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

Dalian Huarui Heavy Industry Group Co Ltd
Buy, Hold or Sell?

Let's analyze Dalian Huarui Heavy Industry Group Co Ltd together

I guess you are interested in Dalian Huarui Heavy Industry Group 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 Dalian Huarui Heavy Industry Group 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 Dalian Huarui Heavy Industry Group Co Ltd

I send you an email if I find something interesting about Dalian Huarui Heavy Industry Group Co Ltd.

1. Quick Overview

1.1. Quick analysis of Dalian Huarui Heavy Industry Group Co Ltd (30 sec.)










1.2. What can you expect buying and holding a share of Dalian Huarui Heavy Industry Group Co Ltd? (30 sec.)

How much money do you get?

How much money do you get?
¥0.01
When do you have the money?
1 year
How often do you get paid?
97.5%

What is your share worth?

Current worth
¥3.75
Expected worth in 1 year
¥3.90
How sure are you?
82.5%

+ What do you gain per year?

Total Gains per Share
¥0.21
Return On Investment
4.0%

For what price can you sell your share?

Current Price per Share
¥5.20
Expected price per share
¥5.18 - ¥5.8972699324324
How sure are you?
50%
3rd party ad coffee SUPPORTERis ad-free.

2. Detailed Analysis

2.1. Valuation of Dalian Huarui Heavy Industry Group Co Ltd (5 min.)




Live pricePrice per Share (EOD)
¥5.20
Intrinsic Value Per Share
¥-10.37 - ¥-12.43
Total Value Per Share
¥-6.63 - ¥-8.68

2.2. Growth of Dalian Huarui Heavy Industry Group Co Ltd (5 min.)




Is Dalian Huarui Heavy Industry Group Co Ltd growing?

Current yearPrevious yearGrowGrow %
How rich?$995m$936.3m$39.8m4.1%

How much money is Dalian Huarui Heavy Industry Group Co Ltd making?

Current yearPrevious yearGrowGrow %
Making money$15.2m$12.6m$2.5m16.9%
Net Profit Margin3.4%3.1%--

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

2.3. Financial Health of Dalian Huarui Heavy Industry Group Co Ltd (5 min.)




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




  Industry Rankings (Specialty Industrial Machinery)  


Richest
#135 / 730

Most Revenue
#144 / 730

Most Profit
#206 / 730

Most Efficient
#437 / 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 Dalian Huarui Heavy Industry Group Co Ltd?

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

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

Speculation

The Price per Share of Dalian Huarui Heavy Industry Group Co Ltd is ¥5.2. 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 Dalian Huarui Heavy Industry Group Co Ltd.
  • The technials: based on market psychology, we can make a calculated estimate of what the price will do in the future. We can do this through technical analysis. We can calculate the probabilities and the expected value (millionaire math). That's called speculation.
  • The book value: what is the market price compared to it's book value.

Investing

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

  • You own a part of the company. The equity of this part can grow or shrink. The current Book Value per Share is ¥3.75. 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 ¥0.04 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 ¥0.01 per quarter.
Based on historical numbers we can estimate the returns while holding a share of Dalian Huarui Heavy Industry Group Co Ltd.

How much money are you going to get?

 MRQTTMYOY5Y10Y
 ¥% of Price per Share¥% of Price per Share¥% of Price per Share¥% of Price per Share¥% of Price per Share
Usd Eps0.010.2%0.010.2%0.010.1%0.000.1%0.000.0%
Usd Book Value Change Per Share0.010.2%0.010.1%0.010.1%0.000.0%0.000.0%
Usd Dividend Per Share0.000.0%0.000.0%0.000.1%0.000.1%0.000.0%
Usd Total Gains Per Share0.010.2%0.010.1%0.010.2%0.010.1%0.000.1%
Usd Price Per Share0.66-0.63-0.70-0.59-0.72-
Price to Earnings Ratio19.16-24.19-31.49-64.73-152.15-
Price-to-Total Gains Ratio68.11-103.22-173.80-186.95-222.61-
Price to Book Ratio1.28-1.25-1.44-1.24-1.52-
Price-to-Total Gains Ratio68.11-103.22-173.80-186.95-222.61-

When do you get the money?

Usd Investment
$.00
Usd Price Per Share0.715
Number of shares1398
Gains per QuarterTrailing 12 Months5 Year
Usd Dividend Per Share0.000.00
Usd Book Value Change Per Share0.010.00
Usd Total Gains Per Share0.010.01
Gains per Quarter (1398 shares)10.057.29
Gains per Year (1398 shares)40.1929.15
YearsReturn on Investment (TTM)Return on Investment (5Y)
 DividendBook Value gainTotal gainsDividendBook Value gainTotal gains
Broker costs---10---10
1113030171319
2215970332548
33289110503877
4431181506650106
5531481908363135
6641772309976164
77420727011688193
885236310132101222
996266350149113251
10106296390166126280

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%34.01.05.085.0%61.01.06.089.7%
Book Value Change Per Share4.00.00.0100.0%11.01.00.091.7%16.04.00.080.0%28.012.00.070.0%52.016.00.076.5%
Dividend per Share4.00.00.0100.0%12.00.00.0100.0%19.00.01.095.0%39.00.01.097.5%62.00.06.091.2%
Total Gains per Share4.00.00.0100.0%11.01.00.091.7%18.02.00.090.0%33.07.00.082.5%61.07.00.089.7%
3rd party ad coffee SUPPORTERis ad-free.

3.2. Key Performance Indicators

The key performance indicators of Dalian Huarui Heavy Industry Group 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--0.0650.038+69%0.038+72%0.016+297%0.009+607%
Book Value Per Share--3.7473.676+2%3.526+6%3.480+8%3.431+9%
Current Ratio--1.1801.196-1%1.306-10%1.286-8%0.849+39%
Debt To Asset Ratio--0.7150.713+0%0.692+3%0.667+7%0.636+12%
Debt To Equity Ratio--2.5062.488+1%2.253+11%2.027+24%1.783+41%
Dividend Per Share--0.0050.014-61%0.026-79%0.022-75%0.017-68%
Enterprise Value---8862789517.430-8821223087.2180%-5573043797.005-37%-5444003626.731-39%-1861042308.409-79%
Eps--0.0630.057+9%0.043+47%0.031+100%0.019+238%
Ev To Ebitda Ratio--infinfnan%infnan%infnan%nannan%
Ev To Sales Ratio---0.703-0.687-2%-0.462-34%-0.516-27%-0.164-77%
Free Cash Flow Per Share--0.0300.000+100%-0.128+523%0.032-5%0.036-17%
Free Cash Flow To Equity Per Share--0.0300.000+100%0.048-37%0.030+2%0.033-9%
Gross Profit Margin--1.0001.0000%1.0000%1.0000%0.875+14%
Intrinsic Value_10Y_max---12.428--------
Intrinsic Value_10Y_min---10.375--------
Intrinsic Value_1Y_max---0.321--------
Intrinsic Value_1Y_min---0.315--------
Intrinsic Value_3Y_max---1.670--------
Intrinsic Value_3Y_min---1.580--------
Intrinsic Value_5Y_max---3.867--------
Intrinsic Value_5Y_min---3.529--------
Market Cap10043123916.800+8%9270576153.6008845674746.560+5%9767903936.840-5%8324204837.920+11%10066789203.476-8%
Net Profit Margin--0.0380.034+14%0.031+25%0.022+74%0.012+207%
Operating Margin----0%0.034-100%0.021-100%0.009-100%
Operating Ratio--1.7761.773+0%1.748+2%1.744+2%1.420+25%
Pb Ratio1.388+8%1.2811.246+3%1.435-11%1.237+4%1.523-16%
Pe Ratio20.759+8%19.16224.195-21%31.490-39%64.728-70%152.147-87%
Price Per Share5.200+8%4.8004.580+5%5.058-5%4.310+11%5.211-8%
Price To Free Cash Flow Ratio42.996+8%39.689-5.451+114%-3.284+108%0.691+5641%9.223+330%
Price To Total Gains Ratio73.784+8%68.109103.222-34%173.803-61%186.945-64%222.615-69%
Quick Ratio--0.4240.400+6%0.525-19%0.563-25%0.636-33%
Return On Assets--0.0050.004+7%0.004+15%0.003+68%0.002+169%
Return On Equity--0.0170.016+7%0.013+24%0.009+84%0.005+211%
Total Gains Per Share--0.0700.052+35%0.064+11%0.038+86%0.026+171%
Usd Book Value--995092229.794976159378.320+2%936314260.886+6%924027839.136+8%911331425.735+9%
Usd Book Value Change Per Share--0.0090.005+69%0.005+72%0.002+297%0.001+607%
Usd Book Value Per Share--0.5150.505+2%0.485+6%0.478+8%0.472+9%
Usd Dividend Per Share--0.0010.002-61%0.004-79%0.003-75%0.002-68%
Usd Enterprise Value---1218633558.647-1212918174.4920%-766293522.088-37%-748550498.675-39%-255893317.406-79%
Usd Eps--0.0090.008+9%0.006+47%0.004+100%0.003+238%
Usd Free Cash Flow--8029402.824-4692.407+100%-33985702.381+523%8469086.797-5%7004854.565+15%
Usd Free Cash Flow Per Share--0.0040.000+100%-0.018+523%0.004-5%0.005-17%
Usd Free Cash Flow To Equity Per Share--0.0040.000+100%0.007-37%0.004+2%0.005-9%
Usd Market Cap1380929538.560+8%1274704221.1201216280277.652+5%1343086791.316-5%1144578165.214+11%1384183515.478-8%
Usd Price Per Share0.715+8%0.6600.630+5%0.695-5%0.593+11%0.717-8%
Usd Profit--16630552.44715226286.568+9%12659151.950+31%8568135.737+94%5053207.132+229%
Usd Revenue--433085757.457444518456.780-3%417137375.971+4%361640787.560+20%301425603.062+44%
Usd Total Gains Per Share--0.0100.007+35%0.009+11%0.005+86%0.004+171%
 EOD+4 -4MRQTTM+23 -14YOY+20 -185Y+20 -1810Y+20 -19

3.3 Fundamental Score

Let's check the fundamental score of Dalian Huarui Heavy Industry Group Co Ltd based on Penke's default stock scanner.

Penke's Stock Scanner

  
  
IndicatorConditionValue
Price to Earnings Ratio (EOD)Between0-1520.759
Price to Book Ratio (EOD)Between0-11.388
Net Profit Margin (MRQ)Greater than00.038
Operating Margin (MRQ)Greater than00.000
Quick Ratio (MRQ)Greater than10.424
Current Ratio (MRQ)Greater than11.180
Debt to Asset Ratio (MRQ)Less than10.715
Debt to Equity Ratio (MRQ)Less than12.506
Return on Equity (MRQ)Greater than0.150.017
Return on Assets (MRQ)Greater than0.050.005
Total3/10 (30.0%)

3.4 Technical Score

Let's check the technical score of Dalian Huarui Heavy Industry Group Co Ltd based on Penke's default Symbol scanner.

Penke's Symbol Scanner

  
  
IndicatorConditionValue
RsiGreater than5053.753
Ma 20Greater thanMa 505.134
Ma 50Greater thanMa 1004.956
Ma 100Greater thanMa 2004.515
OpenGreater thanClose5.360
Total5/5 (100.0%)

4. In-depth Analysis

4.1 About Dalian Huarui Heavy Industry Group Co Ltd

Dalian Huarui Heavy Industry Group Co., Ltd. manufactures, sells, and services technical equipment primarily in China. The company offers bulk material handling, port, coke oven, metallurgic, and lifting machineries; bridge and gantry cranes; cranes for metallurgical plants; laminar spray welded rollers and galvanized sink rollers, as well as furnace rollers for cold rolling mills; wind turbines components; high-end castings; and ship crankshafts. It also exports its products. The company was founded in 1914 and is headquartered in Dalian, China.

Fundamental data was last updated by Penke on 2024-12-08 22:54:05.

4.2 In-depth Summary

4.2.1. Financial Health Summary

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

4.2.2. Valuation Summary

Valuation Details
 Compared to previous yearCompared to industry
Based on the equity, the company is underpriced.
Based on the earnings, the company is fair priced.
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 Dalian Huarui Heavy Industry Group Co Ltd earns for each ¥1 of revenue.

  • Above 10% is considered healthy but always compare Dalian Huarui Heavy Industry Group Co Ltd to the Specialty Industrial Machinery industry mean.
  • A Net Profit Margin of 3.8% means that ¥0.04 for each ¥1 in revenue is generated as profit.

Let's take a look of the Net Profit Margin trends of Dalian Huarui Heavy Industry Group Co Ltd:

  • The MRQ is 3.8%. The company is making a profit. +1
  • The TTM is 3.4%. The company is making a profit. +1
Trends
Current periodCompared to+/- 
MRQ3.8%TTM3.4%+0.5%
TTM3.4%YOY3.1%+0.3%
TTM3.4%5Y2.2%+1.2%
5Y2.2%10Y1.2%+1.0%
Compared to industry (Specialty Industrial Machinery)
PeriodCompanyIndustry (mean)+/- 
MRQ3.8%5.6%-1.8%
TTM3.4%5.1%-1.7%
YOY3.1%5.2%-2.1%
5Y2.2%4.7%-2.5%
10Y1.2%4.8%-3.6%
4.3.1.2. Return on Assets

Shows how efficient Dalian Huarui Heavy Industry Group Co Ltd is using its assets to generate profit.

  • Above 5% is considered healthy but always compare Dalian Huarui Heavy Industry Group Co Ltd to the Specialty Industrial Machinery industry mean.
  • 0.5% Return on Assets means that Dalian Huarui Heavy Industry Group Co Ltd generated ¥0.00 profit for each $1 in assets.

Let's take a look of the Return on Assets trends of Dalian Huarui Heavy Industry Group Co Ltd:

  • The MRQ is 0.5%. Using its assets, the company is inefficient in making profit. -1
  • The TTM is 0.4%. Using its assets, the company is inefficient in making profit. -1
Trends
Current periodCompared to+/- 
MRQ0.5%TTM0.4%+0.0%
TTM0.4%YOY0.4%+0.0%
TTM0.4%5Y0.3%+0.2%
5Y0.3%10Y0.2%+0.1%
Compared to industry (Specialty Industrial Machinery)
PeriodCompanyIndustry (mean)+/- 
MRQ0.5%1.0%-0.5%
TTM0.4%1.0%-0.6%
YOY0.4%1.0%-0.6%
5Y0.3%1.0%-0.7%
10Y0.2%1.1%-0.9%
4.3.1.3. Return on Equity

Shows how efficient Dalian Huarui Heavy Industry Group Co Ltd is using its investors money to generate profit.

  • Above 15%-20% is considered healthy but always compare Dalian Huarui Heavy Industry Group Co Ltd to the Specialty Industrial Machinery industry mean.
  • 1.7% Return on Equity means Dalian Huarui Heavy Industry Group Co Ltd generated ¥0.02 for each ¥1 the owners (shareholders) invested.

Let's take a look of the Return on Equity trends of Dalian Huarui Heavy Industry Group Co Ltd:

  • The MRQ is 1.7%. Using its investors money, the company is inefficient in making profit. -1
  • The TTM is 1.6%. Using its investors money, the company is inefficient in making profit. -1
Trends
Current periodCompared to+/- 
MRQ1.7%TTM1.6%+0.1%
TTM1.6%YOY1.3%+0.2%
TTM1.6%5Y0.9%+0.6%
5Y0.9%10Y0.5%+0.4%
Compared to industry (Specialty Industrial Machinery)
PeriodCompanyIndustry (mean)+/- 
MRQ1.7%2.4%-0.7%
TTM1.6%2.1%-0.5%
YOY1.3%2.2%-0.9%
5Y0.9%1.9%-1.0%
10Y0.5%2.2%-1.7%
3rd party ad coffee SUPPORTERis ad-free.

4.3.2. Operating Efficiency of Dalian Huarui Heavy Industry Group Co Ltd.

4.3.2. Operating Efficiency
4.3.2.1. Operating Margin

Measures how efficient Dalian Huarui Heavy Industry Group Co Ltd is operating .

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

Let's take a look of the Operating Margin trends of Dalian Huarui Heavy Industry Group Co Ltd:

  • The MRQ is 0.0%. The data is not here.
Trends
Current periodCompared to+/- 
MRQ-TTM-0.0%
TTM-YOY3.4%-3.4%
TTM-5Y2.1%-2.1%
5Y2.1%10Y0.9%+1.1%
Compared to industry (Specialty Industrial Machinery)
PeriodCompanyIndustry (mean)+/- 
MRQ-9.1%-9.1%
TTM-6.8%-6.8%
YOY3.4%6.1%-2.7%
5Y2.1%5.8%-3.7%
10Y0.9%5.3%-4.4%
4.3.2.2. Operating Ratio

Measures how efficient Dalian Huarui Heavy Industry Group Co Ltd is keeping operating costs low.

  • Below 1 is considered healthy (always compare to Specialty Industrial Machinery industry mean).
  • An Operation Ratio of 1.78 means that the operating costs are ¥1.78 for each ¥1 in net sales.

Let's take a look of the Operating Ratio trends of Dalian Huarui Heavy Industry Group Co Ltd:

  • The MRQ is 1.776. The company is inefficient in keeping operating costs low. -1
  • The TTM is 1.773. The company is inefficient in keeping operating costs low. -1
Trends
Current periodCompared to+/- 
MRQ1.776TTM1.773+0.003
TTM1.773YOY1.748+0.024
TTM1.7735Y1.744+0.029
5Y1.74410Y1.420+0.323
Compared to industry (Specialty Industrial Machinery)
PeriodCompanyIndustry (mean)+/- 
MRQ1.7761.445+0.331
TTM1.7731.366+0.407
YOY1.7481.343+0.405
5Y1.7441.354+0.390
10Y1.4201.197+0.223
3rd party ad coffee SUPPORTERis ad-free.

4.4.3. Liquidity of Dalian Huarui Heavy Industry Group Co Ltd.

4.4.3. Liquidity
4.4.3.1. Current Ratio

Measures if Dalian Huarui Heavy Industry Group Co Ltd is able to pay off Short-term Debt.

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

Let's take a look of the Current Ratio trends of Dalian Huarui Heavy Industry Group Co Ltd:

  • The MRQ is 1.180. The company is just able to pay all its short-term debts.
  • The TTM is 1.196. The company is just able to pay all its short-term debts.
Trends
Current periodCompared to+/- 
MRQ1.180TTM1.196-0.016
TTM1.196YOY1.306-0.110
TTM1.1965Y1.286-0.090
5Y1.28610Y0.849+0.437
Compared to industry (Specialty Industrial Machinery)
PeriodCompanyIndustry (mean)+/- 
MRQ1.1801.693-0.513
TTM1.1961.701-0.505
YOY1.3061.686-0.380
5Y1.2861.721-0.435
10Y0.8491.654-0.805
4.4.3.2. Quick Ratio

Measures if Dalian Huarui Heavy Industry Group Co Ltd is able to pay off Short-term Debt but only using the most liquid assets.

  • Above 1 is considered healthy but always compare Dalian Huarui Heavy Industry Group Co Ltd to the Specialty Industrial Machinery industry mean.
  • A Quick Ratio of 0.42 means the company can pay off ¥0.42 for each ¥1 in debt (using most liquid assets).

Let's take a look of the Quick Ratio trends of Dalian Huarui Heavy Industry Group Co Ltd:

  • The MRQ is 0.424. The company is just not able to pay all its short-term debts with the most liquid assets. -1
  • The TTM is 0.400. The company is just not able to pay all its short-term debts with the most liquid assets. -1
Trends
Current periodCompared to+/- 
MRQ0.424TTM0.400+0.024
TTM0.400YOY0.525-0.125
TTM0.4005Y0.563-0.163
5Y0.56310Y0.636-0.073
Compared to industry (Specialty Industrial Machinery)
PeriodCompanyIndustry (mean)+/- 
MRQ0.4240.726-0.302
TTM0.4000.809-0.409
YOY0.5250.884-0.359
5Y0.5630.956-0.393
10Y0.6360.967-0.331
3rd party ad coffee SUPPORTERis ad-free.

4.5.4. Solvency of Dalian Huarui Heavy Industry Group Co Ltd.

4.5.4. Solvency
4.5.4.1. Debt to Asset Ratio

Measures how much % of Dalian Huarui Heavy Industry Group Co Ltd assets are financed with debt.

  • Below 1 (100%) is considered healthy but always compare Dalian Huarui Heavy Industry Group Co Ltd to Specialty Industrial Machinery industry mean.
  • A Debt to Asset Ratio of 0.71 means that Dalian Huarui Heavy Industry Group Co Ltd assets are financed with 71.5% credit (debt) and the remaining percentage (100% - 71.5%) is financed by its owners/shareholders. 

Let's take a look of the Debt to Asset Ratio trends of Dalian Huarui Heavy Industry Group Co Ltd:

  • The MRQ is 0.715. The company is able to pay all its debts by selling its assets. +1
  • The TTM is 0.713. The company is able to pay all its debts by selling its assets. +1
Trends
Current periodCompared to+/- 
MRQ0.715TTM0.713+0.001
TTM0.713YOY0.692+0.021
TTM0.7135Y0.667+0.047
5Y0.66710Y0.636+0.030
Compared to industry (Specialty Industrial Machinery)
PeriodCompanyIndustry (mean)+/- 
MRQ0.7150.490+0.225
TTM0.7130.491+0.222
YOY0.6920.506+0.186
5Y0.6670.502+0.165
10Y0.6360.495+0.141
4.5.4.2. Debt to Equity Ratio

Measures if Dalian Huarui Heavy Industry Group Co Ltd is able to pay off its debts by using shareholders equity.

  • Below 2 is considered healthy but always compare Dalian Huarui Heavy Industry Group Co Ltd to the Specialty Industrial Machinery industry mean.
  • A Debt to Equity ratio of 250.6% means that company has ¥2.51 debt for each ¥1 in shareholders equity.

Let's take a look of the Debt to Equity Ratio trends of Dalian Huarui Heavy Industry Group Co Ltd:

  • The MRQ is 2.506. The company is unable to pay all its debts with equity. -1
  • The TTM is 2.488. The company is just not able to pay all its debts with equity.
Trends
Current periodCompared to+/- 
MRQ2.506TTM2.488+0.017
TTM2.488YOY2.253+0.236
TTM2.4885Y2.027+0.461
5Y2.02710Y1.783+0.244
Compared to industry (Specialty Industrial Machinery)
PeriodCompanyIndustry (mean)+/- 
MRQ2.5060.963+1.543
TTM2.4880.959+1.529
YOY2.2531.038+1.215
5Y2.0271.075+0.952
10Y1.7831.053+0.730
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 Dalian Huarui Heavy Industry Group Co Ltd generates.

  • Above 15 is considered overpriced but always compare Dalian Huarui Heavy Industry Group Co Ltd to the Specialty Industrial Machinery industry mean.
  • A PE ratio of 19.16 means the investor is paying ¥19.16 for every ¥1 in earnings.

Let's take a look of the Price to Earnings Ratio trends of Dalian Huarui Heavy Industry Group Co Ltd:

  • The EOD is 20.759. Based on the earnings, the company is fair priced.
  • The MRQ is 19.162. Based on the earnings, the company is fair priced.
  • The TTM is 24.195. Based on the earnings, the company is fair priced.
Trends
Current periodCompared to+/- 
EOD20.759MRQ19.162+1.597
MRQ19.162TTM24.195-5.033
TTM24.195YOY31.490-7.295
TTM24.1955Y64.728-40.533
5Y64.72810Y152.147-87.420
Compared to industry (Specialty Industrial Machinery)
PeriodCompanyIndustry (mean)+/- 
EOD20.75919.620+1.139
MRQ19.16218.125+1.037
TTM24.19519.321+4.874
YOY31.49018.587+12.903
5Y64.72821.755+42.973
10Y152.14727.976+124.171
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 Dalian Huarui Heavy Industry Group Co Ltd:

  • The EOD is 42.996. Based on how much money comes from the company's main activities, the company is fair priced.
  • The MRQ is 39.689. Based on how much money comes from the company's main activities, the company is fair priced.
  • The TTM is -5.451. Based on how much money comes from the company's main activities, the company is expensive. -2
Trends
Current periodCompared to+/- 
EOD42.996MRQ39.689+3.307
MRQ39.689TTM-5.451+45.139
TTM-5.451YOY-3.284-2.166
TTM-5.4515Y0.691-6.142
5Y0.69110Y9.223-8.532
Compared to industry (Specialty Industrial Machinery)
PeriodCompanyIndustry (mean)+/- 
EOD42.9966.829+36.167
MRQ39.6896.646+33.043
TTM-5.4512.685-8.136
YOY-3.2841.815-5.099
5Y0.6911.475-0.784
10Y9.2231.243+7.980
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 Dalian Huarui Heavy Industry Group Co Ltd is to cheap or to expensive compared to its book value.

  • At or below 1 is considered healthy (always compare to Specialty Industrial Machinery industry mean).
  • A PB ratio of 1.28 means the investor is paying ¥1.28 for each ¥1 in book value.

Let's take a look of the Price to Book Ratio trends of Dalian Huarui Heavy Industry Group Co Ltd:

  • The EOD is 1.388. Based on the equity, the company is underpriced. +1
  • The MRQ is 1.281. Based on the equity, the company is underpriced. +1
  • The TTM is 1.246. Based on the equity, the company is underpriced. +1
Trends
Current periodCompared to+/- 
EOD1.388MRQ1.281+0.107
MRQ1.281TTM1.246+0.035
TTM1.246YOY1.435-0.189
TTM1.2465Y1.237+0.009
5Y1.23710Y1.523-0.286
Compared to industry (Specialty Industrial Machinery)
PeriodCompanyIndustry (mean)+/- 
EOD1.3882.305-0.917
MRQ1.2812.027-0.746
TTM1.2462.145-0.899
YOY1.4352.208-0.773
5Y1.2372.472-1.235
10Y1.5232.886-1.363
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 Assets25,370,400
Total Liabilities18,133,366
Total Stockholder Equity7,237,034
 As reported
Total Liabilities 18,133,366
Total Stockholder Equity+ 7,237,034
Total Assets = 25,370,400

Assets

Total Assets25,370,400
Total Current Assets19,127,763
Long-term Assets6,242,637
Total Current Assets
Cash And Cash Equivalents 2,097,037
Short-term Investments 1,078,112
Net Receivables 5,789,142
Inventory 6,216,047
Other Current Assets 186,012
Total Current Assets  (as reported)19,127,763
Total Current Assets  (calculated)15,366,350
+/- 3,761,413
Long-term Assets
Property Plant Equipment 4,606,263
Intangible Assets 432,963
Long-term Assets Other 697,606
Long-term Assets  (as reported)6,242,637
Long-term Assets  (calculated)5,736,832
+/- 505,806

Liabilities & Shareholders' Equity

Total Current Liabilities16,211,222
Long-term Liabilities1,922,144
Total Stockholder Equity7,237,034
Total Current Liabilities
Short Long Term Debt 128,416
Accounts payable 9,237,166
Other Current Liabilities 526,130
Total Current Liabilities  (as reported)16,211,222
Total Current Liabilities  (calculated)9,891,713
+/- 6,319,509
Long-term Liabilities
Long term Debt 1,370,000
Capital Lease Obligations Min Short Term Debt554
Long-term Liabilities Other 429,314
Long-term Liabilities  (as reported)1,922,144
Long-term Liabilities  (calculated)1,799,869
+/- 122,275
Total Stockholder Equity
Retained Earnings 2,835,747
Total Stockholder Equity (as reported)7,237,034
Total Stockholder Equity (calculated)2,835,747
+/- 4,401,288
Other
Capital Stock1,931,370
Common Stock Shares Outstanding 1,931,370
Net Invested Capital 8,735,451
Net Working Capital 2,916,541
Property Plant and Equipment Gross 4,606,263



6.2. Balance Sheets Structured

Currency in CNY. All numbers in thousands.

 Trend2024-09-302024-06-302024-03-312023-12-312023-09-302023-06-302023-03-312022-12-312022-09-302022-06-302022-03-312021-12-312021-09-302021-06-302021-03-312020-12-312020-09-302020-06-302020-03-312019-12-312019-09-302019-06-302019-03-312018-12-312018-09-302018-06-302018-03-312017-12-312017-09-302017-06-302017-03-312016-12-312016-09-302016-06-302016-03-312015-12-312015-09-302015-06-302015-03-312014-12-312014-09-302014-06-302014-03-312013-12-312013-09-302013-06-302013-03-312012-12-312012-09-302012-06-302012-03-312011-12-312011-09-302011-06-302011-03-312010-12-312010-09-302010-06-302010-03-312009-12-312009-09-302009-06-302009-03-312008-12-312008-09-302008-06-302008-03-312007-12-312007-09-302006-12-312005-12-312004-12-31
> Total Assets 
295,730
280,920
524,439
697,791
722,585
1,354,489
1,464,975
1,652,835
2,018,367
2,155,929
2,270,825
2,283,370
2,362,852
2,434,450
2,660,835
2,798,520
2,876,595
2,834,510
2,859,273
2,829,133
22,736,529
21,487,585
20,833,499
20,430,978
20,166,746
19,447,149
19,066,904
19,030,187
18,865,018
18,527,018
18,479,434
18,938,582
18,673,164
17,988,809
17,553,324
17,618,800
17,127,586
16,973,609
16,808,549
16,993,198
16,395,555
16,393,942
16,656,001
16,572,110
15,263,596
15,603,307
15,761,338
16,097,230
15,496,830
15,806,781
16,130,783
16,545,124
16,775,731
16,782,106
16,727,886
17,569,746
16,939,686
17,254,808
17,760,373
19,337,163
19,743,340
20,592,723
21,092,472
21,525,207
21,673,525
21,537,346
22,471,490
22,919,664
24,283,009
24,335,889
25,075,657
25,370,400
25,370,40025,075,65724,335,88924,283,00922,919,66422,471,49021,537,34621,673,52521,525,20721,092,47220,592,72319,743,34019,337,16317,760,37317,254,80816,939,68617,569,74616,727,88616,782,10616,775,73116,545,12416,130,78315,806,78115,496,83016,097,23015,761,33815,603,30715,263,59616,572,11016,656,00116,393,94216,395,55516,993,19816,808,54916,973,60917,127,58617,618,80017,553,32417,988,80918,673,16418,938,58218,479,43418,527,01818,865,01819,030,18719,066,90419,447,14920,166,74620,430,97820,833,49921,487,58522,736,5292,829,1332,859,2732,834,5102,876,5952,798,5202,660,8352,434,4502,362,8522,283,3702,270,8252,155,9292,018,3671,652,8351,464,9751,354,489722,585697,791524,439280,920295,730
   > 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
11,976,374
12,373,203
11,938,726
12,400,988
12,559,033
13,022,673
13,233,251
13,272,830
13,262,467
14,075,742
13,033,832
13,498,973
14,074,001
15,378,087
16,017,149
16,885,747
17,328,963
17,772,829
17,900,476
17,884,023
18,208,949
18,126,132
18,558,864
18,521,397
18,781,430
19,127,763
19,127,76318,781,43018,521,39718,558,86418,126,13218,208,94917,884,02317,900,47617,772,82917,328,96316,885,74716,017,14915,378,08714,074,00113,498,97313,033,83214,075,74213,262,46713,272,83013,233,25113,022,67312,559,03312,400,98811,938,72612,373,20311,976,3740000000000000000000000000000000000000000000000
       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
678,601
640,242
861,447
927,109
984,959
1,332,512
1,611,733
1,378,177
1,495,934
1,742,741
2,093,975
2,347,797
2,351,232
2,650,246
2,637,185
2,638,952
2,225,297
2,486,949
2,668,455
2,506,756
2,596,206
2,422,843
2,157,982
2,403,019
1,969,753
2,097,037
2,097,0371,969,7532,403,0192,157,9822,422,8432,596,2062,506,7562,668,4552,486,9492,225,2972,638,9522,637,1852,650,2462,351,2322,347,7972,093,9751,742,7411,495,9341,378,1771,611,7331,332,512984,959927,109861,447640,242678,6010000000000000000000000000000000000000000000000
       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
94,525
7,376
6,752
0
0
0
0
0
0
0
0
49,977
100,205
100,147
40,000
400,311
560,703
751,079
660,825
793,459
986,229
1,209,333
1,078,112
1,078,1121,209,333986,229793,459660,825751,079560,703400,31140,000100,147100,20549,977000000006,7527,37694,5250000000000000000000000000000000000000000000000000
       Net Receivables 
135,253
65,863
88,681
104,640
82,862
163,421
145,643
198,251
178,683
362,122
593,944
680,664
696,374
729,005
949,655
1,030,958
1,102,734
1,045,066
1,001,164
976,781
11,110,960
9,595,417
9,360,936
9,558,875
10,174,839
9,176,659
8,337,774
8,590,835
8,652,000
7,976,255
7,906,143
8,159,564
8,488,194
8,061,587
8,108,523
7,467,829
7,106,063
6,808,875
6,982,517
6,686,689
6,813,751
6,850,894
6,778,324
6,663,040
7,117,890
6,757,348
6,528,463
6,212,418
6,783,122
4,949,305
4,549,709
4,515,597
7,003,371
7,259,660
7,189,414
7,573,793
6,664,750
6,487,576
6,509,157
6,812,665
6,741,498
6,970,685
7,473,842
7,445,957
7,344,322
3,503,222
7,893,464
8,047,832
4,820,588
4,809,317
5,628,524
5,789,142
5,789,1425,628,5244,809,3174,820,5888,047,8327,893,4643,503,2227,344,3227,445,9577,473,8426,970,6856,741,4986,812,6656,509,1576,487,5766,664,7507,573,7937,189,4147,259,6607,003,3714,515,5974,549,7094,949,3056,783,1226,212,4186,528,4636,757,3487,117,8906,663,0406,778,3246,850,8946,813,7516,686,6896,982,5176,808,8757,106,0637,467,8298,108,5238,061,5878,488,1948,159,5647,906,1437,976,2558,652,0008,590,8358,337,7749,176,65910,174,8399,558,8759,360,9369,595,41711,110,960976,7811,001,1641,045,0661,102,7341,030,958949,655729,005696,374680,664593,944362,122178,683198,251145,643163,42182,862104,64088,68165,863135,253
       Other Current Assets 
675
1,426
1,871
15,053
14
87,621
246,567
273,337
23,868
97,556
46,562
5,715
6,988
59,020
18,264
47,816
34,604
29,278
47,110
65,991
1,095,381
1,188,918
1,046,775
1,062,253
954,158
1,100,342
1,188,201
1,125,959
920,647
968,176
1,130,551
1,180,444
814,105
852,942
827,315
759,725
783,083
711,493
622,288
786,225
591,792
1,332,214
787,641
956,659
1,011,044
1,148,570
1,217,575
1,328,683
798,926
44,503
59,387
75,518
983,434
853,798
913,426
875,975
686,095
793,600
1,160,220
1,240,513
1,287,113
1,517,129
1,527,923
1,413,338
1,118,157
98,651
1,344,103
1,472,983
160,273
108,438
130,275
186,012
186,012130,275108,438160,2731,472,9831,344,10398,6511,118,1571,413,3381,527,9231,517,1291,287,1131,240,5131,160,220793,600686,095875,975913,426853,798983,43475,51859,38744,503798,9261,328,6831,217,5751,148,5701,011,044956,659787,6411,332,214591,792786,225622,288711,493783,083759,725827,315852,942814,1051,180,4441,130,551968,176920,6471,125,9591,188,2011,100,342954,1581,062,2531,046,7751,188,9181,095,38165,99147,11029,27834,60447,81618,26459,0206,9885,71546,56297,55623,868273,337246,56787,6211415,0531,8711,426675
   > 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
3,405,793
3,571,750
3,522,451
3,542,479
3,509,275
3,465,419
3,494,004
3,905,854
3,755,834
3,686,372
3,959,076
3,726,190
3,706,977
3,763,509
3,752,377
3,773,049
3,653,323
4,262,540
4,793,532
5,724,145
5,814,492
6,294,227
6,242,637
6,242,6376,294,2275,814,4925,724,1454,793,5324,262,5403,653,3233,773,0493,752,3773,763,5093,706,9773,726,1903,959,0763,686,3723,755,8343,905,8543,494,0043,465,4193,509,2753,542,4793,522,4513,571,7503,405,7930000000000000000000000000000000000000000000000000
       Property Plant Equipment 
87,620
103,141
278,484
346,989
370,153
306,138
392,129
551,866
1,193,477
1,072,806
1,191,613
1,074,980
1,191,930
1,043,598
1,153,894
1,059,818
1,272,756
1,112,683
1,298,513
1,142,770
4,935,247
4,381,326
4,826,858
4,256,678
4,698,510
4,131,892
4,577,700
4,033,222
4,505,785
3,941,497
3,879,704
3,806,096
3,731,903
3,645,987
3,564,579
3,484,210
3,442,715
3,362,839
3,284,965
3,209,846
3,141,491
3,067,273
2,990,390
2,912,932
2,882,606
2,816,701
2,765,703
2,693,800
2,639,040
2,575,544
2,542,887
2,494,081
2,459,206
2,422,879
2,379,795
2,384,128
2,332,871
2,289,036
2,238,140
2,455,901
2,422,583
2,402,520
2,417,668
2,396,441
2,436,141
2,397,091
2,721,749
3,304,918
4,314,398
4,373,159
4,782,360
4,606,263
4,606,2634,782,3604,373,1594,314,3983,304,9182,721,7492,397,0912,436,1412,396,4412,417,6682,402,5202,422,5832,455,9012,238,1402,289,0362,332,8712,384,1282,379,7952,422,8792,459,2062,494,0812,542,8872,575,5442,639,0402,693,8002,765,7032,816,7012,882,6062,912,9322,990,3903,067,2733,141,4913,209,8463,284,9653,362,8393,442,7153,484,2103,564,5793,645,9873,731,9033,806,0963,879,7043,941,4974,505,7854,033,2224,577,7004,131,8924,698,5104,256,6784,826,8584,381,3264,935,2471,142,7701,298,5131,112,6831,272,7561,059,8181,153,8941,043,5981,191,9301,074,9801,191,6131,072,8061,193,477551,866392,129306,138370,153346,989278,484103,14187,620
       Goodwill 
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
2,644
2,644
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
000000000000000000002,6442,64400000000000000000000000000000000000000000000000000
       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
110,303
110,779
106,499
12,756
193,051
185,811
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
00000000000000000000185,811193,05112,756106,499110,779110,3030000000000000000000000000000000000000000000000
       Intangible Assets 
0
0
0
52,782
56,448
58,257
57,962
57,668
81,327
81,880
132,793
132,705
575
132,035
555
187,686
515
185,570
490
183,705
6,521
513,978
6,200
509,660
7,685
502,120
7,189
497,488
7,267
490,559
487,871
485,361
480,427
477,931
475,872
474,465
469,883
466,849
463,801
460,749
457,725
454,710
451,643
448,618
445,593
442,892
439,551
436,541
433,561
430,553
3,157
424,594
423,510
420,517
417,545
414,994
411,640
408,555
407,155
459,890
460,785
457,014
443,044
454,189
449,663
445,786
442,940
438,939
435,451
432,357
435,447
432,963
432,963435,447432,357435,451438,939442,940445,786449,663454,189443,044457,014460,785459,890407,155408,555411,640414,994417,545420,517423,510424,5943,157430,553433,561436,541439,551442,892445,593448,618451,643454,710457,725460,749463,801466,849469,883474,465475,872477,931480,427485,361487,871490,5597,267497,4887,189502,1207,685509,6606,200513,9786,521183,705490185,570515187,686555132,035575132,705132,79381,88081,32757,66857,96258,25756,44852,782000
       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
11,097
11,097
10,079
7,598
7,598
6,320
2,390,776
543,454
432,744
415,762
414,361
325,100
333,160
396,334
368,161
411,372
330,967
607,439
557,284
481,341
501,405
575,352
697,606
697,606575,352501,405481,341557,284607,439330,967411,372368,161396,334333,160325,100414,361415,762432,744543,4542,390,7766,3207,5987,59810,07911,09711,0970000000000000000000000000000000000000000000000000
> Total Liabilities 
233,856
193,804
384,700
429,795
438,725
482,091
601,336
750,510
1,083,364
1,185,821
1,297,670
1,276,153
1,309,090
1,345,583
1,508,787
1,623,241
1,650,789
1,600,350
1,637,884
1,605,226
16,763,618
15,412,112
14,618,631
14,102,684
13,909,276
13,173,808
12,779,791
12,692,159
12,319,241
11,979,041
11,956,980
12,412,306
12,160,305
11,472,688
11,051,513
11,102,447
10,597,137
10,438,737
10,260,979
10,410,657
9,847,566
9,842,469
10,102,637
10,025,317
8,698,461
9,103,487
9,260,694
9,700,906
8,949,683
9,252,756
9,529,908
9,940,744
10,169,455
10,165,725
10,170,457
10,982,619
10,408,338
10,694,844
11,244,072
12,793,727
13,268,807
14,045,277
14,512,852
14,876,614
15,005,675
14,749,223
15,629,286
15,979,607
17,304,728
17,265,249
17,964,249
18,133,366
18,133,36617,964,24917,265,24917,304,72815,979,60715,629,28614,749,22315,005,67514,876,61414,512,85214,045,27713,268,80712,793,72711,244,07210,694,84410,408,33810,982,61910,170,45710,165,72510,169,4559,940,7449,529,9089,252,7568,949,6839,700,9069,260,6949,103,4878,698,46110,025,31710,102,6379,842,4699,847,56610,410,65710,260,97910,438,73710,597,13711,102,44711,051,51311,472,68812,160,30512,412,30611,956,98011,979,04112,319,24112,692,15912,779,79113,173,80813,909,27614,102,68414,618,63115,412,11216,763,6181,605,2261,637,8841,600,3501,650,7891,623,2411,508,7871,345,5831,309,0901,276,1531,297,6701,185,8211,083,364750,510601,336482,091438,725429,795384,700193,804233,856
   > Total Current Liabilities 
188,996
193,804
204,700
249,795
258,725
302,091
427,336
576,510
856,364
958,821
1,070,670
1,049,153
1,173,668
1,210,161
1,373,364
1,532,687
1,492,779
1,413,485
1,432,163
1,378,900
16,036,571
14,688,626
13,705,140
13,540,619
13,345,899
12,614,266
12,222,982
12,185,709
11,744,278
10,635,077
10,904,420
11,365,678
11,335,035
10,674,749
10,370,438
10,054,968
9,617,406
9,466,348
9,262,859
9,811,875
9,254,132
9,251,368
9,692,163
9,630,205
8,282,426
8,693,494
8,840,527
9,294,807
8,519,211
8,829,012
9,097,678
9,515,387
9,754,162
9,755,321
9,701,710
10,413,114
9,706,383
9,977,688
10,693,823
12,220,542
12,695,407
13,458,334
13,937,222
14,294,091
14,043,006
13,280,233
13,971,571
13,934,990
15,578,901
15,020,975
15,899,078
16,211,222
16,211,22215,899,07815,020,97515,578,90113,934,99013,971,57113,280,23314,043,00614,294,09113,937,22213,458,33412,695,40712,220,54210,693,8239,977,6889,706,38310,413,1149,701,7109,755,3219,754,1629,515,3879,097,6788,829,0128,519,2119,294,8078,840,5278,693,4948,282,4269,630,2059,692,1639,251,3689,254,1329,811,8759,262,8599,466,3489,617,40610,054,96810,370,43810,674,74911,335,03511,365,67810,904,42010,635,07711,744,27812,185,70912,222,98212,614,26613,345,89913,540,61913,705,14014,688,62616,036,5711,378,9001,432,1631,413,4851,492,7791,532,6871,373,3641,210,1611,173,6681,049,1531,070,670958,821856,364576,510427,336302,091258,725249,795204,700193,804188,996
       Short-term Debt 
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
750,000
600,096
500,096
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
00000000000000000000500,096600,096750,0000000000000000000000000000000000000000000000000000
       Short Long Term Debt 
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
750,000
600,096
500,096
500,495
500,495
230,000
80,000
0
0
0
0
0
0
0
0
9,959
9,959
29,359
29,359
0
19,400
128,416
128,416
128,416128,41619,400029,35929,3599,9599,9590000000080,000230,000500,495500,495500,096600,096750,0000000000000000000000000000000000000000000000000000
       Accounts payable 
115,885
120,963
170,067
207,559
213,923
252,101
286,332
431,716
694,350
809,294
933,189
887,727
957,195
998,035
1,016,688
1,106,058
1,089,051
1,007,472
991,444
973,167
9,089,735
8,534,870
8,628,449
8,333,306
8,385,871
8,059,036
7,981,634
8,153,911
8,158,855
7,785,339
7,710,179
8,034,200
8,326,564
7,576,130
7,400,993
7,011,616
7,053,476
6,826,510
6,553,077
6,321,742
6,179,147
5,972,846
6,044,745
5,685,756
5,654,768
5,525,059
5,467,752
5,420,433
5,345,121
5,376,051
5,380,800
5,294,311
5,106,279
5,156,201
5,053,178
5,309,197
5,060,227
4,820,061
5,090,160
5,664,675
6,212,583
6,565,132
6,826,102
6,987,983
6,464,230
6,344,546
6,792,326
6,882,091
7,792,168
7,798,744
8,540,343
9,237,166
9,237,1668,540,3437,798,7447,792,1686,882,0916,792,3266,344,5466,464,2306,987,9836,826,1026,565,1326,212,5835,664,6755,090,1604,820,0615,060,2275,309,1975,053,1785,156,2015,106,2795,294,3115,380,8005,376,0515,345,1215,420,4335,467,7525,525,0595,654,7685,685,7566,044,7455,972,8466,179,1476,321,7426,553,0776,826,5107,053,4767,011,6167,400,9937,576,1308,326,5648,034,2007,710,1797,785,3398,158,8558,153,9117,981,6348,059,0368,385,8718,333,3068,628,4498,534,8709,089,735973,167991,4441,007,4721,089,0511,106,0581,016,688998,035957,195887,727933,189809,294694,350431,716286,332252,101213,923207,559170,067120,963115,885
       Other Current Liabilities 
21,111
32,841
2,633
17,236
44,802
49,990
51,004
44,794
14,014
28,527
37,481
61,426
36,473
32,126
61,676
51,629
48,728
51,013
75,719
40,733
4,986,836
4,738,756
3,986,691
3,897,313
3,670,028
3,515,230
3,591,348
3,531,798
3,335,423
2,799,738
2,894,241
2,941,478
2,501,660
2,591,807
2,364,995
2,538,902
2,355,648
2,431,556
2,509,782
3,290,133
2,436,985
2,640,522
2,809,418
3,506,450
2,227,659
2,568,435
2,588,974
3,061,555
2,304,525
2,694,547
3,030,541
3,659,597
3,783,455
4,030,113
4,251,515
4,863,729
4,396,043
5,098,474
5,434,940
6,401,618
6,204,210
6,838,335
6,876,758
7,144,172
7,339,929
6,863,979
6,553,089
6,819,581
490,296
550,661
526,403
526,130
526,130526,403550,661490,2966,819,5816,553,0896,863,9797,339,9297,144,1726,876,7586,838,3356,204,2106,401,6185,434,9405,098,4744,396,0434,863,7294,251,5154,030,1133,783,4553,659,5973,030,5412,694,5472,304,5253,061,5552,588,9742,568,4352,227,6593,506,4502,809,4182,640,5222,436,9853,290,1332,509,7822,431,5562,355,6482,538,9022,364,9952,591,8072,501,6602,941,4782,894,2412,799,7383,335,4233,531,7983,591,3483,515,2303,670,0283,897,3133,986,6914,738,7564,986,83640,73375,71951,01348,72851,62961,67632,12636,47361,42637,48128,52714,01444,79451,00449,99044,80217,2362,63332,84121,111
   > 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
423,744
432,230
425,357
415,293
410,404
468,747
569,506
701,955
717,157
550,249
573,184
573,400
586,942
575,630
582,523
962,668
1,468,989
1,657,716
2,044,617
1,725,827
2,244,274
2,065,171
1,922,144
1,922,1442,065,1712,244,2741,725,8272,044,6171,657,7161,468,989962,668582,523575,630586,942573,400573,184550,249717,157701,955569,506468,747410,404415,293425,357432,230423,7440000000000000000000000000000000000000000000000000
       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
0
0
-750,000
-600,096
-500,096
0
0
0
0
0
2,852
2,908
2,939
0
0
0
1,072
4,314
4,314
4,314
1,464
554
554
554
554
5545545545541,4644,3144,3144,3141,0720002,9392,9082,85200000-500,096-600,096-750,0000000000000000000000000000000000000000000000000000
       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
233,889
248,192
247,781
229,569
231,718
249,194
259,867
359,025
377,835
416,020
444,880
444,520
459,027
452,553
460,499
434,691
448,609
455,018
462,897
490,745
491,972
466,542
429,314
429,314466,542491,972490,745462,897455,018448,609434,691460,499452,553459,027444,520444,880416,020377,835359,025259,867249,194231,718229,569247,781248,192233,8890000000000000000000000000000000000000000000000000
       Deferred Long Term Liability 
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
1,906
1,906
1,906
1,906
0
0
1,880
1,915
2,501
2,405
2,210
2,064
2,432
0
0
1,908
0
0
0
0
00001,908002,4322,0642,2102,4052,5011,9151,880001,9061,9061,9061,9060000000000000000000000000000000000000000000000000000
> Total Stockholder Equity
61,875
87,115
139,739
267,996
283,860
872,399
863,638
902,325
935,003
970,108
973,155
1,007,218
1,053,762
1,088,867
1,092,034
1,115,264
1,165,511
1,174,417
1,160,206
1,163,138
5,924,022
6,028,253
6,174,543
6,290,219
6,221,734
6,239,742
6,255,721
6,309,440
6,521,210
6,526,212
6,505,123
6,514,054
6,504,312
6,512,959
6,503,093
6,523,787
6,537,499
6,546,179
6,564,289
6,599,916
6,572,974
6,577,766
6,578,588
6,576,475
6,596,692
6,532,649
6,534,885
6,433,128
6,591,640
6,599,359
6,647,779
6,653,598
6,665,130
6,677,172
6,620,193
6,648,388
6,600,538
6,631,208
6,592,332
6,622,829
6,560,768
6,635,290
6,671,444
6,743,675
6,667,850
6,788,123
6,842,203
6,940,057
6,978,281
7,070,639
7,111,409
7,237,034
7,237,0347,111,4097,070,6396,978,2816,940,0576,842,2036,788,1236,667,8506,743,6756,671,4446,635,2906,560,7686,622,8296,592,3326,631,2086,600,5386,648,3886,620,1936,677,1726,665,1306,653,5986,647,7796,599,3596,591,6406,433,1286,534,8856,532,6496,596,6926,576,4756,578,5886,577,7666,572,9746,599,9166,564,2896,546,1796,537,4996,523,7876,503,0936,512,9596,504,3126,514,0546,505,1236,526,2126,521,2106,309,4406,255,7216,239,7426,221,7346,290,2196,174,5436,028,2535,924,0221,163,1381,160,2061,174,4171,165,5111,115,2641,092,0341,088,8671,053,7621,007,218973,155970,108935,003902,325863,638872,399283,860267,996139,73987,11561,875
   Common Stock
47,600
47,600
47,600
160,000
160,000
214,000
214,000
214,000
214,000
214,000
214,000
214,000
214,000
214,000
214,000
214,000
214,000
214,000
214,000
214,000
429,193
429,193
643,790
643,790
643,790
643,790
643,790
965,685
965,685
965,685
965,685
965,685
965,685
965,685
965,685
965,685
965,685
965,685
1,931,370
1,931,370
1,931,370
1,931,370
1,931,370
1,931,370
1,931,370
1,931,370
1,931,370
1,931,370
1,931,370
1,931,370
1,931,370
1,931,370
1,931,370
1,931,370
1,931,370
1,931,370
1,931,370
1,931,370
1,931,370
1,931,370
1,931,370
1,931,370
1,931,370
1,931,370
1,931,370
0
0
1,931,370
0
0
0
0
00001,931,370001,931,3701,931,3701,931,3701,931,3701,931,3701,931,3701,931,3701,931,3701,931,3701,931,3701,931,3701,931,3701,931,3701,931,3701,931,3701,931,3701,931,3701,931,3701,931,3701,931,3701,931,3701,931,3701,931,3701,931,3701,931,3701,931,3701,931,370965,685965,685965,685965,685965,685965,685965,685965,685965,685965,685965,685643,790643,790643,790643,790643,790429,193429,193214,000214,000214,000214,000214,000214,000214,000214,000214,000214,000214,000214,000214,000214,000214,000160,000160,00047,60047,60047,600
   Retained Earnings 
10,670
30,100
72,946
53,253
61,348
95,745
86,985
125,672
145,360
180,466
183,802
217,865
249,780
284,884
285,051
308,282
346,904
355,811
341,600
344,532
1,560,314
1,664,545
1,813,556
1,929,232
1,814,982
1,833,255
1,847,859
1,903,459
2,077,496
2,227,234
2,206,507
2,219,514
2,207,124
2,216,285
2,207,292
2,216,649
2,208,724
2,215,887
2,235,319
2,251,399
2,221,522
2,225,387
2,216,238
2,212,908
2,227,527
2,159,232
2,161,442
2,058,377
2,223,606
2,002,850
1,957,975
1,975,122
2,224,313
2,230,832
2,180,624
2,205,330
2,225,722
2,254,855
2,216,364
2,110,849
2,262,693
2,332,564
2,369,372
2,439,894
2,492,925
2,338,980
2,389,890
2,750,276
2,507,660
2,650,240
2,714,797
2,835,747
2,835,7472,714,7972,650,2402,507,6602,750,2762,389,8902,338,9802,492,9252,439,8942,369,3722,332,5642,262,6932,110,8492,216,3642,254,8552,225,7222,205,3302,180,6242,230,8322,224,3131,975,1221,957,9752,002,8502,223,6062,058,3772,161,4422,159,2322,227,5272,212,9082,216,2382,225,3872,221,5222,251,3992,235,3192,215,8872,208,7242,216,6492,207,2922,216,2852,207,1242,219,5142,206,5072,227,2342,077,4961,903,4591,847,8591,833,2551,814,9821,929,2321,813,5561,664,5451,560,314344,532341,600355,811346,904308,282285,051284,884249,780217,865183,802180,466145,360125,67286,98595,74561,34853,25372,94630,10010,670
   Capital Surplus 000000000000000000000000000000000000000000000000000000000000000000000000
   Treasury Stock000000000000000000000000000000000000000000000000000000000000000000000000
   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
21,041
22,348
15,631
19,460
112,755
101,427
88,414
93,938
87,167
90,655
22,414
23,951
23,566
32,646
-52,269
-47,618
-48,272
-46,563
-85,920
0
0
-71,063
0
0
0
0
0000-71,06300-85,920-46,563-48,272-47,618-52,26932,64623,56623,95122,41490,65587,16793,93888,414101,427112,75519,46015,63122,34821,0410000000000000000000000000000000000000000000000



6.3. Balance Sheets

Currency in CNY. All numbers in thousands.