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

Hunan Changgao High Voltage Switchgear Group Co Ltd
Buy, Hold or Sell?

Let's analyze Hunan Changgao High Voltage Switchgear Group Co Ltd together

I guess you are interested in Hunan Changgao High Voltage Switchgear Group Co Ltd. Buy, hold or sell? I don't know! However, I do recommend doing research before doing anything. I will help you with that.

I'm going to help you getting a better view of Hunan Changgao High Voltage Switchgear Group Co Ltd. At the end you don't have to ask anyone for trading advice. You can make your own decision, with more confidence, the odds in your favor, backed by data.

Get notifications about Hunan Changgao High Voltage Switchgear Group Co Ltd

I send you an email if I find something interesting about Hunan Changgao High Voltage Switchgear Group Co Ltd.

1. Quick Overview

1.1. Quick analysis of Hunan Changgao High Voltage Switchgear Group Co Ltd (30 sec.)










1.2. What can you expect buying and holding a share of Hunan Changgao High Voltage Switchgear Group Co Ltd? (30 sec.)

How much money do you get?

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

What is your share worth?

Current worth
¥3.77
Expected worth in 1 year
¥3.90
How sure are you?
85.0%

+ What do you gain per year?

Total Gains per Share
¥0.21
Return On Investment
2.7%

For what price can you sell your share?

Current Price per Share
¥7.83
Expected price per share
¥7.26 - ¥9.27
How sure are you?
50%
3rd party ad coffee SUPPORTERis ad-free.

2. Detailed Analysis

2.1. Valuation of Hunan Changgao High Voltage Switchgear Group Co Ltd (5 min.)




Live pricePrice per Share (EOD)
¥7.83
Intrinsic Value Per Share
¥18.18 - ¥21.67
Total Value Per Share
¥21.95 - ¥25.44

2.2. Growth of Hunan Changgao High Voltage Switchgear Group Co Ltd (5 min.)




Is Hunan Changgao High Voltage Switchgear Group Co Ltd growing?

Current yearPrevious yearGrowGrow %
How rich?$320.7m$297m$14.2m4.6%

How much money is Hunan Changgao High Voltage Switchgear Group Co Ltd making?

Current yearPrevious yearGrowGrow %
Making money$6.5m$4.7m$1.7m27.4%
Net Profit Margin12.0%9.3%--

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

2.3. Financial Health of Hunan Changgao High Voltage Switchgear Group Co Ltd (5 min.)




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




  Industry Rankings (Specialty Industrial Machinery)  


Richest
#301 / 730

Most Revenue
#415 / 730

Most Profit
#304 / 730

Most Efficient
#144 / 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 Hunan Changgao High Voltage Switchgear Group Co Ltd?

Welcome investor! Hunan Changgao High Voltage Switchgear Group Co Ltd's management wants to use your money to grow the business. In return you get a share of Hunan Changgao High Voltage Switchgear Group Co Ltd.

First you should know what it really means to hold a share of Hunan Changgao High Voltage Switchgear Group Co Ltd. And how you can make/lose money.

Speculation

The Price per Share of Hunan Changgao High Voltage Switchgear Group Co Ltd is ¥7.83. 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 Hunan Changgao High Voltage Switchgear Group Co Ltd.
  • The technials: based on market psychology, we can make a calculated estimate of what the price will do in the future. We can do this through technical analysis. We can calculate the probabilities and the expected value (millionaire math). That's called speculation.
  • The book value: what is the market price compared to it's book value.

Investing

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

  • You own a part of the company. The equity of this part can grow or shrink. The current Book Value per Share is ¥3.77. Based on the TTM, the Book Value Change Per Share is ¥0.03 per quarter. Based on the YOY, the Book Value Change Per Share is ¥0.05 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 ¥0.02 per quarter.
Based on historical numbers we can estimate the returns while holding a share of Hunan Changgao High Voltage Switchgear Group Co Ltd.

How much money are you going to get?

 MRQTTMYOY5Y10Y
 ¥% of Price per Share¥% of Price per Share¥% of Price per Share¥% of Price per Share¥% of Price per Share
Usd Eps0.010.2%0.010.1%0.010.1%0.010.1%0.010.1%
Usd Book Value Change Per Share0.020.2%0.000.1%0.010.1%0.010.2%0.010.1%
Usd Dividend Per Share0.000.0%0.000.0%0.000.0%0.000.0%0.000.0%
Usd Total Gains Per Share0.020.2%0.010.1%0.010.1%0.010.2%0.010.1%
Usd Price Per Share1.16-1.05-0.93-0.93-1.05-
Price to Earnings Ratio21.94-48.07-10.82-26.60-38.34-
Price-to-Total Gains Ratio70.01-133.47-46.98-85.09-73.21-
Price to Book Ratio2.24-2.09-1.93-2.26-3.22-
Price-to-Total Gains Ratio70.01-133.47-46.98-85.09-73.21-

When do you get the money?

Usd Investment
$.00
Usd Price Per Share1.075059
Number of shares930
Gains per QuarterTrailing 12 Months5 Year
Usd Dividend Per Share0.000.00
Usd Book Value Change Per Share0.000.01
Usd Total Gains Per Share0.010.01
Gains per Quarter (930 shares)6.7113.88
Gains per Year (930 shares)26.8355.53
YearsReturn on Investment (TTM)Return on Investment (5Y)
 DividendBook Value gainTotal gainsDividendBook Value gainTotal gains
Broker costs---10---10
1101717104546
22034442091102
330517130136158
440689840182214
5508512550227270
66010115260273326
76911817970318382
87913520680364438
98915223390409494
1099169260100455550

How sure are you?

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

Linear %
 Trailing 12 Months3Y5 Year10 YearALLTIME
  % % % % %
Earnings Per Share4.00.00.0100.0%11.01.00.091.7%19.01.00.095.0%34.04.02.085.0%51.04.02.089.5%
Book Value Change Per Share3.01.00.075.0%9.03.00.075.0%17.03.00.085.0%31.09.00.077.5%47.010.00.082.5%
Dividend per Share4.00.00.0100.0%12.00.00.0100.0%20.00.00.0100.0%39.00.01.097.5%53.00.04.093.0%
Total Gains per Share3.01.00.075.0%10.02.00.083.3%18.02.00.090.0%34.06.00.085.0%51.06.00.089.5%
3rd party ad coffee SUPPORTERis ad-free.

3.2. Key Performance Indicators

The key performance indicators of Hunan Changgao High Voltage Switchgear Group Co Ltd compared to the Most Recent Quarter (MRQ).

 End of day+/-Most Recent QuarterTrailing 12 Months+/-Year-Over-Year+/-5 Year+/-10 Year+/-
Book Value Change Per Share--0.1190.033+258%0.047+153%0.089+33%0.048+150%
Book Value Per Share--3.7663.656+3%3.488+8%3.068+23%2.557+47%
Current Ratio--3.2453.446-6%3.105+5%2.448+33%1.473+120%
Debt To Asset Ratio--0.3040.293+3%0.330-8%0.414-27%0.421-28%
Debt To Equity Ratio--0.4360.416+5%0.494-12%0.792-45%0.829-47%
Dividend Per Share--0.0020.019-90%0.008-76%0.020-91%0.025-92%
Enterprise Value--4210846235.0203791640763.505+11%3116441457.158+35%2848528115.581+48%3500775734.751+20%
Eps--0.0960.077+25%0.056+73%0.075+29%0.043+122%
Ev To Ebitda Ratio--infinfnan%infnan%infnan%infnan%
Ev To Sales Ratio--2.6162.519+4%2.222+18%2.073+26%4.074-36%
Free Cash Flow Per Share--0.4000.127+214%0.105+279%0.038+947%0.038+941%
Free Cash Flow To Equity Per Share--0.4000.127+214%0.089+352%0.064+528%0.074+438%
Gross Profit Margin--1.0001.0000%1.0000%1.0000%0.950+5%
Intrinsic Value_10Y_max--21.675--------
Intrinsic Value_10Y_min--18.183--------
Intrinsic Value_1Y_max--0.771--------
Intrinsic Value_1Y_min--0.757--------
Intrinsic Value_3Y_max--3.385--------
Intrinsic Value_3Y_min--3.210--------
Intrinsic Value_5Y_max--7.286--------
Intrinsic Value_5Y_min--6.670--------
Market Cap4857199810.560-8%5229399476.5504734684638.763+10%4181038252.900+25%4198407380.329+25%4722432770.484+11%
Net Profit Margin--0.1480.120+24%0.093+59%0.125+19%0.089+66%
Operating Margin----0%0.100-100%0.108-100%0.062-100%
Operating Ratio--1.4901.501-1%1.515-2%1.499-1%1.233+21%
Pb Ratio2.079-8%2.2382.085+7%1.931+16%2.255-1%3.224-31%
Pe Ratio20.376-8%21.93748.069-54%10.824+103%26.597-18%38.343-43%
Price Per Share7.830-8%8.4307.633+10%6.740+25%6.768+25%7.613+11%
Price To Free Cash Flow Ratio4.896-8%5.272-22.168+521%148.693-96%6.893-24%-16.051+404%
Price To Total Gains Ratio65.023-8%70.006133.469-48%46.978+49%85.087-18%73.205-4%
Quick Ratio--1.2891.521-15%1.731-26%1.288+0%1.093+18%
Return On Assets--0.0180.015+20%0.011+66%0.014+24%0.009+96%
Return On Equity--0.0260.021+22%0.016+64%0.026-3%0.016+64%
Total Gains Per Share--0.1200.053+129%0.055+121%0.109+11%0.072+67%
Usd Book Value--320754631.224311380697.528+3%297097360.402+8%261279270.281+23%217757901.299+47%
Usd Book Value Change Per Share--0.0160.005+258%0.006+153%0.012+33%0.007+150%
Usd Book Value Per Share--0.5170.502+3%0.479+8%0.421+23%0.351+47%
Usd Dividend Per Share--0.0000.003-90%0.001-76%0.003-91%0.003-92%
Usd Eps--0.0130.011+25%0.008+73%0.010+29%0.006+122%
Usd Free Cash Flow--34049748.69110835001.620+214%8979729.423+279%3252204.977+947%2615887.867+1202%
Usd Free Cash Flow Per Share--0.0550.017+214%0.014+279%0.005+947%0.005+941%
Usd Free Cash Flow To Equity Per Share--0.0550.017+214%0.012+352%0.009+528%0.010+438%
Usd Market Cap666893533.990-8%717996548.130650072200.902+10%574056552.123+25%576441333.319+25%648390019.387+11%
Usd Price Per Share1.075-8%1.1571.048+10%0.925+25%0.929+25%1.045+11%
Usd Profit--8182531.4376525919.838+25%4739467.619+73%6362639.972+29%3690701.961+122%
Usd Revenue--55259647.71153573111.294+3%51107428.134+8%50301355.683+10%43509371.970+27%
Usd Total Gains Per Share--0.0170.007+129%0.007+121%0.015+11%0.010+67%
 EOD+4 -4MRQTTM+26 -10YOY+30 -75Y+31 -610Y+30 -8

3.3 Fundamental Score

Let's check the fundamental score of Hunan Changgao High Voltage Switchgear Group Co Ltd based on Penke's default stock scanner.

Penke's Stock Scanner

  
  
IndicatorConditionValue
Price to Earnings Ratio (EOD)Between0-1520.376
Price to Book Ratio (EOD)Between0-12.079
Net Profit Margin (MRQ)Greater than00.148
Operating Margin (MRQ)Greater than00.000
Quick Ratio (MRQ)Greater than11.289
Current Ratio (MRQ)Greater than13.245
Debt to Asset Ratio (MRQ)Less than10.304
Debt to Equity Ratio (MRQ)Less than10.436
Return on Equity (MRQ)Greater than0.150.026
Return on Assets (MRQ)Greater than0.050.018
Total5/10 (50.0%)

3.4 Technical Score

Let's check the technical score of Hunan Changgao High Voltage Switchgear Group Co Ltd based on Penke's default Symbol scanner.

Penke's Symbol Scanner

  
  
IndicatorConditionValue
RsiGreater than5051.104
Ma 20Greater thanMa 507.834
Ma 50Greater thanMa 1007.727
Ma 100Greater thanMa 2007.492
OpenGreater thanClose7.750
Total4/5 (80.0%)

4. In-depth Analysis

4.1 About Hunan Changgao High Voltage Switchgear Group Co Ltd

Changgao Electric Group Co., Ltd. engages in the research, development, manufacture, and sale of power transmission equipment in the People's Republic of China. The company offers gas insulated metal enclosed switchgear; outdoor pole type vacuum and outdoor high voltage AC circuit breaker; disconnectors; low/medium voltage switchgear, including series relay, cable type data collection unit, cable fault indicator, overhead type data collection unit, overhead type fault indicator, low voltage withdrawable switchgear, fully insulated and enclosed compact switchgear, and combined substation. It also provides engineering services comprising operation and maintenance, construction, design, financial support, and consulting services, as well as supplies equipment. The company was formerly known as Hunan Changgao Highvoltage Switchgear Group Co., Ltd. and changed its name to Changgao Electric Group Co., Ltd. Changgao Electric Group Co., Ltd. was founded in 1998 and is headquartered in Changsha City, the People's Republic of China.

Fundamental data was last updated by Penke on 2024-11-17 23:15:05.

4.2 In-depth Summary

4.2.1. Financial Health Summary

Profitability Details
 Compared to previous yearCompared to industry
The company is making a huge profit.
Using its assets, the company is less efficient in making profit.
Using its investors money, the company is inefficient in making profit.
Operating Efficiency Details
 Compared to previous yearCompared to industry
The company is inefficient in keeping operating costs low.
Liquidity Details
 Compared to previous yearCompared to industry
The company is 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 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 Hunan Changgao High Voltage Switchgear Group Co Ltd earns for each ¥1 of revenue.

  • Above 10% is considered healthy but always compare Hunan Changgao High Voltage Switchgear Group Co Ltd to the Specialty Industrial Machinery industry mean.
  • A Net Profit Margin of 14.8% means that ¥0.15 for each ¥1 in revenue is generated as profit.

Let's take a look of the Net Profit Margin trends of Hunan Changgao High Voltage Switchgear Group Co Ltd:

  • The MRQ is 14.8%. The company is making a huge profit. +2
  • The TTM is 12.0%. The company is making a huge profit. +2
Trends
Current periodCompared to+/- 
MRQ14.8%TTM12.0%+2.8%
TTM12.0%YOY9.3%+2.7%
TTM12.0%5Y12.5%-0.5%
5Y12.5%10Y8.9%+3.6%
Compared to industry (Specialty Industrial Machinery)
PeriodCompanyIndustry (mean)+/- 
MRQ14.8%5.6%+9.2%
TTM12.0%5.1%+6.9%
YOY9.3%5.3%+4.0%
5Y12.5%4.7%+7.8%
10Y8.9%4.8%+4.1%
4.3.1.2. Return on Assets

Shows how efficient Hunan Changgao High Voltage Switchgear Group Co Ltd is using its assets to generate profit.

  • Above 5% is considered healthy but always compare Hunan Changgao High Voltage Switchgear Group Co Ltd to the Specialty Industrial Machinery industry mean.
  • 1.8% Return on Assets means that Hunan Changgao High Voltage Switchgear Group Co Ltd generated ¥0.02 profit for each $1 in assets.

Let's take a look of the Return on Assets trends of Hunan Changgao High Voltage Switchgear Group Co Ltd:

  • The MRQ is 1.8%. Using its assets, the company is less efficient in making profit.
  • The TTM is 1.5%. Using its assets, the company is less efficient in making profit.
Trends
Current periodCompared to+/- 
MRQ1.8%TTM1.5%+0.3%
TTM1.5%YOY1.1%+0.4%
TTM1.5%5Y1.4%+0.1%
5Y1.4%10Y0.9%+0.5%
Compared to industry (Specialty Industrial Machinery)
PeriodCompanyIndustry (mean)+/- 
MRQ1.8%1.1%+0.7%
TTM1.5%1.0%+0.5%
YOY1.1%1.1%0.0%
5Y1.4%1.0%+0.4%
10Y0.9%1.1%-0.2%
4.3.1.3. Return on Equity

Shows how efficient Hunan Changgao High Voltage Switchgear Group Co Ltd is using its investors money to generate profit.

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

Let's take a look of the Return on Equity trends of Hunan Changgao High Voltage Switchgear Group Co Ltd:

  • The MRQ is 2.6%. Using its investors money, the company is inefficient in making profit. -1
  • The TTM is 2.1%. Using its investors money, the company is inefficient in making profit. -1
Trends
Current periodCompared to+/- 
MRQ2.6%TTM2.1%+0.5%
TTM2.1%YOY1.6%+0.5%
TTM2.1%5Y2.6%-0.5%
5Y2.6%10Y1.6%+1.1%
Compared to industry (Specialty Industrial Machinery)
PeriodCompanyIndustry (mean)+/- 
MRQ2.6%2.4%+0.2%
TTM2.1%2.1%0.0%
YOY1.6%2.2%-0.6%
5Y2.6%1.9%+0.7%
10Y1.6%2.2%-0.6%
3rd party ad coffee SUPPORTERis ad-free.

4.3.2. Operating Efficiency of Hunan Changgao High Voltage Switchgear Group Co Ltd.

4.3.2. Operating Efficiency
4.3.2.1. Operating Margin

Measures how efficient Hunan Changgao High Voltage Switchgear Group Co Ltd is operating .

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

Let's take a look of the Operating Margin trends of Hunan Changgao High Voltage Switchgear Group Co Ltd:

  • The MRQ is 0.0%. The data is not here.
Trends
Current periodCompared to+/- 
MRQ-TTM-0.0%
TTM-YOY10.0%-10.0%
TTM-5Y10.8%-10.8%
5Y10.8%10Y6.2%+4.6%
Compared to industry (Specialty Industrial Machinery)
PeriodCompanyIndustry (mean)+/- 
MRQ-9.0%-9.0%
TTM-6.7%-6.7%
YOY10.0%6.1%+3.9%
5Y10.8%5.7%+5.1%
10Y6.2%5.3%+0.9%
4.3.2.2. Operating Ratio

Measures how efficient Hunan Changgao High Voltage Switchgear Group Co Ltd is keeping operating costs low.

  • Below 1 is considered healthy (always compare to Specialty Industrial Machinery industry mean).
  • An Operation Ratio of 1.49 means that the operating costs are ¥1.49 for each ¥1 in net sales.

Let's take a look of the Operating Ratio trends of Hunan Changgao High Voltage Switchgear Group Co Ltd:

  • The MRQ is 1.490. The company is inefficient in keeping operating costs low. -1
  • The TTM is 1.501. The company is inefficient in keeping operating costs low. -1
Trends
Current periodCompared to+/- 
MRQ1.490TTM1.501-0.010
TTM1.501YOY1.515-0.014
TTM1.5015Y1.499+0.001
5Y1.49910Y1.233+0.266
Compared to industry (Specialty Industrial Machinery)
PeriodCompanyIndustry (mean)+/- 
MRQ1.4901.449+0.041
TTM1.5011.375+0.126
YOY1.5151.342+0.173
5Y1.4991.358+0.141
10Y1.2331.197+0.036
3rd party ad coffee SUPPORTERis ad-free.

4.4.3. Liquidity of Hunan Changgao High Voltage Switchgear Group Co Ltd.

4.4.3. Liquidity
4.4.3.1. Current Ratio

Measures if Hunan Changgao High Voltage Switchgear Group Co Ltd is able to pay off Short-term Debt.

  • Above 1.5 is considered healthy (always compare to Specialty Industrial Machinery industry mean).
  • A Current Ratio of 3.25 means the company has ¥3.25 in assets for each ¥1 in short-term debts.

Let's take a look of the Current Ratio trends of Hunan Changgao High Voltage Switchgear Group Co Ltd:

  • The MRQ is 3.245. The company is very able to pay all its short-term debts. +2
  • The TTM is 3.446. The company is very able to pay all its short-term debts. +2
Trends
Current periodCompared to+/- 
MRQ3.245TTM3.446-0.201
TTM3.446YOY3.105+0.341
TTM3.4465Y2.448+0.999
5Y2.44810Y1.473+0.974
Compared to industry (Specialty Industrial Machinery)
PeriodCompanyIndustry (mean)+/- 
MRQ3.2451.695+1.550
TTM3.4461.701+1.745
YOY3.1051.686+1.419
5Y2.4481.721+0.727
10Y1.4731.654-0.181
4.4.3.2. Quick Ratio

Measures if Hunan Changgao High Voltage Switchgear Group Co Ltd is able to pay off Short-term Debt but only using the most liquid assets.

  • Above 1 is considered healthy but always compare Hunan Changgao High Voltage Switchgear Group Co Ltd to the Specialty Industrial Machinery industry mean.
  • A Quick Ratio of 1.29 means the company can pay off ¥1.29 for each ¥1 in debt (using most liquid assets).

Let's take a look of the Quick Ratio trends of Hunan Changgao High Voltage Switchgear Group Co Ltd:

  • The MRQ is 1.289. The company is able to pay all its short-term debts with the most liquid assets. +1
  • The TTM is 1.521. The company is very able to pay all its short-term debts with the most liquid assets. +2
Trends
Current periodCompared to+/- 
MRQ1.289TTM1.521-0.232
TTM1.521YOY1.731-0.210
TTM1.5215Y1.288+0.233
5Y1.28810Y1.093+0.195
Compared to industry (Specialty Industrial Machinery)
PeriodCompanyIndustry (mean)+/- 
MRQ1.2890.737+0.552
TTM1.5210.816+0.705
YOY1.7310.886+0.845
5Y1.2880.959+0.329
10Y1.0930.970+0.123
3rd party ad coffee SUPPORTERis ad-free.

4.5.4. Solvency of Hunan Changgao High Voltage Switchgear Group Co Ltd.

4.5.4. Solvency
4.5.4.1. Debt to Asset Ratio

Measures how much % of Hunan Changgao High Voltage Switchgear Group Co Ltd assets are financed with debt.

  • Below 1 (100%) is considered healthy but always compare Hunan Changgao High Voltage Switchgear Group Co Ltd to Specialty Industrial Machinery industry mean.
  • A Debt to Asset Ratio of 0.30 means that Hunan Changgao High Voltage Switchgear Group Co Ltd assets are financed with 30.4% credit (debt) and the remaining percentage (100% - 30.4%) is financed by its owners/shareholders. 

Let's take a look of the Debt to Asset Ratio trends of Hunan Changgao High Voltage Switchgear Group Co Ltd:

  • The MRQ is 0.304. The company is very able to pay all its debts by selling its assets. +2
  • The TTM is 0.293. The company is very able to pay all its debts by selling its assets. +2
Trends
Current periodCompared to+/- 
MRQ0.304TTM0.293+0.010
TTM0.293YOY0.330-0.036
TTM0.2935Y0.414-0.120
5Y0.41410Y0.421-0.007
Compared to industry (Specialty Industrial Machinery)
PeriodCompanyIndustry (mean)+/- 
MRQ0.3040.490-0.186
TTM0.2930.491-0.198
YOY0.3300.506-0.176
5Y0.4140.502-0.088
10Y0.4210.495-0.074
4.5.4.2. Debt to Equity Ratio

Measures if Hunan Changgao High Voltage Switchgear Group Co Ltd is able to pay off its debts by using shareholders equity.

  • Below 2 is considered healthy but always compare Hunan Changgao High Voltage Switchgear Group Co Ltd to the Specialty Industrial Machinery industry mean.
  • A Debt to Equity ratio of 43.6% means that company has ¥0.44 debt for each ¥1 in shareholders equity.

Let's take a look of the Debt to Equity Ratio trends of Hunan Changgao High Voltage Switchgear Group Co Ltd:

  • The MRQ is 0.436. The company is very able to pay all its debts with equity. +2
  • The TTM is 0.416. The company is very able to pay all its debts with equity. +2
Trends
Current periodCompared to+/- 
MRQ0.436TTM0.416+0.020
TTM0.416YOY0.494-0.078
TTM0.4165Y0.792-0.376
5Y0.79210Y0.829-0.037
Compared to industry (Specialty Industrial Machinery)
PeriodCompanyIndustry (mean)+/- 
MRQ0.4360.960-0.524
TTM0.4160.959-0.543
YOY0.4941.038-0.544
5Y0.7921.075-0.283
10Y0.8291.049-0.220
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 Hunan Changgao High Voltage Switchgear Group Co Ltd generates.

  • Above 15 is considered overpriced but always compare Hunan Changgao High Voltage Switchgear Group Co Ltd to the Specialty Industrial Machinery industry mean.
  • A PE ratio of 21.94 means the investor is paying ¥21.94 for every ¥1 in earnings.

Let's take a look of the Price to Earnings Ratio trends of Hunan Changgao High Voltage Switchgear Group Co Ltd:

  • The EOD is 20.376. Based on the earnings, the company is fair priced.
  • The MRQ is 21.937. Based on the earnings, the company is fair priced.
  • The TTM is 48.069. Based on the earnings, the company is overpriced. -1
Trends
Current periodCompared to+/- 
EOD20.376MRQ21.937-1.561
MRQ21.937TTM48.069-26.132
TTM48.069YOY10.824+37.245
TTM48.0695Y26.597+21.472
5Y26.59710Y38.343-11.746
Compared to industry (Specialty Industrial Machinery)
PeriodCompanyIndustry (mean)+/- 
EOD20.37619.227+1.149
MRQ21.93717.584+4.353
TTM48.06919.321+28.748
YOY10.82418.345-7.521
5Y26.59721.857+4.740
10Y38.34327.709+10.634
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 Hunan Changgao High Voltage Switchgear Group Co Ltd:

  • The EOD is 4.896. Based on how much money comes from the company's main activities, the company is cheap. +2
  • The MRQ is 5.272. Based on how much money comes from the company's main activities, the company is cheap. +2
  • The TTM is -22.168. Based on how much money comes from the company's main activities, the company is expensive. -2
Trends
Current periodCompared to+/- 
EOD4.896MRQ5.272-0.375
MRQ5.272TTM-22.168+27.440
TTM-22.168YOY148.693-170.861
TTM-22.1685Y6.893-29.061
5Y6.89310Y-16.051+22.944
Compared to industry (Specialty Industrial Machinery)
PeriodCompanyIndustry (mean)+/- 
EOD4.8966.724-1.828
MRQ5.2726.304-1.032
TTM-22.1682.685-24.853
YOY148.6931.711+146.982
5Y6.8931.522+5.371
10Y-16.0511.275-17.326
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 Hunan Changgao High Voltage Switchgear Group Co Ltd is to cheap or to expensive compared to its book value.

  • At or below 1 is considered healthy (always compare to Specialty Industrial Machinery industry mean).
  • A PB ratio of 2.24 means the investor is paying ¥2.24 for each ¥1 in book value.

Let's take a look of the Price to Book Ratio trends of Hunan Changgao High Voltage Switchgear Group Co Ltd:

  • The EOD is 2.079. Based on the equity, the company is underpriced. +1
  • The MRQ is 2.238. Based on the equity, the company is underpriced. +1
  • The TTM is 2.085. Based on the equity, the company is underpriced. +1
Trends
Current periodCompared to+/- 
EOD2.079MRQ2.238-0.159
MRQ2.238TTM2.085+0.153
TTM2.085YOY1.931+0.154
TTM2.0855Y2.255-0.170
5Y2.25510Y3.224-0.968
Compared to industry (Specialty Industrial Machinery)
PeriodCompanyIndustry (mean)+/- 
EOD2.0792.291-0.212
MRQ2.2382.019+0.219
TTM2.0852.126-0.041
YOY1.9312.198-0.267
5Y2.2552.472-0.217
10Y3.2242.900+0.324
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 Assets3,354,712
Total Liabilities1,018,553
Total Stockholder Equity2,334,010
 As reported
Total Liabilities 1,018,553
Total Stockholder Equity+ 2,334,010
Total Assets = 3,354,712

Assets

Total Assets3,354,712
Total Current Assets2,399,487
Long-term Assets955,226
Total Current Assets
Cash And Cash Equivalents 883,742
Short-term Investments 146,423
Net Receivables 806,789
Inventory 439,183
Other Current Assets 27,921
Total Current Assets  (as reported)2,399,487
Total Current Assets  (calculated)2,304,059
+/- 95,428
Long-term Assets
Property Plant Equipment 492,314
Goodwill 65,408
Intangible Assets 127,469
Long-term Assets  (as reported)955,226
Long-term Assets  (calculated)685,191
+/- 270,035

Liabilities & Shareholders' Equity

Total Current Liabilities739,396
Long-term Liabilities279,157
Total Stockholder Equity2,334,010
Total Current Liabilities
Short Long Term Debt 19,000
Accounts payable 530,242
Other Current Liabilities 6,720
Total Current Liabilities  (as reported)739,396
Total Current Liabilities  (calculated)555,962
+/- 183,433
Long-term Liabilities
Long term Debt 114,000
Capital Lease Obligations Min Short Term Debt4,632
Long-term Liabilities  (as reported)279,157
Long-term Liabilities  (calculated)118,632
+/- 160,526
Total Stockholder Equity
Retained Earnings 1,076,766
Total Stockholder Equity (as reported)2,334,010
Total Stockholder Equity (calculated)1,076,766
+/- 1,257,243
Other
Capital Stock620,332
Common Stock Shares Outstanding 620,332
Net Invested Capital 2,467,010
Net Working Capital 1,660,091
Property Plant and Equipment Gross 492,314



6.2. Balance Sheets Structured

Currency in CNY. All numbers in thousands.

 Trend2024-09-302024-06-302024-03-312023-12-312023-09-302023-06-302023-03-312022-12-312022-09-302022-06-302022-03-312021-12-312021-09-302021-06-302021-03-312020-12-312020-09-302020-06-302020-03-312019-12-312019-09-302019-06-302019-03-312018-12-312018-09-302018-06-302018-03-312017-12-312017-09-302017-06-302017-03-312016-12-312016-09-302016-06-302016-03-312015-12-312015-09-302015-06-302015-03-312014-12-312014-09-302014-06-302014-03-312013-12-312013-09-302013-06-302013-03-312012-12-312012-09-302012-06-302012-03-312011-12-312011-09-302011-06-302011-03-312010-12-312010-09-302010-06-302009-12-312008-12-312007-12-31
> Total Assets 
337,653
476,805
545,105
553,322
1,123,230
1,147,878
1,150,482
1,165,494
1,187,007
1,279,684
1,285,952
1,280,739
1,232,931
1,266,658
1,267,088
1,278,849
1,272,119
1,311,775
1,312,238
1,311,135
1,336,548
1,400,418
1,416,947
1,407,333
1,435,914
1,822,599
1,870,762
2,130,009
2,783,336
2,847,292
2,774,145
2,998,543
3,008,648
2,888,007
2,742,750
2,689,040
2,671,858
2,437,229
2,658,944
2,627,304
2,638,028
2,947,710
2,993,478
3,150,332
3,460,532
3,616,415
3,551,579
3,151,707
3,468,795
3,332,705
3,177,354
3,219,940
3,229,128
3,254,980
3,208,725
3,192,587
3,257,517
3,241,126
3,101,808
3,146,072
3,354,712
3,354,7123,146,0723,101,8083,241,1263,257,5173,192,5873,208,7253,254,9803,229,1283,219,9403,177,3543,332,7053,468,7953,151,7073,551,5793,616,4153,460,5323,150,3322,993,4782,947,7102,638,0282,627,3042,658,9442,437,2292,671,8582,689,0402,742,7502,888,0073,008,6482,998,5432,774,1452,847,2922,783,3362,130,0091,870,7621,822,5991,435,9141,407,3331,416,9471,400,4181,336,5481,311,1351,312,2381,311,7751,272,1191,278,8491,267,0881,266,6581,232,9311,280,7391,285,9521,279,6841,187,0071,165,4941,150,4821,147,8781,123,230553,322545,105476,805337,653
   > Total Current Assets 
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
1,983,633
1,976,698
1,636,394
1,870,757
1,808,571
1,800,567
1,829,037
1,858,432
1,942,854
2,112,001
2,135,268
1,949,372
2,363,198
2,650,163
2,489,565
2,316,145
2,325,678
2,303,638
2,329,448
2,289,360
2,265,693
2,330,962
2,292,530
2,145,917
2,192,220
2,399,487
2,399,4872,192,2202,145,9172,292,5302,330,9622,265,6932,289,3602,329,4482,303,6382,325,6782,316,1452,489,5652,650,1632,363,1981,949,3722,135,2682,112,0011,942,8541,858,4321,829,0371,800,5671,808,5711,870,7571,636,3941,976,6981,983,63300000000000000000000000000000000000
       Cash And Cash Equivalents 
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
315,649
309,318
306,820
422,479
395,249
275,325
340,756
378,462
266,767
286,422
542,294
355,665
215,876
481,715
833,600
561,749
547,494
506,677
704,571
636,874
450,233
529,075
782,817
674,459
637,146
883,742
883,742637,146674,459782,817529,075450,233636,874704,571506,677547,494561,749833,600481,715215,876355,665542,294286,422266,767378,462340,756275,325395,249422,479306,820309,318315,64900000000000000000000000000000000000
       Short-term Investments 
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
568
1,050
1,025
1,536
2,241
91,597
83,358
83,054
81,174
151,158
236,085
281,110
141,088
140,967
101,167
146,423
146,423101,167140,967141,088281,110236,085151,15881,17483,05483,35891,5972,2411,5361,0251,050568000000000000000000000000000000000000000000000
       Net Receivables 
146,065
190,899
205,591
230,919
233,635
232,504
249,558
266,726
260,267
241,452
254,223
260,305
253,123
289,314
273,433
339,972
299,633
329,219
333,237
359,712
321,743
322,855
321,892
354,477
422,378
446,737
462,668
524,689
641,710
700,517
663,792
716,193
751,382
714,828
676,530
729,351
731,850
749,174
681,363
662,962
662,635
944,705
960,748
1,053,779
1,200,238
1,017,828
986,843
1,708,290
1,756,824
1,224,141
1,217,481
1,195,737
1,197,773
1,085,159
1,016,585
1,153,390
1,104,707
884,867
790,994
955,465
806,789
806,789955,465790,994884,8671,104,7071,153,3901,016,5851,085,1591,197,7731,195,7371,217,4811,224,1411,756,8241,708,290986,8431,017,8281,200,2381,053,779960,748944,705662,635662,962681,363749,174731,850729,351676,530714,828751,382716,193663,792700,517641,710524,689462,668446,737422,378354,477321,892322,855321,743359,712333,237329,219299,633339,972273,433289,314253,123260,305254,223241,452260,267266,726249,558232,504233,635230,919205,591190,899146,065
       Other Current Assets 
3,584
8,816
8,671
15,693
24,951
34,022
12,800
40,696
61,468
42,637
43,614
50,141
36,797
40,577
29,911
28,833
31,726
149,772
32,443
38,053
38,619
36,417
45,228
146,981
105,425
66,415
66,693
97,240
122,819
151,933
139,628
212,218
190,285
183,432
168,854
134,844
134,538
76,305
747,250
68,870
63,246
69,129
125,852
88,227
201,232
164,367
163,824
84,171
84,804
77,215
61,860
49,479
34,998
37,057
44,564
43,559
46,273
20,620
19,410
20,587
27,921
27,92120,58719,41020,62046,27343,55944,56437,05734,99849,47961,86077,21584,80484,171163,824164,367201,23288,227125,85269,12963,24668,870747,25076,305134,538134,844168,854183,432190,285212,218139,628151,933122,81997,24066,69366,415105,425146,98145,22836,41738,61938,05332,443149,77231,72628,83329,91140,57736,79750,14143,61442,63761,46840,69612,80034,02224,95115,6938,6718,8163,584
   > Long-term Assets 
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
788,187
818,733
837,461
1,118,673
1,135,046
1,207,478
1,348,531
1,481,147
1,602,207
788,509
818,632
843,140
861,209
894,262
925,489
925,532
919,365
926,894
926,555
948,596
955,891
953,853
955,226
955,226953,853955,891948,596926,555926,894919,365925,532925,489894,262861,209843,140818,632788,5091,602,2071,481,1471,348,5311,207,4781,135,0461,118,673837,461818,733788,18700000000000000000000000000000000000000
       Property Plant Equipment 
56,860
66,721
114,359
74,305
83,514
131,965
113,684
159,297
140,921
201,427
166,092
209,359
179,486
237,278
203,669
242,459
200,917
240,807
197,159
192,596
192,976
202,278
197,760
190,951
188,568
186,169
218,393
215,545
233,998
270,118
263,109
269,443
270,963
338,885
329,546
272,812
264,039
549,923
536,322
553,048
555,873
640,798
690,212
809,097
992,898
1,082,766
1,206,125
390,151
420,419
418,403
438,488
466,909
494,807
509,061
502,647
506,262
504,804
503,689
495,969
494,339
492,314
492,314494,339495,969503,689504,804506,262502,647509,061494,807466,909438,488418,403420,419390,1511,206,1251,082,766992,898809,097690,212640,798555,873553,048536,322549,923264,039272,812329,546338,885270,963269,443263,109270,118233,998215,545218,393186,169188,568190,951197,760202,278192,976192,596197,159240,807200,917242,459203,669237,278179,486209,359166,092201,427140,921159,297113,684131,96583,51474,305114,35966,72156,860
       Goodwill 
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
35,000
35,000
35,000
35,000
35,000
35,000
35,000
35,000
68,971
68,971
314,858
312,607
312,607
312,607
312,607
312,607
312,607
312,607
312,607
130,302
130,302
130,302
130,302
122,367
122,367
122,367
122,367
117,962
117,962
117,962
117,962
110,676
110,676
110,676
110,676
91,358
91,358
91,358
91,358
65,408
65,408
65,408
65,408
65,40865,40865,40865,40891,35891,35891,35891,358110,676110,676110,676110,676117,962117,962117,962117,962122,367122,367122,367122,367130,302130,302130,302130,302312,607312,607312,607312,607312,607312,607312,607312,607314,85868,97168,97135,00035,00035,00035,00035,00035,00035,00035,000000000000000000000
       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
56,884
56,096
55,616
55,359
69,900
86,874
87,781
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
000000000000000000087,78186,87469,90055,35955,61656,09656,88400000000000000000000000000000000000
       Intangible Assets 
21,668
44,562
4,195
46,916
54,440
10,046
55,626
9,487
61,942
8,930
91,663
7,862
90,130
5,135
86,833
4,780
85,663
2,135
82,582
82,030
81,271
79,605
79,023
78,441
76,720
74,460
109,279
109,110
355,462
352,775
351,113
350,673
350,903
350,474
350,292
41,069
40,609
40,372
41,415
6,712
42,058
116,913
121,477
121,341
120,111
118,506
117,301
116,568
116,295
115,428
116,455
113,217
112,108
111,593
110,393
109,773
109,029
108,561
129,760
128,643
127,469
127,469128,643129,760108,561109,029109,773110,393111,593112,108113,217116,455115,428116,295116,568117,301118,506120,111121,341121,477116,91342,0586,71241,41540,37240,60941,069350,292350,474350,903350,673351,113352,775355,462109,110109,27974,46076,72078,44179,02379,60581,27182,03082,5822,13585,6634,78086,8335,13590,1307,86291,6638,93061,9429,48755,62610,04654,44046,9164,19544,56221,668
       Long-term Assets Other 
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
788,187
818,733
837,461
125,982
89,368
46,441
999,277
165
165
0
0
0
0
0
0
0
0
0
0
9,171
4,050
0
0
004,0509,1710000000000165165999,27746,44189,368125,982837,461818,733788,18700000000000000000000000000000000000000
> Total Liabilities 
183,189
229,011
224,125
219,784
160,130
168,133
165,723
162,670
161,802
260,713
259,517
246,172
188,131
215,945
204,184
202,315
187,781
216,225
200,711
180,204
179,066
220,899
218,039
212,892
222,049
590,434
646,241
882,164
1,509,476
1,520,461
1,429,060
1,633,404
1,618,732
1,494,523
1,362,690
1,328,159
1,325,379
1,298,337
1,515,719
1,433,341
1,406,697
1,679,125
1,701,653
1,803,474
2,039,417
2,147,947
2,050,906
1,596,955
1,451,689
1,239,611
1,050,593
1,114,053
1,091,599
1,151,510
1,085,384
1,017,956
1,003,537
979,656
890,512
883,455
1,018,553
1,018,553883,455890,512979,6561,003,5371,017,9561,085,3841,151,5101,091,5991,114,0531,050,5931,239,6111,451,6891,596,9552,050,9062,147,9472,039,4171,803,4741,701,6531,679,1251,406,6971,433,3411,515,7191,298,3371,325,3791,328,1591,362,6901,494,5231,618,7321,633,4041,429,0601,520,4611,509,476882,164646,241590,434222,049212,892218,039220,899179,066180,204200,711216,225187,781202,315204,184215,945188,131246,172259,517260,713161,802162,670165,723168,133160,130219,784224,125229,011183,189
   > Total Current Liabilities 
177,041
223,876
212,176
201,265
141,352
149,682
146,466
143,458
142,434
240,339
239,186
226,584
168,877
196,380
184,665
182,845
169,203
197,886
182,486
167,325
166,209
208,403
204,856
200,201
209,358
426,964
482,332
718,745
1,088,293
1,118,510
980,610
1,134,762
1,084,096
1,134,865
1,003,870
970,705
1,091,651
1,067,095
1,253,895
1,171,693
1,151,086
1,398,475
1,416,182
1,524,803
1,760,056
1,700,664
1,515,432
1,364,056
1,222,294
1,023,541
830,477
783,544
762,645
819,786
758,233
701,790
700,020
688,571
601,551
601,855
739,396
739,396601,855601,551688,571700,020701,790758,233819,786762,645783,544830,4771,023,5411,222,2941,364,0561,515,4321,700,6641,760,0561,524,8031,416,1821,398,4751,151,0861,171,6931,253,8951,067,0951,091,651970,7051,003,8701,134,8651,084,0961,134,762980,6101,118,5101,088,293718,745482,332426,964209,358200,201204,856208,403166,209167,325182,486197,886169,203182,845184,665196,380168,877226,584239,186240,339142,434143,458146,466149,682141,352201,265212,176223,876177,041
       Short-term Debt 
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
24,800
0
47,910
270,900
300,100
325,099
359,399
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0000000000000000000359,399325,099300,100270,90047,910024,80000000000000000000000000000000000000
       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
24,800
0
47,910
270,900
300,100
325,099
359,399
448,059
496,100
560,217
653,717
512,217
565,317
459,100
229,215
86,347
37,210
39,750
44,081
39,199
13,448
17,400
21,400
19,000
22,000
19,000
19,00022,00019,00021,40017,40013,44839,19944,08139,75037,21086,347229,215459,100565,317512,217653,717560,217496,100448,059359,399325,099300,100270,90047,910024,80000000000000000000000000000000000000
       Accounts payable 
100,907
146,087
137,009
137,192
122,623
126,586
128,696
114,173
119,048
135,570
144,484
127,660
121,482
124,776
126,663
123,011
120,566
132,117
135,442
127,748
131,170
144,386
143,721
149,848
168,289
318,613
385,535
569,246
712,328
696,816
656,173
654,828
665,107
765,044
675,983
559,796
581,184
560,394
663,664
551,028
563,695
741,933
804,125
873,750
1,007,511
875,828
852,569
662,569
620,364
651,614
617,423
606,065
603,883
628,538
600,120
538,215
508,656
515,296
459,368
435,056
530,242
530,242435,056459,368515,296508,656538,215600,120628,538603,883606,065617,423651,614620,364662,569852,569875,8281,007,511873,750804,125741,933563,695551,028663,664560,394581,184559,796675,983765,044665,107654,828656,173696,816712,328569,246385,535318,613168,289149,848143,721144,386131,170127,748135,442132,117120,566123,011126,663124,776121,482127,660144,484135,570119,048114,173128,696126,586122,623137,192137,009146,087100,907
       Other Current Liabilities 
21,134
17,789
20,167
14,073
18,729
23,096
17,770
29,285
23,386
54,769
44,702
48,924
40,395
66,604
53,002
54,834
48,637
65,769
47,044
39,577
35,040
64,016
61,135
50,352
41,069
48,351
36,797
60,955
130,452
145,662
82,950
253,734
341,990
246,022
239,886
208,412
325,059
252,418
198,025
194,730
154,910
259,403
126,577
115,043
182,067
118,203
130,354
92,252
108,373
85,744
90,779
112,214
107,374
103,757
103,644
124,173
161,820
4,417
4,307
6,780
6,720
6,7206,7804,3074,417161,820124,173103,644103,757107,374112,21490,77985,744108,37392,252130,354118,203182,067115,043126,577259,403154,910194,730198,025252,418325,059208,412239,886246,022341,990253,73482,950145,662130,45260,95536,79748,35141,06950,35261,13564,01635,04039,57747,04465,76948,63754,83453,00266,60440,39548,92444,70254,76923,38629,28517,77023,09618,72914,07320,16717,78921,134
   > Long-term Liabilities 
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
261,824
261,648
255,611
280,650
285,471
278,671
279,361
447,283
535,474
232,899
229,395
216,070
220,116
330,509
328,954
331,724
327,152
316,166
303,517
291,085
288,961
281,599
279,157
279,157281,599288,961291,085303,517316,166327,152331,724328,954330,509220,116216,070229,395232,899535,474447,283279,361278,671285,471280,650255,611261,648261,82400000000000000000000000000000000000000
       Capital Lease Obligations Min Short Term Debt
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
-24,800
0
-47,910
-270,900
-300,100
-325,099
-359,399
0
0
0
0
0
0
0
6,824
6,726
6,895
6,821
8,020
4,915
4,406
4,920
5,130
4,722
5,263
4,632
4,6325,2634,7225,1304,9204,4064,9158,0206,8216,8956,7266,8240000000-359,399-325,099-300,100-270,900-47,9100-24,80000000000000000000000000000000000000
       Long-term Liabilities Other 
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
30,862
30,862
30,362
29,075
29,075
28,787
0
65,830
65,572
65,572
65,572
0
62,842
0
0
0
0
0
0
0
0
0
0
000000000062,842065,57265,57265,57265,830028,78729,07529,07530,36230,86230,86200000000000000000000000000000000000000
       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
3,946
4,464
4,351
4,709
3,621
3,213
4,172
4,266
4,803
3,230
3,403
2,906
3,176
2,839
3,322
6,726
6,726
5,396
10,376
10,235
9,723
9,771
0
0
0
0
00009,7719,72310,23510,3765,3966,7266,7263,3222,8393,1762,9063,4033,2304,8034,2664,1723,2133,6214,7094,3514,4643,94600000000000000000000000000000000000
> Total Stockholder Equity
154,086
247,794
317,072
329,993
940,563
957,111
962,790
976,329
991,918
997,071
1,005,407
1,014,348
1,025,509
1,036,927
1,048,615
1,063,272
1,070,887
1,085,961
1,101,657
1,121,496
1,148,329
1,172,264
1,191,820
1,186,354
1,202,351
1,220,967
1,213,945
1,236,397
1,262,396
1,315,613
1,334,372
1,341,438
1,362,375
1,367,640
1,352,841
1,334,633
1,321,072
1,110,745
1,114,340
1,167,848
1,205,570
1,256,721
1,280,361
1,337,330
1,413,595
1,455,714
1,489,092
1,543,175
2,006,337
2,083,350
2,112,102
2,092,460
2,125,007
2,099,088
2,119,493
2,171,702
2,250,679
2,259,340
2,209,299
2,261,056
2,334,010
2,334,0102,261,0562,209,2992,259,3402,250,6792,171,7022,119,4932,099,0882,125,0072,092,4602,112,1022,083,3502,006,3371,543,1751,489,0921,455,7141,413,5951,337,3301,280,3611,256,7211,205,5701,167,8481,114,3401,110,7451,321,0721,334,6331,352,8411,367,6401,362,3751,341,4381,334,3721,315,6131,262,3961,236,3971,213,9451,220,9671,202,3511,186,3541,191,8201,172,2641,148,3291,121,4961,101,6571,085,9611,070,8871,063,2721,048,6151,036,9271,025,5091,014,3481,005,407997,071991,918976,329962,790957,111940,563329,993317,072247,794154,086
   Common Stock
70,000
75,000
75,000
75,000
100,000
100,000
100,000
100,000
100,000
100,000
100,000
130,000
130,000
130,000
130,000
130,000
130,000
130,000
130,000
260,473
261,230
261,232
261,232
525,043
525,156
525,156
525,424
525,424
525,424
525,424
525,424
525,424
525,424
528,756
529,400
529,400
529,400
529,400
529,400
529,400
529,400
529,400
529,400
529,400
533,096
533,493
533,495
534,406
619,637
620,106
620,167
620,332
620,332
620,332
620,332
620,332
620,332
0
0
0
0
0000620,332620,332620,332620,332620,332620,332620,167620,106619,637534,406533,495533,493533,096529,400529,400529,400529,400529,400529,400529,400529,400529,400529,400528,756525,424525,424525,424525,424525,424525,424525,424525,156525,156525,043261,232261,232261,230260,473130,000130,000130,000130,000130,000130,000130,000130,000100,000100,000100,000100,000100,000100,000100,00075,00075,00075,00070,000
   Retained Earnings 
51,165
110,354
172,353
185,274
194,115
198,747
204,427
217,966
233,555
233,211
241,548
250,489
261,649
266,117
277,804
288,760
296,374
307,815
368,319
385,546
408,038
430,036
449,593
437,087
452,778
472,031
464,106
486,722
510,717
561,061
580,306
586,727
607,924
595,688
579,819
560,032
546,508
333,750
271,912
325,420
363,142
478,519
502,158
559,127
616,031
653,214
686,581
735,850
807,542
834,896
863,325
842,943
875,490
849,569
869,974
922,184
1,001,160
938,224
967,946
1,017,170
1,076,766
1,076,7661,017,170967,946938,2241,001,160922,184869,974849,569875,490842,943863,325834,896807,542735,850686,581653,214616,031559,127502,158478,519363,142325,420271,912333,750546,508560,032579,819595,688607,924586,727580,306561,061510,717486,722464,106472,031452,778437,087449,593430,036408,038385,546368,319307,815296,374288,760277,804266,117261,649250,489241,548233,211233,555217,966204,427198,747194,115185,274172,353110,35451,165
   Capital Surplus 0000000000000000000000000000000000000000000000000000000000000
   Treasury Stock0000000000000000000000000000000000000000000000000000000000000
   Other Stockholders Equity 
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
991
955
466
466
466
466
466
466
466
466
466
466
466
466
466
466
466
466
468
468
468
468
0
0
0
0
000046846846846846646646646646646646646646646646646646646646646695599100000000000000000000000000000000000



6.3. Balance Sheets

Currency in CNY. All numbers in thousands.