Guangzhou Huayan Precision Machinery Co.,Ltd. - 301138.SZ - Fundamentals

Best Investments/trading ideas for the weekJoin our free webinar on September23,2026.

Insider Tracker is here!

Try it now Watch the presentation

‌
‌

‌

Let's get started...

‌

Breakdown	2017 12/31	2018 12/31	2019 12/31	2020 12/31	2021 12/31	2022 12/31	2023 12/31	2024 12/31	2025 12/31	TTM
REVENUE	368	397	457	522	559	545	533	646	674	721	📊
Revenue Growth (1Y)	--	+8.11%	+14.94%	+14.36%	+6.96%	-2.47%	-2.19%	+21.17%	+4.39%	+6.91%	📊
Revenue Growth (5Y)	--	--	--	--	+51.99%	+37.12%	+16.68%	+23.63%	+20.67%	+29.01%	📊
Revenue Growth (10Y)	--	--	--	--	--	--	--	--	--	--	📊
Cost of Revenue	224	262	283	311	330	336	325	395	416	448	📊
Cost of Revenue Growth (1Y)	--	+16.58%	+8.18%	+9.75%	+6.19%	+1.75%	-3.07%	+21.38%	+5.24%	+7.66%	📊
Cost of Revenue Growth (5Y)	--	--	--	--	+46.99%	+28.28%	+14.95%	+27.13%	+25.98%	+35.64%	📊
Cost of Revenue Growth (10Y)	--	--	--	--	--	--	--	--	--	--	📊
Gross Profit	143	136	174	212	229	209	208	251	258	273	📊
Gross Profit Growth (1Y)	--	-5.19%	+28.00%	+21.86%	+8.09%	-8.55%	-0.78%	+20.83%	+3.07%	+5.71%	📊
Gross Profit Growth (5Y)	--	--	--	--	+59.84%	+54.17%	+19.51%	+18.50%	+13.00%	+19.45%	📊
Gross Profit Growth (10Y)	--	--	--	--	--	--	--	--	--	--	📊
Operating Expenses	86	82	97	100	108	115	118	131	152	148	📊
Operating Expenses Growth (1Y)	--	-4.46%	+18.90%	+3.03%	+7.72%	+7.01%	+2.03%	+11.40%	+15.96%	-2.48%	📊
Operating Expenses Growth (5Y)	--	--	--	--	+26.07%	+41.21%	+21.17%	+31.02%	+41.05%	+37.55%	📊
Operating Expenses Growth (10Y)	--	--	--	--	--	--	--	--	--	--	📊
Sell General Administrative	19	-83	-70	-17	47	56	92	43	105	103	📊
Research and Development	18	20	23	26	25	28	29	30	31	26	📊
Other Income Expenses	-5	5	-2	7	-0	-0	-5	58	16	19	📊
EBITDA	66	65	90	111	139	122	110	150	146	147	📊
EBITDA Growth (1Y)	--	-1.42%	+39.32%	+23.31%	+25.02%	-12.33%	-9.54%	+35.78%	-2.89%	+0.66%	📊
EBITDA Growth (5Y)	--	--	--	--	+111.71%	+88.30%	+22.26%	+34.61%	+4.56%	+5.25%	📊
EBITDA Growth (10Y)	--	--	--	--	--	--	--	--	--	--	📊
Depreciation and Amortization	14	15	15	16	18	20	19	27	39	21	📊
Operating Income	53	47	76	96	120	101	90	120	106	125	📊
Operating Income Growth (1Y)	--	-9.74%	+59.32%	+26.86%	+24.82%	-15.49%	-11.35%	+33.21%	-11.09%	+17.43%	📊
Operating Income Growth (5Y)	--	--	--	--	+127.70%	+113.19%	+18.62%	+24.56%	-11.27%	+4.20%	📊
Operating Income Growth (10Y)	--	--	--	--	--	--	--	--	--	--	📊
Interest Expense	4	18	2	1	1	1	1	1	1	1	📊
Pre Tax Income	45	48	76	96	120	101	90	122	115	127	📊
Tax Provision	9	8	10	14	17	15	12	18	14	15	📊
NET INCOME	34	37	61	79	99	84	76	101	98	105	📊
Net Income Growth (1Y)	--	+8.03%	+65.23%	+29.33%	+25.42%	-14.43%	-9.92%	+33.29%	-3.16%	+7.51%	📊
Net Income Growth (5Y)	--	--	--	--	+189.54%	+129.34%	+25.03%	+28.86%	-0.51%	+6.97%	📊
Net Income Growth (10Y)	--	--	--	--	--	--	--	--	--	--	📊
Basic EPS	0.38	0.41	0.51	0.65	0.82	0.7	0.63	0	0.82	0.89	📊
Diluted EPS	0.38	0.41	0.51	0.65	0.82	0.7	0.63	0	0.82	0.89	📊
Basic Average Shares	90	90	120	120	120	120	121	0	120	120	📊
Diluted Average Shares	90	90	120	120	120	120	121	0	120	120	📊

Breakdown

2017

12/31

2018

12/31

2019

12/31

2020

12/31

2021

12/31

2022

12/31

2023

12/31

2024

12/31

2025

12/31

TTM

REVENUE

368

397

457

522

559

545

533

646

674

721

📊

Revenue Growth (1Y)

+8.11%

+14.94%

+14.36%

+6.96%

-2.47%

-2.19%

+21.17%

+4.39%

+6.91%

📊

Revenue Growth (5Y)

+51.99%

+37.12%

+16.68%

+23.63%

+20.67%

+29.01%

📊

Revenue Growth (10Y)

📊

Cost of Revenue

224

262

283

311

330

336

325

395

416

448

📊

Cost of Revenue Growth (1Y)

+16.58%

+8.18%

+9.75%

+6.19%

+1.75%

-3.07%

+21.38%

+5.24%

+7.66%

📊

Cost of Revenue Growth (5Y)

+46.99%

+28.28%

+14.95%

+27.13%

+25.98%

+35.64%

📊

Cost of Revenue Growth (10Y)

📊

Gross Profit

143

136

174

212

229

209

208

251

258

273

📊

Gross Profit Growth (1Y)

-5.19%

+28.00%

+21.86%

+8.09%

-8.55%

-0.78%

+20.83%

+3.07%

+5.71%

📊

Gross Profit Growth (5Y)

+59.84%

+54.17%

+19.51%

+18.50%

+13.00%

+19.45%

📊

Gross Profit Growth (10Y)

📊

Operating Expenses

100

108

115

118

131

152

148

📊

Operating Expenses Growth (1Y)

-4.46%

+18.90%

+3.03%

+7.72%

+7.01%

+2.03%

+11.40%

+15.96%

-2.48%

📊

Operating Expenses Growth (5Y)

+26.07%

+41.21%

+21.17%

+31.02%

+41.05%

+37.55%

📊

Operating Expenses Growth (10Y)

📊

Sell General Administrative

-83

-70

-17

105

103

📊

Research and Development

📊

Other Income Expenses

-5

-2

-0

-5

📊

EBITDA

111

139

122

110

150

146

147

📊

EBITDA Growth (1Y)

-1.42%

+39.32%

+23.31%

+25.02%

-12.33%

-9.54%

+35.78%

-2.89%

+0.66%

📊

EBITDA Growth (5Y)

+111.71%

+88.30%

+22.26%

+34.61%

+4.56%

+5.25%

📊

EBITDA Growth (10Y)

📊

Depreciation and Amortization

📊

Operating Income

120

101

120

106

125

📊

Operating Income Growth (1Y)

-9.74%

+59.32%

+26.86%

+24.82%

-15.49%

-11.35%

+33.21%

-11.09%

+17.43%

📊

Operating Income Growth (5Y)

+127.70%

+113.19%

+18.62%

+24.56%

-11.27%

+4.20%

📊

Operating Income Growth (10Y)

📊

Interest Expense

📊

Pre Tax Income

120

101

122

115

127

📊

Tax Provision

📊

NET INCOME

101

105

📊

Net Income Growth (1Y)

+8.03%

+65.23%

+29.33%

+25.42%

-14.43%

-9.92%

+33.29%

-3.16%

+7.51%

📊

Net Income Growth (5Y)

+189.54%

+129.34%

+25.03%

+28.86%

-0.51%

+6.97%

📊

Net Income Growth (10Y)

📊

Basic EPS

0.38

0.41

0.51

0.65

0.82

0.7

0.63

0.82

0.89

📊

Diluted EPS

0.38

0.41

0.51

0.65

0.82

0.7

0.63

0.82

0.89

📊

Basic Average Shares

120

121

120

📊

Diluted Average Shares

120

121

120

📊

Breakdown	2017 12/31	2018 12/31	2019 12/31	2020 12/31	2021 12/31	2022 12/31	2023 12/31	2024 12/31	2025 12/31	TTM
REVENUE	368	397	457	522	559	545	533	646	674	721	📊
Revenue Growth (1Y)	--	+8.11%	+14.94%	+14.36%	+6.96%	-2.47%	-2.19%	+21.17%	+4.39%	+6.91%	📊
Revenue Growth (5Y)	--	--	--	--	+51.99%	+37.12%	+16.68%	+23.63%	+20.67%	+29.01%	📊
Revenue Growth (10Y)	--	--	--	--	--	--	--	--	--	--	📊
Cost of Revenue	224	262	283	311	330	336	325	395	416	448	📊
Cost of Revenue Growth (1Y)	--	+16.58%	+8.18%	+9.75%	+6.19%	+1.75%	-3.07%	+21.38%	+5.24%	+7.66%	📊
Cost of Revenue Growth (5Y)	--	--	--	--	+46.99%	+28.28%	+14.95%	+27.13%	+25.98%	+35.64%	📊
Cost of Revenue Growth (10Y)	--	--	--	--	--	--	--	--	--	--	📊
Gross Profit	143	136	174	212	229	209	208	251	258	273	📊
Gross Profit Growth (1Y)	--	-5.19%	+28.00%	+21.86%	+8.09%	-8.55%	-0.78%	+20.83%	+3.07%	+5.71%	📊
Gross Profit Growth (5Y)	--	--	--	--	+59.84%	+54.17%	+19.51%	+18.50%	+13.00%	+19.45%	📊
Gross Profit Growth (10Y)	--	--	--	--	--	--	--	--	--	--	📊
Operating Expenses	86	82	97	100	108	115	118	131	152	148	📊
Operating Expenses Growth (1Y)	--	-4.46%	+18.90%	+3.03%	+7.72%	+7.01%	+2.03%	+11.40%	+15.96%	-2.48%	📊
Operating Expenses Growth (5Y)	--	--	--	--	+26.07%	+41.21%	+21.17%	+31.02%	+41.05%	+37.55%	📊
Operating Expenses Growth (10Y)	--	--	--	--	--	--	--	--	--	--	📊
Sell General Administrative	19	-83	-70	-17	47	56	92	43	105	103	📊
Research and Development	18	20	23	26	25	28	29	30	31	26	📊
Other Income Expenses	-5	5	-2	7	-0	-0	-5	58	16	19	📊
EBITDA	66	65	90	111	139	122	110	150	146	147	📊
EBITDA Growth (1Y)	--	-1.42%	+39.32%	+23.31%	+25.02%	-12.33%	-9.54%	+35.78%	-2.89%	+0.66%	📊
EBITDA Growth (5Y)	--	--	--	--	+111.71%	+88.30%	+22.26%	+34.61%	+4.56%	+5.25%	📊
EBITDA Growth (10Y)	--	--	--	--	--	--	--	--	--	--	📊
Depreciation and Amortization	14	15	15	16	18	20	19	27	39	21	📊
Operating Income	53	47	76	96	120	101	90	120	106	125	📊
Operating Income Growth (1Y)	--	-9.74%	+59.32%	+26.86%	+24.82%	-15.49%	-11.35%	+33.21%	-11.09%	+17.43%	📊
Operating Income Growth (5Y)	--	--	--	--	+127.70%	+113.19%	+18.62%	+24.56%	-11.27%	+4.20%	📊
Operating Income Growth (10Y)	--	--	--	--	--	--	--	--	--	--	📊
Interest Expense	4	18	2	1	1	1	1	1	1	1	📊
Pre Tax Income	45	48	76	96	120	101	90	122	115	127	📊
Tax Provision	9	8	10	14	17	15	12	18	14	15	📊
NET INCOME	34	37	61	79	99	84	76	101	98	105	📊
Net Income Growth (1Y)	--	+8.03%	+65.23%	+29.33%	+25.42%	-14.43%	-9.92%	+33.29%	-3.16%	+7.51%	📊
Net Income Growth (5Y)	--	--	--	--	+189.54%	+129.34%	+25.03%	+28.86%	-0.51%	+6.97%	📊
Net Income Growth (10Y)	--	--	--	--	--	--	--	--	--	--	📊
Basic EPS	0.38	0.41	0.51	0.65	0.82	0.7	0.63	0	0.82	0.89	📊
Diluted EPS	0.38	0.41	0.51	0.65	0.82	0.7	0.63	0	0.82	0.89	📊
Basic Average Shares	90	90	120	120	120	120	121	0	120	120	📊
Diluted Average Shares	90	90	120	120	120	120	121	0	120	120	📊

Breakdown

2017

12/31

2018

12/31

2019

12/31

2020

12/31

2021

12/31

2022

12/31

2023

12/31

2024

12/31

2025

12/31

TTM

REVENUE

368

397

457

522

559

545

533

646

674

721

📊

Revenue Growth (1Y)

+8.11%

+14.94%

+14.36%

+6.96%

-2.47%

-2.19%

+21.17%

+4.39%

+6.91%

📊

Revenue Growth (5Y)

+51.99%

+37.12%

+16.68%

+23.63%

+20.67%

+29.01%

📊

Revenue Growth (10Y)

📊

Cost of Revenue

224

262

283

311

330

336

325

395

416

448

📊

Cost of Revenue Growth (1Y)

+16.58%

+8.18%

+9.75%

+6.19%

+1.75%

-3.07%

+21.38%

+5.24%

+7.66%

📊

Cost of Revenue Growth (5Y)

+46.99%

+28.28%

+14.95%

+27.13%

+25.98%

+35.64%

📊

Cost of Revenue Growth (10Y)

📊

Gross Profit

143

136

174

212

229

209

208

251

258

273

📊

Gross Profit Growth (1Y)

-5.19%

+28.00%

+21.86%

+8.09%

-8.55%

-0.78%

+20.83%

+3.07%

+5.71%

📊

Gross Profit Growth (5Y)

+59.84%

+54.17%

+19.51%

+18.50%

+13.00%

+19.45%

📊

Gross Profit Growth (10Y)

📊

Operating Expenses

100

108

115

118

131

152

148

📊

Operating Expenses Growth (1Y)

-4.46%

+18.90%

+3.03%

+7.72%

+7.01%

+2.03%

+11.40%

+15.96%

-2.48%

📊

Operating Expenses Growth (5Y)

+26.07%

+41.21%

+21.17%

+31.02%

+41.05%

+37.55%

📊

Operating Expenses Growth (10Y)

📊

Sell General Administrative

-83

-70

-17

105

103

📊

Research and Development

📊

Other Income Expenses

-5

-2

-0

-5

📊

EBITDA

111

139

122

110

150

146

147

📊

EBITDA Growth (1Y)

-1.42%

+39.32%

+23.31%

+25.02%

-12.33%

-9.54%

+35.78%

-2.89%

+0.66%

📊

EBITDA Growth (5Y)

+111.71%

+88.30%

+22.26%

+34.61%

+4.56%

+5.25%

📊

EBITDA Growth (10Y)

📊

Depreciation and Amortization

📊

Operating Income

120

101

120

106

125

📊

Operating Income Growth (1Y)

-9.74%

+59.32%

+26.86%

+24.82%

-15.49%

-11.35%

+33.21%

-11.09%

+17.43%

📊

Operating Income Growth (5Y)

+127.70%

+113.19%

+18.62%

+24.56%

-11.27%

+4.20%

📊

Operating Income Growth (10Y)

📊

Interest Expense

📊

Pre Tax Income

120

101

122

115

127

📊

Tax Provision

📊

NET INCOME

101

105

📊

Net Income Growth (1Y)

+8.03%

+65.23%

+29.33%

+25.42%

-14.43%

-9.92%

+33.29%

-3.16%

+7.51%

📊

Net Income Growth (5Y)

+189.54%

+129.34%

+25.03%

+28.86%

-0.51%

+6.97%

📊

Net Income Growth (10Y)

📊

Basic EPS

0.38

0.41

0.51

0.65

0.82

0.7

0.63

0.82

0.89

📊

Diluted EPS

0.38

0.41

0.51

0.65

0.82

0.7

0.63

0.82

0.89

📊

Basic Average Shares

120

121

120

📊

Diluted Average Shares

120

121

120

📊

Ex-Dividend date
Payment date
Annual Dividend	0.50 (CNY)
Dividend Yield	1.80%
Shareholders Yield	0.99%
Next Earnings	--
Market cap	3.34B (CNY)
EPS (TTM)	0.89 (CNY)
P/E (TTM)	31.24 (CNY)
Last Close	27.80

Next Earnings	--
Market cap	3.34B (CNY)
EPS (TTM)	0.89 (CNY)
P/E (TTM)	31.24 (CNY)
Last Close	27.80 (CNY)

Ex-Dividend date
Payment date
Annual Dividend	0.50 (CNY)
Dividend Yield	1.80%
Shareholders Yield	0.99%
Next Earnings	--
Market cap	3.34B (CNY)
EPS (TTM)	0.89 (CNY)
P/E (TTM)	31.24 (CNY)
Last Close	27.80

Next Earnings	--
Market cap	3.34B (CNY)
EPS (TTM)	0.89 (CNY)
P/E (TTM)	31.24 (CNY)
Last Close	27.80 (CNY)