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

Suzhou Hailu Heavy Industry Co Ltd
Buy, Hold or Sell?

Let's analyze Suzhou Hailu Heavy Industry Co Ltd together

I guess you are interested in Suzhou Hailu Heavy Industry 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 Suzhou Hailu Heavy Industry 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 Suzhou Hailu Heavy Industry Co Ltd

I send you an email if I find something interesting about Suzhou Hailu Heavy Industry Co Ltd.

1. Quick Overview

1.1. Quick analysis of Suzhou Hailu Heavy Industry Co Ltd (30 sec.)










1.2. What can you expect buying and holding a share of Suzhou Hailu Heavy Industry 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?
95.0%

What is your share worth?

Current worth
¥4.67
Expected worth in 1 year
¥5.01
How sure are you?
80.0%

+ What do you gain per year?

Total Gains per Share
¥0.34
Return On Investment
5.6%

For what price can you sell your share?

Current Price per Share
¥6.08
Expected price per share
¥4.67 - ¥6.94
How sure are you?
50%
3rd party ad coffee SUPPORTERis ad-free.

2. Detailed Analysis

2.1. Valuation of Suzhou Hailu Heavy Industry Co Ltd (5 min.)




Live pricePrice per Share (EOD)
¥6.08
Intrinsic Value Per Share
¥14.16 - ¥16.83
Total Value Per Share
¥18.83 - ¥21.50

2.2. Growth of Suzhou Hailu Heavy Industry Co Ltd (5 min.)




Is Suzhou Hailu Heavy Industry Co Ltd growing?

Current yearPrevious yearGrowGrow %
How rich?$540.8m$483.3m$44.3m8.4%

How much money is Suzhou Hailu Heavy Industry Co Ltd making?

Current yearPrevious yearGrowGrow %
Making money$11.9m$12.7m-$836k-7.0%
Net Profit Margin12.5%14.7%--

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

2.3. Financial Health of Suzhou Hailu Heavy Industry Co Ltd (5 min.)




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




  Industry Rankings (Specialty Industrial Machinery)  


Richest
#205 / 730

Most Revenue
#318 / 730

Most Profit
#236 / 730

Most Efficient
#138 / 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 Suzhou Hailu Heavy Industry Co Ltd?

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

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

Speculation

The Price per Share of Suzhou Hailu Heavy Industry Co Ltd is ¥6.08. 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 Suzhou Hailu Heavy Industry 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 Suzhou Hailu Heavy Industry Co Ltd, you will have to let go of the thought of selling in the future. If you have to sell the share for less than you bought it, it can still be a good investment. Focus on what it means to hold the stock forever:

  • You own a part of the company. The equity of this part can grow or shrink. The current Book Value per Share is ¥4.67. Based on the TTM, the Book Value Change Per Share is ¥0.09 per quarter. Based on the YOY, the Book Value Change Per Share is ¥0.11 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 Suzhou Hailu Heavy Industry 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 Eps0.020.3%0.010.2%0.020.3%0.000.0%0.000.0%
Usd Book Value Change Per Share0.010.2%0.010.2%0.020.3%0.000.0%0.010.2%
Usd Dividend Per Share0.000.0%0.000.0%0.000.0%0.000.0%0.000.0%
Usd Total Gains Per Share0.010.2%0.010.2%0.020.3%0.000.0%0.010.2%
Usd Price Per Share0.70-0.70-0.74-0.68-0.81-
Price to Earnings Ratio9.45-14.18-10.48-8.67-33.82-
Price-to-Total Gains Ratio71.85-68.96-62.07-33.23--23.59-
Price to Book Ratio1.09-1.13-1.29-1.32-1.88-
Price-to-Total Gains Ratio71.85-68.96-62.07-33.23--23.59-

When do you get the money?

Usd Investment
$.00
Usd Price Per Share0.836
Number of shares1196
Gains per QuarterTrailing 12 Months5 Year
Usd Dividend Per Share0.000.00
Usd Book Value Change Per Share0.010.00
Usd Total Gains Per Share0.010.00
Gains per Quarter (1196 shares)14.05-0.19
Gains per Year (1196 shares)56.20-0.75
YearsReturn on Investment (TTM)Return on Investment (5Y)
 DividendBook Value gainTotal gainsDividendBook Value gainTotal gains
Broker costs---10---10
1056461-2-11
201121022-3-12
301691583-5-13
402252143-7-14
502812704-8-15
603373265-10-16
703933826-11-17
804494387-13-18
905064948-15-19
1005625509-16-20

How sure are you?

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

Linear %
 Trailing 12 Months3Y5 Year10 YearALLTIME
  % % % % %
Earnings Per Share4.00.00.0100.0%11.01.00.091.7%18.02.00.090.0%36.04.00.090.0%63.04.00.094.0%
Book Value Change Per Share4.00.00.0100.0%10.02.00.083.3%17.03.00.085.0%32.08.00.080.0%58.09.00.086.6%
Dividend per Share4.00.00.0100.0%10.00.02.083.3%18.00.02.090.0%38.00.02.095.0%60.00.07.089.6%
Total Gains per Share4.00.00.0100.0%10.02.00.083.3%17.03.00.085.0%32.08.00.080.0%59.08.00.088.1%
3rd party ad coffee SUPPORTERis ad-free.

3.2. Key Performance Indicators

The key performance indicators of Suzhou Hailu Heavy Industry 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--0.0710.085-17%0.114-38%-0.002+103%0.067+6%
Book Value Per Share--4.6704.557+2%4.174+12%3.776+24%3.573+31%
Current Ratio--1.8051.843-2%1.726+5%1.624+11%1.064+70%
Debt To Asset Ratio--0.4240.411+3%0.4240%0.440-4%0.427-1%
Debt To Equity Ratio--0.7470.711+5%0.7500%0.821-9%0.794-6%
Dividend Per Share--0.0000.000+164%0.000-58%0.001-96%0.006-99%
Enterprise Value--1391735954.9101631363743.938-15%1954982813.450-29%1672234304.450-17%2959848328.405-53%
Eps--0.1350.103+31%0.136-1%0.013+960%0.015+815%
Ev To Ebitda Ratio--infinfnan%infnan%nannan%nannan%
Ev To Sales Ratio--0.5550.635-13%0.846-34%0.707-21%1.888-71%
Free Cash Flow Per Share--0.3100.173+80%0.114+173%0.105+197%0.105+197%
Free Cash Flow To Equity Per Share--0.3100.173+80%0.113+175%0.075+316%0.075+316%
Gross Profit Margin--1.0001.0000%1.0000%1.0000%1.0000%
Intrinsic Value_10Y_max--16.833--------
Intrinsic Value_10Y_min--14.156--------
Intrinsic Value_1Y_max--0.681--------
Intrinsic Value_1Y_min--0.669--------
Intrinsic Value_3Y_max--2.814--------
Intrinsic Value_3Y_min--2.671--------
Intrinsic Value_5Y_max--5.869--------
Intrinsic Value_5Y_min--5.382--------
Market Cap5051756625.920+15%4287159669.9504316639156.875-1%4548263697.000-6%4143973590.600+3%4948633225.644-13%
Net Profit Margin--0.1810.125+44%0.147+23%-0.216+219%-0.082+145%
Operating Margin----0%0.175-100%-0.3700%-0.1690%
Operating Ratio--1.5161.599-5%1.538-1%1.635-7%1.323+15%
Pb Ratio1.302+16%1.0901.126-3%1.293-16%1.315-17%1.882-42%
Pe Ratio11.292+16%9.45314.185-33%10.477-10%8.671+9%33.816-72%
Price Per Share6.080+16%5.0905.125-1%5.400-6%4.920+3%5.861-13%
Price To Free Cash Flow Ratio4.898+16%4.100-1.641+140%2.718+51%3.693+11%1.846+122%
Price To Total Gains Ratio85.831+16%71.85568.965+4%62.071+16%33.233+116%-23.593+133%
Quick Ratio--0.3610.415-13%0.633-43%0.631-43%0.700-48%
Return On Assets--0.0170.013+26%0.015+9%0.000+101%0.001+1011%
Return On Equity--0.0290.023+28%0.027+9%-0.016+155%-0.006+119%
Total Gains Per Share--0.0710.085-17%0.114-38%-0.001+102%0.073-3%
Usd Book Value--540829596.219527706575.023+2%483368886.139+12%437332298.060+24%416794328.534+30%
Usd Book Value Change Per Share--0.0100.012-17%0.016-38%0.000+103%0.009+6%
Usd Book Value Per Share--0.6420.627+2%0.574+12%0.519+24%0.491+31%
Usd Dividend Per Share--0.0000.000+164%0.000-58%0.000-96%0.001-99%
Usd Enterprise Value--191363693.800224312514.791-15%268810136.849-29%229932216.862-17%406979145.156-53%
Usd Eps--0.0190.014+31%0.019-1%0.002+960%0.002+815%
Usd Free Cash Flow--35942996.58120021969.356+80%13166815.917+173%11502938.783+212%5751469.391+525%
Usd Free Cash Flow Per Share--0.0430.024+80%0.016+173%0.014+197%0.014+197%
Usd Free Cash Flow To Equity Per Share--0.0430.024+80%0.015+175%0.010+316%0.010+316%
Usd Market Cap694616536.064+15%589484454.618593537884.070-1%625386258.338-6%569796368.708+3%680437068.526-13%
Usd Price Per Share0.836+16%0.7000.705-1%0.743-6%0.677+3%0.806-13%
Usd Profit--15589937.77011927559.374+31%12763595.237+22%1273123.155+1125%1245719.913+1151%
Usd Revenue--86145715.93196284211.868-11%83414575.276+3%80725558.958+7%68851917.138+25%
Usd Total Gains Per Share--0.0100.012-17%0.016-38%0.000+102%0.010-3%
 EOD+4 -4MRQTTM+21 -16YOY+21 -175Y+28 -910Y+24 -13

3.3 Fundamental Score

Let's check the fundamental score of Suzhou Hailu Heavy Industry Co Ltd based on Penke's default stock scanner.

Penke's Stock Scanner

  
  
IndicatorConditionValue
Price to Earnings Ratio (EOD)Between0-1511.292
Price to Book Ratio (EOD)Between0-11.302
Net Profit Margin (MRQ)Greater than00.181
Operating Margin (MRQ)Greater than00.000
Quick Ratio (MRQ)Greater than10.361
Current Ratio (MRQ)Greater than11.805
Debt to Asset Ratio (MRQ)Less than10.424
Debt to Equity Ratio (MRQ)Less than10.747
Return on Equity (MRQ)Greater than0.150.029
Return on Assets (MRQ)Greater than0.050.017
Total5/10 (50.0%)

3.4 Technical Score

Let's check the technical score of Suzhou Hailu Heavy Industry Co Ltd based on Penke's default Symbol scanner.

Penke's Symbol Scanner

  
  
IndicatorConditionValue
RsiGreater than5056.169
Ma 20Greater thanMa 506.024
Ma 50Greater thanMa 1005.608
Ma 100Greater thanMa 2005.006
OpenGreater thanClose6.000
Total3/5 (60.0%)

4. In-depth Analysis

4.1 About Suzhou Hailu Heavy Industry Co Ltd

Suzhou Hailu Heavy Industry Co.,Ltd designs, manufactures, and sells industrial waste heat boilers, large and special material pressure vessels, and nuclear safety equipment. The company offers boiler products, such as CDQ heat recovery, non-ferrous heat recovery, FCCU serial products, converter flues WHB and recovery system, gas turbine HRSG, pressure vessels, coal chemical, petrochemical chemistry, and fine chemistry. It also provides nuclear power, environmental, and cryogenic products, as well as solid waste, wastewater, and other pollutants treatment services. In addition, the company exports its products. Its products are used in various industries, such as power generation, steel making, non-ferrous, coking, petrochemical, chemical, and paper making industries. Suzhou Hailu Heavy Industry Co.,Ltd was founded in 1956 and is based in Zhangjiagang, China.

Fundamental data was last updated by Penke on 2024-12-08 23:21:05.

4.2 In-depth Summary

4.2.1. Financial Health Summary

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

4.2.2. Valuation Summary

Valuation Details
 Compared to previous yearCompared to industry
Based on the equity, the company is underpriced.
Based on the earnings, the company is underpriced.
Based on how much money comes from the company's main activities, the company is 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 Suzhou Hailu Heavy Industry Co Ltd earns for each ¥1 of revenue.

  • Above 10% is considered healthy but always compare Suzhou Hailu Heavy Industry Co Ltd to the Specialty Industrial Machinery industry mean.
  • A Net Profit Margin of 18.1% means that ¥0.18 for each ¥1 in revenue is generated as profit.

Let's take a look of the Net Profit Margin trends of Suzhou Hailu Heavy Industry Co Ltd:

  • The MRQ is 18.1%. The company is making a huge profit. +2
  • The TTM is 12.5%. The company is making a huge profit. +2
Trends
Current periodCompared to+/- 
MRQ18.1%TTM12.5%+5.5%
TTM12.5%YOY14.7%-2.2%
TTM12.5%5Y-21.6%+34.1%
5Y-21.6%10Y-8.2%-13.4%
Compared to industry (Specialty Industrial Machinery)
PeriodCompanyIndustry (mean)+/- 
MRQ18.1%5.6%+12.5%
TTM12.5%5.1%+7.4%
YOY14.7%5.2%+9.5%
5Y-21.6%4.7%-26.3%
10Y-8.2%4.8%-13.0%
4.3.1.2. Return on Assets

Shows how efficient Suzhou Hailu Heavy Industry Co Ltd is using its assets to generate profit.

  • Above 5% is considered healthy but always compare Suzhou Hailu Heavy Industry Co Ltd to the Specialty Industrial Machinery industry mean.
  • 1.7% Return on Assets means that Suzhou Hailu Heavy Industry Co Ltd generated ¥0.02 profit for each $1 in assets.

Let's take a look of the Return on Assets trends of Suzhou Hailu Heavy Industry Co Ltd:

  • The MRQ is 1.7%. Using its assets, the company is less efficient in making profit.
  • The TTM is 1.3%. Using its assets, the company is less efficient in making profit.
Trends
Current periodCompared to+/- 
MRQ1.7%TTM1.3%+0.3%
TTM1.3%YOY1.5%-0.2%
TTM1.3%5Y0.0%+1.3%
5Y0.0%10Y0.1%-0.2%
Compared to industry (Specialty Industrial Machinery)
PeriodCompanyIndustry (mean)+/- 
MRQ1.7%1.0%+0.7%
TTM1.3%1.0%+0.3%
YOY1.5%1.0%+0.5%
5Y0.0%1.0%-1.0%
10Y0.1%1.1%-1.0%
4.3.1.3. Return on Equity

Shows how efficient Suzhou Hailu Heavy Industry Co Ltd is using its investors money to generate profit.

  • Above 15%-20% is considered healthy but always compare Suzhou Hailu Heavy Industry Co Ltd to the Specialty Industrial Machinery industry mean.
  • 2.9% Return on Equity means Suzhou Hailu Heavy Industry Co Ltd generated ¥0.03 for each ¥1 the owners (shareholders) invested.

Let's take a look of the Return on Equity trends of Suzhou Hailu Heavy Industry Co Ltd:

  • The MRQ is 2.9%. Using its investors money, the company is inefficient in making profit. -1
  • The TTM is 2.3%. Using its investors money, the company is inefficient in making profit. -1
Trends
Current periodCompared to+/- 
MRQ2.9%TTM2.3%+0.6%
TTM2.3%YOY2.7%-0.4%
TTM2.3%5Y-1.6%+3.9%
5Y-1.6%10Y-0.6%-1.1%
Compared to industry (Specialty Industrial Machinery)
PeriodCompanyIndustry (mean)+/- 
MRQ2.9%2.4%+0.5%
TTM2.3%2.1%+0.2%
YOY2.7%2.2%+0.5%
5Y-1.6%1.9%-3.5%
10Y-0.6%2.2%-2.8%
3rd party ad coffee SUPPORTERis ad-free.

4.3.2. Operating Efficiency of Suzhou Hailu Heavy Industry Co Ltd.

4.3.2. Operating Efficiency
4.3.2.1. Operating Margin

Measures how efficient Suzhou Hailu Heavy Industry Co Ltd is operating .

  • Measures how much profit Suzhou Hailu Heavy Industry 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 Suzhou Hailu Heavy Industry 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 Suzhou Hailu Heavy Industry Co Ltd:

  • The MRQ is 0.0%. The data is not here.
Trends
Current periodCompared to+/- 
MRQ-TTM-0.0%
TTM-YOY17.5%-17.5%
TTM-5Y-37.0%+37.0%
5Y-37.0%10Y-16.9%-20.1%
Compared to industry (Specialty Industrial Machinery)
PeriodCompanyIndustry (mean)+/- 
MRQ-9.1%-9.1%
TTM-6.8%-6.8%
YOY17.5%6.1%+11.4%
5Y-37.0%5.8%-42.8%
10Y-16.9%5.3%-22.2%
4.3.2.2. Operating Ratio

Measures how efficient Suzhou Hailu Heavy Industry Co Ltd is keeping operating costs low.

  • Below 1 is considered healthy (always compare to Specialty Industrial Machinery industry mean).
  • An Operation Ratio of 1.52 means that the operating costs are ¥1.52 for each ¥1 in net sales.

Let's take a look of the Operating Ratio trends of Suzhou Hailu Heavy Industry Co Ltd:

  • The MRQ is 1.516. The company is inefficient in keeping operating costs low. -1
  • The TTM is 1.599. The company is inefficient in keeping operating costs low. -1
Trends
Current periodCompared to+/- 
MRQ1.516TTM1.599-0.083
TTM1.599YOY1.538+0.061
TTM1.5995Y1.635-0.036
5Y1.63510Y1.323+0.312
Compared to industry (Specialty Industrial Machinery)
PeriodCompanyIndustry (mean)+/- 
MRQ1.5161.445+0.071
TTM1.5991.366+0.233
YOY1.5381.343+0.195
5Y1.6351.354+0.281
10Y1.3231.197+0.126
3rd party ad coffee SUPPORTERis ad-free.

4.4.3. Liquidity of Suzhou Hailu Heavy Industry Co Ltd.

4.4.3. Liquidity
4.4.3.1. Current Ratio

Measures if Suzhou Hailu Heavy Industry 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 1.81 means the company has ¥1.81 in assets for each ¥1 in short-term debts.

Let's take a look of the Current Ratio trends of Suzhou Hailu Heavy Industry Co Ltd:

  • The MRQ is 1.805. The company is able to pay all its short-term debts. +1
  • The TTM is 1.843. The company is able to pay all its short-term debts. +1
Trends
Current periodCompared to+/- 
MRQ1.805TTM1.843-0.037
TTM1.843YOY1.726+0.117
TTM1.8435Y1.624+0.219
5Y1.62410Y1.064+0.561
Compared to industry (Specialty Industrial Machinery)
PeriodCompanyIndustry (mean)+/- 
MRQ1.8051.693+0.112
TTM1.8431.701+0.142
YOY1.7261.686+0.040
5Y1.6241.721-0.097
10Y1.0641.654-0.590
4.4.3.2. Quick Ratio

Measures if Suzhou Hailu Heavy Industry 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 Suzhou Hailu Heavy Industry Co Ltd to the Specialty Industrial Machinery industry mean.
  • A Quick Ratio of 0.36 means the company can pay off ¥0.36 for each ¥1 in debt (using most liquid assets).

Let's take a look of the Quick Ratio trends of Suzhou Hailu Heavy Industry Co Ltd:

  • The MRQ is 0.361. The company is just not able to pay all its short-term debts with the most liquid assets. -1
  • The TTM is 0.415. The company is just not able to pay all its short-term debts with the most liquid assets. -1
Trends
Current periodCompared to+/- 
MRQ0.361TTM0.415-0.055
TTM0.415YOY0.633-0.218
TTM0.4155Y0.631-0.215
5Y0.63110Y0.700-0.070
Compared to industry (Specialty Industrial Machinery)
PeriodCompanyIndustry (mean)+/- 
MRQ0.3610.726-0.365
TTM0.4150.809-0.394
YOY0.6330.884-0.251
5Y0.6310.956-0.325
10Y0.7000.967-0.267
3rd party ad coffee SUPPORTERis ad-free.

4.5.4. Solvency of Suzhou Hailu Heavy Industry Co Ltd.

4.5.4. Solvency
4.5.4.1. Debt to Asset Ratio

Measures how much % of Suzhou Hailu Heavy Industry Co Ltd assets are financed with debt.

  • Below 1 (100%) is considered healthy but always compare Suzhou Hailu Heavy Industry Co Ltd to Specialty Industrial Machinery industry mean.
  • A Debt to Asset Ratio of 0.42 means that Suzhou Hailu Heavy Industry Co Ltd assets are financed with 42.4% credit (debt) and the remaining percentage (100% - 42.4%) is financed by its owners/shareholders. 

Let's take a look of the Debt to Asset Ratio trends of Suzhou Hailu Heavy Industry Co Ltd:

  • The MRQ is 0.424. The company is very able to pay all its debts by selling its assets. +2
  • The TTM is 0.411. The company is very able to pay all its debts by selling its assets. +2
Trends
Current periodCompared to+/- 
MRQ0.424TTM0.411+0.013
TTM0.411YOY0.424-0.013
TTM0.4115Y0.440-0.029
5Y0.44010Y0.427+0.014
Compared to industry (Specialty Industrial Machinery)
PeriodCompanyIndustry (mean)+/- 
MRQ0.4240.490-0.066
TTM0.4110.491-0.080
YOY0.4240.506-0.082
5Y0.4400.502-0.062
10Y0.4270.495-0.068
4.5.4.2. Debt to Equity Ratio

Measures if Suzhou Hailu Heavy Industry Co Ltd is able to pay off its debts by using shareholders equity.

  • Below 2 is considered healthy but always compare Suzhou Hailu Heavy Industry Co Ltd to the Specialty Industrial Machinery industry mean.
  • A Debt to Equity ratio of 74.7% means that company has ¥0.75 debt for each ¥1 in shareholders equity.

Let's take a look of the Debt to Equity Ratio trends of Suzhou Hailu Heavy Industry Co Ltd:

  • The MRQ is 0.747. The company is very able to pay all its debts with equity. +2
  • The TTM is 0.711. The company is very able to pay all its debts with equity. +2
Trends
Current periodCompared to+/- 
MRQ0.747TTM0.711+0.036
TTM0.711YOY0.750-0.039
TTM0.7115Y0.821-0.110
5Y0.82110Y0.794+0.027
Compared to industry (Specialty Industrial Machinery)
PeriodCompanyIndustry (mean)+/- 
MRQ0.7470.963-0.216
TTM0.7110.959-0.248
YOY0.7501.038-0.288
5Y0.8211.075-0.254
10Y0.7941.053-0.259
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 Suzhou Hailu Heavy Industry Co Ltd generates.

  • Above 15 is considered overpriced but always compare Suzhou Hailu Heavy Industry Co Ltd to the Specialty Industrial Machinery industry mean.
  • A PE ratio of 9.45 means the investor is paying ¥9.45 for every ¥1 in earnings.

Let's take a look of the Price to Earnings Ratio trends of Suzhou Hailu Heavy Industry Co Ltd:

  • The EOD is 11.292. Based on the earnings, the company is underpriced. +1
  • The MRQ is 9.453. Based on the earnings, the company is underpriced. +1
  • The TTM is 14.185. Based on the earnings, the company is underpriced. +1
Trends
Current periodCompared to+/- 
EOD11.292MRQ9.453+1.839
MRQ9.453TTM14.185-4.732
TTM14.185YOY10.477+3.708
TTM14.1855Y8.671+5.514
5Y8.67110Y33.816-25.145
Compared to industry (Specialty Industrial Machinery)
PeriodCompanyIndustry (mean)+/- 
EOD11.29219.620-8.328
MRQ9.45318.125-8.672
TTM14.18519.321-5.136
YOY10.47718.587-8.110
5Y8.67121.755-13.084
10Y33.81627.976+5.840
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 Suzhou Hailu Heavy Industry Co Ltd:

  • The EOD is 4.898. Based on how much money comes from the company's main activities, the company is cheap. +2
  • The MRQ is 4.100. Based on how much money comes from the company's main activities, the company is cheap. +2
  • The TTM is -1.641. Based on how much money comes from the company's main activities, the company is expensive. -2
Trends
Current periodCompared to+/- 
EOD4.898MRQ4.100+0.797
MRQ4.100TTM-1.641+5.741
TTM-1.641YOY2.718-4.359
TTM-1.6415Y3.693-5.334
5Y3.69310Y1.846+1.846
Compared to industry (Specialty Industrial Machinery)
PeriodCompanyIndustry (mean)+/- 
EOD4.8986.829-1.931
MRQ4.1006.646-2.546
TTM-1.6412.685-4.326
YOY2.7181.815+0.903
5Y3.6931.475+2.218
10Y1.8461.243+0.603
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 Suzhou Hailu Heavy Industry 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 1.09 means the investor is paying ¥1.09 for each ¥1 in book value.

Let's take a look of the Price to Book Ratio trends of Suzhou Hailu Heavy Industry Co Ltd:

  • The EOD is 1.302. Based on the equity, the company is underpriced. +1
  • The MRQ is 1.090. Based on the equity, the company is underpriced. +1
  • The TTM is 1.126. Based on the equity, the company is underpriced. +1
Trends
Current periodCompared to+/- 
EOD1.302MRQ1.090+0.212
MRQ1.090TTM1.126-0.036
TTM1.126YOY1.293-0.168
TTM1.1265Y1.315-0.190
5Y1.31510Y1.882-0.567
Compared to industry (Specialty Industrial Machinery)
PeriodCompanyIndustry (mean)+/- 
EOD1.3022.305-1.003
MRQ1.0902.027-0.937
TTM1.1262.145-1.019
YOY1.2932.208-0.915
5Y1.3152.472-1.157
10Y1.8822.886-1.004
4.6.2. Total Gains per Share
3rd party ad coffee SUPPORTERis ad-free.

6. Financial Statements




6.1. Latest Balance Sheet

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

Summary
Total Assets6,828,730
Total Liabilities2,895,424
Total Stockholder Equity3,876,044
 As reported
Total Liabilities 2,895,424
Total Stockholder Equity+ 3,876,044
Total Assets = 6,828,730

Assets

Total Assets6,828,730
Total Current Assets4,936,101
Long-term Assets1,892,629
Total Current Assets
Cash And Cash Equivalents 1,588,278
Short-term Investments 30,890
Net Receivables 955,528
Inventory 1,641,145
Other Current Assets 10,405
Total Current Assets  (as reported)4,936,101
Total Current Assets  (calculated)4,226,246
+/- 709,855
Long-term Assets
Property Plant Equipment 1,226,021
Goodwill 62,498
Intangible Assets 141,630
Long-term Assets Other 109,260
Long-term Assets  (as reported)1,892,629
Long-term Assets  (calculated)1,539,408
+/- 353,220

Liabilities & Shareholders' Equity

Total Current Liabilities2,733,973
Long-term Liabilities161,450
Total Stockholder Equity3,876,044
Total Current Liabilities
Short Long Term Debt 4,900
Accounts payable 647,370
Other Current Liabilities 236,225
Total Current Liabilities  (as reported)2,733,973
Total Current Liabilities  (calculated)888,495
+/- 1,845,479
Long-term Liabilities
Capital Lease Obligations Min Short Term Debt35,832
Long-term Liabilities  (as reported)161,450
Long-term Liabilities  (calculated)35,832
+/- 125,619
Total Stockholder Equity
Retained Earnings 755,776
Total Stockholder Equity (as reported)3,876,044
Total Stockholder Equity (calculated)755,776
+/- 3,120,268
Other
Capital Stock842,271
Common Stock Shares Outstanding 842,271
Net Invested Capital 3,880,944
Net Working Capital 2,202,128
Property Plant and Equipment Gross 1,226,021



6.2. Balance Sheets Structured

Currency in CNY. All numbers in thousands.

 Trend2024-09-302024-06-302024-03-312023-12-312023-09-302023-06-302023-03-312022-12-312022-09-302022-06-302022-03-312021-12-312021-09-302021-06-302021-03-312020-12-312020-09-302020-06-302020-03-312019-12-312019-09-302019-06-302019-03-312018-12-312018-09-302018-06-302018-03-312017-12-312017-09-302017-06-302017-03-312016-12-312016-09-302016-06-302016-03-312015-12-312015-09-302015-06-302015-03-312014-12-312014-09-302014-06-302014-03-312013-12-312013-09-302013-06-302013-03-312012-12-312012-09-302012-06-302012-03-312011-12-312011-09-302011-06-302011-03-312010-12-312010-09-302010-06-302010-03-312009-12-312009-09-302009-06-302009-03-312008-12-312008-09-302008-06-302008-03-312007-12-312006-12-312005-12-31
> Total Assets 
435,823
521,374
721,273
937,373
1,293,342
1,236,193
1,403,089
1,395,712
1,360,765
1,940,904
1,990,972
1,936,788
1,966,883
2,084,766
2,159,562
2,109,375
2,140,744
2,177,970
2,258,671
2,264,104
2,304,790
2,406,655
2,527,553
2,548,128
2,624,804
2,827,136
2,867,797
3,062,150
3,238,992
3,293,426
3,235,305
3,183,417
3,040,780
2,940,514
3,662,397
3,561,606
3,600,855
3,492,299
3,690,338
3,680,314
3,724,918
3,851,312
6,689,449
7,207,054
7,420,485
7,372,012
7,580,523
7,554,717
7,543,440
7,564,614
4,908,973
4,906,714
4,711,941
4,808,905
5,031,850
5,060,513
5,261,888
5,633,403
5,723,871
5,491,125
5,443,228
5,537,015
6,005,095
5,978,393
6,050,752
6,400,524
6,434,713
6,303,869
6,525,254
6,828,730
6,828,7306,525,2546,303,8696,434,7136,400,5246,050,7525,978,3936,005,0955,537,0155,443,2285,491,1255,723,8715,633,4035,261,8885,060,5135,031,8504,808,9054,711,9414,906,7144,908,9737,564,6147,543,4407,554,7177,580,5237,372,0127,420,4857,207,0546,689,4493,851,3123,724,9183,680,3143,690,3383,492,2993,600,8553,561,6063,662,3972,940,5143,040,7803,183,4173,235,3053,293,4263,238,9923,062,1502,867,7972,827,1362,624,8042,548,1282,527,5532,406,6552,304,7902,264,1042,258,6712,177,9702,140,7442,109,3752,159,5622,084,7661,966,8831,936,7881,990,9721,940,9041,360,7651,395,7121,403,0891,236,1931,293,342937,373721,273521,374435,823
   > 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
5,042,445
4,954,111
5,533,722
5,363,572
5,353,854
5,132,625
2,816,990
2,833,275
2,801,401
2,958,699
3,018,227
3,023,558
3,257,994
3,681,993
3,403,941
3,503,306
3,520,524
3,589,665
4,037,137
4,048,099
4,141,896
4,508,529
4,535,978
4,415,612
4,656,551
4,936,101
4,936,1014,656,5514,415,6124,535,9784,508,5294,141,8964,048,0994,037,1373,589,6653,520,5243,503,3063,403,9413,681,9933,257,9943,023,5583,018,2272,958,6992,801,4012,833,2752,816,9905,132,6255,353,8545,363,5725,533,7224,954,1115,042,44500000000000000000000000000000000000000000000
       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
678,078
520,579
905,693
402,908
466,438
460,306
413,398
338,894
485,000
412,219
468,747
409,274
516,984
609,092
583,305
476,996
644,568
742,192
941,054
838,498
940,705
1,079,944
1,143,445
1,125,138
1,321,666
1,588,278
1,588,2781,321,6661,125,1381,143,4451,079,944940,705838,498941,054742,192644,568476,996583,305609,092516,984409,274468,747412,219485,000338,894413,398460,306466,438402,908905,693520,579678,07800000000000000000000000000000000000000000000
       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
260,339
0
192,799
677,955
688,644
672,350
144,232
166,842
131,653
189,895
189,742
225,579
205,684
275,432
325,474
330,884
25,000
25,000
21,000
18,000
16,000
35,000
65,000
44,500
42,000
30,890
30,89042,00044,50065,00035,00016,00018,00021,00025,00025,000330,884325,474275,432205,684225,579189,742189,895131,653166,842144,232672,350688,644677,955192,7990260,33900000000000000000000000000000000000000000000
       Net Receivables 
115,603
127,245
150,011
141,866
137,644
137,768
169,628
163,252
200,906
268,992
248,291
279,827
306,676
344,530
389,637
350,576
395,693
391,172
552,207
531,574
574,416
683,172
783,224
699,992
816,892
908,662
944,734
873,212
923,025
898,736
992,120
935,729
886,879
876,722
899,852
904,129
919,863
850,250
1,011,444
952,409
920,574
876,196
2,023,727
2,197,137
2,257,738
2,136,143
2,272,432
1,911,478
1,959,924
1,771,599
1,254,923
1,214,432
1,076,065
1,130,000
1,298,206
1,163,320
1,244,812
1,306,820
1,561,831
1,367,791
1,500,259
1,455,233
1,484,665
1,483,108
1,546,494
1,529,004
1,041,533
965,335
1,024,312
955,528
955,5281,024,312965,3351,041,5331,529,0041,546,4941,483,1081,484,6651,455,2331,500,2591,367,7911,561,8311,306,8201,244,8121,163,3201,298,2061,130,0001,076,0651,214,4321,254,9231,771,5991,959,9241,911,4782,272,4322,136,1432,257,7382,197,1372,023,727876,196920,574952,4091,011,444850,250919,863904,129899,852876,722886,879935,729992,120898,736923,025873,212944,734908,662816,892699,992783,224683,172574,416531,574552,207391,172395,693350,576389,637344,530306,676279,827248,291268,992200,906163,252169,628137,768137,644141,866150,011127,245115,603
       Other Current Assets 
12,195
63,087
33,534
66,265
105,521
107,671
69,531
76,227
49,498
66,517
54,904
64,118
67,590
144,764
70,850
122,862
113,381
152,583
86,101
99,224
146,880
162,523
81,194
142,902
188,532
202,900
154,395
360,091
260,585
248,358
173,756
195,022
157,302
301,027
107,725
261,071
143,312
232,974
70,001
233,218
88,382
394,996
648,776
896,787
556,475
950,412
348,573
135,992
20,407
19,249
77,637
124,946
156,570
162,910
111,238
168,572
199,253
178,281
125,277
195,270
254,769
246,741
224,621
202,694
130,080
224,498
6,024
4,463
8,477
10,405
10,4058,4774,4636,024224,498130,080202,694224,621246,741254,769195,270125,277178,281199,253168,572111,238162,910156,570124,94677,63719,24920,407135,992348,573950,412556,475896,787648,776394,99688,382233,21870,001232,974143,312261,071107,725301,027157,302195,022173,756248,358260,585360,091154,395202,900188,532142,90281,194162,523146,88099,22486,101152,583113,381122,86270,850144,76467,59064,11854,90466,51749,49876,22769,531107,671105,52166,26533,53463,08712,195
   > 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
2,191,145
2,189,586
2,431,989
2,091,982
2,073,439
1,910,539
1,850,206
2,013,623
2,036,955
2,003,894
1,951,410
2,010,457
1,987,819
1,922,705
1,947,350
1,967,958
1,930,294
1,908,856
1,891,995
1,898,734
1,888,257
1,868,703
1,892,629
1,892,6291,868,7031,888,2571,898,7341,891,9951,908,8561,930,2941,967,9581,947,3501,922,7051,987,8192,010,4571,951,4102,003,8942,036,9552,013,6231,850,2061,910,5392,073,4392,091,9822,431,9892,189,5862,191,14500000000000000000000000000000000000000000000000
       Property Plant Equipment 
64,297
63,508
258,867
193,092
266,937
208,915
275,252
220,768
292,331
237,228
362,632
238,254
362,244
268,144
460,231
294,534
509,777
338,034
603,963
442,599
625,309
474,260
738,963
598,186
747,966
570,581
779,241
610,778
622,476
638,101
649,935
645,275
662,915
602,798
693,946
686,086
669,693
656,738
683,717
682,560
677,179
674,679
692,363
679,331
704,831
739,945
1,164,632
1,272,462
1,252,234
1,474,886
1,454,279
1,429,605
1,353,253
1,289,007
1,378,720
1,396,963
1,371,369
1,345,824
1,349,936
1,319,004
1,297,161
1,273,705
1,253,509
1,232,039
1,210,084
1,189,281
1,185,349
1,181,109
1,194,526
1,226,021
1,226,0211,194,5261,181,1091,185,3491,189,2811,210,0841,232,0391,253,5091,273,7051,297,1611,319,0041,349,9361,345,8241,371,3691,396,9631,378,7201,289,0071,353,2531,429,6051,454,2791,474,8861,252,2341,272,4621,164,632739,945704,831679,331692,363674,679677,179682,560683,717656,738669,693686,086693,946602,798662,915645,275649,935638,101622,476610,778779,241570,581747,966598,186738,963474,260625,309442,599603,963338,034509,777294,534460,231268,144362,244238,254362,632237,228292,331220,768275,252208,915266,937193,092258,86763,50864,297
       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
26,854
26,854
26,854
26,854
26,854
26,854
26,854
517,896
517,896
517,896
517,896
517,896
517,896
517,896
517,896
1,418,463
1,418,463
1,418,463
1,418,463
520,976
520,976
520,976
520,976
62,498
62,498
62,498
62,498
62,498
62,498
62,498
62,498
62,498
62,498
62,498
62,498
62,498
62,498
62,498
62,498
62,498
62,498
62,498
62,498
62,49862,49862,49862,49862,49862,49862,49862,49862,49862,49862,49862,49862,49862,49862,49862,49862,49862,49862,49862,498520,976520,976520,976520,9761,418,4631,418,4631,418,4631,418,463517,896517,896517,896517,896517,896517,896517,896517,89626,85426,85426,85426,85426,85426,85426,854000000000000000000000000000
       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
22,097
48,008
73,223
73,223
104,857
110,921
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
00000000000000000000110,921104,85773,22373,22348,00822,09700000000000000000000000000000000000000000000
       Intangible Assets 
7,499
19,646
60,415
61,111
60,796
61,898
61,540
61,218
60,892
89,954
119,539
118,933
102,629
138,191
1,599
164,178
1,522
177,403
1,435
176,087
1,353
174,144
1,271
172,201
1,189
213,812
2,002
202,220
201,184
200,095
199,116
198,109
197,066
156,876
682,030
680,964
679,898
678,866
678,767
677,675
676,634
675,542
1,577,618
1,576,634
157,039
136,470
135,706
134,792
1,494
160,032
158,888
158,686
157,143
156,047
154,973
154,661
154,011
152,889
151,777
150,703
149,776
148,720
147,636
146,558
145,627
144,530
144,471
143,330
142,758
141,630
141,630142,758143,330144,471144,530145,627146,558147,636148,720149,776150,703151,777152,889154,011154,661154,973156,047157,143158,686158,888160,0321,494134,792135,706136,470157,0391,576,6341,577,618675,542676,634677,675678,767678,866679,898680,964682,030156,876197,066198,109199,116200,095201,184202,2202,002213,8121,189172,2011,271174,1441,353176,0871,435177,4031,522164,1781,599138,191102,629118,933119,53989,95460,89261,21861,54061,89860,79661,11160,41519,6467,499
       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
101,882
134,690
80,429
58,095
62,665
53,209
1,339,500
113,154
115,442
108,506
79,311
125,719
132,508
95,174
91,062
84,730
67,285
92,197
103,243
129,481
129,836
103,914
109,260
109,260103,914129,836129,481103,24392,19767,28584,73091,06295,174132,508125,71979,311108,506115,442113,1541,339,50053,20962,66558,09580,429134,690101,88200000000000000000000000000000000000000000000000
> Total Liabilities 
345,750
397,126
523,780
725,791
787,266
712,161
847,800
825,857
770,154
860,844
878,740
773,591
785,622
858,414
904,880
831,890
840,776
839,771
892,656
874,598
857,739
916,345
992,512
985,377
1,023,320
1,191,376
1,250,375
1,429,004
1,582,776
1,635,029
1,565,236
1,501,622
1,376,503
1,253,924
1,312,831
1,198,200
1,234,477
1,101,302
1,251,334
1,221,836
1,239,447
1,337,512
3,254,433
3,740,838
3,130,868
3,091,830
3,586,004
3,500,485
3,472,506
3,587,871
3,106,561
3,069,849
2,055,549
2,019,798
2,155,216
2,106,976
2,247,840
2,479,783
2,385,461
2,175,233
2,243,827
2,274,468
2,601,705
2,535,941
2,480,486
2,754,992
2,682,134
2,511,974
2,651,570
2,895,424
2,895,4242,651,5702,511,9742,682,1342,754,9922,480,4862,535,9412,601,7052,274,4682,243,8272,175,2332,385,4612,479,7832,247,8402,106,9762,155,2162,019,7982,055,5493,069,8493,106,5613,587,8713,472,5063,500,4853,586,0043,091,8303,130,8683,740,8383,254,4331,337,5121,239,4471,221,8361,251,3341,101,3021,234,4771,198,2001,312,8311,253,9241,376,5031,501,6221,565,2361,635,0291,582,7761,429,0041,250,3751,191,3761,023,320985,377992,512916,345857,739874,598892,656839,771840,776831,890904,880858,414785,622773,591878,740860,844770,154825,857847,800712,161787,266725,791523,780397,126345,750
   > Total Current Liabilities 
338,551
389,926
523,780
595,202
657,086
700,519
834,739
813,377
757,754
849,038
867,954
763,424
774,074
847,486
902,502
830,170
839,714
839,368
861,901
843,842
826,983
885,590
985,778
964,643
990,720
1,140,354
1,224,698
1,403,896
1,558,416
1,611,634
1,514,903
1,452,036
1,327,656
1,112,328
1,183,281
1,071,658
1,109,921
978,823
1,117,033
1,089,975
1,107,313
1,210,396
3,120,481
3,609,007
2,952,609
2,935,352
3,248,713
3,160,892
3,183,840
3,246,153
2,843,393
2,826,551
1,802,942
1,845,643
1,993,729
1,901,528
2,049,621
2,273,772
2,174,052
1,975,898
2,065,234
2,106,383
2,431,353
2,365,078
2,312,419
2,590,995
2,510,071
2,340,749
2,486,953
2,733,973
2,733,9732,486,9532,340,7492,510,0712,590,9952,312,4192,365,0782,431,3532,106,3832,065,2341,975,8982,174,0522,273,7722,049,6211,901,5281,993,7291,845,6431,802,9422,826,5512,843,3933,246,1533,183,8403,160,8923,248,7132,935,3522,952,6093,609,0073,120,4811,210,3961,107,3131,089,9751,117,033978,8231,109,9211,071,6581,183,2811,112,3281,327,6561,452,0361,514,9031,611,6341,558,4161,403,8961,224,6981,140,354990,720964,643985,778885,590826,983843,842861,901839,368839,714830,170902,502847,486774,074763,424867,954849,038757,754813,377834,739700,519657,086595,202523,780389,926338,551
       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
729,500
719,300
804,345
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
00000000000000000000804,345719,300729,50000000000000000000000000000000000000000000000000
       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
729,500
719,300
804,345
684,545
615,745
160,000
60,100
0
0
0
0
0
0
0
0
0
0
100
100
5,001
100
4,900
4,900
4,9004,9001005,001100100000000000060,100160,000615,745684,545804,345719,300729,50000000000000000000000000000000000000000000000000
       Accounts payable 
65,095
92,543
156,806
108,129
127,836
152,544
189,298
182,249
165,984
156,660
166,699
126,785
154,448
242,736
277,185
238,715
245,545
227,406
302,346
280,442
288,828
298,108
459,477
342,263
366,173
394,490
585,291
553,366
611,342
631,308
648,094
573,046
594,247
525,329
603,259
577,362
579,473
466,864
518,905
546,071
550,651
597,488
1,191,451
1,369,346
1,327,458
1,256,686
1,306,197
1,092,943
996,628
958,150
940,203
895,111
757,291
826,174
777,879
696,938
867,376
854,500
887,754
675,382
626,895
662,518
829,595
711,431
713,511
793,451
860,430
597,920
553,373
647,370
647,370553,373597,920860,430793,451713,511711,431829,595662,518626,895675,382887,754854,500867,376696,938777,879826,174757,291895,111940,203958,150996,6281,092,9431,306,1971,256,6861,327,4581,369,3461,191,451597,488550,651546,071518,905466,864579,473577,362603,259525,329594,247573,046648,094631,308611,342553,366585,291394,490366,173342,263459,477298,108288,828280,442302,346227,406245,545238,715277,185242,736154,448126,785166,699156,660165,984182,249189,298152,544127,836108,129156,80692,54365,095
       Other Current Liabilities 
263,956
285,583
296,074
427,773
506,950
525,675
608,141
592,828
557,770
658,378
667,255
587,639
570,626
575,750
585,317
529,455
538,169
558,962
520,555
529,400
494,155
543,482
457,301
568,380
594,547
710,864
576,143
787,530
859,073
927,326
804,956
833,637
665,065
573,594
541,729
485,112
492,338
498,959
557,127
512,903
515,662
581,907
1,677,742
1,825,660
1,051,357
1,184,984
1,059,851
7,794
7,794
7,794
1,064,298
1,295,996
843,835
932,209
1,119,301
1,148,255
1,095,487
1,346,699
1,199,007
1,276,025
1,384,030
1,397,782
1,546,835
1,624,875
1,556,717
1,749,284
159,491
198,662
223,188
236,225
236,225223,188198,662159,4911,749,2841,556,7171,624,8751,546,8351,397,7821,384,0301,276,0251,199,0071,346,6991,095,4871,148,2551,119,301932,209843,8351,295,9961,064,2987,7947,7947,7941,059,8511,184,9841,051,3571,825,6601,677,742581,907515,662512,903557,127498,959492,338485,112541,729573,594665,065833,637804,956927,326859,073787,530576,143710,864594,547568,380457,301543,482494,155529,400520,555558,962538,169529,455585,317575,750570,626587,639667,255658,378557,770592,828608,141525,675506,950427,773296,074285,583263,956
   > 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
339,594
288,666
341,718
263,168
243,298
252,607
174,155
161,488
205,448
198,219
206,011
211,409
199,335
178,593
168,085
170,351
170,863
168,067
163,997
172,063
171,225
164,617
161,450
161,450164,617171,225172,063163,997168,067170,863170,351168,085178,593199,335211,409206,011198,219205,448161,488174,155252,607243,298263,168341,718288,666339,59400000000000000000000000000000000000000000000000
       Other Liabilities 
0
0
0
4,589
4,180
5,642
7,061
6,480
6,400
5,806
4,786
4,167
5,548
4,928
2,222
1,564
906
247
6,599
6,600
6,600
6,599
6,600
6,600
4,466
22,888
25,543
24,021
23,368
22,499
21,847
21,194
20,542
141,462
116,307
113,597
111,909
110,131
122,251
120,110
120,681
115,962
122,924
121,235
128,259
106,478
208,291
210,594
209,666
232,718
163,568
164,698
154,207
134,955
161,488
164,323
158,427
167,805
145,587
158,426
140,825
135,299
131,505
129,041
126,424
124,343
0
0
0
0
0000124,343126,424129,041131,505135,299140,825158,426145,587167,805158,427164,323161,488134,955154,207164,698163,568232,718209,666210,594208,291106,478128,259121,235122,924115,962120,681120,110122,251110,131111,909113,597116,307141,46220,54221,19421,84722,49923,36824,02125,54322,8884,4666,6006,6006,5996,6006,6006,5992479061,5642,2224,9285,5484,1674,7865,8066,4006,4807,0615,6424,1804,589000
       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
604
1,407
9,958
27,175
26,232
25,626
9,177
8,916
8,648
8,869
8,578
5,343
5,083
4,902
4,737
4,555
4,571
6,189
5,638
7,306
8,078
7,713
0
0
0
0
00007,7138,0787,3065,6386,1894,5714,5554,7374,9025,0835,3438,5788,8698,6488,9169,17725,62626,23227,1759,9581,40760400000000000000000000000000000000000000000000
> Total Stockholder Equity
70,274
102,978
162,434
172,630
464,226
477,611
507,075
519,551
529,457
1,018,463
1,048,532
1,069,612
1,080,278
1,120,980
1,148,591
1,170,694
1,186,335
1,223,302
1,265,683
1,289,683
1,339,421
1,381,012
1,422,398
1,451,222
1,487,417
1,503,829
1,498,502
1,511,757
1,532,018
1,536,219
1,548,337
1,560,162
1,589,092
1,606,027
2,254,466
2,268,884
2,265,066
2,288,037
2,312,620
2,333,437
2,359,354
2,385,284
3,169,356
3,199,918
4,011,989
4,031,499
3,750,441
3,810,200
3,890,452
3,815,933
1,891,988
1,927,191
2,640,130
2,749,009
2,851,056
2,925,595
2,984,457
3,122,979
3,299,300
3,276,460
3,158,557
3,215,317
3,351,327
3,387,331
3,511,144
3,585,623
3,685,630
3,729,367
3,811,624
3,876,044
3,876,0443,811,6243,729,3673,685,6303,585,6233,511,1443,387,3313,351,3273,215,3173,158,5573,276,4603,299,3003,122,9792,984,4572,925,5952,851,0562,749,0092,640,1301,927,1911,891,9883,815,9333,890,4523,810,2003,750,4414,031,4994,011,9893,199,9183,169,3562,385,2842,359,3542,333,4372,312,6202,288,0372,265,0662,268,8842,254,4661,606,0271,589,0921,560,1621,548,3371,536,2191,532,0181,511,7571,498,5021,503,8291,487,4171,451,2221,422,3981,381,0121,339,4211,289,6831,265,6831,223,3021,186,3351,170,6941,148,5911,120,9801,080,2781,069,6121,048,5321,018,463529,457519,551507,075477,611464,226172,630162,434102,97870,274
   Common Stock
5,800
5,800
83,000
83,000
110,700
110,700
110,700
110,700
110,700
129,100
129,100
129,100
129,100
129,100
129,100
129,100
129,100
129,100
129,100
129,100
258,200
258,200
258,200
258,200
258,200
258,200
258,200
258,200
258,200
258,200
258,200
258,200
516,400
516,400
620,635
620,635
620,635
620,635
620,635
620,635
620,635
620,635
718,144
718,144
842,271
842,271
842,271
842,271
842,271
842,271
842,271
842,271
842,271
842,271
842,271
842,271
842,271
842,271
842,271
842,271
842,271
842,271
842,271
842,271
842,271
842,271
0
0
0
0
0000842,271842,271842,271842,271842,271842,271842,271842,271842,271842,271842,271842,271842,271842,271842,271842,271842,271842,271842,271842,271842,271842,271718,144718,144620,635620,635620,635620,635620,635620,635620,635620,635516,400516,400258,200258,200258,200258,200258,200258,200258,200258,200258,200258,200258,200258,200129,100129,100129,100129,100129,100129,100129,100129,100129,100129,100129,100110,700110,700110,700110,700110,70083,00083,0005,8005,800
   Retained Earnings 
45,174
73,580
41,819
52,016
73,629
87,013
113,168
125,644
135,551
175,125
191,819
212,898
223,565
264,266
278,888
300,991
316,632
353,599
379,862
403,862
444,040
480,851
505,034
530,728
563,793
575,974
572,081
651,392
671,666
675,882
688,752
700,448
727,877
742,333
760,647
774,594
770,663
793,429
817,380
838,039
863,669
889,973
914,485
945,177
1,013,169
1,040,322
751,260
719,855
791,767
717,109
-1,115,791
-1,080,791
-557,952
-449,012
-361,897
-286,675
-227,872
-90,031
-62,737
57,830
80,635
136,819
273,849
309,887
432,268
508,124
514,814
560,233
642,395
755,776
755,776642,395560,233514,814508,124432,268309,887273,849136,81980,63557,830-62,737-90,031-227,872-286,675-361,897-449,012-557,952-1,080,791-1,115,791717,109791,767719,855751,2601,040,3221,013,169945,177914,485889,973863,669838,039817,380793,429770,663774,594760,647742,333727,877700,448688,752675,882671,666651,392572,081575,974563,793530,728505,034480,851444,040403,862379,862353,599316,632300,991278,888264,266223,565212,898191,819175,125135,551125,644113,16887,01373,62952,01641,81973,58045,174
   Capital Surplus 0000000000000000000000000000000000000000000000000000000000000000000000
   Treasury Stock0000000000000000000000000000000000000000000000000000000000000000000000
   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
-110
164
251
-82
345
485
14,070
14,272
14,372
14,312
29,244
28,560
28,619
29,301
-105,880
34,920
-105,787
-105,211
-106,232
-106,266
-104,834
-106,210
0
0
0
0
0000-106,210-104,834-106,266-106,232-105,211-105,78734,920-105,88029,30128,61928,56029,24414,31214,37214,27214,070485345-82251164-11000000000000000000000000000000000000000000000



6.3. Balance Sheets

Currency in CNY. All numbers in thousands.




6.4. Cash Flows

Currency in CNY. All numbers in thousands.