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

Baota Industry Co Ltd
Buy, Hold or Sell?

Let's analyze Baota Industry Co Ltd together

I guess you are interested in Baota Industry 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 Baota Industry 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 Baota Industry Co Ltd

I send you an email if I find something interesting about Baota Industry Co Ltd.

1. Quick Overview

1.1. Quick analysis of Baota Industry Co Ltd (30 sec.)










1.2. What can you expect buying and holding a share of Baota Industry Co Ltd? (30 sec.)

How much money do you get?

How much money do you get?
¥0.00
When do you have the money?
1 year
How often do you get paid?
100.0%

What is your share worth?

Current worth
¥0.46
Expected worth in 1 year
¥0.32
How sure are you?
27.5%

+ What do you gain per year?

Total Gains per Share
¥-0.14
Return On Investment
-1.6%

For what price can you sell your share?

Current Price per Share
¥8.59
Expected price per share
¥7.15 - ¥12.47
How sure are you?
50%
3rd party ad coffee SUPPORTERis ad-free.

2. Detailed Analysis

2.1. Valuation of Baota Industry Co Ltd (5 min.)




Live pricePrice per Share (EOD)
¥8.59
Intrinsic Value Per Share
¥-1.07 - ¥-1.26
Total Value Per Share
¥-0.61 - ¥-0.80

2.2. Growth of Baota Industry Co Ltd (5 min.)




Is Baota Industry Co Ltd growing?

Current yearPrevious yearGrowGrow %
How rich?$72.5m$99.7m-$19.3m-24.1%

How much money is Baota Industry Co Ltd making?

Current yearPrevious yearGrowGrow %
Making money-$5.6m-$3.2m-$2.4m-42.6%
Net Profit Margin-44.9%-35.5%--

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

2.3. Financial Health of Baota Industry Co Ltd (5 min.)




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




  Industry Rankings (Specialty Industrial Machinery)  


Richest
#554 / 730

Most Revenue
#635 / 730

Most Profit
#675 / 730

Most Efficient
#692 / 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 Baota Industry Co Ltd?

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

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

Speculation

The Price per Share of Baota Industry Co Ltd is ¥8.59. 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 Baota Industry 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 Baota Industry 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 ¥0.46. Based on the TTM, the Book Value Change Per Share is ¥-0.04 per quarter. Based on the YOY, the Book Value Change Per Share is ¥-0.02 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.
Based on historical numbers we can estimate the returns while holding a share of Baota Industry 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 Eps0.000.0%0.00-0.1%0.000.0%0.000.0%0.000.0%
Usd Book Value Change Per Share0.000.0%0.00-0.1%0.000.0%0.000.0%0.000.0%
Usd Dividend Per Share0.000.0%0.000.0%0.000.0%0.000.0%0.000.0%
Usd Total Gains Per Share0.000.0%0.00-0.1%0.000.0%0.000.0%0.000.0%
Usd Price Per Share0.46-0.64-0.87-0.54-0.76-
Price to Earnings Ratio-63.03--58.58--105.61--56.30--46.68-
Price-to-Total Gains Ratio-290.05--203.12--406.45--227.45--524.03-
Price to Book Ratio7.27-9.07-9.93-7.08-10.32-
Price-to-Total Gains Ratio-290.05--203.12--406.45--227.45--524.03-

When do you get the money?

Usd Investment
$.00
Usd Price Per Share1.181125
Number of shares846
Gains per QuarterTrailing 12 Months5 Year
Usd Dividend Per Share0.000.00
Usd Book Value Change Per Share0.000.00
Usd Total Gains Per Share0.000.00
Gains per Quarter (846 shares)-3.93-0.31
Gains per Year (846 shares)-15.71-1.23
YearsReturn on Investment (TTM)Return on Investment (5Y)
 DividendBook Value gainTotal gainsDividendBook Value gainTotal gains
Broker costs---10---10
11-17-261-2-11
22-33-421-4-12
33-50-582-6-13
43-66-743-8-14
54-83-904-10-15
65-100-1064-12-16
76-116-1225-14-17
87-133-1386-16-18
98-149-1547-18-19
109-166-1707-20-20

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 Share0.04.00.00.0%0.012.00.00.0%1.019.00.05.0%6.024.010.015.0%30.024.035.033.7%
Book Value Change Per Share0.04.00.00.0%0.012.00.00.0%1.019.00.05.0%10.030.00.025.0%36.053.00.040.4%
Dividend per Share4.00.00.0100.0%12.00.00.0100.0%20.00.00.0100.0%40.00.00.0100.0%60.00.029.067.4%
Total Gains per Share0.04.00.00.0%0.012.00.00.0%1.019.00.05.0%11.029.00.027.5%40.049.00.044.9%
3rd party ad coffee SUPPORTERis ad-free.

3.2. Key Performance Indicators

The key performance indicators of Baota Industry 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---0.014-0.036+161%-0.021+56%-0.004-69%0.006-318%
Book Value Per Share--0.4630.513-10%0.637-27%0.593-22%0.599-23%
Current Ratio--1.2341.491-17%2.102-41%1.928-36%1.656-26%
Debt To Asset Ratio--0.4970.475+5%0.414+20%0.495+1%0.509-2%
Debt To Equity Ratio--1.1101.026+8%0.770+44%1.493-26%1.419-22%
Dividend Per Share--0.0020.002+8%0.002-10%0.002+27%0.004-52%
Enterprise Value--3315455758.1804860627272.235-32%6794942148.510-51%3920007027.270-15%5803462002.876-43%
Eps---0.013-0.036+169%-0.020+47%-0.031+129%-0.017+26%
Ev To Ebitda Ratio--infinfnan%-100.671nan%infnan%infnan%
Ev To Sales Ratio--13.23116.756-21%27.333-52%16.510-20%23.912-45%
Free Cash Flow Per Share---0.020-0.010-49%-0.020+1%-0.022+10%-0.022+10%
Free Cash Flow To Equity Per Share---0.020-0.010-47%-0.015-23%0.020-199%0.020-199%
Gross Profit Margin--1.0001.0000%1.0000%1.0000%0.750+33%
Intrinsic Value_10Y_max---1.261--------
Intrinsic Value_10Y_min---1.069--------
Intrinsic Value_1Y_max---0.071--------
Intrinsic Value_1Y_min---0.070--------
Intrinsic Value_3Y_max---0.256--------
Intrinsic Value_3Y_min---0.243--------
Intrinsic Value_5Y_max---0.491--------
Intrinsic Value_5Y_min---0.452--------
Market Cap9781089125.120+61%3837284092.1605320388700.480-28%7196330997.760-47%4451370050.142-14%6269066571.439-39%
Net Profit Margin---0.243-0.449+85%-0.355+46%-0.534+120%-0.293+20%
Operating Margin----0.0750%-0.1490%-0.5560%-0.3220%
Operating Ratio--2.3002.227+3%2.256+2%2.409-5%1.826+26%
Pb Ratio18.534+61%7.2719.070-20%9.932-27%7.077+3%10.324-30%
Pe Ratio-160.659-155%-63.029-58.579-7%-105.608+68%-56.303-11%-46.678-26%
Price Per Share8.590+61%3.3704.673-28%6.320-47%3.908-14%5.505-39%
Price To Free Cash Flow Ratio-109.124-155%-42.811-45.291+6%-243.138+468%-47.666+11%-23.833-44%
Price To Total Gains Ratio-739.323-155%-290.049-203.125-30%-406.451+40%-227.450-22%-524.033+81%
Quick Ratio--0.3820.839-54%1.332-71%1.285-70%1.129-66%
Return On Assets---0.015-0.037+154%-0.019+31%-0.026+82%-0.013-8%
Return On Equity---0.032-0.081+149%-0.035+9%-0.080+147%-0.040+23%
Total Gains Per Share---0.012-0.034+191%-0.019+64%-0.003-77%0.010-211%
Usd Book Value--72562493.88280358385.464-10%99728815.588-27%93003040.241-22%93827205.566-23%
Usd Book Value Change Per Share---0.002-0.005+161%-0.003+56%-0.001-69%0.001-318%
Usd Book Value Per Share--0.0640.071-10%0.088-27%0.082-22%0.082-23%
Usd Dividend Per Share--0.0000.000+8%0.000-10%0.000+27%0.001-52%
Usd Enterprise Value--455875166.750668336249.932-32%934304545.420-51%539000966.250-15%797976025.395-43%
Usd Eps---0.002-0.005+169%-0.003+47%-0.004+129%-0.002+26%
Usd Free Cash Flow---3081113.637-1585123.604-49%-3105589.105+1%-3069002.3760%-1534501.188-50%
Usd Free Cash Flow Per Share---0.003-0.001-49%-0.003+1%-0.003+10%-0.003+10%
Usd Free Cash Flow To Equity Per Share---0.003-0.001-47%-0.002-23%0.003-199%0.003-199%
Usd Market Cap1344899754.704+61%527626562.672731553446.316-28%989495512.192-47%612063381.895-14%861996653.573-39%
Usd Price Per Share1.181+61%0.4630.642-28%0.869-47%0.537-14%0.757-39%
Usd Profit---2092782.630-5638366.480+169%-3238016.168+55%-4826291.460+131%-2653680.712+27%
Usd Revenue--8613710.76410490122.674-18%8696421.194-1%8378436.172+3%10656080.023-19%
Usd Total Gains Per Share---0.002-0.005+191%-0.003+64%0.000-77%0.001-211%
 EOD+5 -3MRQTTM+15 -22YOY+16 -215Y+15 -2210Y+15 -23

3.3 Fundamental Score

Let's check the fundamental score of Baota Industry Co Ltd based on Penke's default stock scanner.

Penke's Stock Scanner

  
  
IndicatorConditionValue
Price to Earnings Ratio (EOD)Between0-15-160.659
Price to Book Ratio (EOD)Between0-118.534
Net Profit Margin (MRQ)Greater than0-0.243
Operating Margin (MRQ)Greater than00.000
Quick Ratio (MRQ)Greater than10.382
Current Ratio (MRQ)Greater than11.234
Debt to Asset Ratio (MRQ)Less than10.497
Debt to Equity Ratio (MRQ)Less than11.110
Return on Equity (MRQ)Greater than0.15-0.032
Return on Assets (MRQ)Greater than0.05-0.015
Total2/10 (20.0%)

3.4 Technical Score

Let's check the technical score of Baota Industry Co Ltd based on Penke's default Symbol scanner.

Penke's Symbol Scanner

  
  
IndicatorConditionValue
RsiGreater than5045.171
Ma 20Greater thanMa 508.775
Ma 50Greater thanMa 1009.279
Ma 100Greater thanMa 2006.921
OpenGreater thanClose8.900
Total3/5 (60.0%)

4. In-depth Analysis

4.1 About Baota Industry Co Ltd

Baota Industry Co., Ltd. manufactures and sells bearings primarily in China. The company offers deep groove ball, cylindrical roller, spherical roller and plain, angular contact ball, taper roller, thrust ball and roller, and slewing bearings. Its products are used in petroleum, metallurgy, railway, mining, construction engineering, heavy-duty automobile, motor, agricultural machinery, and other industries. The company was formerly known as Xibei Bearing Co., Ltd. and changed its name to Baota Industry Co., Ltd. in June 2015. Baota Industry Co., Ltd. was founded in 1965 and is based in Yinchuan, China.

Fundamental data was last updated by Penke on 2024-12-08 02:17:03.

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 operating very inefficient.
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 very 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 overpriced.
Based on the earnings, the company is expensive.
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 Baota Industry Co Ltd earns for each ¥1 of revenue.

  • Above 10% is considered healthy but always compare Baota Industry Co Ltd to the Specialty Industrial Machinery industry mean.
  • A Net Profit Margin of -24.3% means that ¥-0.24 for each ¥1 in revenue is generated as profit.

Let's take a look of the Net Profit Margin trends of Baota Industry Co Ltd:

  • The MRQ is -24.3%. The company is making a huge loss. -2
  • The TTM is -44.9%. The company is making a huge loss. -2
Trends
Current periodCompared to+/- 
MRQ-24.3%TTM-44.9%+20.6%
TTM-44.9%YOY-35.5%-9.3%
TTM-44.9%5Y-53.4%+8.6%
5Y-53.4%10Y-29.3%-24.2%
Compared to industry (Specialty Industrial Machinery)
PeriodCompanyIndustry (mean)+/- 
MRQ-24.3%5.6%-29.9%
TTM-44.9%5.1%-50.0%
YOY-35.5%5.2%-40.7%
5Y-53.4%4.7%-58.1%
10Y-29.3%4.8%-34.1%
4.3.1.2. Return on Assets

Shows how efficient Baota Industry Co Ltd is using its assets to generate profit.

  • Above 5% is considered healthy but always compare Baota Industry Co Ltd to the Specialty Industrial Machinery industry mean.
  • -1.5% Return on Assets means that Baota Industry Co Ltd generated ¥-0.01 profit for each $1 in assets.

Let's take a look of the Return on Assets trends of Baota Industry Co Ltd:

  • The MRQ is -1.5%. Using its assets, the company is very inefficient in making profit. -2
  • The TTM is -3.7%. Using its assets, the company is very inefficient in making profit. -2
Trends
Current periodCompared to+/- 
MRQ-1.5%TTM-3.7%+2.2%
TTM-3.7%YOY-1.9%-1.8%
TTM-3.7%5Y-2.6%-1.0%
5Y-2.6%10Y-1.3%-1.3%
Compared to industry (Specialty Industrial Machinery)
PeriodCompanyIndustry (mean)+/- 
MRQ-1.5%1.0%-2.5%
TTM-3.7%1.0%-4.7%
YOY-1.9%1.0%-2.9%
5Y-2.6%1.0%-3.6%
10Y-1.3%1.1%-2.4%
4.3.1.3. Return on Equity

Shows how efficient Baota Industry Co Ltd is using its investors money to generate profit.

  • Above 15%-20% is considered healthy but always compare Baota Industry Co Ltd to the Specialty Industrial Machinery industry mean.
  • -3.2% Return on Equity means Baota Industry Co Ltd generated ¥-0.03 for each ¥1 the owners (shareholders) invested.

Let's take a look of the Return on Equity trends of Baota Industry Co Ltd:

  • The MRQ is -3.2%. Using its investors money, the company is very inefficient in making profit. -2
  • The TTM is -8.1%. Using its investors money, the company is very inefficient in making profit. -2
Trends
Current periodCompared to+/- 
MRQ-3.2%TTM-8.1%+4.8%
TTM-8.1%YOY-3.5%-4.5%
TTM-8.1%5Y-8.0%-0.1%
5Y-8.0%10Y-4.0%-4.0%
Compared to industry (Specialty Industrial Machinery)
PeriodCompanyIndustry (mean)+/- 
MRQ-3.2%2.4%-5.6%
TTM-8.1%2.1%-10.2%
YOY-3.5%2.2%-5.7%
5Y-8.0%1.9%-9.9%
10Y-4.0%2.2%-6.2%
3rd party ad coffee SUPPORTERis ad-free.

4.3.2. Operating Efficiency of Baota Industry Co Ltd.

4.3.2. Operating Efficiency
4.3.2.1. Operating Margin

Measures how efficient Baota Industry Co Ltd is operating .

  • Measures how much profit Baota Industry 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 Baota Industry 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 Baota Industry Co Ltd:

  • The MRQ is 0.0%. The data is not here.
Trends
Current periodCompared to+/- 
MRQ-TTM-7.5%+7.5%
TTM-7.5%YOY-14.9%+7.4%
TTM-7.5%5Y-55.6%+48.1%
5Y-55.6%10Y-32.2%-23.4%
Compared to industry (Specialty Industrial Machinery)
PeriodCompanyIndustry (mean)+/- 
MRQ-9.1%-9.1%
TTM-7.5%6.8%-14.3%
YOY-14.9%6.1%-21.0%
5Y-55.6%5.8%-61.4%
10Y-32.2%5.3%-37.5%
4.3.2.2. Operating Ratio

Measures how efficient Baota Industry Co Ltd is keeping operating costs low.

  • Below 1 is considered healthy (always compare to Specialty Industrial Machinery industry mean).
  • An Operation Ratio of 2.30 means that the operating costs are ¥2.30 for each ¥1 in net sales.

Let's take a look of the Operating Ratio trends of Baota Industry Co Ltd:

  • The MRQ is 2.300. The company is inefficient in keeping operating costs low. -1
  • The TTM is 2.227. The company is inefficient in keeping operating costs low. -1
Trends
Current periodCompared to+/- 
MRQ2.300TTM2.227+0.072
TTM2.227YOY2.256-0.029
TTM2.2275Y2.409-0.182
5Y2.40910Y1.826+0.584
Compared to industry (Specialty Industrial Machinery)
PeriodCompanyIndustry (mean)+/- 
MRQ2.3001.445+0.855
TTM2.2271.366+0.861
YOY2.2561.343+0.913
5Y2.4091.354+1.055
10Y1.8261.197+0.629
3rd party ad coffee SUPPORTERis ad-free.

4.4.3. Liquidity of Baota Industry Co Ltd.

4.4.3. Liquidity
4.4.3.1. Current Ratio

Measures if Baota Industry 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 1.23 means the company has ¥1.23 in assets for each ¥1 in short-term debts.

Let's take a look of the Current Ratio trends of Baota Industry Co Ltd:

  • The MRQ is 1.234. The company is just able to pay all its short-term debts.
  • The TTM is 1.491. The company is just able to pay all its short-term debts.
Trends
Current periodCompared to+/- 
MRQ1.234TTM1.491-0.258
TTM1.491YOY2.102-0.611
TTM1.4915Y1.928-0.437
5Y1.92810Y1.656+0.272
Compared to industry (Specialty Industrial Machinery)
PeriodCompanyIndustry (mean)+/- 
MRQ1.2341.693-0.459
TTM1.4911.701-0.210
YOY2.1021.686+0.416
5Y1.9281.721+0.207
10Y1.6561.654+0.002
4.4.3.2. Quick Ratio

Measures if Baota Industry 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 Baota Industry Co Ltd to the Specialty Industrial Machinery industry mean.
  • A Quick Ratio of 0.38 means the company can pay off ¥0.38 for each ¥1 in debt (using most liquid assets).

Let's take a look of the Quick Ratio trends of Baota Industry Co Ltd:

  • The MRQ is 0.382. The company is just not able to pay all its short-term debts with the most liquid assets. -1
  • The TTM is 0.839. The company is just not able to pay all its short-term debts with the most liquid assets. -1
Trends
Current periodCompared to+/- 
MRQ0.382TTM0.839-0.457
TTM0.839YOY1.332-0.493
TTM0.8395Y1.285-0.446
5Y1.28510Y1.129+0.156
Compared to industry (Specialty Industrial Machinery)
PeriodCompanyIndustry (mean)+/- 
MRQ0.3820.726-0.344
TTM0.8390.809+0.030
YOY1.3320.884+0.448
5Y1.2850.956+0.329
10Y1.1290.967+0.162
3rd party ad coffee SUPPORTERis ad-free.

4.5.4. Solvency of Baota Industry Co Ltd.

4.5.4. Solvency
4.5.4.1. Debt to Asset Ratio

Measures how much % of Baota Industry Co Ltd assets are financed with debt.

  • Below 1 (100%) is considered healthy but always compare Baota Industry Co Ltd to Specialty Industrial Machinery industry mean.
  • A Debt to Asset Ratio of 0.50 means that Baota Industry Co Ltd assets are financed with 49.7% credit (debt) and the remaining percentage (100% - 49.7%) is financed by its owners/shareholders. 

Let's take a look of the Debt to Asset Ratio trends of Baota Industry Co Ltd:

  • The MRQ is 0.497. The company is very able to pay all its debts by selling its assets. +2
  • The TTM is 0.475. The company is very able to pay all its debts by selling its assets. +2
Trends
Current periodCompared to+/- 
MRQ0.497TTM0.475+0.023
TTM0.475YOY0.414+0.061
TTM0.4755Y0.495-0.020
5Y0.49510Y0.509-0.015
Compared to industry (Specialty Industrial Machinery)
PeriodCompanyIndustry (mean)+/- 
MRQ0.4970.490+0.007
TTM0.4750.491-0.016
YOY0.4140.506-0.092
5Y0.4950.502-0.007
10Y0.5090.495+0.014
4.5.4.2. Debt to Equity Ratio

Measures if Baota Industry Co Ltd is able to pay off its debts by using shareholders equity.

  • Below 2 is considered healthy but always compare Baota Industry Co Ltd to the Specialty Industrial Machinery industry mean.
  • A Debt to Equity ratio of 111.0% means that company has ¥1.11 debt for each ¥1 in shareholders equity.

Let's take a look of the Debt to Equity Ratio trends of Baota Industry Co Ltd:

  • The MRQ is 1.110. The company is able to pay all its debts with equity. +1
  • The TTM is 1.026. The company is able to pay all its debts with equity. +1
Trends
Current periodCompared to+/- 
MRQ1.110TTM1.026+0.084
TTM1.026YOY0.770+0.255
TTM1.0265Y1.493-0.467
5Y1.49310Y1.419+0.074
Compared to industry (Specialty Industrial Machinery)
PeriodCompanyIndustry (mean)+/- 
MRQ1.1100.963+0.147
TTM1.0260.959+0.067
YOY0.7701.038-0.268
5Y1.4931.075+0.418
10Y1.4191.053+0.366
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 Baota Industry Co Ltd generates.

  • Above 15 is considered overpriced but always compare Baota Industry Co Ltd to the Specialty Industrial Machinery industry mean.
  • A PE ratio of -63.03 means the investor is paying ¥-63.03 for every ¥1 in earnings.

Let's take a look of the Price to Earnings Ratio trends of Baota Industry Co Ltd:

  • The EOD is -160.659. Based on the earnings, the company is expensive. -2
  • The MRQ is -63.029. Based on the earnings, the company is expensive. -2
  • The TTM is -58.579. Based on the earnings, the company is expensive. -2
Trends
Current periodCompared to+/- 
EOD-160.659MRQ-63.029-97.630
MRQ-63.029TTM-58.579-4.451
TTM-58.579YOY-105.608+47.029
TTM-58.5795Y-56.303-2.276
5Y-56.30310Y-46.678-9.625
Compared to industry (Specialty Industrial Machinery)
PeriodCompanyIndustry (mean)+/- 
EOD-160.65919.620-180.279
MRQ-63.02918.125-81.154
TTM-58.57919.321-77.900
YOY-105.60818.587-124.195
5Y-56.30321.755-78.058
10Y-46.67827.976-74.654
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 Baota Industry Co Ltd:

  • The EOD is -109.124. Based on how much money comes from the company's main activities, the company is expensive. -2
  • The MRQ is -42.811. Based on how much money comes from the company's main activities, the company is expensive. -2
  • The TTM is -45.291. Based on how much money comes from the company's main activities, the company is expensive. -2
Trends
Current periodCompared to+/- 
EOD-109.124MRQ-42.811-66.313
MRQ-42.811TTM-45.291+2.480
TTM-45.291YOY-243.138+197.847
TTM-45.2915Y-47.666+2.375
5Y-47.66610Y-23.833-23.833
Compared to industry (Specialty Industrial Machinery)
PeriodCompanyIndustry (mean)+/- 
EOD-109.1246.829-115.953
MRQ-42.8116.646-49.457
TTM-45.2912.685-47.976
YOY-243.1381.815-244.953
5Y-47.6661.475-49.141
10Y-23.8331.243-25.076
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 Baota Industry 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 7.27 means the investor is paying ¥7.27 for each ¥1 in book value.

Let's take a look of the Price to Book Ratio trends of Baota Industry Co Ltd:

  • The EOD is 18.534. Based on the equity, the company is expensive. -2
  • The MRQ is 7.271. Based on the equity, the company is overpriced. -1
  • The TTM is 9.070. Based on the equity, the company is overpriced. -1
Trends
Current periodCompared to+/- 
EOD18.534MRQ7.271+11.263
MRQ7.271TTM9.070-1.799
TTM9.070YOY9.932-0.862
TTM9.0705Y7.077+1.993
5Y7.07710Y10.324-3.247
Compared to industry (Specialty Industrial Machinery)
PeriodCompanyIndustry (mean)+/- 
EOD18.5342.305+16.229
MRQ7.2712.027+5.244
TTM9.0702.145+6.925
YOY9.9322.208+7.724
5Y7.0772.472+4.605
10Y10.3242.886+7.438
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
Minority Interest  -5446-9-1,743-1,752595-1,1571,302146



6.2. Latest Balance Sheet

Balance Sheet of 2024-09-30. Currency in CNY. All numbers in thousands.

Summary
Total Assets1,038,040
Total Liabilities554,355
Total Stockholder Equity424,860
 As reported
Total Liabilities 554,355
Total Stockholder Equity+ 424,860
Total Assets = 1,038,040

Assets

Total Assets1,038,040
Total Current Assets501,130
Long-term Assets536,910
Total Current Assets
Cash And Cash Equivalents 48,181
Net Receivables 171,531
Inventory 193,249
Other Current Assets 2,153
Total Current Assets  (as reported)501,130
Total Current Assets  (calculated)415,114
+/- 86,016
Long-term Assets
Property Plant Equipment 336,881
Goodwill 68,093
Intangible Assets 123,522
Long-term Assets  (as reported)536,910
Long-term Assets  (calculated)528,497
+/- 8,413

Liabilities & Shareholders' Equity

Total Current Liabilities510,281
Long-term Liabilities44,073
Total Stockholder Equity424,860
Total Current Liabilities
Short Long Term Debt 290,000
Accounts payable 60,142
Other Current Liabilities 43,375
Total Current Liabilities  (as reported)510,281
Total Current Liabilities  (calculated)393,516
+/- 116,765
Long-term Liabilities
Capital Lease Obligations Min Short Term Debt493
Long-term Liabilities Other 5,630
Long-term Liabilities  (as reported)44,073
Long-term Liabilities  (calculated)6,123
+/- 37,951
Total Stockholder Equity
Total Stockholder Equity (as reported)424,860
Total Stockholder Equity (calculated)0
+/- 424,860
Other
Capital Stock1,138,656
Common Stock Shares Outstanding 1,138,656
Net Debt 241,819
Net Invested Capital 714,860
Net Working Capital -9,151
Property Plant and Equipment Gross 336,881



6.3. Balance Sheets Structured

Currency in CNY. All numbers in thousands.

 Trend2024-09-302024-06-302024-03-312023-12-312023-09-302023-06-302023-03-312022-12-312022-09-302022-06-302022-03-312021-12-312021-09-302021-06-302021-03-312020-12-312020-09-302020-06-302020-03-312019-12-312019-09-302019-06-302019-03-312018-12-312018-09-302018-06-302018-03-312017-12-312017-09-302017-06-302017-03-312016-12-312016-09-302016-06-302016-03-312015-12-312015-09-302015-06-302015-03-312014-12-312014-09-302014-06-302014-03-312013-12-312013-09-302013-06-302013-03-312012-12-312012-09-302012-06-302012-03-312011-12-312011-09-302011-06-302011-03-312010-12-312010-09-302010-06-302010-03-312009-12-312009-09-302009-06-302009-03-312008-12-312008-09-302008-06-302008-03-312007-12-312007-09-302007-06-302007-03-312006-12-312006-09-302006-06-302006-03-312005-12-312005-09-302005-06-302005-03-312004-12-312004-09-302004-06-302004-03-312003-12-312003-09-302003-06-302003-03-312002-12-312002-09-302002-06-302002-03-312001-12-312001-06-302000-12-312000-06-301999-12-311999-06-301998-12-311998-06-301997-12-311997-06-301996-12-311996-06-30
> Total Assets 
571,390
623,072
710,588
883,138
930,619
1,042,716
1,173,567
1,128,338
1,167,057
1,115,522
1,085,204
1,125,109
1,128,952
1,087,016
1,034,345
1,024,256
993,190
998,392
993,794
952,855
963,756
938,908
926,072
929,612
935,880
944,516
941,816
915,375
929,949
926,924
939,013
957,310
975,815
986,390
990,401
928,889
934,773
935,344
943,318
927,078
926,233
928,310
892,313
868,354
832,008
815,222
798,359
742,272
746,036
797,931
916,488
879,171
876,865
863,439
851,239
842,415
851,802
993,941
1,065,186
1,055,654
1,052,234
1,080,492
1,062,393
1,046,031
1,468,042
1,311,864
1,246,763
1,209,143
1,262,783
1,239,278
1,233,867
1,200,563
1,273,459
1,362,154
1,461,170
1,879,365
1,996,417
1,832,850
1,891,650
1,828,601
1,842,449
1,809,751
1,788,421
1,524,548
1,497,773
1,517,832
1,488,711
1,582,975
1,497,964
1,464,148
1,455,015
1,363,045
1,338,583
1,286,590
1,273,201
1,244,037
1,217,537
1,213,603
1,188,044
1,111,243
1,091,028
1,049,556
1,038,040
1,038,0401,049,5561,091,0281,111,2431,188,0441,213,6031,217,5371,244,0371,273,2011,286,5901,338,5831,363,0451,455,0151,464,1481,497,9641,582,9751,488,7111,517,8321,497,7731,524,5481,788,4211,809,7511,842,4491,828,6011,891,6501,832,8501,996,4171,879,3651,461,1701,362,1541,273,4591,200,5631,233,8671,239,2781,262,7831,209,1431,246,7631,311,8641,468,0421,046,0311,062,3931,080,4921,052,2341,055,6541,065,186993,941851,802842,415851,239863,439876,865879,171916,488797,931746,036742,272798,359815,222832,008868,354892,313928,310926,233927,078943,318935,344934,773928,889990,401986,390975,815957,310939,013926,924929,949915,375941,816944,516935,880929,612926,072938,908963,756952,855993,794998,392993,1901,024,2561,034,3451,087,0161,128,9521,125,1091,085,2041,115,5221,167,0571,128,3381,173,5671,042,716930,619883,138710,588623,072571,390
   > Total Current Assets 
445,179
482,349
571,759
712,702
751,761
782,301
923,074
876,726
899,257
855,847
840,676
881,606
889,190
855,432
813,437
824,239
779,070
785,643
767,867
768,715
782,734
759,410
749,064
754,614
765,888
776,597
776,314
758,252
774,214
751,746
764,621
773,424
771,784
777,390
782,285
707,938
714,262
712,909
712,356
693,199
696,165
701,093
667,825
671,517
640,245
627,238
599,900
548,058
554,886
609,909
730,379
639,707
639,986
617,647
604,778
584,223
599,670
742,900
791,605
700,402
696,257
690,533
675,492
641,046
1,068,410
905,189
837,430
671,711
724,242
671,120
653,716
556,372
617,660
683,583
779,943
908,024
1,030,124
873,125
928,369
875,890
899,816
875,342
863,172
681,274
665,159
690,784
661,759
850,327
775,763
751,369
749,404
678,075
661,382
615,501
608,856
607,391
589,194
594,015
572,157
553,446
538,750
496,672
501,130
501,130496,672538,750553,446572,157594,015589,194607,391608,856615,501661,382678,075749,404751,369775,763850,327661,759690,784665,159681,274863,172875,342899,816875,890928,369873,1251,030,124908,024779,943683,583617,660556,372653,716671,120724,242671,711837,430905,1891,068,410641,046675,492690,533696,257700,402791,605742,900599,670584,223604,778617,647639,986639,707730,379609,909554,886548,058599,900627,238640,245671,517667,825701,093696,165693,199712,356712,909714,262707,938782,285777,390771,784773,424764,621751,746774,214758,252776,314776,597765,888754,614749,064759,410782,734768,715767,867785,643779,070824,239813,437855,432889,190881,606840,676855,847899,257876,726923,074782,301751,761712,702571,759482,349445,179
       Cash And Cash Equivalents 
0
5,517
0
7,530
5,871
3,947
16,596
23,358
11,747
9,229
8,191
2,810
2,602
3,757
6,030
3,651
3,139
8,230
7,881
7,420
9,015
17,945
34,626
35,017
17,803
16,697
11,680
12,015
1,546
3,066
449
4,275
7,150
6,300
2,866
10,519
9,275
41,347
29,822
25,307
31,379
56,404
22,277
64,715
37,106
34,752
6,161
4,344
9,569
2,610
2,389
1,072
6,863
2,574
10,612
10,793
5,651
128,599
47,561
81,351
40,130
46,730
20,125
28,775
438,093
163,373
76,272
78,926
75,988
14,710
12,996
7,987
11,694
72,461
34,121
97,139
48,973
50,038
54,115
80,708
87,385
88,986
81,293
112,809
99,519
99,193
90,408
375,545
297,325
279,643
272,384
244,297
211,423
170,294
129,268
128,034
92,951
91,368
81,061
100,499
81,565
47,249
48,181
48,18147,24981,565100,49981,06191,36892,951128,034129,268170,294211,423244,297272,384279,643297,325375,54590,40899,19399,519112,80981,29388,98687,38580,70854,11550,03848,97397,13934,12172,46111,6947,98712,99614,71075,98878,92676,272163,373438,09328,77520,12546,73040,13081,35147,561128,5995,65110,79310,6122,5746,8631,0722,3892,6109,5694,3446,16134,75237,10664,71522,27756,40431,37925,30729,82241,3479,27510,5192,8666,3007,1504,2754493,0661,54612,01511,68016,69717,80335,01734,62617,9459,0157,4207,8818,2303,1393,6516,0303,7572,6022,8108,1919,22911,74723,35816,5963,9475,8717,53005,5170
       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
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
22,000
0
0
22,000
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0000000000000000000000022,0000022,0000000000000000000000000000000000000000000000000000000000000000000000000000000
       Net Receivables 
0
32,916
0
22,447
11,210
16,158
11,730
8,205
12,972
9,480
680,681
731,061
721,955
701,993
688,144
668,010
632,424
659,541
633,300
647,001
664,080
603,323
448,277
541,247
580,930
589,717
601,209
576,387
608,822
569,956
567,115
585,276
595,768
584,675
620,405
492,536
524,081
467,154
468,404
391,219
376,385
357,100
355,241
345,448
367,117
374,770
366,936
323,367
346,556
393,623
493,442
418,238
409,237
390,478
376,031
354,368
377,297
399,986
517,192
388,593
431,138
411,291
414,170
411,673
416,607
516,121
529,630
378,271
429,359
436,945
410,246
345,697
382,626
388,606
487,559
586,303
964,363
558,494
574,558
483,624
487,729
473,421
472,126
312,571
311,664
344,727
349,578
276,070
276,301
261,702
250,308
239,221
247,748
224,954
259,316
270,338
274,702
271,717
270,466
265,093
248,336
153,932
171,531
171,531153,932248,336265,093270,466271,717274,702270,338259,316224,954247,748239,221250,308261,702276,301276,070349,578344,727311,664312,571472,126473,421487,729483,624574,558558,494964,363586,303487,559388,606382,626345,697410,246436,945429,359378,271529,630516,121416,607411,673414,170411,291431,138388,593517,192399,986377,297354,368376,031390,478409,237418,238493,442393,623346,556323,367366,936374,770367,117345,448355,241357,100376,385391,219468,404467,154524,081492,536620,405584,675595,768585,276567,115569,956608,822576,387601,209589,717580,930541,247448,277603,323664,080647,001633,300659,541632,424668,010688,144701,993721,955731,061680,6819,48012,9728,20511,73016,15811,21022,447032,9160
       Other Current Assets 
445,179
179,584
571,759
471,739
521,198
512,978
623,761
593,039
655,294
638,419
-33,368
-67,389
-71,847
-83,116
-99,154
-81,434
-83,230
-95,595
-86,359
-104,081
-103,612
-82,373
-48,020
-62,519
-63,048
-63,994
-68,488
-60,400
-59,866
-40,399
-36,695
-41,099
-29,631
-22,983
-26,863
-16,717
-25,828
-12,598
-12,117
55
55
-10,533
-12,339
-15,849
-16,908
-18,549
-17,285
-13,442
-16,395
-20,357
-12,271
-23,159
-16,015
-10,652
-9,107
10
46
50
29
15
34
26
55
46
181
56
61
35
167
53
82
45
39
20
11
2,988
2,504
120
191
1,555
1,505
1,445
1,445
1,535
1,654
1,484
3,861
3,038
3,144
1,529
2,342
6,534
6,529
3,576
3,725
5,043
2,736
4,635
3,214
7,670
17,240
2,030
2,153
2,1532,03017,2407,6703,2144,6352,7365,0433,7253,5766,5296,5342,3421,5293,1443,0383,8611,4841,6541,5351,4451,4451,5051,5551911202,5042,988112039458253167356156181465526341529504610-9,107-10,652-16,015-23,159-12,271-20,357-16,395-13,442-17,285-18,549-16,908-15,849-12,339-10,5335555-12,117-12,598-25,828-16,717-26,863-22,983-29,631-41,099-36,695-40,399-59,866-60,400-68,488-63,994-63,048-62,519-48,020-82,373-103,612-104,081-86,359-95,595-83,230-81,434-99,154-83,116-71,847-67,389-33,368638,419655,294593,039623,761512,978521,198471,739571,759179,584445,179
   > Long-term Assets 
126,211
140,723
138,829
170,436
178,858
260,415
250,492
251,612
267,801
259,674
244,528
243,503
239,761
231,584
220,908
200,017
214,121
212,749
225,926
184,139
181,022
179,498
177,008
174,998
169,992
167,920
165,502
157,123
155,734
175,178
174,391
183,887
204,031
209,000
208,116
220,951
220,511
222,435
230,962
233,879
230,068
227,217
224,488
196,837
191,763
187,983
198,459
194,213
191,150
188,022
186,110
239,464
236,879
245,791
246,462
258,192
252,132
251,041
273,581
355,253
355,977
389,960
386,901
404,985
399,631
406,675
409,334
537,432
538,541
568,158
580,151
644,191
655,799
678,571
681,226
971,341
966,293
959,726
963,281
952,711
942,633
934,409
925,249
843,274
832,615
827,048
826,952
732,649
722,201
712,778
705,611
684,970
677,201
671,089
664,345
636,646
628,344
619,588
615,888
557,797
552,278
552,884
536,910
536,910552,884552,278557,797615,888619,588628,344636,646664,345671,089677,201684,970705,611712,778722,201732,649826,952827,048832,615843,274925,249934,409942,633952,711963,281959,726966,293971,341681,226678,571655,799644,191580,151568,158538,541537,432409,334406,675399,631404,985386,901389,960355,977355,253273,581251,041252,132258,192246,462245,791236,879239,464186,110188,022191,150194,213198,459187,983191,763196,837224,488227,217230,068233,879230,962222,435220,511220,951208,116209,000204,031183,887174,391175,178155,734157,123165,502167,920169,992174,998177,008179,498181,022184,139225,926212,749214,121200,017220,908231,584239,761243,503244,528259,674267,801251,612250,492260,415178,858170,436138,829140,723126,211
       Property Plant Equipment 
126,233
140,723
138,829
170,436
178,858
260,415
250,492
251,612
237,708
249,361
239,064
221,356
217,927
210,062
178,310
161,924
149,520
148,457
161,947
164,045
161,241
160,249
158,147
159,676
154,977
153,482
151,376
150,561
149,480
145,650
145,037
152,751
151,300
155,092
153,580
160,103
158,030
160,191
169,402
170,242
166,739
164,776
162,602
167,690
163,227
160,060
170,738
167,104
164,368
161,703
160,769
160,739
158,816
168,391
168,447
181,688
176,320
175,919
199,036
230,710
230,862
251,248
249,143
261,261
257,056
265,313
268,910
370,633
372,787
404,005
417,180
482,432
495,090
499,151
499,490
514,848
508,496
503,464
508,013
498,672
489,521
482,255
473,999
466,747
457,029
452,897
452,508
432,735
423,377
415,377
409,203
399,104
392,192
387,147
381,575
378,215
370,962
363,227
360,515
360,559
355,976
357,543
336,881
336,881357,543355,976360,559360,515363,227370,962378,215381,575387,147392,192399,104409,203415,377423,377432,735452,508452,897457,029466,747473,999482,255489,521498,672508,013503,464508,496514,848499,490499,151495,090482,432417,180404,005372,787370,633268,910265,313257,056261,261249,143251,248230,862230,710199,036175,919176,320181,688168,447168,391158,816160,739160,769161,703164,368167,104170,738160,060163,227167,690162,602164,776166,739170,242169,402160,191158,030160,103153,580155,092151,300152,751145,037145,650149,480150,561151,376153,482154,977159,676158,147160,249161,241164,045161,947148,457149,520161,924178,310210,062217,927221,356239,064249,361237,708251,612250,492260,415178,858170,436138,829140,723126,233
       Goodwill 
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
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
1,979
278,566
278,566
278,566
278,566
278,566
278,566
278,566
278,566
226,363
226,363
226,363
226,363
156,372
156,372
156,372
156,372
147,431
147,431
147,431
147,431
124,613
124,613
124,613
124,613
68,093
68,093
68,093
68,093
68,09368,09368,09368,093124,613124,613124,613124,613147,431147,431147,431147,431156,372156,372156,372156,372226,363226,363226,363226,363278,566278,566278,566278,566278,566278,566278,566278,5661,97900000000000000000000000000000000000000000000000000000000000000000000000000
       Long 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
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
22,000
22,000
22,000
22,000
22,000
22,000
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0000000000000000000022,00022,00022,00022,00022,00022,00000000000000000000000000000000000000000000000000000000000000000000000000000000
       Intangible Assets 
0
0
0
0
0
0
0
0
0
0
0
11,776
11,464
11,151
10,838
10,309
10,002
9,693
9,380
9,068
8,755
8,443
8,130
7,272
6,965
6,662
6,350
6,043
5,735
29,009
28,836
30,368
29,868
29,369
28,870
28,906
29,268
28,718
28,170
27,620
27,070
26,521
25,973
26,464
25,916
25,368
25,229
23,232
22,683
22,135
21,266
76,550
75,951
75,351
74,752
74,581
73,954
73,327
72,814
123,274
123,910
137,570
136,680
135,638
134,601
133,565
132,690
154,792
153,809
152,566
151,551
150,536
149,684
148,507
147,498
146,585
145,767
144,556
143,541
142,526
141,673
140,496
139,643
139,049
138,164
136,971
135,231
133,915
132,989
131,729
130,793
129,431
128,645
127,451
126,460
124,862
123,872
122,912
121,971
120,541
119,666
118,772
123,522
123,522118,772119,666120,541121,971122,912123,872124,862126,460127,451128,645129,431130,793131,729132,989133,915135,231136,971138,164139,049139,643140,496141,673142,526143,541144,556145,767146,585147,498148,507149,684150,536151,551152,566153,809154,792132,690133,565134,601135,638136,680137,570123,910123,27472,81473,32773,95474,58174,75275,35175,95176,55021,26622,13522,68323,23225,22925,36825,91626,46425,97326,52127,07027,62028,17028,71829,26828,90628,87029,36929,86830,36828,83629,0095,7356,0436,3506,6626,9657,2728,1308,4438,7559,0689,3809,69310,00210,30910,83811,15111,46411,77600000000000
       Long-term Assets Other 
-22
0
0
0
0
0
0
0
30,093
10,314
5,465
10,371
10,371
10,371
31,760
27,784
54,599
54,599
54,599
11,026
11,026
10,806
10,731
8,050
8,050
7,775
7,775
519
519
519
519
768
856
2,532
3,919
400
400
400
400
400
400
400
400
2,683
2,619
2,556
2,492
3,878
4,098
4,184
4,075
2,175
2,112
2,049
3,263
1,922
1,858
1,795
1,732
1,268
1,205
1,141
1,078
8,086
7,974
7,797
7,734
12,007
11,944
11,587
11,421
11,222
11,026
30,913
32,039
30,460
32,462
32,259
32,280
31,983
31,908
31,762
31,712
9,761
9,705
9,464
452,508
9,109
8,946
8,783
8,726
8,580
8,509
8,636
158
149
149
149
163
51
51
0
0
0051511631491491491588,6368,5098,5808,7268,7838,9469,109452,5089,4649,7059,76131,71231,76231,90831,98332,28032,25932,46230,46032,03930,91311,02611,22211,42111,58711,94412,0077,7347,7977,9748,0861,0781,1411,2051,2681,7321,7951,8581,9223,2632,0492,1122,1754,0754,1844,0983,8782,4922,5562,6192,6834004004004004004004004003,9192,5328567685195195195197,7757,7758,0508,05010,73110,80611,02611,02654,59954,59954,59927,78431,76010,37110,37110,3715,46510,31430,0930000000-22
> Total Liabilities 
319,799
355,456
435,993
437,449
467,412
589,408
711,631
698,585
733,180
679,371
648,567
690,300
694,084
681,936
653,628
667,785
649,799
651,113
639,723
600,522
610,437
585,162
566,645
572,179
578,282
584,884
580,140
549,689
562,369
555,386
563,385
571,605
554,054
562,189
543,452
522,615
521,068
489,665
496,008
439,994
448,446
458,109
450,420
498,746
493,309
512,650
517,126
535,936
553,537
590,819
709,102
663,324
670,558
619,555
626,194
618,456
637,088
630,102
728,934
779,694
783,061
837,730
834,596
753,573
608,352
473,771
424,143
462,825
520,771
520,777
542,425
538,040
605,775
687,276
769,918
1,109,041
1,218,828
1,048,380
1,098,075
1,128,182
1,160,787
1,185,586
1,186,564
1,143,057
1,136,996
1,163,599
1,160,408
584,305
515,713
515,780
522,407
549,942
538,720
499,301
499,614
516,141
507,886
523,535
517,879
514,697
547,768
521,828
554,355
554,355521,828547,768514,697517,879523,535507,886516,141499,614499,301538,720549,942522,407515,780515,713584,3051,160,4081,163,5991,136,9961,143,0571,186,5641,185,5861,160,7871,128,1821,098,0751,048,3801,218,8281,109,041769,918687,276605,775538,040542,425520,777520,771462,825424,143473,771608,352753,573834,596837,730783,061779,694728,934630,102637,088618,456626,194619,555670,558663,324709,102590,819553,537535,936517,126512,650493,309498,746450,420458,109448,446439,994496,008489,665521,068522,615543,452562,189554,054571,605563,385555,386562,369549,689580,140584,884578,282572,179566,645585,162610,437600,522639,723651,113649,799667,785653,628681,936694,084690,300648,567679,371733,180698,585711,631589,408467,412437,449435,993355,456319,799
   > Total Current Liabilities 
265,061
327,791
409,304
426,849
457,889
574,776
694,029
685,642
719,291
668,906
637,991
680,131
683,984
672,298
643,976
665,133
640,146
641,461
630,070
564,872
574,787
549,512
530,995
536,529
542,632
549,234
544,490
532,439
543,969
555,386
563,385
563,605
546,054
554,189
535,452
514,615
513,068
481,932
485,975
430,528
438,980
449,010
441,321
448,954
443,517
463,225
467,701
479,918
497,519
533,410
651,693
606,282
613,504
566,080
568,961
561,590
580,222
573,844
647,433
717,256
722,917
777,674
779,717
691,440
546,219
411,638
362,010
405,905
425,696
425,701
428,787
391,131
412,158
480,409
563,050
883,890
975,481
800,740
843,651
868,200
901,961
925,604
926,582
917,681
911,599
941,593
942,557
241,692
216,485
242,548
251,863
279,848
268,626
268,551
268,864
276,963
268,704
337,575
330,418
366,149
361,955
402,609
510,281
510,281402,609361,955366,149330,418337,575268,704276,963268,864268,551268,626279,848251,863242,548216,485241,692942,557941,593911,599917,681926,582925,604901,961868,200843,651800,740975,481883,890563,050480,409412,158391,131428,787425,701425,696405,905362,010411,638546,219691,440779,717777,674722,917717,256647,433573,844580,222561,590568,961566,080613,504606,282651,693533,410497,519479,918467,701463,225443,517448,954441,321449,010438,980430,528485,975481,932513,068514,615535,452554,189546,054563,605563,385555,386543,969532,439544,490549,234542,632536,529530,995549,512574,787564,872630,070641,461640,146665,133643,976672,298683,984680,131637,991668,906719,291685,642694,029574,776457,889426,849409,304327,791265,061
       Short-term Debt 
0
169,759
0
181,143
212,516
221,647
245,926
259,373
260,102
256,688
254,688
314,953
314,853
313,067
312,777
308,325
300,001
298,406
298,056
259,706
256,962
256,062
253,901
253,001
252,701
231,641
231,641
244,822
243,672
262,072
262,072
253,689
236,951
236,951
236,951
236,688
236,688
286,457
286,457
286,444
286,461
286,444
286,444
296,444
286,444
286,444
286,444
286,444
286,444
306,444
356,444
336,166
336,166
336,166
286,166
286,158
286,158
286,103
286,103
297,383
297,383
295,170
297,957
70,696
98,089
55,650
58,860
61,760
60,193
70,000
90,000
76,200
79,200
163,799
153,799
290,073
278,303
181,319
178,819
183,942
195,458
204,895
204,885
300,628
300,617
300,617
300,617
0
0
25,156
25,156
24,581
24,581
37,962
37,962
39,098
39,098
111,945
111,945
165,007
141,275
0
0
00141,275165,007111,945111,94539,09839,09837,96237,96224,58124,58125,15625,15600300,617300,617300,617300,628204,885204,895195,458183,942178,819181,319278,303290,073153,799163,79979,20076,20090,00070,00060,19361,76058,86055,65098,08970,696297,957295,170297,383297,383286,103286,103286,158286,158286,166336,166336,166336,166356,444306,444286,444286,444286,444286,444286,444296,444286,444286,444286,461286,444286,457286,457236,688236,688236,951236,951236,951253,689262,072262,072243,672244,822231,641231,641252,701253,001253,901256,062256,962259,706298,056298,406300,001308,325312,777313,067314,853314,953254,688256,688260,102259,373245,926221,647212,516181,1430169,7590
       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
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
195,458
204,895
204,885
251,485
251,474
251,474
251,474
0
0
0
0
0
0
0
0
0
0
60,000
60,000
60,000
70,000
120,000
290,000
290,000120,00070,00060,00060,00060,0000000000000251,474251,474251,474251,485204,885204,895195,45800000000000000000000000000000000000000000000000000000000000000000000000000000000
       Accounts payable 
0
54,189
0
64,185
60,364
93,219
193,923
191,329
205,416
160,241
125,419
158,422
167,834
153,756
116,568
185,735
137,715
137,316
126,528
121,949
120,211
93,333
115,485
126,840
116,272
113,727
98,001
98,031
90,220
84,722
87,350
90,950
80,760
76,221
67,855
56,981
64,669
57,668
64,139
39,995
36,183
35,243
38,778
30,627
28,561
40,624
43,542
46,695
39,775
63,657
74,966
68,628
68,226
81,734
75,178
64,340
67,906
72,708
130,399
144,426
121,109
151,668
121,845
214,603
169,478
172,514
157,131
195,353
207,724
129,299
209,737
185,337
183,474
171,238
202,192
156,270
206,593
208,109
191,998
195,368
208,967
216,833
213,661
117,719
113,684
125,708
136,321
25,276
28,841
35,828
40,880
43,189
36,105
49,933
50,297
61,026
66,403
65,213
60,715
60,709
60,100
70,661
60,142
60,14270,66160,10060,70960,71565,21366,40361,02650,29749,93336,10543,18940,88035,82828,84125,276136,321125,708113,684117,719213,661216,833208,967195,368191,998208,109206,593156,270202,192171,238183,474185,337209,737129,299207,724195,353157,131172,514169,478214,603121,845151,668121,109144,426130,39972,70867,90664,34075,17881,73468,22668,62874,96663,65739,77546,69543,54240,62428,56130,62738,77835,24336,18339,99564,13957,66864,66956,98167,85576,22180,76090,95087,35084,72290,22098,03198,001113,727116,272126,840115,48593,333120,211121,949126,528137,316137,715185,735116,568153,756167,834158,422125,419160,241205,416191,329193,92393,21960,36464,185054,1890
       Other Current Liabilities 
265,061
7,623
409,304
9,283
8,940
13,632
17,378
18,479
16,636
34,266
28,883
22,305
19,678
32,394
18,636
23,029
18,373
17,805
17,814
22,699
22,947
19,369
19,514
16,184
18,189
13,362
14,658
13,045
14,005
15,671
15,778
16,315
17,166
13,936
14,233
12,966
8,623
12,436
10,297
14,965
15,491
15,936
16,543
15,853
14,415
17,756
15,490
11,347
10,724
15,607
33,784
4,266
2,940
3,223
2,841
5,207
6,236
8,169
31,631
10,063
10,225
9,140
6,992
8,239
8,254
4,609
8,416
6,281
7,530
5,921
8,436
6,056
36,516
22,339
29,476
37,019
55,925
35,345
41,676
31,142
37,010
32,985
34,552
16,859
3,419
7,767
3,419
216,416
187,644
51,476
52,349
64,741
207,939
170,568
162,923
170,327
151,979
46,830
45,366
128,024
147,573
28,122
43,375
43,37528,122147,573128,02445,36646,830151,979170,327162,923170,568207,93964,74152,34951,476187,644216,4163,4197,7673,41916,85934,55232,98537,01031,14241,67635,34555,92537,01929,47622,33936,5166,0568,4365,9217,5306,2818,4164,6098,2548,2396,9929,14010,22510,06331,6318,1696,2365,2072,8413,2232,9404,26633,78415,60710,72411,34715,49017,75614,41515,85316,54315,93615,49114,96510,29712,4368,62312,96614,23313,93617,16616,31515,77815,67114,00513,04514,65813,36218,18916,18419,51419,36922,94722,69917,81417,80518,37323,02918,63632,39419,67822,30528,88334,26616,63618,47917,37813,6328,9409,283409,3047,623265,061
   > Long-term Liabilities 
54,738
27,664
26,689
10,600
9,523
14,631
17,602
12,943
13,889
10,465
10,576
10,169
10,099
9,638
9,652
2,652
9,652
9,652
9,652
35,650
35,650
35,650
35,650
35,650
35,650
35,650
35,650
17,250
18,400
0
0
8,000
8,000
8,000
8,000
8,000
8,000
7,733
10,033
9,466
9,466
9,099
9,099
49,792
49,792
49,425
49,425
56,018
56,018
57,409
57,409
57,042
57,054
53,475
57,233
56,866
56,866
56,258
81,501
62,439
60,144
60,055
54,879
62,133
62,133
62,133
62,133
56,919
95,075
95,075
113,638
146,909
193,618
206,868
206,868
225,151
243,347
247,640
254,424
259,982
258,826
259,982
259,982
225,376
225,397
222,006
217,850
342,612
299,228
273,232
270,544
270,094
270,094
230,750
230,750
239,179
239,182
185,960
187,460
148,548
185,812
119,219
44,073
44,073119,219185,812148,548187,460185,960239,182239,179230,750230,750270,094270,094270,544273,232299,228342,612217,850222,006225,397225,376259,982259,982258,826259,982254,424247,640243,347225,151206,868206,868193,618146,909113,63895,07595,07556,91962,13362,13362,13362,13354,87960,05560,14462,43981,50156,25856,86656,86657,23353,47557,05457,04257,40957,40956,01856,01849,42549,42549,79249,7929,0999,0999,4669,46610,0337,7338,0008,0008,0008,0008,0008,0000018,40017,25035,65035,65035,65035,65035,65035,65035,65035,6509,6529,6529,6522,6529,6529,63810,09910,16910,57610,46513,88912,94317,60214,6319,52310,60026,68927,66454,738
       Other Liabilities 
0
0
0
0
0
0
0
0
6,889
1,994
2,105
1,698
1,629
1,167
1,181
1,182
1,182
1,181
1,182
0
0
0
0
0
0
0
0
0
0
0
0
8,000
27,637
8,000
8,000
5,340
5,341
5,073
7,372
6,806
6,806
6,439
6,439
47,132
47,132
46,765
46,765
50,158
50,158
51,791
51,791
51,424
51,436
51,057
55,057
54,690
54,690
54,323
79,566
60,503
49,248
49,552
49,248
58,538
58,538
58,538
58,538
55,468
59,625
59,625
58,264
61,621
61,621
71,871
71,871
58,227
57,816
56,596
55,691
54,965
53,810
52,965
54,965
69,503
69,524
64,133
61,977
55,651
55,651
52,012
51,324
50,649
50,649
47,260
49,260
54,876
0
50,805
52,305
0
0
0
0
000052,30550,805054,87649,26047,26050,64950,64951,32452,01255,65155,65161,97764,13369,52469,50354,96552,96553,81054,96555,69156,59657,81658,22771,87171,87161,62161,62158,26459,62559,62555,46858,53858,53858,53858,53849,24849,55249,24860,50379,56654,32354,69054,69055,05751,05751,43651,42451,79151,79150,15850,15846,76546,76547,13247,1326,4396,4396,8066,8067,3725,0735,3415,3408,0008,00027,6378,0000000000000001,1821,1811,1821,1821,1811,1671,6291,6982,1051,9946,88900000000
       Deferred Long Term Liability 
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
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
307
328
563
548
462
412
431
375
347
278
205
148
92
35
102
76
158
158
149
0
149
163
0
0
0
0
0000163149014915815876102359214820527834737543141246254856332830700000000000000000000000000000000000000000000000000000000000000000000000000000
> Total Stockholder Equity
251,591
267,616
274,595
445,689
463,206
453,308
454,148
420,808
425,744
426,074
426,467
425,132
425,937
399,448
380,717
349,406
343,392
347,279
354,071
352,333
353,319
353,746
359,427
357,433
357,598
359,633
361,676
365,686
367,580
371,538
375,627
379,405
415,462
417,901
440,649
400,264
407,773
439,821
440,359
480,641
471,766
464,737
436,455
364,443
333,871
297,943
276,682
206,336
192,500
207,112
207,386
215,847
206,306
243,883
225,045
223,958
214,714
363,840
336,252
275,960
269,173
242,763
227,797
292,458
859,690
838,093
822,620
746,318
742,011
718,501
691,443
662,523
667,684
674,878
686,264
696,506
702,775
706,574
714,167
625,504
604,762
561,333
538,851
315,387
294,821
287,377
261,686
929,924
913,432
889,780
874,313
753,798
740,678
727,915
713,150
666,991
648,633
635,302
615,419
502,804
485,633
470,274
424,860
424,860470,274485,633502,804615,419635,302648,633666,991713,150727,915740,678753,798874,313889,780913,432929,924261,686287,377294,821315,387538,851561,333604,762625,504714,167706,574702,775696,506686,264674,878667,684662,523691,443718,501742,011746,318822,620838,093859,690292,458227,797242,763269,173275,960336,252363,840214,714223,958225,045243,883206,306215,847207,386207,112192,500206,336276,682297,943333,871364,443436,455464,737471,766480,641440,359439,821407,773400,264440,649417,901415,462379,405375,627371,538367,580365,686361,676359,633357,598357,433359,427353,746353,319352,333354,071347,279343,392349,406380,717399,448425,937425,132426,467426,074425,744420,808454,148453,308463,206445,689274,595267,616251,591
   Common Stock
98,000
98,000
117,600
145,800
145,800
174,960
174,960
174,960
174,960
174,960
174,960
174,960
174,960
174,960
174,960
174,960
174,960
174,960
174,960
174,960
174,960
174,960
174,960
174,960
174,960
174,960
174,960
174,960
174,960
216,829
216,829
216,829
216,829
216,829
216,829
216,829
216,829
216,829
216,829
216,829
216,829
216,829
216,829
216,829
216,829
216,829
216,829
216,829
216,829
216,829
216,829
216,829
216,829
216,829
216,829
216,829
216,829
247,700
247,700
247,700
247,700
247,700
247,700
247,700
372,440
372,440
372,440
372,440
372,440
372,440
372,440
744,880
744,880
744,880
764,274
764,269
764,269
764,269
765,346
765,205
765,185
765,185
765,185
765,185
761,961
761,959
756,959
1,138,656
1,138,656
1,138,656
1,138,656
1,138,656
1,138,656
1,138,656
1,138,656
1,138,656
1,138,656
1,138,656
1,138,656
1,138,656
1,138,656
0
0
001,138,6561,138,6561,138,6561,138,6561,138,6561,138,6561,138,6561,138,6561,138,6561,138,6561,138,6561,138,6561,138,6561,138,656756,959761,959761,961765,185765,185765,185765,185765,205765,346764,269764,269764,269764,274744,880744,880744,880372,440372,440372,440372,440372,440372,440372,440247,700247,700247,700247,700247,700247,700247,700216,829216,829216,829216,829216,829216,829216,829216,829216,829216,829216,829216,829216,829216,829216,829216,829216,829216,829216,829216,829216,829216,829216,829216,829216,829216,829216,829216,829174,960174,960174,960174,960174,960174,960174,960174,960174,960174,960174,960174,960174,960174,960174,960174,960174,960174,960174,960174,960174,960174,960174,960174,960145,800145,800117,60098,00098,000
   Retained Earnings 
26,332
38,283
25,662
57,453
74,972
34,744
35,583
7,240
7,719
8,942
10,094
6,145
6,950
-19,554
-38,285
-77,842
-83,936
-80,051
-73,259
-74,997
-74,011
-73,584
-67,983
-69,977
-69,859
-67,952
-65,934
4,130
5,835
9,722
13,202
13,433
49,489
51,858
74,606
31,535
39,045
71,092
71,631
51,706
42,831
35,802
7,520
-64,466
-95,039
-130,967
-152,228
-220,230
-234,065
-219,453
-219,179
-213,063
-222,604
-185,026
-203,865
-204,952
-214,196
-236,688
-264,275
-324,567
-331,355
-357,765
-372,742
-308,753
-332,210
-353,184
-368,447
-445,992
-450,299
-473,806
-501,003
-530,425
-525,264
-518,059
-506,636
-511,682
-505,408
-506,034
-519,178
-609,877
-630,619
-674,206
-696,689
-925,092
-945,659
-953,098
-973,789
-914,289
-930,781
-954,433
-969,900
-1,091,591
-1,104,763
-1,118,130
-1,133,707
-1,181,422
-1,199,261
-1,212,327
-1,231,952
-1,344,213
-1,361,131
-1,376,352
-1,421,626
-1,421,626-1,376,352-1,361,131-1,344,213-1,231,952-1,212,327-1,199,261-1,181,422-1,133,707-1,118,130-1,104,763-1,091,591-969,900-954,433-930,781-914,289-973,789-953,098-945,659-925,092-696,689-674,206-630,619-609,877-519,178-506,034-505,408-511,682-506,636-518,059-525,264-530,425-501,003-473,806-450,299-445,992-368,447-353,184-332,210-308,753-372,742-357,765-331,355-324,567-264,275-236,688-214,196-204,952-203,865-185,026-222,604-213,063-219,179-219,453-234,065-220,230-152,228-130,967-95,039-64,4667,52035,80242,83151,70671,63171,09239,04531,53574,60651,85849,48913,43313,2029,7225,8354,130-65,934-67,952-69,859-69,977-67,983-73,584-74,011-74,997-73,259-80,051-83,936-77,842-38,285-19,5546,9506,14510,0948,9427,7197,24035,58334,74474,97257,45325,66238,28326,332
   Capital Surplus 0000000000000000000000000000000000000000000000000000000000000000000000000000000000000000000000000000000
   Treasury Stock000000000000000000000000-23,673-42,074-42,074-42,074-42,08500000000000000000000000000000000000000000000000000000000000000000000000000
   Other Stockholders Equity 
127,260
131,333
131,333
242,436
242,434
243,604
243,605
238,608
243,065
242,172
241,413
244,027
244,027
244,042
244,042
252,288
252,368
252,370
252,370
252,370
252,370
252,370
252,450
252,450
252,497
252,624
252,650
186,596
186,785
144,987
145,596
149,143
149,143
149,214
149,214
151,899
151,899
151,899
151,899
212,106
212,106
212,106
212,106
212,081
212,081
212,081
212,081
209,736
209,736
209,736
209,736
212,081
212,081
212,081
212,081
212,081
212,081
352,828
352,828
352,828
352,828
352,828
352,839
353,510
819,460
818,837
818,627
819,871
819,871
819,867
820,005
448,067
448,067
448,057
428,625
443,919
443,914
448,339
467,998
470,176
470,196
470,354
470,354
475,294
478,519
478,516
478,516
705,556
705,556
705,556
705,556
706,733
706,784
625,187
-2,666
597,399
-1,138
597,399
-1,138
597,399
-1,138
0
0
00-1,138597,399-1,138597,399-1,138597,399-2,666625,187706,784706,733705,556705,556705,556705,556478,516478,516478,519475,294470,354470,354470,196470,176467,998448,339443,914443,919428,625448,057448,067448,067820,005819,867819,871819,871818,627818,837819,460353,510352,839352,828352,828352,828352,828352,828212,081212,081212,081212,081212,081212,081209,736209,736209,736209,736212,081212,081212,081212,081212,106212,106212,106212,106151,899151,899151,899151,899149,214149,214149,143149,143145,596144,987186,785186,596252,650252,624252,497252,450252,450252,370252,370252,370252,370252,370252,368252,288244,042244,042244,027244,027241,413242,172243,065238,608243,605243,604242,434242,436131,333131,333127,260



6.4. Balance Sheets

Currency in CNY. All numbers in thousands.