221787,392790,781844,312796,214713,739634,518567,962535,718443,111484,040490,452479,654380,349325,989401,620441,291405,827421,085382,777339,944266,560239,251224,682194,952159,778180,709188,445171,809147,643152,877181,266177,916155,269148,397150,313148,25390,74399,575124,065131,943118,097106,478158,665193,419138,825119,257135,915131,39295,91671,38175,88153,71652,04544,84380,46289,02171,17683,17486,51874,02946,89438,68853,807
       Other Current Liabilities 
8,092
10,499
11,219
16,285
20,620
17,506
19,311
23,916
27,562
13,373
5,368
8,758
18,406
18,630
20,981
18,807
23,729
27,471
26,974
38,496
41,245
31,271
29,093
23,750
36,759
40,176
38,135
34,265
42,577
50,713
45,823
38,032
44,953
52,005
39,079
39,228
47,517
53,510
49,006
66,914
85,059
67,242
63,327
67,513
83,083
229,175
184,938
197,373
196,232
206,873
39,987
35,465
529
109,512
143,067
172,304
112,601
125,790
214,363
226,116
234,980
148,728
194,851
308,843
191,899
248,631
309,193
268,109
409,545
41,922
42,579
30,926
12,833
12,83330,92642,57941,922409,545268,109309,193248,631191,899308,843194,851148,728234,980226,116214,363125,790112,601172,304143,067109,51252935,46539,987206,873196,232197,373184,938229,17583,08367,51363,32767,24285,05966,91449,00653,51047,51739,22839,07952,00544,95338,03245,82350,71342,57734,26538,13540,17636,75923,75029,09331,27141,24538,49626,97427,47123,72918,80720,98118,63018,4068,7585,36813,37327,56223,91619,31117,50620,62016,28511,21910,4998,092
   > 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
268,382
221,136
226,492
201,850
232,594
228,258
210,406
187,629
292,303
289,321
286,393
255,174
247,615
262,433
269,561
250,742
298,197
336,788
310,420
305,823
230,672
191,444
157,220
157,220191,444230,672305,823310,420336,788298,197250,742269,561262,433247,615255,174286,393289,321292,303187,629210,406228,258232,594201,850226,492221,136268,38200000000000000000000000000000000000000000000000000
       Other Liabilities 
0
0
0
0
0
0
0
0
0
0
0
0
1
0
0
0
0
0
0
0
0
0
0
0
0
5,171
4,982
4,579
4,578
4,895
6,217
5,151
4,668
2,690
2,279
18,878
17,788
20,556
20,556
20,243
22,102
20,250
21,489
21,025
21,492
27,891
26,756
25,785
27,772
32,571
31,447
35,447
35,805
47,055
46,765
45,262
45,022
44,286
42,711
40,577
40,054
42,359
43,673
46,353
52,143
59,303
56,145
0
59,382
0
0
0
0
000059,382056,14559,30352,14346,35343,67342,35940,05440,57742,71144,28645,02245,26246,76547,05535,80535,44731,44732,57127,77225,78526,75627,89121,49221,02521,48920,25022,10220,24320,55620,55617,78818,8782,2792,6904,6685,1516,2174,8954,5784,5794,9825,1710000000000001000000000000
       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
6,665
7,317
6,114
6,888
7,051
7,394
7,374
7,302
7,091
4,790
4,430
4,148
5,446
5,420
6,653
7,388
8,881
10,423
9,980
0
9,922
0
0
0
0
00009,92209,98010,4238,8817,3886,6535,4205,4464,1484,4304,7907,0917,3027,3747,3947,0516,8886,1147,3176,665000000000000000000000000000000000000000000000000
> Total Stockholder Equity
66,667
104,523
147,643
159,073
500,708
512,478
523,320
497,223
518,098
530,913
534,063
512,833
545,820
568,056
589,854
581,510
626,361
665,887
692,666
686,184
716,024
755,345
772,111
713,032
751,467
773,488
793,845
779,531
831,088
867,718
896,918
869,622
932,391
966,983
995,089
1,759,647
1,810,108
1,840,056
1,864,041
1,862,338
1,910,457
1,948,498
1,972,927
1,913,873
1,966,830
1,770,449
1,809,287
1,754,149
1,808,717
1,849,702
1,878,111
1,867,130
1,953,739
2,040,658
2,069,329
2,026,711
2,157,407
2,291,814
2,369,421
2,323,845
2,492,871
2,613,751
2,682,084
2,652,422
2,872,820
3,055,917
3,167,771
3,215,737
3,499,736
3,706,157
3,831,542
3,815,209
4,064,688
4,064,6883,815,2093,831,5423,706,1573,499,7363,215,7373,167,7713,055,9172,872,8202,652,4222,682,0842,613,7512,492,8712,323,8452,369,4212,291,8142,157,4072,026,7112,069,3292,040,6581,953,7391,867,1301,878,1111,849,7021,808,7171,754,1491,809,2871,770,4491,966,8301,913,8731,972,9271,948,4981,910,4571,862,3381,864,0411,840,0561,810,1081,759,647995,089966,983932,391869,622896,918867,718831,088779,531793,845773,488751,467713,032772,111755,345716,024686,184692,666665,887626,361581,510589,854568,056545,820512,833534,063530,913518,098497,223523,320512,478500,708159,073147,643104,52366,667
   Common Stock
30,671
80,000
96,000
112,500
150,500
150,500
150,500
150,500
150,500
150,500
150,500
158,025
158,025
158,025
158,025
181,729
181,729
181,729
181,729
218,075
218,075
218,075
218,075
218,075
218,075
218,075
218,075
239,882
239,882
239,882
239,882
263,870
263,870
263,870
263,870
294,656
294,656
294,656
294,656
530,381
530,381
530,381
530,381
530,381
530,381
530,381
530,381
530,381
530,381
535,269
535,269
535,269
535,029
535,029
535,029
535,029
534,882
534,882
534,882
534,882
534,882
534,724
534,724
534,724
534,724
534,724
534,724
0
534,724
0
0
0
0
0000534,7240534,724534,724534,724534,724534,724534,724534,882534,882534,882534,882534,882535,029535,029535,029535,029535,269535,269535,269530,381530,381530,381530,381530,381530,381530,381530,381530,381530,381294,656294,656294,656294,656263,870263,870263,870263,870239,882239,882239,882239,882218,075218,075218,075218,075218,075218,075218,075218,075181,729181,729181,729181,729158,025158,025158,025158,025150,500150,500150,500150,500150,500150,500150,500112,50096,00080,00030,671
   Retained Earnings 
28,697
18,953
38,550
33,481
51,005
57,402
68,245
42,147
63,023
69,780
72,930
51,700
84,687
99,393
121,191
112,847
157,697
183,069
209,848
203,366
233,206
257,559
274,342
215,200
254,785
264,991
285,381
271,252
322,870
344,140
456,397
429,098
491,976
526,639
554,773
498,390
547,989
577,804
601,886
599,693
647,757
685,325
709,960
651,358
702,471
826,686
855,775
814,540
869,474
912,635
775,420
763,547
838,743
1,078,616
1,107,566
1,062,019
1,185,705
1,308,037
1,382,361
1,329,632
1,495,095
1,618,620
1,709,791
1,672,110
1,899,942
2,070,685
2,187,173
1,915,718
2,515,297
2,348,655
2,495,013
2,489,239
2,759,918
2,759,9182,489,2392,495,0132,348,6552,515,2971,915,7182,187,1732,070,6851,899,9421,672,1101,709,7911,618,6201,495,0951,329,6321,382,3611,308,0371,185,7051,062,0191,107,5661,078,616838,743763,547775,420912,635869,474814,540855,775826,686702,471651,358709,960685,325647,757599,693601,886577,804547,989498,390554,773526,639491,976429,098456,397344,140322,870271,252285,381264,991254,785215,200274,342257,559233,206203,366209,848183,069157,697112,847121,19199,39384,68751,70072,93069,78063,02342,14768,24557,40251,00533,48138,55018,95328,697
   Capital Surplus 0000000000000000000000000000000000000000000000000000000000000000000000000
   Treasury Stock0000000000000000000000000000000000000000000000000000000000000000000000000
   Other Stockholders Equity 
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
478
-2,776
-4,426
-6,642
-4,090
4,473
2,758
4,185
3,311
14,875
17,468
23,932
26,805
17,703
-5,134
2,884
-4,550
7,804
3,169
37,353
7,011
0
0
0
0
00007,01137,3533,1697,804-4,5502,884-5,13417,70326,80523,93217,46814,8753,3114,1852,7584,473-4,090-6,642-4,426-2,776478000000000000000000000000000000000000000000000000



6.3. Balance Sheets

Currency in CNY. All numbers in thousands.