Autohome Inc
Buy, Hold or Sell?
Let's analyze Autohome together
I guess you are interested in Autohome Inc. 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 Autohome Inc. 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 Autohome Inc
I send you an email if I find something interesting about Autohome Inc.
1. Quick Overview
1.1. Quick analysis of Autohome (30 sec.)
1.2. What can you expect buying and holding a share of Autohome? (30 sec.)
How much money do you get?
What is your share worth?
+ What do you gain per year?
2. Detailed Analysis
2.1. Valuation of Autohome (5 min.)
2.2. Growth of Autohome (5 min.)
2.3. Financial Health of Autohome (5 min.)
2.4. Comparing to competitors in the Internet Content & Information industry (5 min.)
Industry Rankings (Internet Content & Information)
3. Summary and Key Metrics
3.1. What can you expect buying and holding a share of Autohome?
Welcome investor! Autohome's management wants to use your money to grow the business. In return you get a share of Autohome.
First you should know what it really means to hold a share of Autohome. And how you can make/lose money.
Speculation
The Price per Share of Autohome is $27.94. 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 Autohome.
- 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 Autohome, 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 $29.03. Based on the TTM, the Book Value Change Per Share is $0.09 per quarter. Based on the YOY, the Book Value Change Per Share is $-0.47 per quarter.
- You may receive quarterly/yearly dividend in the form of additional shares.
- You may receive quarterly/yearly dividend in the form of cash. Based on the TTM the Dividend per Share is $0.00 per quarter.
How much money are you going to get?
MRQ | TTM | YOY | 5Y | 10Y | ||||||
---|---|---|---|---|---|---|---|---|---|---|
$ | % of Price per Share | $ | % of Price per Share | $ | % of Price per Share | $ | % of Price per Share | $ | % of Price per Share | |
Usd Eps | 0.58 | 2.1% | 0.55 | 2.0% | 0.60 | 2.1% | 0.68 | 2.4% | 0.41 | 1.5% |
Usd Book Value Change Per Share | 0.00 | 0.0% | 0.09 | 0.3% | -0.47 | -1.7% | 0.52 | 1.9% | 0.62 | 2.2% |
Usd Dividend Per Share | 0.00 | 0.0% | 0.00 | 0.0% | 0.12 | 0.4% | 0.10 | 0.3% | 0.05 | 0.2% |
Usd Total Gains Per Share | 0.00 | 0.0% | 0.09 | 0.3% | -0.35 | -1.3% | 0.62 | 2.2% | 0.67 | 2.4% |
Usd Price Per Share | 27.45 | - | 28.02 | - | 30.50 | - | 52.14 | - | 52.90 | - |
Price to Earnings Ratio | 11.91 | - | 12.96 | - | 12.80 | - | 19.05 | - | 230.15 | - |
Price-to-Total Gains Ratio | 6,046.87 | - | 1,972.81 | - | 33.51 | - | 372.47 | - | 230.54 | - |
Price to Book Ratio | 0.95 | - | 0.97 | - | 0.98 | - | 2.14 | - | 3.61 | - |
Price-to-Total Gains Ratio | 6,046.87 | - | 1,972.81 | - | 33.51 | - | 372.47 | - | 230.54 | - |
When do you get the money?
Usd Investment | |
---|---|
Usd Price Per Share | 27.94 |
Number of shares | 35 |
Gains per Quarter | Trailing 12 Months | 5 Year |
---|---|---|
Usd Dividend Per Share | 0.00 | 0.10 |
Usd Book Value Change Per Share | 0.09 | 0.52 |
Usd Total Gains Per Share | 0.09 | 0.62 |
Gains per Quarter (35 shares) | 3.09 | 21.60 |
Gains per Year (35 shares) | 12.35 | 86.39 |
Years | Return on Investment (TTM) | Return on Investment (5Y) | ||||
---|---|---|---|---|---|---|
Dividend | Book Value gain | Total gains | Dividend | Book Value gain | Total gains | |
Broker costs | - | - | -10 | - | - | -10 |
1 | 0 | 12 | 2 | 14 | 73 | 76 |
2 | 0 | 25 | 14 | 27 | 146 | 162 |
3 | 0 | 37 | 26 | 41 | 218 | 248 |
4 | 0 | 49 | 38 | 54 | 291 | 334 |
5 | 0 | 62 | 50 | 68 | 364 | 420 |
6 | 0 | 74 | 62 | 82 | 437 | 506 |
7 | 0 | 86 | 74 | 95 | 510 | 592 |
8 | 0 | 99 | 86 | 109 | 582 | 678 |
9 | 0 | 111 | 98 | 122 | 655 | 764 |
10 | 0 | 124 | 110 | 136 | 728 | 850 |
How sure are you?
Based on the past periods, how sure are you to get value out of your investment.
Linear %
Trailing 12 Months | 3Y | 5 Year | 10 Year | ALLTIME | ||||||||||||||||
---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
% | % | % | % | % | ||||||||||||||||
Earnings Per Share | 4.0 | 0.0 | 0.0 | 100.0% | 12.0 | 0.0 | 0.0 | 100.0% | 20.0 | 0.0 | 0.0 | 100.0% | 40.0 | 0.0 | 0.0 | 100.0% | 50.0 | 0.0 | 0.0 | 100.0% |
Book Value Change Per Share | 2.0 | 1.0 | 1.0 | 50.0% | 7.0 | 2.0 | 3.0 | 58.3% | 12.0 | 4.0 | 4.0 | 60.0% | 29.0 | 4.0 | 7.0 | 72.5% | 34.0 | 7.0 | 9.0 | 68.0% |
Dividend per Share | 0.0 | 0.0 | 4.0 | 0.0% | 2.0 | 0.0 | 10.0 | 16.7% | 3.0 | 0.0 | 17.0 | 15.0% | 3.0 | 0.0 | 37.0 | 7.5% | 8.0 | 0.0 | 42.0 | 16.0% |
Total Gains per Share | 2.0 | 1.0 | 1.0 | 50.0% | 9.0 | 2.0 | 1.0 | 75.0% | 14.0 | 4.0 | 2.0 | 70.0% | 31.0 | 4.0 | 5.0 | 77.5% | 36.0 | 7.0 | 7.0 | 72.0% |
3.2. Key Performance Indicators
The key performance indicators of Autohome Inc compared to the Most Recent Quarter (MRQ).
End of day | +/- | Most Recent Quarter | Trailing 12 Months | +/- | Year-Over-Year | +/- | 5 Year | +/- | 10 Year | +/- | |
---|---|---|---|---|---|---|---|---|---|---|---|
Book Value Change Per Share | - | - | 0.005 | 0.088 | -95% | -0.467 | +10383% | 0.520 | -99% | 0.622 | -99% |
Book Value Per Share | - | - | 29.028 | 28.766 | +1% | 31.169 | -7% | 27.008 | +7% | 18.925 | +53% |
Current Ratio | - | - | 5.835 | 5.344 | +9% | 6.177 | -6% | 5.571 | +5% | 4.378 | +33% |
Debt To Asset Ratio | - | - | 0.160 | 0.174 | -8% | 0.055 | +190% | 0.078 | +104% | 0.059 | +169% |
Debt To Equity Ratio | - | - | 0.200 | 0.222 | -10% | 0.212 | -6% | 0.238 | -16% | 0.419 | -52% |
Dividend Per Share | - | - | - | - | 0% | 0.117 | -100% | 0.097 | -100% | 0.049 | -100% |
Enterprise Value | - | - | 5895784398.713 | 5904332458.488 | 0% | 4667289495.489 | +26% | 7131460688.326 | -17% | 6848286722.581 | -14% |
Eps | - | - | 0.576 | 0.545 | +6% | 0.597 | -3% | 0.681 | -15% | 0.409 | +41% |
Ev To Ebitda Ratio | - | - | 25.994 | 29.536 | -12% | 33.672 | -23% | 28.853 | -10% | 27.534 | -6% |
Ev To Sales Ratio | - | - | 5.725 | 5.901 | -3% | 4.498 | +27% | 6.447 | -11% | 7.551 | -24% |
Gross Profit Margin | - | - | -0.477 | -0.559 | +17% | -0.367 | -23% | -0.397 | -17% | -0.217 | -54% |
Market Cap | 3383841340.000 | +1% | 3339235486.350 | 3403131180.398 | -2% | 3771503969.380 | -11% | 6386150753.843 | -48% | 6442211007.171 | -48% |
Net Profit Margin | - | - | 0.272 | 0.252 | +8% | 0.310 | -12% | 0.315 | -14% | 0.314 | -13% |
Operating Margin | - | - | 0.188 | 0.168 | +12% | 0.127 | +48% | 0.243 | -23% | 0.283 | -34% |
Operating Ratio | - | - | 0.780 | 0.804 | -3% | 0.817 | -5% | 0.746 | +5% | 0.711 | +10% |
Pb Ratio | 0.963 | +2% | 0.946 | 0.975 | -3% | 0.979 | -3% | 2.140 | -56% | 3.612 | -74% |
Pe Ratio | 12.125 | +2% | 11.912 | 12.963 | -8% | 12.798 | -7% | 19.051 | -37% | 230.148 | -95% |
Price Per Share | 27.940 | +2% | 27.450 | 28.020 | -2% | 30.498 | -10% | 52.137 | -47% | 52.896 | -48% |
Price To Free Cash Flow Ratio | - | - | - | 362.649 | -100% | 206.865 | -100% | 114.430 | -100% | 112.343 | -100% |
Price To Total Gains Ratio | 6154.808 | +2% | 6046.868 | 1972.806 | +207% | 33.511 | +17945% | 372.475 | +1523% | 230.537 | +2523% |
Quick Ratio | - | - | 10.216 | 9.300 | +10% | 12.976 | -21% | 14.059 | -27% | 11.088 | -8% |
Return On Assets | - | - | 0.017 | 0.015 | +12% | 0.020 | -15% | 0.027 | -37% | 0.036 | -54% |
Return On Equity | - | - | 0.021 | 0.019 | +10% | 0.175 | -88% | 0.216 | -90% | 0.450 | -95% |
Total Gains Per Share | - | - | 0.005 | 0.088 | -95% | -0.349 | +7799% | 0.617 | -99% | 0.670 | -99% |
Usd Book Value | - | - | 3531207762.363 | 3493698965.591 | +1% | 3855397203.694 | -8% | 3327222253.603 | +6% | 2320082161.162 | +52% |
Usd Book Value Change Per Share | - | - | 0.005 | 0.088 | -95% | -0.467 | +10383% | 0.520 | -99% | 0.622 | -99% |
Usd Book Value Per Share | - | - | 29.028 | 28.766 | +1% | 31.169 | -7% | 27.008 | +7% | 18.925 | +53% |
Usd Dividend Per Share | - | - | - | - | 0% | 0.117 | -100% | 0.097 | -100% | 0.049 | -100% |
Usd Enterprise Value | - | - | 5895784398.713 | 5904332458.488 | 0% | 4667289495.489 | +26% | 7131460688.326 | -17% | 6848286722.581 | -14% |
Usd Eps | - | - | 0.576 | 0.545 | +6% | 0.597 | -3% | 0.681 | -15% | 0.409 | +41% |
Usd Free Cash Flow | - | - | - | 1327897.622 | -100% | 85294546.253 | -100% | 57939066.900 | -100% | 35624492.558 | -100% |
Usd Market Cap | 3383841340.000 | +1% | 3339235486.350 | 3403131180.398 | -2% | 3771503969.380 | -11% | 6386150753.843 | -48% | 6442211007.171 | -48% |
Usd Price Per Share | 27.940 | +2% | 27.450 | 28.020 | -2% | 30.498 | -10% | 52.137 | -47% | 52.896 | -48% |
Usd Profit | - | - | 70080037.500 | 63083453.125 | +11% | 80267996.875 | -13% | 87950946.875 | -20% | 77063181.250 | -9% |
Usd Revenue | - | - | 257476175.000 | 251092221.875 | +3% | 259044156.250 | -1% | 271187111.250 | -5% | 237961425.625 | +8% |
Usd Total Gains Per Share | - | - | 0.005 | 0.088 | -95% | -0.349 | +7799% | 0.617 | -99% | 0.670 | -99% |
EOD | +4 -3 | MRQ | TTM | +22 -12 | YOY | +15 -21 | 5Y | +10 -26 | 10Y | +13 -23 |
3.3 Fundamental Score
Penke's Stock Scanner
Indicator | Condition | Value | ||
---|---|---|---|---|
Price to Earnings Ratio (EOD) | Between | 0-15 | 12.125 | |
Price to Book Ratio (EOD) | Between | 0-1 | 0.963 | |
Net Profit Margin (MRQ) | Greater than | 0 | 0.272 | |
Operating Margin (MRQ) | Greater than | 0 | 0.188 | |
Quick Ratio (MRQ) | Greater than | 1 | 10.216 | |
Current Ratio (MRQ) | Greater than | 1 | 5.835 | |
Debt to Asset Ratio (MRQ) | Less than | 1 | 0.160 | |
Debt to Equity Ratio (MRQ) | Less than | 1 | 0.200 | |
Return on Equity (MRQ) | Greater than | 0.15 | 0.021 | |
Return on Assets (MRQ) | Greater than | 0.05 | 0.017 | |
Total | 8/10 (80.0%) |
3.4 Technical Score
Penke's Symbol Scanner
Indicator | Condition | Value | ||
---|---|---|---|---|
Rsi | Greater than | 50 | 48.134 | |
Ma 20 | Greater than | Ma 50 | 27.889 | |
Ma 50 | Greater than | Ma 100 | 29.035 | |
Ma 100 | Greater than | Ma 200 | 27.643 | |
Open | Greater than | Close | 27.775 | |
Total | 2/5 (40.0%) |
4. In-depth Analysis
4.1 About Autohome Inc
- https://www.autohome.com.cn
- Internet Content & Information
- 4710
- CEC Plaza, Tower B, Beijing, China, 100080
Google Maps Bing Maps
Autohome Inc. operates as an online destination for automobile consumers in the People's Republic of China. The company delivers interactive content and tools to automobile consumers through its three websites, autohome.com.cn, che168.com, and ttpai.cn on PCs, mobile devices, mobile applications, and mini apps. It provides media services, including automaker advertising services and regional marketing campaigns; and leads generation services comprising dealer subscription services, advertising services for individual dealers, and used automobile listing and other platform-based services. The company offers Autohome Mall, an online transaction platform; and online bidding platform for used automobiles, as well as collects commissions for facilitating transactions of auto-financing and insurance products on its platform. The company was formerly known as Sequel Limited and changed its name to Autohome Inc. in October 2011. Autohome Inc. was incorporated in 2008 and is headquartered in Beijing, the People's Republic of China.
Fundamental data was last updated by Penke on 2024-12-07 15:46:04.
4.2 In-depth Summary
4.2.1. Financial Health Summary
Compared to previous year | Compared 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. |
Compared to previous year | Compared to industry | |
---|---|---|
The company is operating efficient. | ||
The company is less efficient in keeping operating costs low. |
Compared to previous year | Compared 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. |
Compared to previous year | Compared 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
Compared to previous year | Compared to industry | |
---|---|---|
Based on the equity, the company is cheap. | ||
Based on the earnings, the company is underpriced. | ||
Based on how much money comes from the company's main activities, the company is expensive. |
4.3 Financial Health
4.3.1. Profitability
4.3.1 Profitability
4.3.1.1. Net Profit Margin
- Above 10% is considered healthy but always compare Autohome to the Internet Content & Information industry mean.
- A Net Profit Margin of 27.2% means that $0.27 for each $1 in revenue is generated as profit.
Let's take a look of the Net Profit Margin trends of Autohome Inc:
Trends
- The YOY is 31.0%. Compared to the TTM, the mid term is trending down. -2
- The 5Y is 31.5%. Compared to the TTM, the 5Y term is trending down. -2
- The 10Y is 31.4%. Compared to the 5Y term, the 10Y term is trending up. +2
Current period | Compared to | +/- | |||
---|---|---|---|---|---|
MRQ | 27.2% | TTM | 25.2% | +2.0% | |
TTM | 25.2% | YOY | 31.0% | -5.8% | |
TTM | 25.2% | 5Y | 31.5% | -6.4% | |
5Y | 31.5% | 10Y | 31.4% | +0.1% |
Compared to industry (Internet Content & Information)
Let compare the company's Net Profit Margin with the average (mean) in the Internet Content & Information industry:
- The MRQ average (mean) in the Internet Content & Information industry is 5.6%. trending up. +2
- The TTM average (mean) in the Internet Content & Information industry is 2.2%. trending up. +2
4.3.1.2. Return on Assets
- Above 5% is considered healthy but always compare Autohome to the Internet Content & Information industry mean.
- 1.7% Return on Assets means that Autohome generated $0.02 profit for each $1 in assets.
Let's take a look of the Return on Assets trends of Autohome Inc:
Trends
- The YOY is 2.0%. Compared to the TTM, the mid term is trending down. -2
- The 5Y is 2.7%. Compared to the TTM, the 5Y term is trending down. -2
- The 10Y is 3.6%. Compared to the 5Y term, the 10Y term is trending down. -2
Current period | Compared to | +/- | |||
---|---|---|---|---|---|
MRQ | 1.7% | TTM | 1.5% | +0.2% | |
TTM | 1.5% | YOY | 2.0% | -0.5% | |
TTM | 1.5% | 5Y | 2.7% | -1.2% | |
5Y | 2.7% | 10Y | 3.6% | -1.0% |
Compared to industry (Internet Content & Information)
Let compare the company's Return on Assets with the average (mean) in the Internet Content & Information industry:
- The MRQ average (mean) in the Internet Content & Information industry is 0.9%. trending up. +2
- The TTM average (mean) in the Internet Content & Information industry is 0.4%. trending up. +2
4.3.1.3. Return on Equity
- Above 15%-20% is considered healthy but always compare Autohome to the Internet Content & Information industry mean.
- 2.1% Return on Equity means Autohome generated $0.02 for each $1 the owners (shareholders) invested.
Let's take a look of the Return on Equity trends of Autohome Inc:
Trends
- The YOY is 17.5%. Compared to the TTM, the mid term is trending down. -2
- The 5Y is 21.6%. Compared to the TTM, the 5Y term is trending down. -2
- The 10Y is 45.0%. Compared to the 5Y term, the 10Y term is trending down. -2
Current period | Compared to | +/- | |||
---|---|---|---|---|---|
MRQ | 2.1% | TTM | 1.9% | +0.2% | |
TTM | 1.9% | YOY | 17.5% | -15.6% | |
TTM | 1.9% | 5Y | 21.6% | -19.7% | |
5Y | 21.6% | 10Y | 45.0% | -23.4% |
Compared to industry (Internet Content & Information)
Let compare the company's Return on Equity with the average (mean) in the Internet Content & Information industry:
- The MRQ average (mean) in the Internet Content & Information industry is 2.2%. trending down. -2
- The TTM average (mean) in the Internet Content & Information industry is 1.1%. trending up. +2
4.3.2. Operating Efficiency of Autohome Inc.
4.3.2. Operating Efficiency
4.3.2.1. Operating Margin
- Measures how much profit Autohome 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 Autohome to the Internet Content & Information industry mean.
- An Operating Margin of 18.8% means the company generated $0.19 for each $1 in revenue (before taxes).
Let's take a look of the Operating Margin trends of Autohome Inc:
Trends
- The YOY is 12.7%. Compared to the TTM, the mid term is trending up. +2
- The 5Y is 24.3%. Compared to the TTM, the 5Y term is trending down. -2
- The 10Y is 28.3%. Compared to the 5Y term, the 10Y term is trending down. -2
Current period | Compared to | +/- | |||
---|---|---|---|---|---|
MRQ | 18.8% | TTM | 16.8% | +1.9% | |
TTM | 16.8% | YOY | 12.7% | +4.2% | |
TTM | 16.8% | 5Y | 24.3% | -7.5% | |
5Y | 24.3% | 10Y | 28.3% | -4.0% |
Compared to industry (Internet Content & Information)
Let compare the company's Operating Margin with the average (mean) in the Internet Content & Information industry:
- The MRQ average (mean) in the Internet Content & Information industry is 6.1%. trending up. +2
- The TTM average (mean) in the Internet Content & Information industry is 0.9%. trending up. +2
4.3.2.2. Operating Ratio
- Below 1 is considered healthy (always compare to Internet Content & Information industry mean).
- An Operation Ratio of 0.78 means that the operating costs are $0.78 for each $1 in net sales.
Let's take a look of the Operating Ratio trends of Autohome Inc:
Trends
- The YOY is 0.817. Compared to the TTM, the mid term is trending down. +2
- The 5Y is 0.746. Compared to the TTM, the 5Y term is trending up. -2
- The 10Y is 0.711. Compared to the 5Y term, the 10Y term is trending up. -2
Current period | Compared to | +/- | |||
---|---|---|---|---|---|
MRQ | 0.780 | TTM | 0.804 | -0.024 | |
TTM | 0.804 | YOY | 0.817 | -0.012 | |
TTM | 0.804 | 5Y | 0.746 | +0.058 | |
5Y | 0.746 | 10Y | 0.711 | +0.035 |
Compared to industry (Internet Content & Information)
Let compare the company's Operating Ratio with the average (mean) in the Internet Content & Information industry:
- The MRQ average (mean) in the Internet Content & Information industry is 1.064. trending down. +2
- The TTM average (mean) in the Internet Content & Information industry is 1.100. trending down. +2
4.4.3. Liquidity of Autohome Inc.
4.4.3. Liquidity
4.4.3.1. Current Ratio
- Above 1.5 is considered healthy (always compare to Internet Content & Information industry mean).
- A Current Ratio of 5.84 means the company has $5.84 in assets for each $1 in short-term debts.
Let's take a look of the Current Ratio trends of Autohome Inc:
Trends
- The YOY is 6.177. Compared to the TTM, the mid term is trending down. -2
- The 5Y is 5.571. Compared to the TTM, the 5Y term is trending down. -2
- The 10Y is 4.378. Compared to the 5Y term, the 10Y term is trending up. +2
Current period | Compared to | +/- | |||
---|---|---|---|---|---|
MRQ | 5.835 | TTM | 5.344 | +0.491 | |
TTM | 5.344 | YOY | 6.177 | -0.833 | |
TTM | 5.344 | 5Y | 5.571 | -0.227 | |
5Y | 5.571 | 10Y | 4.378 | +1.193 |
Compared to industry (Internet Content & Information)
Let compare the company's Current Ratio with the average (mean) in the Internet Content & Information industry:
- The MRQ average (mean) in the Internet Content & Information industry is 1.968. trending up. +2
- The TTM average (mean) in the Internet Content & Information industry is 1.992. trending up. +2
4.4.3.2. Quick Ratio
- Above 1 is considered healthy but always compare Autohome to the Internet Content & Information industry mean.
- A Quick Ratio of 10.22 means the company can pay off $10.22 for each $1 in debt (using most liquid assets).
Let's take a look of the Quick Ratio trends of Autohome Inc:
Trends
- The YOY is 12.976. Compared to the TTM, the mid term is trending down. -2
- The 5Y is 14.059. Compared to the TTM, the 5Y term is trending down. -2
- The 10Y is 11.088. Compared to the 5Y term, the 10Y term is trending up. +2
Current period | Compared to | +/- | |||
---|---|---|---|---|---|
MRQ | 10.216 | TTM | 9.300 | +0.916 | |
TTM | 9.300 | YOY | 12.976 | -3.676 | |
TTM | 9.300 | 5Y | 14.059 | -4.758 | |
5Y | 14.059 | 10Y | 11.088 | +2.971 |
Compared to industry (Internet Content & Information)
Let compare the company's Quick Ratio with the average (mean) in the Internet Content & Information industry:
- The MRQ average (mean) in the Internet Content & Information industry is 1.503. trending up. +2
- The TTM average (mean) in the Internet Content & Information industry is 1.529. trending up. +2
4.5.4. Solvency of Autohome Inc.
4.5.4. Solvency
4.5.4.1. Debt to Asset Ratio
- Below 1 (100%) is considered healthy but always compare Autohome to Internet Content & Information industry mean.
- A Debt to Asset Ratio of 0.16 means that Autohome assets are financed with 16.0% credit (debt) and the remaining percentage (100% - 16.0%) is financed by its owners/shareholders.
Let's take a look of the Debt to Asset Ratio trends of Autohome Inc:
Trends
- The YOY is 0.055. Compared to the TTM, the mid term is trending up. -2
- The 5Y is 0.078. Compared to the TTM, the 5Y term is trending up. -2
- The 10Y is 0.059. Compared to the 5Y term, the 10Y term is trending up. -2
Current period | Compared to | +/- | |||
---|---|---|---|---|---|
MRQ | 0.160 | TTM | 0.174 | -0.015 | |
TTM | 0.174 | YOY | 0.055 | +0.119 | |
TTM | 0.174 | 5Y | 0.078 | +0.096 | |
5Y | 0.078 | 10Y | 0.059 | +0.019 |
Compared to industry (Internet Content & Information)
Let compare the company's Debt to Asset Ratio with the average (mean) in the Internet Content & Information industry:
- The MRQ average (mean) in the Internet Content & Information industry is 0.379. trending down. +2
- The TTM average (mean) in the Internet Content & Information industry is 0.374. trending down. +2
4.5.4.2. Debt to Equity Ratio
- Below 2 is considered healthy but always compare Autohome to the Internet Content & Information industry mean.
- A Debt to Equity ratio of 20.0% means that company has $0.20 debt for each $1 in shareholders equity.
Let's take a look of the Debt to Equity Ratio trends of Autohome Inc:
Trends
- The YOY is 0.212. Compared to the TTM, the mid term is trending up. -2
- The 5Y is 0.238. Compared to the TTM, the 5Y term is trending down. +2
- The 10Y is 0.419. Compared to the 5Y term, the 10Y term is trending down. +2
Current period | Compared to | +/- | |||
---|---|---|---|---|---|
MRQ | 0.200 | TTM | 0.222 | -0.022 | |
TTM | 0.222 | YOY | 0.212 | +0.010 | |
TTM | 0.222 | 5Y | 0.238 | -0.016 | |
5Y | 0.238 | 10Y | 0.419 | -0.180 |
Compared to industry (Internet Content & Information)
Let compare the company's Debt to Equity Ratio with the average (mean) in the Internet Content & Information industry:
- The MRQ average (mean) in the Internet Content & Information industry is 0.558. trending down. +2
- The TTM average (mean) in the Internet Content & Information industry is 0.571. trending down. +2
4.6. Market Valuation
4.6.1. Earnings Per Share
4.6.2.1. Price to Earnings Ratio
- Above 15 is considered overpriced but always compare Autohome to the Internet Content & Information industry mean.
- A PE ratio of 11.91 means the investor is paying $11.91 for every $1 in earnings.
Let's take a look of the Price to Earnings Ratio trends of Autohome Inc:
Trends
- The YOY is 12.798. Compared to the TTM, the mid term is trending up. -2
- The 5Y is 19.051. Compared to the TTM, the 5Y term is trending down. +2
- The 10Y is 230.148. Compared to the 5Y term, the 10Y term is trending down. +2
Current period | Compared to | +/- | |||
---|---|---|---|---|---|
EOD | 12.125 | MRQ | 11.912 | +0.213 | |
MRQ | 11.912 | TTM | 12.963 | -1.051 | |
TTM | 12.963 | YOY | 12.798 | +0.165 | |
TTM | 12.963 | 5Y | 19.051 | -6.088 | |
5Y | 19.051 | 10Y | 230.148 | -211.097 |
Compared to industry (Internet Content & Information)
Let compare the company's Price to Earnings Ratio with the average (mean) in the Internet Content & Information industry:
- The MRQ average (mean) in the Internet Content & Information industry is 7.780. trending up. -2
- The TTM average (mean) in the Internet Content & Information industry is 4.466. trending up. -2
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 Autohome Inc:
- The MRQ is 0.000. The data is not here.
Trends
- The YOY is 206.865. Compared to the TTM, the mid term is trending up. -2
- The 5Y is 114.430. Compared to the TTM, the 5Y term is trending up. -2
- The 10Y is 112.343. Compared to the 5Y term, the 10Y term is trending up. -2
Current period | Compared to | +/- | |||
---|---|---|---|---|---|
MRQ | - | TTM | 362.649 | -362.649 | |
TTM | 362.649 | YOY | 206.865 | +155.784 | |
TTM | 362.649 | 5Y | 114.430 | +248.219 | |
5Y | 114.430 | 10Y | 112.343 | +2.087 |
Compared to industry (Internet Content & Information)
Let compare the company's priceToFreeCashFlowRatio with the average (mean) in the Internet Content & Information industry:
- The MRQ average (mean) in the Internet Content & Information industry is 6.561. trending down. +2
- The TTM average (mean) in the Internet Content & Information industry is 8.116. trending up. -2
4.6.2. Book Value per Share
4.6.2.1. Price to Book Ratio
- At or below 1 is considered healthy (always compare to Internet Content & Information industry mean).
- A PB ratio of 0.95 means the investor is paying $0.95 for each $1 in book value.
Let's take a look of the Price to Book Ratio trends of Autohome Inc:
Trends
- The YOY is 0.979. Compared to the TTM, the mid term is trending down. +2
- The 5Y is 2.140. Compared to the TTM, the 5Y term is trending down. +2
- The 10Y is 3.612. Compared to the 5Y term, the 10Y term is trending down. +2
Current period | Compared to | +/- | |||
---|---|---|---|---|---|
EOD | 0.963 | MRQ | 0.946 | +0.017 | |
MRQ | 0.946 | TTM | 0.975 | -0.029 | |
TTM | 0.975 | YOY | 0.979 | -0.004 | |
TTM | 0.975 | 5Y | 2.140 | -1.165 | |
5Y | 2.140 | 10Y | 3.612 | -1.472 |
Compared to industry (Internet Content & Information)
Let compare the company's Price to Book Ratio with the average (mean) in the Internet Content & Information industry:
- The MRQ average (mean) in the Internet Content & Information industry is 1.834. trending down. +2
- The TTM average (mean) in the Internet Content & Information industry is 1.844. trending down. +2
4.6.2. Total Gains per Share
4.7 Holders & Insider Transactions
Let's take a look at which institutions, funds and insiders are holding shares of Autohome Inc.
4.8.1. Institutions holding Autohome Inc
Institutions are holding 54.938% of the shares of Autohome Inc.
Date | Name | Total Shares | Total Assets | Current Shares | Change | % |
---|---|---|---|---|---|---|
2024-09-30 | Fidelity International Ltd | 6.5943 | 0.2362 | 7986458 | 716115 | 9.8498 |
2024-09-30 | Amvescap Plc. | 4.9316 | 0.0376 | 5972753 | 473749 | 8.6152 |
2024-09-30 | Mondrian Investment Partners Ltd | 2.7684 | 1.6551 | 3352892 | -204117 | -5.7384 |
2024-06-30 | BlackRock Inc | 2.7444 | 0.0021 | 3323812 | 23978 | 0.7266 |
2024-06-30 | M&G PLC | 2.5504 | 0.329 | 3088758 | 97994 | 3.2766 |
2024-09-30 | Krane Funds Advisors LLC | 2.1971 | 3.1201 | 2660871 | -156101 | -5.5414 |
2024-09-30 | Vanguard Group Inc | 1.9356 | 0.0014 | 2344275 | -7052 | -0.2999 |
2024-09-30 | abrdn PLC | 1.5913 | 0.1168 | 1927232 | -407106 | -17.4399 |
2024-09-30 | Lazard Asset Management LLC | 1.5135 | 0.08 | 1833053 | -321505 | -14.9221 |
2024-09-30 | AQR Capital Management LLC | 1.4044 | 0.0766 | 1700929 | 881230 | 107.5065 |
2024-09-30 | North of South Capital LLP | 1.3957 | 8.3627 | 1690376 | 1082720 | 178.1798 |
2024-09-30 | State Street Corp | 1.1415 | 0.0018 | 1382468 | 27501 | 2.0296 |
2024-09-30 | Barrow Hanley Mewhinney & Strauss LLC | 1.0395 | 0.1342 | 1258918 | -52824 | -4.027 |
2024-09-30 | Polunin Capital Partners Ltd | 0.8692 | 7.3851 | 1052721 | -25694 | -2.3826 |
2024-09-30 | Goldman Sachs Group Inc | 0.8669 | 0.0055 | 1049955 | 211423 | 25.2135 |
2024-09-30 | Schroder Investment Management Group | 0.7127 | 0.0289 | 863157 | 852474 | 7979.7248 |
2024-09-30 | Acadian Asset Management LLC | 0.6638 | 0.0382 | 803944 | -12128 | -1.4861 |
2024-06-30 | NORGES BANK | 0.6293 | 0.0031 | 762151 | -74868 | -8.9446 |
2024-09-30 | Robeco Institutional Asset Management BV | 0.5901 | 0.0463 | 714718 | -263135 | -26.9095 |
2024-09-30 | Assenagon Asset Management SA | 0.5641 | 0.041 | 683144 | 351789 | 106.1668 |
Total | 36.7038 | 21.7017 | 44452585 | +3194443 | +7.2% |
4.9.2. Funds holding Autohome Inc
Date | Name | Total Shares | Total Assets | Current Shares | Change | % |
---|---|---|---|---|---|---|
2024-10-31 | Fidelity Global Technology A-Dis-EUR | 4.604 | 0.6472 | 5575999 | 2248 | 0.0403 |
2024-11-27 | KraneShares CSI China Internet ETF | 2.0281 | 1.1448 | 2456245 | 0 | 0 |
2024-08-31 | FAST - Global Fund I-PF-ACC-USD | 1.3807 | 3.0356 | 1672151 | 153814 | 10.1304 |
2024-08-31 | Invesco Asian UK Acc | 1.1378 | 1.1869 | 1377958 | 0 | 0 |
2024-09-30 | Vanguard International Value Inv | 0.7538 | 0.2121 | 912945 | -79441 | -8.0051 |
2024-10-31 | Vanguard Total Intl Stock Index Inv | 0.6714 | 0.0051 | 813179 | 0 | 0 |
2024-08-31 | Invesco Asian Equity C USD AD | 0.6494 | 0.8734 | 786445 | 0 | 0 |
2024-10-31 | Vanguard Emerging Mkts Stock Idx Inv | 0.5796 | 0.017 | 701995 | 6775 | 0.9745 |
2024-10-31 | Bankinter IFS Flexible Multi-Asset EUR | 0.5361 | 1.9826 | 649250 | 0 | 0 |
2024-11-26 | iShares Core MSCI Emerging Markets ETF | 0.453 | 0.0185 | 548612 | 0 | 0 |
2024-06-30 | BOCOM Schroders CSI OS China(QDII-LOF)A | 0.4463 | 1.189 | 540547 | -22000 | -3.9108 |
2024-08-31 | abrdn Asia Focus plc | 0.4294 | 1.967 | 520000 | 0 | 0 |
2024-08-31 | M&G (ACS) China GBPZ1A Acc | 0.3744 | 1.1055 | 453411 | 0 | 0 |
2024-10-31 | Vanguard Instl Ttl Intl Stk Mkt Idx TrII | 0.3438 | 0.0053 | 416439 | 0 | 0 |
2024-09-30 | Nedgroup Inv Opportunity A | 0.2972 | 2.4092 | 360000 | 360000 | 0 |
2024-06-30 | E Fund CSI China Ovsea Net 50 QDII-ETF | 0.2963 | 0.2058 | 358888 | -17410 | -4.6267 |
2024-11-27 | Invesco China Technology ETF | 0.2672 | 1.2244 | 323667 | 0 | 0 |
2024-08-31 | M&G Funds(1) APAC (ex Jpn) Eq GBPZ1A Acc | 0.2548 | 0.6307 | 308650 | 26194 | 9.2737 |
2024-08-31 | Invesco Global Emerg Mkts UK Acc | 0.2537 | 1.0665 | 307234 | 5693 | 1.888 |
2024-09-30 | Mondrian Inv Emg Mkts Eq | 0.2512 | 1.5336 | 304211 | 0 | 0 |
Total | 16.0082 | 20.4602 | 19387826 | +435873 | +2.2% |
5. Financial Statements
5.1. Latest Balance Sheet
Balance Sheet of 2024-09-30. Currency in CNY. All numbers in thousands.
Summary
As reported | |
---|---|
Total Liabilities | 3,886,891 |
Total Stockholder Equity | + 24,794,511 |
Total Assets | = 29,921,891 |
Assets
Total Current Assets
Long-term Assets
Property Plant Equipment | 187,878 |
Long-term Assets Other | 142,792 |
Long-term Assets (as reported) | 5,110,780 |
---|---|
Long-term Assets (calculated) | 330,670 |
+/- | 4,780,110 |
Liabilities & Shareholders' Equity
Total Current Liabilities
Other Current Liabilities | 2,594,584 |
Total Current Liabilities (as reported) | 3,379,025 |
---|---|
Total Current Liabilities (calculated) | 2,594,584 |
+/- | 784,441 |
Long-term Liabilities
Long-term Liabilities (as reported) | 507,866 |
---|---|
Long-term Liabilities (calculated) | 0 |
+/- | 507,866 |
Total Stockholder Equity
Other Stockholders Equity | 24,794,511 |
Total Stockholder Equity (as reported) | 24,794,511 |
---|---|
Total Stockholder Equity (calculated) | 24,794,511 |
+/- | 0 |
5.2. Balance Sheets Structured
Currency in CNY. All numbers in thousands.
Trend | 2024-09-30 | 2024-06-30 | 2024-03-31 | 2023-12-31 | 2023-09-30 | 2023-06-30 | 2023-03-31 | 2022-12-31 | 2022-09-30 | 2022-06-30 | 2022-03-31 | 2021-12-31 | 2021-09-30 | 2021-06-30 | 2021-03-31 | 2020-12-31 | 2020-09-30 | 2020-06-30 | 2020-03-31 | 2019-12-31 | 2019-09-30 | 2019-06-30 | 2019-03-31 | 2018-12-31 | 2018-09-30 | 2018-06-30 | 2018-03-31 | 2017-12-31 | 2017-09-30 | 2017-06-30 | 2017-03-31 | 2016-12-31 | 2016-09-30 | 2016-06-30 | 2016-03-31 | 2015-12-31 | 2015-09-30 | 2015-06-30 | 2015-03-31 | 2014-12-31 | 2014-09-30 | 2014-06-30 | 2014-03-31 | 2013-12-31 | 2013-09-30 | 2013-06-30 | 2013-03-31 | 2012-12-31 | 2012-03-31 | 2011-12-31 | 2010-12-31 | ||||||||||||||||||||||||||||||||||||||||||||||||||||
---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
> Total Assets |
| 29,921,891 | 30,563,391 | 30,856,381 | 30,835,731 | 30,835,731 | 30,627,266 | 29,715,819 | 29,715,819 | 28,775,906 | 28,353,783 | 28,529,006 | 28,529,006 | 27,166,405 | 26,925,471 | 26,152,546 | 23,730,845 | 20,423,811 | 19,632,545 | 19,155,865 | 19,155,865 | 17,627,549 | 16,951,604 | 15,756,201 | 15,756,201 | 13,715,777 | 12,685,318 | 12,294,975 | 12,294,975 | 10,778,202 | 10,022,435 | 9,392,026 | 9,392,026 | 9,114,029 | 8,673,159 | 7,725,505 | 7,530,076 | 6,217,271 | 5,837,238 | 5,613,885 | 5,278,515 | 4,001,261 | 3,776,015 | 3,473,778 | 3,512,950 | 2,611,287 | 0 | 0 | 2,379,673 | 0 | 324,601 | 357,735 | |||||||||||||||||||||||||||||||||||||||||||||||||||
> Total Current Assets |
| 24,811,111 | 25,387,138 | 25,640,956 | 25,524,988 | 25,524,988 | 25,378,773 | 3,541,385 | 3,541,385 | 3,276,742 | 3,412,828 | 3,670,451 | 3,670,451 | 3,402,150 | 3,353,373 | 20,833,757 | 2,813,211 | 18,100,022 | 2,342,259 | 2,349,363 | 2,349,363 | 2,062,946 | 2,059,479 | 1,910,492 | 1,910,492 | 1,610,202 | 1,512,326 | 1,576,619 | 1,576,619 | 1,309,036 | 1,180,009 | 1,070,446 | 1,070,446 | 1,092,928 | 1,033,527 | 919,293 | 884,478 | 708,936 | 670,951 | 642,035 | 587,031 | 387,032 | 347,195 | 298,375 | 313,721 | 164,362 | 130,744 | 67,666 | 126,128 | 33,916 | 0 | 73,965 | |||||||||||||||||||||||||||||||||||||||||||||||||||
Cash And Cash Equivalents |
| 2,529,304 | 3,881,952 | 2,870,271 | 4,996,353 | 4,996,353 | 2,939,867 | 406,162 | 406,162 | 688,760 | 574,866 | 666,641 | 666,641 | 359,932 | 407,275 | 5,386,697 | 1,751,222 | 1,807,095 | 283,671 | 1,988,298 | 1,988,298 | 101,861 | 233,958 | 30,816 | 30,816 | 70,334 | 69,896 | 140,100 | 140,100 | 193,280 | 119,220 | 474,395 | 474,395 | 282,475 | 295,361 | 345,857 | 331,559 | 231,864 | 235,550 | 174,481 | 170,012 | 130,024 | 190,565 | 217,693 | 188,076 | 71,462 | 60,171 | 0 | 67,472 | 0 | 33,954 | 26,456 | |||||||||||||||||||||||||||||||||||||||||||||||||||
Short-term Investments |
| 20,531,286 | 19,593,011 | 20,775,926 | 18,552,354 | 18,552,354 | 20,395,204 | 2,795,359 | 2,795,359 | 2,310,143 | 2,549,946 | 2,595,793 | 2,595,793 | 2,614,821 | 2,446,355 | 11,883,925 | 12,878,176 | 11,660,229 | 1,560,109 | 10,806,812 | 10,806,812 | 1,462,247 | 1,343,402 | 1,431,924 | 1,431,924 | 1,144,721 | 1,091,068 | 1,113,104 | 1,113,104 | 841,369 | 807,986 | 349,986 | 349,986 | 348,518 | 279,162 | 311,771 | 301,165 | 318,614 | 282,876 | 318,972 | 276,971 | 148,569 | 62,094 | 8,041 | 40,471 | 0 | 0 | 0 | 0 | 0 | 0 | 9,409 | |||||||||||||||||||||||||||||||||||||||||||||||||||
Net Receivables |
| 1,268,646 | 1,380,800 | 1,404,103 | 1,488,928 | 1,530,349 | 1,525,645 | 1,977,343 | 1,977,343 | 1,574,693 | 1,489,584 | 2,265,065 | 2,265,065 | 2,307,725 | 2,356,943 | 2,806,926 | 3,422,591 | 3,119,835 | 3,004,642 | 3,323,094 | 3,323,094 | 3,252,475 | 2,974,326 | 2,879,288 | 2,879,288 | 2,347,738 | 2,102,365 | 1,959,631 | 1,959,631 | 1,636,027 | 1,391,656 | 1,277,126 | 1,277,126 | 1,047,423 | 948,532 | 960,039 | 1,126,339 | 870,238 | 807,072 | 706,874 | 765,208 | 610,542 | 499,139 | 380,457 | 468,258 | 525,904 | 0 | 0 | 327,007 | 0 | 0 | 36,620 | |||||||||||||||||||||||||||||||||||||||||||||||||||
Other Current Assets |
| 481,875 | 531,375 | 590,656 | 487,353 | 487,353 | 517,270 | 357,522 | 357,522 | 402,052 | 440,175 | 370,103 | 370,103 | 448,471 | 869,944 | 88,311 | 312,091 | 0 | 517,357 | 240,178 | 240,178 | 312,374 | 336,245 | 200,571 | 200,571 | 366,408 | 223,474 | 144,731 | 144,731 | 184,261 | 321,033 | 435,015 | 435,015 | 1,850,302 | 1,905,783 | 511,920 | 396,507 | 137,045 | 138,661 | 214,253 | 103,367 | 55,110 | 88,736 | 71,133 | 292,394 | 42,761 | 0 | 0 | 38,609 | 0 | 4,817 | 1,479 | |||||||||||||||||||||||||||||||||||||||||||||||||||
> Long-term Assets |
| 5,110,780 | 5,176,253 | 5,215,425 | 5,310,743 | 5,310,743 | 5,248,493 | 726,392 | 726,392 | 714,286 | 767,588 | 768,662 | 768,662 | 764,273 | 766,961 | 5,318,789 | 796,846 | 2,323,789 | 276,898 | 391,271 | 391,271 | 269,507 | 275,399 | 357,664 | 357,664 | 258,419 | 274,577 | 281,779 | 281,779 | 277,665 | 265,301 | 259,669 | 259,669 | 268,503 | 266,641 | 274,018 | 272,020 | 264,692 | 266,925 | 260,154 | 260,974 | 262,140 | 257,921 | 258,238 | 265,533 | 262,229 | 260,000 | 0 | 255,640 | 0 | 0 | 0 | |||||||||||||||||||||||||||||||||||||||||||||||||||
Property Plant Equipment |
| 187,878 | 194,067 | 189,714 | 200,860 | 400,165 | 195,193 | 53,707 | 53,707 | 39,155 | 45,526 | 81,020 | 81,020 | 63,695 | 64,050 | 404,736 | 94,890 | 370,929 | 50,923 | 52,109 | 52,109 | 45,004 | 41,348 | 24,743 | 24,743 | 22,715 | 18,799 | 20,029 | 20,029 | 20,575 | 20,377 | 19,382 | 19,382 | 17,895 | 15,277 | 15,002 | 15,950 | 14,872 | 15,280 | 11,392 | 12,074 | 10,425 | 9,205 | 9,211 | 9,563 | 9,185 | 7,614 | 0 | 6,394 | 0 | 4,346 | 3,802 | |||||||||||||||||||||||||||||||||||||||||||||||||||
Goodwill |
| 0 | 0 | 3,941,820 | 3,941,820 | 3,941,820 | 0 | 571,527 | 571,527 | 0 | 0 | 620,271 | 620,271 | 0 | 0 | 0 | 623,700 | 0 | 0 | 216,042 | 216,042 | 0 | 0 | 218,693 | 218,693 | 0 | 0 | 231,189 | 231,189 | 0 | 0 | 216,649 | 216,649 | 1,504,000 | 1,504,000 | 1,504,000 | 231,695 | 0 | 0 | 0 | 242,547 | 245,056 | 0 | 0 | 248,477 | 245,745 | 244,909 | 0 | 241,329 | 0 | 239,007 | 256,491 | |||||||||||||||||||||||||||||||||||||||||||||||||||
Long Term Investments |
| 0 | 403,848 | 399,208 | 448,341 | 440,980 | 386,083 | 387,772 | 419,208 | 432,937 | 448,677 | 444,491 | 70,720 | 69,356 | 69,458 | 70,221 | 70,418 | 69,569 | 69,849 | 70,209 | 829,528 | 69,435 | 69,308 | 69,397 | 2,293 | 10,554 | 21,555 | 23,254 | 147,929 | 152,547 | 129,028 | 131,848 | 134,466 | 136,282 | 135,000 | 134,000 | 124,102 | 0 | 0 | 0 | 124,000 | 0 | 0 | 0 | 124,000 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | |||||||||||||||||||||||||||||||||||||||||||||||||||
Intangible Assets |
| 0 | 4,106,799 | 4,125,383 | 4,143,968 | 202,148 | 4,181,109 | 40,378 | 40,378 | 614,279 | 655,097 | 56,244 | 56,244 | 689,823 | 692,155 | 0 | 67,469 | 0 | 216,088 | 3,985 | 3,985 | 214,787 | 223,958 | 5,729 | 5,729 | 225,150 | 234,065 | 7,826 | 7,826 | 234,164 | 225,895 | 4,273 | 4,273 | 230,172 | 231,105 | 238,182 | 5,261 | 242,193 | 248,485 | 248,763 | 6,353 | 6,659 | 248,715 | 249,027 | 7,493 | 7,298 | 7,478 | 0 | 7,916 | 0 | 248,468 | 23,477 | |||||||||||||||||||||||||||||||||||||||||||||||||||
Long-term Assets Other |
| 142,792 | 471,539 | 205,522 | 517,574 | 22,671 | 221,038 | -265,606 | -265,606 | -215,369 | -173,414 | -176,138 | -176,138 | -96,191 | -79,399 | 273,466 | -79,661 | 238,668 | -27,782 | -27,782 | -27,782 | -161,406 | -147,565 | -90,179 | -90,179 | -139,562 | -161,230 | -174,620 | -174,620 | -190,427 | -181,646 | -22,435 | -22,435 | -268,503 | -266,641 | -274,018 | -272,020 | -264,692 | -266,925 | -260,154 | -260,974 | -262,140 | -257,921 | -258,238 | -265,533 | -262,229 | -260,000 | 0 | -255,640 | 0 | 0 | 0 | |||||||||||||||||||||||||||||||||||||||||||||||||||
> Total Liabilities |
| 3,886,891 | 4,881,880 | 5,249,489 | 5,662,493 | 5,662,493 | 5,028,806 | 588,470 | 588,470 | 472,055 | 526,110 | 627,257 | 627,257 | 435,034 | 484,059 | 5,763,631 | 641,209 | 3,965,739 | 493,885 | 569,576 | 569,576 | 511,651 | 544,968 | 605,476 | 605,476 | 466,911 | 449,428 | 597,740 | 597,740 | 370,947 | 337,598 | 437,943 | 437,943 | 486,577 | 465,521 | 400,475 | 412,636 | 185,712 | 175,378 | 194,049 | 174,243 | 110,526 | 107,004 | 97,288 | 130,462 | 69,856 | 58,652 | 0 | 53,951 | 0 | 108,474 | 123,915 | |||||||||||||||||||||||||||||||||||||||||||||||||||
> Total Current Liabilities |
| 3,379,025 | 4,350,777 | 4,676,418 | 5,075,351 | 5,075,351 | 4,427,656 | 588,470 | 588,470 | 472,055 | 526,110 | 627,257 | 627,257 | 435,034 | 484,059 | 3,720,854 | 641,209 | 3,361,019 | 493,885 | 569,576 | 569,576 | 511,651 | 544,968 | 605,476 | 605,476 | 466,911 | 449,428 | 597,740 | 597,740 | 370,947 | 337,598 | 366,397 | 366,397 | 410,393 | 389,722 | 320,692 | 332,158 | 185,712 | 175,378 | 194,049 | 174,243 | 110,526 | 107,004 | 97,288 | 130,462 | 69,856 | 58,652 | 0 | 53,951 | 0 | 32,381 | 36,225 | |||||||||||||||||||||||||||||||||||||||||||||||||||
Short-term Debt |
| 0 | 0 | 106,953 | 0 | 106,953 | 0 | 59,798 | 59,798 | 0 | 0 | 96,160 | 96,160 | 0 | 0 | 0 | 112,094 | 0 | 0 | 52,781 | 52,781 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 31,063 | 31,063 | 958,586 | 879,578 | 238,978 | 174,943 | 0 | 0 | 0 | 26,941 | 0 | 0 | 0 | 2,358 | 1,586 | 0 | 0 | 0 | 0 | 0 | 37,889 | |||||||||||||||||||||||||||||||||||||||||||||||||||
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 | 4,470 | 0 | 0 | 0 | 26,941 | 0 | 0 | 0 | 26,941 | 0 | 0 | 0 | 2,358 | 0 | 0 | 0 | 0 | 0 | 0 | 37,889 | |||||||||||||||||||||||||||||||||||||||||||||||||||
Accounts payable |
| 0 | 0 | -1,068,006 | 0 | -1,068,006 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | -3,373,925 | 0 | 0 | -3,243,068 | -3,243,068 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 380,809 | 0 | 0 | 4,474 | 4,474 | 143,738 | 132,327 | 37,026 | 26,945 | 0 | 0 | 0 | 103,459 | 0 | 0 | 0 | -634,656 | -343,924 | 0 | 0 | 0 | 0 | 0 | 31,421 | |||||||||||||||||||||||||||||||||||||||||||||||||||
Other Current Liabilities |
| 2,594,584 | 2,753,688 | 3,092,533 | 5,075,351 | 3,725,285 | 2,530,967 | -714,506 | -714,506 | -407,701 | -845,983 | -1,166,344 | -1,166,344 | -326,620 | -685,243 | 1,649,674 | 2,437,751 | 1,126,737 | -681,526 | 2,249,991 | 2,249,991 | -178,884 | -632,007 | -1,060,652 | -1,060,652 | -320,648 | -656,949 | -928,520 | -928,520 | -389,100 | -630,145 | -823,691 | -823,691 | -1,232,068 | -1,333,319 | -779,727 | -788,890 | -228,855 | -311,412 | -360,427 | -320,373 | -150,221 | -170,428 | -196,140 | 547,180 | 242,431 | 0 | 0 | -40,441 | 0 | 31,155 | 4,803 | |||||||||||||||||||||||||||||||||||||||||||||||||||
> Long-term Liabilities |
| 507,866 | 531,103 | 573,071 | 587,142 | 587,142 | 601,150 | 568,517 | 568,517 | 607,884 | 570,848 | 605,417 | 605,417 | 642,019 | 648,657 | 2,042,777 | 736,370 | 604,720 | 601,825 | 584,021 | 584,021 | 501,320 | 498,422 | 479,989 | 479,989 | 482,907 | 480,934 | 470,373 | 470,373 | 539,951 | 468,578 | 496,773 | 496,773 | 508,067 | 503,834 | 514,938 | 522,506 | 528,687 | 537,629 | 533,415 | 532,435 | 528,051 | 521,009 | 514,535 | 510,768 | 495,476 | 0 | 0 | 485,406 | 0 | 0 | 0 | |||||||||||||||||||||||||||||||||||||||||||||||||||
Capital Lease Obligations |
| 0 | 0 | 0 | 196,140 | 0 | 0 | 0 | 110,389 | 0 | 0 | 0 | 124,779 | 0 | 0 | 0 | 202,708 | 0 | 0 | 0 | 75,848 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | |||||||||||||||||||||||||||||||||||||||||||||||||||
Other Liabilities |
| 0 | 0 | 0 | 0 | 506,565 | 0 | 0 | 517,926 | 547,878 | 518,548 | 517,389 | 576,798 | 594,082 | 648,657 | 659,467 | 645,756 | 604,720 | 601,825 | 586,444 | 560,954 | 472,120 | 476,222 | 471,147 | 1,475 | 70,303 | 72,126 | 76,488 | 4,937 | 5,257 | 5,159 | 5,082 | 5,038 | 4,888 | 4,905 | 5,055 | 5,032 | 3,785 | 3,880 | 3,881 | 3,877 | 4,731 | 4,681 | 4,672 | 4,797 | 2,707 | 0 | 0 | 2,659 | 0 | 949 | 4,718 | |||||||||||||||||||||||||||||||||||||||||||||||||||
> Total Stockholder Equity |
| 24,794,511 | 24,443,437 | 24,363,089 | 23,928,187 | 23,928,187 | 24,373,717 | 2,349,609 | 2,349,609 | 3,320,409 | 3,445,551 | 2,331,980 | 2,331,980 | 3,497,762 | 3,403,489 | 20,388,915 | 2,064,045 | 16,458,072 | 2,202,802 | 1,537,622 | 1,537,622 | 1,888,123 | 1,854,521 | 1,091,267 | 1,091,267 | 1,462,726 | 1,397,289 | 712,375 | 712,375 | 1,169,907 | 1,073,377 | 465,081 | 465,081 | 881,289 | 839,096 | 796,480 | 308,229 | 709,170 | 679,329 | 625,448 | 162,912 | 123,918 | 416,435 | 378,720 | 43,172 | 88,484 | 66,005 | 0 | 68,836 | 0 | 216,127 | 233,820 | |||||||||||||||||||||||||||||||||||||||||||||||||||
Common Stock |
| 0 | 24,443,437 | 24,363,089 | 23,928,187 | 8,599 | 24,373,717 | 1,240 | 1,240 | 3,320,409 | 3,445,551 | 1,341 | 1,341 | 3,497,762 | 3,403,489 | 20,591,859 | 1,239 | 16,480,391 | 2,202,802 | 1,153 | 1,153 | 1,888,123 | 1,854,521 | 1,159 | 1,159 | 1,462,726 | 1,397,289 | 1,216 | 1,216 | 1,169,907 | 1,073,377 | 1,121 | 1,121 | 881,289 | 839,096 | 796,480 | 1,176 | 709,170 | 679,329 | 625,448 | 1,207 | 1,195 | 416,435 | 378,720 | 1,181 | 1,122 | 1,118 | 0 | 1,102 | 0 | 1,091 | 1,042 | |||||||||||||||||||||||||||||||||||||||||||||||||||
Retained Earnings |
| 0 | 0 | 16,601,468 | 16,601,468 | 16,601,468 | 0 | 2,348,369 | 2,348,369 | 0 | 0 | 2,330,638 | 2,330,638 | 0 | 0 | 0 | 2,062,806 | 0 | 0 | 1,536,469 | 1,536,469 | 0 | 0 | 1,090,109 | 1,090,109 | 0 | 0 | 711,159 | 711,159 | 0 | 0 | 463,960 | 463,960 | 3,221,000 | 3,221,000 | 3,221,000 | 307,054 | 0 | 0 | 0 | 161,705 | 122,724 | 0 | 0 | 41,991 | 87,362 | 64,887 | 0 | 67,735 | 0 | 40,395 | 20,854 | |||||||||||||||||||||||||||||||||||||||||||||||||||
Capital Surplus |
| 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 73,987 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | |||||||||||||||||||||||||||||||||||||||||||||||||||
Treasury Stock | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | ||||||||||||||||||||||||||||||||||||||||||||||||||||
Other Stockholders Equity |
| 24,794,511 | 0 | 6,875,486 | 0 | 6,875,486 | 0 | -369,643 | -369,643 | -3,320,409 | -3,445,551 | 49,905 | 49,905 | -3,497,762 | -3,403,489 | 20,388,915 | -2,064,045 | 16,458,072 | -2,202,802 | -1,537,622 | -1,537,622 | -1,888,123 | -1,854,521 | -1,091,267 | -1,091,267 | -1,462,726 | -1,397,289 | -712,375 | -712,375 | -1,169,907 | -1,073,377 | -465,081 | -465,081 | -881,289 | -839,096 | -796,480 | -308,229 | -709,170 | -679,329 | -625,448 | -162,912 | -123,918 | -416,435 | -378,720 | -43,172 | -88,484 | -66,005 | 0 | -68,836 | 0 | 0 | 328 |
5.3. Balance Sheets
Currency in CNY. All numbers in thousands.
5.4. Cash Flows
Currency in CNY. All numbers in thousands.