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

Huaming Power Equipment Co Ltd
Buy, Hold or Sell?

Let's analyze Huaming Power Equipment Co Ltd together

I guess you are interested in Huaming Power Equipment 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 Huaming Power Equipment 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 Huaming Power Equipment Co Ltd

I send you an email if I find something interesting about Huaming Power Equipment Co Ltd.

1. Quick Overview

1.1. Quick analysis of Huaming Power Equipment Co Ltd (30 sec.)










1.2. What can you expect buying and holding a share of Huaming Power Equipment Co Ltd? (30 sec.)

How much money do you get?

How much money do you get?
¥0.11
When do you have the money?
1 year
How often do you get paid?
97.4%

What is your share worth?

Current worth
¥3.47
Expected worth in 1 year
¥3.26
How sure are you?
97.4%

+ What do you gain per year?

Total Gains per Share
¥0.63
Return On Investment
3.7%

For what price can you sell your share?

Current Price per Share
¥17.04
Expected price per share
¥14.42 - ¥21.99
How sure are you?
50%
3rd party ad coffee SUPPORTERis ad-free.

2. Detailed Analysis

2.1. Valuation of Huaming Power Equipment Co Ltd (5 min.)




Live pricePrice per Share (EOD)
¥17.04
Intrinsic Value Per Share
¥4.87 - ¥5.63
Total Value Per Share
¥8.34 - ¥9.10

2.2. Growth of Huaming Power Equipment Co Ltd (5 min.)




Is Huaming Power Equipment Co Ltd growing?

Current yearPrevious yearGrowGrow %
How rich?$426.9m$461.8m-$10.6m-2.4%

How much money is Huaming Power Equipment Co Ltd making?

Current yearPrevious yearGrowGrow %
Making money$19.8m$18.2m$1.5m7.8%
Net Profit Margin25.9%27.1%--

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

2.3. Financial Health of Huaming Power Equipment Co Ltd (5 min.)




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




  Industry Rankings (Specialty Industrial Machinery)  


Richest
#244 / 730

Most Revenue
#356 / 730

Most Profit
#183 / 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 Huaming Power Equipment Co Ltd?

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

First you should know what it really means to hold a share of Huaming Power Equipment Co Ltd. And how you can make/lose money.

Speculation

The Price per Share of Huaming Power Equipment Co Ltd is ¥17.04. 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 Huaming Power Equipment 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 Huaming Power Equipment Co Ltd, you will have to let go of the thought of selling in the future. If you have to sell the share for less than you bought it, it can still be a good investment. Focus on what it means to hold the stock forever:

  • You own a part of the company. The equity of this part can grow or shrink. The current Book Value per Share is ¥3.47. Based on the TTM, the Book Value Change Per Share is ¥-0.05 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 ¥0.21 per quarter.
Based on historical numbers we can estimate the returns while holding a share of Huaming Power Equipment 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 Eps0.030.2%0.020.1%0.020.1%0.020.1%0.010.1%
Usd Book Value Change Per Share-0.01-0.1%-0.010.0%0.000.0%0.010.0%0.010.1%
Usd Dividend Per Share0.040.2%0.030.2%0.030.2%0.020.1%0.010.1%
Usd Total Gains Per Share0.030.2%0.020.1%0.030.2%0.020.1%0.020.1%
Usd Price Per Share2.44-2.48-1.43-1.31-1.50-
Price to Earnings Ratio22.21-29.72-17.16-24.75-87.71-
Price-to-Total Gains Ratio90.84-125.81-102.02-109.18-434.42-
Price to Book Ratio5.12-4.95-2.79-2.74-6.01-
Price-to-Total Gains Ratio90.84-125.81-102.02-109.18-434.42-

When do you get the money?

Usd Investment
$.00
Usd Price Per Share2.339592
Number of shares427
Gains per QuarterTrailing 12 Months5 Year
Usd Dividend Per Share0.030.02
Usd Book Value Change Per Share-0.010.01
Usd Total Gains Per Share0.020.02
Gains per Quarter (427 shares)9.209.86
Gains per Year (427 shares)36.8139.46
YearsReturn on Investment (TTM)Return on Investment (5Y)
 DividendBook Value gainTotal gainsDividendBook Value gainTotal gains
Broker costs---10---10
149-1227291029
298-2464592068
3147-371018830107
4196-4913811840146
5245-6117514750185
6294-7321217760224
7343-8524920670263
8392-9828623580302
9441-11032326590341
10490-122360294100380

How sure are you?

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

Linear %
 Trailing 12 Months3Y5 Year10 YearALLTIME
  % % % % %
Earnings Per Share4.00.00.0100.0%12.00.00.0100.0%20.00.00.0100.0%36.00.02.094.7%61.00.02.096.8%
Book Value Change Per Share2.02.00.050.0%6.06.00.050.0%14.06.00.070.0%28.010.00.073.7%48.015.00.076.2%
Dividend per Share4.00.00.0100.0%12.00.00.0100.0%20.00.00.0100.0%37.00.01.097.4%55.00.08.087.3%
Total Gains per Share4.00.00.0100.0%12.00.00.0100.0%20.00.00.0100.0%37.01.00.097.4%61.02.00.096.8%
3rd party ad coffee SUPPORTERis ad-free.

3.2. Key Performance Indicators

The key performance indicators of Huaming Power Equipment 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---0.080-0.052-35%-0.006-92%0.043-287%0.074-208%
Book Value Per Share--3.4693.667-5%3.754-8%3.399+2%2.688+29%
Current Ratio--2.7833.786-26%4.107-32%4.077-32%3.940-29%
Debt To Asset Ratio--0.2950.266+11%0.242+22%0.292+1%0.275+7%
Debt To Equity Ratio--0.4200.365+15%0.320+31%0.425-1%0.398+5%
Dividend Per Share--0.2750.209+32%0.222+24%0.126+120%0.079+248%
Enterprise Value--14627563948.22015594467070.978-6%9405208285.813+56%8094549587.334+81%9427616539.790+55%
Eps--0.2000.161+24%0.163+23%0.123+63%0.088+129%
Ev To Ebitda Ratio--infinfnan%infnan%infnan%infnan%
Ev To Sales Ratio--6.3297.157-12%4.778+32%4.463+42%13.317-52%
Free Cash Flow Per Share--0.0450.154-71%0.170-74%0.115-61%0.085-48%
Free Cash Flow To Equity Per Share--0.0450.154-71%-0.121+372%0.010+336%0.0450%
Gross Profit Margin--1.0001.0000%1.0000%1.0000%0.947+6%
Intrinsic Value_10Y_max--5.628--------
Intrinsic Value_10Y_min--4.871--------
Intrinsic Value_1Y_max--0.550--------
Intrinsic Value_1Y_min--0.540--------
Intrinsic Value_3Y_max--1.663--------
Intrinsic Value_3Y_min--1.588--------
Intrinsic Value_5Y_max--2.789--------
Intrinsic Value_5Y_min--2.588--------
Market Cap15271674408.960-4%15925925908.87016194793538.170-2%9354352936.063+70%8546852726.274+86%9797325881.256+63%
Net Profit Margin--0.3100.259+20%0.271+15%0.259+20%0.209+48%
Operating Margin----0%0.222-100%0.222-100%0.132-100%
Operating Ratio--1.0971.223-10%1.173-6%1.248-12%0.974+13%
Pb Ratio4.911-4%5.1224.952+3%2.787+84%2.744+87%6.007-15%
Pe Ratio21.293-4%22.20529.717-25%17.158+29%24.745-10%87.713-75%
Price Per Share17.040-4%17.77018.070-2%10.438+70%9.537+86%10.932+63%
Price To Free Cash Flow Ratio95.373-4%99.45948.421+105%6.368+1462%-0.401+100%73.056+36%
Price To Total Gains Ratio87.108-4%90.840125.806-28%102.017-11%109.179-17%434.422-79%
Quick Ratio--0.9152.262-60%3.679-75%3.403-73%3.200-71%
Return On Assets--0.0410.032+25%0.030+36%0.025+63%0.021+92%
Return On Equity--0.0580.045+30%0.040+46%0.035+66%0.029+99%
Total Gains Per Share--0.1960.157+25%0.216-9%0.168+16%0.153+28%
Usd Book Value--426920659.363451206609.481-5%461899758.115-8%418222012.579+2%330738448.617+29%
Usd Book Value Change Per Share---0.011-0.007-35%-0.001-92%0.006-287%0.010-208%
Usd Book Value Per Share--0.4760.503-5%0.515-8%0.467+2%0.369+29%
Usd Dividend Per Share--0.0380.029+32%0.030+24%0.017+120%0.011+248%
Usd Eps--0.0270.022+24%0.022+23%0.017+63%0.012+129%
Usd Free Cash Flow--5496310.20318985016.123-71%20952560.051-74%14147577.000-61%8818725.504-38%
Usd Free Cash Flow Per Share--0.0060.021-71%0.023-74%0.016-61%0.012-48%
Usd Free Cash Flow To Equity Per Share--0.0060.021-71%-0.017+372%0.001+336%0.0060%
Usd Market Cap2096800896.350-4%2186629627.2882223545152.791-2%1284352658.121+70%1173482879.317+86%1345172843.496+63%
Usd Price Per Share2.340-4%2.4402.481-2%1.433+70%1.309+86%1.501+63%
Usd Profit--24618434.41819803234.266+24%18248682.830+35%14775590.609+67%10587284.759+133%
Usd Revenue--79327067.41875692083.424+5%67498372.159+18%59270223.099+34%47515713.879+67%
Usd Total Gains Per Share--0.0270.022+25%0.030-9%0.023+16%0.021+28%
 EOD+4 -4MRQTTM+14 -22YOY+17 -205Y+24 -1310Y+21 -17

3.3 Fundamental Score

Let's check the fundamental score of Huaming Power Equipment Co Ltd based on Penke's default stock scanner.

Penke's Stock Scanner

  
  
IndicatorConditionValue
Price to Earnings Ratio (EOD)Between0-1521.293
Price to Book Ratio (EOD)Between0-14.911
Net Profit Margin (MRQ)Greater than00.310
Operating Margin (MRQ)Greater than00.000
Quick Ratio (MRQ)Greater than10.915
Current Ratio (MRQ)Greater than12.783
Debt to Asset Ratio (MRQ)Less than10.295
Debt to Equity Ratio (MRQ)Less than10.420
Return on Equity (MRQ)Greater than0.150.058
Return on Assets (MRQ)Greater than0.050.041
Total4/10 (40.0%)

3.4 Technical Score

Let's check the technical score of Huaming Power Equipment Co Ltd based on Penke's default Symbol scanner.

Penke's Symbol Scanner

  
  
IndicatorConditionValue
RsiGreater than5046.818
Ma 20Greater thanMa 5017.403
Ma 50Greater thanMa 10017.016
Ma 100Greater thanMa 20017.435
OpenGreater thanClose16.980
Total1/5 (20.0%)

4. In-depth Analysis

4.1 About Huaming Power Equipment Co Ltd

Huaming Power Equipment Co.,Ltd provides tap changer products in China and internationally. It offers conventional, vacuum, dry, and gas insulated type on-load tap changers; and cage and drum type de-energized (off-circuit) tap changers for transformers. The company also provides accessories, such as motor drive units, controllers, and online oil filters. Its products are primarily used in power grids and energy sector, chemical, metallurgical and railway projects, etc. In addition, the company is involved in the research and development, manufacturing, and sales of optical, mechanical, and electrical integrated intelligent CNC complete sets of processing equipment; contracting, design, construction and operation and maintenance of new energy power stations; electrical engineering construction; and training and after-sales services. Further, it engages in the sales of electrical equipment; sales and maintenance services of tap changers; electrical equipment maintenance; project development and operation management; power project investment; and technical services, as well as generation and distribution of solar photovoltaic power. The company also exports its products to approximately 80 countries in the United States, rest of Asia, Europe, Africa, and Oceania. The company was formerly known as Shandong FIN CNC Machine Co., Ltd. and changed its name to Huaming Power Equipment Co.,Ltd in July 2016. Huaming Power Equipment Co.,Ltd was founded in 1989 is based in Shanghai, China.

Fundamental data was last updated by Penke on 2024-11-17 21:24:04.

4.2 In-depth Summary

4.2.1. Financial Health Summary

Profitability Details
 Compared to previous yearCompared to industry
The company is making a huge profit.
Using its assets, the company is less efficient in making profit.
Using its investors money, the company is 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 very able to pay all its short-term debts.
The company is very 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 fair priced.
Based on the earnings, the company is overpriced.
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 Huaming Power Equipment Co Ltd earns for each ¥1 of revenue.

  • Above 10% is considered healthy but always compare Huaming Power Equipment Co Ltd to the Specialty Industrial Machinery industry mean.
  • A Net Profit Margin of 31.0% means that ¥0.31 for each ¥1 in revenue is generated as profit.

Let's take a look of the Net Profit Margin trends of Huaming Power Equipment Co Ltd:

  • The MRQ is 31.0%. The company is making a huge profit. +2
  • The TTM is 25.9%. The company is making a huge profit. +2
Trends
Current periodCompared to+/- 
MRQ31.0%TTM25.9%+5.1%
TTM25.9%YOY27.1%-1.2%
TTM25.9%5Y25.9%0.0%
5Y25.9%10Y20.9%+5.0%
Compared to industry (Specialty Industrial Machinery)
PeriodCompanyIndustry (mean)+/- 
MRQ31.0%5.6%+25.4%
TTM25.9%5.1%+20.8%
YOY27.1%5.3%+21.8%
5Y25.9%4.7%+21.2%
10Y20.9%4.8%+16.1%
4.3.1.2. Return on Assets

Shows how efficient Huaming Power Equipment Co Ltd is using its assets to generate profit.

  • Above 5% is considered healthy but always compare Huaming Power Equipment Co Ltd to the Specialty Industrial Machinery industry mean.
  • 4.1% Return on Assets means that Huaming Power Equipment Co Ltd generated ¥0.04 profit for each $1 in assets.

Let's take a look of the Return on Assets trends of Huaming Power Equipment Co Ltd:

  • The MRQ is 4.1%. Using its assets, the company is less efficient in making profit.
  • The TTM is 3.2%. Using its assets, the company is less efficient in making profit.
Trends
Current periodCompared to+/- 
MRQ4.1%TTM3.2%+0.8%
TTM3.2%YOY3.0%+0.2%
TTM3.2%5Y2.5%+0.8%
5Y2.5%10Y2.1%+0.4%
Compared to industry (Specialty Industrial Machinery)
PeriodCompanyIndustry (mean)+/- 
MRQ4.1%1.1%+3.0%
TTM3.2%1.0%+2.2%
YOY3.0%1.1%+1.9%
5Y2.5%1.0%+1.5%
10Y2.1%1.1%+1.0%
4.3.1.3. Return on Equity

Shows how efficient Huaming Power Equipment Co Ltd is using its investors money to generate profit.

  • Above 15%-20% is considered healthy but always compare Huaming Power Equipment Co Ltd to the Specialty Industrial Machinery industry mean.
  • 5.8% Return on Equity means Huaming Power Equipment Co Ltd generated ¥0.06 for each ¥1 the owners (shareholders) invested.

Let's take a look of the Return on Equity trends of Huaming Power Equipment Co Ltd:

  • The MRQ is 5.8%. Using its investors money, the company is less efficient in making profit.
  • The TTM is 4.5%. Using its investors money, the company is inefficient in making profit. -1
Trends
Current periodCompared to+/- 
MRQ5.8%TTM4.5%+1.3%
TTM4.5%YOY4.0%+0.5%
TTM4.5%5Y3.5%+1.0%
5Y3.5%10Y2.9%+0.6%
Compared to industry (Specialty Industrial Machinery)
PeriodCompanyIndustry (mean)+/- 
MRQ5.8%2.4%+3.4%
TTM4.5%2.1%+2.4%
YOY4.0%2.2%+1.8%
5Y3.5%1.9%+1.6%
10Y2.9%2.2%+0.7%
3rd party ad coffee SUPPORTERis ad-free.

4.3.2. Operating Efficiency of Huaming Power Equipment Co Ltd.

4.3.2. Operating Efficiency
4.3.2.1. Operating Margin

Measures how efficient Huaming Power Equipment Co Ltd is operating .

  • Measures how much profit Huaming Power Equipment 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 Huaming Power Equipment 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 Huaming Power Equipment Co Ltd:

  • The MRQ is 0.0%. The data is not here.
Trends
Current periodCompared to+/- 
MRQ-TTM-0.0%
TTM-YOY22.2%-22.2%
TTM-5Y22.2%-22.2%
5Y22.2%10Y13.2%+9.0%
Compared to industry (Specialty Industrial Machinery)
PeriodCompanyIndustry (mean)+/- 
MRQ-9.0%-9.0%
TTM-6.7%-6.7%
YOY22.2%6.1%+16.1%
5Y22.2%5.7%+16.5%
10Y13.2%5.3%+7.9%
4.3.2.2. Operating Ratio

Measures how efficient Huaming Power Equipment Co Ltd is keeping operating costs low.

  • Below 1 is considered healthy (always compare to Specialty Industrial Machinery industry mean).
  • An Operation Ratio of 1.10 means that the operating costs are ¥1.10 for each ¥1 in net sales.

Let's take a look of the Operating Ratio trends of Huaming Power Equipment Co Ltd:

  • The MRQ is 1.097. The company is inefficient in keeping operating costs low. -1
  • The TTM is 1.223. The company is inefficient in keeping operating costs low. -1
Trends
Current periodCompared to+/- 
MRQ1.097TTM1.223-0.127
TTM1.223YOY1.173+0.051
TTM1.2235Y1.248-0.024
5Y1.24810Y0.974+0.273
Compared to industry (Specialty Industrial Machinery)
PeriodCompanyIndustry (mean)+/- 
MRQ1.0971.449-0.352
TTM1.2231.375-0.152
YOY1.1731.342-0.169
5Y1.2481.358-0.110
10Y0.9741.197-0.223
3rd party ad coffee SUPPORTERis ad-free.

4.4.3. Liquidity of Huaming Power Equipment Co Ltd.

4.4.3. Liquidity
4.4.3.1. Current Ratio

Measures if Huaming Power Equipment 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 2.78 means the company has ¥2.78 in assets for each ¥1 in short-term debts.

Let's take a look of the Current Ratio trends of Huaming Power Equipment Co Ltd:

  • The MRQ is 2.783. The company is able to pay all its short-term debts. +1
  • The TTM is 3.786. The company is very able to pay all its short-term debts. +2
Trends
Current periodCompared to+/- 
MRQ2.783TTM3.786-1.003
TTM3.786YOY4.107-0.321
TTM3.7865Y4.077-0.290
5Y4.07710Y3.940+0.136
Compared to industry (Specialty Industrial Machinery)
PeriodCompanyIndustry (mean)+/- 
MRQ2.7831.695+1.088
TTM3.7861.701+2.085
YOY4.1071.686+2.421
5Y4.0771.721+2.356
10Y3.9401.654+2.286
4.4.3.2. Quick Ratio

Measures if Huaming Power Equipment 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 Huaming Power Equipment Co Ltd to the Specialty Industrial Machinery industry mean.
  • A Quick Ratio of 0.91 means the company can pay off ¥0.91 for each ¥1 in debt (using most liquid assets).

Let's take a look of the Quick Ratio trends of Huaming Power Equipment Co Ltd:

  • The MRQ is 0.915. The company is just not able to pay all its short-term debts with the most liquid assets. -1
  • The TTM is 2.262. The company is very able to pay all its short-term debts with the most liquid assets. +2
Trends
Current periodCompared to+/- 
MRQ0.915TTM2.262-1.347
TTM2.262YOY3.679-1.417
TTM2.2625Y3.403-1.141
5Y3.40310Y3.200+0.203
Compared to industry (Specialty Industrial Machinery)
PeriodCompanyIndustry (mean)+/- 
MRQ0.9150.737+0.178
TTM2.2620.816+1.446
YOY3.6790.886+2.793
5Y3.4030.959+2.444
10Y3.2000.970+2.230
3rd party ad coffee SUPPORTERis ad-free.

4.5.4. Solvency of Huaming Power Equipment Co Ltd.

4.5.4. Solvency
4.5.4.1. Debt to Asset Ratio

Measures how much % of Huaming Power Equipment Co Ltd assets are financed with debt.

  • Below 1 (100%) is considered healthy but always compare Huaming Power Equipment Co Ltd to Specialty Industrial Machinery industry mean.
  • A Debt to Asset Ratio of 0.29 means that Huaming Power Equipment Co Ltd assets are financed with 29.5% credit (debt) and the remaining percentage (100% - 29.5%) is financed by its owners/shareholders. 

Let's take a look of the Debt to Asset Ratio trends of Huaming Power Equipment Co Ltd:

  • The MRQ is 0.295. The company is very able to pay all its debts by selling its assets. +2
  • The TTM is 0.266. The company is very able to pay all its debts by selling its assets. +2
Trends
Current periodCompared to+/- 
MRQ0.295TTM0.266+0.029
TTM0.266YOY0.242+0.024
TTM0.2665Y0.292-0.026
5Y0.29210Y0.275+0.017
Compared to industry (Specialty Industrial Machinery)
PeriodCompanyIndustry (mean)+/- 
MRQ0.2950.490-0.195
TTM0.2660.491-0.225
YOY0.2420.506-0.264
5Y0.2920.502-0.210
10Y0.2750.495-0.220
4.5.4.2. Debt to Equity Ratio

Measures if Huaming Power Equipment Co Ltd is able to pay off its debts by using shareholders equity.

  • Below 2 is considered healthy but always compare Huaming Power Equipment Co Ltd to the Specialty Industrial Machinery industry mean.
  • A Debt to Equity ratio of 42.0% means that company has ¥0.42 debt for each ¥1 in shareholders equity.

Let's take a look of the Debt to Equity Ratio trends of Huaming Power Equipment Co Ltd:

  • The MRQ is 0.420. The company is very able to pay all its debts with equity. +2
  • The TTM is 0.365. The company is very able to pay all its debts with equity. +2
Trends
Current periodCompared to+/- 
MRQ0.420TTM0.365+0.055
TTM0.365YOY0.320+0.045
TTM0.3655Y0.425-0.060
5Y0.42510Y0.398+0.026
Compared to industry (Specialty Industrial Machinery)
PeriodCompanyIndustry (mean)+/- 
MRQ0.4200.960-0.540
TTM0.3650.959-0.594
YOY0.3201.038-0.718
5Y0.4251.075-0.650
10Y0.3981.049-0.651
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 Huaming Power Equipment Co Ltd generates.

  • Above 15 is considered overpriced but always compare Huaming Power Equipment Co Ltd to the Specialty Industrial Machinery industry mean.
  • A PE ratio of 22.21 means the investor is paying ¥22.21 for every ¥1 in earnings.

Let's take a look of the Price to Earnings Ratio trends of Huaming Power Equipment Co Ltd:

  • The EOD is 21.293. Based on the earnings, the company is fair priced.
  • The MRQ is 22.205. Based on the earnings, the company is fair priced.
  • The TTM is 29.717. Based on the earnings, the company is overpriced. -1
Trends
Current periodCompared to+/- 
EOD21.293MRQ22.205-0.912
MRQ22.205TTM29.717-7.512
TTM29.717YOY17.158+12.559
TTM29.7175Y24.745+4.972
5Y24.74510Y87.713-62.968
Compared to industry (Specialty Industrial Machinery)
PeriodCompanyIndustry (mean)+/- 
EOD21.29319.227+2.066
MRQ22.20517.584+4.621
TTM29.71719.321+10.396
YOY17.15818.345-1.187
5Y24.74521.857+2.888
10Y87.71327.709+60.004
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 Huaming Power Equipment Co Ltd:

  • The EOD is 95.373. Based on how much money comes from the company's main activities, the company is overpriced. -1
  • The MRQ is 99.459. Based on how much money comes from the company's main activities, the company is overpriced. -1
  • The TTM is 48.421. Based on how much money comes from the company's main activities, the company is fair priced.
Trends
Current periodCompared to+/- 
EOD95.373MRQ99.459-4.086
MRQ99.459TTM48.421+51.038
TTM48.421YOY6.368+42.054
TTM48.4215Y-0.401+48.822
5Y-0.40110Y73.056-73.457
Compared to industry (Specialty Industrial Machinery)
PeriodCompanyIndustry (mean)+/- 
EOD95.3736.724+88.649
MRQ99.4596.304+93.155
TTM48.4212.685+45.736
YOY6.3681.711+4.657
5Y-0.4011.522-1.923
10Y73.0561.275+71.781
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 Huaming Power Equipment 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 5.12 means the investor is paying ¥5.12 for each ¥1 in book value.

Let's take a look of the Price to Book Ratio trends of Huaming Power Equipment Co Ltd:

  • The EOD is 4.911. Based on the equity, the company is fair priced.
  • The MRQ is 5.122. Based on the equity, the company is overpriced. -1
  • The TTM is 4.952. Based on the equity, the company is fair priced.
Trends
Current periodCompared to+/- 
EOD4.911MRQ5.122-0.210
MRQ5.122TTM4.952+0.170
TTM4.952YOY2.787+2.165
TTM4.9525Y2.744+2.208
5Y2.74410Y6.007-3.263
Compared to industry (Specialty Industrial Machinery)
PeriodCompanyIndustry (mean)+/- 
EOD4.9112.291+2.620
MRQ5.1222.019+3.103
TTM4.9522.126+2.826
YOY2.7872.198+0.589
5Y2.7442.472+0.272
10Y6.0072.900+3.107
4.6.2. Total Gains per Share
3rd party ad coffee SUPPORTERis ad-free.

6. Financial Statements




6.1. Reversals in quarterly reports

I have detected a reversal (positive to negative, negative to positive) in the following values of the quarterly reports.

 2023-09-302023-12-312024-03-312024-06-302024-09-30
Net Interest Income  6,888-4,1222,7665723,3382,4395,778-11,870-6,093



6.2. Latest Balance Sheet

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

Summary
Total Assets4,407,762
Total Liabilities1,298,362
Total Stockholder Equity3,092,031
 As reported
Total Liabilities 1,298,362
Total Stockholder Equity+ 3,092,031
Total Assets = 4,407,762

Assets

Total Assets4,407,762
Total Current Assets2,882,911
Long-term Assets1,524,851
Total Current Assets
Cash And Cash Equivalents 939,034
Net Receivables 947,493
Inventory 378,151
Other Current Assets 63,309
Total Current Assets  (as reported)2,882,911
Total Current Assets  (calculated)2,327,988
+/- 554,923
Long-term Assets
Property Plant Equipment 909,817
Goodwill 99,419
Intangible Assets 155,959
Long-term Assets Other 19,930
Long-term Assets  (as reported)1,524,851
Long-term Assets  (calculated)1,185,125
+/- 339,726

Liabilities & Shareholders' Equity

Total Current Liabilities1,035,716
Long-term Liabilities262,645
Total Stockholder Equity3,092,031
Total Current Liabilities
Short Long Term Debt 120,007
Accounts payable 435,264
Other Current Liabilities 13,624
Total Current Liabilities  (as reported)1,035,716
Total Current Liabilities  (calculated)568,896
+/- 466,820
Long-term Liabilities
Long term Debt 90,245
Capital Lease Obligations Min Short Term Debt14,079
Long-term Liabilities  (as reported)262,645
Long-term Liabilities  (calculated)104,324
+/- 158,322
Total Stockholder Equity
Retained Earnings 1,612,064
Total Stockholder Equity (as reported)3,092,031
Total Stockholder Equity (calculated)1,612,064
+/- 1,479,967
Other
Capital Stock227,247
Common Stock Shares Outstanding 896,225
Net Invested Capital 3,302,283
Net Working Capital 1,847,195
Property Plant and Equipment Gross 909,817



6.3. Balance Sheets Structured

Currency in CNY. All numbers in thousands.

 Trend2024-09-302024-06-302024-03-312023-12-312023-09-302023-06-302023-03-312022-12-312022-09-302022-06-302022-03-312021-12-312021-09-302021-06-302021-03-312020-12-312020-09-302020-06-302020-03-312019-12-312019-09-302019-06-302019-03-312018-12-312018-09-302018-06-302018-03-312017-12-312017-09-302017-06-302017-03-312016-12-312016-09-302016-06-302016-03-312015-12-312015-09-302015-06-302015-03-312014-12-312014-09-302014-06-302014-03-312013-12-312013-09-302013-06-302013-03-312012-12-312012-09-302012-06-302012-03-312011-12-312011-09-302011-06-302011-03-312010-12-312010-09-302010-06-302010-03-312009-12-312009-09-302009-06-302009-03-312008-12-312008-09-302008-06-302007-12-31
> Total Assets 
365,469
403,406
694,332
709,414
721,768
718,856
725,222
751,704
751,983
747,646
773,846
818,220
794,601
778,921
785,713
805,789
769,015
785,129
811,175
826,599
823,707
822,783
822,258
811,856
791,869
781,777
786,451
767,509
740,034
728,797
728,971
2,032,519
2,008,765
2,026,781
2,093,534
2,275,068
2,370,475
2,769,361
2,846,342
3,172,752
3,033,634
3,615,682
4,415,280
4,049,700
4,063,169
3,932,083
3,845,890
3,842,266
4,205,808
4,144,575
4,062,670
4,063,734
4,249,364
4,175,663
4,406,365
4,097,103
4,378,206
4,197,807
4,412,908
4,450,143
4,441,813
4,379,039
4,472,798
4,518,148
4,655,131
4,318,437
4,407,762
4,407,7624,318,4374,655,1314,518,1484,472,7984,379,0394,441,8134,450,1434,412,9084,197,8074,378,2064,097,1034,406,3654,175,6634,249,3644,063,7344,062,6704,144,5754,205,8083,842,2663,845,8903,932,0834,063,1694,049,7004,415,2803,615,6823,033,6343,172,7522,846,3422,769,3612,370,4752,275,0682,093,5342,026,7812,008,7652,032,519728,971728,797740,034767,509786,451781,777791,869811,856822,258822,783823,707826,599811,175785,129769,015805,789785,713778,921794,601818,220773,846747,646751,983751,704725,222718,856721,768709,414694,332403,406365,469
   > Total Current Assets 
189,895
210,959
496,963
501,946
497,335
470,243
461,025
465,035
463,279
449,136
467,701
473,618
407,021
354,213
367,240
377,174
349,510
369,707
399,978
411,094
413,972
418,567
424,859
417,474
404,367
399,455
409,499
393,600
372,214
365,578
370,364
1,463,663
1,447,916
1,467,985
1,542,112
1,726,195
1,827,908
2,207,557
2,283,994
2,617,089
2,472,579
2,755,048
3,265,123
2,859,494
2,874,128
2,723,818
2,617,899
2,378,381
2,689,358
2,691,458
2,567,698
2,519,496
2,708,523
2,835,140
2,925,163
2,582,605
2,890,794
2,737,276
2,927,860
2,887,530
2,854,466
2,800,639
2,955,001
2,983,524
3,135,149
2,800,024
2,882,911
2,882,9112,800,0243,135,1492,983,5242,955,0012,800,6392,854,4662,887,5302,927,8602,737,2762,890,7942,582,6052,925,1632,835,1402,708,5232,519,4962,567,6982,691,4582,689,3582,378,3812,617,8992,723,8182,874,1282,859,4943,265,1232,755,0482,472,5792,617,0892,283,9942,207,5571,827,9081,726,1951,542,1121,467,9851,447,9161,463,663370,364365,578372,214393,600409,499399,455404,367417,474424,859418,567413,972411,094399,978369,707349,510377,174367,240354,213407,021473,618467,701449,136463,279465,035461,025470,243497,335501,946496,963210,959189,895
       Cash And Cash Equivalents 
29,412
22,862
278,579
267,393
260,329
232,616
210,215
226,841
187,801
150,036
172,083
204,599
145,839
80,799
85,226
101,187
81,092
90,799
105,476
131,786
139,547
137,121
149,608
156,073
143,140
156,999
158,668
105,847
102,955
109,699
106,495
600,040
437,880
574,076
554,684
383,658
391,799
338,161
312,156
537,987
525,171
872,426
716,106
552,888
500,141
554,471
424,510
447,428
624,616
641,944
425,907
443,399
562,428
465,980
956,119
761,774
1,173,240
975,467
1,053,617
1,012,096
917,784
1,193,816
1,058,478
1,054,596
1,192,192
1,084,427
939,034
939,0341,084,4271,192,1921,054,5961,058,4781,193,816917,7841,012,0961,053,617975,4671,173,240761,774956,119465,980562,428443,399425,907641,944624,616447,428424,510554,471500,141552,888716,106872,426525,171537,987312,156338,161391,799383,658554,684574,076437,880600,040106,495109,699102,955105,847158,668156,999143,140156,073149,608137,121139,547131,786105,47690,79981,092101,18785,22680,799145,839204,599172,083150,036187,801226,841210,215232,616260,329267,393278,57922,86229,412
       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
250,452
250,706
250,973
274,992
279,592
279,628
659,044
195,062
235,526
0
0
0
158,296
56,665
50,000
169,703
69,627
49,526
19,526
56,254
50,000
0
0
0050,00056,25419,52649,52669,627169,70350,00056,665158,296000235,526195,062659,044279,628279,592274,992250,973250,706250,45200000000000000000000000000000000000000000000
       Net Receivables 
75,163
88,133
91,649
117,820
132,533
135,011
142,621
130,866
140,843
135,351
136,504
122,154
110,393
124,060
121,704
135,835
127,167
126,772
134,322
129,806
121,102
131,720
145,775
151,020
150,384
135,566
143,969
143,492
121,347
117,299
116,497
645,923
626,407
662,440
743,125
882,801
994,517
1,384,259
1,383,974
1,699,889
1,466,249
1,414,714
1,807,787
1,855,706
1,877,224
1,702,572
1,728,871
1,478,590
1,562,299
1,487,649
1,521,803
1,435,960
1,479,489
1,359,264
1,477,467
1,381,157
1,267,210
1,278,255
1,411,203
1,347,304
1,491,540
1,182,205
1,486,193
1,431,592
1,309,946
819,620
947,493
947,493819,6201,309,9461,431,5921,486,1931,182,2051,491,5401,347,3041,411,2031,278,2551,267,2101,381,1571,477,4671,359,2641,479,4891,435,9601,521,8031,487,6491,562,2991,478,5901,728,8711,702,5721,877,2241,855,7061,807,7871,414,7141,466,2491,699,8891,383,9741,384,259994,517882,801743,125662,440626,407645,923116,497117,299121,347143,492143,969135,566150,384151,020145,775131,720121,102129,806134,322126,772127,167135,835121,704124,060110,393122,154136,504135,351140,843130,866142,621135,011132,533117,82091,64988,13375,163
       Inventory 
90,257
105,502
126,724
125,164
108,340
106,090
111,488
109,203
137,959
166,853
163,130
150,306
154,263
156,736
165,308
143,814
145,183
157,447
164,238
152,069
155,996
153,235
132,223
113,298
114,279
109,973
108,976
94,262
97,912
93,580
97,373
169,700
178,630
196,470
204,303
407,330
413,868
462,537
559,071
372,167
474,226
459,799
733,443
415,456
490,891
457,080
445,681
412,829
466,911
488,081
458,713
379,671
393,315
423,482
439,652
386,634
394,806
393,125
374,753
306,046
328,817
327,486
329,838
365,473
412,198
369,964
378,151
378,151369,964412,198365,473329,838327,486328,817306,046374,753393,125394,806386,634439,652423,482393,315379,671458,713488,081466,911412,829445,681457,080490,891415,456733,443459,799474,226372,167559,071462,537413,868407,330204,303196,470178,630169,70097,37393,58097,91294,262108,976109,973114,279113,298132,223153,235155,996152,069164,238157,447145,183143,814165,308156,736154,263150,306163,130166,853137,959109,203111,488106,090108,340125,164126,724105,50290,257
       Other Current Assets 
-4,938
-5,538
12
-8,431
-3,867
-3,475
-3,299
-1,875
-3,325
-3,103
-4,016
-3,441
-3,473
-7,381
-4,998
-3,662
-3,932
-5,311
-4,058
-2,567
-2,672
-3,509
-2,746
-2,918
-3,435
-3,083
-2,114
50,000
50,000
45,000
50,000
48,000
205,000
35,000
40,000
52,406
27,725
22,601
28,793
7,046
6,933
8,109
7,786
35,444
5,871
9,695
18,837
39,534
35,532
73,784
161,275
65,405
37,766
586,414
51,926
53,040
55,538
33,763
38,287
52,380
46,698
47,606
60,965
75,609
170,813
70,337
63,309
63,30970,337170,81375,60960,96547,60646,69852,38038,28733,76355,53853,04051,926586,41437,76665,405161,27573,78435,53239,53418,8379,6955,87135,4447,7868,1096,9337,04628,79322,60127,72552,40640,00035,000205,00048,00050,00045,00050,00050,000-2,114-3,083-3,435-2,918-2,746-3,509-2,672-2,567-4,058-5,311-3,932-3,662-4,998-7,381-3,473-3,441-4,016-3,103-3,325-1,875-3,299-3,475-3,867-8,43112-5,538-4,938
   > Long-term Assets 
175,574
192,448
197,368
207,467
224,433
248,613
264,197
286,669
288,704
298,509
306,145
344,603
387,580
424,708
418,473
428,615
419,505
415,421
411,197
415,505
409,734
404,216
397,399
394,382
387,502
382,322
376,952
373,909
367,820
363,219
358,607
568,856
560,849
558,796
551,422
548,873
542,567
561,804
562,348
555,663
561,056
860,634
1,150,157
1,190,206
1,189,041
1,208,264
1,227,990
1,463,885
1,516,450
1,453,116
1,494,972
1,544,238
1,540,841
1,340,523
1,481,201
1,514,497
1,487,412
1,460,531
1,485,049
1,562,613
1,587,347
1,578,400
1,517,797
1,534,624
1,519,982
1,518,414
1,524,851
1,524,8511,518,4141,519,9821,534,6241,517,7971,578,4001,587,3471,562,6131,485,0491,460,5311,487,4121,514,4971,481,2011,340,5231,540,8411,544,2381,494,9721,453,1161,516,4501,463,8851,227,9901,208,2641,189,0411,190,2061,150,157860,634561,056555,663562,348561,804542,567548,873551,422558,796560,849568,856358,607363,219367,820373,909376,952382,322387,502394,382397,399404,216409,734415,505411,197415,421419,505428,615418,473424,708387,580344,603306,145298,509288,704286,669264,197248,613224,433207,467197,368192,448175,574
       Property Plant Equipment 
77,875
95,552
100,971
110,501
127,996
152,432
168,102
190,062
192,791
203,344
212,176
250,264
293,913
332,400
326,229
336,407
329,005
325,306
321,426
325,927
321,818
316,663
310,061
306,974
301,593
296,542
291,525
289,446
284,958
280,922
276,586
378,631
371,910
368,401
361,462
361,535
357,567
364,481
365,699
367,427
369,370
373,194
394,370
430,398
429,249
436,775
454,853
665,560
734,836
630,637
663,344
730,281
724,661
779,768
898,736
933,071
913,920
897,982
883,425
985,662
980,130
965,323
946,740
940,097
919,126
910,560
909,817
909,817910,560919,126940,097946,740965,323980,130985,662883,425897,982913,920933,071898,736779,768724,661730,281663,344630,637734,836665,560454,853436,775429,249430,398394,370373,194369,370367,427365,699364,481357,567361,535361,462368,401371,910378,631276,586280,922284,958289,446291,525296,542301,593306,974310,061316,663321,818325,927321,426325,306329,005336,407326,229332,400293,913250,264212,176203,344192,791190,062168,102152,432127,996110,501100,97195,55277,875
       Goodwill 
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
87,293
99,689
99,164
99,689
99,689
99,689
99,689
99,689
99,689
103,938
103,938
103,938
103,938
103,668
103,668
99,419
99,419
99,419
99,419
99,419
99,419
99,419
99,419
99,419
99,419
99,41999,41999,41999,41999,41999,41999,41999,41999,41999,419103,668103,668103,938103,938103,938103,93899,68999,68999,68999,68999,68999,68999,16499,68987,293000000000000000000000000000000000000000000
       Intangible Assets 
89,392
88,622
88,088
87,798
87,266
86,727
86,607
86,306
85,733
85,174
84,616
84,238
83,679
83,122
82,869
82,486
81,945
81,409
80,885
80,374
79,862
79,351
78,839
78,390
77,803
77,555
77,044
76,364
75,854
75,510
75,089
172,454
171,346
170,356
169,397
168,325
167,411
166,125
165,633
163,858
164,402
163,821
202,328
209,501
206,928
205,254
202,301
197,524
171,255
210,045
206,691
207,881
204,476
201,094
230,652
227,299
223,734
220,127
216,526
213,495
210,282
206,877
165,452
161,335
159,532
157,449
155,959
155,959157,449159,532161,335165,452206,877210,282213,495216,526220,127223,734227,299230,652201,094204,476207,881206,691210,045171,255197,524202,301205,254206,928209,501202,328163,821164,402163,858165,633166,125167,411168,325169,397170,356171,346172,45475,08975,51075,85476,36477,04477,55577,80378,39078,83979,35179,86280,37480,88581,40981,94582,48682,86983,12283,67984,23884,61685,17485,73386,30686,60786,72787,26687,79888,08888,62289,392
       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
402
465
375
342
342
359
279
314
289,317
428,112
400,753
256,318
256,318
256,318
280,040
284,411
284,191
663,344
199,081
239,329
162,208
159,266
165,514
164,353
62,813
55,746
183,343
85,516
72,935
41,757
91,958
37,163
23,666
19,930
19,93023,66637,16391,95841,75772,93585,516183,34355,74662,813164,353165,514159,266162,208239,329199,081663,344284,191284,411280,040256,318256,318256,318400,753428,112289,317314279359342342375465402000000000000000000000000000000000
> Total Liabilities 
214,600
221,359
203,151
204,771
205,428
200,254
186,040
199,612
192,819
210,790
227,849
269,619
240,438
228,888
228,382
244,926
209,594
218,746
238,934
253,913
247,907
250,537
245,195
230,115
207,601
203,056
203,446
176,851
156,190
144,938
147,857
352,929
300,044
289,184
305,786
396,686
460,603
793,638
822,915
991,869
825,542
1,453,980
2,224,374
1,701,769
1,686,116
1,627,104
1,502,812
1,432,871
1,614,212
1,548,471
1,465,724
1,447,779
1,590,320
1,280,629
1,450,099
1,247,267
973,595
771,329
1,095,055
1,111,480
987,342
1,011,335
1,176,979
1,155,438
1,163,092
1,137,456
1,298,362
1,298,3621,137,4561,163,0921,155,4381,176,9791,011,335987,3421,111,4801,095,055771,329973,5951,247,2671,450,0991,280,6291,590,3201,447,7791,465,7241,548,4711,614,2121,432,8711,502,8121,627,1041,686,1161,701,7692,224,3741,453,980825,542991,869822,915793,638460,603396,686305,786289,184300,044352,929147,857144,938156,190176,851203,446203,056207,601230,115245,195250,537247,907253,913238,934218,746209,594244,926228,382228,888240,438269,619227,849210,790192,819199,612186,040200,254205,428204,771203,151221,359214,600
   > Total Current Liabilities 
162,931
169,725
151,517
153,137
153,795
148,620
134,406
139,408
133,903
153,163
171,509
219,721
191,829
181,567
182,729
200,637
166,669
177,185
198,738
215,081
210,438
214,433
210,455
192,839
171,862
168,508
170,263
145,032
125,735
115,847
119,628
317,573
266,314
257,032
275,213
367,806
433,298
768,059
798,561
969,317
804,452
741,640
1,489,562
976,595
962,408
735,851
640,216
529,787
658,011
650,075
556,366
531,970
583,270
908,856
1,075,464
842,879
621,178
545,931
625,905
761,839
638,376
663,494
748,964
740,556
771,444
655,846
1,035,716
1,035,716655,846771,444740,556748,964663,494638,376761,839625,905545,931621,178842,8791,075,464908,856583,270531,970556,366650,075658,011529,787640,216735,851962,408976,5951,489,562741,640804,452969,317798,561768,059433,298367,806275,213257,032266,314317,573119,628115,847125,735145,032170,263168,508171,862192,839210,455214,433210,438215,081198,738177,185166,669200,637182,729181,567191,829219,721171,509153,163133,903139,408134,406148,620153,795153,137151,517169,725162,931
       Short-term Debt 
44,200
47,000
0
0
0
0
0
0
0
15,000
25,000
27,653
12,653
12,653
5,457
5,457
5,457
5,457
5,457
5,457
5,457
5,457
5,457
7,523
7,179
6,490
5,973
40,000
5,457
0
5,457
50,000
50,000
0
0
56,280
90,000
377,091
407,091
430,721
428,591
326,500
587,153
317,309
344,282
339,984
267,400
130,903
122,315
134,468
37,725
36,462
35,395
379,333
389,393
388,085
230,062
144,564
142,783
265,537
158,852
162,139
125,291
125,872
302,067
0
0
00302,067125,872125,291162,139158,852265,537142,783144,564230,062388,085389,393379,33335,39536,46237,725134,468122,315130,903267,400339,984344,282317,309587,153326,500428,591430,721407,091377,09190,00056,2800050,00050,0005,45705,45740,0005,9736,4907,1797,5235,4575,4575,4575,4575,4575,4575,4575,4575,45712,65312,65327,65325,00015,000000000047,00044,200
       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
344,282
312,784
213,000
103,703
95,115
100,268
3,525
2,262
1,195
323,092
323,152
323,184
130,110
0
50,005
100,245
100,390
100,524
60,037
60,046
60,046
10,008
120,007
120,00710,00860,04660,04660,037100,524100,390100,24550,0050130,110323,184323,152323,0921,1952,2623,525100,26895,115103,703213,000312,784344,28200000000000000000000000000000000000000000000
       Accounts payable 
53,017
58,128
72,548
89,661
92,770
79,384
56,437
62,620
69,049
71,883
71,832
92,939
85,629
87,444
100,461
98,858
72,212
88,120
110,049
114,686
119,753
123,233
128,025
113,963
98,128
93,745
102,181
81,157
73,545
62,034
60,289
117,088
105,218
144,462
156,680
209,784
223,604
277,434
279,266
354,113
263,154
299,221
511,712
474,884
380,305
259,725
249,088
266,925
373,521
360,766
376,793
324,750
406,746
419,536
446,267
277,249
230,297
233,523
283,852
305,226
322,693
348,497
351,770
385,526
202,827
406,554
435,264
435,264406,554202,827385,526351,770348,497322,693305,226283,852233,523230,297277,249446,267419,536406,746324,750376,793360,766373,521266,925249,088259,725380,305474,884511,712299,221263,154354,113279,266277,434223,604209,784156,680144,462105,218117,08860,28962,03473,54581,157102,18193,74598,128113,963128,025123,233119,753114,686110,04988,12072,21298,858100,46187,44485,62992,93971,83271,88369,04962,62056,43779,38492,77089,66172,54858,12853,017
       Other Current Liabilities 
47,733
50,182
78,969
63,476
61,025
69,236
77,969
76,788
64,854
48,559
48,970
57,398
59,955
54,534
49,649
54,616
54,411
50,102
47,423
60,505
59,061
54,420
44,866
34,197
39,273
37,529
32,950
28,687
19,145
53,813
24,006
38,821
34,863
112,571
118,533
51,062
33,771
39,850
44,207
34,773
38,545
46,105
37,617
31,026
49,897
49,301
51,311
38,332
27,200
34,200
34,200
2,638
2,304
3,706
13,037
4,770
160,820
167,844
146,006
159,385
120,029
3,793
15,332
10,120
111,291
9,196
13,624
13,6249,196111,29110,12015,3323,793120,029159,385146,006167,844160,8204,77013,0373,7062,3042,63834,20034,20027,20038,33251,31149,30149,89731,02637,61746,10538,54534,77344,20739,85033,77151,062118,533112,57134,86338,82124,00653,81319,14528,68732,95037,52939,27334,19744,86654,42059,06160,50547,42350,10254,41154,61649,64954,53459,95557,39848,97048,55964,85476,78877,96969,23661,02563,47678,96950,18247,733
   > Long-term Liabilities 
51,669
51,634
51,634
51,634
51,634
51,634
51,634
60,204
58,916
57,627
56,339
49,897
48,609
47,321
45,653
44,289
42,925
41,561
40,197
38,832
37,468
36,104
34,740
37,276
35,739
34,547
33,183
31,819
30,455
29,091
28,230
35,357
33,730
32,152
30,574
28,880
27,305
25,579
24,353
22,552
21,090
712,340
734,812
725,175
723,708
891,253
862,596
903,083
956,201
898,396
909,359
915,809
1,007,050
371,773
374,635
404,387
352,416
225,399
469,150
349,641
348,966
347,841
428,015
414,882
391,648
481,610
262,645
262,645481,610391,648414,882428,015347,841348,966349,641469,150225,399352,416404,387374,635371,7731,007,050915,809909,359898,396956,201903,083862,596891,253723,708725,175734,812712,34021,09022,55224,35325,57927,30528,88030,57432,15233,73035,35728,23029,09130,45531,81933,18334,54735,73937,27634,74036,10437,46838,83240,19741,56142,92544,28945,65347,32148,60949,89756,33957,62758,91660,20451,63451,63451,63451,63451,63451,63451,669
       Other Liabilities 
51,634
51,634
51,634
51,633
51,633
51,634
51,634
60,204
58,916
57,627
56,340
49,898
48,609
47,321
45,653
44,289
42,925
41,561
40,196
38,832
37,469
36,104
34,740
37,276
35,739
34,548
33,183
31,819
30,455
29,091
28,230
26,119
24,658
23,196
21,734
20,248
18,786
17,325
15,863
14,377
12,915
11,429
0
0
0
30,102
28,490
26,717
23,454
23,141
22,784
24,971
24,626
94,927
56,644
57,587
57,237
56,893
35,094
30,253
0
60,527
160,945
0
0
0
0
0000160,94560,527030,25335,09456,89357,23757,58756,64494,92724,62624,97122,78423,14123,45426,71728,49030,10200011,42912,91514,37715,86317,32518,78620,24821,73423,19624,65826,11928,23029,09130,45531,81933,18334,54835,73937,27634,74036,10437,46938,83240,19641,56142,92544,28945,65347,32148,60949,89856,34057,62758,91660,20451,63451,63451,63351,63351,63451,63451,634
       Deferred Long Term Liability 
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
21,231
5,345
5,049
4,819
4,563
4,300
4,019
3,803
3,520
353
6,435
6,057
6,148
5,746
13,640
0
23,409
22,231
0
0
0
0
000022,23123,409013,6405,7466,1486,0576,4353533,5203,8034,0194,3004,5634,8195,0495,34521,231000000000000000000000000000000000000000000000
> Total Stockholder Equity
150,796
181,975
491,108
504,573
516,340
518,602
539,182
552,092
559,164
536,856
545,998
548,602
554,163
550,034
557,331
560,863
559,421
566,383
572,240
572,686
575,800
572,245
577,063
581,741
584,268
578,721
583,005
590,658
583,844
583,859
581,113
1,675,857
1,706,101
1,728,588
1,779,399
1,871,947
1,904,128
1,970,021
2,018,145
2,176,500
2,202,984
2,156,071
2,187,644
2,280,582
2,307,643
2,299,988
2,337,046
2,403,156
2,585,332
2,587,693
2,587,174
2,604,766
2,647,762
2,882,104
2,942,654
2,847,950
3,402,421
3,422,834
3,315,381
3,333,943
3,447,283
3,359,996
3,285,701
3,350,005
3,477,772
3,163,870
3,092,031
3,092,0313,163,8703,477,7723,350,0053,285,7013,359,9963,447,2833,333,9433,315,3813,422,8343,402,4212,847,9502,942,6542,882,1042,647,7622,604,7662,587,1742,587,6932,585,3322,403,1562,337,0462,299,9882,307,6432,280,5822,187,6442,156,0712,202,9842,176,5002,018,1451,970,0211,904,1281,871,9471,779,3991,728,5881,706,1011,675,857581,113583,859583,844590,658583,005578,721584,268581,741577,063572,245575,800572,686572,240566,383559,421560,863557,331550,034554,163548,602545,998536,856559,164552,092539,182518,602516,340504,573491,108181,975150,796
   Common Stock
109,000
109,000
145,500
145,500
145,500
145,500
145,500
145,500
145,500
145,500
145,500
145,500
145,500
145,500
145,500
145,500
189,150
189,150
189,150
189,150
189,150
189,150
189,150
189,150
189,150
189,150
189,150
189,150
189,150
189,150
189,150
90,261
90,261
90,261
90,261
90,261
90,261
90,261
90,261
90,261
90,261
90,261
90,261
90,261
90,261
90,261
90,261
90,261
90,261
90,261
90,261
90,261
90,261
90,261
90,261
90,261
227,247
227,247
227,247
227,247
227,247
227,247
227,247
227,247
227,247
0
0
00227,247227,247227,247227,247227,247227,247227,247227,247227,24790,26190,26190,26190,26190,26190,26190,26190,26190,26190,26190,26190,26190,26190,26190,26190,26190,26190,26190,26190,26190,26190,26190,26190,26190,261189,150189,150189,150189,150189,150189,150189,150189,150189,150189,150189,150189,150189,150189,150189,150145,500145,500145,500145,500145,500145,500145,500145,500145,500145,500145,500145,500145,500145,500109,000109,000
   Retained Earnings 
37,336
68,515
80,276
88,471
100,238
102,500
123,080
129,283
136,356
114,047
123,189
123,232
128,793
124,664
131,961
132,812
131,370
138,332
144,189
142,689
145,803
142,249
147,066
149,929
152,456
146,909
151,193
157,009
150,195
149,846
147,464
613,597
643,860
666,098
716,843
808,601
841,324
907,161
955,669
1,115,061
1,142,956
1,095,400
1,127,805
1,218,342
1,253,862
1,250,448
1,286,150
1,325,230
1,500,659
1,503,113
1,515,379
1,544,818
1,587,534
1,824,475
1,910,168
1,820,652
1,886,749
1,880,915
1,749,240
1,821,607
1,939,575
1,839,594
1,770,035
1,853,164
1,980,081
1,674,741
1,612,064
1,612,0641,674,7411,980,0811,853,1641,770,0351,839,5941,939,5751,821,6071,749,2401,880,9151,886,7491,820,6521,910,1681,824,4751,587,5341,544,8181,515,3791,503,1131,500,6591,325,2301,286,1501,250,4481,253,8621,218,3421,127,8051,095,4001,142,9561,115,061955,669907,161841,324808,601716,843666,098643,860613,597147,464149,846150,195157,009151,193146,909152,456149,929147,066142,249145,803142,689144,189138,332131,370132,812131,961124,664128,793123,232123,189114,047136,356129,283123,080102,500100,23888,47180,27668,51537,336
   Capital Surplus 0000000000000000000000000000000000000000000000000000000000000000000
   Treasury Stock0000000000000000000000000000000000000000000000000000000000000000000
   Other Stockholders Equity 
4,460
4,460
265,332
270,602
270,602
270,602
270,602
277,309
277,309
277,309
277,309
279,870
279,870
279,870
279,870
282,551
238,901
238,901
238,901
240,847
240,847
240,847
240,847
242,662
242,662
242,662
242,662
244,499
244,499
244,863
244,499
971,999
971,981
972,230
972,295
973,084
972,543
972,599
972,216
971,178
969,767
970,410
969,578
971,980
963,521
959,279
960,635
987,666
994,412
994,319
981,534
969,688
969,967
967,368
942,225
937,037
1,288,424
1,274,821
0
1,264,631
0
1,264,631
0
1,264,631
0
0
0
0001,264,63101,264,63101,264,63101,274,8211,288,424937,037942,225967,368969,967969,688981,534994,319994,412987,666960,635959,279963,521971,980969,578970,410969,767971,178972,216972,599972,543973,084972,295972,230971,981971,999244,499244,863244,499244,499242,662242,662242,662242,662240,847240,847240,847240,847238,901238,901238,901282,551279,870279,870279,870279,870277,309277,309277,309277,309270,602270,602270,602270,602265,3324,4604,460



6.4. Balance Sheets

Currency in CNY. All numbers in thousands.