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

Guangzhou Haozhi Industrial Co Ltd
Buy, Hold or Sell?

Let's analyze Guangzhou Haozhi Industrial Co Ltd together

I guess you are interested in Guangzhou Haozhi Industrial 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 Guangzhou Haozhi Industrial 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 Guangzhou Haozhi Industrial Co Ltd

I send you an email if I find something interesting about Guangzhou Haozhi Industrial Co Ltd.

1. Quick Overview

1.1. Quick analysis of Guangzhou Haozhi Industrial Co Ltd (30 sec.)










1.2. What can you expect buying and holding a share of Guangzhou Haozhi Industrial 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?
91.7%

What is your share worth?

Current worth
¥3.76
Expected worth in 1 year
¥3.24
How sure are you?
80.6%

+ What do you gain per year?

Total Gains per Share
¥-0.44
Return On Investment
-2.2%

For what price can you sell your share?

Current Price per Share
¥20.32
Expected price per share
¥20.81 - ¥23.88
How sure are you?
50%
3rd party ad coffee SUPPORTERis ad-free.

2. Detailed Analysis

2.1. Valuation of Guangzhou Haozhi Industrial Co Ltd (5 min.)




Live pricePrice per Share (EOD)
¥20.32
Intrinsic Value Per Share
¥-2.83 - ¥-3.35
Total Value Per Share
¥0.93 - ¥0.41

2.2. Growth of Guangzhou Haozhi Industrial Co Ltd (5 min.)




Is Guangzhou Haozhi Industrial Co Ltd growing?

Current yearPrevious yearGrowGrow %
How rich?$158.5m$179.4m-$19.3m-12.1%

How much money is Guangzhou Haozhi Industrial Co Ltd making?

Current yearPrevious yearGrowGrow %
Making money-$4.2m-$872.2k-$3.4m-79.6%
Net Profit Margin-11.1%-2.8%--

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

2.3. Financial Health of Guangzhou Haozhi Industrial Co Ltd (5 min.)




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




  Industry Rankings (Specialty Industrial Machinery)  


Richest
#434 / 730

Most Revenue
#478 / 730

Most Profit
#659 / 730

Most Efficient
#650 / 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 Guangzhou Haozhi Industrial Co Ltd?

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

First you should know what it really means to hold a share of Guangzhou Haozhi Industrial Co Ltd. And how you can make/lose money.

Speculation

The Price per Share of Guangzhou Haozhi Industrial Co Ltd is ¥20.32. 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 Guangzhou Haozhi Industrial 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 Guangzhou Haozhi Industrial 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 ¥3.76. Based on the TTM, the Book Value Change Per Share is ¥-0.13 per quarter. Based on the YOY, the Book Value Change Per Share is ¥-0.04 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 Guangzhou Haozhi Industrial Co Ltd.

How much money are you going to get?

 MRQTTMYOY5Y10Y
 ¥% of Price per Share¥% of Price per Share¥% of Price per Share¥% of Price per Share¥% of Price per Share
Usd Eps0.020.1%-0.01-0.1%0.000.0%0.000.0%0.000.0%
Usd Book Value Change Per Share0.020.1%-0.02-0.1%-0.010.0%0.000.0%0.010.0%
Usd Dividend Per Share0.000.0%0.000.0%0.010.0%0.000.0%0.000.0%
Usd Total Gains Per Share0.020.1%-0.02-0.1%0.000.0%0.010.0%0.010.1%
Usd Price Per Share1.68-2.16-1.64-1.81-2.64-
Price to Earnings Ratio23.16-3.02--224.38--17.22-68.59-
Price-to-Total Gains Ratio78.33-21.04-12.05-84.33-247.59-
Price to Book Ratio3.25-4.15-2.80-3.47-7.10-
Price-to-Total Gains Ratio78.33-21.04-12.05-84.33-247.59-

When do you get the money?

Usd Investment
$.00
Usd Price Per Share2.800096
Number of shares357
Gains per QuarterTrailing 12 Months5 Year
Usd Dividend Per Share0.000.00
Usd Book Value Change Per Share-0.020.00
Usd Total Gains Per Share-0.020.01
Gains per Quarter (357 shares)-5.431.89
Gains per Year (357 shares)-21.717.58
YearsReturn on Investment (TTM)Return on Investment (5Y)
 DividendBook Value gainTotal gainsDividendBook Value gainTotal gains
Broker costs---10---10
14-26-3262-2
28-51-541246
312-77-7617514
415-102-9823722
519-128-12029930
623-153-142351138
727-179-164411246
831-204-186461454
935-230-208521662
1038-256-230581870

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 Share2.02.00.050.0%5.07.00.041.7%11.09.00.055.0%27.09.00.075.0%28.09.00.075.7%
Book Value Change Per Share2.02.00.050.0%6.06.00.050.0%12.08.00.060.0%27.08.01.075.0%28.08.01.075.7%
Dividend per Share4.00.00.0100.0%12.00.00.0100.0%20.00.00.0100.0%33.00.03.091.7%33.00.04.089.2%
Total Gains per Share2.02.00.050.0%7.05.00.058.3%13.07.00.065.0%29.07.00.080.6%30.07.00.081.1%
3rd party ad coffee SUPPORTERis ad-free.

3.2. Key Performance Indicators

The key performance indicators of Guangzhou Haozhi Industrial 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--0.133-0.130+197%-0.039+129%0.009+1373%0.069+94%
Book Value Per Share--3.7603.796-1%4.255-12%3.854-2%3.217+17%
Current Ratio--1.3991.435-2%1.414-1%1.510-7%2.488-44%
Debt To Asset Ratio--0.5600.542+3%0.515+9%0.497+13%0.394+42%
Debt To Equity Ratio--1.2751.188+7%1.062+20%1.023+25%0.745+71%
Dividend Per Share--0.0220.020+15%0.041-45%0.029-24%0.029-24%
Enterprise Value--2272096067.8403488025753.090-35%2447443570.080-7%2997307332.365-24%5498121400.813-59%
Eps--0.132-0.101+177%0.001+20417%-0.010+107%0.015+776%
Ev To Ebitda Ratio--infinfnan%91.690+inf%infnan%infnan%
Ev To Sales Ratio--1.5903.174-50%2.519-37%3.530-55%13.077-88%
Free Cash Flow Per Share---0.032-0.018-45%0.012-373%-0.017-46%-0.058+83%
Free Cash Flow To Equity Per Share---0.032-0.018-45%-0.036+13%-0.007-78%0.007-549%
Gross Profit Margin--1.0001.0000%1.0000%1.0000%1.0000%
Intrinsic Value_10Y_max---3.354--------
Intrinsic Value_10Y_min---2.831--------
Intrinsic Value_1Y_max---0.160--------
Intrinsic Value_1Y_min---0.157--------
Intrinsic Value_3Y_max---0.614--------
Intrinsic Value_3Y_min---0.583--------
Intrinsic Value_5Y_max---1.230--------
Intrinsic Value_5Y_min---1.131--------
Market Cap6219403197.440+40%3737151232.3204803050426.960-22%3650685612.080+2%4014453363.072-7%5856791722.196-36%
Net Profit Margin--0.113-0.111+199%-0.028+125%-0.078+169%0.024+380%
Operating Margin----0%0.014-100%-0.0420%-0.0050%
Operating Ratio--1.3901.579-12%1.601-13%1.525-9%1.167+19%
Pb Ratio5.404+40%3.2474.151-22%2.800+16%3.466-6%7.101-54%
Pe Ratio38.540+40%23.1583.017+667%-224.381+1069%-17.223+174%68.587-66%
Price Per Share20.320+40%12.21015.693-22%11.928+2%13.116-7%19.135-36%
Price To Free Cash Flow Ratio-159.758-66%-95.997-81.235-15%64.821-248%73.975-230%107.433-189%
Price To Total Gains Ratio130.358+40%78.33021.039+272%12.054+550%84.333-7%247.587-68%
Quick Ratio--0.6390.746-14%0.779-18%0.870-27%1.581-60%
Return On Assets--0.015-0.013+184%-0.002+115%-0.002+114%0.006+167%
Return On Equity--0.035-0.028+180%-0.005+114%-0.005+114%0.006+445%
Total Gains Per Share--0.156-0.110+171%0.002+9051%0.039+305%0.098+59%
Usd Book Value--158589768.772160111644.448-1%179481101.680-12%162552674.779-2%135663683.239+17%
Usd Book Value Change Per Share--0.018-0.018+197%-0.005+129%0.001+1373%0.009+94%
Usd Book Value Per Share--0.5180.523-1%0.586-12%0.531-2%0.443+17%
Usd Dividend Per Share--0.0030.003+15%0.006-45%0.004-24%0.004-24%
Usd Enterprise Value--313094838.148480649948.776-35%337257723.957-7%413028950.400-24%757641129.032-59%
Usd Eps--0.018-0.014+177%0.000+20417%-0.001+107%0.002+776%
Usd Free Cash Flow---1341140.313-742150.696-45%491889.468-373%-719926.171-46%-2180761.505+63%
Usd Free Cash Flow Per Share---0.004-0.002-45%0.002-373%-0.002-46%-0.008+83%
Usd Free Cash Flow To Equity Per Share---0.004-0.002-45%-0.005+13%-0.001-78%0.001-549%
Usd Market Cap857033760.607+40%514979439.814661860348.835-22%503064477.345+2%553191673.431-7%807065899.319-36%
Usd Price Per Share2.800+40%1.6832.162-22%1.644+2%1.807-7%2.637-36%
Usd Profit--5559419.586-4279178.131+177%-872211.191+116%-487107.902+109%595221.388+834%
Usd Revenue--49232158.11239545782.196+24%32843970.410+50%32955242.665+49%24182335.275+104%
Usd Total Gains Per Share--0.021-0.015+171%0.000+9051%0.005+305%0.014+59%
 EOD+5 -3MRQTTM+18 -19YOY+20 -195Y+15 -2210Y+21 -16

3.3 Fundamental Score

Let's check the fundamental score of Guangzhou Haozhi Industrial Co Ltd based on Penke's default stock scanner.

Penke's Stock Scanner

  
  
IndicatorConditionValue
Price to Earnings Ratio (EOD)Between0-1538.540
Price to Book Ratio (EOD)Between0-15.404
Net Profit Margin (MRQ)Greater than00.113
Operating Margin (MRQ)Greater than00.000
Quick Ratio (MRQ)Greater than10.639
Current Ratio (MRQ)Greater than11.399
Debt to Asset Ratio (MRQ)Less than10.560
Debt to Equity Ratio (MRQ)Less than11.275
Return on Equity (MRQ)Greater than0.150.035
Return on Assets (MRQ)Greater than0.050.015
Total3/10 (30.0%)

3.4 Technical Score

Let's check the technical score of Guangzhou Haozhi Industrial Co Ltd based on Penke's default Symbol scanner.

Penke's Symbol Scanner

  
  
IndicatorConditionValue
RsiGreater than5062.639
Ma 20Greater thanMa 5018.613
Ma 50Greater thanMa 10016.893
Ma 100Greater thanMa 20014.828
OpenGreater thanClose20.880
Total5/5 (100.0%)

4. In-depth Analysis

4.1 About Guangzhou Haozhi Industrial Co Ltd

Guangzhou Haozhi Industrial Co.,Ltd. researches and develops, designs, manufactures, sells, and repairs precision electro-spindles and related spare parts in China and internationally. The company offers PCB, glass grinding, lathe, engraving and milling, machining, dental, super finish, belt and direct driven, grinding, woodworking, motorized spindle series for drilling and tapping centers, hydraulic static, and straight and belt-type mechanical spindles. It offers rotary table, collet, digital control, servo motor and driver, fuel cell compressor, automated fixture, bending machine controlling system, reducer, tool holder, and linear motor products. The company was founded in 2006 and is headquartered in Guangzhou, China.

Fundamental data was last updated by Penke on 2024-11-19 22:20:05.

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 loss.
Using its assets, the company is very inefficient in making profit.
Using its investors money, the company is very inefficient in making profit.
Operating Efficiency Details
 Compared to previous yearCompared to industry
The company is 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 fair priced.
Based on the earnings, the company is cheap.
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 Guangzhou Haozhi Industrial Co Ltd earns for each ¥1 of revenue.

  • Above 10% is considered healthy but always compare Guangzhou Haozhi Industrial Co Ltd to the Specialty Industrial Machinery industry mean.
  • A Net Profit Margin of 11.3% means that ¥0.11 for each ¥1 in revenue is generated as profit.

Let's take a look of the Net Profit Margin trends of Guangzhou Haozhi Industrial Co Ltd:

  • The MRQ is 11.3%. The company is making a huge profit. +2
  • The TTM is -11.1%. The company is making a huge loss. -2
Trends
Current periodCompared to+/- 
MRQ11.3%TTM-11.1%+22.4%
TTM-11.1%YOY-2.8%-8.4%
TTM-11.1%5Y-7.8%-3.3%
5Y-7.8%10Y2.4%-10.2%
Compared to industry (Specialty Industrial Machinery)
PeriodCompanyIndustry (mean)+/- 
MRQ11.3%5.6%+5.7%
TTM-11.1%5.1%-16.2%
YOY-2.8%5.3%-8.1%
5Y-7.8%4.7%-12.5%
10Y2.4%4.8%-2.4%
4.3.1.2. Return on Assets

Shows how efficient Guangzhou Haozhi Industrial Co Ltd is using its assets to generate profit.

  • Above 5% is considered healthy but always compare Guangzhou Haozhi Industrial Co Ltd to the Specialty Industrial Machinery industry mean.
  • 1.5% Return on Assets means that Guangzhou Haozhi Industrial Co Ltd generated ¥0.02 profit for each $1 in assets.

Let's take a look of the Return on Assets trends of Guangzhou Haozhi Industrial Co Ltd:

  • The MRQ is 1.5%. Using its assets, the company is less efficient in making profit.
  • The TTM is -1.3%. Using its assets, the company is very inefficient in making profit. -2
Trends
Current periodCompared to+/- 
MRQ1.5%TTM-1.3%+2.8%
TTM-1.3%YOY-0.2%-1.1%
TTM-1.3%5Y-0.2%-1.1%
5Y-0.2%10Y0.6%-0.8%
Compared to industry (Specialty Industrial Machinery)
PeriodCompanyIndustry (mean)+/- 
MRQ1.5%1.0%+0.5%
TTM-1.3%1.0%-2.3%
YOY-0.2%1.1%-1.3%
5Y-0.2%1.0%-1.2%
10Y0.6%1.1%-0.5%
4.3.1.3. Return on Equity

Shows how efficient Guangzhou Haozhi Industrial Co Ltd is using its investors money to generate profit.

  • Above 15%-20% is considered healthy but always compare Guangzhou Haozhi Industrial Co Ltd to the Specialty Industrial Machinery industry mean.
  • 3.5% Return on Equity means Guangzhou Haozhi Industrial Co Ltd generated ¥0.04 for each ¥1 the owners (shareholders) invested.

Let's take a look of the Return on Equity trends of Guangzhou Haozhi Industrial Co Ltd:

  • The MRQ is 3.5%. Using its investors money, the company is inefficient in making profit. -1
  • The TTM is -2.8%. Using its investors money, the company is very inefficient in making profit. -2
Trends
Current periodCompared to+/- 
MRQ3.5%TTM-2.8%+6.3%
TTM-2.8%YOY-0.5%-2.3%
TTM-2.8%5Y-0.5%-2.3%
5Y-0.5%10Y0.6%-1.1%
Compared to industry (Specialty Industrial Machinery)
PeriodCompanyIndustry (mean)+/- 
MRQ3.5%2.4%+1.1%
TTM-2.8%2.1%-4.9%
YOY-0.5%2.2%-2.7%
5Y-0.5%1.9%-2.4%
10Y0.6%2.2%-1.6%
3rd party ad coffee SUPPORTERis ad-free.

4.3.2. Operating Efficiency of Guangzhou Haozhi Industrial Co Ltd.

4.3.2. Operating Efficiency
4.3.2.1. Operating Margin

Measures how efficient Guangzhou Haozhi Industrial Co Ltd is operating .

  • Measures how much profit Guangzhou Haozhi Industrial 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 Guangzhou Haozhi Industrial 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 Guangzhou Haozhi Industrial Co Ltd:

  • The MRQ is 0.0%. The data is not here.
Trends
Current periodCompared to+/- 
MRQ-TTM-0.0%
TTM-YOY1.4%-1.4%
TTM-5Y-4.2%+4.2%
5Y-4.2%10Y-0.5%-3.7%
Compared to industry (Specialty Industrial Machinery)
PeriodCompanyIndustry (mean)+/- 
MRQ-9.2%-9.2%
TTM-6.8%-6.8%
YOY1.4%6.1%-4.7%
5Y-4.2%5.7%-9.9%
10Y-0.5%5.3%-5.8%
4.3.2.2. Operating Ratio

Measures how efficient Guangzhou Haozhi Industrial Co Ltd is keeping operating costs low.

  • Below 1 is considered healthy (always compare to Specialty Industrial Machinery industry mean).
  • An Operation Ratio of 1.39 means that the operating costs are ¥1.39 for each ¥1 in net sales.

Let's take a look of the Operating Ratio trends of Guangzhou Haozhi Industrial Co Ltd:

  • The MRQ is 1.390. The company is inefficient in keeping operating costs low. -1
  • The TTM is 1.579. The company is inefficient in keeping operating costs low. -1
Trends
Current periodCompared to+/- 
MRQ1.390TTM1.579-0.189
TTM1.579YOY1.601-0.023
TTM1.5795Y1.525+0.053
5Y1.52510Y1.167+0.359
Compared to industry (Specialty Industrial Machinery)
PeriodCompanyIndustry (mean)+/- 
MRQ1.3901.445-0.055
TTM1.5791.366+0.213
YOY1.6011.343+0.258
5Y1.5251.357+0.168
10Y1.1671.197-0.030
3rd party ad coffee SUPPORTERis ad-free.

4.4.3. Liquidity of Guangzhou Haozhi Industrial Co Ltd.

4.4.3. Liquidity
4.4.3.1. Current Ratio

Measures if Guangzhou Haozhi Industrial Co Ltd is able to pay off Short-term Debt.

  • Above 1.5 is considered healthy (always compare to Specialty Industrial Machinery industry mean).
  • A Current Ratio of 1.40 means the company has ¥1.40 in assets for each ¥1 in short-term debts.

Let's take a look of the Current Ratio trends of Guangzhou Haozhi Industrial Co Ltd:

  • The MRQ is 1.399. The company is just able to pay all its short-term debts.
  • The TTM is 1.435. The company is just able to pay all its short-term debts.
Trends
Current periodCompared to+/- 
MRQ1.399TTM1.435-0.036
TTM1.435YOY1.414+0.021
TTM1.4355Y1.510-0.076
5Y1.51010Y2.488-0.978
Compared to industry (Specialty Industrial Machinery)
PeriodCompanyIndustry (mean)+/- 
MRQ1.3991.695-0.296
TTM1.4351.701-0.266
YOY1.4141.686-0.272
5Y1.5101.721-0.211
10Y2.4881.654+0.834
4.4.3.2. Quick Ratio

Measures if Guangzhou Haozhi Industrial 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 Guangzhou Haozhi Industrial Co Ltd to the Specialty Industrial Machinery industry mean.
  • A Quick Ratio of 0.64 means the company can pay off ¥0.64 for each ¥1 in debt (using most liquid assets).

Let's take a look of the Quick Ratio trends of Guangzhou Haozhi Industrial Co Ltd:

  • The MRQ is 0.639. The company is just not able to pay all its short-term debts with the most liquid assets. -1
  • The TTM is 0.746. The company is just not able to pay all its short-term debts with the most liquid assets. -1
Trends
Current periodCompared to+/- 
MRQ0.639TTM0.746-0.107
TTM0.746YOY0.779-0.033
TTM0.7465Y0.870-0.124
5Y0.87010Y1.581-0.711
Compared to industry (Specialty Industrial Machinery)
PeriodCompanyIndustry (mean)+/- 
MRQ0.6390.736-0.097
TTM0.7460.813-0.067
YOY0.7790.884-0.105
5Y0.8700.959-0.089
10Y1.5810.970+0.611
3rd party ad coffee SUPPORTERis ad-free.

4.5.4. Solvency of Guangzhou Haozhi Industrial Co Ltd.

4.5.4. Solvency
4.5.4.1. Debt to Asset Ratio

Measures how much % of Guangzhou Haozhi Industrial Co Ltd assets are financed with debt.

  • Below 1 (100%) is considered healthy but always compare Guangzhou Haozhi Industrial Co Ltd to Specialty Industrial Machinery industry mean.
  • A Debt to Asset Ratio of 0.56 means that Guangzhou Haozhi Industrial Co Ltd assets are financed with 56.0% credit (debt) and the remaining percentage (100% - 56.0%) is financed by its owners/shareholders. 

Let's take a look of the Debt to Asset Ratio trends of Guangzhou Haozhi Industrial Co Ltd:

  • The MRQ is 0.560. The company is able to pay all its debts by selling its assets. +1
  • The TTM is 0.542. The company is able to pay all its debts by selling its assets. +1
Trends
Current periodCompared to+/- 
MRQ0.560TTM0.542+0.018
TTM0.542YOY0.515+0.027
TTM0.5425Y0.497+0.045
5Y0.49710Y0.394+0.104
Compared to industry (Specialty Industrial Machinery)
PeriodCompanyIndustry (mean)+/- 
MRQ0.5600.490+0.070
TTM0.5420.491+0.051
YOY0.5150.506+0.009
5Y0.4970.502-0.005
10Y0.3940.495-0.101
4.5.4.2. Debt to Equity Ratio

Measures if Guangzhou Haozhi Industrial Co Ltd is able to pay off its debts by using shareholders equity.

  • Below 2 is considered healthy but always compare Guangzhou Haozhi Industrial Co Ltd to the Specialty Industrial Machinery industry mean.
  • A Debt to Equity ratio of 127.5% means that company has ¥1.28 debt for each ¥1 in shareholders equity.

Let's take a look of the Debt to Equity Ratio trends of Guangzhou Haozhi Industrial Co Ltd:

  • The MRQ is 1.275. The company is able to pay all its debts with equity. +1
  • The TTM is 1.188. The company is able to pay all its debts with equity. +1
Trends
Current periodCompared to+/- 
MRQ1.275TTM1.188+0.087
TTM1.188YOY1.062+0.126
TTM1.1885Y1.023+0.166
5Y1.02310Y0.745+0.278
Compared to industry (Specialty Industrial Machinery)
PeriodCompanyIndustry (mean)+/- 
MRQ1.2750.960+0.315
TTM1.1880.959+0.229
YOY1.0621.038+0.024
5Y1.0231.075-0.052
10Y0.7451.049-0.304
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 Guangzhou Haozhi Industrial Co Ltd generates.

  • Above 15 is considered overpriced but always compare Guangzhou Haozhi Industrial Co Ltd to the Specialty Industrial Machinery industry mean.
  • A PE ratio of 23.16 means the investor is paying ¥23.16 for every ¥1 in earnings.

Let's take a look of the Price to Earnings Ratio trends of Guangzhou Haozhi Industrial Co Ltd:

  • The EOD is 38.540. Based on the earnings, the company is overpriced. -1
  • The MRQ is 23.158. Based on the earnings, the company is fair priced.
  • The TTM is 3.017. Based on the earnings, the company is cheap. +2
Trends
Current periodCompared to+/- 
EOD38.540MRQ23.158+15.382
MRQ23.158TTM3.017+20.141
TTM3.017YOY-224.381+227.398
TTM3.0175Y-17.223+20.241
5Y-17.22310Y68.587-85.810
Compared to industry (Specialty Industrial Machinery)
PeriodCompanyIndustry (mean)+/- 
EOD38.54019.292+19.248
MRQ23.15817.860+5.298
TTM3.01718.989-15.972
YOY-224.38118.365-242.746
5Y-17.22321.761-38.984
10Y68.58727.709+40.878
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 Guangzhou Haozhi Industrial Co Ltd:

  • The EOD is -159.758. Based on how much money comes from the company's main activities, the company is expensive. -2
  • The MRQ is -95.997. Based on how much money comes from the company's main activities, the company is expensive. -2
  • The TTM is -81.235. Based on how much money comes from the company's main activities, the company is expensive. -2
Trends
Current periodCompared to+/- 
EOD-159.758MRQ-95.997-63.762
MRQ-95.997TTM-81.235-14.761
TTM-81.235YOY64.821-146.056
TTM-81.2355Y73.975-155.211
5Y73.97510Y107.433-33.457
Compared to industry (Specialty Industrial Machinery)
PeriodCompanyIndustry (mean)+/- 
EOD-159.7586.529-166.287
MRQ-95.9976.304-102.301
TTM-81.2352.944-84.179
YOY64.8211.789+63.032
5Y73.9751.548+72.427
10Y107.4331.243+106.190
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 Guangzhou Haozhi Industrial 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 3.25 means the investor is paying ¥3.25 for each ¥1 in book value.

Let's take a look of the Price to Book Ratio trends of Guangzhou Haozhi Industrial Co Ltd:

  • The EOD is 5.404. Based on the equity, the company is overpriced. -1
  • The MRQ is 3.247. Based on the equity, the company is fair priced.
  • The TTM is 4.151. Based on the equity, the company is fair priced.
Trends
Current periodCompared to+/- 
EOD5.404MRQ3.247+2.157
MRQ3.247TTM4.151-0.904
TTM4.151YOY2.800+1.352
TTM4.1515Y3.466+0.685
5Y3.46610Y7.101-3.635
Compared to industry (Specialty Industrial Machinery)
PeriodCompanyIndustry (mean)+/- 
EOD5.4042.297+3.107
MRQ3.2472.022+1.225
TTM4.1512.138+2.013
YOY2.8002.216+0.584
5Y3.4662.472+0.994
10Y7.1012.889+4.212
4.6.2. Total Gains per Share
3rd party ad coffee SUPPORTERis ad-free.

6. Financial Statements




6.1. Reversals in quarterly reports

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

 2023-06-302023-09-302023-12-312024-03-312024-06-30
Tax Provision  -5,8591,581-4,278-2,298-6,5764,692-1,88411,2899,406



6.2. Latest Balance Sheet

Balance Sheet of 2024-06-30. Currency in CNY. All numbers in thousands.

Summary
Total Assets2,615,924
Total Liabilities1,465,055
Total Stockholder Equity1,148,739
 As reported
Total Liabilities 1,465,055
Total Stockholder Equity+ 1,148,739
Total Assets = 2,615,924

Assets

Total Assets2,615,924
Total Current Assets1,301,291
Long-term Assets1,314,633
Total Current Assets
Cash And Cash Equivalents 59,824
Short-term Investments 14,125
Net Receivables 580,326
Inventory 526,218
Other Current Assets 14,996
Total Current Assets  (as reported)1,301,291
Total Current Assets  (calculated)1,195,488
+/- 105,803
Long-term Assets
Property Plant Equipment 944,463
Goodwill 70,304
Intangible Assets 115,351
Long-term Assets Other 4,515
Long-term Assets  (as reported)1,314,633
Long-term Assets  (calculated)1,134,634
+/- 180,000

Liabilities & Shareholders' Equity

Total Current Liabilities929,977
Long-term Liabilities535,078
Total Stockholder Equity1,148,739
Total Current Liabilities
Short Long Term Debt 194,291
Accounts payable 259,029
Other Current Liabilities 80,294
Total Current Liabilities  (as reported)929,977
Total Current Liabilities  (calculated)533,613
+/- 396,364
Long-term Liabilities
Long term Debt 383,167
Capital Lease Obligations Min Short Term Debt8,316
Long-term Liabilities Other 30,758
Long-term Liabilities  (as reported)535,078
Long-term Liabilities  (calculated)422,242
+/- 112,836
Total Stockholder Equity
Retained Earnings 225,315
Total Stockholder Equity (as reported)1,148,739
Total Stockholder Equity (calculated)225,315
+/- 923,425
Other
Capital Stock306,073
Common Stock Shares Outstanding 306,073
Net Debt 517,634
Net Invested Capital 1,726,197
Net Working Capital 371,314
Property Plant and Equipment Gross 1,349,601



6.3. Balance Sheets Structured

Currency in CNY. All numbers in thousands.

 Trend2024-06-302024-03-312023-12-312023-09-302023-06-302023-03-312022-12-312022-09-302022-06-302022-03-312021-12-312021-09-302021-06-302021-03-312020-12-312020-09-302020-06-302020-03-312019-12-312019-09-302019-06-302019-03-312018-12-312018-09-302018-06-302018-03-312017-12-312017-09-302017-06-302017-03-312016-12-312016-09-302016-06-302016-03-312015-12-312015-03-312014-12-312014-06-302014-03-312013-12-312012-12-312011-12-31
> Total Assets 
274,781
431,709
436,747
440,214
463,194
487,029
0
542,244
719,138
768,535
797,596
863,291
871,326
928,189
983,539
1,169,082
1,193,361
1,289,554
1,376,696
1,464,984
1,741,119
1,745,035
1,725,091
1,805,109
1,945,354
1,928,624
1,968,854
2,046,397
2,132,818
2,476,736
2,538,822
2,593,754
2,540,320
2,578,421
2,693,225
2,703,777
2,637,767
2,703,213
2,625,803
2,435,212
2,463,370
2,615,924
2,615,9242,463,3702,435,2122,625,8032,703,2132,637,7672,703,7772,693,2252,578,4212,540,3202,593,7542,538,8222,476,7362,132,8182,046,3971,968,8541,928,6241,945,3541,805,1091,725,0911,745,0351,741,1191,464,9841,376,6961,289,5541,193,3611,169,082983,539928,189871,326863,291797,596768,535719,138542,2440487,029463,194440,214436,747431,709274,781
   > Total Current Assets 
0
0
0
272,084
296,154
0
0
379,677
550,847
561,718
555,970
607,303
605,066
639,779
636,215
735,953
735,254
770,708
802,169
846,936
1,100,312
1,089,658
1,044,811
1,026,725
944,780
929,156
963,017
952,627
1,033,203
1,356,700
1,378,946
1,353,119
1,262,933
1,294,986
1,358,674
1,217,583
1,160,782
1,202,566
1,139,225
1,104,599
1,142,495
1,301,291
1,301,2911,142,4951,104,5991,139,2251,202,5661,160,7821,217,5831,358,6741,294,9861,262,9331,353,1191,378,9461,356,7001,033,203952,627963,017929,156944,7801,026,7251,044,8111,089,6581,100,312846,936802,169770,708735,254735,953636,215639,779605,066607,303555,970561,718550,847379,67700296,154272,084000
       Cash And Cash Equivalents 
0
0
0
29,481
35,331
0
0
19,366
171,681
107,958
49,022
94,974
95,725
68,678
68,861
36,255
43,067
42,983
32,126
68,158
252,474
212,227
159,066
355,903
125,455
107,851
139,720
130,998
118,499
324,884
254,413
263,842
151,529
143,289
250,081
170,929
162,099
131,608
79,363
70,521
54,425
59,824
59,82454,42570,52179,363131,608162,099170,929250,081143,289151,529263,842254,413324,884118,499130,998139,720107,851125,455355,903159,066212,227252,47468,15832,12642,98343,06736,25568,86168,67895,72594,97449,022107,958171,68119,3660035,33129,481000
       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
-1,076
-998
-708
198
198
7
-314
14,125
14,125
14,125
14,12514,12514,125-3147198198-708-998-1,07600000000000000000000000000000000
       Net Receivables 
44,942
115,407
116,416
137,128
151,010
156,396
0
214,538
228,900
289,286
353,266
339,865
311,813
375,715
360,640
450,560
414,296
397,274
387,314
401,390
431,779
431,955
438,533
332,846
392,945
396,455
417,846
424,587
493,447
608,233
688,324
583,126
547,289
576,280
540,230
513,633
460,213
495,222
487,081
527,956
554,875
580,326
580,326554,875527,956487,081495,222460,213513,633540,230576,280547,289583,126688,324608,233493,447424,587417,846396,455392,945332,846438,533431,955431,779401,390387,314397,274414,296450,560360,640375,715311,813339,865353,266289,286228,900214,5380156,396151,010137,128116,416115,40744,942
       Other Current Assets 
12,890
3,850
2,266
36
128
815
0
519
589
556
956
529
445
277
977
1,262
3,004
7,784
13,086
11,358
10,768
10,126
3,902
1,548
10,372
9,281
10,775
19,424
17,911
11,690
9,592
17,046
16,635
14,130
14,389
13,837
13,618
15,397
15,109
15,203
14,494
14,996
14,99614,49415,20315,10915,39713,61813,83714,38914,13016,63517,0469,59211,69017,91119,42410,7759,28110,3721,5483,90210,12610,76811,35813,0867,7843,0041,2629772774455299565565895190815128362,2663,85012,890
   > Long-term Assets 
0
0
0
168,130
167,040
0
0
162,568
168,291
206,817
241,625
255,988
266,260
288,411
347,324
433,129
458,107
518,846
574,526
618,048
640,806
655,377
680,280
778,384
1,000,574
999,468
1,005,837
1,093,770
1,099,615
1,120,036
1,159,877
1,240,635
1,277,387
1,283,435
1,334,551
1,486,194
1,476,985
1,500,648
1,486,578
1,330,613
1,320,875
1,314,633
1,314,6331,320,8751,330,6131,486,5781,500,6481,476,9851,486,1941,334,5511,283,4351,277,3871,240,6351,159,8771,120,0361,099,6151,093,7701,005,837999,4681,000,574778,384680,280655,377640,806618,048574,526518,846458,107433,129347,324288,411266,260255,988241,625206,817168,291162,56800167,040168,130000
       Property Plant Equipment 
105,282
148,744
153,478
149,576
148,204
141,855
0
143,728
149,381
187,033
204,634
220,837
219,641
245,083
250,432
292,239
292,285
343,121
411,811
477,867
502,782
522,845
553,939
592,412
613,659
614,164
625,638
671,968
692,832
713,075
762,071
846,723
873,912
878,397
913,710
1,069,502
1,055,110
1,052,044
1,036,410
952,748
945,931
944,463
944,463945,931952,7481,036,4101,052,0441,055,1101,069,502913,710878,397873,912846,723762,071713,075692,832671,968625,638614,164613,659592,412553,939522,845502,782477,867411,811343,121292,285292,239250,432245,083219,641220,837204,634187,033149,381143,7280141,855148,204149,576153,478148,744105,282
       Goodwill 
0
0
0
0
0
0
0
0
0
0
0
0
0
0
2,971
28,260
28,260
28,260
28,260
25,290
25,290
25,290
25,290
25,290
198,857
200,310
199,410
224,717
213,286
214,283
212,348
212,283
209,437
213,509
220,685
215,976
215,394
228,939
223,416
73,098
70,140
70,304
70,30470,14073,098223,416228,939215,394215,976220,685213,509209,437212,283212,348214,283213,286224,717199,410200,310198,85725,29025,29025,29025,29025,29028,26028,26028,26028,2602,97100000000000000
       Long Term Investments 
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
1,000
1,000
1,000
954
945
937
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
00000000000000000009379459541,0001,0001,00000000000000000000
       Intangible Assets 
13,302
12,939
13,504
13,296
13,207
14,185
0
13,277
13,190
12,975
13,257
13,284
13,027
12,872
62,114
60,809
62,079
61,859
61,321
60,834
62,544
63,549
63,449
62,536
97,854
99,967
98,412
102,459
100,089
102,674
103,142
106,582
105,222
107,287
111,133
112,149
114,087
120,082
120,953
114,960
114,208
115,351
115,351114,208114,960120,953120,082114,087112,149111,133107,287105,222106,582103,142102,674100,089102,45998,41299,96797,85462,53663,44963,54962,54460,83461,32161,85962,07960,80962,11412,87213,02713,28413,25712,97513,19013,277014,18513,20713,29613,50412,93913,302
       Long-term Assets Other 
0
0
0
0
0
0
0
0
0
0
16,820
13,036
24,440
19,234
19,726
35,687
59,296
67,001
54,410
27,684
21,580
13,263
5,377
35,586
19,179
19,621
19,879
23,612
23,126
27,012
26,904
11,652
22,258
17,348
19,257
10,753
11,093
7,667
9,547
97,425
96,553
4,515
4,51596,55397,4259,5477,66711,09310,75319,25717,34822,25811,65226,90427,01223,12623,61219,87919,62119,17935,5865,37713,26321,58027,68454,41067,00159,29635,68719,72619,23424,44013,03616,8200000000000
> Total Liabilities 
49,851
102,392
50,897
47,078
56,219
76,070
0
87,839
90,612
118,249
121,755
177,093
171,631
224,090
261,759
383,109
393,942
482,780
552,387
633,471
649,141
649,624
627,022
877,060
998,619
920,752
951,644
1,042,740
1,109,676
1,183,848
1,183,277
1,250,502
1,179,288
1,220,876
1,390,365
1,398,722
1,345,625
1,393,369
1,341,246
1,333,001
1,353,354
1,465,055
1,465,0551,353,3541,333,0011,341,2461,393,3691,345,6251,398,7221,390,3651,220,8761,179,2881,250,5021,183,2771,183,8481,109,6761,042,740951,644920,752998,619877,060627,022649,624649,141633,471552,387482,780393,942383,109261,759224,090171,631177,093121,755118,24990,61287,839076,07056,21947,07850,897102,39249,851
   > Total Current Liabilities 
44,345
89,047
36,483
33,958
44,384
61,027
0
69,739
72,058
98,780
102,213
117,290
111,136
163,363
189,426
262,149
256,986
277,403
335,622
458,846
492,518
465,528
411,227
666,173
738,404
671,524
673,966
704,780
719,702
814,457
821,357
905,329
846,209
852,291
898,621
909,027
849,902
834,989
758,771
761,634
822,839
929,977
929,977822,839761,634758,771834,989849,902909,027898,621852,291846,209905,329821,357814,457719,702704,780673,966671,524738,404666,173411,227465,528492,518458,846335,622277,403256,986262,149189,426163,363111,136117,290102,21398,78072,05869,739061,02744,38433,95836,48389,04744,345
       Short-term Debt 
0
0
0
4,912
4,912
0
0
0
0
0
0
0
0
20,000
40,000
69,600
70,200
89,600
123,298
274,807
339,960
341,062
321,264
446,359
532,262
490,764
507,304
474,021
476,161
500,214
470,757
476,973
443,835
446,135
503,837
422,560
416,068
317,713
270,058
310,967
325,831
0
0325,831310,967270,058317,713416,068422,560503,837446,135443,835476,973470,757500,214476,161474,021507,304490,764532,262446,359321,264341,062339,960274,807123,29889,60070,20069,60040,00020,000000000004,9124,912000
       Short Long Term Debt 
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
5,013
270,764
248,558
212,000
337,435
430,487
417,442
421,119
385,237
381,829
409,912
391,361
411,090
374,481
351,358
393,221
293,803
294,449
194,876
146,575
155,822
159,415
194,291
194,291159,415155,822146,575194,876294,449293,803393,221351,358374,481411,090391,361409,912381,829385,237421,119417,442430,487337,435212,000248,558270,7645,0130000000000000000000
       Accounts payable 
8,133
25,438
11,043
8,989
13,348
25,892
0
27,773
28,170
55,334
55,616
48,689
56,190
69,936
80,854
87,266
95,840
100,811
107,256
105,896
97,279
79,188
58,682
69,716
101,388
101,882
89,251
108,144
148,583
180,536
202,703
203,782
207,234
206,757
182,422
144,905
124,619
162,415
168,616
176,043
199,919
259,029
259,029199,919176,043168,616162,415124,619144,905182,422206,757207,234203,782202,703180,536148,583108,14489,251101,882101,38869,71658,68279,18897,279105,896107,256100,81195,84087,26680,85469,93656,19048,68955,61655,33428,17027,773025,89213,3488,98911,04325,4388,133
       Other Current Liabilities 
16,213
51,809
20,529
20,057
26,125
34,307
0
41,965
43,888
43,446
46,597
68,601
54,946
73,427
68,572
105,283
90,946
86,992
105,067
78,143
55,279
45,278
31,281
150,098
104,754
78,878
77,411
122,615
94,958
133,707
147,897
224,574
56,269
54,693
64,098
54,847
56,757
80,578
78,823
54,523
50,074
80,294
80,29450,07454,52378,82380,57856,75754,84764,09854,69356,269224,574147,897133,70794,958122,61577,41178,878104,754150,09831,28145,27855,27978,143105,06786,99290,946105,28368,57273,42754,94668,60146,59743,44643,88841,965034,30726,12520,05720,52951,80916,213
   > Long-term Liabilities 
0
0
0
13,120
11,835
0
0
18,101
18,554
19,470
19,543
59,803
60,496
60,727
72,332
120,959
136,956
205,377
216,765
174,625
156,624
184,096
215,795
210,887
260,215
249,228
277,678
337,960
389,974
369,391
361,920
345,172
333,079
368,585
491,743
489,695
495,723
558,380
582,475
571,367
530,515
535,078
535,078530,515571,367582,475558,380495,723489,695491,743368,585333,079345,172361,920369,391389,974337,960277,678249,228260,215210,887215,795184,096156,624174,625216,765205,377136,956120,95972,33260,72760,49659,80319,54319,47018,55418,1010011,83513,120000
       Capital Lease Obligations Min Short Term Debt
0
0
0
-4,912
-4,912
0
0
0
0
0
0
0
0
-20,000
-40,000
-69,600
-70,200
-89,600
-123,298
-274,807
-339,960
-341,062
-321,264
-446,359
-532,262
-490,764
-507,304
-474,021
-461,540
-489,211
-462,523
-464,725
-432,410
-434,299
-491,584
-418,076
-410,004
-310,455
-262,960
-301,753
-317,875
8,316
8,316-317,875-301,753-262,960-310,455-410,004-418,076-491,584-434,299-432,410-464,725-462,523-489,211-461,540-474,021-507,304-490,764-532,262-446,359-321,264-341,062-339,960-274,807-123,298-89,600-70,200-69,600-40,000-20,00000000000-4,912-4,912000
       Long-term Liabilities Other 
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
37,937
49,786
11,145
10,708
11,962
18,155
18,512
18,995
22,683
27,000
76,893
30,251
77,328
26,672
127,109
24,572
99,274
22,768
72,171
24,275
50,097
30,758
30,75850,09724,27572,17122,76899,27424,572127,10926,67277,32830,25176,89327,00022,68318,99518,51218,15511,96210,70811,14549,78637,93700000000000000000000
       Deferred Long Term Liability 
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
5,938
6,556
7,450
7,668
8,814
8,948
5,803
37,442
15,605
15,524
14,545
15,710
16,750
18,586
18,366
18,991
14,655
16,820
0
0
23,615
0
0
0
0
000023,6150016,82014,65518,99118,36618,58616,75015,71014,54515,52415,60537,4425,8038,9488,8147,6687,4506,5565,93800000000000000000
> Total Stockholder Equity
224,930
329,317
385,850
393,136
406,975
410,960
410,960
454,405
628,526
650,286
675,840
686,197
699,695
704,099
721,780
758,650
771,973
777,582
793,320
798,571
1,057,766
1,057,809
1,058,743
889,784
907,439
966,139
973,838
959,951
985,631
1,253,181
1,314,094
1,301,310
1,316,640
1,311,564
1,301,355
1,303,781
1,290,847
1,308,530
1,283,236
1,100,419
1,108,150
1,148,739
1,148,7391,108,1501,100,4191,283,2361,308,5301,290,8471,303,7811,301,3551,311,5641,316,6401,301,3101,314,0941,253,181985,631959,951973,838966,139907,439889,7841,058,7431,057,8091,057,766798,571793,320777,582771,973758,650721,780704,099699,695686,197675,840650,286628,526454,405410,960410,960406,975393,136385,850329,317224,930
   Common Stock
75,000
75,000
75,000
75,000
75,000
75,000
0
75,000
100,000
100,000
100,000
101,448
101,448
253,621
253,621
253,621
253,520
253,520
253,520
251,036
283,989
283,989
283,989
283,989
283,989
283,989
283,989
283,989
283,989
306,073
306,073
306,073
306,073
306,073
306,073
306,073
306,073
306,073
306,073
306,073
306,073
0
0306,073306,073306,073306,073306,073306,073306,073306,073306,073306,073306,073306,073283,989283,989283,989283,989283,989283,989283,989283,989283,989251,036253,520253,520253,520253,621253,621253,621101,448101,448100,000100,000100,00075,000075,00075,00075,00075,00075,00075,000
   Retained Earnings 
27,188
131,575
188,109
174,586
188,424
213,218
0
227,499
234,011
255,771
281,325
284,002
296,277
299,126
315,585
328,504
341,357
346,584
360,172
362,081
364,267
364,323
365,259
196,783
210,630
261,932
286,629
266,944
301,994
357,175
420,863
381,658
401,028
392,066
393,288
381,585
369,338
366,725
351,613
170,397
184,971
225,315
225,315184,971170,397351,613366,725369,338381,585393,288392,066401,028381,658420,863357,175301,994266,944286,629261,932210,630196,783365,259364,323364,267362,081360,172346,584341,357328,504315,585299,126296,277284,002281,325255,771234,011227,4990213,218188,424174,586188,109131,57527,188
   Capital Surplus 000000000000000000000000000000000000000000
   Treasury Stock00000000000000000000000-36,861-36,861-36,861-38,270-53,750-53,750-54,083-54,08300000000000
   Other Stockholders Equity 
0
0
0
143,551
143,551
0
0
151,906
294,515
294,515
294,515
300,747
301,969
151,352
152,574
176,525
177,097
177,479
179,629
185,454
409,510
409,496
409,495
409,012
412,820
420,219
403,219
409,018
399,648
589,933
587,158
613,579
609,539
551,852
7,062
533,805
0
533,805
0
533,805
0
0
00533,8050533,8050533,8057,062551,852609,539613,579587,158589,933399,648409,018403,219420,219412,820409,012409,495409,496409,510185,454179,629177,479177,097176,525152,574151,352301,969300,747294,515294,515294,515151,90600143,551143,551000



6.4. Balance Sheets

Currency in CNY. All numbers in thousands.




6.5. Cash Flows

Currency in CNY. All numbers in thousands.




6.6. Income Statements

Currency in CNY. All numbers in thousands.