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

Qinchuan Machine Tool & Tool Group Share Co Ltd
Buy, Hold or Sell?

Let's analyze Qinchuan together

I guess you are interested in Qinchuan Machine Tool & Tool Group Share 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 Qinchuan Machine Tool & Tool Group Share 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 Qinchuan Machine Tool & Tool Group Share Co Ltd

I send you an email if I find something interesting about Qinchuan Machine Tool & Tool Group Share Co Ltd.

1. Quick Overview

1.1. Quick analysis of Qinchuan (30 sec.)










1.2. What can you expect buying and holding a share of Qinchuan? (30 sec.)

How much money do you get?

How much money do you get?
¥0.01
When do you have the money?
1 year
How often do you get paid?
100.0%

What is your share worth?

Current worth
¥5.41
Expected worth in 1 year
¥5.45
How sure are you?
80.0%

+ What do you gain per year?

Total Gains per Share
¥0.10
Return On Investment
1.0%

For what price can you sell your share?

Current Price per Share
¥9.92
Expected price per share
¥8.5 - ¥11.23
How sure are you?
50%
3rd party ad coffee SUPPORTERis ad-free.

2. Detailed Analysis

2.1. Valuation of Qinchuan (5 min.)




Live pricePrice per Share (EOD)
¥9.92
Intrinsic Value Per Share
¥-9.25 - ¥-11.06
Total Value Per Share
¥-3.84 - ¥-5.65

2.2. Growth of Qinchuan (5 min.)




Is Qinchuan growing?

Current yearPrevious yearGrowGrow %
How rich?$750.8m$658.5m$88.1m11.8%

How much money is Qinchuan making?

Current yearPrevious yearGrowGrow %
Making money$787.9k$5.3m-$4.5m-573.8%
Net Profit Margin0.6%3.9%--

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

2.3. Financial Health of Qinchuan (5 min.)




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




  Industry Rankings (Specialty Industrial Machinery)  


Richest
#162 / 730

Most Revenue
#288 / 730

Most Profit
#500 / 730

Most Efficient
#527 / 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 Qinchuan?

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

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

Speculation

The Price per Share of Qinchuan is ¥9.92. 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 Qinchuan.
  • 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 Qinchuan, 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 ¥5.41. Based on the TTM, the Book Value Change Per Share is ¥0.01 per quarter. Based on the YOY, the Book Value Change Per Share is ¥0.33 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 ¥0.01 per quarter.
Based on historical numbers we can estimate the returns while holding a share of Qinchuan.

How much money are you going to get?

 MRQTTMYOY5Y10Y
 ¥% of Price per Share¥% of Price per Share¥% of Price per Share¥% of Price per Share¥% of Price per Share
Usd Eps0.000.0%0.000.0%0.000.0%0.000.0%0.000.0%
Usd Book Value Change Per Share0.000.0%0.000.0%0.050.5%0.010.1%0.010.1%
Usd Dividend Per Share0.000.0%0.000.0%0.000.0%0.000.0%0.000.0%
Usd Total Gains Per Share0.000.0%0.000.0%0.050.5%0.020.2%0.010.1%
Usd Price Per Share1.19-1.25-1.70-1.17-1.16-
Price to Earnings Ratio167.90-71.37-248.89-81.35--97.87-
Price-to-Total Gains Ratio301.44-470.19--357.70-141.93-1,735.23-
Price to Book Ratio1.60-1.69-2.59-2.11-2.27-
Price-to-Total Gains Ratio301.44-470.19--357.70-141.93-1,735.23-

When do you get the money?

Usd Investment
$.00
Usd Price Per Share1.364
Number of shares733
Gains per QuarterTrailing 12 Months5 Year
Usd Dividend Per Share0.000.00
Usd Book Value Change Per Share0.000.01
Usd Total Gains Per Share0.000.02
Gains per Quarter (733 shares)2.5412.44
Gains per Year (733 shares)10.1749.76
YearsReturn on Investment (TTM)Return on Investment (5Y)
 DividendBook Value gainTotal gainsDividendBook Value gainTotal gains
Broker costs---10---10
164074340
212810148690
318132020129140
424173027172190
530214034215240
636255041258290
742296048301340
848347054344390
954388061387440
1060429068430490

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%17.03.00.085.0%25.08.07.062.5%68.08.015.074.7%
Book Value Change Per Share3.01.00.075.0%10.02.00.083.3%14.06.00.070.0%26.014.00.065.0%69.022.00.075.8%
Dividend per Share4.00.00.0100.0%12.00.00.0100.0%20.00.00.0100.0%40.00.00.0100.0%71.00.020.078.0%
Total Gains per Share4.00.00.0100.0%11.01.00.091.7%16.04.00.080.0%32.08.00.080.0%82.09.00.090.1%
3rd party ad coffee SUPPORTERis ad-free.

3.2. Key Performance Indicators

The key performance indicators of Qinchuan Machine Tool & Tool Group Share 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--0.0200.010+89%0.328-94%0.107-82%0.048-59%
Book Value Per Share--5.4075.377+1%4.742+14%4.012+35%3.729+45%
Current Ratio--1.7311.699+2%1.612+7%1.429+21%0.923+88%
Debt To Asset Ratio--0.4230.440-4%0.485-13%0.546-22%0.550-23%
Debt To Equity Ratio--0.8340.893-7%1.099-24%1.665-50%1.647-49%
Dividend Per Share--0.0090.015-39%0.009+2%0.017-46%0.027-67%
Enterprise Value--4714627427.5504878730636.473-3%7996387476.693-41%3744441184.266+26%3870893050.597+22%
Eps--0.0130.006+127%0.029-56%0.024-47%0.008+68%
Ev To Ebitda Ratio--infinfnan%infnan%nannan%nannan%
Ev To Sales Ratio--1.3631.294+5%2.108-35%0.937+45%1.223+11%
Free Cash Flow Per Share---0.057-0.066+15%-0.039-31%-0.007-88%-0.007-88%
Free Cash Flow To Equity Per Share---0.057-0.066+15%0.476-112%0.091-163%0.091-163%
Gross Profit Margin--1.0001.0000%1.0000%1.0000%0.825+21%
Intrinsic Value_10Y_max---11.061--------
Intrinsic Value_10Y_min---9.250--------
Intrinsic Value_1Y_max---0.324--------
Intrinsic Value_1Y_min---0.318--------
Intrinsic Value_3Y_max---1.572--------
Intrinsic Value_3Y_min---1.489--------
Intrinsic Value_5Y_max---3.540--------
Intrinsic Value_5Y_min---3.235--------
Market Cap10018009600.000+13%8725389456.9609154589748.535-5%12474564702.360-30%8590554130.179+2%8537278005.090+2%
Net Profit Margin--0.0150.006+169%0.039-61%0.018-16%0.003+376%
Operating Margin----0%0.017-100%0.014-100%0.0000%
Operating Ratio--1.8171.815+0%1.775+2%1.776+2%1.458+25%
Pb Ratio1.835+13%1.5981.687-5%2.590-38%2.109-24%2.269-30%
Pe Ratio192.768+13%167.89571.375+135%248.886-33%81.354+106%-97.870+158%
Price Per Share9.920+13%8.6409.065-5%12.353-30%8.507+2%8.454+2%
Price To Free Cash Flow Ratio-43.311-15%-37.722-8.376-78%-58.477+55%53.200-171%26.600-242%
Price To Total Gains Ratio346.094+13%301.437470.193-36%-357.700+219%141.935+112%1735.234-83%
Quick Ratio--0.3750.350+7%0.492-24%0.478-22%0.451-17%
Return On Assets--0.0010.001+126%0.004-69%0.003-57%0.001+20%
Return On Equity--0.0030.001+128%0.010-74%0.008-67%0.002+22%
Total Gains Per Share--0.0290.025+14%0.337-91%0.123-77%0.075-62%
Usd Book Value--750803692.020746696297.342+1%658511467.196+14%557056606.999+35%517757421.341+45%
Usd Book Value Change Per Share--0.0030.001+89%0.045-94%0.015-82%0.007-59%
Usd Book Value Per Share--0.7430.739+1%0.652+14%0.552+35%0.513+45%
Usd Dividend Per Share--0.0010.002-39%0.001+2%0.002-46%0.004-67%
Usd Enterprise Value--648261271.288670825462.515-3%1099503278.045-41%514860662.837+26%532247794.457+22%
Usd Eps--0.0020.001+127%0.004-56%0.003-47%0.001+68%
Usd Free Cash Flow---7951144.614-9178352.844+15%-5467904.690-31%-888541.969-89%-444270.985-94%
Usd Free Cash Flow Per Share---0.008-0.009+15%-0.005-31%-0.001-88%-0.001-88%
Usd Free Cash Flow To Equity Per Share---0.008-0.009+15%0.065-112%0.013-163%0.013-163%
Usd Market Cap1377476320.000+13%1199741050.3321258756090.424-5%1715252646.575-30%1181201192.900+2%1173875725.700+2%
Usd Price Per Share1.364+13%1.1881.246-5%1.698-30%1.170+2%1.162+2%
Usd Profit--1786444.916787990.463+127%5309236.428-66%3611504.520-51%1183910.822+51%
Usd Revenue--118882533.628131240279.499-9%131783923.427-10%142507534.628-17%121305946.717-2%
Usd Total Gains Per Share--0.0040.003+14%0.046-91%0.017-77%0.010-62%
 EOD+5 -3MRQTTM+26 -11YOY+12 -265Y+15 -2310Y+21 -17

3.3 Fundamental Score

Let's check the fundamental score of Qinchuan Machine Tool & Tool Group Share Co Ltd based on Penke's default stock scanner.

Penke's Stock Scanner

  
  
IndicatorConditionValue
Price to Earnings Ratio (EOD)Between0-15192.768
Price to Book Ratio (EOD)Between0-11.835
Net Profit Margin (MRQ)Greater than00.015
Operating Margin (MRQ)Greater than00.000
Quick Ratio (MRQ)Greater than10.375
Current Ratio (MRQ)Greater than11.731
Debt to Asset Ratio (MRQ)Less than10.423
Debt to Equity Ratio (MRQ)Less than10.834
Return on Equity (MRQ)Greater than0.150.003
Return on Assets (MRQ)Greater than0.050.001
Total4/10 (40.0%)

3.4 Technical Score

Let's check the technical score of Qinchuan Machine Tool & Tool Group Share Co Ltd based on Penke's default Symbol scanner.

Penke's Symbol Scanner

  
  
IndicatorConditionValue
RsiGreater than5054.485
Ma 20Greater thanMa 509.662
Ma 50Greater thanMa 1009.259
Ma 100Greater thanMa 2008.252
OpenGreater thanClose10.210
Total4/5 (80.0%)

4. In-depth Analysis

4.1 About Qinchuan Machine Tool & Tool Group Share Co Ltd

Qinchuan Machine Tool & Tool Group Share Co., Ltd. develops, produces, and sells precision CNC machine tools and cutting tools in China. It offers lathes, gear grinding machines, machining centers, precision grinders, measuring equipment, and plastics machinery; and precision castings, screws, guide rails, and hydraulic parts and systems. The company also provides gear cutting tools, broaching cutters, milling tools, and thread grinders; and precision gearboxes and gear parts, and CNC technology. Qinchuan Machine Tool & Tool Group Share Co., Ltd. was founded in 1965 and is headquartered in Baoji, China.

Fundamental data was last updated by Penke on 2024-12-08 03:52:05.

4.2 In-depth Summary

4.2.1. Financial Health Summary

Profitability Details
 Compared to previous yearCompared to industry
The company is not making a profit/loss.
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 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 Qinchuan earns for each ¥1 of revenue.

  • Above 10% is considered healthy but always compare Qinchuan to the Specialty Industrial Machinery industry mean.
  • A Net Profit Margin of 1.5% means that ¥0.02 for each ¥1 in revenue is generated as profit.

Let's take a look of the Net Profit Margin trends of Qinchuan Machine Tool & Tool Group Share Co Ltd:

  • The MRQ is 1.5%. The company is making a profit. +1
  • The TTM is 0.6%. The company is not making a profit/loss.
Trends
Current periodCompared to+/- 
MRQ1.5%TTM0.6%+0.9%
TTM0.6%YOY3.9%-3.3%
TTM0.6%5Y1.8%-1.2%
5Y1.8%10Y0.3%+1.5%
Compared to industry (Specialty Industrial Machinery)
PeriodCompanyIndustry (mean)+/- 
MRQ1.5%5.6%-4.1%
TTM0.6%5.1%-4.5%
YOY3.9%5.2%-1.3%
5Y1.8%4.7%-2.9%
10Y0.3%4.8%-4.5%
4.3.1.2. Return on Assets

Shows how efficient Qinchuan is using its assets to generate profit.

  • Above 5% is considered healthy but always compare Qinchuan to the Specialty Industrial Machinery industry mean.
  • 0.1% Return on Assets means that Qinchuan generated ¥0.00 profit for each $1 in assets.

Let's take a look of the Return on Assets trends of Qinchuan Machine Tool & Tool Group Share Co Ltd:

  • The MRQ is 0.1%. Using its assets, the company is inefficient in making profit. -1
  • The TTM is 0.1%. Using its assets, the company is inefficient in making profit. -1
Trends
Current periodCompared to+/- 
MRQ0.1%TTM0.1%+0.1%
TTM0.1%YOY0.4%-0.4%
TTM0.1%5Y0.3%-0.3%
5Y0.3%10Y0.1%+0.2%
Compared to industry (Specialty Industrial Machinery)
PeriodCompanyIndustry (mean)+/- 
MRQ0.1%1.0%-0.9%
TTM0.1%1.0%-0.9%
YOY0.4%1.0%-0.6%
5Y0.3%1.0%-0.7%
10Y0.1%1.1%-1.0%
4.3.1.3. Return on Equity

Shows how efficient Qinchuan is using its investors money to generate profit.

  • Above 15%-20% is considered healthy but always compare Qinchuan to the Specialty Industrial Machinery industry mean.
  • 0.3% Return on Equity means Qinchuan generated ¥0.00 for each ¥1 the owners (shareholders) invested.

Let's take a look of the Return on Equity trends of Qinchuan Machine Tool & Tool Group Share Co Ltd:

  • The MRQ is 0.3%. Using its investors money, the company is inefficient in making profit. -1
  • The TTM is 0.1%. Using its investors money, the company is inefficient in making profit. -1
Trends
Current periodCompared to+/- 
MRQ0.3%TTM0.1%+0.2%
TTM0.1%YOY1.0%-0.9%
TTM0.1%5Y0.8%-0.7%
5Y0.8%10Y0.2%+0.6%
Compared to industry (Specialty Industrial Machinery)
PeriodCompanyIndustry (mean)+/- 
MRQ0.3%2.4%-2.1%
TTM0.1%2.1%-2.0%
YOY1.0%2.2%-1.2%
5Y0.8%1.9%-1.1%
10Y0.2%2.2%-2.0%
3rd party ad coffee SUPPORTERis ad-free.

4.3.2. Operating Efficiency of Qinchuan Machine Tool & Tool Group Share Co Ltd.

4.3.2. Operating Efficiency
4.3.2.1. Operating Margin

Measures how efficient Qinchuan is operating .

  • Measures how much profit Qinchuan 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 Qinchuan 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 Qinchuan Machine Tool & Tool Group Share Co Ltd:

  • The MRQ is 0.0%. The data is not here.
Trends
Current periodCompared to+/- 
MRQ-TTM-0.0%
TTM-YOY1.7%-1.7%
TTM-5Y1.4%-1.4%
5Y1.4%10Y0.0%+1.4%
Compared to industry (Specialty Industrial Machinery)
PeriodCompanyIndustry (mean)+/- 
MRQ-9.1%-9.1%
TTM-6.8%-6.8%
YOY1.7%6.1%-4.4%
5Y1.4%5.8%-4.4%
10Y0.0%5.3%-5.3%
4.3.2.2. Operating Ratio

Measures how efficient Qinchuan is keeping operating costs low.

  • Below 1 is considered healthy (always compare to Specialty Industrial Machinery industry mean).
  • An Operation Ratio of 1.82 means that the operating costs are ¥1.82 for each ¥1 in net sales.

Let's take a look of the Operating Ratio trends of Qinchuan Machine Tool & Tool Group Share Co Ltd:

  • The MRQ is 1.817. The company is inefficient in keeping operating costs low. -1
  • The TTM is 1.815. The company is inefficient in keeping operating costs low. -1
Trends
Current periodCompared to+/- 
MRQ1.817TTM1.815+0.002
TTM1.815YOY1.775+0.040
TTM1.8155Y1.776+0.039
5Y1.77610Y1.458+0.318
Compared to industry (Specialty Industrial Machinery)
PeriodCompanyIndustry (mean)+/- 
MRQ1.8171.445+0.372
TTM1.8151.366+0.449
YOY1.7751.343+0.432
5Y1.7761.354+0.422
10Y1.4581.197+0.261
3rd party ad coffee SUPPORTERis ad-free.

4.4.3. Liquidity of Qinchuan Machine Tool & Tool Group Share Co Ltd.

4.4.3. Liquidity
4.4.3.1. Current Ratio

Measures if Qinchuan 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 1.73 means the company has ¥1.73 in assets for each ¥1 in short-term debts.

Let's take a look of the Current Ratio trends of Qinchuan Machine Tool & Tool Group Share Co Ltd:

  • The MRQ is 1.731. The company is able to pay all its short-term debts. +1
  • The TTM is 1.699. The company is able to pay all its short-term debts. +1
Trends
Current periodCompared to+/- 
MRQ1.731TTM1.699+0.032
TTM1.699YOY1.612+0.087
TTM1.6995Y1.429+0.270
5Y1.42910Y0.923+0.506
Compared to industry (Specialty Industrial Machinery)
PeriodCompanyIndustry (mean)+/- 
MRQ1.7311.693+0.038
TTM1.6991.701-0.002
YOY1.6121.686-0.074
5Y1.4291.721-0.292
10Y0.9231.654-0.731
4.4.3.2. Quick Ratio

Measures if Qinchuan is able to pay off Short-term Debt but only using the most liquid assets.

  • Above 1 is considered healthy but always compare Qinchuan to the Specialty Industrial Machinery industry mean.
  • A Quick Ratio of 0.38 means the company can pay off ¥0.38 for each ¥1 in debt (using most liquid assets).

Let's take a look of the Quick Ratio trends of Qinchuan Machine Tool & Tool Group Share Co Ltd:

  • The MRQ is 0.375. The company is just not able to pay all its short-term debts with the most liquid assets. -1
  • The TTM is 0.350. The company is just not able to pay all its short-term debts with the most liquid assets. -1
Trends
Current periodCompared to+/- 
MRQ0.375TTM0.350+0.025
TTM0.350YOY0.492-0.142
TTM0.3505Y0.478-0.128
5Y0.47810Y0.451+0.027
Compared to industry (Specialty Industrial Machinery)
PeriodCompanyIndustry (mean)+/- 
MRQ0.3750.726-0.351
TTM0.3500.809-0.459
YOY0.4920.884-0.392
5Y0.4780.956-0.478
10Y0.4510.967-0.516
3rd party ad coffee SUPPORTERis ad-free.

4.5.4. Solvency of Qinchuan Machine Tool & Tool Group Share Co Ltd.

4.5.4. Solvency
4.5.4.1. Debt to Asset Ratio

Measures how much % of Qinchuan assets are financed with debt.

  • Below 1 (100%) is considered healthy but always compare Qinchuan to Specialty Industrial Machinery industry mean.
  • A Debt to Asset Ratio of 0.42 means that Qinchuan assets are financed with 42.3% credit (debt) and the remaining percentage (100% - 42.3%) is financed by its owners/shareholders. 

Let's take a look of the Debt to Asset Ratio trends of Qinchuan Machine Tool & Tool Group Share Co Ltd:

  • The MRQ is 0.423. The company is very able to pay all its debts by selling its assets. +2
  • The TTM is 0.440. The company is very able to pay all its debts by selling its assets. +2
Trends
Current periodCompared to+/- 
MRQ0.423TTM0.440-0.017
TTM0.440YOY0.485-0.045
TTM0.4405Y0.546-0.105
5Y0.54610Y0.550-0.004
Compared to industry (Specialty Industrial Machinery)
PeriodCompanyIndustry (mean)+/- 
MRQ0.4230.490-0.067
TTM0.4400.491-0.051
YOY0.4850.506-0.021
5Y0.5460.502+0.044
10Y0.5500.495+0.055
4.5.4.2. Debt to Equity Ratio

Measures if Qinchuan is able to pay off its debts by using shareholders equity.

  • Below 2 is considered healthy but always compare Qinchuan to the Specialty Industrial Machinery industry mean.
  • A Debt to Equity ratio of 83.4% means that company has ¥0.83 debt for each ¥1 in shareholders equity.

Let's take a look of the Debt to Equity Ratio trends of Qinchuan Machine Tool & Tool Group Share Co Ltd:

  • The MRQ is 0.834. The company is very able to pay all its debts with equity. +2
  • The TTM is 0.893. The company is very able to pay all its debts with equity. +2
Trends
Current periodCompared to+/- 
MRQ0.834TTM0.893-0.059
TTM0.893YOY1.099-0.206
TTM0.8935Y1.665-0.772
5Y1.66510Y1.647+0.018
Compared to industry (Specialty Industrial Machinery)
PeriodCompanyIndustry (mean)+/- 
MRQ0.8340.963-0.129
TTM0.8930.959-0.066
YOY1.0991.038+0.061
5Y1.6651.075+0.590
10Y1.6471.053+0.594
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 Qinchuan generates.

  • Above 15 is considered overpriced but always compare Qinchuan to the Specialty Industrial Machinery industry mean.
  • A PE ratio of 167.90 means the investor is paying ¥167.90 for every ¥1 in earnings.

Let's take a look of the Price to Earnings Ratio trends of Qinchuan Machine Tool & Tool Group Share Co Ltd:

  • The EOD is 192.768. Based on the earnings, the company is expensive. -2
  • The MRQ is 167.895. Based on the earnings, the company is expensive. -2
  • The TTM is 71.375. Based on the earnings, the company is expensive. -2
Trends
Current periodCompared to+/- 
EOD192.768MRQ167.895+24.873
MRQ167.895TTM71.375+96.520
TTM71.375YOY248.886-177.511
TTM71.3755Y81.354-9.979
5Y81.35410Y-97.870+179.224
Compared to industry (Specialty Industrial Machinery)
PeriodCompanyIndustry (mean)+/- 
EOD192.76819.620+173.148
MRQ167.89518.125+149.770
TTM71.37519.321+52.054
YOY248.88618.587+230.299
5Y81.35421.755+59.599
10Y-97.87027.976-125.846
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 Qinchuan Machine Tool & Tool Group Share Co Ltd:

  • The EOD is -43.311. Based on how much money comes from the company's main activities, the company is expensive. -2
  • The MRQ is -37.722. Based on how much money comes from the company's main activities, the company is expensive. -2
  • The TTM is -8.376. Based on how much money comes from the company's main activities, the company is expensive. -2
Trends
Current periodCompared to+/- 
EOD-43.311MRQ-37.722-5.588
MRQ-37.722TTM-8.376-29.346
TTM-8.376YOY-58.477+50.101
TTM-8.3765Y53.200-61.576
5Y53.20010Y26.600+26.600
Compared to industry (Specialty Industrial Machinery)
PeriodCompanyIndustry (mean)+/- 
EOD-43.3116.829-50.140
MRQ-37.7226.646-44.368
TTM-8.3762.685-11.061
YOY-58.4771.815-60.292
5Y53.2001.475+51.725
10Y26.6001.243+25.357
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 Qinchuan 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 1.60 means the investor is paying ¥1.60 for each ¥1 in book value.

Let's take a look of the Price to Book Ratio trends of Qinchuan Machine Tool & Tool Group Share Co Ltd:

  • The EOD is 1.835. Based on the equity, the company is underpriced. +1
  • The MRQ is 1.598. Based on the equity, the company is underpriced. +1
  • The TTM is 1.687. Based on the equity, the company is underpriced. +1
Trends
Current periodCompared to+/- 
EOD1.835MRQ1.598+0.237
MRQ1.598TTM1.687-0.089
TTM1.687YOY2.590-0.904
TTM1.6875Y2.109-0.422
5Y2.10910Y2.269-0.160
Compared to industry (Specialty Industrial Machinery)
PeriodCompanyIndustry (mean)+/- 
EOD1.8352.305-0.470
MRQ1.5982.027-0.429
TTM1.6872.145-0.458
YOY2.5902.208+0.382
5Y2.1092.472-0.363
10Y2.2692.886-0.617
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 Assets9,471,153
Total Liabilities4,010,762
Total Stockholder Equity4,806,407
 As reported
Total Liabilities 4,010,762
Total Stockholder Equity+ 4,806,407
Total Assets = 9,471,153

Assets

Total Assets9,471,153
Total Current Assets5,136,892
Long-term Assets4,334,260
Total Current Assets
Cash And Cash Equivalents 1,455,240
Short-term Investments 100,534
Net Receivables 1,012,475
Inventory 1,876,608
Other Current Assets 8,843
Total Current Assets  (as reported)5,136,892
Total Current Assets  (calculated)4,453,699
+/- 683,193
Long-term Assets
Property Plant Equipment 3,401,942
Intangible Assets 571,399
Long-term Assets Other 166,361
Long-term Assets  (as reported)4,334,260
Long-term Assets  (calculated)4,139,702
+/- 194,558

Liabilities & Shareholders' Equity

Total Current Liabilities2,967,378
Long-term Liabilities1,043,384
Total Stockholder Equity4,806,407
Total Current Liabilities
Short Long Term Debt 590,621
Accounts payable 1,769,074
Other Current Liabilities 41,370
Total Current Liabilities  (as reported)2,967,378
Total Current Liabilities  (calculated)2,401,065
+/- 566,313
Long-term Liabilities
Long term Debt 255,250
Capital Lease Obligations Min Short Term Debt5,697
Long-term Liabilities Other 14,760
Long-term Liabilities  (as reported)1,043,384
Long-term Liabilities  (calculated)275,707
+/- 767,677
Total Stockholder Equity
Retained Earnings 737,530
Total Stockholder Equity (as reported)4,806,407
Total Stockholder Equity (calculated)737,530
+/- 4,068,877
Other
Capital Stock1,009,883
Common Stock Shares Outstanding 1,009,883
Net Invested Capital 5,652,278
Net Working Capital 2,169,514
Property Plant and Equipment Gross 3,401,942



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 
601,626
607,587
618,245
710,844
739,224
881,703
870,783
938,520
959,174
959,201
1,027,727
1,030,820
1,062,756
1,094,999
1,128,952
1,091,425
1,119,476
1,110,958
1,128,967
1,147,604
1,138,021
1,187,176
1,175,610
1,172,839
1,209,935
1,291,634
1,302,228
1,346,379
1,361,296
1,425,092
1,484,935
1,466,451
1,438,836
1,436,151
1,527,510
1,574,343
1,625,280
1,722,592
1,854,949
1,908,819
1,886,878
1,991,966
2,040,574
2,061,474
2,058,798
2,084,311
2,088,311
2,105,514
2,213,185
2,253,114
2,253,876
2,278,359
2,281,804
2,511,022
6,614,269
6,407,880
6,388,693
6,740,217
6,669,894
6,733,473
6,823,986
7,074,549
7,805,137
7,821,232
7,882,111
7,955,497
8,111,948
8,700,779
9,156,965
9,063,098
9,265,181
9,055,795
9,332,348
9,189,585
9,148,699
8,584,164
8,829,489
9,561,734
9,218,252
9,269,697
9,259,358
7,124,739
7,697,573
7,872,086
8,166,316
8,109,029
8,361,322
8,520,873
8,668,944
9,912,133
9,967,456
9,860,350
9,763,944
9,730,065
9,471,153
9,471,1539,730,0659,763,9449,860,3509,967,4569,912,1338,668,9448,520,8738,361,3228,109,0298,166,3167,872,0867,697,5737,124,7399,259,3589,269,6979,218,2529,561,7348,829,4898,584,1649,148,6999,189,5859,332,3489,055,7959,265,1819,063,0989,156,9658,700,7798,111,9487,955,4977,882,1117,821,2327,805,1377,074,5496,823,9866,733,4736,669,8946,740,2176,388,6936,407,8806,614,2692,511,0222,281,8042,278,3592,253,8762,253,1142,213,1852,105,5142,088,3112,084,3112,058,7982,061,4742,040,5741,991,9661,886,8781,908,8191,854,9491,722,5921,625,2801,574,3431,527,5101,436,1511,438,8361,466,4511,484,9351,425,0921,361,2961,346,3791,302,2281,291,6341,209,9351,172,8391,175,6101,187,1761,138,0211,147,6041,128,9671,110,9581,119,4761,091,4251,128,9521,094,9991,062,7561,030,8201,027,727959,201959,174938,520870,783881,703739,224710,844618,245607,587601,626
   > 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
5,291,494
5,609,737
5,366,104
5,906,331
5,678,068
5,549,214
4,738,474
5,236,274
5,728,495
5,474,369
5,535,428
5,342,194
3,927,612
4,477,598
4,669,365
5,027,204
4,872,829
4,968,868
4,795,094
4,865,811
5,966,030
5,904,270
5,732,447
5,575,768
5,403,199
5,136,892
5,136,8925,403,1995,575,7685,732,4475,904,2705,966,0304,865,8114,795,0944,968,8684,872,8295,027,2044,669,3654,477,5983,927,6125,342,1945,535,4285,474,3695,728,4955,236,2744,738,4745,549,2145,678,0685,906,3315,366,1045,609,7375,291,494000000000000000000000000000000000000000000000000000000000000000000000
       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
812,204
871,957
911,826
1,031,590
751,071
830,409
732,515
911,529
898,848
749,752
912,557
698,263
535,834
1,159,358
1,259,972
1,060,187
1,136,784
1,084,359
1,229,391
1,113,078
2,228,071
2,042,870
2,138,294
1,573,760
1,744,488
1,455,240
1,455,2401,744,4881,573,7602,138,2942,042,8702,228,0711,113,0781,229,3911,084,3591,136,7841,060,1871,259,9721,159,358535,834698,263912,557749,752898,848911,529732,515830,409751,0711,031,590911,826871,957812,204000000000000000000000000000000000000000000000000000000000000000000000
       Short-term Investments 
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
37,000
43,486
30,142
38,806
31,306
30,212
43,005
0
0
0
0
0
0
310,705
110,966
170,404
384
140,265
120,336
170,050
0
276,658
20,107
100,534
100,53420,107276,6580170,050120,336140,265384170,404110,966310,70500000043,00530,21231,30638,80630,14243,48637,00000000000000000000000000000000000000000000000000000000000000000000000000
       Net Receivables 
108,439
119,211
110,432
114,947
116,212
132,645
153,151
138,447
153,153
153,049
167,727
177,641
159,943
147,086
190,621
184,300
210,315
195,827
217,744
220,975
211,144
276,715
256,486
244,109
261,021
266,715
258,030
239,751
247,618
291,030
277,632
205,517
216,609
250,863
311,996
280,935
307,203
339,796
323,962
305,424
304,554
349,162
319,838
278,379
311,099
326,259
323,872
332,453
376,217
459,183
481,167
387,677
403,939
410,977
1,011,834
1,016,215
1,065,189
1,076,896
1,057,573
1,084,231
1,085,511
1,375,452
1,240,478
1,553,768
1,405,142
1,752,325
1,405,170
1,921,737
1,673,527
2,279,300
1,640,400
2,317,833
896,402
905,525
817,461
2,340,310
1,206,971
2,956,600
2,305,340
2,754,421
2,323,944
1,784,932
1,536,833
1,524,730
1,677,639
1,734,461
1,728,753
1,691,903
1,092,291
1,660,917
1,692,090
966,488
1,062,375
1,054,411
1,012,475
1,012,4751,054,4111,062,375966,4881,692,0901,660,9171,092,2911,691,9031,728,7531,734,4611,677,6391,524,7301,536,8331,784,9322,323,9442,754,4212,305,3402,956,6001,206,9712,340,310817,461905,525896,4022,317,8331,640,4002,279,3001,673,5271,921,7371,405,1701,752,3251,405,1421,553,7681,240,4781,375,4521,085,5111,084,2311,057,5731,076,8961,065,1891,016,2151,011,834410,977403,939387,677481,167459,183376,217332,453323,872326,259311,099278,379319,838349,162304,554305,424323,962339,796307,203280,935311,996250,863216,609205,517277,632291,030247,618239,751258,030266,715261,021244,109256,486276,715211,144220,975217,744195,827210,315184,300190,621147,086159,943177,641167,727153,049153,153138,447153,151132,645116,212114,947110,432119,211108,439
       Other Current Assets 
38,251
29,395
30,090
60,264
69,955
117,005
122,734
63,754
85,861
59,652
176,155
105,063
118,481
73,613
114,971
59,157
71,397
69,686
70,876
60,908
72,258
64,009
82,666
70,063
97,838
70,622
84,740
62,853
81,932
83,924
85,381
63,114
66,434
64,350
75,199
78,469
99,772
120,388
126,520
91,415
112,632
116,498
143,639
93,828
102,432
59,157
91,894
85,289
85,736
119,295
123,851
122,338
124,763
126,183
212,264
153,889
160,129
164,626
224,236
138,978
230,714
193,989
474,377
129,330
442,402
172,571
499,363
198,016
902,863
248,960
1,084,813
211,848
1,456,647
1,608,852
1,461,808
168,147
1,580,808
230,060
835,032
220,968
773,326
77,422
149,294
140,284
244,877
160,661
189,566
80,723
15,011
350,417
73,748
32,423
23,842
20,125
8,843
8,84320,12523,84232,42373,748350,41715,01180,723189,566160,661244,877140,284149,29477,422773,326220,968835,032230,0601,580,808168,1471,461,8081,608,8521,456,647211,8481,084,813248,960902,863198,016499,363172,571442,402129,330474,377193,989230,714138,978224,236164,626160,129153,889212,264126,183124,763122,338123,851119,29585,73685,28991,89459,157102,43293,828143,639116,498112,63291,415126,520120,38899,77278,46975,19964,35066,43463,11485,38183,92481,93262,85384,74070,62297,83870,06382,66664,00972,25860,90870,87669,68671,39759,157114,97173,613118,481105,063176,15559,65285,86163,754122,734117,00569,95560,26430,09029,39538,251
   > 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
3,426,017
3,511,517
3,599,485
3,845,690
3,593,214
3,833,239
3,743,883
3,734,268
3,917,164
3,197,127
3,219,975
3,202,721
3,139,112
3,236,200
3,392,454
3,725,779
3,803,132
3,946,103
4,063,186
4,127,903
4,188,176
4,326,865
4,334,260
4,334,2604,326,8654,188,1764,127,9034,063,1863,946,1033,803,1323,725,7793,392,4543,236,2003,139,1123,202,7213,219,9753,197,1273,917,1643,734,2683,743,8833,833,2393,593,2143,845,6903,599,4853,511,5173,426,017000000000000000000000000000000000000000000000000000000000000000000000000
       Property Plant Equipment 
125,697
175,209
173,668
167,161
172,716
174,955
176,977
217,950
219,410
225,829
231,784
239,847
244,973
249,414
249,822
256,046
254,003
254,394
256,653
255,639
249,406
268,198
267,412
278,241
281,780
319,264
282,950
351,623
327,805
389,403
367,118
418,265
399,303
452,460
431,633
484,363
461,882
517,729
504,879
578,094
555,530
602,141
591,591
636,789
647,403
697,483
670,496
707,596
673,033
701,340
661,816
694,893
682,863
680,986
2,153,806
2,178,423
2,168,710
2,156,528
2,148,748
2,154,603
2,126,454
2,138,681
2,133,719
2,176,152
2,156,760
2,162,388
2,156,304
2,184,658
2,181,958
2,186,937
2,193,321
2,216,114
2,237,443
2,233,837
2,260,281
2,314,042
2,303,063
2,533,091
2,533,008
2,582,155
2,600,710
2,622,708
2,626,369
2,630,852
2,583,646
2,659,716
2,807,840
2,845,279
2,925,815
3,107,762
3,214,523
3,251,099
3,315,055
3,454,371
3,401,942
3,401,9423,454,3713,315,0553,251,0993,214,5233,107,7622,925,8152,845,2792,807,8402,659,7162,583,6462,630,8522,626,3692,622,7082,600,7102,582,1552,533,0082,533,0912,303,0632,314,0422,260,2812,233,8372,237,4432,216,1142,193,3212,186,9372,181,9582,184,6582,156,3042,162,3882,156,7602,176,1522,133,7192,138,6812,126,4542,154,6032,148,7482,156,5282,168,7102,178,4232,153,806680,986682,863694,893661,816701,340673,033707,596670,496697,483647,403636,789591,591602,141555,530578,094504,879517,729461,882484,363431,633452,460399,303418,265367,118389,403327,805351,623282,950319,264281,780278,241267,412268,198249,406255,639256,653254,394254,003256,046249,822249,414244,973239,847231,784225,829219,410217,950176,977174,955172,716167,161173,668175,209125,697
       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
429
0
32,068
727
727
727
727
727
727
727
727
727
727
727
727
727
727
727
727
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
00000000000000000000000072772772772772772772772772772772772772772772772732,06804290000000000000000000000000000000000000000000000000000
       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
393,500
297,030
275,395
41,008
40,967
41,018
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0000000000000000000041,01840,96741,008275,395297,030393,500000000000000000000000000000000000000000000000000000000000000000000000
       Intangible Assets 
4,780
4,518
4,257
14
14
14
14
0
776
679
45
40
38
33
43
34
34
76
64
56
48
40
15,934
11,592
33,544
11,163
53,168
11,068
46,801
7,624
43,049
7,286
43,404
6,947
44,287
11,740
47,185
11,141
52,130
11,726
33,341
11,056
32,999
43,196
43,496
11,591
44,900
13,521
47,203
14,438
46,599
9,474
40,405
39,483
348,721
315,431
312,850
311,885
309,250
308,873
307,304
304,833
296,797
324,407
321,655
320,966
318,184
311,066
308,286
304,290
301,555
305,524
423,565
206,622
511,402
333,527
341,983
376,335
396,494
390,744
386,118
396,203
415,687
407,121
384,928
384,698
385,789
502,895
497,134
508,288
515,280
503,538
518,310
520,221
571,399
571,399520,221518,310503,538515,280508,288497,134502,895385,789384,698384,928407,121415,687396,203386,118390,744396,494376,335341,983333,527511,402206,622423,565305,524301,555304,290308,286311,066318,184320,966321,655324,407296,797304,833307,304308,873309,250311,885312,850315,431348,72139,48340,4059,47446,59914,43847,20313,52144,90011,59143,49643,19632,99911,05633,34111,72652,13011,14147,18511,74044,2876,94743,4047,28643,0497,62446,80111,06853,16811,16333,54411,59215,9344048566476343443333840456797760141414144,2574,5184,780
       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
56,662
72,617
53,063
92,240
109,979
60,598
2,591,662
51,317
51,696
92,985
94,980
54,245
60,484
83,358
89,990
198,733
199,427
152,096
150,883
184,208
164,745
157,753
166,361
166,361157,753164,745184,208150,883152,096199,427198,73389,99083,35860,48454,24594,98092,98551,69651,3172,591,66260,598109,97992,24053,06372,61756,662000000000000000000000000000000000000000000000000000000000000000000000000
> Total Liabilities 
230,905
214,070
214,545
296,090
319,428
345,110
330,324
380,046
396,758
388,201
449,898
438,320
463,847
486,274
505,138
454,192
475,216
454,128
457,056
470,817
453,815
491,585
452,199
434,575
464,909
515,963
508,882
542,461
547,433
561,524
600,797
589,369
549,431
510,840
582,420
601,703
639,254
713,938
822,532
846,448
806,514
881,211
899,766
896,167
890,441
944,562
949,905
951,927
1,056,253
1,101,564
1,118,798
1,151,791
1,162,914
1,398,154
3,073,783
2,857,269
2,852,461
3,164,524
3,151,308
3,273,414
3,406,876
3,673,921
4,347,315
4,315,948
4,365,779
4,436,665
4,579,793
5,105,529
5,559,045
5,462,735
5,693,070
5,754,440
6,022,082
5,870,006
5,840,959
5,658,122
5,927,315
6,805,409
6,396,160
6,383,727
6,184,653
4,123,875
3,861,440
3,999,806
4,225,825
4,071,092
4,268,689
4,399,736
4,486,844
4,477,092
4,549,036
4,468,045
4,335,128
4,289,502
4,010,762
4,010,7624,289,5024,335,1284,468,0454,549,0364,477,0924,486,8444,399,7364,268,6894,071,0924,225,8253,999,8063,861,4404,123,8756,184,6536,383,7276,396,1606,805,4095,927,3155,658,1225,840,9595,870,0066,022,0825,754,4405,693,0705,462,7355,559,0455,105,5294,579,7934,436,6654,365,7794,315,9484,347,3153,673,9213,406,8763,273,4143,151,3083,164,5242,852,4612,857,2693,073,7831,398,1541,162,9141,151,7911,118,7981,101,5641,056,253951,927949,905944,562890,441896,167899,766881,211806,514846,448822,532713,938639,254601,703582,420510,840549,431589,369600,797561,524547,433542,461508,882515,963464,909434,575452,199491,585453,815470,817457,056454,128475,216454,192505,138486,274463,847438,320449,898388,201396,758380,046330,324345,110319,428296,090214,545214,070230,905
   > Total Current Liabilities 
159,204
162,370
192,845
251,063
264,103
289,784
274,998
327,020
343,732
335,175
395,872
399,194
361,721
384,161
403,102
372,019
403,043
381,955
392,884
418,644
411,306
449,076
429,690
413,197
416,530
467,782
460,371
462,887
467,042
481,269
504,944
544,483
504,581
415,590
484,170
511,797
570,849
680,085
790,853
808,069
786,082
851,880
873,314
861,993
855,067
826,668
829,545
814,444
477,154
562,945
586,346
615,895
630,647
850,892
2,653,643
2,391,286
2,388,416
2,709,305
2,766,016
2,630,060
2,779,093
3,027,276
3,045,557
3,114,567
3,159,372
3,237,795
3,272,351
3,520,191
3,952,502
3,512,472
3,526,521
4,419,499
4,537,898
4,306,401
3,960,402
3,914,395
4,262,720
4,937,412
4,875,568
4,710,813
4,585,008
3,501,261
3,269,672
3,339,226
3,557,762
3,290,720
3,332,074
3,250,594
3,296,768
3,368,626
3,421,740
3,388,728
3,275,514
3,236,381
2,967,378
2,967,3783,236,3813,275,5143,388,7283,421,7403,368,6263,296,7683,250,5943,332,0743,290,7203,557,7623,339,2263,269,6723,501,2614,585,0084,710,8134,875,5684,937,4124,262,7203,914,3953,960,4024,306,4014,537,8984,419,4993,526,5213,512,4723,952,5023,520,1913,272,3513,237,7953,159,3723,114,5673,045,5573,027,2762,779,0932,630,0602,766,0162,709,3052,388,4162,391,2862,653,643850,892630,647615,895586,346562,945477,154814,444829,545826,668855,067861,993873,314851,880786,082808,069790,853680,085570,849511,797484,170415,590504,581544,483504,944481,269467,042462,887460,371467,782416,530413,197429,690449,076411,306418,644392,884381,955403,043372,019403,102384,161361,721399,194395,872335,175343,732327,020274,998289,784264,103251,063192,845162,370159,204
       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
33,245
49,267
694,918
1,862,088
1,955,275
1,953,312
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
000000000000000000001,953,3121,955,2751,862,088694,91849,26733,245000000000000000000000000000000000000000000000000000000000000000000000
       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
33,245
49,267
694,918
1,862,088
1,955,275
1,953,312
1,861,021
2,096,855
2,177,318
2,197,872
1,610,188
1,626,534
534,387
549,098
520,544
895,561
902,831
823,372
702,640
825,926
785,424
743,330
630,457
716,948
721,817
590,621
590,621721,817716,948630,457743,330785,424825,926702,640823,372902,831895,561520,544549,098534,3871,626,5341,610,1882,197,8722,177,3182,096,8551,861,0211,953,3121,955,2751,862,088694,91849,26733,245000000000000000000000000000000000000000000000000000000000000000000000
       Accounts payable 
18,491
44,114
37,521
35,117
46,598
45,484
47,114
59,653
64,541
87,383
101,342
83,206
69,486
66,858
80,392
72,497
70,742
82,775
91,639
80,195
78,504
124,438
98,906
97,268
96,527
103,643
99,027
117,652
122,118
124,632
142,024
153,585
130,886
131,270
147,346
168,630
194,768
218,369
242,443
232,438
270,693
263,903
285,621
323,960
319,034
323,683
325,166
284,922
281,960
289,726
294,068
283,190
322,655
391,372
1,104,548
1,024,896
986,810
1,154,398
1,147,889
1,052,712
1,097,928
1,192,342
1,193,171
1,247,759
1,216,169
1,224,022
1,229,779
1,213,213
1,457,767
1,325,178
1,348,347
1,438,175
1,401,441
1,292,582
1,142,772
1,221,090
1,286,569
1,431,522
1,363,709
1,480,286
1,571,834
1,520,203
1,615,183
1,704,578
1,778,495
1,786,579
1,859,044
1,874,178
1,851,912
1,963,383
1,999,733
2,001,207
1,967,584
1,918,692
1,769,074
1,769,0741,918,6921,967,5842,001,2071,999,7331,963,3831,851,9121,874,1781,859,0441,786,5791,778,4951,704,5781,615,1831,520,2031,571,8341,480,2861,363,7091,431,5221,286,5691,221,0901,142,7721,292,5821,401,4411,438,1751,348,3471,325,1781,457,7671,213,2131,229,7791,224,0221,216,1691,247,7591,193,1711,192,3421,097,9281,052,7121,147,8891,154,398986,8101,024,8961,104,548391,372322,655283,190294,068289,726281,960284,922325,166323,683319,034323,960285,621263,903270,693232,438242,443218,369194,768168,630147,346131,270130,886153,585142,024124,632122,118117,65299,027103,64396,52797,26898,906124,43878,50480,19591,63982,77570,74272,49780,39266,85869,48683,206101,34287,38364,54159,65347,11445,48446,59835,11737,52144,11418,491
       Other Current Liabilities 
26,763
34,896
31,964
38,564
56,771
59,722
68,836
83,879
97,131
61,092
104,739
113,288
89,535
102,606
104,764
94,322
112,101
85,980
82,841
85,709
81,652
86,490
88,922
86,229
87,503
125,139
144,344
154,400
175,482
166,548
169,142
148,123
115,559
84,047
120,005
127,650
139,293
165,193
258,602
273,402
263,932
271,553
263,840
231,004
187,356
124,281
124,645
123,050
106,839
140,309
152,581
153,320
125,573
142,658
577,246
431,645
456,377
458,272
484,310
420,478
427,565
443,911
462,037
385,086
445,128
432,263
536,492
491,200
514,282
386,192
456,599
380,459
716,222
533,411
23,910
453,941
517,020
458,283
651,450
681,122
742,715
425,721
485,923
407,402
546,973
334,103
478,706
454,519
56,242
356,393
477,282
53,609
52,279
40,327
41,370
41,37040,32752,27953,609477,282356,39356,242454,519478,706334,103546,973407,402485,923425,721742,715681,122651,450458,283517,020453,94123,910533,411716,222380,459456,599386,192514,282491,200536,492432,263445,128385,086462,037443,911427,565420,478484,310458,272456,377431,645577,246142,658125,573153,320152,581140,309106,839123,050124,645124,281187,356231,004263,840271,553263,932273,402258,602165,193139,293127,650120,00584,047115,559148,123169,142166,548175,482154,400144,344125,13987,50386,22988,92286,49081,65285,70982,84185,980112,10194,322104,764102,60689,535113,288104,73961,09297,13183,87968,83659,72256,77138,56431,96434,89626,763
   > 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
1,484,184
1,563,605
1,880,557
1,743,727
1,664,595
1,867,997
1,520,592
1,672,914
1,599,645
622,614
591,767
660,580
668,063
780,372
936,616
1,149,143
1,190,077
1,108,467
1,127,295
1,079,317
1,059,614
1,053,121
1,043,384
1,043,3841,053,1211,059,6141,079,3171,127,2951,108,4671,190,0771,149,143936,616780,372668,063660,580591,767622,6141,599,6451,672,9141,520,5921,867,9971,664,5951,743,7271,880,5571,563,6051,484,184000000000000000000000000000000000000000000000000000000000000000000000000
       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
-33,245
-49,267
-694,918
-1,862,088
-1,955,275
-1,953,312
0
0
0
0
0
0
7,910
7,316
6,487
5,996
10,885
10,436
10,519
10,033
8,965
8,442
7,151
6,699
6,059
5,697
5,6976,0596,6997,1518,4428,96510,03310,51910,43610,8855,9966,4877,3167,910000000-1,953,312-1,955,275-1,862,088-694,918-49,267-33,245000000000000000000000000000000000000000000000000000000000000000000000
       Long-term Liabilities 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
740,756
819,102
1,118,840
2,000
2,000
8,622
9,583
12,039
14,582
14,207
15,189
15,718
141,990
15,449
152,090
20,342
198,570
197,442
196,081
16,015
15,279
14,955
14,760
14,76014,95515,27916,015196,081197,442198,57020,342152,09015,449141,99015,71815,18914,20714,58212,0399,5838,6222,0002,0001,118,840819,102740,756000000000000000000000000000000000000000000000000000000000000000000000000
       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
127,286
142,306
121,452
144,519
210,134
230,365
36,173
45,318
61,671
64,519
60,627
58,422
50,764
73,738
37,506
33,146
32,351
32,798
48,025
0
61,531
71,192
0
0
0
0
000071,19261,531048,02532,79832,35133,14637,50673,73850,76458,42260,62764,51961,67145,31836,173230,365210,134144,519121,452142,306127,286000000000000000000000000000000000000000000000000000000000000000000000
> Total Stockholder Equity
360,093
377,004
386,905
402,042
405,462
523,884
527,424
535,512
539,202
547,623
554,502
563,565
569,883
579,672
593,429
601,758
608,999
617,959
632,959
643,085
650,580
659,184
674,594
676,177
688,397
718,403
734,852
747,359
758,345
807,494
828,918
822,458
835,019
869,349
888,153
918,036
930,887
952,608
975,456
1,006,382
1,024,246
1,068,876
1,096,952
1,122,792
1,125,262
1,096,068
1,094,970
1,109,729
1,113,002
1,107,136
1,090,377
1,081,185
1,073,324
1,066,799
3,000,055
3,005,050
2,994,999
2,968,164
2,910,383
2,792,627
2,756,885
2,737,934
2,767,999
2,810,159
2,815,345
2,812,825
2,820,893
2,825,895
2,828,548
2,829,170
2,803,731
2,554,114
2,557,016
2,560,849
2,551,186
2,214,831
2,192,394
2,031,039
2,092,789
2,153,162
2,224,188
2,367,183
3,203,077
3,224,497
3,285,627
3,383,002
3,437,580
3,502,392
3,561,368
4,808,753
4,787,033
4,764,771
4,792,372
4,791,879
4,806,407
4,806,4074,791,8794,792,3724,764,7714,787,0334,808,7533,561,3683,502,3923,437,5803,383,0023,285,6273,224,4973,203,0772,367,1832,224,1882,153,1622,092,7892,031,0392,192,3942,214,8312,551,1862,560,8492,557,0162,554,1142,803,7312,829,1702,828,5482,825,8952,820,8932,812,8252,815,3452,810,1592,767,9992,737,9342,756,8852,792,6272,910,3832,968,1642,994,9993,005,0503,000,0551,066,7991,073,3241,081,1851,090,3771,107,1361,113,0021,109,7291,094,9701,096,0681,125,2621,122,7921,096,9521,068,8761,024,2461,006,382975,456952,608930,887918,036888,153869,349835,019822,458828,918807,494758,345747,359734,852718,403688,397676,177674,594659,184650,580643,085632,959617,959608,999601,758593,429579,672569,883563,565554,502547,623539,202535,512527,424523,884405,462402,042386,905377,004360,093
   Common Stock
132,924
132,924
212,678
212,678
212,678
232,478
232,478
232,478
232,478
232,478
232,478
232,478
232,478
232,478
232,478
232,478
232,478
232,478
232,478
232,478
232,478
232,478
232,478
232,478
232,478
232,478
232,478
232,478
232,478
348,718
348,718
348,718
348,718
348,718
348,718
348,718
348,718
348,718
348,718
348,718
348,718
348,718
348,718
348,718
348,718
348,718
348,718
348,718
348,718
348,718
348,718
348,718
348,718
348,718
693,371
693,371
693,371
693,371
693,371
693,371
693,371
693,371
693,371
693,371
693,371
693,371
693,371
693,371
693,371
693,371
693,371
693,371
693,371
693,371
693,371
693,371
693,371
693,371
693,371
693,371
693,371
693,371
899,371
899,371
899,371
899,371
899,371
899,371
0
1,009,883
1,009,883
0
0
0
0
00001,009,8831,009,8830899,371899,371899,371899,371899,371899,371693,371693,371693,371693,371693,371693,371693,371693,371693,371693,371693,371693,371693,371693,371693,371693,371693,371693,371693,371693,371693,371693,371693,371693,371693,371693,371693,371693,371348,718348,718348,718348,718348,718348,718348,718348,718348,718348,718348,718348,718348,718348,718348,718348,718348,718348,718348,718348,718348,718348,718348,718348,718348,718232,478232,478232,478232,478232,478232,478232,478232,478232,478232,478232,478232,478232,478232,478232,478232,478232,478232,478232,478232,478232,478232,478232,478232,478212,678212,678212,678132,924132,924
   Retained Earnings 
67,519
77,009
46,357
56,046
59,299
64,283
67,682
70,320
73,730
82,031
88,823
92,454
98,772
108,561
122,319
123,687
130,928
139,888
155,124
157,410
164,922
176,853
192,371
189,032
204,056
234,250
250,856
265,158
277,061
326,648
348,190
334,372
346,111
379,896
399,188
416,317
429,178
451,072
473,640
492,763
510,798
542,039
570,135
584,759
587,440
559,167
556,665
567,012
568,965
563,370
546,517
537,712
622,806
616,185
863,442
880,611
858,906
821,463
770,957
644,370
614,606
589,193
620,515
659,338
664,178
662,999
669,056
675,793
680,012
679,694
654,206
396,018
307,049
307,316
295,811
68,228
44,333
124,304
192,075
223,852
294,544
430,746
482,472
506,305
566,375
662,105
712,367
775,431
718,028
856,080
830,660
681,354
706,849
724,538
737,530
737,530724,538706,849681,354830,660856,080718,028775,431712,367662,105566,375506,305482,472430,746294,544223,852192,075124,30444,33368,228295,811307,316307,049396,018654,206679,694680,012675,793669,056662,999664,178659,338620,515589,193614,606644,370770,957821,463858,906880,611863,442616,185622,806537,712546,517563,370568,965567,012556,665559,167587,440584,759570,135542,039510,798492,763473,640451,072429,178416,317399,188379,896346,111334,372348,190326,648277,061265,158250,856234,250204,056189,032192,371176,853164,922157,410155,124139,888130,928123,687122,319108,56198,77292,45488,82382,03173,73070,32067,68264,28359,29956,04646,35777,00967,519
   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
3,046
3,095
5,241
4,191
5,777
7,597
-5,426
-3,968
1,971
-943
-9,483
-7,901
-9,615
-8,827
-11,239
-10,180
-7,411
-3,155
-2,033
0
910,190
8,838
0
0
0
0
00008,838910,1900-2,033-3,155-7,411-10,180-11,239-8,827-9,615-7,901-9,483-9431,971-3,968-5,4267,5975,7774,1915,2413,0953,046000000000000000000000000000000000000000000000000000000000000000000000



6.3. Balance Sheets

Currency in CNY. All numbers in thousands.