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

Hangzhou Hangyang Co Ltd
Buy, Hold or Sell?

Let's analyze Hangyang together

I guess you are interested in Hangzhou Hangyang 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 Hangzhou Hangyang 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 Hangzhou Hangyang Co Ltd

I send you an email if I find something interesting about Hangzhou Hangyang Co Ltd.

1. Quick Overview

1.1. Quick analysis of Hangyang (30 sec.)










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

How much money do you get?

How much money do you get?
¥0.14
When do you have the money?
1 year
How often do you get paid?
100.0%

What is your share worth?

Current worth
¥10.33
Expected worth in 1 year
¥11.08
How sure are you?
90.0%

+ What do you gain per year?

Total Gains per Share
¥1.74
Return On Investment
7.5%

For what price can you sell your share?

Current Price per Share
¥23.28
Expected price per share
¥20.15 - ¥27.25
How sure are you?
50%
3rd party ad coffee SUPPORTERis ad-free.

2. Detailed Analysis

2.1. Valuation of Hangyang (5 min.)




Live pricePrice per Share (EOD)
¥23.28
Intrinsic Value Per Share
¥-21.65 - ¥-0.03
Total Value Per Share
¥-11.32 - ¥10.30

2.2. Growth of Hangyang (5 min.)




Is Hangyang growing?

Current yearPrevious yearGrowGrow %
How rich?$1.3b$1.3b$84.7m6.1%

How much money is Hangyang making?

Current yearPrevious yearGrowGrow %
Making money$35.6m$27.6m$8m22.4%
Net Profit Margin7.5%6.1%--

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

2.3. Financial Health of Hangyang (5 min.)




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




  Industry Rankings (Specialty Industrial Machinery)  


Richest
#106 / 730

Most Revenue
#141 / 730

Most Profit
#125 / 730

Most Efficient
#276 / 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 Hangyang?

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

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

Speculation

The Price per Share of Hangyang is ¥23.28. 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 Hangyang.
  • 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 Hangyang, 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 ¥10.33. Based on the TTM, the Book Value Change Per Share is ¥0.19 per quarter. Based on the YOY, the Book Value Change Per Share is ¥0.12 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 ¥0.25 per quarter.
Based on historical numbers we can estimate the returns while holding a share of Hangyang.

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 Eps0.030.1%0.030.1%0.040.2%0.040.2%0.020.1%
Usd Book Value Change Per Share0.030.1%0.030.1%0.020.1%0.030.1%0.020.1%
Usd Dividend Per Share0.010.0%0.030.1%0.040.2%0.020.1%0.020.1%
Usd Total Gains Per Share0.040.2%0.060.3%0.060.2%0.050.2%0.040.2%
Usd Price Per Share3.24-3.57-4.79-3.79-2.64-
Price to Earnings Ratio24.41-26.81-33.40-26.99-23.97-
Price-to-Total Gains Ratio73.45--61.27--21,633.69--4,284.71--1,991.34-
Price to Book Ratio2.29-2.65-3.72-3.30-2.82-
Price-to-Total Gains Ratio73.45--61.27--21,633.69--4,284.71--1,991.34-

When do you get the money?

Usd Investment
$.00
Usd Price Per Share3.196344
Number of shares312
Gains per QuarterTrailing 12 Months5 Year
Usd Dividend Per Share0.030.02
Usd Book Value Change Per Share0.030.03
Usd Total Gains Per Share0.060.05
Gains per Quarter (312 shares)18.6716.51
Gains per Year (312 shares)74.6866.05
YearsReturn on Investment (TTM)Return on Investment (5Y)
 DividendBook Value gainTotal gainsDividendBook Value gainTotal gains
Broker costs---10---10
1433265313556
285641406171122
31289621592106188
4170129290122142254
5213161365153177320
6255193440183213386
7298225515214248452
8340257590244284518
9383289665275319584
10425322740306355650

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%36.04.00.090.0%59.04.00.093.7%
Book Value Change Per Share2.02.00.050.0%9.03.00.075.0%17.03.00.085.0%33.07.00.082.5%50.010.03.079.4%
Dividend per Share4.00.00.0100.0%12.00.00.0100.0%20.00.00.0100.0%40.00.00.0100.0%63.00.00.0100.0%
Total Gains per Share3.01.00.075.0%10.02.00.083.3%18.02.00.090.0%36.04.00.090.0%59.04.00.093.7%
3rd party ad coffee SUPPORTERis ad-free.

3.2. Key Performance Indicators

The key performance indicators of Hangzhou Hangyang 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--0.2530.188+35%0.116+117%0.207+22%0.160+58%
Book Value Per Share--10.3319.878+5%9.396+10%8.336+24%6.529+58%
Current Ratio--1.2351.291-4%1.537-20%1.453-15%1.429-14%
Debt To Asset Ratio--0.5760.562+3%0.537+7%0.528+9%0.546+6%
Debt To Equity Ratio--1.5381.454+6%1.299+18%1.236+24%1.342+15%
Dividend Per Share--0.0690.248-72%0.292-76%0.178-61%0.114-40%
Enterprise Value--9421533065.09015484276837.828-39%27114722757.483-65%20005148801.301-53%12834219210.044-27%
Eps--0.2420.253-4%0.266-9%0.277-13%0.178+36%
Ev To Ebitda Ratio--infinfnan%36.622+inf%infnan%infnan%
Ev To Sales Ratio--0.6501.129-42%2.125-69%1.643-60%1.246-48%
Free Cash Flow Per Share---0.158-0.305+94%-0.385+144%-0.145-8%-0.043-73%
Free Cash Flow To Equity Per Share---0.158-0.143-9%-0.191+21%-0.016-90%0.004-4062%
Gross Profit Margin--1.0000.904+11%1.145-13%0.921+9%0.864+16%
Intrinsic Value_10Y_max---0.033--------
Intrinsic Value_10Y_min---21.650--------
Intrinsic Value_1Y_max---0.149--------
Intrinsic Value_1Y_min---1.246--------
Intrinsic Value_3Y_max---0.336--------
Intrinsic Value_3Y_min---4.566--------
Intrinsic Value_5Y_max---0.390--------
Intrinsic Value_5Y_min---8.762--------
Market Cap22904936478.720-2%23249303804.55026805095780.200-13%35200425436.983-34%27558898547.181-16%19145088065.974+21%
Net Profit Margin--0.0660.075-12%0.061+7%0.086-23%0.062+6%
Operating Margin---0.056-100%0.086-100%0.108-100%0.081-100%
Operating Ratio--1.7011.295+31%0.899+89%0.949+79%0.931+83%
Pb Ratio2.253-2%2.2872.646-14%3.717-38%3.304-31%2.819-19%
Pe Ratio24.047-2%24.40926.806-9%33.397-27%26.985-10%23.970+2%
Price Per Share23.280-2%23.63026.013-9%34.868-32%27.582-14%19.245+23%
Price To Free Cash Flow Ratio-36.931+1%-37.486-38.125+2%-26.387-30%2.092-1892%9.382-500%
Price To Total Gains Ratio72.358-2%73.446-61.269+183%-21633.689+29555%-4284.711+5934%-1991.338+2811%
Quick Ratio--0.1960.575-66%1.149-83%0.988-80%1.029-81%
Return On Assets--0.0100.011-12%0.010+4%0.015-34%0.011-9%
Return On Equity--0.0260.029-9%0.023+13%0.035-24%0.025+6%
Total Gains Per Share--0.3220.436-26%0.408-21%0.385-17%0.274+17%
Usd Book Value--1395652472.5431388970613.093+0%1304213739.739+7%1143951107.840+22%890909837.416+57%
Usd Book Value Change Per Share--0.0350.026+35%0.016+117%0.028+22%0.022+58%
Usd Book Value Per Share--1.4191.356+5%1.290+10%1.144+24%0.896+58%
Usd Dividend Per Share--0.0090.034-72%0.040-76%0.024-61%0.016-40%
Usd Eps--0.0330.035-4%0.036-9%0.038-13%0.024+36%
Usd Free Cash Flow---21288707.521-42288004.205+99%-51914826.294+144%-19801840.909-7%-5938944.539-72%
Usd Free Cash Flow Per Share---0.022-0.042+94%-0.053+144%-0.020-8%-0.006-73%
Usd Free Cash Flow To Equity Per Share---0.022-0.020-9%-0.026+21%-0.002-90%0.001-4062%
Usd Market Cap3144847778.528-2%3192129412.3653680339650.621-13%4833018412.498-34%3783836770.528-16%2628620591.458+21%
Usd Price Per Share3.196-2%3.2443.572-9%4.787-32%3.787-14%2.642+23%
Usd Profit--32694309.09935699931.132-8%27691861.902+18%36064131.701-9%23344002.181+40%
Usd Revenue--497757154.413474710478.549+5%439948639.700+13%415412556.290+20%320847025.278+55%
Usd Total Gains Per Share--0.0440.060-26%0.056-21%0.053-17%0.038+17%
 EOD+3 -5MRQTTM+14 -24YOY+21 -185Y+12 -2610Y+20 -18

3.3 Fundamental Score

Let's check the fundamental score of Hangzhou Hangyang Co Ltd based on Penke's default stock scanner.

Penke's Stock Scanner

  
  
IndicatorConditionValue
Price to Earnings Ratio (EOD)Between0-1524.047
Price to Book Ratio (EOD)Between0-12.253
Net Profit Margin (MRQ)Greater than00.066
Operating Margin (MRQ)Greater than00.000
Quick Ratio (MRQ)Greater than10.196
Current Ratio (MRQ)Greater than11.235
Debt to Asset Ratio (MRQ)Less than10.576
Debt to Equity Ratio (MRQ)Less than11.538
Return on Equity (MRQ)Greater than0.150.026
Return on Assets (MRQ)Greater than0.050.010
Total3/10 (30.0%)

3.4 Technical Score

Let's check the technical score of Hangzhou Hangyang Co Ltd based on Penke's default Symbol scanner.

Penke's Symbol Scanner

  
  
IndicatorConditionValue
RsiGreater than5043.074
Ma 20Greater thanMa 5024.645
Ma 50Greater thanMa 10023.477
Ma 100Greater thanMa 20020.875
OpenGreater thanClose23.810
Total3/5 (60.0%)

4. In-depth Analysis

4.1 About Hangzhou Hangyang Co Ltd

Hangzhou Oxygen Plant Group Co.,Ltd. manufactures and sells air separation equipment, petrochemical equipment, and other gas products worldwide. It offers purity gas, rare gas, new energy gas, mixed gas, electronic bulk, and excimer laser gas; and oxygen, nitrogen, argon, carbon dioxide, and hydrogen. It serves glass, metallurgy, fertilizer, non-ferrous smelting, chemical, coal chemical, petrochemical, photovoltaic, electronics, aerospace, energy, food, chemical pharmacy, semiconductor, optical fibers, scientific research, construction, medical, and other fields. The company was founded in 1950 and is headquartered in Hangzhou, the People's Republic of China. Hangzhou Oxygen Plant Group Co.,Ltd. operates as a subsidiary of Hangzhou Hangyang Holdings Co., Ltd.

Fundamental data was last updated by Penke on 2024-11-17 23:06:03.

4.2 In-depth Summary

4.2.1. Financial Health Summary

Profitability Details
 Compared to previous yearCompared to industry
The company is making a 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 operating less efficient.
The company is inefficient in keeping operating costs low.
Liquidity Details
 Compared to previous yearCompared to industry
The company is just able to pay all its short-term debts.
The company is just not able to pay all its short-term debts with the most liquid assets.
Solvency Details
 Compared to previous yearCompared to industry
The company is able to pay all its debts by selling its assets.
The company is 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 overpriced.
Based on how much money comes from the company's main activities, the company is expensive.
3rd party ad coffee SUPPORTERis ad-free.

4.3 Financial Health

4.3.1. Profitability

4.3.1 Profitability
4.3.1.1. Net Profit Margin

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

  • Above 10% is considered healthy but always compare Hangyang to the Specialty Industrial Machinery industry mean.
  • A Net Profit Margin of 6.6% means that ¥0.07 for each ¥1 in revenue is generated as profit.

Let's take a look of the Net Profit Margin trends of Hangzhou Hangyang Co Ltd:

  • The MRQ is 6.6%. The company is making a profit. +1
  • The TTM is 7.5%. The company is making a profit. +1
Trends
Current periodCompared to+/- 
MRQ6.6%TTM7.5%-0.9%
TTM7.5%YOY6.1%+1.4%
TTM7.5%5Y8.6%-1.1%
5Y8.6%10Y6.2%+2.4%
Compared to industry (Specialty Industrial Machinery)
PeriodCompanyIndustry (mean)+/- 
MRQ6.6%5.6%+1.0%
TTM7.5%5.1%+2.4%
YOY6.1%5.3%+0.8%
5Y8.6%4.7%+3.9%
10Y6.2%4.8%+1.4%
4.3.1.2. Return on Assets

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

  • Above 5% is considered healthy but always compare Hangyang to the Specialty Industrial Machinery industry mean.
  • 1.0% Return on Assets means that Hangyang generated ¥0.01 profit for each $1 in assets.

Let's take a look of the Return on Assets trends of Hangzhou Hangyang Co Ltd:

  • The MRQ is 1.0%. Using its assets, the company is inefficient in making profit. -1
  • The TTM is 1.1%. Using its assets, the company is less efficient in making profit.
Trends
Current periodCompared to+/- 
MRQ1.0%TTM1.1%-0.1%
TTM1.1%YOY1.0%+0.2%
TTM1.1%5Y1.5%-0.4%
5Y1.5%10Y1.1%+0.4%
Compared to industry (Specialty Industrial Machinery)
PeriodCompanyIndustry (mean)+/- 
MRQ1.0%1.1%-0.1%
TTM1.1%1.0%+0.1%
YOY1.0%1.1%-0.1%
5Y1.5%1.0%+0.5%
10Y1.1%1.1%0.0%
4.3.1.3. Return on Equity

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

  • Above 15%-20% is considered healthy but always compare Hangyang to the Specialty Industrial Machinery industry mean.
  • 2.6% Return on Equity means Hangyang generated ¥0.03 for each ¥1 the owners (shareholders) invested.

Let's take a look of the Return on Equity trends of Hangzhou Hangyang Co Ltd:

  • The MRQ is 2.6%. Using its investors money, the company is inefficient in making profit. -1
  • The TTM is 2.9%. Using its investors money, the company is inefficient in making profit. -1
Trends
Current periodCompared to+/- 
MRQ2.6%TTM2.9%-0.3%
TTM2.9%YOY2.3%+0.6%
TTM2.9%5Y3.5%-0.6%
5Y3.5%10Y2.5%+1.0%
Compared to industry (Specialty Industrial Machinery)
PeriodCompanyIndustry (mean)+/- 
MRQ2.6%2.4%+0.2%
TTM2.9%2.1%+0.8%
YOY2.3%2.2%+0.1%
5Y3.5%1.9%+1.6%
10Y2.5%2.2%+0.3%
3rd party ad coffee SUPPORTERis ad-free.

4.3.2. Operating Efficiency of Hangzhou Hangyang Co Ltd.

4.3.2. Operating Efficiency
4.3.2.1. Operating Margin

Measures how efficient Hangyang is operating .

  • Measures how much profit Hangyang 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 Hangyang 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 Hangzhou Hangyang Co Ltd:

  • The MRQ is 0.0%. The data is not here.
Trends
Current periodCompared to+/- 
MRQ-TTM5.6%-5.6%
TTM5.6%YOY8.6%-3.0%
TTM5.6%5Y10.8%-5.2%
5Y10.8%10Y8.1%+2.8%
Compared to industry (Specialty Industrial Machinery)
PeriodCompanyIndustry (mean)+/- 
MRQ-9.0%-9.0%
TTM5.6%6.7%-1.1%
YOY8.6%6.1%+2.5%
5Y10.8%5.7%+5.1%
10Y8.1%5.3%+2.8%
4.3.2.2. Operating Ratio

Measures how efficient Hangyang is keeping operating costs low.

  • Below 1 is considered healthy (always compare to Specialty Industrial Machinery industry mean).
  • An Operation Ratio of 1.70 means that the operating costs are ¥1.70 for each ¥1 in net sales.

Let's take a look of the Operating Ratio trends of Hangzhou Hangyang Co Ltd:

  • The MRQ is 1.701. The company is inefficient in keeping operating costs low. -1
  • The TTM is 1.295. The company is inefficient in keeping operating costs low. -1
Trends
Current periodCompared to+/- 
MRQ1.701TTM1.295+0.406
TTM1.295YOY0.899+0.396
TTM1.2955Y0.949+0.346
5Y0.94910Y0.931+0.018
Compared to industry (Specialty Industrial Machinery)
PeriodCompanyIndustry (mean)+/- 
MRQ1.7011.449+0.252
TTM1.2951.375-0.080
YOY0.8991.342-0.443
5Y0.9491.358-0.409
10Y0.9311.197-0.266
3rd party ad coffee SUPPORTERis ad-free.

4.4.3. Liquidity of Hangzhou Hangyang Co Ltd.

4.4.3. Liquidity
4.4.3.1. Current Ratio

Measures if Hangyang 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 1.23 means the company has ¥1.23 in assets for each ¥1 in short-term debts.

Let's take a look of the Current Ratio trends of Hangzhou Hangyang Co Ltd:

  • The MRQ is 1.235. The company is just able to pay all its short-term debts.
  • The TTM is 1.291. The company is just able to pay all its short-term debts.
Trends
Current periodCompared to+/- 
MRQ1.235TTM1.291-0.056
TTM1.291YOY1.537-0.246
TTM1.2915Y1.453-0.162
5Y1.45310Y1.429+0.024
Compared to industry (Specialty Industrial Machinery)
PeriodCompanyIndustry (mean)+/- 
MRQ1.2351.695-0.460
TTM1.2911.701-0.410
YOY1.5371.686-0.149
5Y1.4531.721-0.268
10Y1.4291.654-0.225
4.4.3.2. Quick Ratio

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

  • Above 1 is considered healthy but always compare Hangyang to the Specialty Industrial Machinery industry mean.
  • A Quick Ratio of 0.20 means the company can pay off ¥0.20 for each ¥1 in debt (using most liquid assets).

Let's take a look of the Quick Ratio trends of Hangzhou Hangyang Co Ltd:

  • The MRQ is 0.196. The company is just not able to pay all its short-term debts with the most liquid assets. -1
  • The TTM is 0.575. The company is just not able to pay all its short-term debts with the most liquid assets. -1
Trends
Current periodCompared to+/- 
MRQ0.196TTM0.575-0.379
TTM0.575YOY1.149-0.574
TTM0.5755Y0.988-0.414
5Y0.98810Y1.029-0.041
Compared to industry (Specialty Industrial Machinery)
PeriodCompanyIndustry (mean)+/- 
MRQ0.1960.737-0.541
TTM0.5750.816-0.241
YOY1.1490.886+0.263
5Y0.9880.959+0.029
10Y1.0290.970+0.059
3rd party ad coffee SUPPORTERis ad-free.

4.5.4. Solvency of Hangzhou Hangyang Co Ltd.

4.5.4. Solvency
4.5.4.1. Debt to Asset Ratio

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

  • Below 1 (100%) is considered healthy but always compare Hangyang to Specialty Industrial Machinery industry mean.
  • A Debt to Asset Ratio of 0.58 means that Hangyang assets are financed with 57.6% credit (debt) and the remaining percentage (100% - 57.6%) is financed by its owners/shareholders. 

Let's take a look of the Debt to Asset Ratio trends of Hangzhou Hangyang Co Ltd:

  • The MRQ is 0.576. The company is able to pay all its debts by selling its assets. +1
  • The TTM is 0.562. The company is able to pay all its debts by selling its assets. +1
Trends
Current periodCompared to+/- 
MRQ0.576TTM0.562+0.015
TTM0.562YOY0.537+0.025
TTM0.5625Y0.528+0.034
5Y0.52810Y0.546-0.018
Compared to industry (Specialty Industrial Machinery)
PeriodCompanyIndustry (mean)+/- 
MRQ0.5760.490+0.086
TTM0.5620.491+0.071
YOY0.5370.506+0.031
5Y0.5280.502+0.026
10Y0.5460.495+0.051
4.5.4.2. Debt to Equity Ratio

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

  • Below 2 is considered healthy but always compare Hangyang to the Specialty Industrial Machinery industry mean.
  • A Debt to Equity ratio of 153.8% means that company has ¥1.54 debt for each ¥1 in shareholders equity.

Let's take a look of the Debt to Equity Ratio trends of Hangzhou Hangyang Co Ltd:

  • The MRQ is 1.538. The company is just able to pay all its debts with equity.
  • The TTM is 1.454. The company is able to pay all its debts with equity. +1
Trends
Current periodCompared to+/- 
MRQ1.538TTM1.454+0.085
TTM1.454YOY1.299+0.155
TTM1.4545Y1.236+0.218
5Y1.23610Y1.342-0.106
Compared to industry (Specialty Industrial Machinery)
PeriodCompanyIndustry (mean)+/- 
MRQ1.5380.960+0.578
TTM1.4540.959+0.495
YOY1.2991.038+0.261
5Y1.2361.075+0.161
10Y1.3421.049+0.293
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 Hangyang generates.

  • Above 15 is considered overpriced but always compare Hangyang to the Specialty Industrial Machinery industry mean.
  • A PE ratio of 24.41 means the investor is paying ¥24.41 for every ¥1 in earnings.

Let's take a look of the Price to Earnings Ratio trends of Hangzhou Hangyang Co Ltd:

  • The EOD is 24.047. Based on the earnings, the company is fair priced.
  • The MRQ is 24.409. Based on the earnings, the company is fair priced.
  • The TTM is 26.806. Based on the earnings, the company is overpriced. -1
Trends
Current periodCompared to+/- 
EOD24.047MRQ24.409-0.362
MRQ24.409TTM26.806-2.397
TTM26.806YOY33.397-6.591
TTM26.8065Y26.985-0.179
5Y26.98510Y23.970+3.015
Compared to industry (Specialty Industrial Machinery)
PeriodCompanyIndustry (mean)+/- 
EOD24.04719.227+4.820
MRQ24.40917.584+6.825
TTM26.80619.321+7.485
YOY33.39718.345+15.052
5Y26.98521.857+5.128
10Y23.97027.709-3.739
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 Hangzhou Hangyang Co Ltd:

  • The EOD is -36.931. Based on how much money comes from the company's main activities, the company is expensive. -2
  • The MRQ is -37.486. Based on how much money comes from the company's main activities, the company is expensive. -2
  • The TTM is -38.125. Based on how much money comes from the company's main activities, the company is expensive. -2
Trends
Current periodCompared to+/- 
EOD-36.931MRQ-37.486+0.555
MRQ-37.486TTM-38.125+0.639
TTM-38.125YOY-26.387-11.738
TTM-38.1255Y2.092-40.217
5Y2.09210Y9.382-7.290
Compared to industry (Specialty Industrial Machinery)
PeriodCompanyIndustry (mean)+/- 
EOD-36.9316.724-43.655
MRQ-37.4866.304-43.790
TTM-38.1252.685-40.810
YOY-26.3871.711-28.098
5Y2.0921.522+0.570
10Y9.3821.275+8.107
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 Hangyang 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 2.29 means the investor is paying ¥2.29 for each ¥1 in book value.

Let's take a look of the Price to Book Ratio trends of Hangzhou Hangyang Co Ltd:

  • The EOD is 2.253. Based on the equity, the company is underpriced. +1
  • The MRQ is 2.287. Based on the equity, the company is underpriced. +1
  • The TTM is 2.646. Based on the equity, the company is underpriced. +1
Trends
Current periodCompared to+/- 
EOD2.253MRQ2.287-0.034
MRQ2.287TTM2.646-0.359
TTM2.646YOY3.717-1.071
TTM2.6465Y3.304-0.657
5Y3.30410Y2.819+0.485
Compared to industry (Specialty Industrial Machinery)
PeriodCompanyIndustry (mean)+/- 
EOD2.2532.291-0.038
MRQ2.2872.019+0.268
TTM2.6462.126+0.520
YOY3.7172.198+1.519
5Y3.3042.472+0.832
10Y2.8192.900-0.081
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 Assets23,992,756
Total Liabilities13,827,771
Total Stockholder Equity8,988,718
 As reported
Total Liabilities 13,827,771
Total Stockholder Equity+ 8,988,718
Total Assets = 23,992,756

Assets

Total Assets23,992,756
Total Current Assets11,464,397
Long-term Assets12,528,359
Total Current Assets
Cash And Cash Equivalents 2,974,545
Short-term Investments 2,100
Net Receivables 1,814,958
Inventory 2,040,017
Other Current Assets 541,495
Total Current Assets  (as reported)11,464,397
Total Current Assets  (calculated)7,373,115
+/- 4,091,283
Long-term Assets
Property Plant Equipment 11,256,905
Goodwill 261,736
Intangible Assets 518,008
Long-term Assets Other 47,717
Long-term Assets  (as reported)12,528,359
Long-term Assets  (calculated)12,084,366
+/- 443,992

Liabilities & Shareholders' Equity

Total Current Liabilities9,286,247
Long-term Liabilities4,541,524
Total Stockholder Equity8,988,718
Total Current Liabilities
Short Long Term Debt 259,133
Accounts payable 2,529,751
Other Current Liabilities 416,062
Total Current Liabilities  (as reported)9,286,247
Total Current Liabilities  (calculated)3,204,946
+/- 6,081,301
Long-term Liabilities
Long term Debt 4,273,904
Capital Lease Obligations Min Short Term Debt27,999
Long-term Liabilities Other 4,025
Long-term Liabilities  (as reported)4,541,524
Long-term Liabilities  (calculated)4,305,928
+/- 235,596
Total Stockholder Equity
Retained Earnings 4,759,630
Total Stockholder Equity (as reported)8,988,718
Total Stockholder Equity (calculated)4,759,630
+/- 4,229,088
Other
Capital Stock983,889
Common Stock Shares Outstanding 983,889
Net Debt 1,558,492
Net Invested Capital 13,521,755
Net Working Capital 2,178,151
Property Plant and Equipment Gross 11,256,905



6.2. Balance Sheets Structured

Currency in CNY. All numbers in thousands.

 Trend2024-09-302024-06-302024-03-312023-12-312023-09-302023-06-302023-03-312022-12-312022-09-302022-06-302022-03-312021-12-312021-09-302021-06-302021-03-312020-12-312020-09-302020-06-302020-03-312019-12-312019-09-302019-06-302019-03-312018-12-312018-09-302018-06-302018-03-312017-12-312017-09-302017-06-302017-03-312016-12-312016-09-302016-06-302016-03-312015-12-312015-09-302015-06-302015-03-312014-12-312014-09-302014-06-302014-03-312013-12-312013-09-302013-06-302013-03-312012-12-312012-09-302012-06-302012-03-312011-12-312011-09-302011-06-302011-03-312010-12-312010-09-302010-06-302010-03-312009-12-312009-09-302009-06-302009-03-31
> Total Assets 
0
0
0
3,439,861
3,522,271
4,985,642
5,139,899
5,608,743
5,700,469
5,819,608
6,194,201
6,269,886
6,712,212
7,032,032
7,959,863
8,251,819
9,127,438
9,585,071
9,516,918
9,984,962
10,290,765
10,045,540
10,174,328
9,401,753
9,585,849
9,794,522
10,508,599
9,730,714
9,608,204
9,652,959
10,004,659
9,913,701
10,811,105
10,117,622
11,196,792
11,089,205
11,279,796
10,810,276
11,391,440
11,346,821
11,383,881
11,731,260
12,073,792
12,049,345
13,019,903
13,710,957
13,432,259
14,435,420
15,005,261
15,059,033
15,401,970
16,047,271
16,366,063
18,430,658
18,874,218
19,238,446
20,560,446
20,433,146
21,821,400
22,620,316
23,005,056
22,731,898
23,992,756
23,992,75622,731,89823,005,05622,620,31621,821,40020,433,14620,560,44619,238,44618,874,21818,430,65816,366,06316,047,27115,401,97015,059,03315,005,26114,435,42013,432,25913,710,95713,019,90312,049,34512,073,79211,731,26011,383,88111,346,82111,391,44010,810,27611,279,79611,089,20511,196,79210,117,62210,811,1059,913,70110,004,6599,652,9599,608,2049,730,71410,508,5999,794,5229,585,8499,401,75310,174,32810,045,54010,290,7659,984,9629,516,9189,585,0719,127,4388,251,8197,959,8637,032,0326,712,2126,269,8866,194,2015,819,6085,700,4695,608,7435,139,8994,985,6423,522,2713,439,861000
   > Total Current Assets 
0
0
0
2,212,429
2,297,514
3,726,400
3,790,627
4,084,628
4,146,913
4,156,728
4,395,649
4,207,830
4,555,714
4,762,624
4,985,291
4,535,788
5,382,988
5,479,320
4,933,217
4,977,799
5,298,993
5,067,597
5,166,613
4,293,162
4,317,448
4,587,201
5,312,109
4,436,309
4,360,720
4,312,124
4,747,634
4,369,184
5,409,070
4,799,556
5,899,136
5,820,590
6,151,354
5,731,328
6,338,655
6,312,366
6,461,275
6,524,411
6,628,725
6,165,537
7,285,113
7,986,820
7,694,886
8,174,748
8,724,027
8,655,676
8,671,265
9,228,171
9,256,117
10,750,169
10,772,664
10,568,003
11,242,507
10,573,201
11,625,743
11,365,127
11,630,057
10,349,231
11,464,397
11,464,39710,349,23111,630,05711,365,12711,625,74310,573,20111,242,50710,568,00310,772,66410,750,1699,256,1179,228,1718,671,2658,655,6768,724,0278,174,7487,694,8867,986,8207,285,1136,165,5376,628,7256,524,4116,461,2756,312,3666,338,6555,731,3286,151,3545,820,5905,899,1364,799,5565,409,0704,369,1844,747,6344,312,1244,360,7204,436,3095,312,1094,587,2014,317,4484,293,1625,166,6135,067,5975,298,9934,977,7994,933,2175,479,3205,382,9884,535,7884,985,2914,762,6244,555,7144,207,8304,395,6494,156,7284,146,9134,084,6283,790,6273,726,4002,297,5142,212,429000
       Cash And Cash Equivalents 
0
0
0
699,411
562,549
1,946,315
1,759,595
1,974,233
1,744,353
1,463,201
1,468,344
1,335,939
1,253,214
1,047,240
895,422
908,661
1,372,953
1,259,961
844,469
803,025
935,822
767,252
786,868
492,653
520,356
389,161
623,880
490,988
424,904
332,116
587,681
504,876
764,341
657,088
1,335,184
1,225,773
1,409,332
887,267
1,286,454
1,305,100
1,230,176
1,117,138
1,572,691
1,222,574
1,515,090
1,689,405
1,269,039
1,497,415
1,408,077
1,289,826
1,237,848
1,565,958
1,513,787
3,153,945
2,846,523
3,292,159
3,235,498
2,260,234
2,920,406
2,285,961
3,251,313
2,436,029
2,974,545
2,974,5452,436,0293,251,3132,285,9612,920,4062,260,2343,235,4983,292,1592,846,5233,153,9451,513,7871,565,9581,237,8481,289,8261,408,0771,497,4151,269,0391,689,4051,515,0901,222,5741,572,6911,117,1381,230,1761,305,1001,286,454887,2671,409,3321,225,7731,335,184657,088764,341504,876587,681332,116424,904490,988623,880389,161520,356492,653786,868767,252935,822803,025844,4691,259,9611,372,953908,661895,4221,047,2401,253,2141,335,9391,468,3441,463,2011,744,3531,974,2331,759,5951,946,315562,549699,411000
       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
-2,319
-2,017
-1,714
-1,471
-1,109
-807
-504
-202
0
0
0
0
-99,010
-98,226
-97,441
-96,656
-95,872
-95,087
-94,303
-93,518
-92,734
-66,849
-66,286
-65,723
-114,852
-114,026
-102,110
-96,866
-96,009
181,929
177,692
-93,441
-92,585
2,100
2,100
2,100
1,062,100
2,100
2,100
2,100
2,1002,1002,1001,062,1002,1002,1002,100-92,585-93,441177,692181,929-96,009-96,866-102,110-114,026-114,852-65,723-66,286-66,849-92,734-93,518-94,303-95,087-95,872-96,656-97,441-98,226-99,0100000-202-504-807-1,109-1,471-1,714-2,017-2,31900000000000000000000000
       Net Receivables 
0
0
0
1,165,358
1,272,513
1,309,087
1,455,926
1,484,350
1,723,831
1,998,441
2,098,572
2,049,025
2,294,939
2,639,644
2,965,849
2,496,851
2,709,362
3,033,544
2,921,236
2,999,818
3,092,939
3,051,472
3,142,077
2,675,901
2,575,191
2,968,445
3,434,404
2,922,242
2,976,495
2,877,647
3,105,323
2,899,130
3,574,993
3,066,675
3,453,089
3,438,354
3,570,385
3,512,542
3,735,195
3,645,681
3,817,326
3,533,409
3,339,343
3,146,520
3,863,031
4,331,921
4,295,230
4,563,680
4,809,566
4,606,402
4,884,657
5,016,749
5,156,915
5,184,073
5,491,357
4,946,459
5,454,334
5,309,409
5,477,165
4,384,340
4,230,065
1,726,248
1,814,958
1,814,9581,726,2484,230,0654,384,3405,477,1655,309,4095,454,3344,946,4595,491,3575,184,0735,156,9155,016,7494,884,6574,606,4024,809,5664,563,6804,295,2304,331,9213,863,0313,146,5203,339,3433,533,4093,817,3263,645,6813,735,1953,512,5423,570,3853,438,3543,453,0893,066,6753,574,9932,899,1303,105,3232,877,6472,976,4952,922,2423,434,4042,968,4452,575,1912,675,9013,142,0773,051,4723,092,9392,999,8182,921,2363,033,5442,709,3622,496,8512,965,8492,639,6442,294,9392,049,0252,098,5721,998,4411,723,8311,484,3501,455,9261,309,0871,272,5131,165,358000
       Other Current Assets 
0
0
0
33
177
178
273
8
287
134
73
412
83
236
432
206,014
208,656
232,702
223,557
251,206
274,268
292,277
299,319
264,763
317,264
257,755
249,665
236,405
213,627
232,432
203,752
172,036
173,145
159,748
170,956
177,167
173,668
188,187
140,728
129,619
122,321
217,208
174,246
165,488
171,501
157,009
156,945
141,308
156,380
166,301
206,438
213,184
224,711
209,578
239,006
257,956
295,294
326,347
311,706
1,136,244
1,881,723
401,550
541,495
541,495401,5501,881,7231,136,244311,706326,347295,294257,956239,006209,578224,711213,184206,438166,301156,380141,308156,945157,009171,501165,488174,246217,208122,321129,619140,728188,187173,668177,167170,956159,748173,145172,036203,752232,432213,627236,405249,665257,755317,264264,763299,319292,277274,268251,206223,557232,702208,656206,0144322368341273134287827317817733000
   > Long-term Assets 
0
0
0
1,227,432
1,224,757
1,259,243
1,349,272
1,524,116
1,553,556
1,662,880
1,798,552
2,062,056
2,156,498
2,269,408
2,974,572
3,716,031
3,744,450
4,105,751
4,583,701
5,007,162
4,991,771
4,977,942
5,007,714
5,108,591
5,268,402
5,207,320
5,196,490
5,294,405
5,247,483
5,340,835
5,257,025
5,544,517
5,402,035
5,318,066
5,297,656
5,268,615
5,128,442
5,078,948
5,052,784
5,034,455
4,922,606
5,206,849
5,445,066
5,883,807
5,734,790
5,724,137
5,737,373
6,260,672
6,281,234
6,403,357
6,730,705
6,819,100
7,109,946
7,680,489
8,101,554
8,670,443
9,317,939
9,859,946
10,195,657
11,255,189
11,374,999
12,382,667
12,528,359
12,528,35912,382,66711,374,99911,255,18910,195,6579,859,9469,317,9398,670,4438,101,5547,680,4897,109,9466,819,1006,730,7056,403,3576,281,2346,260,6725,737,3735,724,1375,734,7905,883,8075,445,0665,206,8494,922,6065,034,4555,052,7845,078,9485,128,4425,268,6155,297,6565,318,0665,402,0355,544,5175,257,0255,340,8355,247,4835,294,4055,196,4905,207,3205,268,4025,108,5915,007,7144,977,9424,991,7715,007,1624,583,7014,105,7513,744,4503,716,0312,974,5722,269,4082,156,4982,062,0561,798,5521,662,8801,553,5561,524,1161,349,2721,259,2431,224,7571,227,432000
       Property Plant Equipment 
0
0
0
991,366
999,223
1,027,771
1,105,103
1,254,273
1,276,071
1,344,345
1,458,827
1,709,711
1,801,022
1,919,108
2,595,004
3,183,009
3,204,010
3,568,567
4,049,743
4,470,682
4,459,763
4,489,619
4,526,625
4,627,701
4,788,870
4,726,684
4,715,834
4,707,855
4,666,304
4,834,787
4,740,441
4,956,560
4,810,391
4,742,978
4,727,493
4,585,674
4,450,047
4,392,930
4,372,315
4,349,569
4,243,666
4,522,077
4,735,533
5,089,938
4,944,617
5,004,440
4,999,557
5,388,416
5,421,726
5,522,011
5,835,850
5,855,749
6,153,817
6,743,976
7,179,802
7,643,631
7,961,776
8,418,619
8,747,240
9,783,207
9,875,037
10,713,926
11,256,905
11,256,90510,713,9269,875,0379,783,2078,747,2408,418,6197,961,7767,643,6317,179,8026,743,9766,153,8175,855,7495,835,8505,522,0115,421,7265,388,4164,999,5575,004,4404,944,6175,089,9384,735,5334,522,0774,243,6664,349,5694,372,3154,392,9304,450,0474,585,6744,727,4934,742,9784,810,3914,956,5604,740,4414,834,7874,666,3044,707,8554,715,8344,726,6844,788,8704,627,7014,526,6254,489,6194,459,7634,470,6824,049,7433,568,5673,204,0103,183,0092,595,0041,919,1081,801,0221,709,7111,458,8271,344,3451,276,0711,254,2731,105,1031,027,771999,223991,366000
       Goodwill 
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
285,113
277,482
277,482
261,736
261,736
261,736
261,736
261,736261,736261,736261,736277,482277,482285,11300000000000000000000000000000000000000000000000000000000
       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
63,211
65,785
62,793
64,786
62,789
66,348
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0000000000000000000066,34862,78964,78662,79365,78563,2110000000000000000000000000000000000000
       Intangible Assets 
0
0
0
98,961
94,964
98,478
107,522
109,455
113,592
142,519
165,755
169,550
171,118
166,331
194,675
286,119
285,029
281,676
284,660
286,027
282,321
284,435
280,899
292,127
291,331
290,499
289,619
320,782
318,439
318,277
315,485
393,696
402,936
399,427
397,842
383,888
388,049
387,459
381,997
374,798
374,802
374,828
375,568
381,030
403,535
407,932
418,828
433,269
427,682
449,405
444,771
436,264
429,007
432,867
418,802
373,250
466,782
482,172
478,693
519,095
519,148
930,970
518,008
518,008930,970519,148519,095478,693482,172466,782373,250418,802432,867429,007436,264444,771449,405427,682433,269418,828407,932403,535381,030375,568374,828374,802374,798381,997387,459388,049383,888397,842399,427402,936393,696315,485318,277318,439320,782289,619290,499291,331292,127280,899284,435282,321286,027284,660281,676285,029286,119194,675166,331171,118169,550165,755142,519113,592109,455107,52298,47894,96498,961000
       Other Assets 
0
0
0
0
0
135,538
244,169
162,880
277,485
182,515
339,725
191,206
0
0
379,568
337,796
540,440
343,942
533,958
357,855
532,008
500,972
487,129
480,890
479,532
480,636
480,656
586,550
581,180
506,048
516,584
587,957
0
575,088
0
682,941
678,395
303,527
301,891
308,789
302,887
311,686
333,537
406,080
380,104
310,937
312,781
426,539
422,443
0
364,412
0
406,375
0
0
0
0
0
0
0
0
0
0
0000000000406,3750364,4120422,443426,539312,781310,937380,104406,080333,537311,686302,887308,789301,891303,527678,395682,9410575,0880587,957516,584506,048581,180586,550480,656480,636479,532480,890487,129500,972532,008357,855533,958343,942540,440337,796379,56800191,206339,725182,515277,485162,880244,169135,53800000
> Total Liabilities 
0
0
0
2,256,589
2,491,300
2,628,125
2,702,849
3,018,305
2,990,883
3,061,604
3,304,635
3,217,631
3,546,694
3,826,573
4,608,537
4,755,948
5,543,847
6,047,910
5,911,843
6,305,849
6,432,257
6,207,422
6,293,833
5,458,475
5,600,567
5,791,329
6,479,706
5,627,924
5,534,670
5,630,274
6,067,242
6,180,204
7,032,523
6,279,858
6,324,975
6,077,705
6,115,656
5,526,589
5,906,019
5,634,286
5,479,945
5,783,708
5,985,262
5,840,982
6,647,538
7,256,184
6,730,382
7,603,173
7,849,788
7,752,815
7,711,362
8,191,924
8,136,707
10,031,663
9,905,880
10,279,100
10,659,706
11,007,343
12,111,258
12,462,102
12,779,741
12,815,136
13,827,771
13,827,77112,815,13612,779,74112,462,10212,111,25811,007,34310,659,70610,279,1009,905,88010,031,6638,136,7078,191,9247,711,3627,752,8157,849,7887,603,1736,730,3827,256,1846,647,5385,840,9825,985,2625,783,7085,479,9455,634,2865,906,0195,526,5896,115,6566,077,7056,324,9756,279,8587,032,5236,180,2046,067,2425,630,2745,534,6705,627,9246,479,7065,791,3295,600,5675,458,4756,293,8336,207,4226,432,2576,305,8495,911,8436,047,9105,543,8474,755,9484,608,5373,826,5733,546,6943,217,6313,304,6353,061,6042,990,8833,018,3052,702,8492,628,1252,491,3002,256,589000
   > Total Current Liabilities 
0
0
0
1,768,867
1,908,691
2,135,824
2,322,459
2,497,681
2,439,793
2,487,244
2,540,725
2,506,580
2,775,374
3,059,145
3,618,886
3,604,712
3,905,211
3,943,280
3,728,374
4,209,472
4,345,832
4,270,622
3,957,986
3,392,409
3,391,784
3,895,135
4,078,701
3,457,095
3,276,848
3,025,953
3,371,497
3,681,839
4,482,572
4,069,663
4,503,486
4,324,354
4,400,251
3,686,781
3,801,581
3,548,843
3,500,040
3,900,352
4,480,734
4,399,267
4,684,009
5,564,857
5,317,124
6,115,563
6,832,532
6,619,813
6,171,159
5,999,644
5,619,558
6,157,771
6,545,346
6,392,144
6,980,672
7,262,943
8,130,688
8,461,717
8,782,579
8,199,421
9,286,247
9,286,2478,199,4218,782,5798,461,7178,130,6887,262,9436,980,6726,392,1446,545,3466,157,7715,619,5585,999,6446,171,1596,619,8136,832,5326,115,5635,317,1245,564,8574,684,0094,399,2674,480,7343,900,3523,500,0403,548,8433,801,5813,686,7814,400,2514,324,3544,503,4864,069,6634,482,5723,681,8393,371,4973,025,9533,276,8483,457,0954,078,7013,895,1353,391,7843,392,4093,957,9864,270,6224,345,8324,209,4723,728,3743,943,2803,905,2113,604,7123,618,8863,059,1452,775,3742,506,5802,540,7252,487,2442,439,7932,497,6812,322,4592,135,8241,908,6911,768,867000
       Short-term Debt 
0
0
0
10,000
15,125
203,000
228,000
253,000
241,000
135,000
35,000
137,000
171,546
341,209
502,959
525,500
342,053
410,791
415,398
426,688
799,645
887,633
733,712
867,598
993,322
1,086,218
1,058,351
985,081
936,138
736,638
938,638
1,172,635
1,194,158
1,259,293
1,283,770
1,041,770
913,770
280,138
233,406
85,638
66,638
163,892
763,892
710,897
732,316
1,006,979
1,045,828
1,023,132
1,497,890
1,313,617
725,609
640,041
448,435
521,465
924,364
1,021,797
1,272,419
1,670,163
1,790,190
2,972,829
2,912,685
0
0
002,912,6852,972,8291,790,1901,670,1631,272,4191,021,797924,364521,465448,435640,041725,6091,313,6171,497,8901,023,1321,045,8281,006,979732,316710,897763,892163,89266,63885,638233,406280,138913,7701,041,7701,283,7701,259,2931,194,1581,172,635938,638736,638936,138985,0811,058,3511,086,218993,322867,598733,712887,633799,645426,688415,398410,791342,053525,500502,959341,209171,546137,00035,000135,000241,000253,000228,000203,00015,12510,000000
       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
280,138
153,138
84,502
66,638
163,000
763,892
0
13,958
24,315
5,331
0
0
36,317
0
0
220,000
220,000
220,000
320,205
150,700
187,534
371,780
493,485
515,408
148,487
259,133
259,133148,487515,408493,485371,780187,534150,700320,205220,000220,000220,0000036,317005,33124,31513,9580763,892163,00066,63884,502153,138280,1380000000000000000000000000000000000000
       Accounts payable 
0
0
0
601,217
781,714
864,737
915,854
827,059
797,062
884,533
982,686
932,991
1,036,369
1,052,611
1,364,418
1,459,982
1,468,136
1,322,290
1,398,294
1,444,946
1,637,782
1,560,228
1,389,950
1,270,327
1,321,068
1,510,640
1,898,796
1,459,457
1,401,110
1,261,691
1,393,626
1,200,772
1,451,040
1,350,453
1,395,317
1,240,001
1,159,765
1,258,360
1,299,478
1,227,958
1,238,006
1,341,242
1,160,873
1,285,079
1,272,133
1,489,404
1,598,395
1,567,766
1,751,766
1,940,435
2,050,772
1,673,879
1,657,606
1,731,559
2,055,016
1,635,131
1,950,423
1,950,548
2,091,428
1,746,692
1,735,878
2,167,081
2,529,751
2,529,7512,167,0811,735,8781,746,6922,091,4281,950,5481,950,4231,635,1312,055,0161,731,5591,657,6061,673,8792,050,7721,940,4351,751,7661,567,7661,598,3951,489,4041,272,1331,285,0791,160,8731,341,2421,238,0061,227,9581,299,4781,258,3601,159,7651,240,0011,395,3171,350,4531,451,0401,200,7721,393,6261,261,6911,401,1101,459,4571,898,7961,510,6401,321,0681,270,3271,389,9501,560,2281,637,7821,444,9461,398,2941,322,2901,468,1361,459,9821,364,4181,052,6111,036,369932,991982,686884,533797,062827,059915,854864,737781,714601,217000
       Other Current Liabilities 
0
0
0
1,014,397
1,001,736
923,344
1,076,216
1,289,059
1,286,464
1,351,229
1,399,230
1,304,795
1,482,671
1,574,129
1,710,292
1,380,459
1,939,460
2,059,813
1,735,246
2,153,420
1,758,189
1,661,995
1,655,556
1,103,733
916,632
1,156,305
961,211
843,412
766,352
845,047
863,726
1,084,430
1,632,616
1,234,769
1,593,729
1,779,206
2,080,617
1,904,138
1,988,716
1,957,949
1,873,862
2,078,603
2,277,336
2,161,404
718,358
982,663
1,040,498
351,519
363,595
330,563
342,830
346,668
3,513,518
1,240,632
1,177,504
1,233,016
1,049,590
337,124
410,423
699,620
966,503
381,035
416,062
416,062381,035966,503699,620410,423337,1241,049,5901,233,0161,177,5041,240,6323,513,518346,668342,830330,563363,595351,5191,040,498982,663718,3582,161,4042,277,3362,078,6031,873,8621,957,9491,988,7161,904,1382,080,6171,779,2061,593,7291,234,7691,632,6161,084,430863,726845,047766,352843,412961,2111,156,305916,6321,103,7331,655,5561,661,9951,758,1892,153,4201,735,2462,059,8131,939,4601,380,4591,710,2921,574,1291,482,6711,304,7951,399,2301,351,2291,286,4641,289,0591,076,216923,3441,001,7361,014,397000
   > Long-term Liabilities 
0
0
0
487,722
582,609
492,302
380,390
520,624
551,090
574,360
763,909
711,051
771,320
767,428
989,651
1,151,236
1,638,635
2,104,630
2,183,469
2,096,378
2,086,424
1,936,801
2,335,848
2,066,066
2,208,783
1,896,195
2,401,005
2,170,829
2,257,822
2,604,321
2,695,744
2,498,365
2,549,952
2,210,195
1,821,489
1,753,351
1,715,405
1,839,808
2,104,438
2,085,443
1,979,906
1,883,356
1,504,528
1,441,715
1,963,529
1,691,327
1,413,258
1,487,609
1,017,256
1,133,002
1,540,203
2,192,280
2,517,149
3,873,892
3,360,534
3,886,956
3,679,034
3,744,400
3,980,571
4,000,385
3,997,162
4,615,715
4,541,524
4,541,5244,615,7153,997,1624,000,3853,980,5713,744,4003,679,0343,886,9563,360,5343,873,8922,517,1492,192,2801,540,2031,133,0021,017,2561,487,6091,413,2581,691,3271,963,5291,441,7151,504,5281,883,3561,979,9062,085,4432,104,4381,839,8081,715,4051,753,3511,821,4892,210,1952,549,9522,498,3652,695,7442,604,3212,257,8222,170,8292,401,0051,896,1952,208,7832,066,0662,335,8481,936,8012,086,4242,096,3782,183,4692,104,6301,638,6351,151,236989,651767,428771,320711,051763,909574,360551,090520,624380,390492,302582,609487,722000
       Other Liabilities 
0
0
0
0
0
140,915
139,302
226,510
238,958
219,237
282,239
291,482
305,230
348,006
349,876
344,299
340,578
385,129
390,975
379,430
404,551
452,923
443,946
417,176
411,398
403,222
408,655
400,040
394,082
385,078
380,710
371,966
365,052
360,296
353,089
347,589
341,393
340,610
336,490
330,678
323,891
327,341
320,763
316,969
323,870
317,140
314,736
315,473
312,435
303,606
297,469
298,311
289,442
283,525
279,070
0
265,579
261,134
254,151
0
0
0
0
0000254,151261,134265,5790279,070283,525289,442298,311297,469303,606312,435315,473314,736317,140323,870316,969320,763327,341323,891330,678336,490340,610341,393347,589353,089360,296365,052371,966380,710385,078394,082400,040408,655403,222411,398417,176443,946452,923404,551379,430390,975385,129340,578344,299349,876348,006305,230291,482282,239219,237238,958226,510139,302140,91500000
       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
68,180
69,204
61,494
63,536
64,531
65,920
68,840
72,360
77,220
79,057
82,761
89,618
84,309
82,178
60,865
61,183
61,504
50,582
0
4,347
3,963
4,233
0
0
0
0
00004,2333,9634,347050,58261,50461,18360,86582,17884,30989,61882,76179,05777,22072,36068,84065,92064,53163,53661,49469,20468,1800000000000000000000000000000000000000
> Total Stockholder Equity
0
0
0
976,167
884,389
2,198,820
2,277,242
2,396,098
2,509,724
2,546,744
2,660,479
2,805,916
2,907,930
2,919,626
3,015,657
3,150,325
3,195,006
3,148,915
3,200,603
3,269,036
3,448,235
3,426,798
3,468,394
3,538,962
3,577,043
3,594,473
3,633,091
3,676,001
3,644,569
3,601,718
3,518,938
3,378,957
3,422,714
3,484,972
4,533,058
4,634,006
4,778,509
4,892,567
5,095,059
5,307,856
5,488,112
5,548,378
5,678,111
5,779,963
5,921,452
6,009,856
6,241,739
6,354,019
6,660,054
6,812,128
7,175,994
7,323,695
7,680,548
7,648,906
8,211,598
8,191,616
8,840,483
8,360,994
8,535,309
8,897,429
9,062,002
8,745,043
8,988,718
8,988,7188,745,0439,062,0028,897,4298,535,3098,360,9948,840,4838,191,6168,211,5987,648,9067,680,5487,323,6957,175,9946,812,1286,660,0546,354,0196,241,7396,009,8565,921,4525,779,9635,678,1115,548,3785,488,1125,307,8565,095,0594,892,5674,778,5094,634,0064,533,0583,484,9723,422,7143,378,9573,518,9383,601,7183,644,5693,676,0013,633,0913,594,4733,577,0433,538,9623,468,3943,426,7983,448,2353,269,0363,200,6033,148,9153,195,0063,150,3253,015,6572,919,6262,907,9302,805,9162,660,4792,546,7442,509,7242,396,0982,277,2422,198,820884,389976,167000
   Common Stock
0
0
0
330,000
330,000
401,000
401,000
401,000
401,000
601,500
601,500
601,500
601,500
812,025
812,025
812,025
812,025
812,025
812,025
812,025
831,776
831,776
831,776
831,776
831,776
831,776
831,776
831,776
831,776
831,776
831,776
831,776
831,776
831,776
964,604
964,604
964,604
964,604
964,604
964,604
964,604
964,604
964,604
964,604
964,604
964,604
964,604
964,604
964,604
964,604
964,604
964,604
983,492
983,492
984,558
984,542
984,543
984,545
984,309
984,311
983,963
0
0
00983,963984,311984,309984,545984,543984,542984,558983,492983,492964,604964,604964,604964,604964,604964,604964,604964,604964,604964,604964,604964,604964,604964,604964,604964,604964,604964,604831,776831,776831,776831,776831,776831,776831,776831,776831,776831,776831,776831,776831,776831,776812,025812,025812,025812,025812,025812,025812,025601,500601,500601,500601,500401,000401,000401,000401,000330,000330,000000
   Retained Earnings Total Equity000000000000000000000000000000000000000000000000000000000000000
   Accumulated Other Comprehensive Income 
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
794,470
2,689,457
866,662
3,094,274
953,243
3,176,002
1,119,748
3,234,108
0
0
003,234,1081,119,7483,176,002953,2433,094,274866,6622,689,457794,47000000000000000000000000000000000000000000000000000000
   Capital Surplus 000000000000000000000000000000000000000000000000000000000000000
   Treasury Stock000000000000000000000000000000000000000000000000000000000000000
   Other Stockholders Equity 
0
0
0
172,254
146,183
1,310,719
1,310,267
1,328,826
1,330,320
1,129,716
1,127,793
1,154,871
1,155,455
943,696
944,362
991,511
991,097
989,933
992,269
1,027,366
1,163,141
1,162,134
1,165,981
1,182,112
1,189,017
1,192,859
1,192,674
1,192,868
1,194,934
1,199,652
1,199,349
1,203,394
1,208,447
1,211,070
2,017,423
1,968,317
1,956,224
1,961,147
1,962,147
2,023,562
2,029,967
2,038,682
2,035,822
2,095,928
2,106,513
2,105,108
2,104,415
2,150,889
2,158,046
2,165,901
2,167,297
2,238,384
2,254,387
1,597,446
-258,746
1,700,493
-154,509
2,045,747
-131,746
1,921,852
-231,590
0
0
00-231,5901,921,852-131,7462,045,747-154,5091,700,493-258,7461,597,4462,254,3872,238,3842,167,2972,165,9012,158,0462,150,8892,104,4152,105,1082,106,5132,095,9282,035,8222,038,6822,029,9672,023,5621,962,1471,961,1471,956,2241,968,3172,017,4231,211,0701,208,4471,203,3941,199,3491,199,6521,194,9341,192,8681,192,6741,192,8591,189,0171,182,1121,165,9811,162,1341,163,1411,027,366992,269989,933991,097991,511944,362943,6961,155,4551,154,8711,127,7931,129,7161,330,3201,328,8261,310,2671,310,719146,183172,254000



6.3. Balance Sheets

Currency in CNY. All numbers in thousands.