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

Shengda Mining Co Ltd
Buy, Hold or Sell?

Let's analyze Shengda Mining Co Ltd together

I guess you are interested in Shengda Mining 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 Shengda Mining 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 Shengda Mining Co Ltd

I send you an email if I find something interesting about Shengda Mining Co Ltd.

1. Quick Overview

1.1. Quick analysis of Shengda Mining Co Ltd (30 sec.)










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

How much money do you get?

How much money do you get?
¥0.02
When do you have the money?
1 year
How often do you get paid?
97.5%

What is your share worth?

Current worth
¥5.85
Expected worth in 1 year
¥6.39
How sure are you?
90.0%

+ What do you gain per year?

Total Gains per Share
¥0.69
Return On Investment
5.4%

For what price can you sell your share?

Current Price per Share
¥12.91
Expected price per share
¥11.89 - ¥15.55
How sure are you?
50%
3rd party ad coffee SUPPORTERis ad-free.

2. Detailed Analysis

2.1. Valuation of Shengda Mining Co Ltd (5 min.)




Live pricePrice per Share (EOD)
¥12.91
Intrinsic Value Per Share
¥-2.51 - ¥13.16
Total Value Per Share
¥3.34 - ¥19.02

2.2. Growth of Shengda Mining Co Ltd (5 min.)




Is Shengda Mining Co Ltd growing?

Current yearPrevious yearGrowGrow %
How rich?$556.6m$494.3m$46.1m8.5%

How much money is Shengda Mining Co Ltd making?

Current yearPrevious yearGrowGrow %
Making money$7.3m$11.9m-$4.6m-62.6%
Net Profit Margin8.9%13.9%--

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

2.3. Financial Health of Shengda Mining Co Ltd (5 min.)




2.4. Comparing to competitors in the Other Industrial Metals & Mining industry (5 min.)




  Industry Rankings (Other Industrial Metals & Mining)  


Richest
#77 / 856

Most Revenue
#121 / 856

Most Profit
#88 / 856
3rd party ad coffee SUPPORTERis ad-free.

3. Summary and Key Metrics

3.1. What can you expect buying and holding a share of Shengda Mining Co Ltd?

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

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

Speculation

The Price per Share of Shengda Mining Co Ltd is ¥12.91. 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 Shengda Mining 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 Shengda Mining 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 ¥5.85. Based on the TTM, the Book Value Change Per Share is ¥0.13 per quarter. Based on the YOY, the Book Value Change Per Share is ¥0.12 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 ¥0.04 per quarter.
Based on historical numbers we can estimate the returns while holding a share of Shengda Mining 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 Eps0.020.2%0.010.1%0.020.1%0.020.1%0.020.1%
Usd Book Value Change Per Share0.030.2%0.020.1%0.020.1%0.020.1%0.020.1%
Usd Dividend Per Share0.010.1%0.010.0%0.000.0%0.010.1%0.010.1%
Usd Total Gains Per Share0.040.3%0.020.2%0.020.1%0.020.2%0.030.2%
Usd Price Per Share1.80-1.68-1.93-1.78-1.89-
Price to Earnings Ratio19.33--17.61-40.24-29.90-40.39-
Price-to-Total Gains Ratio43.81-79.73-203.52-76.44-81.29-
Price to Book Ratio2.23-2.17-2.70-2.84-4.77-
Price-to-Total Gains Ratio43.81-79.73-203.52-76.44-81.29-

When do you get the money?

Usd Investment
$.00
Usd Price Per Share1.778998
Number of shares562
Gains per QuarterTrailing 12 Months5 Year
Usd Dividend Per Share0.010.01
Usd Book Value Change Per Share0.020.02
Usd Total Gains Per Share0.020.02
Gains per Quarter (562 shares)13.4213.07
Gains per Year (562 shares)53.6652.26
YearsReturn on Investment (TTM)Return on Investment (5Y)
 DividendBook Value gainTotal gainsDividendBook Value gainTotal gains
Broker costs---10---10
1124244163642
2248398327294
33612515248109146
44916620664145198
56120826080181250
67324931496217302
785291368112253354
897332422129290406
9109374476145326458
10121415530161362510

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 Share3.01.00.075.0%11.01.00.091.7%18.02.00.090.0%38.02.00.095.0%66.021.00.075.9%
Book Value Change Per Share4.00.00.0100.0%12.00.00.0100.0%18.02.00.090.0%36.04.00.090.0%65.022.00.074.7%
Dividend per Share4.00.00.0100.0%12.00.00.0100.0%20.00.00.0100.0%39.00.01.097.5%51.00.036.058.6%
Total Gains per Share4.00.00.0100.0%12.00.00.0100.0%18.02.00.090.0%36.04.00.090.0%67.020.00.077.0%
3rd party ad coffee SUPPORTERis ad-free.

3.2. Key Performance Indicators

The key performance indicators of Shengda Mining 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--0.1990.134+49%0.116+72%0.117+70%0.122+64%
Book Value Per Share--5.8545.628+4%5.199+13%4.660+26%3.754+56%
Current Ratio--1.0551.002+5%1.067-1%1.045+1%1.629-35%
Debt To Asset Ratio--0.4150.407+2%0.353+17%0.394+5%0.312+33%
Debt To Equity Ratio--0.8760.850+3%0.647+35%0.787+11%0.577+52%
Dividend Per Share--0.0990.039+154%0.023+333%0.052+92%0.061+64%
Enterprise Value--6161793115.6406222589445.575-1%8374094454.150-26%7417164961.340-17%8742188624.632-30%
Eps--0.1690.077+119%0.111+52%0.113+50%0.114+49%
Ev To Ebitda Ratio--infinfnan%45.371+inf%infnan%infnan%
Ev To Sales Ratio--2.8283.489-19%4.633-39%4.839-42%10.989-74%
Free Cash Flow Per Share--0.0990.091+8%0.115-14%-0.004+104%-0.030+130%
Free Cash Flow To Equity Per Share--0.099-0.003+103%0.168-41%-0.046+146%-0.049+150%
Gross Profit Margin--1.0001.0030%0.986+1%0.992+1%0.993+1%
Intrinsic Value_10Y_max--13.161--------
Intrinsic Value_10Y_min---2.510--------
Intrinsic Value_1Y_max--0.423--------
Intrinsic Value_1Y_min---0.142--------
Intrinsic Value_3Y_max--1.953--------
Intrinsic Value_3Y_min---0.523--------
Intrinsic Value_5Y_max--4.306--------
Intrinsic Value_5Y_min---1.009--------
Market Cap8907500099.840-1%9024799045.6808508696579.615+6%9670645232.400-7%8909983724.330+1%9476180095.372-5%
Net Profit Margin--0.2140.089+142%0.139+54%0.147+46%0.210+2%
Operating Margin----0.0400%0.196-100%0.200-100%0.353-100%
Operating Ratio--1.0891.0910%0.797+37%0.796+37%0.657+66%
Pb Ratio2.205-1%2.2342.169+3%2.697-17%2.841-21%4.772-53%
Pe Ratio19.081-1%19.333-17.614+191%40.236-52%29.904-35%40.388-52%
Price Per Share12.910-1%13.08012.215+7%14.015-7%12.888+1%13.708-5%
Price To Free Cash Flow Ratio32.704-1%33.13510.142+227%2.857+1060%-12.463+138%-20027.897+60544%
Price To Total Gains Ratio43.241-1%43.81079.725-45%203.522-78%76.441-43%81.288-46%
Quick Ratio--0.1850.515-64%1.118-83%1.035-82%1.631-89%
Return On Assets--0.0170.008+114%0.016+8%0.016+5%0.025-31%
Return On Equity--0.0360.017+116%0.029+24%0.032+12%0.041-13%
Total Gains Per Share--0.2990.173+72%0.139+115%0.169+77%0.182+64%
Usd Book Value--556627486.352540522464.667+3%494384693.693+13%444251939.432+25%357892269.195+56%
Usd Book Value Change Per Share--0.0270.018+49%0.016+72%0.016+70%0.017+64%
Usd Book Value Per Share--0.8070.775+4%0.716+13%0.642+26%0.517+56%
Usd Dividend Per Share--0.0140.005+154%0.003+333%0.007+92%0.008+64%
Usd Enterprise Value--849095091.335857472825.600-1%1153950215.782-26%1022085331.673-17%1204673592.474-30%
Usd Eps--0.0230.011+119%0.015+52%0.016+50%0.016+49%
Usd Free Cash Flow--9383073.3108849275.862+6%10950101.349-14%-329541.323+104%-2725361.828+129%
Usd Free Cash Flow Per Share--0.0140.013+8%0.016-14%-0.001+104%-0.004+130%
Usd Free Cash Flow To Equity Per Share--0.0140.000+103%0.023-41%-0.006+146%-0.007+150%
Usd Market Cap1227453513.758-1%1243617308.4951172498388.671+6%1332614913.025-7%1227795757.213+1%1305817617.142-5%
Usd Price Per Share1.779-1%1.8021.683+7%1.931-7%1.776+1%1.889-5%
Usd Profit--16081729.7737346644.377+119%11947466.941+35%11491824.496+40%11176919.603+44%
Usd Revenue--75070324.52573963676.869+1%74532042.024+1%67169684.843+12%58444048.919+28%
Usd Total Gains Per Share--0.0410.024+72%0.019+115%0.023+77%0.025+64%
 EOD+4 -4MRQTTM+26 -12YOY+21 -195Y+28 -1110Y+23 -16

3.3 Fundamental Score

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

Penke's Stock Scanner

  
  
IndicatorConditionValue
Price to Earnings Ratio (EOD)Between0-1519.081
Price to Book Ratio (EOD)Between0-12.205
Net Profit Margin (MRQ)Greater than00.214
Operating Margin (MRQ)Greater than00.000
Quick Ratio (MRQ)Greater than10.185
Current Ratio (MRQ)Greater than11.055
Debt to Asset Ratio (MRQ)Less than10.415
Debt to Equity Ratio (MRQ)Less than10.876
Return on Equity (MRQ)Greater than0.150.036
Return on Assets (MRQ)Greater than0.050.017
Total4/10 (40.0%)

3.4 Technical Score

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

Penke's Symbol Scanner

  
  
IndicatorConditionValue
RsiGreater than5047.474
Ma 20Greater thanMa 5013.010
Ma 50Greater thanMa 10013.125
Ma 100Greater thanMa 20012.011
OpenGreater thanClose12.830
Total1/5 (20.0%)

4. In-depth Analysis

4.1 About Shengda Mining Co Ltd

Shengda Resources Co.,Ltd., through its subsidiaries, engages in the mining development, sales, trade, investment, and investment management businesses in China. The company also explores and develops non-ferrous metals. It primarily mines for silver-containing lead powder, zinc powder, gold, and silver. The company was formerly known as Shengda Mining Co., Ltd. and changed its name to Shengda Resources Co.,Ltd. in October 2019. Shengda Resources Co.,Ltd. was founded in 1995 and is headquartered in Beijing, China.

Fundamental data was last updated by Penke on 2024-11-17 00:13:02.

4.2 In-depth Summary

4.2.1. Financial Health Summary

Profitability Details
 Compared to previous yearCompared to industry
The company is making a profit.
Using its assets, the company is inefficient in making profit.
Using its investors money, the company is 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 very 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 underpriced.
Based on the earnings, the company is expensive.
Based on how much money comes from the company's main activities, the company is cheap.
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 Shengda Mining Co Ltd earns for each ¥1 of revenue.

  • Above 10% is considered healthy but always compare Shengda Mining Co Ltd to the Other Industrial Metals & Mining industry mean.
  • A Net Profit Margin of 21.4% means that ¥0.21 for each ¥1 in revenue is generated as profit.

Let's take a look of the Net Profit Margin trends of Shengda Mining Co Ltd:

  • The MRQ is 21.4%. The company is making a huge profit. +2
  • The TTM is 8.9%. The company is making a profit. +1
Trends
Current periodCompared to+/- 
MRQ21.4%TTM8.9%+12.6%
TTM8.9%YOY13.9%-5.0%
TTM8.9%5Y14.7%-5.8%
5Y14.7%10Y21.0%-6.4%
Compared to industry (Other Industrial Metals & Mining)
PeriodCompanyIndustry (mean)+/- 
MRQ21.4%-4.4%+25.8%
TTM8.9%-7.6%+16.5%
YOY13.9%-46.6%+60.5%
5Y14.7%-173.8%+188.5%
10Y21.0%-670.0%+691.0%
4.3.1.2. Return on Assets

Shows how efficient Shengda Mining Co Ltd is using its assets to generate profit.

  • Above 5% is considered healthy but always compare Shengda Mining Co Ltd to the Other Industrial Metals & Mining industry mean.
  • 1.7% Return on Assets means that Shengda Mining Co Ltd generated ¥0.02 profit for each $1 in assets.

Let's take a look of the Return on Assets trends of Shengda Mining Co Ltd:

  • The MRQ is 1.7%. Using its assets, the company is less efficient in making profit.
  • The TTM is 0.8%. Using its assets, the company is inefficient in making profit. -1
Trends
Current periodCompared to+/- 
MRQ1.7%TTM0.8%+0.9%
TTM0.8%YOY1.6%-0.8%
TTM0.8%5Y1.6%-0.8%
5Y1.6%10Y2.5%-0.9%
Compared to industry (Other Industrial Metals & Mining)
PeriodCompanyIndustry (mean)+/- 
MRQ1.7%-6.4%+8.1%
TTM0.8%-6.9%+7.7%
YOY1.6%-6.5%+8.1%
5Y1.6%-9.2%+10.8%
10Y2.5%-14.1%+16.6%
4.3.1.3. Return on Equity

Shows how efficient Shengda Mining Co Ltd is using its investors money to generate profit.

  • Above 15%-20% is considered healthy but always compare Shengda Mining Co Ltd to the Other Industrial Metals & Mining industry mean.
  • 3.6% Return on Equity means Shengda Mining Co Ltd generated ¥0.04 for each ¥1 the owners (shareholders) invested.

Let's take a look of the Return on Equity trends of Shengda Mining Co Ltd:

  • The MRQ is 3.6%. Using its investors money, the company is inefficient in making profit. -1
  • The TTM is 1.7%. Using its investors money, the company is inefficient in making profit. -1
Trends
Current periodCompared to+/- 
MRQ3.6%TTM1.7%+1.9%
TTM1.7%YOY2.9%-1.2%
TTM1.7%5Y3.2%-1.5%
5Y3.2%10Y4.1%-0.9%
Compared to industry (Other Industrial Metals & Mining)
PeriodCompanyIndustry (mean)+/- 
MRQ3.6%-6.8%+10.4%
TTM1.7%-7.6%+9.3%
YOY2.9%-7.2%+10.1%
5Y3.2%-9.7%+12.9%
10Y4.1%-14.3%+18.4%
3rd party ad coffee SUPPORTERis ad-free.

4.3.2. Operating Efficiency of Shengda Mining Co Ltd.

4.3.2. Operating Efficiency
4.3.2.1. Operating Margin

Measures how efficient Shengda Mining Co Ltd is operating .

  • Measures how much profit Shengda Mining 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 Shengda Mining Co Ltd to the Other Industrial Metals & Mining 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 Shengda Mining Co Ltd:

  • The MRQ is 0.0%. The data is not here.
Trends
Current periodCompared to+/- 
MRQ-TTM-4.0%+4.0%
TTM-4.0%YOY19.6%-23.6%
TTM-4.0%5Y20.0%-24.0%
5Y20.0%10Y35.3%-15.3%
Compared to industry (Other Industrial Metals & Mining)
PeriodCompanyIndustry (mean)+/- 
MRQ--97.0%+97.0%
TTM-4.0%-42.6%+38.6%
YOY19.6%-49.7%+69.3%
5Y20.0%-272.8%+292.8%
10Y35.3%-629.6%+664.9%
4.3.2.2. Operating Ratio

Measures how efficient Shengda Mining Co Ltd is keeping operating costs low.

  • Below 1 is considered healthy (always compare to Other Industrial Metals & Mining industry mean).
  • An Operation Ratio of 1.09 means that the operating costs are ¥1.09 for each ¥1 in net sales.

Let's take a look of the Operating Ratio trends of Shengda Mining Co Ltd:

  • The MRQ is 1.089. The company is inefficient in keeping operating costs low. -1
  • The TTM is 1.091. The company is inefficient in keeping operating costs low. -1
Trends
Current periodCompared to+/- 
MRQ1.089TTM1.091-0.002
TTM1.091YOY0.797+0.293
TTM1.0915Y0.796+0.295
5Y0.79610Y0.657+0.139
Compared to industry (Other Industrial Metals & Mining)
PeriodCompanyIndustry (mean)+/- 
MRQ1.0891.700-0.611
TTM1.0911.707-0.616
YOY0.7971.954-1.157
5Y0.7963.533-2.737
10Y0.6578.363-7.706
3rd party ad coffee SUPPORTERis ad-free.

4.4.3. Liquidity of Shengda Mining Co Ltd.

4.4.3. Liquidity
4.4.3.1. Current Ratio

Measures if Shengda Mining Co Ltd is able to pay off Short-term Debt.

  • Above 1.5 is considered healthy (always compare to Other Industrial Metals & Mining industry mean).
  • A Current Ratio of 1.05 means the company has ¥1.05 in assets for each ¥1 in short-term debts.

Let's take a look of the Current Ratio trends of Shengda Mining Co Ltd:

  • The MRQ is 1.055. The company is just able to pay all its short-term debts.
  • The TTM is 1.002. The company is just able to pay all its short-term debts.
Trends
Current periodCompared to+/- 
MRQ1.055TTM1.002+0.053
TTM1.002YOY1.067-0.065
TTM1.0025Y1.045-0.043
5Y1.04510Y1.629-0.585
Compared to industry (Other Industrial Metals & Mining)
PeriodCompanyIndustry (mean)+/- 
MRQ1.0551.950-0.895
TTM1.0022.046-1.044
YOY1.0672.812-1.745
5Y1.0453.920-2.875
10Y1.6294.512-2.883
4.4.3.2. Quick Ratio

Measures if Shengda Mining 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 Shengda Mining Co Ltd to the Other Industrial Metals & Mining industry mean.
  • A Quick Ratio of 0.18 means the company can pay off ¥0.18 for each ¥1 in debt (using most liquid assets).

Let's take a look of the Quick Ratio trends of Shengda Mining Co Ltd:

  • The MRQ is 0.185. The company is just not able to pay all its short-term debts with the most liquid assets. -1
  • The TTM is 0.515. The company is just not able to pay all its short-term debts with the most liquid assets. -1
Trends
Current periodCompared to+/- 
MRQ0.185TTM0.515-0.331
TTM0.515YOY1.118-0.602
TTM0.5155Y1.035-0.519
5Y1.03510Y1.631-0.596
Compared to industry (Other Industrial Metals & Mining)
PeriodCompanyIndustry (mean)+/- 
MRQ0.1850.913-0.728
TTM0.5151.159-0.644
YOY1.1181.736-0.618
5Y1.0352.392-1.357
10Y1.6313.407-1.776
3rd party ad coffee SUPPORTERis ad-free.

4.5.4. Solvency of Shengda Mining Co Ltd.

4.5.4. Solvency
4.5.4.1. Debt to Asset Ratio

Measures how much % of Shengda Mining Co Ltd assets are financed with debt.

  • Below 1 (100%) is considered healthy but always compare Shengda Mining Co Ltd to Other Industrial Metals & Mining industry mean.
  • A Debt to Asset Ratio of 0.41 means that Shengda Mining Co Ltd assets are financed with 41.5% credit (debt) and the remaining percentage (100% - 41.5%) is financed by its owners/shareholders. 

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

  • The MRQ is 0.415. The company is very able to pay all its debts by selling its assets. +2
  • The TTM is 0.407. The company is very able to pay all its debts by selling its assets. +2
Trends
Current periodCompared to+/- 
MRQ0.415TTM0.407+0.008
TTM0.407YOY0.353+0.053
TTM0.4075Y0.394+0.013
5Y0.39410Y0.312+0.082
Compared to industry (Other Industrial Metals & Mining)
PeriodCompanyIndustry (mean)+/- 
MRQ0.4150.200+0.215
TTM0.4070.200+0.207
YOY0.3530.180+0.173
5Y0.3940.228+0.166
10Y0.3120.261+0.051
4.5.4.2. Debt to Equity Ratio

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

  • Below 2 is considered healthy but always compare Shengda Mining Co Ltd to the Other Industrial Metals & Mining industry mean.
  • A Debt to Equity ratio of 87.6% means that company has ¥0.88 debt for each ¥1 in shareholders equity.

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

  • The MRQ is 0.876. The company is very able to pay all its debts with equity. +2
  • The TTM is 0.850. The company is very able to pay all its debts with equity. +2
Trends
Current periodCompared to+/- 
MRQ0.876TTM0.850+0.026
TTM0.850YOY0.647+0.202
TTM0.8505Y0.787+0.062
5Y0.78710Y0.577+0.210
Compared to industry (Other Industrial Metals & Mining)
PeriodCompanyIndustry (mean)+/- 
MRQ0.8760.182+0.694
TTM0.8500.187+0.663
YOY0.6470.187+0.460
5Y0.7870.238+0.549
10Y0.5770.293+0.284
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 Shengda Mining Co Ltd generates.

  • Above 15 is considered overpriced but always compare Shengda Mining Co Ltd to the Other Industrial Metals & Mining industry mean.
  • A PE ratio of 19.33 means the investor is paying ¥19.33 for every ¥1 in earnings.

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

  • The EOD is 19.081. Based on the earnings, the company is fair priced.
  • The MRQ is 19.333. Based on the earnings, the company is fair priced.
  • The TTM is -17.614. Based on the earnings, the company is expensive. -2
Trends
Current periodCompared to+/- 
EOD19.081MRQ19.333-0.251
MRQ19.333TTM-17.614+36.947
TTM-17.614YOY40.236-57.850
TTM-17.6145Y29.904-47.519
5Y29.90410Y40.388-10.483
Compared to industry (Other Industrial Metals & Mining)
PeriodCompanyIndustry (mean)+/- 
EOD19.081-3.577+22.658
MRQ19.333-4.669+24.002
TTM-17.614-5.105-12.509
YOY40.236-7.093+47.329
5Y29.904-10.583+40.487
10Y40.388-11.586+51.974
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 Shengda Mining Co Ltd:

  • The EOD is 32.704. Based on how much money comes from the company's main activities, the company is fair priced.
  • The MRQ is 33.135. Based on how much money comes from the company's main activities, the company is fair priced.
  • The TTM is 10.142. Based on how much money comes from the company's main activities, the company is cheap. +2
Trends
Current periodCompared to+/- 
EOD32.704MRQ33.135-0.431
MRQ33.135TTM10.142+22.993
TTM10.142YOY2.857+7.285
TTM10.1425Y-12.463+22.605
5Y-12.46310Y-20,027.897+20,015.434
Compared to industry (Other Industrial Metals & Mining)
PeriodCompanyIndustry (mean)+/- 
EOD32.704-4.807+37.511
MRQ33.135-5.544+38.679
TTM10.142-5.880+16.022
YOY2.857-7.722+10.579
5Y-12.463-12.193-0.270
10Y-20,027.897-15.452-20,012.445
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 Shengda Mining Co Ltd is to cheap or to expensive compared to its book value.

  • At or below 1 is considered healthy (always compare to Other Industrial Metals & Mining industry mean).
  • A PB ratio of 2.23 means the investor is paying ¥2.23 for each ¥1 in book value.

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

  • The EOD is 2.205. Based on the equity, the company is underpriced. +1
  • The MRQ is 2.234. Based on the equity, the company is underpriced. +1
  • The TTM is 2.169. Based on the equity, the company is underpriced. +1
Trends
Current periodCompared to+/- 
EOD2.205MRQ2.234-0.029
MRQ2.234TTM2.169+0.065
TTM2.169YOY2.697-0.527
TTM2.1695Y2.841-0.672
5Y2.84110Y4.772-1.931
Compared to industry (Other Industrial Metals & Mining)
PeriodCompanyIndustry (mean)+/- 
EOD2.2051.105+1.100
MRQ2.2341.241+0.993
TTM2.1691.390+0.779
YOY2.6971.840+0.857
5Y2.8412.538+0.303
10Y4.7723.102+1.670
4.6.2. Total Gains per Share
3rd party ad coffee SUPPORTERis ad-free.

6. Financial Statements




6.1. Latest Balance Sheet

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

Summary
Total Assets6,902,393
Total Liabilities2,863,006
Total Stockholder Equity3,268,703
 As reported
Total Liabilities 2,863,006
Total Stockholder Equity+ 3,268,703
Total Assets = 6,902,393

Assets

Total Assets6,902,393
Total Current Assets2,199,459
Long-term Assets4,702,933
Total Current Assets
Cash And Cash Equivalents 833,745
Short-term Investments 343,063
Net Receivables 42,262
Inventory 313,191
Other Current Assets 15,249
Total Current Assets  (as reported)2,199,459
Total Current Assets  (calculated)1,547,512
+/- 651,947
Long-term Assets
Property Plant Equipment 2,618,519
Goodwill 27,615
Intangible Assets 1,337,917
Long-term Assets Other 27,519
Long-term Assets  (as reported)4,702,933
Long-term Assets  (calculated)4,011,570
+/- 691,363

Liabilities & Shareholders' Equity

Total Current Liabilities2,084,900
Long-term Liabilities778,106
Total Stockholder Equity3,268,703
Total Current Liabilities
Short Long Term Debt 954,918
Accounts payable 364,769
Other Current Liabilities 8,600
Total Current Liabilities  (as reported)2,084,900
Total Current Liabilities  (calculated)1,328,288
+/- 756,612
Long-term Liabilities
Long term Debt 120,000
Long-term Liabilities Other 150,142
Long-term Liabilities  (as reported)778,106
Long-term Liabilities  (calculated)270,142
+/- 507,964
Total Stockholder Equity
Retained Earnings 2,987,465
Total Stockholder Equity (as reported)3,268,703
Total Stockholder Equity (calculated)2,987,465
+/- 281,238
Other
Capital Stock128,674
Common Stock Shares Outstanding 689,969
Net Debt 241,173
Net Invested Capital 4,343,621
Net Working Capital 114,559
Property Plant and Equipment Gross 2,618,519



6.2. 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 
238,108
312,870
331,026
340,632
337,704
276,163
268,277
266,154
276,376
259,168
258,012
151,115
147,605
142,607
143,300
198,440
192,593
187,490
196,087
200,317
179,206
191,399
189,603
197,632
192,992
196,074
202,775
160,742
161,016
171,521
173,518
174,967
172,284
187,857
188,090
164,673
163,452
164,957
167,368
161,098
161,156
157,683
156,872
171,459
160,014
158,051
153,458
153,842
149,875
147,865
145,976
1,050,759
1,183,558
1,017,082
1,124,048
1,050,721
1,191,308
1,213,565
791,860
781,045
753,986
850,606
1,042,439
1,125,016
986,475
1,392,772
1,212,606
1,408,519
1,481,177
1,827,852
2,813,911
2,841,146
2,631,127
2,720,333
2,975,099
3,169,659
3,079,117
3,397,219
3,427,682
3,708,934
3,538,834
3,800,172
4,178,463
4,347,904
4,077,599
4,109,771
4,169,643
4,642,923
4,917,449
5,011,430
5,216,268
5,321,285
5,166,999
5,249,569
5,480,962
5,381,926
5,258,344
5,662,278
5,917,733
6,549,798
6,447,516
6,545,665
6,902,393
6,902,3936,545,6656,447,5166,549,7985,917,7335,662,2785,258,3445,381,9265,480,9625,249,5695,166,9995,321,2855,216,2685,011,4304,917,4494,642,9234,169,6434,109,7714,077,5994,347,9044,178,4633,800,1723,538,8343,708,9343,427,6823,397,2193,079,1173,169,6592,975,0992,720,3332,631,1272,841,1462,813,9111,827,8521,481,1771,408,5191,212,6061,392,772986,4751,125,0161,042,439850,606753,986781,045791,8601,213,5651,191,3081,050,7211,124,0481,017,0821,183,5581,050,759145,976147,865149,875153,842153,458158,051160,014171,459156,872157,683161,156161,098167,368164,957163,452164,673188,090187,857172,284174,967173,518171,521161,016160,742202,775196,074192,992197,632189,603191,399179,206200,317196,087187,490192,593198,440143,300142,607147,605151,115258,012259,168276,376266,154268,277276,163337,704340,632331,026312,870238,108
   > Total Current Assets 
162,937
225,730
241,388
243,927
242,982
187,645
181,862
182,696
195,077
179,983
174,737
92,978
89,763
86,106
87,845
160,556
0
77,451
0
92,165
71,984
85,105
0
65,804
0
36,830
44,392
21,078
21,759
21,571
24,161
41,301
39,377
55,645
56,623
51,325
89,727
91,669
94,448
88,849
89,348
86,289
85,844
101,199
90,197
88,892
84,933
71,289
67,482
66,002
64,603
740,554
871,216
711,196
773,758
701,050
845,826
874,248
332,258
327,243
304,760
408,049
607,223
692,046
582,007
805,207
310,697
215,188
292,665
323,128
1,328,819
1,048,913
809,194
838,834
901,235
1,017,982
893,844
1,129,595
1,196,588
809,125
1,338,666
1,616,497
1,684,991
1,104,828
773,600
949,906
942,871
1,348,922
1,352,939
1,443,933
1,594,951
1,686,024
1,486,831
1,565,791
1,781,494
1,548,697
1,433,031
1,738,775
2,002,817
1,778,205
1,815,408
1,917,715
2,199,459
2,199,4591,917,7151,815,4081,778,2052,002,8171,738,7751,433,0311,548,6971,781,4941,565,7911,486,8311,686,0241,594,9511,443,9331,352,9391,348,922942,871949,906773,6001,104,8281,684,9911,616,4971,338,666809,1251,196,5881,129,595893,8441,017,982901,235838,834809,1941,048,9131,328,819323,128292,665215,188310,697805,207582,007692,046607,223408,049304,760327,243332,258874,248845,826701,050773,758711,196871,216740,55464,60366,00267,48271,28984,93388,89290,197101,19985,84486,28989,34888,84994,44891,66989,72751,32556,62355,64539,37741,30124,16121,57121,75921,07844,39236,830065,804085,10571,98492,165077,4510160,55687,84586,10689,76392,978174,737179,983195,077182,696181,862187,645242,982243,927241,388225,730162,937
       Cash And Cash Equivalents 
0
8,877
0
4,097
2,058
2,258
401
596
1,070
1,745
1,448
865
971
6,099
6,321
3,751
0
2,033
0
16,936
556
673
0
755
0
737
511
715
361
1,025
1,886
2,442
660
3,469
1,214
9,343
4,111
4,101
41,064
47,415
47,582
58,632
56,882
58,922
65,117
58,283
77,634
64,036
60,955
59,291
57,069
698,696
821,567
668,870
725,938
639,304
789,300
816,703
269,314
253,165
241,823
353,669
542,340
627,247
520,705
754,393
219,138
131,066
235,776
264,492
1,252,901
1,006,378
754,149
559,651
669,997
838,957
552,585
639,320
368,998
381,390
171,553
176,761
260,730
325,806
63,995
134,598
188,291
784,773
56,326
226,748
306,130
372,810
221,340
276,319
449,797
277,896
112,507
319,919
544,172
446,864
476,420
526,653
833,745
833,745526,653476,420446,864544,172319,919112,507277,896449,797276,319221,340372,810306,130226,74856,326784,773188,291134,59863,995325,806260,730176,761171,553381,390368,998639,320552,585838,957669,997559,651754,1491,006,3781,252,901264,492235,776131,066219,138754,393520,705627,247542,340353,669241,823253,165269,314816,703789,300639,304725,938668,870821,567698,69657,06959,29160,95564,03677,63458,28365,11758,92256,88258,63247,58247,41541,0644,1014,1119,3431,2143,4696602,4421,8861,0253617155117370755067355616,93602,03303,7516,3216,0999718651,4481,7451,0705964012,2582,0584,09708,8770
       Short-term Investments 
0
5,928
0
23,428
23,428
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
3,186
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
-7,756
-7,244
-7,246
-21,943
24,934
20,802
14,134
52,832
13,283
684,294
848,017
758,680
372,464
329,206
390,415
390,245
376,769
361,885
357,565
365,083
351,741
352,087
348,684
346,044
354,802
358,466
358,657
356,869
345,321
342,282
340,007
343,063
343,063340,007342,282345,321356,869358,657358,466354,802346,044348,684352,087351,741365,083357,565361,885376,769390,245390,415329,206372,464758,680848,017684,29413,28352,83214,13420,80224,934-21,943-7,246-7,244-7,7560000000000000000000000000000000000000003,1860000000000000000000000000023,42823,42805,9280
       Net Receivables 
0
54,290
0
35,442
33,515
9,705
10,549
8,569
9,656
7,293
6,492
140,778
3,352
124,089
3,925
287,140
0
124,265
0
105,088
63,465
27,172
14,066
59,560
0
54,869
68,633
25,943
28,607
26,540
29,787
63,045
64,547
70,133
74,356
50,153
79,298
81,704
46,051
29,580
32,870
21,506
23,635
35,467
21,293
27,160
4,269
4,057
4,155
3,511
6,107
8,998
15,841
12,341
28,958
20,691
8,301
9,809
12,752
19,749
17,128
9,892
12,987
11,282
14,292
21,636
53,778
55,695
32,561
41,371
59,300
25,918
32,618
218,265
182,275
91,153
236,845
405,200
668,470
219,855
370,026
397,150
378,418
213,462
191,424
180,019
191,107
53,276
780,422
673,547
680,121
726,457
693,776
674,718
689,727
664,452
722,201
737,475
788,048
728,842
41,920
62,662
42,262
42,26262,66241,920728,842788,048737,475722,201664,452689,727674,718693,776726,457680,121673,547780,42253,276191,107180,019191,424213,462378,418397,150370,026219,855668,470405,200236,84591,153182,275218,26532,61825,91859,30041,37132,56155,69553,77821,63614,29211,28212,9879,89217,12819,74912,7529,8098,30120,69128,95812,34115,8418,9986,1073,5114,1554,0574,26927,16021,29335,46723,63521,50632,87029,58046,05181,70479,29850,15374,35670,13364,54763,04529,78726,54028,60725,94368,63354,869059,56014,06627,17263,465105,0880124,2650287,1403,925124,0893,352140,7786,4927,2939,6568,56910,5499,70533,51535,442054,2900
       Other Current Assets 
162,937
140,614
241,388
158,781
158,953
137,526
129,317
128,503
139,667
131,967
134,248
-58,213
75,220
-55,037
66,740
-139,240
0
-56,794
0
-34,276
0
49,219
12,971
0
0
-23,563
-29,768
-6,966
-8,568
-9,641
-11,530
-28,051
-29,356
-21,515
-22,911
-12,000
6
89
292
-151
-151
3
2
-5,154
-102
-137
-464
-257
-491
-183
-1,512
-1,755
-4,542
-1,987
-1,859
183
1,008
733
458
183
-6,551
1,733
1,083
790
-4,966
2,090
2,364
1,287
3,076
1,927
2,549
4,116
1,739
10,557
12,937
27,594
12,427
17,426
1,847
46,378
22,048
28,552
64,710
9,568
7,343
10,881
12,886
7,575
23,299
20,781
30,451
20,964
34,007
5,738
6,573
6,951
6,657
15,047
9,719
11,270
9,420
12,187
15,249
15,24912,1879,42011,2709,71915,0476,6576,9516,5735,73834,00720,96430,45120,78123,2997,57512,88610,8817,3439,56864,71028,55222,04846,3781,84717,42612,42727,59412,93710,5571,7394,1162,5491,9273,0761,2872,3642,090-4,9667901,0831,733-6,5511834587331,008183-1,859-1,987-4,542-1,755-1,512-183-491-257-464-137-102-5,15423-151-151292896-12,000-22,911-21,515-29,356-28,051-11,530-9,641-8,568-6,966-29,768-23,5630012,97149,2190-34,2760-56,7940-139,24066,740-55,03775,220-58,213134,248131,967139,667128,503129,317137,526158,953158,781241,388140,614162,937
   > Long-term Assets 
75,171
87,140
89,638
96,705
94,722
88,517
86,415
83,458
81,299
79,184
83,275
58,138
57,841
56,501
55,454
37,883
192,593
110,040
196,087
108,152
107,222
106,294
189,603
131,828
192,992
159,244
158,383
139,665
139,257
149,950
149,357
133,666
132,907
132,212
131,468
113,347
73,725
73,288
72,919
72,249
71,808
71,394
71,029
70,260
69,817
69,160
68,525
82,553
82,392
81,863
81,373
310,206
312,342
305,886
350,291
349,671
345,482
339,317
459,602
453,802
449,226
442,558
435,217
432,970
404,469
587,565
901,909
1,193,331
1,188,512
1,504,724
1,485,091
1,792,232
1,821,934
1,881,499
2,073,863
2,151,676
2,185,273
2,267,624
2,231,094
2,899,809
2,200,168
2,183,675
2,493,472
3,243,076
3,303,998
3,159,865
3,226,771
3,294,001
3,564,510
3,567,498
3,621,318
3,635,260
3,680,168
3,683,778
3,699,468
3,833,230
3,825,312
3,923,503
3,914,916
4,771,594
4,632,108
4,627,950
4,702,933
4,702,9334,627,9504,632,1084,771,5943,914,9163,923,5033,825,3123,833,2303,699,4683,683,7783,680,1683,635,2603,621,3183,567,4983,564,5103,294,0013,226,7713,159,8653,303,9983,243,0762,493,4722,183,6752,200,1682,899,8092,231,0942,267,6242,185,2732,151,6762,073,8631,881,4991,821,9341,792,2321,485,0911,504,7241,188,5121,193,331901,909587,565404,469432,970435,217442,558449,226453,802459,602339,317345,482349,671350,291305,886312,342310,20681,37381,86382,39282,55368,52569,16069,81770,26071,02971,39471,80872,24972,91973,28873,725113,347131,468132,212132,907133,666149,357149,950139,257139,665158,383159,244192,992131,828189,603106,294107,222108,152196,087110,040192,59337,88355,45456,50157,84158,13883,27579,18481,29983,45886,41588,51794,72296,70589,63887,14075,171
       Property Plant Equipment 
65,554
78,358
83,535
91,197
88,681
86,997
84,737
82,576
80,442
78,595
72,722
57,791
57,495
56,204
55,158
37,617
0
36,465
0
35,275
34,714
34,155
33,664
31,063
0
30,008
29,515
19,026
18,988
23,183
22,959
22,224
21,936
21,680
21,390
4,123
4,065
4,018
4,019
3,946
3,875
3,830
3,833
3,757
3,683
3,610
3,532
3,446
3,683
3,654
3,620
166,738
163,130
159,603
156,890
158,201
156,476
153,700
151,355
147,947
143,764
140,265
136,233
137,017
133,550
130,964
129,427
127,316
123,402
244,577
253,393
265,759
277,464
331,730
392,212
618,228
643,893
702,755
761,584
1,305,575
1,296,634
1,325,451
1,442,764
1,635,241
1,637,935
1,672,372
1,721,071
1,808,287
2,062,910
2,136,998
2,212,131
2,264,215
2,274,185
2,296,665
2,311,875
2,484,120
2,443,646
2,358,602
2,367,626
2,549,492
2,524,558
3,693,590
2,618,519
2,618,5193,693,5902,524,5582,549,4922,367,6262,358,6022,443,6462,484,1202,311,8752,296,6652,274,1852,264,2152,212,1312,136,9982,062,9101,808,2871,721,0711,672,3721,637,9351,635,2411,442,7641,325,4511,296,6341,305,575761,584702,755643,893618,228392,212331,730277,464265,759253,393244,577123,402127,316129,427130,964133,550137,017136,233140,265143,764147,947151,355153,700156,476158,201156,890159,603163,130166,7383,6203,6543,6833,4463,5323,6103,6833,7573,8333,8303,8753,9464,0194,0184,0654,12321,39021,68021,93622,22422,95923,18318,98819,02629,51530,008031,06333,66434,15534,71435,275036,465037,61755,15856,20457,49557,79172,72278,59580,44282,57684,73786,99788,68191,19783,53578,35865,554
       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
0
0
0
0
0
0
0
0
0
0
0
0
0
0
35,089
35,089
35,089
38,489
38,489
38,489
38,489
38,489
38,489
38,489
38,489
27,615
27,615
27,615
27,615
27,61527,61527,61527,61538,48938,48938,48938,48938,48938,48938,48938,48935,08935,08935,0890000000000000000000000000000000000000000000000000000000000000000000000000000000000000000
       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
1,290,834
1,231,765
1,231,756
564,756
484,580
574,801
945,053
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0000000000000000000945,053574,801484,580564,7561,231,7561,231,7651,290,83400000000000000000000000000000000000000000000000000000000000000000000000000000
       Intangible Assets 
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
73,348
0
72,691
72,322
71,953
79,584
71,215
0
70,477
70,108
69,739
69,370
75,847
75,478
68,263
67,894
67,525
67,156
0
0
0
0
65,311
64,942
64,573
64,204
63,835
63,466
63,097
62,728
62,359
61,990
61,621
61,252
137,015
143,198
140,592
138,157
135,946
134,000
131,129
128,277
125,365
125,229
122,318
119,267
116,852
116,165
113,409
110,738
109,050
108,122
198,811
195,614
212,077
212,695
210,134
289,450
206,755
207,732
229,457
226,645
287,126
285,000
283,170
377,624
476,441
474,486
469,256
464,925
459,624
559,150
559,020
554,415
538,882
533,659
526,391
519,129
509,242
523,044
650,373
641,770
1,347,095
1,355,020
189,702
1,337,917
1,337,917189,7021,355,0201,347,095641,770650,373523,044509,242519,129526,391533,659538,882554,415559,020559,150459,624464,925469,256474,486476,441377,624283,170285,000287,126226,645229,457207,732206,755289,450210,134212,695212,077195,614198,811108,122109,050110,738113,409116,165116,852119,267122,318125,229125,365128,277131,129134,000135,946138,157140,592143,198137,01561,25261,62161,99062,35962,72863,09763,46663,83564,20464,57364,94265,311000067,15667,52567,89468,26375,47875,84769,37069,73970,10870,477071,21579,58471,95372,32272,691073,34800000000000000000
       Long-term Assets Other 
9,617
10,306
6,103
5,508
6,041
1,520
1,678
883
857
590
10,552
347
347
297
297
267
192,593
227
196,087
187
187
187
189,603
29,550
192,992
58,760
58,760
50,900
50,900
50,920
50,919
3,619
43,078
43,007
42,921
109,220
69,656
69,266
68,897
2,815
2,815
2,815
2,815
2,413
2,413
2,212
2,111
16,595
16,494
16,394
16,293
6,427
5,989
5,665
55,218
55,524
55,006
54,488
179,970
180,491
180,233
179,975
179,716
179,101
154,753
343,192
661,744
956,965
956,987
1,061,335
1,036,084
53,943
53,943
61,984
55,269
54,328
52,552
53,512
60,363
51,263
725,060
934,432
850,099
554,410
542,189
475,075
463,933
500,752
551,364
475,821
466,676
447,861
476,702
459,023
454,954
431,101
435,689
467,576
462,015
428,124
92,865
43,195
27,519
27,51943,19592,865428,124462,015467,576435,689431,101454,954459,023476,702447,861466,676475,821551,364500,752463,933475,075542,189554,410850,099934,432725,06051,26360,36353,51252,55254,32855,26961,98453,94353,9431,036,0841,061,335956,987956,965661,744343,192154,753179,101179,716179,975180,233180,491179,97054,48855,00655,52455,2185,6655,9896,42716,29316,39416,49416,5952,1112,2122,4132,4132,8152,8152,8152,81568,89769,26669,656109,22042,92143,00743,0783,61950,91950,92050,90050,90058,76058,760192,99229,550189,603187187187196,087227192,59326729729734734710,5525908578831,6781,5206,0415,5086,10310,3069,617
> Total Liabilities 
141,962
100,822
102,903
100,567
96,360
139,144
130,231
134,613
141,317
128,213
129,090
126,818
125,728
123,297
126,249
82,391
192,593
72,669
196,087
83,226
61,734
73,475
189,603
104,373
192,992
107,200
109,802
91,702
91,488
98,659
100,219
95,796
87,751
101,919
101,172
88,353
84,051
83,963
86,522
84,774
84,737
82,218
82,504
98,689
88,267
87,278
84,120
77,706
76,309
76,263
76,562
354,619
448,916
431,389
423,920
257,720
316,414
303,672
316,892
253,984
181,516
229,844
357,324
314,309
175,062
449,546
213,691
356,160
401,765
555,495
268,511
194,584
366,416
342,022
464,424
557,833
397,513
643,613
506,935
1,560,874
1,310,023
1,476,351
1,751,321
1,685,081
1,463,789
1,705,057
1,602,687
2,018,744
2,151,671
2,136,566
2,187,452
2,174,519
1,993,986
2,027,068
2,128,244
1,845,792
1,713,202
2,062,278
2,248,219
2,641,257
2,607,397
2,643,656
2,863,006
2,863,0062,643,6562,607,3972,641,2572,248,2192,062,2781,713,2021,845,7922,128,2442,027,0681,993,9862,174,5192,187,4522,136,5662,151,6712,018,7441,602,6871,705,0571,463,7891,685,0811,751,3211,476,3511,310,0231,560,874506,935643,613397,513557,833464,424342,022366,416194,584268,511555,495401,765356,160213,691449,546175,062314,309357,324229,844181,516253,984316,892303,672316,414257,720423,920431,389448,916354,61976,56276,26376,30977,70684,12087,27888,26798,68982,50482,21884,73784,77486,52283,96384,05188,353101,172101,91987,75195,796100,21998,65991,48891,702109,802107,200192,992104,373189,60373,47561,73483,226196,08772,669192,59382,391126,249123,297125,728126,818129,090128,213141,317134,613130,231139,14496,360100,567102,903100,822141,962
   > Total Current Liabilities 
141,962
89,957
92,038
88,661
89,294
137,444
129,531
133,913
140,617
128,013
128,890
126,618
125,528
123,097
126,049
82,191
0
72,469
0
83,026
61,534
73,275
73,317
104,173
0
107,000
109,602
91,502
91,288
96,613
98,173
95,596
60,048
74,117
73,358
56,667
52,365
52,276
54,836
53,087
53,051
50,532
50,818
67,002
56,580
55,591
52,434
67,221
65,824
65,778
66,077
333,003
427,300
409,773
402,304
245,091
303,786
291,043
304,263
240,323
167,855
216,183
343,663
300,856
161,608
436,093
200,462
342,927
390,888
553,982
267,517
181,090
355,614
331,219
453,336
544,665
384,344
630,530
493,155
1,096,695
557,928
724,424
999,477
980,754
759,739
1,001,291
899,038
1,344,809
1,413,025
1,399,328
1,445,846
1,624,685
1,384,096
1,383,458
1,570,055
1,463,567
1,363,214
1,690,197
1,773,666
1,844,664
1,836,417
1,918,160
2,084,900
2,084,9001,918,1601,836,4171,844,6641,773,6661,690,1971,363,2141,463,5671,570,0551,383,4581,384,0961,624,6851,445,8461,399,3281,413,0251,344,809899,0381,001,291759,739980,754999,477724,424557,9281,096,695493,155630,530384,344544,665453,336331,219355,614181,090267,517553,982390,888342,927200,462436,093161,608300,856343,663216,183167,855240,323304,263291,043303,786245,091402,304409,773427,300333,00366,07765,77865,82467,22152,43455,59156,58067,00250,81850,53253,05153,08754,83652,27652,36556,66773,35874,11760,04895,59698,17396,61391,28891,502109,602107,0000104,17373,31773,27561,53483,026072,469082,191126,049123,097125,528126,618128,890128,013140,617133,913129,531137,44489,29488,66192,03889,957141,962
       Short-term Debt 
0
48,740
0
45,045
49,545
88,545
80,950
80,950
80,950
80,950
77,950
44,950
44,950
44,950
44,950
15,400
0
15,400
0
15,300
15,300
15,300
0
12,300
0
12,300
12,300
12,300
12,300
12,300
12,300
12,300
12,300
12,300
12,300
11,400
11,400
11,400
11,400
11,400
11,400
11,400
11,400
11,400
11,400
1,800
1,800
1,800
1,800
1,800
1,800
1,800
1,800
1,800
1,800
1,800
1,800
1,800
1,800
1,800
1,800
1,800
1,800
1,800
1,800
201,800
1,800
200,000
300,000
300,000
0
0
0
0
50,000
60,000
60,000
60,000
10,000
390,000
200,000
200,000
200,000
179,559
179,550
299,609
320,605
720,924
809,077
802,227
755,797
668,566
846,348
832,721
751,806
773,537
943,605
1,128,882
1,273,802
1,012,042
1,123,357
0
0
001,123,3571,012,0421,273,8021,128,882943,605773,537751,806832,721846,348668,566755,797802,227809,077720,924320,605299,609179,550179,559200,000200,000200,000390,00010,00060,00060,00060,00050,0000000300,000300,000200,0001,800201,8001,8001,8001,8001,8001,8001,8001,8001,8001,8001,8001,8001,8001,8001,8001,8001,8001,8001,8001,8001,80011,40011,40011,40011,40011,40011,40011,40011,40011,40011,40012,30012,30012,30012,30012,30012,30012,30012,30012,30012,300012,300015,30015,30015,300015,400015,40044,95044,95044,95044,95077,95080,95080,95080,95080,95088,54549,54545,045048,7400
       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
190,000
200,000
200,000
200,000
130,187
130,178
250,237
271,233
570,881
644,872
635,383
584,359
421,887
585,064
578,148
396,159
348,065
522,194
693,386
761,866
751,542
837,770
810,360
954,918
954,918810,360837,770751,542761,866693,386522,194348,065396,159578,148585,064421,887584,359635,383644,872570,881271,233250,237130,178130,187200,000200,000200,000190,0000000000000000000000000000000000000000000000000000000000000000000000000000000000
       Accounts payable 
0
11,491
0
21,117
13,559
10,880
7,275
20,044
6,671
6,017
4,860
5,269
4,936
4,623
4,662
8,260
0
6,385
0
8,610
8,695
8,619
8,732
10,053
0
9,913
10,045
10,063
10,333
10,779
10,084
10,246
10,356
10,812
10,641
5,364
5,482
5,422
5,418
5,421
5,403
5,394
5,408
5,580
5,479
5,492
5,615
5,497
5,555
5,501
5,541
19,935
21,141
16,370
16,921
21,855
15,886
20,433
27,008
24,521
21,195
19,760
23,549
28,800
18,621
24,201
24,538
33,216
24,156
31,313
27,864
25,004
19,718
44,329
37,489
63,641
35,171
51,574
84,956
155,722
144,990
190,285
201,844
257,121
227,164
330,924
279,085
261,576
233,129
277,840
344,805
332,501
278,544
309,019
355,396
359,826
187,979
326,789
268,535
472,017
408,220
446,621
364,769
364,769446,621408,220472,017268,535326,789187,979359,826355,396309,019278,544332,501344,805277,840233,129261,576279,085330,924227,164257,121201,844190,285144,990155,72284,95651,57435,17163,64137,48944,32919,71825,00427,86431,31324,15633,21624,53824,20118,62128,80023,54919,76021,19524,52127,00820,43315,88621,85516,92116,37021,14119,9355,5415,5015,5555,4975,6155,4925,4795,5805,4085,3945,4035,4215,4185,4225,4825,36410,64110,81210,35610,24610,08410,77910,33310,06310,0459,913010,0538,7328,6198,6958,61006,38508,2604,6624,6234,9365,2694,8606,0176,67120,0447,27510,88013,55921,117011,4910
       Other Current Liabilities 
141,962
2,874
92,038
18,525
7,494
19,180
16,104
32,919
7,089
4,913
6,477
39,468
40,133
39,685
40,607
26,034
0
27,365
0
24,030
24,398
24,339
49,285
37,381
0
35,072
35,397
35,465
35,465
35,692
35,885
37,305
5,398
13,006
10,781
1,683
1,683
1,686
1,683
1,531
1,531
1,308
1,308
15,766
2,589
1,767
1,313
15,897
15,897
15,897
15,897
194,842
235,115
282,200
246,550
171,795
205,846
153,029
193,039
158,116
69,223
107,545
236,640
156,111
64,704
62,008
101,903
24,301
11,914
32,329
239,653
156,086
335,895
286,891
183,762
120,917
181,759
380,218
248,879
282,580
90,770
220,949
221,101
192,293
49,372
49,372
49,372
5,051
10,131
17,632
2,787
12,715
259,204
241,718
250,054
251,077
148,352
4,042
6,242
4,569
3,152
6,839
8,600
8,6006,8393,1524,5696,2424,042148,352251,077250,054241,718259,20412,7152,78717,63210,1315,05149,37249,37249,372192,293221,101220,94990,770282,580248,879380,218181,759120,917183,762286,891335,895156,086239,65332,32911,91424,301101,90362,00864,704156,111236,640107,54569,223158,116193,039153,029205,846171,795246,550282,200235,115194,84215,89715,89715,89715,8971,3131,7672,58915,7661,3081,3081,5311,5311,6831,6861,6831,68310,78113,0065,39837,30535,88535,69235,46535,46535,39735,072037,38149,28524,33924,39824,030027,365026,03440,60739,68540,13339,4686,4774,9137,08932,91916,10419,1807,49418,52592,0382,874141,962
   > Long-term Liabilities 
0
10,865
10,865
11,906
7,066
1,700
700
700
700
200
200
200
200
200
200
200
0
200
0
200
200
200
0
200
0
200
200
200
200
2,046
2,046
200
27,704
27,801
27,814
31,686
31,686
31,686
31,686
31,686
31,686
31,686
31,686
31,686
31,686
31,686
31,686
10,485
10,485
10,485
10,485
21,616
21,616
21,616
21,616
12,629
12,629
12,629
12,629
13,661
13,661
13,661
13,661
13,454
13,454
13,454
13,229
13,233
10,877
1,512
994
13,494
10,802
10,802
11,088
13,169
13,169
13,083
13,780
464,179
752,095
751,927
751,844
704,327
704,051
703,766
703,648
673,935
738,645
737,237
741,605
549,833
609,889
643,610
558,189
382,225
349,988
372,081
474,554
796,592
770,981
725,495
778,106
778,106725,495770,981796,592474,554372,081349,988382,225558,189643,610609,889549,833741,605737,237738,645673,935703,648703,766704,051704,327751,844751,927752,095464,17913,78013,08313,16913,16911,08810,80210,80213,4949941,51210,87713,23313,22913,45413,45413,45413,66113,66113,66113,66112,62912,62912,62912,62921,61621,61621,61621,61610,48510,48510,48510,48531,68631,68631,68631,68631,68631,68631,68631,68631,68631,68631,68631,68627,81427,80127,7042002,0462,04620020020020002000200200200020002002002002002002002007007007001,7007,06611,90610,86510,8650
       Other Liabilities 
0
0
0
0
0
0
0
0
700
200
200
200
200
199
200
200
0
200
0
200
200
200
200
201
0
200
200
200
200
2,046
2,046
200
574
574
587
200
200
200
200
200
200
200
200
200
200
200
200
200
200
200
200
200
200
0
200
200
199
200
200
0
2,692
2,692
2,692
2,692
2,692
2,692
2,692
2,692
0
0
0
2,692
0
0
0
2,692
2,692
13,083
13,780
14,179
14,095
13,927
13,844
14,039
13,913
13,780
13,662
13,507
53,860
29,451
29,067
21,173
82,677
20,206
69,107
243,064
0
170,552
170,115
0
0
0
0
0000170,115170,5520243,06469,10720,20682,67721,17329,06729,45153,86013,50713,66213,78013,91314,03913,84413,92714,09514,17913,78013,0832,6922,6920002,6920002,6922,6922,6922,6922,6922,6922,6922,692020020019920020002002002002002002002002002002002002002002002002002002005875745742002,0462,04620020020020002012002002002000200020020019920020020020070000000000
       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
7,798
7,532
11,859
10,137
9,662
24,428
42,088
40,381
38,307
36,138
49,233
46,654
44,193
43,814
44,497
42,664
40,861
41,049
44,486
0
36,728
31,683
0
0
0
0
000031,68336,728044,48641,04940,86142,66444,49743,81444,19346,65449,23336,13838,30740,38142,08824,4289,66210,13711,8597,5327,79800000000000000000000000000000000000000000000000000000000000000000000000000000
> Total Stockholder Equity
89,027
205,122
217,793
230,536
232,197
133,399
134,373
129,111
132,512
129,069
129,204
24,157
21,769
19,160
16,990
116,037
117,891
114,638
114,692
117,068
117,472
117,924
116,086
95,064
94,663
90,686
94,786
71,516
72,004
73,234
73,721
81,169
86,392
87,656
88,613
76,319
79,401
80,995
80,846
76,325
76,419
75,465
74,368
72,770
71,747
70,774
69,338
76,137
73,566
71,601
69,414
581,246
637,674
491,544
608,931
680,878
732,474
835,049
392,759
462,521
490,456
547,472
620,825
699,852
730,585
833,746
898,719
958,028
978,443
1,189,306
2,458,795
2,515,989
2,166,402
2,251,921
2,329,635
2,438,489
2,505,356
2,554,779
2,691,264
1,816,923
1,914,280
2,028,335
2,156,574
2,250,765
2,207,872
2,000,596
2,175,343
2,224,094
2,236,100
2,339,082
2,463,602
2,612,555
2,646,150
2,715,092
2,837,728
2,976,949
2,993,509
3,047,922
3,119,398
3,125,886
3,093,471
3,167,073
3,268,703
3,268,7033,167,0733,093,4713,125,8863,119,3983,047,9222,993,5092,976,9492,837,7282,715,0922,646,1502,612,5552,463,6022,339,0822,236,1002,224,0942,175,3432,000,5962,207,8722,250,7652,156,5742,028,3351,914,2801,816,9232,691,2642,554,7792,505,3562,438,4892,329,6352,251,9212,166,4022,515,9892,458,7951,189,306978,443958,028898,719833,746730,585699,852620,825547,472490,456462,521392,759835,049732,474680,878608,931491,544637,674581,24669,41471,60173,56676,13769,33870,77471,74772,77074,36875,46576,41976,32580,84680,99579,40176,31988,61387,65686,39281,16973,72173,23472,00471,51694,78690,68694,66395,064116,086117,924117,472117,068114,692114,638117,891116,03716,99019,16021,76924,157129,204129,069132,512129,111134,373133,399232,197230,536217,793205,12289,027
   Common Stock
45,000
58,875
111,863
111,863
111,863
111,863
111,863
111,863
111,863
111,863
111,863
111,863
111,863
111,863
111,863
111,863
0
111,863
0
111,863
111,863
111,863
111,863
111,863
0
111,863
111,863
111,863
111,863
140,363
140,363
140,363
140,363
140,363
140,363
140,363
140,363
140,363
140,363
140,363
140,363
140,363
140,363
140,363
140,363
140,363
140,363
140,363
140,363
140,363
140,363
94,177
94,177
94,177
94,177
94,177
94,177
94,177
94,177
94,177
94,177
94,177
94,177
94,177
94,177
94,177
94,177
94,177
94,177
117,577
134,764
134,764
134,764
134,764
134,764
128,674
128,674
128,674
128,674
128,674
128,674
128,674
128,674
128,674
128,674
128,674
128,674
128,674
128,674
128,674
128,674
128,674
128,674
128,674
128,674
128,674
128,674
128,674
128,674
128,674
128,674
0
0
00128,674128,674128,674128,674128,674128,674128,674128,674128,674128,674128,674128,674128,674128,674128,674128,674128,674128,674128,674128,674128,674128,674128,674128,674128,674128,674134,764134,764134,764134,764134,764117,57794,17794,17794,17794,17794,17794,17794,17794,17794,17794,17794,17794,17794,17794,17794,17794,17794,17794,177140,363140,363140,363140,363140,363140,363140,363140,363140,363140,363140,363140,363140,363140,363140,363140,363140,363140,363140,363140,363140,363140,363111,863111,863111,863111,8630111,863111,863111,863111,863111,8630111,8630111,863111,863111,863111,863111,863111,863111,863111,863111,863111,863111,863111,863111,863111,86358,87545,000
   Retained Earnings 
24,253
36,962
37,859
43,351
45,012
-52,654
-51,115
-52,269
-48,794
-50,138
-54,235
-152,276
-154,461
-157,223
-159,515
-108,847
0
-110,889
0
-107,827
-107,019
-105,839
0
-129,252
0
-133,317
-128,987
-145,829
-145,341
-144,031
-143,470
-132,857
-150,698
-149,435
-148,478
-163,531
-160,449
-171,350
-159,004
-171,504
-171,600
-172,576
-173,611
-175,155
-176,288
-177,497
-178,720
-171,922
-174,493
-176,457
-178,644
481,651
536,967
388,555
504,420
583,490
632,939
733,831
294,917
368,344
396,280
453,295
524,609
604,584
636,265
739,507
802,273
863,851
884,266
895,129
964,169
1,022,065
672,478
757,748
835,156
943,896
1,011,055
1,060,225
1,195,960
1,234,733
1,331,826
1,446,981
1,574,984
1,684,146
1,640,888
1,634,393
1,791,461
1,905,780
1,913,268
2,019,423
2,145,101
2,327,468
2,362,619
2,431,070
2,547,613
2,691,719
2,707,981
2,752,872
2,825,649
2,839,706
2,830,928
2,922,201
2,987,465
2,987,4652,922,2012,830,9282,839,7062,825,6492,752,8722,707,9812,691,7192,547,6132,431,0702,362,6192,327,4682,145,1012,019,4231,913,2681,905,7801,791,4611,634,3931,640,8881,684,1461,574,9841,446,9811,331,8261,234,7331,195,9601,060,2251,011,055943,896835,156757,748672,4781,022,065964,169895,129884,266863,851802,273739,507636,265604,584524,609453,295396,280368,344294,917733,831632,939583,490504,420388,555536,967481,651-178,644-176,457-174,493-171,922-178,720-177,497-176,288-175,155-173,611-172,576-171,600-171,504-159,004-171,350-160,449-163,531-148,478-149,435-150,698-132,857-143,470-144,031-145,341-145,829-128,987-133,3170-129,2520-105,839-107,019-107,8270-110,8890-108,847-159,515-157,223-154,461-152,276-54,235-50,138-48,794-52,269-51,115-52,65445,01243,35137,85936,96224,253
   Capital Surplus 0000000000000000000000000000000000000000000000000000000000000000000000000000000000000000000000000000000
   Treasury Stock0000000000000000000000000000000000000000000000000000000000000000000000000000000000000000000000000000000
   Other Stockholders Equity 
19,774
109,285
68,072
75,322
75,322
74,191
73,626
69,517
69,443
67,344
71,576
64,571
64,367
64,520
64,643
113,022
117,891
113,665
114,692
113,032
112,628
111,901
116,086
112,453
94,663
112,140
111,910
105,482
105,482
76,903
76,829
73,663
96,728
96,728
96,728
99,488
99,488
111,982
99,488
107,466
107,657
107,678
107,616
107,562
107,673
107,908
107,696
107,696
107,696
107,696
107,696
5,419
6,530
8,813
10,335
3,212
5,359
7,042
3,666
0
0
0
2,039
1,091
144
63
2,269
0
0
176,599
1,359,862
1,359,160
1,359,160
1,359,409
1,359,715
1,365,919
1,365,627
1,365,880
1,366,630
453,516
453,779
452,680
452,916
437,945
438,309
237,529
255,208
189,640
194,158
190,986
189,827
156,413
154,857
155,348
0
156,556
0
166,376
0
157,506
418,214
0
0
00418,214157,5060166,3760156,5560155,348154,857156,413189,827190,986194,158189,640255,208237,529438,309437,945452,916452,680453,779453,5161,366,6301,365,8801,365,6271,365,9191,359,7151,359,4091,359,1601,359,1601,359,862176,599002,269631441,0912,0390003,6667,0425,3593,21210,3358,8136,5305,419107,696107,696107,696107,696107,696107,908107,673107,562107,616107,678107,657107,46699,488111,98299,48899,48896,72896,72896,72873,66376,82976,903105,482105,482111,910112,14094,663112,453116,086111,901112,628113,032114,692113,665117,891113,02264,64364,52064,36764,57171,57667,34469,44369,51773,62674,19175,32275,32268,072109,28519,774



6.3. Balance Sheets

Currency in CNY. All numbers in thousands.