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

SUFA Technology Industry Co Ltd CNNC
Buy, Hold or Sell?

Let's analyze SUFA Technology Industry Co Ltd CNNC together

I guess you are interested in SUFA Technology Industry Co Ltd CNNC. 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 SUFA Technology Industry Co Ltd CNNC. 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 SUFA Technology Industry Co Ltd CNNC

I send you an email if I find something interesting about SUFA Technology Industry Co Ltd CNNC.

1. Quick Overview

1.1. Quick analysis of SUFA Technology Industry Co Ltd CNNC (30 sec.)










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

How much money do you get?

How much money do you get?
¥0.03
When do you have the money?
1 year
How often do you get paid?
100.0%

What is your share worth?

Current worth
¥5.30
Expected worth in 1 year
¥5.71
How sure are you?
85.0%

+ What do you gain per year?

Total Gains per Share
¥0.61
Return On Investment
3.4%

For what price can you sell your share?

Current Price per Share
¥17.77
Expected price per share
¥14.15 - ¥19.24
How sure are you?
50%
3rd party ad coffee SUPPORTERis ad-free.

2. Detailed Analysis

2.1. Valuation of SUFA Technology Industry Co Ltd CNNC (5 min.)




Live pricePrice per Share (EOD)
¥17.77
Intrinsic Value Per Share
¥-10.39 - ¥-12.43
Total Value Per Share
¥-5.09 - ¥-7.13

2.2. Growth of SUFA Technology Industry Co Ltd CNNC (5 min.)




Is SUFA Technology Industry Co Ltd CNNC growing?

Current yearPrevious yearGrowGrow %
How rich?$279.5m$249.8m$25.1m9.1%

How much money is SUFA Technology Industry Co Ltd CNNC making?

Current yearPrevious yearGrowGrow %
Making money$7.1m$8.9m-$1.8m-25.3%
Net Profit Margin9.6%12.2%--

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

2.3. Financial Health of SUFA Technology Industry Co Ltd CNNC (5 min.)




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




  Industry Rankings (Specialty Industrial Machinery)  


Richest
#322 / 730

Most Revenue
#399 / 730

Most Profit
#292 / 730

Most Efficient
#215 / 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 SUFA Technology Industry Co Ltd CNNC?

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

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

Speculation

The Price per Share of SUFA Technology Industry Co Ltd CNNC is ¥17.77. 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 SUFA Technology Industry Co Ltd CNNC.
  • 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 SUFA Technology Industry Co Ltd CNNC, 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 ¥5.30. Based on the TTM, the Book Value Change Per Share is ¥0.10 per quarter. Based on the YOY, the Book Value Change Per Share is ¥0.14 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 ¥0.05 per quarter.
Based on historical numbers we can estimate the returns while holding a share of SUFA Technology Industry Co Ltd CNNC.

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 Eps0.010.1%0.020.1%0.020.1%0.010.1%0.010.1%
Usd Book Value Change Per Share0.020.1%0.010.1%0.020.1%0.010.1%0.010.0%
Usd Dividend Per Share0.030.1%0.010.0%0.000.0%0.010.0%0.010.0%
Usd Total Gains Per Share0.040.3%0.020.1%0.020.1%0.020.1%0.010.1%
Usd Price Per Share2.20-2.13-1.67-1.77-2.30-
Price to Earnings Ratio38.40--236.95--21.94--54.85-31.63-
Price-to-Total Gains Ratio49.37--538.77--102.57--48.37-82.18-
Price to Book Ratio3.03-2.98-2.58-2.92-4.72-
Price-to-Total Gains Ratio49.37--538.77--102.57--48.37-82.18-

When do you get the money?

Usd Investment
$.00
Usd Price Per Share2.439821
Number of shares409
Gains per QuarterTrailing 12 Months5 Year
Usd Dividend Per Share0.010.01
Usd Book Value Change Per Share0.010.01
Usd Total Gains Per Share0.020.02
Gains per Quarter (409 shares)8.577.07
Gains per Year (409 shares)34.2928.30
YearsReturn on Investment (TTM)Return on Investment (5Y)
 DividendBook Value gainTotal gainsDividendBook Value gainTotal gains
Broker costs---10---10
1112324101818
2234658213646
3346992315474
445921264172102
5561151605290130
66813819462108158
77916122872126186
89018426282144214
910120729693162242
10113230330103180270

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%9.03.00.075.0%15.05.00.075.0%33.05.02.082.5%79.05.05.088.8%
Book Value Change Per Share2.02.00.050.0%7.05.00.058.3%13.07.00.065.0%26.014.00.065.0%64.025.00.071.9%
Dividend per Share4.00.00.0100.0%12.00.00.0100.0%20.00.00.0100.0%40.00.00.0100.0%83.00.06.093.3%
Total Gains per Share2.02.00.050.0%8.04.00.066.7%16.04.00.080.0%34.06.00.085.0%79.010.00.088.8%
3rd party ad coffee SUPPORTERis ad-free.

3.2. Key Performance Indicators

The key performance indicators of SUFA Technology Industry Co Ltd CNNC 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--0.1360.103+32%0.142-5%0.080+70%0.062+120%
Book Value Per Share--5.2965.208+2%4.723+12%4.422+20%3.841+38%
Current Ratio--1.7181.701+1%1.711+0%1.669+3%1.107+55%
Debt To Asset Ratio--0.4140.406+2%0.4140%0.413+0%0.391+6%
Debt To Equity Ratio--0.7060.684+3%0.7080%0.7060%0.652+8%
Dividend Per Share--0.1890.050+277%0.033+465%0.046+312%0.045+319%
Enterprise Value--4728620691.5204604812572.908+3%3409403844.958+39%3753740693.743+26%5474664677.333-14%
Eps--0.1040.135-23%0.169-38%0.101+3%0.082+28%
Ev To Ebitda Ratio--infinfnan%infnan%infnan%infnan%
Ev To Sales Ratio--3.0973.725-17%2.250+38%3.049+2%5.391-43%
Free Cash Flow Per Share---0.137-0.087-36%-0.028-79%-0.034-75%-0.024-82%
Free Cash Flow To Equity Per Share---0.137-0.087-36%-0.116-15%-0.052-62%-0.036-74%
Gross Profit Margin--1.0001.0000%1.0000%1.0000%0.950+5%
Intrinsic Value_10Y_max---12.425--------
Intrinsic Value_10Y_min---10.385--------
Intrinsic Value_1Y_max---0.353--------
Intrinsic Value_1Y_min---0.346--------
Intrinsic Value_3Y_max---1.740--------
Intrinsic Value_3Y_min---1.647--------
Intrinsic Value_5Y_max---3.947--------
Intrinsic Value_5Y_min---3.605--------
Market Cap6832067440.000+10%6166930880.0005973733700.000+3%4696760598.805+31%4957867486.286+24%6446973137.143-4%
Net Profit Margin--0.1050.096+9%0.122-14%0.081+30%0.081+30%
Operating Margin----0%0.033-100%-0.0010%0.007-100%
Operating Ratio--1.7851.762+1%1.772+1%1.795-1%1.429+25%
Pb Ratio3.355+10%3.0282.983+2%2.579+17%2.920+4%4.720-36%
Pe Ratio42.544+10%38.402-236.954+717%-21.939+157%-54.853+243%31.627+21%
Price Per Share17.770+10%16.04015.538+3%12.193+32%12.872+25%16.757-4%
Price To Free Cash Flow Ratio-32.540-11%-29.372-10.772-63%-8.692-70%22.354-231%-8.553-71%
Price To Total Gains Ratio54.699+10%49.374-538.766+1191%-102.571+308%-48.365+198%82.178-40%
Quick Ratio--0.8920.817+9%0.8950%0.8940%0.997-11%
Return On Assets--0.0120.015-25%0.021-45%0.013-11%0.012-7%
Return On Equity--0.0200.026-24%0.036-45%0.022-11%0.021-5%
Total Gains Per Share--0.3250.153+113%0.176+85%0.126+158%0.107+204%
Usd Book Value--279589571.160274943370.745+2%249825662.294+12%233852714.693+20%202960072.784+38%
Usd Book Value Change Per Share--0.0190.014+32%0.020-5%0.011+70%0.008+120%
Usd Book Value Per Share--0.7270.715+2%0.649+12%0.607+20%0.527+38%
Usd Dividend Per Share--0.0260.007+277%0.005+465%0.006+312%0.006+319%
Usd Eps--0.0140.019-23%0.023-38%0.014+3%0.011+28%
Usd Free Cash Flow---7206874.857-4591522.993-36%-1496122.091-79%-1783430.277-75%-901623.617-87%
Usd Free Cash Flow Per Share---0.019-0.012-36%-0.004-79%-0.005-75%-0.003-82%
Usd Free Cash Flow To Equity Per Share---0.019-0.012-36%-0.016-15%-0.007-62%-0.005-74%
Usd Market Cap938042859.512+10%846719609.824820193637.010+3%644865230.216+31%680715205.867+24%885169411.730-4%
Usd Price Per Share2.440+10%2.2022.133+3%1.674+32%1.767+25%2.301-4%
Usd Profit--5512240.1957120992.070-23%8925494.606-38%5352687.344+3%4319963.745+28%
Usd Revenue--52401026.86558957172.461-11%61721136.154-15%50625511.302+4%43464066.933+21%
Usd Total Gains Per Share--0.0450.021+113%0.024+85%0.017+158%0.015+204%
 EOD+5 -3MRQTTM+18 -18YOY+17 -205Y+24 -1210Y+19 -19

3.3 Fundamental Score

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

Penke's Stock Scanner

  
  
IndicatorConditionValue
Price to Earnings Ratio (EOD)Between0-1542.544
Price to Book Ratio (EOD)Between0-13.355
Net Profit Margin (MRQ)Greater than00.105
Operating Margin (MRQ)Greater than00.000
Quick Ratio (MRQ)Greater than10.892
Current Ratio (MRQ)Greater than11.718
Debt to Asset Ratio (MRQ)Less than10.414
Debt to Equity Ratio (MRQ)Less than10.706
Return on Equity (MRQ)Greater than0.150.020
Return on Assets (MRQ)Greater than0.050.012
Total4/10 (40.0%)

3.4 Technical Score

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

Penke's Symbol Scanner

  
  
IndicatorConditionValue
RsiGreater than5052.560
Ma 20Greater thanMa 5017.732
Ma 50Greater thanMa 10016.976
Ma 100Greater thanMa 20015.568
OpenGreater thanClose17.530
Total3/5 (60.0%)

4. In-depth Analysis

4.1 About SUFA Technology Industry Co Ltd CNNC

SUFA Technology Industry Co., Ltd., CNNC engages in the research and development, production, sales, and service of industrial valves in China and internationally. The company offers shut-off, utility, nuclear secondary electric stop, gate, globe, check, ball, butterfly, regulating, and diaphragm valves under the H and SUFA brands. It also offers drive devices and pipeline accessories, electronic products, instrumentation products, forging and forging parts, flanged pipe fittings, valves, hardware and machinery accessories, and other mechanical products; inspection and testing services; technical services, development, consultation, and exchange; and technology transfer and promotion services. In addition, the company is involved in the research and technical development of breath test reagents and testing instruments. Its valve system solutions for oil, natural gas, oil refining, nuclear power, electric power, metallurgy, chemical industry, shipbuilding, papermaking, medicine, and other industries. SUFA Technology Industry Co., Ltd., CNNC was founded in 1952 and is headquartered in Suzhou, China.

Fundamental data was last updated by Penke on 2024-11-17 01:22:05.

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 less efficient 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 inefficient in keeping operating costs low.
Liquidity Details
 Compared to previous yearCompared to industry
The company is 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 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 SUFA Technology Industry Co Ltd CNNC earns for each ¥1 of revenue.

  • Above 10% is considered healthy but always compare SUFA Technology Industry Co Ltd CNNC to the Specialty Industrial Machinery industry mean.
  • A Net Profit Margin of 10.5% means that ¥0.11 for each ¥1 in revenue is generated as profit.

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

  • The MRQ is 10.5%. The company is making a huge profit. +2
  • The TTM is 9.6%. The company is making a profit. +1
Trends
Current periodCompared to+/- 
MRQ10.5%TTM9.6%+0.9%
TTM9.6%YOY12.2%-2.5%
TTM9.6%5Y8.1%+1.6%
5Y8.1%10Y8.1%0.0%
Compared to industry (Specialty Industrial Machinery)
PeriodCompanyIndustry (mean)+/- 
MRQ10.5%5.6%+4.9%
TTM9.6%5.1%+4.5%
YOY12.2%5.3%+6.9%
5Y8.1%4.7%+3.4%
10Y8.1%4.8%+3.3%
4.3.1.2. Return on Assets

Shows how efficient SUFA Technology Industry Co Ltd CNNC is using its assets to generate profit.

  • Above 5% is considered healthy but always compare SUFA Technology Industry Co Ltd CNNC to the Specialty Industrial Machinery industry mean.
  • 1.2% Return on Assets means that SUFA Technology Industry Co Ltd CNNC generated ¥0.01 profit for each $1 in assets.

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

  • The MRQ is 1.2%. Using its assets, the company is less efficient in making profit.
  • The TTM is 1.5%. Using its assets, the company is less efficient in making profit.
Trends
Current periodCompared to+/- 
MRQ1.2%TTM1.5%-0.4%
TTM1.5%YOY2.1%-0.6%
TTM1.5%5Y1.3%+0.2%
5Y1.3%10Y1.2%+0.1%
Compared to industry (Specialty Industrial Machinery)
PeriodCompanyIndustry (mean)+/- 
MRQ1.2%1.1%+0.1%
TTM1.5%1.0%+0.5%
YOY2.1%1.1%+1.0%
5Y1.3%1.0%+0.3%
10Y1.2%1.1%+0.1%
4.3.1.3. Return on Equity

Shows how efficient SUFA Technology Industry Co Ltd CNNC is using its investors money to generate profit.

  • Above 15%-20% is considered healthy but always compare SUFA Technology Industry Co Ltd CNNC to the Specialty Industrial Machinery industry mean.
  • 2.0% Return on Equity means SUFA Technology Industry Co Ltd CNNC generated ¥0.02 for each ¥1 the owners (shareholders) invested.

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

  • The MRQ is 2.0%. Using its investors money, the company is inefficient in making profit. -1
  • The TTM is 2.6%. Using its investors money, the company is inefficient in making profit. -1
Trends
Current periodCompared to+/- 
MRQ2.0%TTM2.6%-0.6%
TTM2.6%YOY3.6%-1.0%
TTM2.6%5Y2.2%+0.4%
5Y2.2%10Y2.1%+0.2%
Compared to industry (Specialty Industrial Machinery)
PeriodCompanyIndustry (mean)+/- 
MRQ2.0%2.4%-0.4%
TTM2.6%2.1%+0.5%
YOY3.6%2.2%+1.4%
5Y2.2%1.9%+0.3%
10Y2.1%2.2%-0.1%
3rd party ad coffee SUPPORTERis ad-free.

4.3.2. Operating Efficiency of SUFA Technology Industry Co Ltd CNNC.

4.3.2. Operating Efficiency
4.3.2.1. Operating Margin

Measures how efficient SUFA Technology Industry Co Ltd CNNC is operating .

  • Measures how much profit SUFA Technology Industry Co Ltd CNNC 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 SUFA Technology Industry Co Ltd CNNC 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 SUFA Technology Industry Co Ltd CNNC:

  • The MRQ is 0.0%. The data is not here.
Trends
Current periodCompared to+/- 
MRQ-TTM-0.0%
TTM-YOY3.3%-3.3%
TTM-5Y-0.1%+0.1%
5Y-0.1%10Y0.7%-0.8%
Compared to industry (Specialty Industrial Machinery)
PeriodCompanyIndustry (mean)+/- 
MRQ-9.0%-9.0%
TTM-6.7%-6.7%
YOY3.3%6.1%-2.8%
5Y-0.1%5.7%-5.8%
10Y0.7%5.3%-4.6%
4.3.2.2. Operating Ratio

Measures how efficient SUFA Technology Industry Co Ltd CNNC is keeping operating costs low.

  • Below 1 is considered healthy (always compare to Specialty Industrial Machinery industry mean).
  • An Operation Ratio of 1.79 means that the operating costs are ¥1.79 for each ¥1 in net sales.

Let's take a look of the Operating Ratio trends of SUFA Technology Industry Co Ltd CNNC:

  • The MRQ is 1.785. The company is inefficient in keeping operating costs low. -1
  • The TTM is 1.762. The company is inefficient in keeping operating costs low. -1
Trends
Current periodCompared to+/- 
MRQ1.785TTM1.762+0.024
TTM1.762YOY1.772-0.010
TTM1.7625Y1.795-0.033
5Y1.79510Y1.429+0.366
Compared to industry (Specialty Industrial Machinery)
PeriodCompanyIndustry (mean)+/- 
MRQ1.7851.449+0.336
TTM1.7621.375+0.387
YOY1.7721.342+0.430
5Y1.7951.358+0.437
10Y1.4291.197+0.232
3rd party ad coffee SUPPORTERis ad-free.

4.4.3. Liquidity of SUFA Technology Industry Co Ltd CNNC.

4.4.3. Liquidity
4.4.3.1. Current Ratio

Measures if SUFA Technology Industry Co Ltd CNNC 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 1.72 means the company has ¥1.72 in assets for each ¥1 in short-term debts.

Let's take a look of the Current Ratio trends of SUFA Technology Industry Co Ltd CNNC:

  • The MRQ is 1.718. The company is able to pay all its short-term debts. +1
  • The TTM is 1.701. The company is able to pay all its short-term debts. +1
Trends
Current periodCompared to+/- 
MRQ1.718TTM1.701+0.017
TTM1.701YOY1.711-0.010
TTM1.7015Y1.669+0.031
5Y1.66910Y1.107+0.562
Compared to industry (Specialty Industrial Machinery)
PeriodCompanyIndustry (mean)+/- 
MRQ1.7181.695+0.023
TTM1.7011.7010.000
YOY1.7111.686+0.025
5Y1.6691.721-0.052
10Y1.1071.654-0.547
4.4.3.2. Quick Ratio

Measures if SUFA Technology Industry Co Ltd CNNC is able to pay off Short-term Debt but only using the most liquid assets.

  • Above 1 is considered healthy but always compare SUFA Technology Industry Co Ltd CNNC to the Specialty Industrial Machinery industry mean.
  • A Quick Ratio of 0.89 means the company can pay off ¥0.89 for each ¥1 in debt (using most liquid assets).

Let's take a look of the Quick Ratio trends of SUFA Technology Industry Co Ltd CNNC:

  • The MRQ is 0.892. The company is just not able to pay all its short-term debts with the most liquid assets. -1
  • The TTM is 0.817. The company is just not able to pay all its short-term debts with the most liquid assets. -1
Trends
Current periodCompared to+/- 
MRQ0.892TTM0.817+0.074
TTM0.817YOY0.895-0.078
TTM0.8175Y0.894-0.076
5Y0.89410Y0.997-0.103
Compared to industry (Specialty Industrial Machinery)
PeriodCompanyIndustry (mean)+/- 
MRQ0.8920.737+0.155
TTM0.8170.816+0.001
YOY0.8950.886+0.009
5Y0.8940.959-0.065
10Y0.9970.970+0.027
3rd party ad coffee SUPPORTERis ad-free.

4.5.4. Solvency of SUFA Technology Industry Co Ltd CNNC.

4.5.4. Solvency
4.5.4.1. Debt to Asset Ratio

Measures how much % of SUFA Technology Industry Co Ltd CNNC assets are financed with debt.

  • Below 1 (100%) is considered healthy but always compare SUFA Technology Industry Co Ltd CNNC to Specialty Industrial Machinery industry mean.
  • A Debt to Asset Ratio of 0.41 means that SUFA Technology Industry Co Ltd CNNC assets are financed with 41.4% credit (debt) and the remaining percentage (100% - 41.4%) is financed by its owners/shareholders. 

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

  • The MRQ is 0.414. The company is very able to pay all its debts by selling its assets. +2
  • The TTM is 0.406. The company is very able to pay all its debts by selling its assets. +2
Trends
Current periodCompared to+/- 
MRQ0.414TTM0.406+0.008
TTM0.406YOY0.414-0.008
TTM0.4065Y0.413-0.007
5Y0.41310Y0.391+0.022
Compared to industry (Specialty Industrial Machinery)
PeriodCompanyIndustry (mean)+/- 
MRQ0.4140.490-0.076
TTM0.4060.491-0.085
YOY0.4140.506-0.092
5Y0.4130.502-0.089
10Y0.3910.495-0.104
4.5.4.2. Debt to Equity Ratio

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

  • Below 2 is considered healthy but always compare SUFA Technology Industry Co Ltd CNNC to the Specialty Industrial Machinery industry mean.
  • A Debt to Equity ratio of 70.6% means that company has ¥0.71 debt for each ¥1 in shareholders equity.

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

  • The MRQ is 0.706. The company is very able to pay all its debts with equity. +2
  • The TTM is 0.684. The company is very able to pay all its debts with equity. +2
Trends
Current periodCompared to+/- 
MRQ0.706TTM0.684+0.023
TTM0.684YOY0.708-0.024
TTM0.6845Y0.706-0.023
5Y0.70610Y0.652+0.054
Compared to industry (Specialty Industrial Machinery)
PeriodCompanyIndustry (mean)+/- 
MRQ0.7060.960-0.254
TTM0.6840.959-0.275
YOY0.7081.038-0.330
5Y0.7061.075-0.369
10Y0.6521.049-0.397
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 SUFA Technology Industry Co Ltd CNNC generates.

  • Above 15 is considered overpriced but always compare SUFA Technology Industry Co Ltd CNNC to the Specialty Industrial Machinery industry mean.
  • A PE ratio of 38.40 means the investor is paying ¥38.40 for every ¥1 in earnings.

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

  • The EOD is 42.544. Based on the earnings, the company is overpriced. -1
  • The MRQ is 38.402. Based on the earnings, the company is overpriced. -1
  • The TTM is -236.954. Based on the earnings, the company is expensive. -2
Trends
Current periodCompared to+/- 
EOD42.544MRQ38.402+4.142
MRQ38.402TTM-236.954+275.356
TTM-236.954YOY-21.939-215.016
TTM-236.9545Y-54.853-182.101
5Y-54.85310Y31.627-86.480
Compared to industry (Specialty Industrial Machinery)
PeriodCompanyIndustry (mean)+/- 
EOD42.54419.227+23.317
MRQ38.40217.584+20.818
TTM-236.95419.321-256.275
YOY-21.93918.345-40.284
5Y-54.85321.857-76.710
10Y31.62727.709+3.918
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 SUFA Technology Industry Co Ltd CNNC:

  • The EOD is -32.540. Based on how much money comes from the company's main activities, the company is expensive. -2
  • The MRQ is -29.372. Based on how much money comes from the company's main activities, the company is expensive. -2
  • The TTM is -10.772. Based on how much money comes from the company's main activities, the company is expensive. -2
Trends
Current periodCompared to+/- 
EOD-32.540MRQ-29.372-3.168
MRQ-29.372TTM-10.772-18.600
TTM-10.772YOY-8.692-2.080
TTM-10.7725Y22.354-33.127
5Y22.35410Y-8.553+30.907
Compared to industry (Specialty Industrial Machinery)
PeriodCompanyIndustry (mean)+/- 
EOD-32.5406.724-39.264
MRQ-29.3726.304-35.676
TTM-10.7722.685-13.457
YOY-8.6921.711-10.403
5Y22.3541.522+20.832
10Y-8.5531.275-9.828
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 SUFA Technology Industry Co Ltd CNNC 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 3.03 means the investor is paying ¥3.03 for each ¥1 in book value.

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

  • The EOD is 3.355. Based on the equity, the company is fair priced.
  • The MRQ is 3.028. Based on the equity, the company is fair priced.
  • The TTM is 2.983. Based on the equity, the company is underpriced. +1
Trends
Current periodCompared to+/- 
EOD3.355MRQ3.028+0.327
MRQ3.028TTM2.983+0.045
TTM2.983YOY2.579+0.404
TTM2.9835Y2.920+0.063
5Y2.92010Y4.720-1.799
Compared to industry (Specialty Industrial Machinery)
PeriodCompanyIndustry (mean)+/- 
EOD3.3552.291+1.064
MRQ3.0282.019+1.009
TTM2.9832.126+0.857
YOY2.5792.198+0.381
5Y2.9202.472+0.448
10Y4.7202.900+1.820
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 Assets3,474,651
Total Liabilities1,438,310
Total Stockholder Equity2,036,341
 As reported
Total Liabilities 1,438,310
Total Stockholder Equity+ 2,036,341
Total Assets = 3,474,651

Assets

Total Assets3,474,651
Total Current Assets2,358,516
Long-term Assets1,116,135
Total Current Assets
Cash And Cash Equivalents 122,324
Net Receivables 1,224,288
Inventory 665,520
Other Current Assets 315
Total Current Assets  (as reported)2,358,516
Total Current Assets  (calculated)2,012,447
+/- 346,069
Long-term Assets
Property Plant Equipment 217,359
Goodwill 1,170
Intangible Assets 55,482
Long-term Assets Other 13,562
Long-term Assets  (as reported)1,116,135
Long-term Assets  (calculated)287,573
+/- 828,562

Liabilities & Shareholders' Equity

Total Current Liabilities1,373,152
Long-term Liabilities65,159
Total Stockholder Equity2,036,341
Total Current Liabilities
Short Long Term Debt 312,354
Accounts payable 783,089
Other Current Liabilities 74,903
Total Current Liabilities  (as reported)1,373,152
Total Current Liabilities  (calculated)1,170,347
+/- 202,805
Long-term Liabilities
Long term Debt 30,000
Capital Lease Obligations Min Short Term Debt852
Long-term Liabilities  (as reported)65,159
Long-term Liabilities  (calculated)30,852
+/- 34,307
Total Stockholder Equity
Retained Earnings 1,141,750
Total Stockholder Equity (as reported)2,036,341
Total Stockholder Equity (calculated)1,141,750
+/- 894,591
Other
Capital Stock384,472
Common Stock Shares Outstanding 384,472
Net Debt 220,030
Net Invested Capital 2,378,695
Net Working Capital 985,364
Property Plant and Equipment Gross 217,359



6.2. Balance Sheets Structured

Currency in CNY. All numbers in thousands.

 Trend2024-09-302024-06-302024-03-312023-12-312023-09-302023-06-302023-03-312022-12-312022-09-302022-06-302022-03-312021-12-312021-09-302021-06-302021-03-312020-12-312020-09-302020-06-302020-03-312019-12-312019-09-302019-06-302019-03-312018-12-312018-09-302018-06-302018-03-312017-12-312017-09-302017-06-302017-03-312016-12-312016-09-302016-06-302016-03-312015-12-312015-09-302015-06-302015-03-312014-12-312014-09-302014-06-302014-03-312013-12-312013-09-302013-06-302013-03-312012-12-312012-09-302012-06-302012-03-312011-12-312011-09-302011-06-302011-03-312010-12-312010-09-302010-06-302010-03-312009-12-312009-09-302009-06-302009-03-312008-12-312008-09-302008-06-302008-03-312007-12-312007-09-302007-06-302007-03-312006-12-312006-09-302006-06-302006-03-312005-12-312005-09-302005-06-302005-03-312004-12-312004-09-302004-06-302004-03-312003-12-312003-09-302003-06-302003-03-312002-12-312002-09-302002-06-302002-03-312001-12-312001-06-302000-12-312000-06-30
> Total Assets 
429,987
439,920
463,270
460,871
429,207
462,789
462,211
452,980
448,052
410,251
427,578
441,253
408,741
428,826
431,234
431,979
443,389
472,338
495,202
507,611
491,453
519,000
522,263
543,274
516,363
733,883
752,767
766,914
739,451
764,207
804,133
815,688
912,708
962,932
964,145
982,099
1,025,096
1,032,445
1,045,766
1,434,282
1,424,285
1,502,400
1,536,691
1,558,571
1,659,116
1,709,905
1,736,248
1,733,968
1,748,148
1,820,234
1,838,081
1,831,203
1,864,801
1,894,193
1,964,265
1,822,071
1,823,118
1,815,754
1,810,619
1,901,429
1,802,788
1,820,235
1,786,128
1,924,206
1,861,763
1,920,833
1,954,858
2,066,229
2,060,745
2,146,179
2,207,148
2,255,605
2,213,259
2,333,059
2,348,224
2,418,591
2,309,592
2,506,632
2,519,104
2,468,148
2,595,139
2,753,033
2,807,751
2,930,999
2,870,732
2,950,235
3,103,712
3,023,256
3,041,137
3,202,369
3,160,907
3,283,866
3,290,804
3,436,367
3,474,651
3,474,6513,436,3673,290,8043,283,8663,160,9073,202,3693,041,1373,023,2563,103,7122,950,2352,870,7322,930,9992,807,7512,753,0332,595,1392,468,1482,519,1042,506,6322,309,5922,418,5912,348,2242,333,0592,213,2592,255,6052,207,1482,146,1792,060,7452,066,2291,954,8581,920,8331,861,7631,924,2061,786,1281,820,2351,802,7881,901,4291,810,6191,815,7541,823,1181,822,0711,964,2651,894,1931,864,8011,831,2031,838,0811,820,2341,748,1481,733,9681,736,2481,709,9051,659,1161,558,5711,536,6911,502,4001,424,2851,434,2821,045,7661,032,4451,025,096982,099964,145962,932912,708815,688804,133764,207739,451766,914752,767733,883516,363543,274522,263519,000491,453507,611495,202472,338443,389431,979431,234428,826408,741441,253427,578410,251448,052452,980462,211462,789429,207460,871463,270439,920429,987
   > Total Current Assets 
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
1,404,247
1,442,105
1,489,383
1,423,097
1,551,028
1,540,192
1,531,002
1,407,997
1,601,558
1,611,597
1,521,816
1,618,931
1,763,220
1,787,987
1,883,651
1,801,433
1,892,515
2,095,321
1,973,798
1,977,919
2,181,439
2,118,992
2,153,519
2,151,133
2,276,353
2,358,516
2,358,5162,276,3532,151,1332,153,5192,118,9922,181,4391,977,9191,973,7982,095,3211,892,5151,801,4331,883,6511,787,9871,763,2201,618,9311,521,8161,611,5971,601,5581,407,9971,531,0021,540,1921,551,0281,423,0971,489,3831,442,1051,404,247000000000000000000000000000000000000000000000000000000000000000000000
       Cash And Cash Equivalents 
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
105,583
99,118
271,177
147,478
148,252
136,262
263,469
180,895
217,782
211,502
134,072
159,923
113,671
97,420
310,809
113,666
125,041
144,138
312,282
222,497
207,856
92,493
247,027
79,977
126,819
122,324
122,324126,81979,977247,02792,493207,856222,497312,282144,138125,041113,666310,80997,420113,671159,923134,072211,502217,782180,895263,469136,262148,252147,478271,17799,118105,583000000000000000000000000000000000000000000000000000000000000000000000
       Net Receivables 
166,513
142,811
148,901
159,554
166,567
170,716
173,686
152,873
161,262
170,415
171,371
164,140
149,515
161,000
162,450
139,262
152,210
163,995
166,729
140,414
160,139
155,030
170,413
139,839
161,892
187,094
184,854
115,128
160,675
175,885
198,306
143,092
213,182
206,048
214,017
171,168
227,827
273,574
268,939
296,625
280,170
350,920
345,082
346,057
387,122
375,255
388,754
369,187
413,532
450,840
380,623
297,247
433,877
435,458
479,531
412,871
522,765
550,294
532,616
533,381
554,395
608,457
639,811
662,315
578,633
662,674
687,384
727,844
738,981
806,944
823,080
736,946
808,109
866,266
902,075
862,829
774,889
882,963
905,361
863,191
810,666
1,044,918
1,024,551
1,050,065
1,029,966
1,089,299
1,127,143
981,206
949,001
1,203,119
1,194,113
1,009,337
940,737
1,132,312
1,224,288
1,224,2881,132,312940,7371,009,3371,194,1131,203,119949,001981,2061,127,1431,089,2991,029,9661,050,0651,024,5511,044,918810,666863,191905,361882,963774,889862,829902,075866,266808,109736,946823,080806,944738,981727,844687,384662,674578,633662,315639,811608,457554,395533,381532,616550,294522,765412,871479,531435,458433,877297,247380,623450,840413,532369,187388,754375,255387,122346,057345,082350,920280,170296,625268,939273,574227,827171,168214,017206,048213,182143,092198,306175,885160,675115,128184,854187,094161,892139,839170,413155,030160,139140,414166,729163,995152,210139,262162,450161,000149,515164,140171,371170,415161,262152,873173,686170,716166,567159,554148,901142,811166,513
       Other Current Assets 
219
1,190
4,315
6,600
4,707
4,625
4,675
4,972
4,416
4,919
7,255
5,568
4,434
1,877
3,638
1,181
2,869
1,835
3,128
5,084
3,191
3,837
2,161
3,115
11,177
7,305
6,687
4,158
4,577
11,895
5,460
17,797
19,102
22,971
10,994
73,314
33,807
33,340
54,480
46,146
43,660
34,166
32,008
38,688
27,948
35,901
84,245
60,718
76,236
82,546
61,786
43,835
72,006
67,740
67,979
41,089
68,172
69,312
63,851
28,115
45,356
28,678
43,962
38,046
64,162
90,853
93,511
55,987
68,144
18,968
21,816
17,633
18,641
208
280
24,310
31,853
45,002
54,056
97,426
143,555
108,993
100,285
46,523
152,127
221,108
260,098
185,135
258,389
275,049
281,017
34
4
53
315
31553434281,017275,049258,389185,135260,098221,108152,12746,523100,285108,993143,55597,42654,05645,00231,85324,31028020818,64117,63321,81618,96868,14455,98793,51190,85364,16238,04643,96228,67845,35628,11563,85169,31268,17241,08967,97967,74072,00643,83561,78682,54676,23660,71884,24535,90127,94838,68832,00834,16643,66046,14654,48033,34033,80773,31410,99422,97119,10217,7975,46011,8954,5774,1586,6877,30511,1773,1152,1613,8373,1915,0843,1281,8352,8691,1813,6381,8774,4345,5687,2554,9194,4164,9724,6754,6254,7076,6004,3151,190219
   > Long-term Assets 
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
790,162
782,032
808,032
887,588
901,595
905,074
907,507
946,332
976,208
989,813
1,019,764
1,047,348
1,069,299
1,057,720
1,008,391
1,049,458
1,063,218
1,020,930
1,041,916
1,130,348
1,139,671
1,160,014
1,116,135
1,116,1351,160,0141,139,6711,130,3481,041,9161,020,9301,063,2181,049,4581,008,3911,057,7201,069,2991,047,3481,019,764989,813976,208946,332907,507905,074901,595887,588808,032782,032790,162000000000000000000000000000000000000000000000000000000000000000000000000
       Property Plant Equipment 
77,959
83,292
67,569
92,142
91,081
89,889
88,310
86,436
84,568
85,224
83,808
82,706
80,860
79,913
79,175
77,836
83,154
110,103
115,146
131,953
127,229
142,364
131,239
140,443
131,398
141,799
128,589
137,944
127,170
136,373
123,240
174,519
177,698
221,592
188,754
235,292
225,178
267,275
236,751
316,310
265,227
339,277
281,433
383,685
331,743
438,820
404,567
509,835
439,462
537,845
468,321
543,585
471,059
467,774
462,931
437,030
437,706
428,699
420,419
411,452
404,849
402,238
300,338
296,989
290,034
284,035
277,830
275,715
274,141
275,356
272,572
258,418
253,395
248,660
243,779
241,288
236,096
230,105
225,882
221,589
221,503
222,194
217,569
239,658
239,692
243,213
238,635
249,897
242,307
239,596
220,073
224,512
224,456
221,030
217,359
217,359221,030224,456224,512220,073239,596242,307249,897238,635243,213239,692239,658217,569222,194221,503221,589225,882230,105236,096241,288243,779248,660253,395258,418272,572275,356274,141275,715277,830284,035290,034296,989300,338402,238404,849411,452420,419428,699437,706437,030462,931467,774471,059543,585468,321537,845439,462509,835404,567438,820331,743383,685281,433339,277265,227316,310236,751267,275225,178235,292188,754221,592177,698174,519123,240136,373127,170137,944128,589141,799131,398140,443131,239142,364127,229131,953115,146110,10383,15477,83679,17579,91380,86082,70683,80885,22484,56886,43688,31089,88991,08192,14267,56983,29277,959
       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
1,170
1,170
1,170
1,170
1,170
1,170
1,170
1,170
1,170
1,170
1,170
1,170
1,170
1,170
1,170
1,170
1,170
1,170
1,170
1,170
1,170
1,170
1,170
1,170
1,170
1,170
1,170
1,170
1,170
1,170
1,170
1,170
1,170
1,170
1,170
1,170
1,170
1,170
1,170
1,170
1,170
1,170
1,170
1,1701,1701,1701,1701,1701,1701,1701,1701,1701,1701,1701,1701,1701,1701,1701,1701,1701,1701,1701,1701,1701,1701,1701,1701,1701,1701,1701,1701,1701,1701,1701,1701,1701,1701,1701,1701,1701,1701,1701,1701,1701,1701,1700000000000000000000000000000000000000000000000000000
       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
372,027
398,348
412,783
436,362
432,772
460,461
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
00000000000000000000460,461432,772436,362412,783398,348372,027000000000000000000000000000000000000000000000000000000000000000000000
       Intangible Assets 
12,938
12,838
6,592
14,776
14,607
14,393
14,249
14,130
13,890
13,665
13,459
13,219
13,038
12,794
12,551
12,944
12,731
360
12,324
152
12,041
68
11,952
6,148
12,360
667
12,162
594
12,301
867
12,090
1,038
35,558
974
35,381
1,025
40,181
1,044
39,763
2,735
67,646
3,117
78,708
1,380
81,235
1,436
80,417
1,686
79,510
1,687
79,645
3,450
79,388
79,740
79,014
78,543
78,164
77,454
76,785
76,873
76,116
75,376
55,148
54,967
54,342
53,927
53,680
53,269
53,452
60,355
52,260
52,364
51,772
3,849
51,217
50,944
50,789
50,108
49,634
49,154
49,222
48,570
48,200
50,035
49,190
48,349
47,523
48,924
48,787
48,246
49,058
58,173
57,551
56,686
55,482
55,48256,68657,55158,17349,05848,24648,78748,92447,52348,34949,19050,03548,20048,57049,22249,15449,63450,10850,78950,94451,2173,84951,77252,36452,26060,35553,45253,26953,68053,92754,34254,96755,14875,37676,11676,87376,78577,45478,16478,54379,01479,74079,3883,45079,6451,68779,5101,68680,4171,43681,2351,38078,7083,11767,6462,73539,7631,04440,1811,02535,38197435,5581,03812,09086712,30159412,16266712,3606,14811,9526812,04115212,32436012,73112,94412,55112,79413,03813,21913,45913,66513,89014,13014,24914,39314,60714,7766,59212,83812,938
       Long-term Assets Other 
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
11,513
11,513
11,513
11,513
11,513
11,513
237,395
11,513
11,513
11,513
11,513
20,229
22,475
18,816
19,348
17,954
17,782
16,382
16,111
8,871
9,041
9,062
13,562
13,5629,0629,0418,87116,11116,38217,78217,95419,34818,81622,47520,22911,51311,51311,51311,513237,39511,51311,51311,51311,51311,51311,513000000000000000000000000000000000000000000000000000000000000000000000000
> Total Liabilities 
145,889
152,687
168,176
172,433
145,624
177,979
178,415
185,454
184,231
142,941
156,057
168,554
138,990
150,898
152,317
153,044
163,926
187,208
207,326
216,847
197,648
220,828
229,381
239,727
199,568
241,226
225,898
222,654
191,991
225,061
255,599
226,756
321,310
371,848
362,211
366,841
407,268
418,657
424,581
496,982
486,114
566,460
598,413
588,639
676,945
729,218
732,404
709,949
717,839
790,859
794,808
770,651
786,601
820,726
875,261
711,721
694,370
691,768
670,769
726,483
616,320
638,591
541,783
635,533
584,591
664,245
702,125
779,291
790,108
853,564
888,436
898,377
837,042
956,932
927,754
945,977
861,940
1,019,462
1,040,657
923,844
1,043,210
1,180,769
1,224,687
1,266,469
1,229,788
1,281,174
1,439,448
1,227,558
1,253,453
1,386,179
1,282,236
1,283,165
1,301,982
1,452,228
1,438,310
1,438,3101,452,2281,301,9821,283,1651,282,2361,386,1791,253,4531,227,5581,439,4481,281,1741,229,7881,266,4691,224,6871,180,7691,043,210923,8441,040,6571,019,462861,940945,977927,754956,932837,042898,377888,436853,564790,108779,291702,125664,245584,591635,533541,783638,591616,320726,483670,769691,768694,370711,721875,261820,726786,601770,651794,808790,859717,839709,949732,404729,218676,945588,639598,413566,460486,114496,982424,581418,657407,268366,841362,211371,848321,310226,756255,599225,061191,991222,654225,898241,226199,568239,727229,381220,828197,648216,847207,326187,208163,926153,044152,317150,898138,990168,554156,057142,941184,231185,454178,415177,979145,624172,433168,176152,687145,889
   > Total Current Liabilities 
121,211
130,140
145,628
149,886
123,076
155,431
155,867
162,906
161,684
120,393
133,510
145,790
116,225
127,915
129,769
130,279
141,161
164,444
184,560
208,383
174,683
197,863
206,416
213,063
172,902
214,561
195,014
191,804
165,395
212,966
243,542
214,791
231,545
282,084
272,445
235,465
274,692
288,231
292,217
337,240
310,251
395,937
408,410
360,216
375,717
385,764
390,794
397,400
391,775
466,279
471,712
459,400
476,906
522,516
559,800
499,478
486,297
517,491
500,476
569,438
464,842
491,559
421,284
521,438
473,811
553,632
594,773
675,616
689,183
761,682
799,225
816,010
756,238
878,729
861,080
870,742
790,641
951,220
974,730
860,983
980,838
1,119,140
1,164,435
1,189,773
1,155,823
1,167,398
1,332,947
1,152,435
1,160,309
1,296,709
1,215,042
1,240,827
1,264,494
1,381,551
1,373,152
1,373,1521,381,5511,264,4941,240,8271,215,0421,296,7091,160,3091,152,4351,332,9471,167,3981,155,8231,189,7731,164,4351,119,140980,838860,983974,730951,220790,641870,742861,080878,729756,238816,010799,225761,682689,183675,616594,773553,632473,811521,438421,284491,559464,842569,438500,476517,491486,297499,478559,800522,516476,906459,400471,712466,279391,775397,400390,794385,764375,717360,216408,410395,937310,251337,240292,217288,231274,692235,465272,445282,084231,545214,791243,542212,966165,395191,804195,014214,561172,902213,063206,416197,863174,683208,383184,560164,444141,161130,279129,769127,915116,225145,790133,510120,393161,684162,906155,867155,431123,076149,886145,628130,140121,211
       Short-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
80,000
159,601
149,601
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
00000000000000000000149,601159,60180,000000000000000000000000000000000000000000000000000000000000000000000000000
       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
80,000
159,601
149,601
209,601
209,601
270,900
240,900
153,000
182,700
240,600
237,600
177,900
217,600
207,900
207,900
118,500
118,500
158,500
148,600
110,000
129,600
275,354
312,354
312,354275,354129,600110,000148,600158,500118,500118,500207,900207,900217,600177,900237,600240,600182,700153,000240,900270,900209,601209,601149,601159,60180,000000000000000000000000000000000000000000000000000000000000000000000000000
       Accounts payable 
47,043
74,248
56,938
78,629
44,691
61,856
61,061
73,474
50,002
63,087
65,597
78,164
50,861
72,041
71,196
75,391
68,311
77,830
77,937
85,298
78,639
99,067
107,167
120,724
80,513
102,635
118,539
123,049
88,538
139,237
149,667
132,412
138,319
158,300
135,757
156,369
181,560
202,044
209,687
238,433
216,391
273,844
293,220
244,867
255,273
268,830
262,598
259,290
245,549
334,144
331,702
282,081
301,741
344,658
363,217
277,329
263,665
296,025
300,790
283,402
235,528
232,495
267,417
333,883
276,949
335,346
350,728
420,076
435,115
526,978
579,408
452,056
532,232
564,668
525,917
475,074
391,942
471,046
501,397
502,610
588,647
659,921
703,580
609,068
586,086
615,917
625,148
707,388
682,614
730,589
749,261
826,969
814,912
785,375
783,089
783,089785,375814,912826,969749,261730,589682,614707,388625,148615,917586,086609,068703,580659,921588,647502,610501,397471,046391,942475,074525,917564,668532,232452,056579,408526,978435,115420,076350,728335,346276,949333,883267,417232,495235,528283,402300,790296,025263,665277,329363,217344,658301,741282,081331,702334,144245,549259,290262,598268,830255,273244,867293,220273,844216,391238,433209,687202,044181,560156,369135,757158,300138,319132,412149,667139,23788,538123,049118,539102,63580,513120,724107,16799,06778,63985,29877,93777,83068,31175,39171,19672,04150,86178,16465,59763,08750,00273,47461,06161,85644,69178,62956,93874,24847,043
       Other Current Liabilities 
33,668
12,892
18,390
15,257
16,885
6,075
9,306
18,932
21,182
9,306
11,413
8,126
8,864
12,874
18,073
12,888
25,350
44,614
52,623
56,967
47,044
49,796
60,249
58,339
58,389
81,926
68,475
58,755
66,857
65,729
85,875
82,379
93,226
123,784
136,688
69,096
83,132
76,187
72,530
68,807
55,860
79,093
69,190
95,349
95,444
91,934
103,196
116,110
124,226
120,135
128,010
157,319
155,165
157,858
176,583
182,148
182,632
171,466
149,685
176,536
119,814
149,564
120,868
154,555
163,863
185,286
191,045
182,541
181,068
132,520
145,935
221,714
10,879
10,879
10,879
94,584
187,797
99,139
231,944
118,865
209,472
139,154
220,087
278,199
348,720
231,493
495,108
322,382
354,937
279,095
310,555
72,885
82,624
60,464
74,903
74,90360,46482,62472,885310,555279,095354,937322,382495,108231,493348,720278,199220,087139,154209,472118,865231,94499,139187,79794,58410,87910,87910,879221,714145,935132,520181,068182,541191,045185,286163,863154,555120,868149,564119,814176,536149,685171,466182,632182,148176,583157,858155,165157,319128,010120,135124,226116,110103,19691,93495,44495,34969,19079,09355,86068,80772,53076,18783,13269,096136,688123,78493,22682,37985,87565,72966,85758,75568,47581,92658,38958,33960,24949,79647,04456,96752,62344,61425,35012,88818,07312,8748,8648,12611,4139,30621,18218,9329,3066,07516,88515,25718,39012,89233,668
   > Long-term Liabilities 
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
80,804
78,204
66,674
75,235
71,299
68,242
65,927
62,862
62,372
61,629
60,251
76,696
73,965
113,776
106,501
75,124
93,145
89,470
67,194
42,338
37,487
70,677
65,159
65,15970,67737,48742,33867,19489,47093,14575,124106,501113,77673,96576,69660,25161,62962,37262,86265,92768,24271,29975,23566,67478,20480,804000000000000000000000000000000000000000000000000000000000000000000000000
       Capital Lease Obligations Min Short 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
-80,000
-159,601
-149,601
0
0
0
0
0
0
2,429
2,349
19,012
19,515
20,933
20,961
21,438
20,852
20,635
0
3,380
5,440
4,820
852
8524,8205,4403,380020,63520,85221,43820,96120,93319,51519,0122,3492,429000000-149,601-159,601-80,000000000000000000000000000000000000000000000000000000000000000000000000000
       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
625
536
446
1,193
834
651
467
306
212
851
1,597
1,464
2,990
4,653
2,837
5,617
5,012
4,670
4,036
3,414
2,791
2,234
0
0
0
0
00002,2342,7913,4144,0364,6705,0125,6172,8374,6532,9901,4641,5978512123064676518341,193446536625000000000000000000000000000000000000000000000000000000000000000000000
> Total Stockholder Equity
283,438
286,273
294,269
287,996
283,448
284,810
283,796
267,027
263,042
265,053
267,765
269,268
266,514
274,575
275,192
276,113
276,444
282,243
284,913
288,084
290,929
295,332
290,181
300,593
312,831
489,057
523,118
539,777
542,675
534,053
544,108
559,725
562,109
563,110
574,656
592,813
595,686
592,165
599,772
916,364
917,839
916,939
919,378
948,619
951,953
952,411
962,160
983,545
989,822
989,234
1,003,776
1,022,266
1,040,833
1,037,252
1,053,226
1,072,903
1,092,377
1,088,689
1,104,820
1,140,490
1,153,350
1,149,226
1,230,138
1,275,075
1,263,989
1,244,908
1,242,295
1,277,778
1,261,477
1,283,455
1,309,552
1,357,228
1,376,217
1,376,127
1,420,471
1,472,614
1,447,652
1,487,170
1,478,447
1,544,304
1,551,929
1,572,264
1,583,064
1,664,530
1,640,944
1,669,062
1,664,264
1,795,698
1,787,684
1,816,190
1,878,671
2,000,701
1,988,823
1,984,139
2,036,341
2,036,3411,984,1391,988,8232,000,7011,878,6711,816,1901,787,6841,795,6981,664,2641,669,0621,640,9441,664,5301,583,0641,572,2641,551,9291,544,3041,478,4471,487,1701,447,6521,472,6141,420,4711,376,1271,376,2171,357,2281,309,5521,283,4551,261,4771,277,7781,242,2951,244,9081,263,9891,275,0751,230,1381,149,2261,153,3501,140,4901,104,8201,088,6891,092,3771,072,9031,053,2261,037,2521,040,8331,022,2661,003,776989,234989,822983,545962,160952,411951,953948,619919,378916,939917,839916,364599,772592,165595,686592,813574,656563,110562,109559,725544,108534,053542,675539,777523,118489,057312,831300,593290,181295,332290,929288,084284,913282,243276,444276,113275,192274,575266,514269,268267,765265,053263,042267,027283,796284,810283,448287,996294,269286,273283,438
   Common Stock
120,000
168,000
168,000
168,000
168,000
168,000
168,000
168,000
168,000
168,000
168,000
168,000
168,000
168,000
168,000
168,000
168,000
168,000
168,000
168,000
168,000
168,000
168,000
168,000
168,000
168,000
168,000
168,000
168,000
201,600
201,600
201,600
201,600
201,600
201,600
201,600
201,600
201,600
201,600
213,010
213,010
213,010
213,010
213,010
213,010
213,010
213,010
213,010
213,010
213,010
213,010
213,010
213,010
383,418
383,418
383,418
383,418
383,418
383,418
383,418
383,418
383,418
383,418
383,418
383,418
383,418
383,418
383,418
383,418
383,418
383,418
383,418
383,418
383,418
383,418
383,418
383,418
383,418
383,418
383,418
383,418
386,598
386,598
386,598
386,598
386,598
385,495
385,495
385,495
385,495
384,472
0
0
0
0
0000384,472385,495385,495385,495385,495386,598386,598386,598386,598386,598383,418383,418383,418383,418383,418383,418383,418383,418383,418383,418383,418383,418383,418383,418383,418383,418383,418383,418383,418383,418383,418383,418383,418383,418383,418383,418383,418383,418213,010213,010213,010213,010213,010213,010213,010213,010213,010213,010213,010213,010213,010213,010201,600201,600201,600201,600201,600201,600201,600201,600201,600201,600168,000168,000168,000168,000168,000168,000168,000168,000168,000168,000168,000168,000168,000168,000168,000168,000168,000168,000168,000168,000168,000168,000168,000168,000168,000168,000168,000168,000120,000
   Retained Earnings 
29,604
31,558
39,648
31,946
27,398
28,760
27,746
11,012
7,028
9,039
11,751
12,899
10,144
18,206
18,823
17,962
18,293
24,092
26,762
27,359
29,789
34,192
29,040
30,577
41,974
217,707
251,710
241,041
243,939
201,717
211,772
223,537
225,921
226,922
238,468
251,315
254,187
250,666
258,273
277,820
279,295
278,394
280,834
303,030
306,364
306,822
316,571
331,629
337,906
337,318
351,860
363,646
471,831
404,347
420,321
439,998
459,472
455,784
471,915
507,474
519,743
514,695
533,512
589,892
576,531
561,523
564,016
603,779
588,084
616,269
642,225
691,429
575,618
572,644
619,345
795,494
777,331
818,766
807,307
859,098
853,980
877,449
878,986
953,660
938,247
975,945
1,002,150
1,131,808
1,123,341
1,153,749
1,215,586
1,097,937
1,096,403
1,101,601
1,141,750
1,141,7501,101,6011,096,4031,097,9371,215,5861,153,7491,123,3411,131,8081,002,150975,945938,247953,660878,986877,449853,980859,098807,307818,766777,331795,494619,345572,644575,618691,429642,225616,269588,084603,779564,016561,523576,531589,892533,512514,695519,743507,474471,915455,784459,472439,998420,321404,347471,831363,646351,860337,318337,906331,629316,571306,822306,364303,030280,834278,394279,295277,820258,273250,666254,187251,315238,468226,922225,921223,537211,772201,717243,939241,041251,710217,70741,97430,57729,04034,19229,78927,35926,76224,09218,29317,96218,82318,20610,14412,89911,7519,0397,02811,01227,74628,76027,39831,94639,64831,55829,604
   Capital Surplus 00000000000000000000000000000000000000000000000000000000000000000000000000000000000000000000000
   Treasury Stock00000000000000000000000000000000000000000000000000000000000000000000000000000000000000000000000
   Other Stockholders Equity 
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
34,281
34,422
31,025
37,758
38,624
35,765
38,957
32,130
30,105
32,457
45,361
58,103
61,910
61,907
67,264
58,662
47,711
17,200
17,388
17,141
14,225
14,079
0
0
0
0
000014,07914,22517,14117,38817,20047,71158,66267,26461,90761,91058,10345,36132,45730,10532,13038,95735,76538,62437,75831,02534,42234,281000000000000000000000000000000000000000000000000000000000000000000000



6.3. Balance Sheets

Currency in CNY. All numbers in thousands.