First Time Loading...

Wasion Holdings Ltd
HKEX:3393

Watchlist Manager
Wasion Holdings Ltd Logo
Wasion Holdings Ltd
HKEX:3393
Watchlist
Price: 7.45 HKD 9.88% Market Closed
Updated: May 13, 2024
Financials Section:
Income Statement Balance Sheet Cash Flow Statement

Balance Sheet

13.9B
+4%
Assets
Growth Rates:
1 Year
+7%
3 Years
+23%
5 Years
-
7 Years
+85%
10 Years
+193%
8.7B
+2%
Liabilities
Growth Rates:
1 Year
+4%
3 Years
+29%
5 Years
-
7 Years
+161%
10 Years
+366%
5.2B
+7%
Equity
Growth Rates:
1 Year
+11%
3 Years
+14%
5 Years
-
7 Years
+25%
10 Years
+80%

Balance Sheet Decomposition
Wasion Holdings Ltd

13.9B
Assets
8.7B
Liabilities
13.9B
Assets
8.7B
Liabilities
Current Assets 10.5B
Cash & Short-Term Investments 3B
Receivables 5B
Other Current Assets 2.6B
Non-Current Assets 3.4B
Long-Term Investments 116.1m
PP&E 2.1B
Intangibles 854.5m
Other Non-Current Assets 278.1m
Current Liabilities 6.2B
Accounts Payable 3.9B
Other Current Liabilities 2.3B
Non-Current Liabilities 2.5B
Long-Term Debt 838.9m
Other Non-Current Liabilities 1.6B

Balance Sheet
Wasion Holdings 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
327
1 172
940
1 244
1 401
1 778
2 255
2 579
2 028
2 645
Cash
327
1 172
940
1 244
1 401
1 778
2 255
2 579
2 028
2 645
Short-Term Investments
0
0
0
0
31
0
280
2
70
320
Total Receivables
2 311
2 718
3 033
2 860
3 172
3 973
4 793
5 119
5 425
4 955
Accounts Receivables
1 904
2 298
2 543
2 357
2 980
3 822
4 501
4 662
4 948
4 955
Other Receivables
407
421
489
503
192
151
292
456
477
0
Inventory
335
334
344
484
496
541
498
991
1 081
1 206
Other Current Assets
542
536
624
767
680
1 046
732
897
1 192
1 364
Total Current Assets
3 515
4 760
4 941
5 355
5 780
7 338
8 558
9 588
9 796
10 489
PP&E Net
1 118
1 290
1 271
1 300
1 282
1 442
1 510
1 670
1 807
2 142
PP&E Gross
1 118
1 290
1 271
1 300
1 282
1 442
1 510
1 670
1 807
0
Accumulated Depreciation
234
276
319
363
412
467
522
588
658
0
Intangible Assets
242
296
362
426
473
520
511
568
546
524
Goodwill
298
301
298
298
298
313
313
338
331
331
Note Receivable
42
42
21
77
212
77
186
108
85
85
Long-Term Investments
49
100
172
243
363
326
102
282
307
116
Other Long-Term Assets
355
434
429
185
201
80
89
117
153
193
Other Assets
298
301
298
298
298
313
313
338
331
331
Total Assets
5 619
N/A
7 223
+29%
7 493
+4%
7 884
+5%
8 608
+9%
10 097
+17%
11 270
+12%
12 672
+12%
13 026
+3%
13 880
+7%
Liabilities
Accounts Payable
1 284
1 881
2 001
2 091
2 173
2 881
2 963
3 313
3 642
3 939
Accrued Liabilities
0
0
0
0
0
0
42
82
115
0
Short-Term Debt
0
0
0
0
0
0
0
0
0
0
Current Portion of Long-Term Debt
503
301
533
841
1 070
1 622
1 793
2 054
1 724
1 685
Other Current Liabilities
258
307
202
207
256
272
269
310
432
605
Total Current Liabilities
2 045
2 489
2 736
3 139
3 499
4 775
5 068
5 759
5 913
6 228
Long-Term Debt
248
576
562
68
348
457
506
799
951
839
Deferred Income Tax
20
18
17
17
19
19
19
34
33
37
Minority Interest
61
38
29
494
556
630
1 153
1 448
1 473
1 610
Total Liabilities
2 373
N/A
3 122
+32%
3 344
+7%
3 718
+11%
4 422
+19%
5 880
+33%
6 747
+15%
8 040
+19%
8 370
+4%
8 713
+4%
Equity
Common Stock
10
10
10
10
10
10
10
10
10
10
Retained Earnings
2 009
2 247
2 312
2 584
2 848
3 112
3 613
3 897
4 122
5 157
Additional Paid In Capital
1 300
1 923
1 885
1 646
1 436
1 206
1 012
847
678
0
Unrealized Security Profit/Loss
0
0
1
4
49
35
34
43
56
0
Treasury Stock
0
0
0
0
5
14
0
0
0
0
Other Equity
73
79
57
69
53
62
77
79
98
0
Total Equity
3 246
N/A
4 101
+26%
4 149
+1%
4 166
+0%
4 187
+0%
4 216
+1%
4 523
+7%
4 632
+2%
4 656
+1%
5 167
+11%
Total Liabilities & Equity
5 619
N/A
7 223
+29%
7 493
+4%
7 884
+5%
8 608
+9%
10 097
+17%
11 270
+12%
12 672
+12%
13 026
+3%
13 880
+7%
Shares Outstanding
Common Shares Outstanding
952
1 027
1 027
1 005
999
997
996
996
996
996

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 136,800+ 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.