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

Xinjiang Goldwind Science & Technology Co Ltd Class A
Buy, Hold or Sell?

Let's analyze Goldwind together

I guess you are interested in Xinjiang Goldwind Science & Technology Co Ltd Class A. 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 Xinjiang Goldwind Science & Technology Co Ltd Class A. 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 Xinjiang Goldwind Science & Technology Co Ltd Class A

I send you an email if I find something interesting about Xinjiang Goldwind Science & Technology Co Ltd Class A.

1. Quick Overview

1.1. Quick analysis of Goldwind (30 sec.)










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

How much money do you get?

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

What is your share worth?

Current worth
¥9.72
Expected worth in 1 year
¥9.88
How sure are you?
90.0%

+ What do you gain per year?

Total Gains per Share
¥0.57
Return On Investment
5.1%

For what price can you sell your share?

Current Price per Share
¥11.00
Expected price per share
¥9.38 - ¥11.57
How sure are you?
50%
3rd party ad coffee SUPPORTERis ad-free.

2. Detailed Analysis

2.1. Valuation of Goldwind (5 min.)




Live pricePrice per Share (EOD)
¥11.00
Intrinsic Value Per Share
¥-11.43 - ¥-13.18
Total Value Per Share
¥-1.71 - ¥-3.46

2.2. Growth of Goldwind (5 min.)




Is Goldwind growing?

Current yearPrevious yearGrowGrow %
How rich?$5.6b$5.6b-$40.7m-0.7%

How much money is Goldwind making?

Current yearPrevious yearGrowGrow %
Making money$63.9m$43.9m$20m31.3%
Net Profit Margin3.9%5.6%--

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

2.3. Financial Health of Goldwind (5 min.)




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




  Industry Rankings (Specialty Industrial Machinery)  


Richest
#31 / 730

Most Revenue
#53 / 730

Most Profit
#102 / 730

Most Efficient
#438 / 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 Goldwind?

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

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

Speculation

The Price per Share of Goldwind is ¥11.00. 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 Goldwind.
  • 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 Goldwind, 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 ¥9.72. Based on the TTM, the Book Value Change Per Share is ¥0.04 per quarter. Based on the YOY, the Book Value Change Per Share is ¥0.08 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 ¥0.10 per quarter.
Based on historical numbers we can estimate the returns while holding a share of Goldwind.

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 Eps0.010.1%0.020.1%0.020.2%0.020.2%0.020.2%
Usd Book Value Change Per Share0.010.1%0.010.1%0.010.1%0.020.1%0.020.2%
Usd Dividend Per Share0.020.2%0.010.1%0.020.2%0.020.2%0.030.3%
Usd Total Gains Per Share0.040.3%0.020.2%0.030.3%0.040.3%0.050.4%
Usd Price Per Share1.38-1.11-1.44-1.58-1.77-
Price to Earnings Ratio26.12-44.27--33.33-15.10-20.40-
Price-to-Total Gains Ratio37.21-113.66--94.83-32.76-35.52-
Price to Book Ratio1.03-0.84-1.08-1.31-1.89-
Price-to-Total Gains Ratio37.21-113.66--94.83-32.76-35.52-

When do you get the money?

Usd Investment
$.00
Usd Price Per Share1.5103
Number of shares662
Gains per QuarterTrailing 12 Months5 Year
Usd Dividend Per Share0.010.02
Usd Book Value Change Per Share0.010.02
Usd Total Gains Per Share0.020.04
Gains per Quarter (662 shares)12.8524.99
Gains per Year (662 shares)51.3999.95
YearsReturn on Investment (TTM)Return on Investment (5Y)
 DividendBook Value gainTotal gainsDividendBook Value gainTotal gains
Broker costs---10---10
1371541584290
273299211783190
311044143175125290
414759194233167390
518473245291208490
622088296350250590
7257103347408292690
8294117398466333790
9330132449524375890
10367147500583417990

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%11.01.00.091.7%19.01.00.095.0%39.01.00.097.5%65.01.03.094.2%
Book Value Change Per Share3.01.00.075.0%9.03.00.075.0%15.05.00.075.0%32.08.00.080.0%56.013.00.081.2%
Dividend per Share4.00.00.0100.0%12.00.00.0100.0%20.00.00.0100.0%40.00.00.0100.0%67.00.02.097.1%
Total Gains per Share4.00.00.0100.0%11.01.00.091.7%18.02.00.090.0%36.04.00.090.0%63.06.00.091.3%
3rd party ad coffee SUPPORTERis ad-free.

3.2. Key Performance Indicators

The key performance indicators of Xinjiang Goldwind Science & Technology Co Ltd Class A 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--0.0910.040+126%0.079+15%0.115-20%0.137-34%
Book Value Per Share--9.7229.619+1%9.689+0%8.899+9%7.482+30%
Current Ratio--1.0431.051-1%1.078-3%1.010+3%0.667+56%
Debt To Asset Ratio--0.7370.722+2%0.702+5%0.696+6%0.686+7%
Debt To Equity Ratio--3.0082.789+8%2.509+20%2.415+25%2.297+31%
Dividend Per Share--0.1780.101+76%0.152+17%0.160+11%0.205-13%
Enterprise Value---72901327933.940-71786089867.278-2%-52306862365.340-28%-38598313216.728-47%-16901136706.117-77%
Eps--0.0960.110-13%0.148-35%0.159-40%0.180-47%
Ev To Ebitda Ratio--infinfnan%infnan%infnan%nannan%
Ev To Sales Ratio---1.166-1.476+27%-1.261+8%-0.898-23%-0.289-75%
Free Cash Flow Per Share---0.080-0.371+363%-0.107+33%-0.295+268%-0.358+347%
Free Cash Flow To Equity Per Share---0.080-0.371+363%-0.138+72%-0.165+106%-0.082+3%
Gross Profit Margin--1.0001.0000%1.0000%1.0000%1.0000%
Intrinsic Value_10Y_max---13.181--------
Intrinsic Value_10Y_min---11.431--------
Intrinsic Value_1Y_max---1.344--------
Intrinsic Value_1Y_min---1.320--------
Intrinsic Value_3Y_max---4.021--------
Intrinsic Value_3Y_min---3.839--------
Intrinsic Value_5Y_max---6.676--------
Intrinsic Value_5Y_min---6.198--------
Market Cap37966500352.000-12%42335177822.94034085733242.173+24%44247020933.208-4%48482651249.325-13%49443649539.592-14%
Net Profit Margin--0.0260.039-34%0.056-54%0.067-61%0.084-69%
Operating Margin----0%0.018-100%0.055-100%0.043-100%
Operating Ratio--1.8251.764+3%1.810+1%1.743+5%1.361+34%
Pb Ratio1.131+9%1.0310.838+23%1.081-5%1.308-21%1.886-45%
Pe Ratio28.670+9%26.11644.268-41%-33.334+228%15.098+73%20.398+28%
Price Per Share11.000+9%10.0208.068+24%10.473-4%11.475-13%12.857-22%
Price To Free Cash Flow Ratio-34.315-10%-31.258-8.121-74%0.488-6506%83.399-137%42.411-174%
Price To Total Gains Ratio40.847+9%37.208113.655-67%-94.828+355%32.762+14%35.519+5%
Quick Ratio--0.4460.441+1%0.514-13%0.520-14%0.603-26%
Return On Assets--0.0030.003-19%0.002+5%0.005-51%0.008-68%
Return On Equity--0.0110.012-14%0.008+30%0.018-40%0.027-61%
Total Gains Per Share--0.2690.141+91%0.231+17%0.275-2%0.342-21%
Usd Book Value--5639801960.7655580021567.042+1%5620814237.075+0%5162419886.613+9%4069344435.314+39%
Usd Book Value Change Per Share--0.0130.006+126%0.011+15%0.016-20%0.019-34%
Usd Book Value Per Share--1.3351.321+1%1.330+0%1.222+9%1.027+30%
Usd Dividend Per Share--0.0240.014+76%0.021+17%0.022+11%0.028-13%
Usd Eps--0.0130.015-13%0.020-35%0.022-40%0.025-47%
Usd Free Cash Flow---46488786.072-215245497.130+363%-62050944.637+33%-170905779.581+268%-154419442.317+232%
Usd Free Cash Flow Per Share---0.011-0.051+363%-0.015+33%-0.040+268%-0.049+347%
Usd Free Cash Flow To Equity Per Share---0.011-0.051+363%-0.019+72%-0.023+106%-0.011+3%
Usd Market Cap5212800498.330-12%5812619915.0904679971174.150+24%6075115974.129-4%6656668016.532-13%6788613081.786-14%
Usd Price Per Share1.510+9%1.3761.108+24%1.438-4%1.576-13%1.765-22%
Usd Profit--55643303.75863925046.557-13%43914152.328+27%86128654.939-35%92318313.712-40%
Usd Revenue--2146964826.5881955740866.322+10%1702267873.736+26%1737384671.504+24%1356905955.622+58%
Usd Total Gains Per Share--0.0370.019+91%0.032+17%0.038-2%0.047-21%
 EOD+3 -5MRQTTM+22 -14YOY+23 -145Y+16 -2110Y+14 -23

3.3 Fundamental Score

Let's check the fundamental score of Xinjiang Goldwind Science & Technology Co Ltd Class A based on Penke's default stock scanner.

Penke's Stock Scanner

  
  
IndicatorConditionValue
Price to Earnings Ratio (EOD)Between0-1528.670
Price to Book Ratio (EOD)Between0-11.131
Net Profit Margin (MRQ)Greater than00.026
Operating Margin (MRQ)Greater than00.000
Quick Ratio (MRQ)Greater than10.446
Current Ratio (MRQ)Greater than11.043
Debt to Asset Ratio (MRQ)Less than10.737
Debt to Equity Ratio (MRQ)Less than13.008
Return on Equity (MRQ)Greater than0.150.011
Return on Assets (MRQ)Greater than0.050.003
Total3/10 (30.0%)

3.4 Technical Score

Let's check the technical score of Xinjiang Goldwind Science & Technology Co Ltd Class A based on Penke's default Symbol scanner.

Penke's Symbol Scanner

  
  
IndicatorConditionValue
RsiGreater than5054.450
Ma 20Greater thanMa 5010.811
Ma 50Greater thanMa 10010.406
Ma 100Greater thanMa 2009.046
OpenGreater thanClose11.130
Total5/5 (100.0%)

4. In-depth Analysis

4.1 About Xinjiang Goldwind Science & Technology Co Ltd Class A

Goldwind Science&Technology Co., Ltd., together with its subsidiaries, provides wind power solutions in China and internationally. The company operates through four segments: Wind Turbine Generator Manufacturing and Sale, Wind Power Services, Wind Farm Development, and Others. The company engages in the research and development, manufacture, and sale of wind turbine generators and spare parts; development, construction, sale, and operation of wind farms, which consists of wind power generation services through its wind farms, as well as offers technical services; and development and operation of water treatment plants. It also offers wind power construction, post-warranty, and asset management services. In addition, the company engages in the trading of wind power equipment and accessories; development and operation of solar power generation projects; energy storage business; and financial leasing business. The company was formerly known as Xinjiang Goldwind Science & Technology Co., Ltd. Goldwind Science&Technology Co., Ltd. was founded in 1998 and is headquartered in Beijing, China.

Fundamental data was last updated by Penke on 2024-11-17 20:47:05.

4.2 In-depth Summary

4.2.1. Financial Health Summary

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

4.2.2. Valuation Summary

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

4.3 Financial Health

4.3.1. Profitability

4.3.1 Profitability
4.3.1.1. Net Profit Margin

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

  • Above 10% is considered healthy but always compare Goldwind to the Specialty Industrial Machinery industry mean.
  • A Net Profit Margin of 2.6% means that ¥0.03 for each ¥1 in revenue is generated as profit.

Let's take a look of the Net Profit Margin trends of Xinjiang Goldwind Science & Technology Co Ltd Class A:

  • The MRQ is 2.6%. The company is making a profit. +1
  • The TTM is 3.9%. The company is making a profit. +1
Trends
Current periodCompared to+/- 
MRQ2.6%TTM3.9%-1.3%
TTM3.9%YOY5.6%-1.7%
TTM3.9%5Y6.7%-2.8%
5Y6.7%10Y8.4%-1.7%
Compared to industry (Specialty Industrial Machinery)
PeriodCompanyIndustry (mean)+/- 
MRQ2.6%5.6%-3.0%
TTM3.9%5.1%-1.2%
YOY5.6%5.3%+0.3%
5Y6.7%4.7%+2.0%
10Y8.4%4.8%+3.6%
4.3.1.2. Return on Assets

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

  • Above 5% is considered healthy but always compare Goldwind to the Specialty Industrial Machinery industry mean.
  • 0.3% Return on Assets means that Goldwind generated ¥0.00 profit for each $1 in assets.

Let's take a look of the Return on Assets trends of Xinjiang Goldwind Science & Technology Co Ltd Class A:

  • The MRQ is 0.3%. Using its assets, the company is inefficient in making profit. -1
  • The TTM is 0.3%. Using its assets, the company is inefficient in making profit. -1
Trends
Current periodCompared to+/- 
MRQ0.3%TTM0.3%-0.1%
TTM0.3%YOY0.2%+0.1%
TTM0.3%5Y0.5%-0.2%
5Y0.5%10Y0.8%-0.3%
Compared to industry (Specialty Industrial Machinery)
PeriodCompanyIndustry (mean)+/- 
MRQ0.3%1.1%-0.8%
TTM0.3%1.0%-0.7%
YOY0.2%1.1%-0.9%
5Y0.5%1.0%-0.5%
10Y0.8%1.1%-0.3%
4.3.1.3. Return on Equity

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

  • Above 15%-20% is considered healthy but always compare Goldwind to the Specialty Industrial Machinery industry mean.
  • 1.1% Return on Equity means Goldwind generated ¥0.01 for each ¥1 the owners (shareholders) invested.

Let's take a look of the Return on Equity trends of Xinjiang Goldwind Science & Technology Co Ltd Class A:

  • The MRQ is 1.1%. Using its investors money, the company is inefficient in making profit. -1
  • The TTM is 1.2%. Using its investors money, the company is inefficient in making profit. -1
Trends
Current periodCompared to+/- 
MRQ1.1%TTM1.2%-0.2%
TTM1.2%YOY0.8%+0.4%
TTM1.2%5Y1.8%-0.6%
5Y1.8%10Y2.7%-0.9%
Compared to industry (Specialty Industrial Machinery)
PeriodCompanyIndustry (mean)+/- 
MRQ1.1%2.4%-1.3%
TTM1.2%2.1%-0.9%
YOY0.8%2.2%-1.4%
5Y1.8%1.9%-0.1%
10Y2.7%2.2%+0.5%
3rd party ad coffee SUPPORTERis ad-free.

4.3.2. Operating Efficiency of Xinjiang Goldwind Science & Technology Co Ltd Class A.

4.3.2. Operating Efficiency
4.3.2.1. Operating Margin

Measures how efficient Goldwind is operating .

  • Measures how much profit Goldwind 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 Goldwind 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 Xinjiang Goldwind Science & Technology Co Ltd Class A:

  • The MRQ is 0.0%. The data is not here.
Trends
Current periodCompared to+/- 
MRQ-TTM-0.0%
TTM-YOY1.8%-1.8%
TTM-5Y5.5%-5.5%
5Y5.5%10Y4.3%+1.2%
Compared to industry (Specialty Industrial Machinery)
PeriodCompanyIndustry (mean)+/- 
MRQ-9.0%-9.0%
TTM-6.7%-6.7%
YOY1.8%6.1%-4.3%
5Y5.5%5.7%-0.2%
10Y4.3%5.3%-1.0%
4.3.2.2. Operating Ratio

Measures how efficient Goldwind is keeping operating costs low.

  • Below 1 is considered healthy (always compare to Specialty Industrial Machinery industry mean).
  • An Operation Ratio of 1.83 means that the operating costs are ¥1.83 for each ¥1 in net sales.

Let's take a look of the Operating Ratio trends of Xinjiang Goldwind Science & Technology Co Ltd Class A:

  • The MRQ is 1.825. The company is inefficient in keeping operating costs low. -1
  • The TTM is 1.764. The company is inefficient in keeping operating costs low. -1
Trends
Current periodCompared to+/- 
MRQ1.825TTM1.764+0.061
TTM1.764YOY1.810-0.047
TTM1.7645Y1.743+0.021
5Y1.74310Y1.361+0.381
Compared to industry (Specialty Industrial Machinery)
PeriodCompanyIndustry (mean)+/- 
MRQ1.8251.449+0.376
TTM1.7641.375+0.389
YOY1.8101.342+0.468
5Y1.7431.358+0.385
10Y1.3611.197+0.164
3rd party ad coffee SUPPORTERis ad-free.

4.4.3. Liquidity of Xinjiang Goldwind Science & Technology Co Ltd Class A.

4.4.3. Liquidity
4.4.3.1. Current Ratio

Measures if Goldwind 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 1.04 means the company has ¥1.04 in assets for each ¥1 in short-term debts.

Let's take a look of the Current Ratio trends of Xinjiang Goldwind Science & Technology Co Ltd Class A:

  • The MRQ is 1.043. The company is just able to pay all its short-term debts.
  • The TTM is 1.051. The company is just able to pay all its short-term debts.
Trends
Current periodCompared to+/- 
MRQ1.043TTM1.051-0.008
TTM1.051YOY1.078-0.027
TTM1.0515Y1.010+0.041
5Y1.01010Y0.667+0.343
Compared to industry (Specialty Industrial Machinery)
PeriodCompanyIndustry (mean)+/- 
MRQ1.0431.695-0.652
TTM1.0511.701-0.650
YOY1.0781.686-0.608
5Y1.0101.721-0.711
10Y0.6671.654-0.987
4.4.3.2. Quick Ratio

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

  • Above 1 is considered healthy but always compare Goldwind to the Specialty Industrial Machinery industry mean.
  • A Quick Ratio of 0.45 means the company can pay off ¥0.45 for each ¥1 in debt (using most liquid assets).

Let's take a look of the Quick Ratio trends of Xinjiang Goldwind Science & Technology Co Ltd Class A:

  • The MRQ is 0.446. The company is just not able to pay all its short-term debts with the most liquid assets. -1
  • The TTM is 0.441. The company is just not able to pay all its short-term debts with the most liquid assets. -1
Trends
Current periodCompared to+/- 
MRQ0.446TTM0.441+0.005
TTM0.441YOY0.514-0.073
TTM0.4415Y0.520-0.079
5Y0.52010Y0.603-0.083
Compared to industry (Specialty Industrial Machinery)
PeriodCompanyIndustry (mean)+/- 
MRQ0.4460.737-0.291
TTM0.4410.816-0.375
YOY0.5140.886-0.372
5Y0.5200.959-0.439
10Y0.6030.970-0.367
3rd party ad coffee SUPPORTERis ad-free.

4.5.4. Solvency of Xinjiang Goldwind Science & Technology Co Ltd Class A.

4.5.4. Solvency
4.5.4.1. Debt to Asset Ratio

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

  • Below 1 (100%) is considered healthy but always compare Goldwind to Specialty Industrial Machinery industry mean.
  • A Debt to Asset Ratio of 0.74 means that Goldwind assets are financed with 73.7% credit (debt) and the remaining percentage (100% - 73.7%) is financed by its owners/shareholders. 

Let's take a look of the Debt to Asset Ratio trends of Xinjiang Goldwind Science & Technology Co Ltd Class A:

  • The MRQ is 0.737. The company is able to pay all its debts by selling its assets. +1
  • The TTM is 0.722. The company is able to pay all its debts by selling its assets. +1
Trends
Current periodCompared to+/- 
MRQ0.737TTM0.722+0.015
TTM0.722YOY0.702+0.021
TTM0.7225Y0.696+0.026
5Y0.69610Y0.686+0.010
Compared to industry (Specialty Industrial Machinery)
PeriodCompanyIndustry (mean)+/- 
MRQ0.7370.490+0.247
TTM0.7220.491+0.231
YOY0.7020.506+0.196
5Y0.6960.502+0.194
10Y0.6860.495+0.191
4.5.4.2. Debt to Equity Ratio

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

  • Below 2 is considered healthy but always compare Goldwind to the Specialty Industrial Machinery industry mean.
  • A Debt to Equity ratio of 300.8% means that company has ¥3.01 debt for each ¥1 in shareholders equity.

Let's take a look of the Debt to Equity Ratio trends of Xinjiang Goldwind Science & Technology Co Ltd Class A:

  • The MRQ is 3.008. The company is unable to pay all its debts with equity. -1
  • The TTM is 2.789. The company is unable to pay all its debts with equity. -1
Trends
Current periodCompared to+/- 
MRQ3.008TTM2.789+0.219
TTM2.789YOY2.509+0.280
TTM2.7895Y2.415+0.374
5Y2.41510Y2.297+0.118
Compared to industry (Specialty Industrial Machinery)
PeriodCompanyIndustry (mean)+/- 
MRQ3.0080.960+2.048
TTM2.7890.959+1.830
YOY2.5091.038+1.471
5Y2.4151.075+1.340
10Y2.2971.049+1.248
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 Goldwind generates.

  • Above 15 is considered overpriced but always compare Goldwind to the Specialty Industrial Machinery industry mean.
  • A PE ratio of 26.12 means the investor is paying ¥26.12 for every ¥1 in earnings.

Let's take a look of the Price to Earnings Ratio trends of Xinjiang Goldwind Science & Technology Co Ltd Class A:

  • The EOD is 28.670. Based on the earnings, the company is overpriced. -1
  • The MRQ is 26.116. Based on the earnings, the company is overpriced. -1
  • The TTM is 44.268. Based on the earnings, the company is overpriced. -1
Trends
Current periodCompared to+/- 
EOD28.670MRQ26.116+2.554
MRQ26.116TTM44.268-18.153
TTM44.268YOY-33.334+77.603
TTM44.2685Y15.098+29.171
5Y15.09810Y20.398-5.301
Compared to industry (Specialty Industrial Machinery)
PeriodCompanyIndustry (mean)+/- 
EOD28.67019.227+9.443
MRQ26.11617.584+8.532
TTM44.26819.321+24.947
YOY-33.33418.345-51.679
5Y15.09821.857-6.759
10Y20.39827.709-7.311
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 Xinjiang Goldwind Science & Technology Co Ltd Class A:

  • The EOD is -34.315. Based on how much money comes from the company's main activities, the company is expensive. -2
  • The MRQ is -31.258. Based on how much money comes from the company's main activities, the company is expensive. -2
  • The TTM is -8.121. Based on how much money comes from the company's main activities, the company is expensive. -2
Trends
Current periodCompared to+/- 
EOD-34.315MRQ-31.258-3.057
MRQ-31.258TTM-8.121-23.137
TTM-8.121YOY0.488-8.609
TTM-8.1215Y83.399-91.520
5Y83.39910Y42.411+40.988
Compared to industry (Specialty Industrial Machinery)
PeriodCompanyIndustry (mean)+/- 
EOD-34.3156.724-41.039
MRQ-31.2586.304-37.562
TTM-8.1212.685-10.806
YOY0.4881.711-1.223
5Y83.3991.522+81.877
10Y42.4111.275+41.136
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 Goldwind 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 1.03 means the investor is paying ¥1.03 for each ¥1 in book value.

Let's take a look of the Price to Book Ratio trends of Xinjiang Goldwind Science & Technology Co Ltd Class A:

  • The EOD is 1.131. Based on the equity, the company is underpriced. +1
  • The MRQ is 1.031. Based on the equity, the company is underpriced. +1
  • The TTM is 0.838. Based on the equity, the company is cheap. +2
Trends
Current periodCompared to+/- 
EOD1.131MRQ1.031+0.101
MRQ1.031TTM0.838+0.192
TTM0.838YOY1.081-0.242
TTM0.8385Y1.308-0.470
5Y1.30810Y1.886-0.578
Compared to industry (Specialty Industrial Machinery)
PeriodCompanyIndustry (mean)+/- 
EOD1.1312.291-1.160
MRQ1.0312.019-0.988
TTM0.8382.126-1.288
YOY1.0812.198-1.117
5Y1.3082.472-1.164
10Y1.8862.900-1.014
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 Assets156,312,995
Total Liabilities115,236,506
Total Stockholder Equity38,316,157
 As reported
Total Liabilities 115,236,506
Total Stockholder Equity+ 38,316,157
Total Assets = 156,312,995

Assets

Total Assets156,312,995
Total Current Assets73,506,197
Long-term Assets82,806,798
Total Current Assets
Cash And Cash Equivalents 10,930,268
Net Receivables 31,435,635
Inventory 21,550,327
Other Current Assets 2,983,031
Total Current Assets  (as reported)73,506,197
Total Current Assets  (calculated)66,899,262
+/- 6,606,935
Long-term Assets
Property Plant Equipment 45,169,410
Goodwill 107,322
Intangible Assets 7,606,413
Long-term Assets Other 12,593,212
Long-term Assets  (as reported)82,806,798
Long-term Assets  (calculated)65,476,357
+/- 17,330,441

Liabilities & Shareholders' Equity

Total Current Liabilities70,474,666
Long-term Liabilities44,761,840
Total Stockholder Equity38,316,157
Total Current Liabilities
Short Long Term Debt 2,358,440
Accounts payable 38,285,464
Other Current Liabilities 4,949,683
Total Current Liabilities  (as reported)70,474,666
Total Current Liabilities  (calculated)45,593,587
+/- 24,881,079
Long-term Liabilities
Long term Debt 31,420,548
Capital Lease Obligations Min Short Term Debt5,609,710
Long-term Liabilities Other 3,353,921
Long-term Liabilities  (as reported)44,761,840
Long-term Liabilities  (calculated)40,384,179
+/- 4,377,660
Total Stockholder Equity
Retained Earnings 18,859,957
Total Stockholder Equity (as reported)38,316,157
Total Stockholder Equity (calculated)18,859,957
+/- 19,456,200
Other
Capital Stock4,225,068
Common Stock Shares Outstanding 4,225,068
Net Debt 22,848,720
Net Invested Capital 72,095,145
Net Working Capital 3,031,531
Property Plant and Equipment Gross 45,169,410



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 
284,243
626,411
1,203,792
2,328,179
3,199,862
5,467,571
5,093,863
7,172,743
8,358,325
11,065,212
9,691,897
10,949,908
12,757,193
14,882,946
14,231,927
16,054,096
19,151,932
28,061,584
26,204,532
30,919,736
31,019,141
31,947,644
32,497,468
31,126,043
32,116,428
31,943,525
30,502,560
31,675,810
34,720,200
34,369,646
32,681,244
37,128,012
42,720,812
45,777,326
43,327,614
48,461,429
53,261,403
52,572,401
52,296,928
59,453,978
61,498,627
64,437,165
61,812,650
64,953,940
67,825,365
72,787,839
71,316,088
74,820,929
82,974,909
81,364,053
86,931,894
96,793,362
103,046,721
103,057,084
102,099,332
102,558,268
109,019,710
109,138,181
111,509,365
111,616,901
116,691,657
119,360,192
121,693,169
124,070,790
126,775,920
136,822,378
129,784,320
137,777,510
145,584,107
143,494,600
142,032,145
144,211,910
156,312,995
156,312,995144,211,910142,032,145143,494,600145,584,107137,777,510129,784,320136,822,378126,775,920124,070,790121,693,169119,360,192116,691,657111,616,901111,509,365109,138,181109,019,710102,558,268102,099,332103,057,084103,046,72196,793,36286,931,89481,364,05382,974,90974,820,92971,316,08872,787,83967,825,36564,953,94061,812,65064,437,16561,498,62759,453,97852,296,92852,572,40153,261,40348,461,42943,327,61445,777,32642,720,81237,128,01232,681,24434,369,64634,720,20031,675,81030,502,56031,943,52532,116,42831,126,04332,497,46831,947,64431,019,14130,919,73626,204,53228,061,58419,151,93216,054,09614,231,92714,882,94612,757,19310,949,9089,691,89711,065,2128,358,3257,172,7435,093,8635,467,5713,199,8622,328,1791,203,792626,411284,243
   > 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
31,661,184
36,531,391
32,917,500
36,720,567
44,372,976
47,592,946
48,444,168
46,818,870
43,596,105
47,482,423
44,038,265
45,764,390
43,925,843
46,548,517
47,935,932
46,928,403
49,782,847
51,070,461
62,372,889
56,997,018
62,911,194
66,872,488
63,829,477
63,160,381
64,048,170
73,506,197
73,506,19764,048,17063,160,38163,829,47766,872,48862,911,19456,997,01862,372,88951,070,46149,782,84746,928,40347,935,93246,548,51743,925,84345,764,39044,038,26547,482,42343,596,10546,818,87048,444,16847,592,94644,372,97636,720,56732,917,50036,531,39131,661,18400000000000000000000000000000000000000000000000
       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
4,254,545
6,234,396
5,065,939
4,127,408
5,606,720
6,755,683
7,247,513
9,679,942
7,611,278
7,096,336
8,273,877
5,746,733
5,571,608
5,892,246
8,577,290
8,714,279
7,435,969
5,129,068
15,627,982
10,312,424
10,899,848
14,257,262
14,245,184
10,857,391
8,463,029
10,930,268
10,930,2688,463,02910,857,39114,245,18414,257,26210,899,84810,312,42415,627,9825,129,0687,435,9698,714,2798,577,2905,892,2465,571,6085,746,7338,273,8777,096,3367,611,2789,679,9427,247,5136,755,6835,606,7204,127,4085,065,9396,234,3964,254,54500000000000000000000000000000000000000000000000
       Short-term Investments 
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
400,000
60,621
309,856
1,530,000
500,000
100,000
0
0
400,000
401,026
300,000
200,000
500,000
400,000
0
0
700,000
500,000
0
0
00500,000700,00000400,000500,000200,000300,000401,026400,00000100,000500,0001,530,000309,85660,621400,00000000000000000000000000000000000000000000000000000000
       Net Receivables 
26,079
96,399
287,983
240,244
285,366
782,011
805,826
919,647
960,637
2,894,016
2,173,416
2,965,816
3,140,732
3,006,855
3,009,228
5,612,443
7,159,174
7,945,609
8,003,636
9,706,448
11,853,008
10,735,598
12,422,912
12,102,325
11,906,643
10,622,578
10,247,551
10,065,875
9,990,694
10,328,494
9,904,447
10,486,167
12,646,896
12,407,901
12,415,600
14,917,722
15,824,875
15,411,743
16,309,793
19,122,159
19,914,819
17,899,772
18,317,818
19,069,976
19,971,188
18,532,524
19,537,290
21,376,451
21,426,636
18,834,623
16,468,729
19,628,970
19,617,305
20,307,067
20,925,125
22,262,777
25,684,887
26,127,696
26,679,276
25,689,057
28,445,032
29,459,780
27,599,321
29,216,474
30,347,050
24,286,356
29,680,657
32,555,635
30,969,413
25,548,001
25,108,500
27,787,512
31,435,635
31,435,63527,787,51225,108,50025,548,00130,969,41332,555,63529,680,65724,286,35630,347,05029,216,47427,599,32129,459,78028,445,03225,689,05726,679,27626,127,69625,684,88722,262,77720,925,12520,307,06719,617,30519,628,97016,468,72918,834,62321,426,63621,376,45119,537,29018,532,52419,971,18819,069,97618,317,81817,899,77219,914,81919,122,15916,309,79315,411,74315,824,87514,917,72212,415,60012,407,90112,646,89610,486,1679,904,44710,328,4949,990,69410,065,87510,247,55110,622,57811,906,64312,102,32512,422,91210,735,59811,853,0089,706,4488,003,6367,945,6097,159,1745,612,4433,009,2283,006,8553,140,7322,965,8162,173,4162,894,016960,637919,647805,826782,011285,366240,244287,98396,39926,079
       Other Current Assets 
15,055
49,614
109,493
293,667
357,742
480,454
817,041
898,566
1,127,517
761,067
1,082,664
859,366
901,035
743,160
746,041
785,595
732,172
505,524
1,007,607
817,269
886,328
1,293,126
905,468
1,060,139
1,041,313
2,024,406
1,196,212
2,060,260
1,909,617
1,389,909
1,239,313
3,413,726
1,821,685
1,839,726
2,250,079
1,920,408
2,042,316
531,327
1,086,600
819,498
1,099,257
2,954,264
3,483,376
3,239,613
1,763,785
1,663,618
2,470,895
2,327,607
3,369,889
4,020,256
2,821,919
4,306,078
3,917,619
12,267,478
6,926,576
4,653,387
4,981,811
3,365,952
6,256,077
4,772,728
4,535,123
4,679,756
4,026,815
5,420,440
4,038,615
1,993,352
4,973,531
4,672,583
4,132,695
2,624,387
3,132,613
3,377,641
2,983,031
2,983,0313,377,6413,132,6132,624,3874,132,6954,672,5834,973,5311,993,3524,038,6155,420,4404,026,8154,679,7564,535,1234,772,7286,256,0773,365,9524,981,8114,653,3876,926,57612,267,4783,917,6194,306,0782,821,9194,020,2563,369,8892,327,6072,470,8951,663,6181,763,7853,239,6133,483,3762,954,2641,099,257819,4981,086,600531,3272,042,3161,920,4082,250,0791,839,7261,821,6853,413,7261,239,3131,389,9091,909,6172,060,2601,196,2122,024,4061,041,3131,060,139905,4681,293,126886,328817,2691,007,607505,524732,172785,595746,041743,160901,035859,3661,082,664761,0671,127,517898,566817,041480,454357,742293,667109,49349,61415,055
   > 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
50,211,327
52,420,386
55,453,775
54,612,916
55,280,461
58,962,163
61,537,287
65,099,916
65,744,974
67,691,058
70,143,140
71,424,260
74,764,766
74,287,943
75,705,460
74,449,489
72,787,301
74,866,316
78,711,619
79,665,123
78,871,764
80,163,740
82,806,798
82,806,79880,163,74078,871,76479,665,12378,711,61974,866,31672,787,30174,449,48975,705,46074,287,94374,764,76671,424,26070,143,14067,691,05865,744,97465,099,91661,537,28758,962,16355,280,46154,612,91655,453,77552,420,38650,211,32700000000000000000000000000000000000000000000000000
       Property Plant Equipment 
38,516
49,314
147,632
228,372
329,814
403,407
770,407
1,228,884
1,262,109
1,255,834
950,499
1,068,145
1,583,291
2,436,561
2,651,707
2,588,326
2,671,941
3,782,768
3,536,090
3,704,353
3,942,887
4,579,887
4,759,309
5,032,292
5,412,894
5,366,421
5,762,782
6,563,219
8,157,443
10,349,292
10,426,057
9,137,520
9,558,232
10,481,778
11,044,274
12,789,860
14,414,806
17,015,112
17,419,402
18,543,014
19,524,636
19,478,691
19,219,136
20,071,779
21,489,392
22,838,479
23,151,311
24,002,820
25,337,282
25,508,730
26,935,144
28,116,907
30,557,824
29,811,696
29,647,121
31,161,891
32,846,860
35,612,724
36,772,831
35,207,603
37,455,312
39,245,292
40,176,141
41,211,833
41,864,735
39,769,868
38,356,511
39,867,124
42,384,295
44,278,385
43,948,151
44,420,082
45,169,410
45,169,41044,420,08243,948,15144,278,38542,384,29539,867,12438,356,51139,769,86841,864,73541,211,83340,176,14139,245,29237,455,31235,207,60336,772,83135,612,72432,846,86031,161,89129,647,12129,811,69630,557,82428,116,90726,935,14425,508,73025,337,28224,002,82023,151,31122,838,47921,489,39220,071,77919,219,13619,478,69119,524,63618,543,01417,419,40217,015,11214,414,80612,789,86011,044,27410,481,7789,558,2329,137,52010,426,05710,349,2928,157,4436,563,2195,762,7825,366,4215,412,8945,032,2924,759,3094,579,8873,942,8873,704,3533,536,0903,782,7682,671,9412,588,3262,651,7072,436,5611,583,2911,068,145950,4991,255,8341,262,1091,228,884770,407403,407329,814228,372147,63249,31438,516
       Goodwill 
0
0
0
0
0
0
0
0
0
0
0
0
0
0
234,010
211,930
233,351
256,823
314,450
333,282
309,487
326,225
368,518
310,135
296,429
310,848
301,445
303,232
309,107
311,674
313,229
267,174
251,640
242,794
222,944
273,837
320,470
316,259
332,778
269,840
272,767
474,429
483,564
498,265
493,528
497,601
486,110
490,644
506,534
487,749
476,967
474,582
475,978
470,160
461,044
474,924
471,611
354,785
347,104
344,283
306,014
163,265
308,312
326,065
326,647
178,228
178,171
178,390
178,361
107,369
107,377
107,396
107,322
107,322107,396107,377107,369178,361178,390178,171178,228326,647326,065308,312163,265306,014344,283347,104354,785471,611474,924461,044470,160475,978474,582476,967487,749506,534490,644486,110497,601493,528498,265483,564474,429272,767269,840332,778316,259320,470273,837222,944242,794251,640267,174313,229311,674309,107303,232301,445310,848296,429310,135368,518326,225309,487333,282314,450256,823233,351211,930234,01000000000000000
       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
4,013,203
4,510,247
5,058,780
5,466,928
5,389,534
5,633,087
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
000000000000000000005,633,0875,389,5345,466,9285,058,7804,510,2474,013,20300000000000000000000000000000000000000000000000
       Intangible Assets 
10,420
8,986
12,132
0
37,644
0
79,904
0
516,711
0
472,590
0
535,957
0
693,299
637,503
669,333
764,522
821,412
826,223
739,323
750,263
771,454
718,268
595,749
588,507
566,303
726,360
727,385
727,425
722,082
679,399
654,393
659,134
638,517
951,122
1,028,872
1,021,839
1,056,801
1,127,696
1,126,050
1,477,021
1,483,068
2,301,925
2,120,765
2,966,889
2,912,022
3,001,074
3,170,781
3,306,872
3,829,530
3,675,836
4,191,950
4,030,142
4,011,900
4,022,661
4,294,781
4,756,566
4,902,697
6,522,135
6,537,689
6,229,354
6,340,096
6,858,841
7,335,222
7,086,978
7,385,849
7,538,319
7,483,736
7,415,609
7,340,885
7,297,378
7,606,413
7,606,4137,297,3787,340,8857,415,6097,483,7367,538,3197,385,8497,086,9787,335,2226,858,8416,340,0966,229,3546,537,6896,522,1354,902,6974,756,5664,294,7814,022,6614,011,9004,030,1424,191,9503,675,8363,829,5303,306,8723,170,7813,001,0742,912,0222,966,8892,120,7652,301,9251,483,0681,477,0211,126,0501,127,6961,056,8011,021,8391,028,872951,122638,517659,134654,393679,399722,082727,425727,385726,360566,303588,507595,749718,268771,454750,263739,323826,223821,412764,522669,333637,503693,2990535,9570472,5900516,711079,904037,644012,1328,98610,420
       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
4,628,923
5,497,901
4,943,420
4,526,720
4,151,341
5,585,691
37,255,426
39,372,124
5,866,428
10,944,857
11,082,879
10,793,693
11,687,325
10,843,914
11,185,135
12,080,724
11,914,593
12,012,060
13,182,988
11,821,693
11,382,731
11,443,836
12,593,212
12,593,21211,443,83611,382,73111,821,69313,182,98812,012,06011,914,59312,080,72411,185,13510,843,91411,687,32510,793,69311,082,87910,944,8575,866,42839,372,12437,255,4265,585,6914,151,3414,526,7204,943,4205,497,9014,628,92300000000000000000000000000000000000000000000000000
> Total Liabilities 
156,998
261,204
599,018
1,637,696
2,516,625
2,518,659
2,115,720
3,996,834
5,114,393
6,973,174
5,449,318
6,691,844
7,972,260
9,355,689
8,605,857
10,701,848
13,033,264
14,430,683
12,317,718
17,711,407
17,702,653
18,679,135
19,177,048
17,990,945
18,887,118
18,657,901
17,146,255
18,360,918
21,290,594
20,576,710
18,884,565
23,259,218
28,101,088
30,550,316
27,970,690
33,082,053
36,661,990
35,181,797
34,534,227
40,778,876
41,654,743
43,738,371
40,971,039
43,638,105
45,406,224
49,312,838
47,607,426
50,938,763
57,485,239
54,888,929
60,383,513
65,717,490
71,669,532
70,832,835
69,048,605
69,635,489
74,240,923
74,164,891
75,634,868
76,904,809
81,440,899
82,936,596
83,497,268
85,860,395
87,718,887
96,476,084
88,164,363
96,385,556
105,189,530
103,265,686
101,464,453
103,520,647
115,236,506
115,236,506103,520,647101,464,453103,265,686105,189,53096,385,55688,164,36396,476,08487,718,88785,860,39583,497,26882,936,59681,440,89976,904,80975,634,86874,164,89174,240,92369,635,48969,048,60570,832,83571,669,53265,717,49060,383,51354,888,92957,485,23950,938,76347,607,42649,312,83845,406,22443,638,10540,971,03943,738,37141,654,74340,778,87634,534,22735,181,79736,661,99033,082,05327,970,69030,550,31628,101,08823,259,21818,884,56520,576,71021,290,59418,360,91817,146,25518,657,90118,887,11817,990,94519,177,04818,679,13517,702,65317,711,40712,317,71814,430,68313,033,26410,701,8488,605,8579,355,6897,972,2606,691,8445,449,3186,973,1745,114,3933,996,8342,115,7202,518,6592,516,6251,637,696599,018261,204156,998
   > Total Current Liabilities 
129,396
228,243
506,850
1,422,915
2,280,139
2,290,572
1,692,877
2,707,216
3,695,256
5,583,892
4,036,440
5,136,763
5,982,701
7,078,059
6,005,033
8,096,240
10,548,183
12,120,164
10,417,421
15,277,874
14,803,072
15,230,356
12,503,146
11,315,933
12,222,305
11,813,430
10,150,222
11,959,604
13,845,430
11,537,796
8,987,784
16,300,628
20,194,771
22,319,760
18,825,497
22,047,925
22,928,663
20,958,891
19,325,566
22,837,076
22,067,443
24,662,978
22,587,152
25,157,709
25,250,203
29,600,317
27,408,008
28,199,617
33,828,367
31,600,586
34,007,535
40,467,762
44,232,541
49,568,899
46,713,557
46,307,204
48,182,637
47,844,833
47,205,878
45,958,549
47,806,529
49,886,074
48,103,459
49,789,662
49,980,723
59,129,920
52,821,178
56,911,028
62,391,785
63,019,604
58,724,413
59,663,911
70,474,666
70,474,66659,663,91158,724,41363,019,60462,391,78556,911,02852,821,17859,129,92049,980,72349,789,66248,103,45949,886,07447,806,52945,958,54947,205,87847,844,83348,182,63746,307,20446,713,55749,568,89944,232,54140,467,76234,007,53531,600,58633,828,36728,199,61727,408,00829,600,31725,250,20325,157,70922,587,15224,662,97822,067,44322,837,07619,325,56620,958,89122,928,66322,047,92518,825,49722,319,76020,194,77116,300,6288,987,78411,537,79613,845,43011,959,60410,150,22211,813,43012,222,30511,315,93312,503,14615,230,35614,803,07215,277,87410,417,42112,120,16410,548,1838,096,2406,005,0337,078,0595,982,7015,136,7634,036,4405,583,8923,695,2562,707,2161,692,8772,290,5722,280,1391,422,915506,850228,243129,396
       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
3,376,561
1,255,174
1,432,613
3,037,346
2,591,331
2,577,725
1,974,072
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
00000000000000000001,974,0722,577,7252,591,3313,037,3461,432,6131,255,1743,376,56100000000000000000000000000000000000000000000000
       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
3,376,561
1,255,174
1,432,613
3,037,346
2,591,331
2,577,725
1,974,072
2,343,427
2,658,117
2,722,473
2,640,519
2,959,648
1,086,940
1,421,542
471,520
1,353,435
1,242,508
1,476,117
1,171,769
1,097,020
1,175,912
1,531,537
386,102
1,848,121
1,406,269
2,358,440
2,358,4401,406,2691,848,121386,1021,531,5371,175,9121,097,0201,171,7691,476,1171,242,5081,353,435471,5201,421,5421,086,9402,959,6482,640,5192,722,4732,658,1172,343,4271,974,0722,577,7252,591,3313,037,3461,432,6131,255,1743,376,56100000000000000000000000000000000000000000000000
       Accounts payable 
24,288
98,484
248,709
715,439
806,792
958,467
699,143
1,182,209
1,519,711
2,651,858
2,126,089
2,384,566
3,421,357
3,760,207
2,833,468
5,420,413
4,365,074
8,130,173
7,159,604
8,857,991
7,805,150
7,580,875
6,922,667
8,117,079
9,577,933
8,504,996
7,954,175
8,171,494
10,573,405
9,066,852
7,176,194
7,398,674
10,602,612
10,838,968
9,871,513
13,151,577
14,135,210
14,274,618
13,019,455
13,945,758
14,373,386
14,472,721
12,716,846
12,645,024
14,907,980
15,256,882
14,514,968
14,330,937
18,315,695
19,999,759
20,854,744
23,498,243
25,944,505
25,427,975
22,615,707
19,975,603
24,759,369
28,610,039
26,976,019
24,022,258
27,648,269
31,876,046
28,506,311
29,163,036
31,809,480
39,533,030
30,532,148
33,526,418
37,456,783
41,644,723
35,444,984
35,640,060
38,285,464
38,285,46435,640,06035,444,98441,644,72337,456,78333,526,41830,532,14839,533,03031,809,48029,163,03628,506,31131,876,04627,648,26924,022,25826,976,01928,610,03924,759,36919,975,60322,615,70725,427,97525,944,50523,498,24320,854,74419,999,75918,315,69514,330,93714,514,96815,256,88214,907,98012,645,02412,716,84614,472,72114,373,38613,945,75813,019,45514,274,61814,135,21013,151,5779,871,51310,838,96810,602,6127,398,6747,176,1949,066,85210,573,4058,171,4947,954,1758,504,9969,577,9338,117,0796,922,6677,580,8757,805,1508,857,9917,159,6048,130,1734,365,0745,420,4132,833,4683,760,2073,421,3572,384,5662,126,0892,651,8581,519,7111,182,209699,143958,467806,792715,439248,70998,48424,288
       Other Current Liabilities 
11,108
21,759
118,141
407,476
893,347
862,105
893,734
1,455,007
2,025,545
2,882,034
1,909,743
2,471,233
2,103,191
2,474,663
1,254,514
1,794,014
4,768,497
2,488,466
1,702,076
2,263,391
1,588,914
2,181,997
2,136,302
2,053,519
2,449,431
2,919,223
1,554,643
2,752,242
2,308,019
1,900,239
1,811,590
2,743,990
3,858,597
5,623,091
5,974,041
6,002,941
7,315,953
4,950,170
4,889,355
6,941,046
6,474,057
7,518,189
7,145,485
8,689,054
7,138,796
8,344,412
7,616,717
7,785,873
8,151,745
7,079,819
7,993,667
11,309,521
4,566,229
17,627,272
17,525,256
20,980,923
17,776,873
12,322,265
13,612,064
15,316,318
13,579,327
11,614,195
11,190,759
13,269,898
9,856,310
11,666,653
15,196,935
16,709,752
18,035,868
2,710,696
2,830,545
3,274,882
4,949,683
4,949,6833,274,8822,830,5452,710,69618,035,86816,709,75215,196,93511,666,6539,856,31013,269,89811,190,75911,614,19513,579,32715,316,31813,612,06412,322,26517,776,87320,980,92317,525,25617,627,2724,566,22911,309,5217,993,6677,079,8198,151,7457,785,8737,616,7178,344,4127,138,7968,689,0547,145,4857,518,1896,474,0576,941,0464,889,3554,950,1707,315,9536,002,9415,974,0415,623,0913,858,5972,743,9901,811,5901,900,2392,308,0192,752,2421,554,6432,919,2232,449,4312,053,5192,136,3022,181,9971,588,9142,263,3911,702,0762,488,4664,768,4971,794,0141,254,5142,474,6632,103,1912,471,2331,909,7432,882,0342,025,5451,455,007893,734862,105893,347407,476118,14121,75911,108
   > 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
26,375,977
25,249,728
27,436,990
21,263,935
22,335,048
23,328,284
26,058,285
26,320,058
28,428,990
30,946,259
33,634,370
33,050,523
35,393,809
36,070,733
37,738,164
37,346,163
35,343,185
39,474,528
42,797,745
40,246,083
42,740,040
43,856,737
44,761,840
44,761,84043,856,73742,740,04040,246,08342,797,74539,474,52835,343,18537,346,16337,738,16436,070,73335,393,80933,050,52333,634,37030,946,25928,428,99026,320,05826,058,28523,328,28422,335,04821,263,93527,436,99025,249,72826,375,97700000000000000000000000000000000000000000000000000
       Capital Lease Obligations Min 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
-3,376,561
-1,255,174
-1,432,613
-2,243,338
-1,692,709
-1,651,489
-1,272,466
677,818
796,911
1,560,493
1,904,524
1,950,169
2,044,016
2,252,667
2,039,737
2,072,706
2,058,469
2,457,753
2,598,416
2,831,461
4,110,729
5,594,961
4,966,776
5,085,696
5,238,258
5,609,710
5,609,7105,238,2585,085,6964,966,7765,594,9614,110,7292,831,4612,598,4162,457,7532,058,4692,072,7062,039,7372,252,6672,044,0161,950,1691,904,5241,560,493796,911677,818-1,272,466-1,651,489-1,692,709-2,243,338-1,432,613-1,255,174-3,376,56100000000000000000000000000000000000000000000000
       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
23,564,474
22,942,416
2,443,875
2,486,403
2,673,520
2,942,467
3,554,530
3,354,096
3,509,474
3,371,752
3,634,184
3,651,653
5,079,743
5,539,802
5,622,882
3,308,513
4,961,308
3,020,447
5,346,699
3,228,373
3,194,344
3,136,342
3,353,921
3,353,9213,136,3423,194,3443,228,3735,346,6993,020,4474,961,3083,308,5135,622,8825,539,8025,079,7433,651,6533,634,1843,371,7523,509,4743,354,0963,554,5302,942,4672,673,5202,486,4032,443,87522,942,41623,564,47400000000000000000000000000000000000000000000000000
       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
377,834
435,277
541,470
555,515
693,720
776,224
724,946
758,027
828,419
1,142,465
737,352
717,143
605,150
679,121
807,130
768,141
0
988,702
0
467,632
565,229
426,313
0
0
0
0
0000426,313565,229467,6320988,7020768,141807,130679,121605,150717,143737,3521,142,465828,419758,027724,946776,224693,720555,515541,470435,277377,83400000000000000000000000000000000000000000000000
> Total Stockholder Equity
127,246
360,309
599,916
631,302
622,665
2,883,251
2,911,792
2,980,999
3,050,640
3,730,302
3,925,065
3,997,116
4,487,125
5,201,057
5,290,679
5,009,433
5,794,896
13,288,988
13,551,319
12,862,302
12,941,042
12,874,059
12,923,313
12,771,951
12,850,224
12,902,653
12,979,354
12,929,238
13,032,641
13,367,526
13,367,463
13,437,131
14,204,308
14,767,789
14,889,468
14,824,478
16,030,937
16,761,446
17,125,559
17,990,073
19,126,263
19,976,152
20,149,911
20,586,174
21,673,906
22,686,694
22,853,571
22,995,460
23,776,289
24,961,218
25,006,384
29,512,444
29,824,526
30,675,121
31,481,824
31,367,958
33,191,998
34,168,252
35,096,250
33,920,436
34,420,773
35,541,783
37,247,869
37,206,932
38,009,400
38,095,078
39,325,676
38,848,863
37,833,677
37,609,899
37,893,519
37,993,126
38,316,157
38,316,15737,993,12637,893,51937,609,89937,833,67738,848,86339,325,67638,095,07838,009,40037,206,93237,247,86935,541,78334,420,77333,920,43635,096,25034,168,25233,191,99831,367,95831,481,82430,675,12129,824,52629,512,44425,006,38424,961,21823,776,28922,995,46022,853,57122,686,69421,673,90620,586,17420,149,91119,976,15219,126,26317,990,07317,125,55916,761,44616,030,93714,824,47814,889,46814,767,78914,204,30813,437,13113,367,46313,367,52613,032,64112,929,23812,979,35412,902,65312,850,22412,771,95112,923,31312,874,05912,941,04212,862,30213,551,31913,288,9885,794,8965,009,4335,290,6795,201,0574,487,1253,997,1163,925,0653,730,3023,050,6402,980,9992,911,7922,883,251622,665631,302599,916360,309127,246
   Common Stock
70,000
100,000
100,000
450,000
450,000
500,000
1,000,000
1,000,000
1,000,000
1,000,000
1,000,000
1,400,000
1,400,000
1,400,000
1,400,000
2,240,000
2,240,000
2,694,588
2,694,588
2,694,588
2,694,588
2,694,588
2,694,588
2,694,588
2,694,588
2,694,588
2,694,588
2,694,588
2,694,588
2,694,588
2,694,588
2,694,588
2,694,588
2,694,588
2,694,588
2,694,588
2,735,541
2,735,541
2,735,541
2,735,541
2,735,541
2,735,541
2,735,541
2,735,541
3,556,203
3,556,203
3,556,203
3,556,203
3,556,203
3,556,203
3,556,203
4,225,068
4,225,068
4,225,068
4,225,068
4,225,068
4,225,068
4,225,068
4,225,068
4,225,068
4,225,068
4,225,068
4,225,068
4,225,068
4,225,068
0
4,225,068
4,225,068
4,225,068
0
0
0
0
00004,225,0684,225,0684,225,06804,225,0684,225,0684,225,0684,225,0684,225,0684,225,0684,225,0684,225,0684,225,0684,225,0684,225,0684,225,0684,225,0684,225,0683,556,2033,556,2033,556,2033,556,2033,556,2033,556,2033,556,2032,735,5412,735,5412,735,5412,735,5412,735,5412,735,5412,735,5412,735,5412,694,5882,694,5882,694,5882,694,5882,694,5882,694,5882,694,5882,694,5882,694,5882,694,5882,694,5882,694,5882,694,5882,694,5882,694,5882,694,5882,694,5882,694,5882,694,5882,240,0002,240,0001,400,0001,400,0001,400,0001,400,0001,000,0001,000,0001,000,0001,000,0001,000,000500,000450,000450,000100,000100,00070,000
   Retained Earnings 
36,069
96,002
289,305
121,686
126,061
575,504
152,357
220,815
304,677
919,108
1,119,674
781,468
1,266,405
1,870,983
2,246,800
1,147,150
1,902,054
2,659,414
2,865,599
2,167,901
2,358,327
2,349,962
2,356,139
2,287,301
2,253,749
2,368,286
2,400,748
2,312,766
2,408,031
2,647,730
2,698,531
2,762,854
3,627,090
4,261,845
4,510,619
4,429,471
5,291,916
6,033,507
6,404,020
6,170,563
6,861,165
7,673,429
7,854,066
8,188,239
8,530,824
9,289,316
9,730,397
10,100,236
10,989,272
11,786,451
10,716,188
10,396,956
10,803,266
12,722,011
13,627,584
13,238,342
14,032,624
14,927,027
15,890,813
15,604,452
16,768,740
17,203,037
18,697,537
18,275,826
18,642,762
16,936,059
19,868,018
19,354,388
19,334,556
17,540,625
17,847,395
18,473,572
18,859,957
18,859,95718,473,57217,847,39517,540,62519,334,55619,354,38819,868,01816,936,05918,642,76218,275,82618,697,53717,203,03716,768,74015,604,45215,890,81314,927,02714,032,62413,238,34213,627,58412,722,01110,803,26610,396,95610,716,18811,786,45110,989,27210,100,2369,730,3979,289,3168,530,8248,188,2397,854,0667,673,4296,861,1656,170,5636,404,0206,033,5075,291,9164,429,4714,510,6194,261,8453,627,0902,762,8542,698,5312,647,7302,408,0312,312,7662,400,7482,368,2862,253,7492,287,3012,356,1392,349,9622,358,3272,167,9012,865,5992,659,4141,902,0541,147,1502,246,8001,870,9831,266,405781,4681,119,674919,108304,677220,815152,357575,504126,061121,686289,30596,00236,069
   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
1,167,458
9,230,813
1,450,849
9,435,122
1,507,160
13,497,321
1,643,654
1,544,784
1,820,160
14,934,307
2,901,089
14,980,369
1,975,849
13,426,965
2,007,601
14,325,265
14,706,038
3,022,087
0
3,084,513
3,108,618
2,116,264
0
0
0
0
00002,116,2643,108,6183,084,51303,022,08714,706,03814,325,2652,007,60113,426,9651,975,84914,980,3692,901,08914,934,3071,820,1601,544,7841,643,65413,497,3211,507,1609,435,1221,450,8499,230,8131,167,45800000000000000000000000000000000000000000000000



6.3. Balance Sheets

Currency in CNY. All numbers in thousands.