First Time Loading...

Fu Shou Yuan International Group Ltd
HKEX:1448

Watchlist Manager
Fu Shou Yuan International Group Ltd Logo
Fu Shou Yuan International Group Ltd
HKEX:1448
Watchlist
Price: 5.25 HKD 0.19% Market Closed
Updated: Apr 27, 2024
Financials Section:
Income Statement Balance Sheet Cash Flow Statement

Balance Sheet

8.7B
+4%
Assets
Growth Rates:
1 Year
+11%
3 Years
+30%
5 Years
+65%
7 Years
+120%
10 Years
+251%
2.7B
+7%
Liabilities
Growth Rates:
1 Year
+17%
3 Years
+30%
5 Years
+59%
7 Years
+96%
10 Years
+209%
5.9B
+2%
Equity
Growth Rates:
1 Year
+8%
3 Years
+30%
5 Years
+69%
7 Years
+133%
10 Years
+275%

Balance Sheet Decomposition
Fu Shou Yuan International Group Ltd

8.7B
Assets
2.7B
Liabilities
8.7B
Assets
2.7B
Liabilities
Current Assets 4B
Cash & Short-Term Investments 3.2B
Receivables 235.9m
Other Current Assets 558m
Non-Current Assets 4.6B
Long-Term Investments 251.7m
PP&E 681.8m
Intangibles 1.4B
Other Non-Current Assets 2.3B
Current Liabilities 1.3B
Accounts Payable 658.3m
Short-Term Debt 229.4m
Other Current Liabilities 370.4m
Non-Current Liabilities 1.5B
Long-Term Debt 29.2m
Other Non-Current Liabilities 1.5B

Balance Sheet
Fu Shou Yuan International Group Ltd

Rotate your device to view
Balance Sheet
Currency: CNY
Dec-2014 Dec-2015 Dec-2016 Dec-2017 Dec-2018 Dec-2019 Dec-2020 Dec-2021 Dec-2022 Dec-2023
Assets
Cash & Cash Equivalents
1 297
1 277
1 239
1 937
1 494
2 007
1 234
1 076
1 942
2 295
Cash
1 297
1 277
1 239
1 937
1 494
2 007
1 234
1 076
1 942
2 295
Short-Term Investments
0
0
294
10
626
426
983
1 252
521
944
Total Receivables
19
33
60
45
42
91
87
143
418
236
Accounts Receivables
0
10
19
6
15
56
63
113
149
236
Other Receivables
19
23
41
38
27
34
24
30
269
0
Inventory
216
340
372
426
450
490
522
544
559
558
Other Current Assets
1
2
2
3
7
7
7
22
16
0
Total Current Assets
1 533
1 651
1 968
2 421
2 619
3 021
2 833
3 036
3 457
4 034
PP&E Net
271
421
427
495
565
681
784
725
718
682
PP&E Gross
271
421
427
495
565
681
784
725
718
0
Accumulated Depreciation
80
102
129
159
191
231
278
322
366
0
Intangible Assets
14
14
14
17
22
126
183
266
274
310
Goodwill
94
268
291
360
428
442
861
1 049
1 091
1 129
Long-Term Investments
324
68
37
7
37
81
96
241
178
252
Other Long-Term Assets
699
1 141
1 200
1 362
1 567
1 635
1 922
2 089
2 098
2 262
Other Assets
94
268
291
360
428
442
861
1 049
1 091
1 129
Total Assets
2 935
N/A
3 564
+21%
3 936
+10%
4 662
+18%
5 238
+12%
5 986
+14%
6 678
+12%
7 405
+11%
7 816
+6%
8 668
+11%
Liabilities
Accounts Payable
92
99
105
126
165
200
245
282
309
658
Accrued Liabilities
86
99
110
156
189
184
211
211
211
0
Short-Term Debt
21
0
0
0
0
0
0
27
33
229
Current Portion of Long-Term Debt
35
63
60
71
102
86
71
17
25
23
Other Current Liabilities
216
221
206
252
260
397
409
544
457
347
Total Current Liabilities
451
483
481
605
716
866
936
1 081
1 034
1 258
Long-Term Debt
38
142
108
94
61
83
52
44
39
29
Deferred Income Tax
67
90
89
87
95
94
138
137
134
216
Minority Interest
229
414
493
586
538
542
574
629
638
654
Other Liabilities
167
198
229
272
316
357
410
471
494
590
Total Liabilities
952
N/A
1 328
+39%
1 400
+5%
1 644
+17%
1 725
+5%
1 943
+13%
2 110
+9%
2 362
+12%
2 340
-1%
2 748
+17%
Equity
Common Stock
126
127
127
132
135
138
142
142
142
142
Retained Earnings
614
919
1 285
1 707
2 145
2 622
3 192
3 903
4 562
5 778
Additional Paid In Capital
1 243
1 191
1 123
1 179
1 233
1 283
1 425
1 258
1 026
0
Treasury Stock
0
0
0
0
0
0
190
260
255
0
Total Equity
1 983
N/A
2 236
+13%
2 536
+13%
3 018
+19%
3 512
+16%
4 043
+15%
4 568
+13%
5 043
+10%
5 476
+9%
5 920
+8%
Total Liabilities & Equity
2 935
N/A
3 564
+21%
3 936
+10%
4 662
+18%
5 238
+12%
5 986
+14%
6 678
+12%
7 405
+11%
7 816
+6%
8 668
+11%
Shares Outstanding
Common Shares Outstanding
2 075
2 089
2 102
2 165
2 215
2 256
2 310
2 320
2 320
2 320

See Also

Summary
Intrinsic value, competitors valuation, and company profile.
DCF Valuation
Stock valuation using Discount Cash Flow valuation method.
Relative Valuation
Stock valuation using valuation multiples.
Wall Street Estimates
Price targets and financial estimates made by Wall st analysts.
Profitability Analysis
Detailed analysis of the company's profitability.
Solvency Analysis
Analysis of the financial position and solvency of the company.
Financials
Income Statement, Balance Sheet, Cash Flow Statement.
Discount Rate
Stock discount rate: cost of equity and WACC.
Summary
DCF Valuation
Relative Valuation
Wall Street Estimates
Profitability Analysis
Solvency Analysis
Financials
Discount Rate
Discover More
ALPHA SPREAD
Join more than 131,700+ value investors using Alpha Spread
Create a free account
or see our plans & pricing

Company

About Us Careers Pricing Affiliate Program Terms of Service Privacy Policy

Help

What is Intrinsic Value? Help Center Contact Us

Tools

Stock Screener Intrinsic Value Calculator DCF Value Calculator Discount Rate Calculator

Stocks

Most Undervalued Stocks High Profitability Stocks High Solvency Stocks Most Popular Stocks

© 2024 Alpha Spread Limited. All Rights Reserved.

www.alphaspread.com is not operated by a broker, a dealer, or a registered investment adviser. Under no circumstances does any information posted on www.alphaspread.com represent a recommendation to buy or sell a security. The information on this site, and in its related newsletters, is not intended to be, nor does it constitute, investment advice or recommendations. The information on this site is in no way guaranteed for completeness, accuracy or in any other way. In no event shall Alpha Spread Limited be liable to any member, guest or third party for any damages of any kind arising out of the use of any content or other material published or available on www.alphaspread.com, or relating to the use of, or inability to use, www.alphaspread.com or any content, including, without limitation, any investment losses, lost profits, lost opportunity, special, incidental, indirect, consequential or punitive damages. Past performance is a poor indicator of future performance.