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

Weihai Huadong Automation Co Ltd
Buy, Hold or Sell?

Let's analyze Weihai Huadong Automation Co Ltd together

I guess you are interested in Weihai Huadong Automation 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 Weihai Huadong Automation 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 Weihai Huadong Automation Co Ltd

I send you an email if I find something interesting about Weihai Huadong Automation Co Ltd.

1. Quick Overview

1.1. Quick analysis of Weihai Huadong Automation Co Ltd (30 sec.)










1.2. What can you expect buying and holding a share of Weihai Huadong Automation Co Ltd? (30 sec.)

How much money do you get?

How much money do you get?
¥0.00
When do you have the money?
1 year
How often do you get paid?
100.0%

What is your share worth?

Current worth
¥0.23
Expected worth in 1 year
¥0.18
How sure are you?
47.5%

+ What do you gain per year?

Total Gains per Share
¥-0.04
Return On Investment
-0.4%

For what price can you sell your share?

Current Price per Share
¥9.80
Expected price per share
¥8.43 - ¥11.70
How sure are you?
50%
3rd party ad coffee SUPPORTERis ad-free.

2. Detailed Analysis

2.1. Valuation of Weihai Huadong Automation Co Ltd (5 min.)




Live pricePrice per Share (EOD)
¥9.80
Intrinsic Value Per Share
¥2.52 - ¥3.01
Total Value Per Share
¥2.75 - ¥3.24

2.2. Growth of Weihai Huadong Automation Co Ltd (5 min.)




Is Weihai Huadong Automation Co Ltd growing?

Current yearPrevious yearGrowGrow %
How rich?$9.7m$11.2m-$1.1m-11.6%

How much money is Weihai Huadong Automation Co Ltd making?

Current yearPrevious yearGrowGrow %
Making money-$576.5k$473.1k-$1m-182.1%
Net Profit Margin-9.6%4.9%--

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

2.3. Financial Health of Weihai Huadong Automation Co Ltd (5 min.)




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




  Industry Rankings (Specialty Industrial Machinery)  


Richest
#676 / 730

Most Revenue
#633 / 730

Most Profit
#583 / 730

Most Efficient
#639 / 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 Weihai Huadong Automation Co Ltd?

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

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

Speculation

The Price per Share of Weihai Huadong Automation Co Ltd is ¥9.8. 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 Weihai Huadong Automation 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 Weihai Huadong Automation 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 ¥0.23. Based on the TTM, the Book Value Change Per Share is ¥-0.01 per quarter. Based on the YOY, the Book Value Change Per Share is ¥0.01 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 ¥0.00 per quarter.
Based on historical numbers we can estimate the returns while holding a share of Weihai Huadong Automation 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 Eps0.000.0%0.000.0%0.000.0%0.000.0%-0.01-0.1%
Usd Book Value Change Per Share0.000.0%0.000.0%0.000.0%0.000.0%-0.01-0.1%
Usd Dividend Per Share0.000.0%0.000.0%0.000.0%0.000.0%0.000.0%
Usd Total Gains Per Share0.000.0%0.000.0%0.000.0%0.000.0%-0.01-0.1%
Usd Price Per Share0.97-0.97-1.35-1.08-1.16-
Price to Earnings Ratio153.96-522.93-294.27-220.84-102.78-
Price-to-Total Gains Ratio467.51-482.01-548.07-361.63-91.09-
Price to Book Ratio30.75-29.78-36.69-35.64-24.61-
Price-to-Total Gains Ratio467.51-482.01-548.07-361.63-91.09-

When do you get the money?

Usd Investment
$.00
Usd Price Per Share1.34554
Number of shares743
Gains per QuarterTrailing 12 Months5 Year
Usd Dividend Per Share0.000.00
Usd Book Value Change Per Share0.000.00
Usd Total Gains Per Share0.000.00
Gains per Quarter (743 shares)-0.920.67
Gains per Year (743 shares)-3.682.66
YearsReturn on Investment (TTM)Return on Investment (5Y)
 DividendBook Value gainTotal gainsDividendBook Value gainTotal gains
Broker costs---10---10
12-5-143-0-7
23-10-186-0-4
35-16-229-1-1
46-21-2612-12
58-26-3014-15
69-31-3417-18
711-37-3820-211
812-42-4223-214
914-47-4626-217
1016-52-5029-220

How sure are you?

Based on the past periods, how sure are you to get value out of your investment.

Linear %
 Trailing 12 Months3Y5 Year10 YearALLTIME
  % % % % %
Earnings Per Share3.01.00.075.0%11.01.00.091.7%15.05.00.075.0%18.022.00.045.0%33.035.00.048.5%
Book Value Change Per Share3.01.00.075.0%11.01.00.091.7%16.04.00.080.0%19.021.00.047.5%35.033.00.051.5%
Dividend per Share4.00.00.0100.0%12.00.00.0100.0%20.00.00.0100.0%40.00.00.0100.0%62.00.06.091.2%
Total Gains per Share3.01.00.075.0%11.01.00.091.7%16.04.00.080.0%19.021.00.047.5%42.026.00.061.8%
3rd party ad coffee SUPPORTERis ad-free.

3.2. Key Performance Indicators

The key performance indicators of Weihai Huadong Automation 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--0.012-0.013+203%0.011+18%-0.001+104%-0.089+814%
Book Value Per Share--0.2300.240-4%0.268-14%0.223+3%1.143-80%
Current Ratio--1.0881.063+2%1.053+3%1.014+7%0.856+27%
Debt To Asset Ratio--0.8650.862+0%0.852+2%0.871-1%0.764+13%
Debt To Equity Ratio--6.3266.917-9%5.723+11%6.836-7%4.794+32%
Dividend Per Share--0.0030.004-30%0.010-72%0.007-62%0.033-92%
Enterprise Value--1725268344.8301749468955.873-1%2594417782.500-34%2012835293.495-14%2102802121.593-18%
Eps--0.011-0.014+219%0.010+17%-0.007+162%-0.075+753%
Ev To Ebitda Ratio--infinfnan%161.626+inf%infnan%infnan%
Ev To Sales Ratio--5.1816.123-15%9.273-44%7.831-34%11.678-56%
Free Cash Flow Per Share--0.0520.053-1%0.017+209%0.013+305%0.013+305%
Free Cash Flow To Equity Per Share--0.0520.053-1%0.038+36%-0.003+106%-0.003+106%
Gross Profit Margin--1.0000.854+17%-0.695+170%0.275+264%0.675+48%
Intrinsic Value_10Y_max--3.007--------
Intrinsic Value_10Y_min--2.520--------
Intrinsic Value_1Y_max--0.102--------
Intrinsic Value_1Y_min--0.100--------
Intrinsic Value_3Y_max--0.459--------
Intrinsic Value_3Y_min--0.435--------
Intrinsic Value_5Y_max--0.999--------
Intrinsic Value_5Y_min--0.914--------
Market Cap3013460800.000+28%2177071680.0002182452860.0000%3015767020.000-28%2438424862.468-11%2634278544.509-17%
Net Profit Margin--0.042-0.096+325%0.049-13%-0.049+216%-0.830+2054%
Operating Margin----0.1390%0.033-100%-0.0940%-1.0540%
Operating Ratio--1.7231.524+13%0.934+84%1.097+57%1.367+26%
Pb Ratio42.570+28%30.75429.781+3%36.692-16%35.638-14%24.609+25%
Pe Ratio213.104+28%153.957522.925-71%294.270-48%220.838-30%102.784+50%
Price Per Share9.800+28%7.0807.0980%9.808-28%7.853-10%8.473-16%
Price To Free Cash Flow Ratio47.125+28%34.04645.504-25%-318.157+1034%-37.065+209%-18.532+154%
Price To Total Gains Ratio647.114+28%467.507482.009-3%548.070-15%361.629+29%91.090+413%
Quick Ratio--0.0860.264-67%0.432-80%0.368-77%0.302-71%
Return On Assets--0.007-0.008+217%0.006+9%-0.005+172%-0.022+424%
Return On Equity--0.050-0.072+246%0.042+18%-0.053+207%-0.145+392%
Total Gains Per Share--0.015-0.009+160%0.020-25%0.007+132%-0.056+472%
Usd Book Value--9719354.65710116844.076-4%11294562.337-14%9524588.318+2%48955715.714-80%
Usd Book Value Change Per Share--0.002-0.002+203%0.001+18%0.000+104%-0.012+814%
Usd Book Value Per Share--0.0320.033-4%0.037-14%0.031+3%0.157-80%
Usd Dividend Per Share--0.0000.001-30%0.001-72%0.001-62%0.004-92%
Usd Eps--0.002-0.002+219%0.001+17%-0.001+162%-0.010+753%
Usd Free Cash Flow--2194927.3642219185.163-1%711312.021+209%511304.446+329%255652.223+759%
Usd Free Cash Flow Per Share--0.0070.007-1%0.002+209%0.002+305%0.002+305%
Usd Free Cash Flow To Equity Per Share--0.0070.007-1%0.005+36%0.000+106%0.000+106%
Usd Market Cap413748167.840+28%298911941.664299650777.6780%414064811.846-28%334795733.617-11%361686444.161-17%
Usd Price Per Share1.346+28%0.9720.9740%1.347-28%1.078-10%1.163-16%
Usd Profit--485383.690-576522.854+219%473153.649+3%-271817.618+156%-3212655.302+762%
Usd Revenue--11431231.09010617803.596+8%9729727.292+17%9376375.262+22%7407862.592+54%
Usd Total Gains Per Share--0.002-0.001+160%0.003-25%0.001+132%-0.008+472%
 EOD+4 -4MRQTTM+17 -20YOY+19 -205Y+27 -1010Y+20 -17

3.3 Fundamental Score

Let's check the fundamental score of Weihai Huadong Automation Co Ltd based on Penke's default stock scanner.

Penke's Stock Scanner

  
  
IndicatorConditionValue
Price to Earnings Ratio (EOD)Between0-15213.104
Price to Book Ratio (EOD)Between0-142.570
Net Profit Margin (MRQ)Greater than00.042
Operating Margin (MRQ)Greater than00.000
Quick Ratio (MRQ)Greater than10.086
Current Ratio (MRQ)Greater than11.088
Debt to Asset Ratio (MRQ)Less than10.865
Debt to Equity Ratio (MRQ)Less than16.326
Return on Equity (MRQ)Greater than0.150.050
Return on Assets (MRQ)Greater than0.050.007
Total3/10 (30.0%)

3.4 Technical Score

Let's check the technical score of Weihai Huadong Automation Co Ltd based on Penke's default Symbol scanner.

Penke's Symbol Scanner

  
  
IndicatorConditionValue
RsiGreater than5060.091
Ma 20Greater thanMa 509.240
Ma 50Greater thanMa 1008.503
Ma 100Greater thanMa 2007.344
OpenGreater thanClose9.450
Total4/5 (80.0%)

4. In-depth Analysis

4.1 About Weihai Huadong Automation Co Ltd

Weihai Huadong Automation Co., Ltd engages in the research and development, production, and sale of CNC machine tools, general machine tools, and related components in China and internationally. The company offers CNC gantry milling machines, CNC gantry grinders, CNC cylindrical grinders, universal rocker milling machines, surface grinders, dynamic and static pressure spindles, and other machine tools and functional components, as well as gantry, vertical, and horizontal machining center products; and CNC vertical grinders, wheel head moving cylindrical grinders, turret mills, conventional cylindrical grinders, and CNC lathes. It also provides machine tools, cutting tools, hand tools, metal cutting machine tools, machine tool accessories, hydraulic parts, pneumatic components, power tools, motors, electrical components, measuring instruments, and industrial automation instruments. The company was founded in 2002 and is based in Weihai, China.

Fundamental data was last updated by Penke on 2024-11-17 21:12:03.

4.2 In-depth Summary

4.2.1. Financial Health Summary

Profitability Details
 Compared to previous yearCompared to industry
The company is making a loss.
Using its assets, the company is very inefficient in making profit.
Using its investors money, the company is very inefficient in making profit.
Operating Efficiency Details
 Compared to previous yearCompared to industry
The company is operating very inefficient.
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 just 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 expensive.
Based on the earnings, the company is expensive.
Based on how much money comes from the company's main activities, the company is fair priced.
3rd party ad coffee SUPPORTERis ad-free.

4.3 Financial Health

4.3.1. Profitability

4.3.1 Profitability
4.3.1.1. Net Profit Margin

Measures how much net profit Weihai Huadong Automation Co Ltd earns for each ¥1 of revenue.

  • Above 10% is considered healthy but always compare Weihai Huadong Automation Co Ltd to the Specialty Industrial Machinery industry mean.
  • A Net Profit Margin of 4.2% 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 Weihai Huadong Automation Co Ltd:

  • The MRQ is 4.2%. The company is making a profit. +1
  • The TTM is -9.6%. The company is making a loss. -1
Trends
Current periodCompared to+/- 
MRQ4.2%TTM-9.6%+13.8%
TTM-9.6%YOY4.9%-14.5%
TTM-9.6%5Y-4.9%-4.6%
5Y-4.9%10Y-83.0%+78.1%
Compared to industry (Specialty Industrial Machinery)
PeriodCompanyIndustry (mean)+/- 
MRQ4.2%5.6%-1.4%
TTM-9.6%5.1%-14.7%
YOY4.9%5.3%-0.4%
5Y-4.9%4.7%-9.6%
10Y-83.0%4.8%-87.8%
4.3.1.2. Return on Assets

Shows how efficient Weihai Huadong Automation Co Ltd is using its assets to generate profit.

  • Above 5% is considered healthy but always compare Weihai Huadong Automation Co Ltd to the Specialty Industrial Machinery industry mean.
  • 0.7% Return on Assets means that Weihai Huadong Automation Co Ltd generated ¥0.01 profit for each $1 in assets.

Let's take a look of the Return on Assets trends of Weihai Huadong Automation Co Ltd:

  • The MRQ is 0.7%. Using its assets, the company is inefficient in making profit. -1
  • The TTM is -0.8%. Using its assets, the company is very inefficient in making profit. -2
Trends
Current periodCompared to+/- 
MRQ0.7%TTM-0.8%+1.5%
TTM-0.8%YOY0.6%-1.4%
TTM-0.8%5Y-0.5%-0.3%
5Y-0.5%10Y-2.2%+1.7%
Compared to industry (Specialty Industrial Machinery)
PeriodCompanyIndustry (mean)+/- 
MRQ0.7%1.1%-0.4%
TTM-0.8%1.0%-1.8%
YOY0.6%1.1%-0.5%
5Y-0.5%1.0%-1.5%
10Y-2.2%1.1%-3.3%
4.3.1.3. Return on Equity

Shows how efficient Weihai Huadong Automation Co Ltd is using its investors money to generate profit.

  • Above 15%-20% is considered healthy but always compare Weihai Huadong Automation Co Ltd to the Specialty Industrial Machinery industry mean.
  • 5.0% Return on Equity means Weihai Huadong Automation Co Ltd generated ¥0.05 for each ¥1 the owners (shareholders) invested.

Let's take a look of the Return on Equity trends of Weihai Huadong Automation Co Ltd:

  • The MRQ is 5.0%. Using its investors money, the company is inefficient in making profit. -1
  • The TTM is -7.2%. Using its investors money, the company is very inefficient in making profit. -2
Trends
Current periodCompared to+/- 
MRQ5.0%TTM-7.2%+12.2%
TTM-7.2%YOY4.2%-11.4%
TTM-7.2%5Y-5.3%-1.9%
5Y-5.3%10Y-14.5%+9.2%
Compared to industry (Specialty Industrial Machinery)
PeriodCompanyIndustry (mean)+/- 
MRQ5.0%2.4%+2.6%
TTM-7.2%2.1%-9.3%
YOY4.2%2.2%+2.0%
5Y-5.3%1.9%-7.2%
10Y-14.5%2.2%-16.7%
3rd party ad coffee SUPPORTERis ad-free.

4.3.2. Operating Efficiency of Weihai Huadong Automation Co Ltd.

4.3.2. Operating Efficiency
4.3.2.1. Operating Margin

Measures how efficient Weihai Huadong Automation Co Ltd is operating .

  • Measures how much profit Weihai Huadong Automation 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 Weihai Huadong Automation 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 Weihai Huadong Automation Co Ltd:

  • The MRQ is 0.0%. The data is not here.
Trends
Current periodCompared to+/- 
MRQ-TTM-13.9%+13.9%
TTM-13.9%YOY3.3%-17.1%
TTM-13.9%5Y-9.4%-4.5%
5Y-9.4%10Y-105.4%+96.1%
Compared to industry (Specialty Industrial Machinery)
PeriodCompanyIndustry (mean)+/- 
MRQ-9.0%-9.0%
TTM-13.9%6.7%-20.6%
YOY3.3%6.1%-2.8%
5Y-9.4%5.7%-15.1%
10Y-105.4%5.3%-110.7%
4.3.2.2. Operating Ratio

Measures how efficient Weihai Huadong Automation Co Ltd is keeping operating costs low.

  • Below 1 is considered healthy (always compare to Specialty Industrial Machinery industry mean).
  • An Operation Ratio of 1.72 means that the operating costs are ¥1.72 for each ¥1 in net sales.

Let's take a look of the Operating Ratio trends of Weihai Huadong Automation Co Ltd:

  • The MRQ is 1.723. The company is inefficient in keeping operating costs low. -1
  • The TTM is 1.524. The company is inefficient in keeping operating costs low. -1
Trends
Current periodCompared to+/- 
MRQ1.723TTM1.524+0.198
TTM1.524YOY0.934+0.590
TTM1.5245Y1.097+0.427
5Y1.09710Y1.367-0.270
Compared to industry (Specialty Industrial Machinery)
PeriodCompanyIndustry (mean)+/- 
MRQ1.7231.449+0.274
TTM1.5241.375+0.149
YOY0.9341.342-0.408
5Y1.0971.358-0.261
10Y1.3671.197+0.170
3rd party ad coffee SUPPORTERis ad-free.

4.4.3. Liquidity of Weihai Huadong Automation Co Ltd.

4.4.3. Liquidity
4.4.3.1. Current Ratio

Measures if Weihai Huadong Automation 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 1.09 means the company has ¥1.09 in assets for each ¥1 in short-term debts.

Let's take a look of the Current Ratio trends of Weihai Huadong Automation Co Ltd:

  • The MRQ is 1.088. The company is just able to pay all its short-term debts.
  • The TTM is 1.063. The company is just able to pay all its short-term debts.
Trends
Current periodCompared to+/- 
MRQ1.088TTM1.063+0.025
TTM1.063YOY1.053+0.011
TTM1.0635Y1.014+0.049
5Y1.01410Y0.856+0.158
Compared to industry (Specialty Industrial Machinery)
PeriodCompanyIndustry (mean)+/- 
MRQ1.0881.695-0.607
TTM1.0631.701-0.638
YOY1.0531.686-0.633
5Y1.0141.721-0.707
10Y0.8561.654-0.798
4.4.3.2. Quick Ratio

Measures if Weihai Huadong Automation 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 Weihai Huadong Automation Co Ltd to the Specialty Industrial Machinery industry mean.
  • A Quick Ratio of 0.09 means the company can pay off ¥0.09 for each ¥1 in debt (using most liquid assets).

Let's take a look of the Quick Ratio trends of Weihai Huadong Automation Co Ltd:

  • The MRQ is 0.086. The company is just not able to pay all its short-term debts with the most liquid assets. -1
  • The TTM is 0.264. The company is just not able to pay all its short-term debts with the most liquid assets. -1
Trends
Current periodCompared to+/- 
MRQ0.086TTM0.264-0.178
TTM0.264YOY0.432-0.167
TTM0.2645Y0.368-0.104
5Y0.36810Y0.302+0.066
Compared to industry (Specialty Industrial Machinery)
PeriodCompanyIndustry (mean)+/- 
MRQ0.0860.737-0.651
TTM0.2640.816-0.552
YOY0.4320.886-0.454
5Y0.3680.959-0.591
10Y0.3020.970-0.668
3rd party ad coffee SUPPORTERis ad-free.

4.5.4. Solvency of Weihai Huadong Automation Co Ltd.

4.5.4. Solvency
4.5.4.1. Debt to Asset Ratio

Measures how much % of Weihai Huadong Automation Co Ltd assets are financed with debt.

  • Below 1 (100%) is considered healthy but always compare Weihai Huadong Automation Co Ltd to Specialty Industrial Machinery industry mean.
  • A Debt to Asset Ratio of 0.86 means that Weihai Huadong Automation Co Ltd assets are financed with 86.5% credit (debt) and the remaining percentage (100% - 86.5%) is financed by its owners/shareholders. 

Let's take a look of the Debt to Asset Ratio trends of Weihai Huadong Automation Co Ltd:

  • The MRQ is 0.865. The company is just able to pay all its debts by selling its assets.
  • The TTM is 0.862. The company is just able to pay all its debts by selling its assets.
Trends
Current periodCompared to+/- 
MRQ0.865TTM0.862+0.002
TTM0.862YOY0.852+0.011
TTM0.8625Y0.871-0.009
5Y0.87110Y0.764+0.107
Compared to industry (Specialty Industrial Machinery)
PeriodCompanyIndustry (mean)+/- 
MRQ0.8650.490+0.375
TTM0.8620.491+0.371
YOY0.8520.506+0.346
5Y0.8710.502+0.369
10Y0.7640.495+0.269
4.5.4.2. Debt to Equity Ratio

Measures if Weihai Huadong Automation Co Ltd is able to pay off its debts by using shareholders equity.

  • Below 2 is considered healthy but always compare Weihai Huadong Automation Co Ltd to the Specialty Industrial Machinery industry mean.
  • A Debt to Equity ratio of 632.6% means that company has ¥6.33 debt for each ¥1 in shareholders equity.

Let's take a look of the Debt to Equity Ratio trends of Weihai Huadong Automation Co Ltd:

  • The MRQ is 6.326. The company is unable to pay all its debts with equity. -1
  • The TTM is 6.917. The company is unable to pay all its debts with equity. -1
Trends
Current periodCompared to+/- 
MRQ6.326TTM6.917-0.591
TTM6.917YOY5.723+1.194
TTM6.9175Y6.836+0.081
5Y6.83610Y4.794+2.042
Compared to industry (Specialty Industrial Machinery)
PeriodCompanyIndustry (mean)+/- 
MRQ6.3260.960+5.366
TTM6.9170.959+5.958
YOY5.7231.038+4.685
5Y6.8361.075+5.761
10Y4.7941.049+3.745
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 Weihai Huadong Automation Co Ltd generates.

  • Above 15 is considered overpriced but always compare Weihai Huadong Automation Co Ltd to the Specialty Industrial Machinery industry mean.
  • A PE ratio of 153.96 means the investor is paying ¥153.96 for every ¥1 in earnings.

Let's take a look of the Price to Earnings Ratio trends of Weihai Huadong Automation Co Ltd:

  • The EOD is 213.104. Based on the earnings, the company is expensive. -2
  • The MRQ is 153.957. Based on the earnings, the company is expensive. -2
  • The TTM is 522.925. Based on the earnings, the company is expensive. -2
Trends
Current periodCompared to+/- 
EOD213.104MRQ153.957+59.147
MRQ153.957TTM522.925-368.969
TTM522.925YOY294.270+228.655
TTM522.9255Y220.838+302.087
5Y220.83810Y102.784+118.053
Compared to industry (Specialty Industrial Machinery)
PeriodCompanyIndustry (mean)+/- 
EOD213.10419.227+193.877
MRQ153.95717.584+136.373
TTM522.92519.321+503.604
YOY294.27018.345+275.925
5Y220.83821.857+198.981
10Y102.78427.709+75.075
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 Weihai Huadong Automation Co Ltd:

  • The EOD is 47.125. Based on how much money comes from the company's main activities, the company is fair priced.
  • The MRQ is 34.046. Based on how much money comes from the company's main activities, the company is fair priced.
  • The TTM is 45.504. Based on how much money comes from the company's main activities, the company is fair priced.
Trends
Current periodCompared to+/- 
EOD47.125MRQ34.046+13.080
MRQ34.046TTM45.504-11.459
TTM45.504YOY-318.157+363.661
TTM45.5045Y-37.065+82.569
5Y-37.06510Y-18.532-18.532
Compared to industry (Specialty Industrial Machinery)
PeriodCompanyIndustry (mean)+/- 
EOD47.1256.724+40.401
MRQ34.0466.304+27.742
TTM45.5042.685+42.819
YOY-318.1571.711-319.868
5Y-37.0651.522-38.587
10Y-18.5321.275-19.807
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 Weihai Huadong Automation 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 30.75 means the investor is paying ¥30.75 for each ¥1 in book value.

Let's take a look of the Price to Book Ratio trends of Weihai Huadong Automation Co Ltd:

  • The EOD is 42.570. Based on the equity, the company is expensive. -2
  • The MRQ is 30.754. Based on the equity, the company is expensive. -2
  • The TTM is 29.781. Based on the equity, the company is expensive. -2
Trends
Current periodCompared to+/- 
EOD42.570MRQ30.754+11.815
MRQ30.754TTM29.781+0.974
TTM29.781YOY36.692-6.911
TTM29.7815Y35.638-5.858
5Y35.63810Y24.609+11.030
Compared to industry (Specialty Industrial Machinery)
PeriodCompanyIndustry (mean)+/- 
EOD42.5702.291+40.279
MRQ30.7542.019+28.735
TTM29.7812.126+27.655
YOY36.6922.198+34.494
5Y35.6382.472+33.166
10Y24.6092.900+21.709
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 Assets522,593
Total Liabilities451,803
Total Stockholder Equity71,418
 As reported
Total Liabilities 451,803
Total Stockholder Equity+ 71,418
Total Assets = 522,593

Assets

Total Assets522,593
Total Current Assets416,305
Long-term Assets106,288
Total Current Assets
Cash And Cash Equivalents 74,403
Net Receivables 33,081
Inventory 237,669
Other Current Assets 80
Total Current Assets  (as reported)416,305
Total Current Assets  (calculated)345,232
+/- 71,073
Long-term Assets
Property Plant Equipment 100,106
Intangible Assets 705
Long-term Assets  (as reported)106,288
Long-term Assets  (calculated)100,811
+/- 5,477

Liabilities & Shareholders' Equity

Total Current Liabilities382,561
Long-term Liabilities69,242
Total Stockholder Equity71,418
Total Current Liabilities
Short Long Term Debt 85,000
Accounts payable 43,839
Other Current Liabilities 65,486
Total Current Liabilities  (as reported)382,561
Total Current Liabilities  (calculated)194,325
+/- 188,236
Long-term Liabilities
Capital Lease Obligations Min Short Term Debt35,201
Long-term Liabilities  (as reported)69,242
Long-term Liabilities  (calculated)35,201
+/- 34,042
Total Stockholder Equity
Total Stockholder Equity (as reported)71,418
Total Stockholder Equity (calculated)0
+/- 71,418
Other
Capital Stock307,496
Common Stock Shares Outstanding 307,496
Net Debt 10,597
Net Invested Capital 156,418
Net Working Capital 33,744
Property Plant and Equipment Gross 100,106



6.2. Balance Sheets Structured

Currency in CNY. All numbers in thousands.

 Trend2024-09-302024-06-302024-03-312023-12-312023-09-302023-06-302023-03-312022-12-312022-09-302022-06-302022-03-312021-12-312021-09-302021-06-302021-03-312020-12-312020-09-302020-06-302020-03-312019-12-312019-09-302019-06-302019-03-312018-12-312018-09-302018-06-302018-03-312017-12-312017-09-302017-06-302017-03-312016-12-312016-09-302016-06-302016-03-312015-12-312015-09-302015-06-302015-03-312014-12-312014-09-302014-06-302014-03-312013-12-312013-09-302013-06-302013-03-312012-12-312012-09-302012-06-302012-03-312011-12-312011-09-302011-06-302011-03-312010-12-312010-09-302010-06-302010-03-312009-12-312009-09-302009-06-302009-03-312008-12-312008-09-302008-06-302008-03-312007-12-312007-09-302007-06-302007-03-312006-12-312005-12-31
> Total Assets 
295,751
427,500
0
0
0
483,951
528,454
750,228
844,698
848,784
1,104,727
1,193,269
1,406,807
1,547,251
1,590,899
1,854,518
1,999,692
2,044,412
2,316,300
2,454,140
2,580,370
2,821,585
3,073,326
2,990,002
3,011,767
3,080,592
3,077,628
2,804,034
2,787,362
2,692,956
2,666,217
2,602,397
2,631,989
2,362,405
2,392,217
2,383,974
2,224,824
2,160,390
2,130,728
2,119,677
2,031,898
1,872,891
1,829,049
1,760,920
1,675,107
1,543,456
1,464,919
1,283,986
1,243,302
771,963
738,520
862,097
637,741
603,104
578,514
506,451
440,394
519,030
504,418
487,412
496,693
527,931
531,029
580,875
589,033
560,740
558,071
555,173
543,332
533,176
541,561
542,863
522,593
522,593542,863541,561533,176543,332555,173558,071560,740589,033580,875531,029527,931496,693487,412504,418519,030440,394506,451578,514603,104637,741862,097738,520771,9631,243,3021,283,9861,464,9191,543,4561,675,1071,760,9201,829,0491,872,8912,031,8982,119,6772,130,7282,160,3902,224,8242,383,9742,392,2172,362,4052,631,9892,602,3972,666,2172,692,9562,787,3622,804,0343,077,6283,080,5923,011,7672,990,0023,073,3262,821,5852,580,3702,454,1402,316,3002,044,4121,999,6921,854,5181,590,8991,547,2511,406,8071,193,2691,104,727848,784844,698750,228528,454483,951000427,500295,751
   > Total Current Assets 
0
0
0
0
0
272,960
302,146
498,687
525,194
499,333
708,655
693,900
831,236
834,317
837,841
930,559
1,016,366
775,129
1,025,848
1,034,156
1,023,189
1,011,152
1,151,238
988,242
980,141
1,023,133
1,014,935
1,030,069
1,020,703
1,028,654
1,019,148
948,430
986,410
1,058,198
1,096,243
1,103,646
931,884
845,506
830,178
843,005
776,233
686,886
662,912
625,781
558,223
594,029
529,875
365,339
373,319
361,864
335,965
465,833
422,573
404,018
348,288
343,042
348,914
417,466
401,134
384,842
394,057
426,361
431,671
482,794
487,771
440,494
435,302
435,662
425,378
418,741
431,139
433,060
416,305
416,305433,060431,139418,741425,378435,662435,302440,494487,771482,794431,671426,361394,057384,842401,134417,466348,914343,042348,288404,018422,573465,833335,965361,864373,319365,339529,875594,029558,223625,781662,912686,886776,233843,005830,178845,506931,8841,103,6461,096,2431,058,198986,410948,4301,019,1481,028,6541,020,7031,030,0691,014,9351,023,133980,141988,2421,151,2381,011,1521,023,1891,034,1561,025,848775,1291,016,366930,559837,841834,317831,236693,900708,655499,333525,194498,687302,146272,96000000
       Cash And Cash Equivalents 
0
0
0
0
0
33,050
26,463
196,289
164,873
85,882
163,079
125,640
244,628
185,158
115,821
310,928
336,850
134,422
288,580
247,059
163,230
100,984
157,774
89,433
109,995
153,025
134,183
100,580
72,010
121,990
88,308
19,720
41,600
59,648
62,330
105,666
106,227
127,123
113,728
135,424
107,930
74,067
46,150
42,348
14,124
59,104
28,599
7,820
19,062
20,711
7,803
136,303
84,710
92,373
40,109
24,208
38,197
47,860
20,177
36,692
17,546
16,686
25,334
45,941
32,673
42,829
34,563
26,224
40,955
51,923
37,572
54,316
74,403
74,40354,31637,57251,92340,95526,22434,56342,82932,67345,94125,33416,68617,54636,69220,17747,86038,19724,20840,10992,37384,710136,3037,80320,71119,0627,82028,59959,10414,12442,34846,15074,067107,930135,424113,728127,123106,227105,66662,33059,64841,60019,72088,308121,99072,010100,580134,183153,025109,99589,433157,774100,984163,230247,059288,580134,422336,850310,928115,821185,158244,628125,640163,07985,882164,873196,28926,46333,05000000
       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
49
49
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
13,000
0
13,000
10,000
10,000
10,000
13,000
0
10,000
21,000
27,300
0
24,026
30,000
0
030,00024,026027,30021,00010,000013,00010,00010,00010,00013,000013,000000000000000000000000000000000049490000000000000000000000000
       Net Receivables 
59,707
62,460
0
0
0
107,213
120,359
122,304
158,451
172,794
254,507
272,940
282,875
370,023
380,016
308,153
349,785
324,528
337,886
409,181
413,200
389,676
431,258
376,118
324,012
283,331
265,817
322,116
304,303
303,407
296,994
313,175
313,365
409,809
426,659
341,504
169,820
166,978
164,936
143,594
136,936
140,466
136,451
124,306
129,496
169,461
151,740
56,322
50,881
80,278
76,878
68,979
74,409
69,372
62,760
88,216
27,301
123,123
133,620
131,726
132,392
147,399
129,400
130,166
139,079
119,743
120,113
114,076
95,742
98,301
93,097
34,429
33,081
33,08134,42993,09798,30195,742114,076120,113119,743139,079130,166129,400147,399132,392131,726133,620123,12327,30188,21662,76069,37274,40968,97976,87880,27850,88156,322151,740169,461129,496124,306136,451140,466136,936143,594164,936166,978169,820341,504426,659409,809313,365313,175296,994303,407304,303322,116265,817283,331324,012376,118431,258389,676413,200409,181337,886324,528349,785308,153380,016370,023282,875272,940254,507172,794158,451122,304120,359107,21300062,46059,707
       Other Current Assets 
4,981
11,173
0
0
0
-2,209
-5,160
-3,603
-4,516
244
171
98
24
185
130
73
19
363
351
235
1,000
37,215
5,702
15,903
15,449
17,559
11,844
10,216
8,298
4,583
4,517
6,504
5,593
4,371
3,437
5,667
4,851
1,883
2,445
2,011
1,549
6,514
6,640
7,835
7,768
4,831
3,901
3,349
3,282
1,089
1,023
956
1,125
854
787
521
53,276
3,510
157
30
30
4,350
2,398
2,999
2,829
1,253
85
12,971
10,887
17,089
15,240
80
80
808015,24017,08910,88712,971851,2532,8292,9992,3984,35030301573,51053,2765217878541,1259561,0231,0893,2823,3493,9014,8317,7687,8356,6406,5141,5492,0112,4451,8834,8515,6673,4374,3715,5936,5044,5174,5838,29810,21611,84417,55915,44915,9035,70237,2151,00023535136319731301852498171244-4,516-3,603-5,160-2,20900011,1734,981
   > Long-term Assets 
0
0
0
0
0
210,991
226,308
251,541
319,504
349,452
396,072
499,369
575,572
712,934
753,058
923,959
983,326
1,269,284
1,290,451
1,419,984
1,557,181
1,810,433
1,922,087
2,001,760
2,031,626
2,057,459
2,062,694
1,773,965
1,766,659
1,664,302
1,647,069
1,653,967
1,645,579
1,304,207
1,295,974
1,280,328
1,292,940
1,314,884
1,300,550
1,276,672
1,255,666
1,186,005
1,166,137
1,135,139
1,116,885
949,427
935,044
918,647
869,983
410,099
402,556
396,263
215,169
199,086
230,225
163,409
91,480
101,564
103,284
102,569
102,636
101,570
99,358
98,081
101,261
120,247
122,770
119,511
117,954
114,435
110,422
109,803
106,288
106,288109,803110,422114,435117,954119,511122,770120,247101,26198,08199,358101,570102,636102,569103,284101,56491,480163,409230,225199,086215,169396,263402,556410,099869,983918,647935,044949,4271,116,8851,135,1391,166,1371,186,0051,255,6661,276,6721,300,5501,314,8841,292,9401,280,3281,295,9741,304,2071,645,5791,653,9671,647,0691,664,3021,766,6591,773,9652,062,6942,057,4592,031,6262,001,7601,922,0871,810,4331,557,1811,419,9841,290,4511,269,284983,326923,959753,058712,934575,572499,369396,072349,452319,504251,541226,308210,99100000
       Property Plant Equipment 
92,754
169,892
0
0
0
188,509
204,292
229,616
297,666
327,490
374,201
423,085
488,740
563,665
604,579
772,010
832,796
975,713
1,000,181
1,131,220
1,211,727
1,260,343
1,274,331
1,356,992
1,368,364
1,480,714
1,487,197
1,402,372
1,393,983
1,321,412
1,306,619
1,314,917
1,307,740
1,110,445
1,103,150
1,087,693
1,094,259
1,125,642
1,112,350
1,089,513
1,069,548
1,019,410
1,000,557
970,729
953,517
793,173
777,094
761,960
714,319
342,024
334,977
329,149
205,397
189,154
185,396
154,733
89,681
98,233
100,067
99,372
99,459
98,244
96,136
94,880
98,169
108,105
120,220
116,998
115,481
107,272
103,656
103,323
100,106
100,106103,323103,656107,272115,481116,998120,220108,10598,16994,88096,13698,24499,45999,372100,06798,23389,681154,733185,396189,154205,397329,149334,977342,024714,319761,960777,094793,173953,517970,7291,000,5571,019,4101,069,5481,089,5131,112,3501,125,6421,094,2591,087,6931,103,1501,110,4451,307,7401,314,9171,306,6191,321,4121,393,9831,402,3721,487,1971,480,7141,368,3641,356,9921,274,3311,260,3431,211,7271,131,2201,000,181975,713832,796772,010604,579563,665488,740423,085374,201327,490297,666229,616204,292188,509000169,89292,754
       Goodwill 
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
3,075
3,075
3,075
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0000000000000000000000000000000000000000000000003,0753,0753,0750000000000000000000000
       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
2,436
2,414
2,270
2,213
2,189
2,172
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
000000000000000000002,1722,1892,2132,2702,4142,43600000000000000000000000000000000000000000000000
       Intangible Assets 
19,415
18,839
0
0
0
18,264
18,120
17,976
17,832
17,688
17,545
71,859
82,258
144,322
143,529
146,138
145,175
287,370
285,778
284,264
340,533
368,834
465,125
463,024
482,925
555,671
552,271
347,546
345,234
328,480
326,251
324,526
322,452
174,832
173,771
172,711
171,701
170,659
169,618
168,576
167,534
166,493
165,478
164,410
163,368
156,254
155,253
154,251
153,250
65,805
65,366
64,926
7,601
7,824
42,883
7,692
815
823
803
783
763
1,017
983
1,010
1,023
982
942
903
863
823
784
744
705
7057447848238639039429821,0231,0109831,0177637838038238157,69242,8837,8247,60164,92665,36665,805153,250154,251155,253156,254163,368164,410165,478166,493167,534168,576169,618170,659171,701172,711173,771174,832322,452324,526326,251328,480345,234347,546552,271555,671482,925463,024465,125368,834340,533284,264285,778287,370145,175146,138143,529144,32282,25871,85917,54517,68817,83217,97618,12018,26400018,83919,415
       Long-term Assets Other 
0
0
0
0
0
3,396
3,074
3,071
3,071
2,911
2,911
2,911
2,911
2,500
2,500
2,500
2,500
2,500
1,000
1,000
1,000
174,885
173,591
172,298
170,891
1,400
1,400
1,351
1,351
1,351
1,351
1,351
1,351
1,000
1,000
1,000
1,000
1,000
1,000
1,000
1,000
0
0
0
0
0
2,697
2,436
2,414
2,270
2,213
2,189
2,172
2,108
1,947
984
984
2,508
13,000
2,414
13,000
10,000
10,000
10,000
13,000
11,159
1,608
21,000
27,300
0
0
0
0
000027,30021,0001,60811,15913,00010,00010,00010,00013,0002,41413,0002,5089849841,9472,1082,1722,1892,2132,2702,4142,4362,697000001,0001,0001,0001,0001,0001,0001,0001,0001,3511,3511,3511,3511,3511,3511,4001,400170,891172,298173,591174,8851,0001,0001,0002,5002,5002,5002,5002,5002,9112,9112,9112,9113,0713,0713,0743,39600000
> Total Liabilities 
197,838
306,402
0
0
0
280,833
332,450
267,663
314,433
303,819
530,260
593,248
754,249
844,628
875,822
763,632
874,216
921,901
1,190,905
1,316,064
1,394,944
1,658,133
1,760,240
1,678,041
1,725,488
1,877,821
1,900,233
1,637,837
1,654,295
1,710,062
1,409,893
1,371,190
1,433,616
1,171,357
1,228,742
1,253,692
1,166,412
1,213,959
1,213,459
1,240,888
1,222,204
1,212,520
1,201,448
1,207,908
1,203,371
891,001
860,400
766,248
788,111
700,863
684,247
824,634
563,608
517,730
504,127
458,904
382,407
469,055
449,440
430,980
438,146
464,561
463,280
509,017
513,607
484,418
476,737
470,352
456,762
442,625
475,116
475,913
451,803
451,803475,913475,116442,625456,762470,352476,737484,418513,607509,017463,280464,561438,146430,980449,440469,055382,407458,904504,127517,730563,608824,634684,247700,863788,111766,248860,400891,0011,203,3711,207,9081,201,4481,212,5201,222,2041,240,8881,213,4591,213,9591,166,4121,253,6921,228,7421,171,3571,433,6161,371,1901,409,8931,710,0621,654,2951,637,8371,900,2331,877,8211,725,4881,678,0411,760,2401,658,1331,394,9441,316,0641,190,905921,901874,216763,632875,822844,628754,249593,248530,260303,819314,433267,663332,450280,833000306,402197,838
   > Total Current Liabilities 
176,828
264,982
0
0
0
201,413
253,030
253,243
273,013
263,819
422,260
446,248
387,249
477,628
515,222
403,032
403,616
475,301
716,305
816,964
886,044
1,180,098
1,263,806
1,192,393
1,222,074
1,282,911
1,299,766
1,199,676
1,242,143
1,333,831
1,013,912
1,035,889
1,168,315
987,137
1,043,842
1,073,377
1,036,243
1,151,220
1,150,720
1,184,999
1,166,315
1,147,276
1,136,204
1,141,903
1,135,868
835,647
805,046
722,234
744,097
648,039
631,423
768,371
528,134
482,788
469,185
423,962
347,465
435,623
382,960
364,500
371,666
400,923
399,975
446,392
451,920
424,548
417,229
411,017
397,523
403,572
405,719
406,707
382,561
382,561406,707405,719403,572397,523411,017417,229424,548451,920446,392399,975400,923371,666364,500382,960435,623347,465423,962469,185482,788528,134768,371631,423648,039744,097722,234805,046835,6471,135,8681,141,9031,136,2041,147,2761,166,3151,184,9991,150,7201,151,2201,036,2431,073,3771,043,842987,1371,168,3151,035,8891,013,9121,333,8311,242,1431,199,6761,299,7661,282,9111,222,0741,192,3931,263,8061,180,098886,044816,964716,305475,301403,616403,032515,222477,628387,249446,248422,260263,819273,013253,243253,030201,413000264,982176,828
       Short-term Debt 
0
0
0
0
0
49,000
84,000
75,000
74,000
40,000
123,000
105,000
106,000
176,000
196,000
111,000
130,000
158,630
342,295
473,665
521,665
640,665
737,000
706,000
715,000
728,950
671,950
607,350
595,350
708,921
591,174
552,923
620,920
534,950
404,810
454,950
518,750
649,547
643,140
601,460
601,860
525,005
494,355
494,256
471,876
296,360
290,350
239,970
279,970
204,074
205,472
154,448
151,148
150,000
150,000
150,000
150,000
150,000
120,000
120,000
120,000
105,000
120,000
140,000
140,000
140,000
140,000
140,000
140,000
163,187
122,545
0
0
00122,545163,187140,000140,000140,000140,000140,000140,000120,000105,000120,000120,000120,000150,000150,000150,000150,000150,000151,148154,448205,472204,074279,970239,970290,350296,360471,876494,256494,355525,005601,860601,460643,140649,547518,750454,950404,810534,950620,920552,923591,174708,921595,350607,350671,950728,950715,000706,000737,000640,665521,665473,665342,295158,630130,000111,000196,000176,000106,000105,000123,00040,00074,00075,00084,00049,00000000
       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
83,000
83,000
0
205,472
154,448
151,148
150,000
150,000
150,000
150,000
150,000
120,000
120,000
120,000
105,000
120,000
140,000
140,000
140,000
140,000
140,000
140,000
105,000
105,000
105,000
85,000
85,000105,000105,000105,000140,000140,000140,000140,000140,000140,000120,000105,000120,000120,000120,000150,000150,000150,000150,000150,000151,148154,448205,472083,00083,00000000000000000000000000000000000000000000000000
       Accounts payable 
103,383
143,494
0
0
0
116,049
128,598
132,407
138,814
136,665
142,120
179,033
152,228
152,364
144,270
156,961
171,085
234,903
281,537
236,905
273,309
277,810
279,531
315,425
339,430
336,594
363,211
252,619
298,035
210,029
171,129
160,170
158,503
153,355
170,330
203,478
220,832
187,829
184,170
176,283
149,688
140,201
140,127
134,429
135,253
97,310
99,132
90,543
91,613
65,151
57,831
72,133
68,256
57,417
57,195
49,286
51,842
44,562
42,810
40,163
35,548
46,465
49,927
80,809
62,116
47,645
47,375
35,811
33,023
43,850
41,257
51,177
43,839
43,83951,17741,25743,85033,02335,81147,37547,64562,11680,80949,92746,46535,54840,16342,81044,56251,84249,28657,19557,41768,25672,13357,83165,15191,61390,54399,13297,310135,253134,429140,127140,201149,688176,283184,170187,829220,832203,478170,330153,355158,503160,170171,129210,029298,035252,619363,211336,594339,430315,425279,531277,810273,309236,905281,537234,903171,085156,961144,270152,364152,228179,033142,120136,665138,814132,407128,598116,049000143,494103,383
       Other Current Liabilities 
23,445
23,488
0
0
0
22,689
34,908
32,411
33,516
54,059
155,948
141,098
100,377
116,982
141,283
92,232
67,138
53,935
71,652
73,974
59,708
59,675
72,313
62,300
68,588
71,774
78,158
76,471
84,111
85,751
112,873
93,793
96,539
64,693
71,918
89,026
83,778
68,018
70,571
77,569
83,646
82,058
80,834
76,619
76,533
75,586
63,071
59,558
65,403
62,011
60,897
55,748
60,443
46,857
52,529
48,226
57,216
79,756
82,494
63,003
76,830
104,634
230,048
158,845
249,803
236,903
153,843
85,088
74,891
84,349
140,738
63,410
65,486
65,48663,410140,73884,34974,89185,088153,843236,903249,803158,845230,048104,63476,83063,00382,49479,75657,21648,22652,52946,85760,44355,74860,89762,01165,40359,55863,07175,58676,53376,61980,83482,05883,64677,56970,57168,01883,77889,02671,91864,69396,53993,793112,87385,75184,11176,47178,15871,77468,58862,30072,31359,67559,70873,97471,65253,93567,13892,232141,283116,982100,377141,098155,94854,05933,51632,41134,90822,68900023,48823,445
   > Long-term Liabilities 
0
0
0
0
0
79,420
79,420
14,420
41,420
40,000
108,000
147,000
367,000
367,000
360,600
360,600
470,600
446,600
474,600
499,100
508,900
478,035
496,433
485,648
503,414
594,910
600,467
438,161
412,153
376,231
395,981
335,301
265,301
184,219
184,899
180,314
130,169
62,739
62,739
55,889
55,889
65,244
65,244
66,005
67,504
55,354
55,354
44,014
44,014
52,824
52,824
56,263
35,474
34,942
34,942
34,942
34,942
33,431
66,480
66,480
66,480
63,638
63,305
62,625
61,687
59,870
59,508
59,334
59,239
39,053
69,396
69,206
69,242
69,24269,20669,39639,05359,23959,33459,50859,87061,68762,62563,30563,63866,48066,48066,48033,43134,94234,94234,94234,94235,47456,26352,82452,82444,01444,01455,35455,35467,50466,00565,24465,24455,88955,88962,73962,739130,169180,314184,899184,219265,301335,301395,981376,231412,153438,161600,467594,910503,414485,648496,433478,035508,900499,100474,600446,600470,600360,600360,600367,000367,000147,000108,00040,00041,42014,42079,42079,42000000
       Capital Lease Obligations Min Short Term Debt
0
0
0
0
0
-49,000
-84,000
-75,000
-74,000
-40,000
-123,000
-105,000
-106,000
-176,000
-196,000
-111,000
-130,000
-158,630
-342,295
-473,665
-521,665
-640,665
-737,000
-706,000
-715,000
-728,950
-671,950
-607,350
-595,350
-708,921
-591,174
-552,923
-620,920
-534,950
-404,810
-454,950
-518,750
-649,547
-643,140
-601,460
-601,860
-525,005
-494,355
-494,256
-471,876
-296,360
-290,350
-239,970
-279,970
-204,074
-205,472
-154,448
-151,148
-150,000
-150,000
-150,000
-150,000
-150,000
-120,000
-120,000
-120,000
-105,000
-120,000
-140,000
-140,000
-140,000
-140,000
-140,000
-140,000
-129,177
-87,680
34,919
35,201
35,20134,919-87,680-129,177-140,000-140,000-140,000-140,000-140,000-140,000-120,000-105,000-120,000-120,000-120,000-150,000-150,000-150,000-150,000-150,000-151,148-154,448-205,472-204,074-279,970-239,970-290,350-296,360-471,876-494,256-494,355-525,005-601,860-601,460-643,140-649,547-518,750-454,950-404,810-534,950-620,920-552,923-591,174-708,921-595,350-607,350-671,950-728,950-715,000-706,000-737,000-640,665-521,665-473,665-342,295-158,630-130,000-111,000-196,000-176,000-106,000-105,000-123,000-40,000-74,000-75,000-84,000-49,00000000
       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
17,550
20,989
200
0
0
0
0
0
44,993
0
44,993
43,550
43,217
42,537
0
0
0
0
40,301
0
0
0
0
000040,301000042,53743,21743,55044,993044,9930000020020,98917,55000000000000000000000000000000000000000000000000000
> Total Stockholder Equity
95,026
117,853
0
0
0
197,026
189,479
474,954
491,740
504,797
508,742
533,229
585,231
607,166
619,868
994,290
1,025,471
1,022,756
1,025,488
1,037,613
1,048,687
1,029,961
1,026,976
1,009,438
988,207
922,207
902,983
894,111
867,765
750,618
1,030,681
1,011,063
983,151
1,082,170
1,060,030
1,034,098
969,397
873,198
850,520
819,949
759,162
641,869
615,084
554,871
480,820
680,554
649,485
569,059
512,534
104,207
88,842
74,899
113,735
131,704
122,491
44,966
56,550
48,417
53,728
55,773
58,454
63,735
68,191
72,397
76,003
76,746
81,826
85,353
87,125
61,393
67,035
67,568
71,418
71,41867,56867,03561,39387,12585,35381,82676,74676,00372,39768,19163,73558,45455,77353,72848,41756,55044,966122,491131,704113,73574,89988,842104,207512,534569,059649,485680,554480,820554,871615,084641,869759,162819,949850,520873,198969,3971,034,0981,060,0301,082,170983,1511,011,0631,030,681750,618867,765894,111902,983922,207988,2071,009,4381,026,9761,029,9611,048,6871,037,6131,025,4881,022,7561,025,471994,290619,868607,166585,231533,229508,742504,797491,740474,954189,479197,026000117,85395,026
   Common Stock
80,000
80,000
0
0
0
90,000
90,000
120,000
120,000
120,000
120,000
120,000
120,000
120,000
120,000
128,748
257,496
257,496
257,496
257,496
257,496
257,496
257,496
257,496
257,496
257,496
257,496
257,496
257,496
257,496
307,496
307,496
307,496
307,496
307,496
307,496
307,496
307,496
307,496
307,496
307,496
307,496
307,496
307,496
307,496
307,496
307,496
307,496
307,496
307,496
307,496
307,496
307,496
307,496
307,496
307,496
307,496
307,496
307,496
307,496
307,496
307,496
307,496
307,496
307,496
307,496
307,496
307,496
307,496
307,496
307,496
0
0
00307,496307,496307,496307,496307,496307,496307,496307,496307,496307,496307,496307,496307,496307,496307,496307,496307,496307,496307,496307,496307,496307,496307,496307,496307,496307,496307,496307,496307,496307,496307,496307,496307,496307,496307,496307,496307,496307,496307,496307,496307,496257,496257,496257,496257,496257,496257,496257,496257,496257,496257,496257,496257,496257,496257,496128,748120,000120,000120,000120,000120,000120,000120,000120,00090,00090,00000080,00080,000
   Retained Earnings 
3,855
11,305
0
0
0
37,484
29,937
43,410
60,196
68,982
72,927
97,414
149,416
160,355
173,057
213,385
244,566
231,842
234,575
246,700
257,774
235,796
232,811
215,272
194,041
123,194
103,368
94,017
67,092
-49,718
-74,446
-94,570
-122,990
-24,854
-47,600
-74,104
-139,697
-236,607
-259,842
-290,994
-352,306
-469,600
-496,868
-557,398
-632,018
-432,462
-463,782
-544,239
-601,023
-1,007,458
-1,023,031
-1,037,087
-998,373
-980,822
-990,336
-1,013,773
-1,055,016
-1,063,801
-1,058,812
-1,057,004
-1,054,624
-1,049,609
-1,045,512
-1,041,613
-1,038,311
-1,037,948
-1,033,195
-1,029,652
-1,028,211
-1,054,190
-1,048,789
-1,048,542
-1,045,007
-1,045,007-1,048,542-1,048,789-1,054,190-1,028,211-1,029,652-1,033,195-1,037,948-1,038,311-1,041,613-1,045,512-1,049,609-1,054,624-1,057,004-1,058,812-1,063,801-1,055,016-1,013,773-990,336-980,822-998,373-1,037,087-1,023,031-1,007,458-601,023-544,239-463,782-432,462-632,018-557,398-496,868-469,600-352,306-290,994-259,842-236,607-139,697-74,104-47,600-24,854-122,990-94,570-74,446-49,71867,09294,017103,368123,194194,041215,272232,811235,796257,774246,700234,575231,842244,566213,385173,057160,355149,41697,41472,92768,98260,19643,41029,93737,48400011,3053,855
   Capital Surplus 0000000000000000000000000000000000000000000000000000000000000000000000000
   Treasury Stock0000000000000000000000000000000000000000000000000000000000000000000000000
   Other Stockholders Equity 
0
0
0
0
0
69,542
69,542
311,544
311,544
315,815
315,815
315,815
315,815
326,811
326,811
652,157
523,410
533,418
533,418
533,418
533,418
536,670
536,670
536,670
536,670
541,517
542,119
542,598
543,178
542,841
797,631
798,137
798,645
799,528
800,135
800,707
801,598
802,309
802,867
803,447
803,972
803,973
804,456
804,773
805,342
805,520
805,771
805,802
806,061
804,169
804,377
804,491
804,612
805,031
805,332
751,243
804,070
804,723
805,044
805,282
805,582
805,849
806,208
734,444
0
734,444
0
734,444
0
734,444
0
0
0
000734,4440734,4440734,4440734,444806,208805,849805,582805,282805,044804,723804,070751,243805,332805,031804,612804,491804,377804,169806,061805,802805,771805,520805,342804,773804,456803,973803,972803,447802,867802,309801,598800,707800,135799,528798,645798,137797,631542,841543,178542,598542,119541,517536,670536,670536,670536,670533,418533,418533,418533,418523,410652,157326,811326,811315,815315,815315,815315,815311,544311,54469,54269,54200000



6.3. Balance Sheets

Currency in CNY. All numbers in thousands.