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

Ning Xia Yin Xing Energy Co Ltd
Buy, Hold or Sell?

Let's analyze Ning Xia Yin Xing Energy Co Ltd together

I guess you are interested in Ning Xia Yin Xing Energy 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 Ning Xia Yin Xing Energy 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 Ning Xia Yin Xing Energy Co Ltd

I send you an email if I find something interesting about Ning Xia Yin Xing Energy Co Ltd.

1. Quick Overview

1.1. Quick analysis of Ning Xia Yin Xing Energy Co Ltd (30 sec.)










1.2. What can you expect buying and holding a share of Ning Xia Yin Xing Energy Co Ltd? (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?
97.4%

What is your share worth?

Current worth
¥4.82
Expected worth in 1 year
¥4.98
How sure are you?
94.9%

+ What do you gain per year?

Total Gains per Share
¥0.36
Return On Investment
6.7%

For what price can you sell your share?

Current Price per Share
¥5.44
Expected price per share
¥4.33 - ¥6.4
How sure are you?
50%
3rd party ad coffee SUPPORTERis ad-free.

2. Detailed Analysis

2.1. Valuation of Ning Xia Yin Xing Energy Co Ltd (5 min.)




Live pricePrice per Share (EOD)
¥5.44
Intrinsic Value Per Share
¥4.04 - ¥5.78
Total Value Per Share
¥8.86 - ¥10.60

2.2. Growth of Ning Xia Yin Xing Energy Co Ltd (5 min.)




Is Ning Xia Yin Xing Energy Co Ltd growing?

Current yearPrevious yearGrowGrow %
How rich?$608.1m$450.2m$144.8m24.3%

How much money is Ning Xia Yin Xing Energy Co Ltd making?

Current yearPrevious yearGrowGrow %
Making money$5.1m$6.8m-$1.7m-33.7%
Net Profit Margin11.3%13.8%--

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

2.3. Financial Health of Ning Xia Yin Xing Energy Co Ltd (5 min.)




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




  Industry Rankings (Specialty Industrial Machinery)  


Richest
#190 / 730

Most Revenue
#469 / 730

Most Profit
#327 / 730

Most Efficient
#164 / 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 Ning Xia Yin Xing Energy Co Ltd?

Welcome investor! Ning Xia Yin Xing Energy Co Ltd's management wants to use your money to grow the business. In return you get a share of Ning Xia Yin Xing Energy Co Ltd.

First you should know what it really means to hold a share of Ning Xia Yin Xing Energy Co Ltd. And how you can make/lose money.

Speculation

The Price per Share of Ning Xia Yin Xing Energy Co Ltd is ¥5.44. 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 Ning Xia Yin Xing Energy Co Ltd.
  • The technials: based on market psychology, we can make a calculated estimate of what the price will do in the future. We can do this through technical analysis. We can calculate the probabilities and the expected value (millionaire math). That's called speculation.
  • The book value: what is the market price compared to it's book value.

Investing

If you really want to invest in Ning Xia Yin Xing Energy Co Ltd, you will have to let go of the thought of selling in the future. If you have to sell the share for less than you bought it, it can still be a good investment. Focus on what it means to hold the stock forever:

  • You own a part of the company. The equity of this part can grow or shrink. The current Book Value per Share is ¥4.82. Based on the TTM, the Book Value Change Per Share is ¥0.04 per quarter. Based on the YOY, the Book Value Change Per Share is ¥0.37 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 Ning Xia Yin Xing Energy Co Ltd.

How much money are you going to get?

 MRQTTMYOY5Y10Y
 ¥% of Price per Share¥% of Price per Share¥% of Price per Share¥% of Price per Share¥% of Price per Share
Usd Eps0.010.2%0.010.1%0.010.2%0.000.1%0.000.1%
Usd Book Value Change Per Share0.010.1%0.010.1%0.050.9%0.010.2%0.010.2%
Usd Dividend Per Share0.010.1%0.010.1%0.010.1%0.010.2%0.020.3%
Usd Total Gains Per Share0.010.2%0.010.2%0.061.1%0.020.4%0.030.5%
Usd Price Per Share0.69-0.74-0.93-0.82-0.77-
Price to Earnings Ratio19.32-6.65--116.69-31.02-35.78-
Price-to-Total Gains Ratio54.18-74.93-21.91-79.64-77.02-
Price to Book Ratio1.05-1.14-1.96-1.78-2.04-
Price-to-Total Gains Ratio54.18-74.93-21.91-79.64-77.02-

When do you get the money?

Usd Investment
$.00
Usd Price Per Share0.748
Number of shares1336
Gains per QuarterTrailing 12 Months5 Year
Usd Dividend Per Share0.010.01
Usd Book Value Change Per Share0.010.01
Usd Total Gains Per Share0.010.02
Gains per Quarter (1336 shares)16.7329.00
Gains per Year (1336 shares)66.91116.00
YearsReturn on Investment (TTM)Return on Investment (5Y)
 DividendBook Value gainTotal gainsDividendBook Value gainTotal gains
Broker costs---10---10
13829574571106
2765812491141222
311487191136212338
4152116258182282454
5190145325227353570
6228174392272424686
7266203459318494802
8304232526363565918
93422615934086361034
103802896604547061150

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%17.03.00.085.0%28.04.07.071.8%64.04.021.071.9%
Book Value Change Per Share3.01.00.075.0%9.03.00.075.0%15.05.00.075.0%25.014.00.064.1%58.031.00.065.2%
Dividend per Share4.00.00.0100.0%12.00.00.0100.0%20.00.00.0100.0%38.00.01.097.4%70.00.019.078.7%
Total Gains per Share4.00.00.0100.0%11.01.00.091.7%19.01.00.095.0%37.02.00.094.9%78.011.00.087.6%
3rd party ad coffee SUPPORTERis ad-free.

3.2. Key Performance Indicators

The key performance indicators of Ning Xia Yin Xing Energy 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--0.0550.039+40%0.369-85%0.096-43%0.083-33%
Book Value Per Share--4.8194.715+2%3.567+35%3.463+39%3.030+59%
Current Ratio--0.8470.843+0%0.690+23%0.8490%0.521+63%
Debt To Asset Ratio--0.5270.541-3%0.619-15%0.634-17%0.690-24%
Debt To Equity Ratio--1.1351.203-6%1.710-34%1.848-39%2.617-57%
Dividend Per Share--0.0380.052-27%0.052-27%0.062-39%0.131-71%
Enterprise Value---311602592.640-177346644.918-43%883781080.868-135%-68140210.131-78%-465656155.478+49%
Eps--0.0650.041+61%0.068-3%0.036+82%0.025+163%
Ev To Ebitda Ratio--infnannan%infnan%nannan%nannan%
Ev To Sales Ratio---0.254-0.127-50%0.706-136%-0.079-69%-0.440+73%
Free Cash Flow Per Share--0.1480.039+278%-0.025+117%0.161-8%0.162-9%
Free Cash Flow To Equity Per Share--0.1480.039+278%0.323-54%0.084+78%0.132+12%
Gross Profit Margin--1.0001.0000%1.0000%1.0000%0.821+22%
Intrinsic Value_10Y_max--5.781--------
Intrinsic Value_10Y_min--4.043--------
Intrinsic Value_1Y_max--0.640--------
Intrinsic Value_1Y_min--0.569--------
Intrinsic Value_3Y_max--1.876--------
Intrinsic Value_3Y_min--1.578--------
Intrinsic Value_5Y_max--3.056--------
Intrinsic Value_5Y_min--2.434--------
Market Cap4993675243.520+7%4626493240.3204931713280.480-6%6219145179.200-26%5456783545.056-15%5135369837.063-10%
Net Profit Margin--0.1950.113+73%0.138+41%0.095+106%0.065+201%
Operating Margin----0%0.239-100%0.225-100%0.136-100%
Operating Ratio--1.3611.420-4%1.350+1%1.387-2%1.078+26%
Pb Ratio1.129+7%1.0461.142-8%1.961-47%1.781-41%2.037-49%
Pe Ratio20.850+7%19.3176.646+191%-116.687+704%31.020-38%35.782-46%
Price Per Share5.440+7%5.0405.373-6%6.775-26%5.945-15%5.594-10%
Price To Free Cash Flow Ratio9.167+7%8.49384.459-90%-11.411+234%21.708-61%19.115-56%
Price To Total Gains Ratio58.475+7%54.17674.932-28%21.906+147%79.642-32%77.017-30%
Quick Ratio--0.7590.738+3%0.573+32%0.743+2%0.738+3%
Return On Assets--0.0060.004+61%0.006+15%0.003+84%0.002+166%
Return On Equity--0.0140.009+60%0.016-15%0.010+42%0.008+79%
Total Gains Per Share--0.0930.091+2%0.421-78%0.158-41%0.214-57%
Usd Book Value--608193764.164595078031.774+2%450258697.209+35%437090268.672+39%382393885.710+59%
Usd Book Value Change Per Share--0.0080.005+40%0.051-85%0.013-43%0.011-33%
Usd Book Value Per Share--0.6630.648+2%0.491+35%0.476+39%0.417+59%
Usd Dividend Per Share--0.0050.007-27%0.007-27%0.008-39%0.018-71%
Usd Enterprise Value---42845356.488-24385163.676-43%121519898.619-135%-9369278.893-78%-64027721.378+49%
Usd Eps--0.0090.006+61%0.009-3%0.005+82%0.003+163%
Usd Free Cash Flow--18725721.8074954279.818+278%-3180404.576+117%20304992.647-8%20470304.668-9%
Usd Free Cash Flow Per Share--0.0200.005+278%-0.003+117%0.022-8%0.022-9%
Usd Free Cash Flow To Equity Per Share--0.0200.005+278%0.044-54%0.011+78%0.018+12%
Usd Market Cap686630345.984+7%636142820.544678110576.066-6%855132462.140-26%750307737.445-15%706113352.596-10%
Usd Price Per Share0.748+7%0.6930.739-6%0.932-26%0.817-15%0.769-10%
Usd Profit--8233128.8015121951.800+61%6846581.105+20%4195573.684+96%2962589.319+178%
Usd Revenue--42118705.52941016090.696+3%45840590.589-8%43552392.405-3%42965490.408-2%
Usd Total Gains Per Share--0.0130.013+2%0.058-78%0.022-41%0.029-57%
 EOD+4 -4MRQTTM+27 -10YOY+16 -225Y+19 -1910Y+23 -16

3.3 Fundamental Score

Let's check the fundamental score of Ning Xia Yin Xing Energy Co Ltd based on Penke's default stock scanner.

Penke's Stock Scanner

  
  
IndicatorConditionValue
Price to Earnings Ratio (EOD)Between0-1520.850
Price to Book Ratio (EOD)Between0-11.129
Net Profit Margin (MRQ)Greater than00.195
Operating Margin (MRQ)Greater than00.000
Quick Ratio (MRQ)Greater than10.759
Current Ratio (MRQ)Greater than10.847
Debt to Asset Ratio (MRQ)Less than10.527
Debt to Equity Ratio (MRQ)Less than11.135
Return on Equity (MRQ)Greater than0.150.014
Return on Assets (MRQ)Greater than0.050.006
Total2/10 (20.0%)

3.4 Technical Score

Let's check the technical score of Ning Xia Yin Xing Energy Co Ltd based on Penke's default Symbol scanner.

Penke's Symbol Scanner

  
  
IndicatorConditionValue
RsiGreater than5050.152
Ma 20Greater thanMa 505.456
Ma 50Greater thanMa 1005.309
Ma 100Greater thanMa 2004.786
OpenGreater thanClose5.580
Total4/5 (80.0%)

4. In-depth Analysis

4.1 About Ning Xia Yin Xing Energy Co Ltd

Ning Xia Yin Xing Energy Co.,Ltd engages in the energy power generation and equipment manufacturing businesses in China. It operates 12 wind farms and three photovoltaic power stations with a total installed capacity of 1.4668 million kilowatts. The company also engages in the wind turbine tower manufacturing, wind turbine assembly, and gearbox maintenance; provision of after-sales services; wind farm design, construction, and operation consulting; replacement of components of wind farms and photovoltaic power stations; operation and maintenance, maintenance and inspection, hoisting, and engineering construction; and maintenance of coal machinery equipment. Ning Xia Yin Xing Energy Co.,Ltd was founded in 1959 and is based in Yinchuan, China.

Fundamental data was last updated by Penke on 2024-12-08 03:59:03.

4.2 In-depth Summary

4.2.1. Financial Health Summary

Profitability Details
 Compared to previous yearCompared to industry
The company is making a huge profit.
Using its assets, the company is inefficient in making profit.
Using its investors money, the company is inefficient in making profit.
Operating Efficiency Details
 Compared to previous yearCompared to industry
The company is inefficient in keeping operating costs low.
Liquidity Details
 Compared to previous yearCompared to industry
The company is just not 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 able to pay all its debts by selling its assets.
The company is able to pay all its debts with equity.

4.2.2. Valuation Summary

Valuation Details
 Compared to previous yearCompared to industry
Based on the equity, the company is underpriced.
Based on the earnings, the company is cheap.
Based on how much money comes from the company's main activities, the company is overpriced.
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 Ning Xia Yin Xing Energy Co Ltd earns for each ¥1 of revenue.

  • Above 10% is considered healthy but always compare Ning Xia Yin Xing Energy Co Ltd to the Specialty Industrial Machinery industry mean.
  • A Net Profit Margin of 19.5% means that ¥0.20 for each ¥1 in revenue is generated as profit.

Let's take a look of the Net Profit Margin trends of Ning Xia Yin Xing Energy Co Ltd:

  • The MRQ is 19.5%. The company is making a huge profit. +2
  • The TTM is 11.3%. The company is making a huge profit. +2
Trends
Current periodCompared to+/- 
MRQ19.5%TTM11.3%+8.3%
TTM11.3%YOY13.8%-2.5%
TTM11.3%5Y9.5%+1.8%
5Y9.5%10Y6.5%+3.0%
Compared to industry (Specialty Industrial Machinery)
PeriodCompanyIndustry (mean)+/- 
MRQ19.5%5.6%+13.9%
TTM11.3%5.1%+6.2%
YOY13.8%5.2%+8.6%
5Y9.5%4.7%+4.8%
10Y6.5%4.8%+1.7%
4.3.1.2. Return on Assets

Shows how efficient Ning Xia Yin Xing Energy Co Ltd is using its assets to generate profit.

  • Above 5% is considered healthy but always compare Ning Xia Yin Xing Energy Co Ltd to the Specialty Industrial Machinery industry mean.
  • 0.6% Return on Assets means that Ning Xia Yin Xing Energy Co Ltd generated ¥0.01 profit for each $1 in assets.

Let's take a look of the Return on Assets trends of Ning Xia Yin Xing Energy Co Ltd:

  • The MRQ is 0.6%. Using its assets, the company is inefficient in making profit. -1
  • The TTM is 0.4%. Using its assets, the company is inefficient in making profit. -1
Trends
Current periodCompared to+/- 
MRQ0.6%TTM0.4%+0.2%
TTM0.4%YOY0.6%-0.2%
TTM0.4%5Y0.3%+0.1%
5Y0.3%10Y0.2%+0.1%
Compared to industry (Specialty Industrial Machinery)
PeriodCompanyIndustry (mean)+/- 
MRQ0.6%1.0%-0.4%
TTM0.4%1.0%-0.6%
YOY0.6%1.0%-0.4%
5Y0.3%1.0%-0.7%
10Y0.2%1.1%-0.9%
4.3.1.3. Return on Equity

Shows how efficient Ning Xia Yin Xing Energy Co Ltd is using its investors money to generate profit.

  • Above 15%-20% is considered healthy but always compare Ning Xia Yin Xing Energy Co Ltd to the Specialty Industrial Machinery industry mean.
  • 1.4% Return on Equity means Ning Xia Yin Xing Energy Co Ltd generated ¥0.01 for each ¥1 the owners (shareholders) invested.

Let's take a look of the Return on Equity trends of Ning Xia Yin Xing Energy Co Ltd:

  • The MRQ is 1.4%. Using its investors money, the company is inefficient in making profit. -1
  • The TTM is 0.9%. Using its investors money, the company is inefficient in making profit. -1
Trends
Current periodCompared to+/- 
MRQ1.4%TTM0.9%+0.5%
TTM0.9%YOY1.6%-0.8%
TTM0.9%5Y1.0%-0.1%
5Y1.0%10Y0.8%+0.2%
Compared to industry (Specialty Industrial Machinery)
PeriodCompanyIndustry (mean)+/- 
MRQ1.4%2.4%-1.0%
TTM0.9%2.1%-1.2%
YOY1.6%2.2%-0.6%
5Y1.0%1.9%-0.9%
10Y0.8%2.2%-1.4%
3rd party ad coffee SUPPORTERis ad-free.

4.3.2. Operating Efficiency of Ning Xia Yin Xing Energy Co Ltd.

4.3.2. Operating Efficiency
4.3.2.1. Operating Margin

Measures how efficient Ning Xia Yin Xing Energy Co Ltd is operating .

  • Measures how much profit Ning Xia Yin Xing Energy Co Ltd makes for each ¥1 of sales after paying variable costs (production costs, wages, etc) but before taxes.
  • Above 15% is considered healthy but always compare Ning Xia Yin Xing Energy Co Ltd to the Specialty Industrial Machinery industry mean.
  • An Operating Margin of 0.0% means the company generated ¥0.00  for each ¥1 in revenue (before taxes).

Let's take a look of the Operating Margin trends of Ning Xia Yin Xing Energy Co Ltd:

  • The MRQ is 0.0%. The data is not here.
Trends
Current periodCompared to+/- 
MRQ-TTM-0.0%
TTM-YOY23.9%-23.9%
TTM-5Y22.5%-22.5%
5Y22.5%10Y13.6%+8.9%
Compared to industry (Specialty Industrial Machinery)
PeriodCompanyIndustry (mean)+/- 
MRQ-9.1%-9.1%
TTM-6.8%-6.8%
YOY23.9%6.1%+17.8%
5Y22.5%5.8%+16.7%
10Y13.6%5.3%+8.3%
4.3.2.2. Operating Ratio

Measures how efficient Ning Xia Yin Xing Energy Co Ltd is keeping operating costs low.

  • Below 1 is considered healthy (always compare to Specialty Industrial Machinery industry mean).
  • An Operation Ratio of 1.36 means that the operating costs are ¥1.36 for each ¥1 in net sales.

Let's take a look of the Operating Ratio trends of Ning Xia Yin Xing Energy Co Ltd:

  • The MRQ is 1.361. The company is inefficient in keeping operating costs low. -1
  • The TTM is 1.420. The company is inefficient in keeping operating costs low. -1
Trends
Current periodCompared to+/- 
MRQ1.361TTM1.420-0.060
TTM1.420YOY1.350+0.070
TTM1.4205Y1.387+0.034
5Y1.38710Y1.078+0.309
Compared to industry (Specialty Industrial Machinery)
PeriodCompanyIndustry (mean)+/- 
MRQ1.3611.445-0.084
TTM1.4201.366+0.054
YOY1.3501.343+0.007
5Y1.3871.354+0.033
10Y1.0781.197-0.119
3rd party ad coffee SUPPORTERis ad-free.

4.4.3. Liquidity of Ning Xia Yin Xing Energy Co Ltd.

4.4.3. Liquidity
4.4.3.1. Current Ratio

Measures if Ning Xia Yin Xing Energy Co Ltd is able to pay off Short-term Debt.

  • Above 1.5 is considered healthy (always compare to Specialty Industrial Machinery industry mean).
  • A Current Ratio of 0.85 means the company has ¥0.85 in assets for each ¥1 in short-term debts.

Let's take a look of the Current Ratio trends of Ning Xia Yin Xing Energy Co Ltd:

  • The MRQ is 0.847. The company is just not able to pay all its short-term debts. -1
  • The TTM is 0.843. The company is just not able to pay all its short-term debts. -1
Trends
Current periodCompared to+/- 
MRQ0.847TTM0.843+0.004
TTM0.843YOY0.690+0.154
TTM0.8435Y0.849-0.006
5Y0.84910Y0.521+0.328
Compared to industry (Specialty Industrial Machinery)
PeriodCompanyIndustry (mean)+/- 
MRQ0.8471.693-0.846
TTM0.8431.701-0.858
YOY0.6901.686-0.996
5Y0.8491.721-0.872
10Y0.5211.654-1.133
4.4.3.2. Quick Ratio

Measures if Ning Xia Yin Xing Energy Co Ltd is able to pay off Short-term Debt but only using the most liquid assets.

  • Above 1 is considered healthy but always compare Ning Xia Yin Xing Energy Co Ltd to the Specialty Industrial Machinery industry mean.
  • A Quick Ratio of 0.76 means the company can pay off ¥0.76 for each ¥1 in debt (using most liquid assets).

Let's take a look of the Quick Ratio trends of Ning Xia Yin Xing Energy Co Ltd:

  • The MRQ is 0.759. The company is just not able to pay all its short-term debts with the most liquid assets. -1
  • The TTM is 0.738. The company is just not able to pay all its short-term debts with the most liquid assets. -1
Trends
Current periodCompared to+/- 
MRQ0.759TTM0.738+0.021
TTM0.738YOY0.573+0.164
TTM0.7385Y0.743-0.005
5Y0.74310Y0.738+0.005
Compared to industry (Specialty Industrial Machinery)
PeriodCompanyIndustry (mean)+/- 
MRQ0.7590.726+0.033
TTM0.7380.809-0.071
YOY0.5730.884-0.311
5Y0.7430.956-0.213
10Y0.7380.967-0.229
3rd party ad coffee SUPPORTERis ad-free.

4.5.4. Solvency of Ning Xia Yin Xing Energy Co Ltd.

4.5.4. Solvency
4.5.4.1. Debt to Asset Ratio

Measures how much % of Ning Xia Yin Xing Energy Co Ltd assets are financed with debt.

  • Below 1 (100%) is considered healthy but always compare Ning Xia Yin Xing Energy Co Ltd to Specialty Industrial Machinery industry mean.
  • A Debt to Asset Ratio of 0.53 means that Ning Xia Yin Xing Energy Co Ltd assets are financed with 52.7% credit (debt) and the remaining percentage (100% - 52.7%) is financed by its owners/shareholders. 

Let's take a look of the Debt to Asset Ratio trends of Ning Xia Yin Xing Energy Co Ltd:

  • The MRQ is 0.527. The company is able to pay all its debts by selling its assets. +1
  • The TTM is 0.541. The company is able to pay all its debts by selling its assets. +1
Trends
Current periodCompared to+/- 
MRQ0.527TTM0.541-0.014
TTM0.541YOY0.619-0.078
TTM0.5415Y0.634-0.093
5Y0.63410Y0.690-0.056
Compared to industry (Specialty Industrial Machinery)
PeriodCompanyIndustry (mean)+/- 
MRQ0.5270.490+0.037
TTM0.5410.491+0.050
YOY0.6190.506+0.113
5Y0.6340.502+0.132
10Y0.6900.495+0.195
4.5.4.2. Debt to Equity Ratio

Measures if Ning Xia Yin Xing Energy Co Ltd is able to pay off its debts by using shareholders equity.

  • Below 2 is considered healthy but always compare Ning Xia Yin Xing Energy Co Ltd to the Specialty Industrial Machinery industry mean.
  • A Debt to Equity ratio of 113.5% means that company has ¥1.14 debt for each ¥1 in shareholders equity.

Let's take a look of the Debt to Equity Ratio trends of Ning Xia Yin Xing Energy Co Ltd:

  • The MRQ is 1.135. The company is able to pay all its debts with equity. +1
  • The TTM is 1.203. The company is able to pay all its debts with equity. +1
Trends
Current periodCompared to+/- 
MRQ1.135TTM1.203-0.068
TTM1.203YOY1.710-0.506
TTM1.2035Y1.848-0.645
5Y1.84810Y2.617-0.769
Compared to industry (Specialty Industrial Machinery)
PeriodCompanyIndustry (mean)+/- 
MRQ1.1350.963+0.172
TTM1.2030.959+0.244
YOY1.7101.038+0.672
5Y1.8481.075+0.773
10Y2.6171.053+1.564
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 Ning Xia Yin Xing Energy Co Ltd generates.

  • Above 15 is considered overpriced but always compare Ning Xia Yin Xing Energy Co Ltd to the Specialty Industrial Machinery industry mean.
  • A PE ratio of 19.32 means the investor is paying ¥19.32 for every ¥1 in earnings.

Let's take a look of the Price to Earnings Ratio trends of Ning Xia Yin Xing Energy Co Ltd:

  • The EOD is 20.850. Based on the earnings, the company is fair priced.
  • The MRQ is 19.317. Based on the earnings, the company is fair priced.
  • The TTM is 6.646. Based on the earnings, the company is cheap. +2
Trends
Current periodCompared to+/- 
EOD20.850MRQ19.317+1.533
MRQ19.317TTM6.646+12.670
TTM6.646YOY-116.687+123.334
TTM6.6465Y31.020-24.373
5Y31.02010Y35.782-4.763
Compared to industry (Specialty Industrial Machinery)
PeriodCompanyIndustry (mean)+/- 
EOD20.85019.620+1.230
MRQ19.31718.125+1.192
TTM6.64619.321-12.675
YOY-116.68718.587-135.274
5Y31.02021.755+9.265
10Y35.78227.976+7.806
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 Ning Xia Yin Xing Energy Co Ltd:

  • The EOD is 9.167. Based on how much money comes from the company's main activities, the company is cheap. +2
  • The MRQ is 8.493. Based on how much money comes from the company's main activities, the company is cheap. +2
  • The TTM is 84.459. Based on how much money comes from the company's main activities, the company is overpriced. -1
Trends
Current periodCompared to+/- 
EOD9.167MRQ8.493+0.674
MRQ8.493TTM84.459-75.966
TTM84.459YOY-11.411+95.871
TTM84.4595Y21.708+62.751
5Y21.70810Y19.115+2.593
Compared to industry (Specialty Industrial Machinery)
PeriodCompanyIndustry (mean)+/- 
EOD9.1676.829+2.338
MRQ8.4936.646+1.847
TTM84.4592.685+81.774
YOY-11.4111.815-13.226
5Y21.7081.475+20.233
10Y19.1151.243+17.872
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 Ning Xia Yin Xing Energy Co Ltd is to cheap or to expensive compared to its book value.

  • At or below 1 is considered healthy (always compare to Specialty Industrial Machinery industry mean).
  • A PB ratio of 1.05 means the investor is paying ¥1.05 for each ¥1 in book value.

Let's take a look of the Price to Book Ratio trends of Ning Xia Yin Xing Energy Co Ltd:

  • The EOD is 1.129. Based on the equity, the company is underpriced. +1
  • The MRQ is 1.046. Based on the equity, the company is underpriced. +1
  • The TTM is 1.142. Based on the equity, the company is underpriced. +1
Trends
Current periodCompared to+/- 
EOD1.129MRQ1.046+0.083
MRQ1.046TTM1.142-0.096
TTM1.142YOY1.961-0.819
TTM1.1425Y1.781-0.640
5Y1.78110Y2.037-0.256
Compared to industry (Specialty Industrial Machinery)
PeriodCompanyIndustry (mean)+/- 
EOD1.1292.305-1.176
MRQ1.0462.027-0.981
TTM1.1422.145-1.003
YOY1.9612.208-0.247
5Y1.7812.472-0.691
10Y2.0372.886-0.849
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 Assets9,361,323
Total Liabilities4,938,096
Total Stockholder Equity4,349,148
 As reported
Total Liabilities 4,938,096
Total Stockholder Equity+ 4,349,148
Total Assets = 9,361,323

Assets

Total Assets9,361,323
Total Current Assets2,809,930
Long-term Assets6,551,394
Total Current Assets
Cash And Cash Equivalents 186,979
Net Receivables 2,518,252
Inventory 41,834
Other Current Assets 39,759
Total Current Assets  (as reported)2,809,930
Total Current Assets  (calculated)2,786,824
+/- 23,105
Long-term Assets
Property Plant Equipment 6,276,792
Intangible Assets 77,883
Long-term Assets Other 8,254
Long-term Assets  (as reported)6,551,394
Long-term Assets  (calculated)6,362,930
+/- 188,464

Liabilities & Shareholders' Equity

Total Current Liabilities3,317,138
Long-term Liabilities1,620,958
Total Stockholder Equity4,349,148
Total Current Liabilities
Short Long Term Debt 725,451
Accounts payable 72,996
Total Current Liabilities  (as reported)3,317,138
Total Current Liabilities  (calculated)798,446
+/- 2,518,691
Long-term Liabilities
Long term Debt 1,584,785
Capital Lease Obligations Min Short Term Debt1,315
Long-term Liabilities  (as reported)1,620,958
Long-term Liabilities  (calculated)1,586,100
+/- 34,859
Total Stockholder Equity
Total Stockholder Equity (as reported)4,349,148
Total Stockholder Equity (calculated)0
+/- 4,349,148
Other
Capital Stock917,955
Common Stock Shares Outstanding 917,955
Net Debt 2,123,257
Net Invested Capital 6,659,383
Net Working Capital -507,208
Property Plant and Equipment Gross 6,276,792



6.2. Balance Sheets Structured

Currency in CNY. All numbers in thousands.

 Trend2024-09-302024-06-302024-03-312023-12-312023-09-302023-06-302023-03-312022-12-312022-09-302022-06-302022-03-312021-12-312021-09-302021-06-302021-03-312020-12-312020-09-302020-06-302020-03-312019-12-312019-09-302019-06-302019-03-312018-09-302018-06-302018-03-312017-12-312017-09-302017-06-302017-03-312016-12-312016-09-302016-06-302016-03-312015-12-312015-09-302015-06-302015-03-312014-12-312014-09-302014-06-302014-03-312013-12-312013-09-302013-06-302013-03-312012-12-312012-09-302012-06-302012-03-312011-12-312011-09-302011-06-302011-03-312010-12-312010-09-302010-06-302010-03-312009-12-312009-09-302009-06-302009-03-312008-12-312008-09-302008-06-302008-03-312007-12-312007-09-302007-06-302007-03-312006-12-312006-09-302006-06-302006-03-312005-12-312005-09-302005-06-302005-03-312004-12-312004-09-302004-06-302004-03-312003-12-312003-06-302003-03-312002-12-312002-09-302002-06-302002-03-312001-12-312001-06-302000-12-312000-06-30
> Total Assets 
634,318
963,630
1,038,336
1,194,929
1,240,780
1,314,749
1,420,465
1,390,261
1,411,658
1,379,732
1,418,651
1,478,887
1,435,828
1,405,692
978,850
999,848
1,004,987
897,239
879,079
892,393
810,870
841,713
783,421
783,948
1,217,352
1,192,065
1,226,507
1,259,973
1,441,631
1,431,855
1,518,488
1,708,760
1,789,389
2,058,776
2,178,338
2,277,679
2,961,206
3,477,608
3,702,512
4,216,743
4,708,511
5,037,670
5,208,140
5,526,783
4,980,487
5,062,401
5,107,108
5,062,366
4,978,716
4,998,264
4,759,234
4,714,530
4,648,165
9,173,785
9,528,161
9,566,442
9,391,475
9,235,100
9,361,884
9,173,527
9,232,922
9,167,715
10,015,088
9,851,270
9,576,118
9,525,403
9,178,830
9,135,149
9,138,755
9,149,803
9,559,355
9,474,339
9,440,247
9,352,754
9,187,000
9,198,728
9,220,152
8,933,985
8,920,762
8,757,607
8,784,758
7,436,186
7,375,621
7,325,043
7,395,153
7,551,221
7,660,733
9,340,691
9,887,246
9,536,089
9,474,242
9,375,946
9,361,323
9,361,3239,375,9469,474,2429,536,0899,887,2469,340,6917,660,7337,551,2217,395,1537,325,0437,375,6217,436,1868,784,7588,757,6078,920,7628,933,9859,220,1529,198,7289,187,0009,352,7549,440,2479,474,3399,559,3559,149,8039,138,7559,135,1499,178,8309,525,4039,576,1189,851,27010,015,0889,167,7159,232,9229,173,5279,361,8849,235,1009,391,4759,566,4429,528,1619,173,7854,648,1654,714,5304,759,2344,998,2644,978,7165,062,3665,107,1085,062,4014,980,4875,526,7835,208,1405,037,6704,708,5114,216,7433,702,5123,477,6082,961,2062,277,6792,178,3382,058,7761,789,3891,708,7601,518,4881,431,8551,441,6311,259,9731,226,5071,192,0651,217,352783,948783,421841,713810,870892,393879,079897,2391,004,987999,848978,8501,405,6921,435,8281,478,8871,418,6511,379,7321,411,6581,390,2611,420,4651,314,7491,240,7801,194,9291,038,336963,630634,318
   > 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
0
1,840,316
1,890,029
2,001,291
2,058,750
2,040,798
2,192,248
2,304,558
2,048,323
2,178,188
2,159,555
2,348,002
1,179,447
1,261,044
1,352,689
1,574,868
1,658,905
1,662,601
2,219,437
2,886,041
2,634,194
2,591,749
2,635,884
2,809,930
2,809,9302,635,8842,591,7492,634,1942,886,0412,219,4371,662,6011,658,9051,574,8681,352,6891,261,0441,179,4472,348,0022,159,5552,178,1882,048,3232,304,5582,192,2482,040,7982,058,7502,001,2911,890,0291,840,3160000000000000000000000000000000000000000000000000000000000000000000000
       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
0
102,016
53,389
176,024
246,419
69,985
91,558
246,158
184,031
122,420
39,815
60,753
60,522
35,171
22,026
38,136
158,874
75,338
67,380
670,744
311,179
234,788
110,695
186,979
186,979110,695234,788311,179670,74467,38075,338158,87438,13622,02635,17160,52260,75339,815122,420184,031246,15891,55869,985246,419176,02453,389102,0160000000000000000000000000000000000000000000000000000000000000000000000
       Net Receivables 
181,123
183,208
164,521
219,511
233,095
268,473
327,246
330,751
361,518
359,105
359,967
436,391
434,858
448,688
342,334
356,241
374,293
299,183
324,654
319,796
251,480
186,962
186,040
187,127
219,814
202,695
222,130
252,129
225,344
180,883
173,267
162,307
229,325
260,753
233,655
374,480
330,795
394,443
297,622
326,072
499,202
582,231
698,774
811,292
550,206
436,534
607,369
660,943
524,838
543,703
429,245
522,485
444,329
486,042
560,757
558,744
505,317
452,236
724,023
345,224
868,364
547,053
1,010,584
848,549
1,253,789
1,063,058
1,256,740
1,162,547
1,577,081
1,333,838
1,280,980
1,422,524
1,428,624
1,725,609
1,733,131
2,001,685
1,853,628
1,773,495
1,970,563
2,041,640
2,180,487
1,029,846
1,155,027
1,245,988
1,441,732
1,412,532
1,473,544
2,045,506
2,096,050
2,174,777
2,226,039
2,420,408
2,518,252
2,518,2522,420,4082,226,0392,174,7772,096,0502,045,5061,473,5441,412,5321,441,7321,245,9881,155,0271,029,8462,180,4872,041,6401,970,5631,773,4951,853,6282,001,6851,733,1311,725,6091,428,6241,422,5241,280,9801,333,8381,577,0811,162,5471,256,7401,063,0581,253,789848,5491,010,584547,053868,364345,224724,023452,236505,317558,744560,757486,042444,329522,485429,245543,703524,838660,943607,369436,534550,206811,292698,774582,231499,202326,072297,622394,443330,795374,480233,655260,753229,325162,307173,267180,883225,344252,129222,130202,695219,814187,127186,040186,962251,480319,796324,654299,183374,293356,241342,334448,688434,858436,391359,967359,105361,518330,751327,246268,473233,095219,511164,521183,208181,123
       Other Current Assets 
24,446
51,797
78,468
73,354
84,318
88,396
87,521
69,352
87,926
65,784
97,868
115,271
107,641
95,409
31,125
20,592
25,575
12,044
20,184
19,406
18,317
21,175
14,923
14,133
17,003
40,767
25,899
18,473
37,596
34,453
30,792
39,359
25,088
55,385
52,184
43,717
113,698
374,237
297,403
315,918
341,806
396,445
371,467
329,133
279,153
141,047
109,312
132,453
127,861
143,051
60,856
53,330
44,237
52,947
62,497
72,867
57,363
35,793
22,684
405,231
19,084
366,007
14,771
306,591
8,443
276,721
1,533
234,680
2,730
189,593
206,442
183,978
150,527
2,921
135,672
1,307
118,832
30,594
23,515
15,546
44,947
37,447
26,969
31,350
44,151
34,822
28,480
63,800
51,919
82,924
73,465
54,051
39,759
39,75954,05173,46582,92451,91963,80028,48034,82244,15131,35026,96937,44744,94715,54623,51530,594118,8321,307135,6722,921150,527183,978206,442189,5932,730234,6801,533276,7218,443306,59114,771366,00719,084405,23122,68435,79357,36372,86762,49752,94744,23753,33060,856143,051127,861132,453109,312141,047279,153329,133371,467396,445341,806315,918297,403374,237113,69843,71752,18455,38525,08839,35930,79234,45337,59618,47325,89940,76717,00314,13314,92321,17518,31719,40620,18412,04425,57520,59231,12595,409107,641115,27197,86865,78487,92669,35287,52188,39684,31873,35478,46851,79724,446
   > 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
7,719,039
7,584,310
7,438,956
7,294,005
7,146,202
7,006,480
6,915,594
6,885,662
6,742,574
6,598,052
6,436,757
6,256,739
6,114,577
5,972,354
5,820,285
5,892,316
5,998,131
7,121,254
7,001,205
6,901,894
6,882,493
6,740,063
6,551,394
6,551,3946,740,0636,882,4936,901,8947,001,2057,121,2545,998,1315,892,3165,820,2855,972,3546,114,5776,256,7396,436,7576,598,0526,742,5746,885,6626,915,5947,006,4807,146,2027,294,0057,438,9567,584,3107,719,0390000000000000000000000000000000000000000000000000000000000000000000000
       Property Plant Equipment 
145,164
231,738
373,222
383,052
407,798
435,339
440,159
407,881
426,032
409,153
456,722
449,110
460,332
446,798
311,787
311,821
309,316
292,909
263,619
261,343
261,230
263,600
303,143
262,699
622,423
660,486
720,578
685,796
834,176
825,355
884,359
869,359
920,029
923,153
1,262,401
1,408,642
1,816,667
2,035,818
2,343,449
2,395,803
2,889,924
2,967,175
3,127,294
3,200,165
3,129,950
3,270,580
3,473,307
3,460,318
3,519,082
3,464,272
3,526,630
3,443,275
3,405,576
7,785,560
7,828,616
7,889,768
8,052,671
8,013,959
7,941,135
7,823,825
7,818,246
7,731,854
7,611,477
7,504,416
7,390,568
7,367,377
7,382,789
7,279,153
7,171,303
7,065,085
7,517,112
7,375,840
7,121,315
6,935,641
6,791,285
6,654,080
6,554,596
6,531,501
6,390,157
6,247,177
6,119,096
5,955,483
5,818,490
5,682,591
5,538,466
5,587,381
5,677,789
6,764,836
6,659,954
6,551,354
6,533,186
6,391,445
6,276,792
6,276,7926,391,4456,533,1866,551,3546,659,9546,764,8365,677,7895,587,3815,538,4665,682,5915,818,4905,955,4836,119,0966,247,1776,390,1576,531,5016,554,5966,654,0806,791,2856,935,6417,121,3157,375,8407,517,1127,065,0857,171,3037,279,1537,382,7897,367,3777,390,5687,504,4167,611,4777,731,8547,818,2467,823,8257,941,1358,013,9598,052,6717,889,7687,828,6167,785,5603,405,5763,443,2753,526,6303,464,2723,519,0823,460,3183,473,3073,270,5803,129,9503,200,1653,127,2942,967,1752,889,9242,395,8032,343,4492,035,8181,816,6671,408,6421,262,401923,153920,029869,359884,359825,355834,176685,796720,578660,486622,423262,699303,143263,600261,230261,343263,619292,909309,316311,821311,787446,798460,332449,110456,722409,153426,032407,881440,159435,339407,798383,052373,222231,738145,164
       Intangible Assets 
1,413
10,167
6,062
5,810
5,685
19,559
19,433
17,926
19,215
16,973
15,785
15,844
13,544
2,933
12,702
10,713
15,231
9,142
15,231
8,563
11,109
47,227
11,109
45,877
6,821
36,643
21,669
50,889
20,123
48,805
18,576
43,849
17,030
41,975
15,690
40,307
14,183
38,691
25,808
77,791
1,421
118,123
35,091
117,370
74,888
91,908
28,961
78,533
26,804
79,439
23,955
71,003
69,599
75,743
83,761
82,243
80,721
79,207
77,654
76,131
77,112
75,958
72,019
70,474
69,725
72,803
66,653
65,548
65,587
67,824
80,769
2,753
83,942
96,941
96,185
95,361
94,561
101,205
100,356
99,506
98,775
83,323
83,786
83,440
82,984
80,495
79,810
80,750
79,989
79,946
79,191
78,425
77,883
77,88378,42579,19179,94679,98980,75079,81080,49582,98483,44083,78683,32398,77599,506100,356101,20594,56195,36196,18596,94183,9422,75380,76967,82465,58765,54866,65372,80369,72570,47472,01975,95877,11276,13177,65479,20780,72182,24383,76175,74369,59971,00323,95579,43926,80478,53328,96191,90874,888117,37035,091118,1231,42177,79125,80838,69114,18340,30715,69041,97517,03043,84918,57648,80520,12350,88921,66936,6436,82145,87711,10947,22711,1098,56315,2319,14215,23110,71312,7022,93313,54415,84415,78516,97319,21517,92619,43319,5595,6855,8106,06210,1671,413
       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
7,719,039
7,584,310
112,307
111,573
109,331
108,539
6,121,250
6,364,372
82,216
82,195
50,266
45,324
40,429
33,883
27,624
40,394
60,713
99,116
84,948
67,417
70,835
71,539
8,254
8,25471,53970,83567,41784,94899,11660,71340,39427,62433,88340,42945,32450,26682,19582,2166,364,3726,121,250108,539109,331111,573112,3077,584,3107,719,0390000000000000000000000000000000000000000000000000000000000000000000000
> Total Liabilities 
171,786
227,589
297,993
453,898
487,419
541,547
641,968
626,429
646,266
606,197
683,978
733,269
696,300
679,482
835,515
832,134
845,810
744,938
724,788
735,973
654,676
684,390
619,481
611,369
996,368
971,385
985,032
986,674
1,171,357
1,161,558
1,248,171
1,431,754
1,501,966
1,755,992
1,861,910
1,946,498
2,450,391
2,949,513
3,177,367
3,651,216
4,141,170
4,394,450
4,538,865
4,829,922
4,451,425
4,516,109
4,602,054
4,547,130
4,515,005
4,534,294
4,413,782
4,380,942
4,316,670
7,706,334
7,664,521
7,706,936
7,508,575
7,385,632
7,636,291
7,533,320
7,557,081
7,464,096
7,080,171
6,913,537
6,655,466
6,661,047
6,449,401
6,390,401
6,351,694
6,352,753
6,917,697
6,807,510
6,781,410
6,698,277
6,526,687
6,513,589
6,527,241
6,248,423
6,158,297
5,961,552
5,949,067
4,646,665
4,557,692
4,460,117
4,473,171
4,604,015
4,654,640
6,474,144
5,608,657
5,303,381
5,191,377
5,003,385
4,938,096
4,938,0965,003,3855,191,3775,303,3815,608,6576,474,1444,654,6404,604,0154,473,1714,460,1174,557,6924,646,6655,949,0675,961,5526,158,2976,248,4236,527,2416,513,5896,526,6876,698,2776,781,4106,807,5106,917,6976,352,7536,351,6946,390,4016,449,4016,661,0476,655,4666,913,5377,080,1717,464,0967,557,0817,533,3207,636,2917,385,6327,508,5757,706,9367,664,5217,706,3344,316,6704,380,9424,413,7824,534,2944,515,0054,547,1304,602,0544,516,1094,451,4254,829,9224,538,8654,394,4504,141,1703,651,2163,177,3672,949,5132,450,3911,946,4981,861,9101,755,9921,501,9661,431,7541,248,1711,161,5581,171,357986,674985,032971,385996,368611,369619,481684,390654,676735,973724,788744,938845,810832,134835,515679,482696,300733,269683,978606,197646,266626,429641,968541,547487,419453,898297,993227,589171,786
   > Total Current Liabilities 
143,483
187,589
257,993
403,698
437,219
540,573
623,768
608,229
578,066
447,997
599,445
648,736
676,813
659,915
752,498
752,017
825,243
726,938
701,858
730,042
587,646
616,739
608,510
600,398
743,898
661,144
678,639
641,559
821,578
811,401
672,392
855,818
593,697
640,816
901,984
940,572
1,358,464
1,582,703
1,797,187
1,811,749
1,460,092
1,634,522
1,645,307
1,627,607
1,316,108
1,054,234
1,010,616
739,592
662,174
688,366
830,640
795,897
804,984
920,666
964,218
1,239,011
867,429
857,751
1,348,153
1,345,567
1,377,403
1,303,137
1,206,783
1,093,270
1,105,388
1,211,449
1,280,213
1,270,433
1,463,770
1,436,227
1,838,018
1,845,508
1,525,046
1,807,232
1,715,629
1,992,527
2,208,169
2,326,499
2,298,316
2,364,071
2,762,049
1,798,171
1,766,442
1,989,093
2,151,504
2,623,037
2,729,174
3,818,295
3,083,790
3,126,856
3,096,025
3,112,245
3,317,138
3,317,1383,112,2453,096,0253,126,8563,083,7903,818,2952,729,1742,623,0372,151,5041,989,0931,766,4421,798,1712,762,0492,364,0712,298,3162,326,4992,208,1691,992,5271,715,6291,807,2321,525,0461,845,5081,838,0181,436,2271,463,7701,270,4331,280,2131,211,4491,105,3881,093,2701,206,7831,303,1371,377,4031,345,5671,348,153857,751867,4291,239,011964,218920,666804,984795,897830,640688,366662,174739,5921,010,6161,054,2341,316,1081,627,6071,645,3071,634,5221,460,0921,811,7491,797,1871,582,7031,358,464940,572901,984640,816593,697855,818672,392811,401821,578641,559678,639661,144743,898600,398608,510616,739587,646730,042701,858726,938825,243752,017752,498659,915676,813648,736599,445447,997578,066608,229623,768540,573437,219403,698257,993187,589143,483
       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
460,000
510,000
390,000
610,000
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0000000000000000000610,000390,000510,000460,0000000000000000000000000000000000000000000000000000000000000000000000000
       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
460,000
510,000
390,000
610,000
560,000
820,000
971,000
1,082,650
1,079,800
745,000
390,200
114,101
107,101
10,009
10,509
20,020
0
325,190
325,172
725,403
725,403
400,273
725,451
725,451400,273725,403725,403325,172325,190020,02010,50910,009107,101114,101390,200745,0001,079,8001,082,650971,000820,000560,000610,000390,000510,000460,0000000000000000000000000000000000000000000000000000000000000000000000000
       Accounts payable 
17,994
22,967
43,820
71,300
90,043
98,379
126,653
126,664
141,466
140,326
153,779
175,373
150,585
79,119
120,379
114,275
117,297
69,229
93,689
104,077
53,559
58,218
54,677
60,675
118,770
100,139
135,823
129,653
210,628
127,834
114,928
107,697
132,579
178,241
212,299
288,344
465,799
509,852
713,865
671,438
780,659
1,002,957
1,165,337
1,177,005
983,407
834,201
696,707
678,243
636,959
641,027
581,116
538,911
506,974
611,110
471,324
440,284
436,153
379,113
348,999
282,540
310,739
283,657
303,192
239,117
203,615
187,876
166,893
159,647
178,223
191,480
211,728
204,849
208,388
219,687
186,641
194,656
166,896
171,426
157,237
133,227
170,363
212,783
193,743
160,992
148,102
162,659
142,634
161,260
224,254
281,984
236,902
123,903
72,996
72,996123,903236,902281,984224,254161,260142,634162,659148,102160,992193,743212,783170,363133,227157,237171,426166,896194,656186,641219,687208,388204,849211,728191,480178,223159,647166,893187,876203,615239,117303,192283,657310,739282,540348,999379,113436,153440,284471,324611,110506,974538,911581,116641,027636,959678,243696,707834,201983,4071,177,0051,165,3371,002,957780,659671,438713,865509,852465,799288,344212,299178,241132,579107,697114,928127,834210,628129,653135,823100,139118,77060,67554,67758,21853,559104,07793,68969,229117,297114,275120,37979,119150,585175,373153,779140,326141,466126,664126,65398,37990,04371,30043,82022,96717,994
       Other Current Liabilities 
55,489
39,422
48,973
61,898
109,676
89,494
114,415
104,365
85,117
60,508
98,183
126,196
124,511
163,696
279,646
312,637
322,946
273,789
238,669
227,965
213,887
230,321
190,533
203,123
210,028
224,905
218,016
218,306
174,450
187,967
150,864
253,521
117,518
125,975
100,085
71,428
41,865
314,051
337,522
251,311
320,433
240,165
22,570
17,602
0
0
0
0
0
0
0
0
0
0
0
0
0
0
102,324
128,297
96,983
95,200
87,322
80,883
87,602
80,402
110,350
106,816
111,578
143,427
846,867
866,684
8,892
66,420
86,806
66,427
70,643
38,846
61,808
33,738
1,037,478
340,309
365,805
744,377
1,525,363
1,747,952
5,794
2,815,347
2,095,687
0
0
0
0
00002,095,6872,815,3475,7941,747,9521,525,363744,377365,805340,3091,037,47833,73861,80838,84670,64366,42786,80666,4208,892866,684846,867143,427111,578106,816110,35080,40287,60280,88387,32295,20096,983128,297102,3240000000000000017,60222,570240,165320,433251,311337,522314,05141,86571,428100,085125,975117,518253,521150,864187,967174,450218,306218,016224,905210,028203,123190,533230,321213,887227,965238,669273,789322,946312,637279,646163,696124,511126,19698,18360,50885,117104,365114,41589,494109,67661,89848,97339,42255,489
   > 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
5,079,680
4,962,002
5,256,364
4,891,045
4,811,059
4,521,062
4,319,071
3,921,924
3,859,980
3,597,480
3,187,018
2,848,495
2,791,250
2,471,024
2,321,667
1,980,978
1,925,466
2,655,849
2,524,868
2,176,525
2,095,352
1,891,141
1,620,958
1,620,9581,891,1412,095,3522,176,5252,524,8682,655,8491,925,4661,980,9782,321,6672,471,0242,791,2502,848,4953,187,0183,597,4803,859,9803,921,9244,319,0714,521,0624,811,0594,891,0455,256,3644,962,0025,079,6800000000000000000000000000000000000000000000000000000000000000000000000
       Other Liabilities 
0
0
0
0
0
0
0
0
0
0
1,333
1,333
1,287
1,367
8,017
5,117
5,567
3,000
5,930
5,931
9,530
10,151
8,471
8,471
4,470
7,241
4,093
2,815
7,479
6,857
13,479
13,636
12,969
11,876
14,626
14,626
14,627
17,510
20,880
21,167
28,878
35,228
53,508
50,465
61,767
90,475
113,138
106,638
105,031
104,128
110,342
117,245
115,486
113,968
118,533
117,255
112,976
105,498
101,755
92,613
96,459
94,769
86,458
79,938
81,469
78,919
79,229
76,608
73,285
205,166
112,051
123,504
101,806
114,144
90,917
105,022
100,513
105,434
100,608
95,755
93,204
54,823
79,949
52,619
65,469
48,234
0
25,154
41,840
0
0
0
0
000041,84025,154048,23465,46952,61979,94954,82393,20495,755100,608105,434100,513105,02290,917114,144101,806123,504112,051205,16673,28576,60879,22978,91981,46979,93886,45894,76996,45992,613101,755105,498112,976117,255118,533113,968115,486117,245110,342104,128105,031106,638113,13890,47561,76750,46553,50835,22828,87821,16720,88017,51014,62714,62614,62611,87612,96913,63613,4796,8577,4792,8154,0937,2414,4708,4718,47110,1519,5305,9315,9303,0005,5675,1178,0171,3671,2871,3331,3330000000000
       Deferred Long Term Liability 
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
8,474
9,823
9,863
84
83
81
751
1,576
1,765
1,728
1,479
1,446
2,794
3,114
3,331
1,502
0
1,428
1,390
0
0
0
0
00001,3901,42801,5023,3313,1142,7941,4461,4791,7281,7651,5767518183849,8639,8238,4740000000000000000000000000000000000000000000000000000000000000000000000
> Total Stockholder Equity
459,555
724,130
729,371
730,493
742,913
748,939
754,440
741,049
742,787
751,328
714,063
719,497
715,569
714,164
139,154
160,789
148,232
145,436
149,203
150,986
151,281
152,386
158,111
166,650
173,666
174,550
178,330
210,098
210,286
208,102
207,065
207,488
219,067
234,907
243,953
251,521
270,071
281,384
275,676
280,834
299,479
314,625
324,718
337,694
347,035
359,701
330,330
335,174
281,667
276,672
182,265
169,810
165,700
1,298,830
1,689,885
1,684,468
1,699,397
1,667,852
1,572,853
1,493,664
1,527,500
1,552,079
2,775,106
2,777,780
2,760,491
2,707,738
2,586,493
2,599,585
2,633,222
2,646,229
2,603,561
2,630,410
2,621,102
2,620,871
2,626,189
2,649,579
2,653,820
2,655,900
2,731,214
2,763,585
2,799,698
2,752,339
2,777,737
2,823,180
2,880,974
2,878,303
2,934,777
2,792,799
4,203,064
4,155,136
4,203,323
4,290,053
4,349,148
4,349,1484,290,0534,203,3234,155,1364,203,0642,792,7992,934,7772,878,3032,880,9742,823,1802,777,7372,752,3392,799,6982,763,5852,731,2142,655,9002,653,8202,649,5792,626,1892,620,8712,621,1022,630,4102,603,5612,646,2292,633,2222,599,5852,586,4932,707,7382,760,4912,777,7802,775,1061,552,0791,527,5001,493,6641,572,8531,667,8521,699,3971,684,4681,689,8851,298,830165,700169,810182,265276,672281,667335,174330,330359,701347,035337,694324,718314,625299,479280,834275,676281,384270,071251,521243,953234,907219,067207,488207,065208,102210,286210,098178,330174,550173,666166,650158,111152,386151,281150,986149,203145,436148,232160,789139,154714,164715,569719,497714,063751,328742,787741,049754,440748,939742,913730,493729,371724,130459,555
   Common Stock
189,900
218,340
218,340
218,340
218,340
218,340
218,340
218,340
218,340
218,340
218,340
218,340
218,340
218,340
218,340
218,340
218,340
218,340
218,340
218,340
218,340
235,890
235,890
235,890
235,890
235,890
235,890
235,890
235,890
235,890
235,890
235,890
235,890
235,890
235,890
235,890
235,890
235,890
235,890
235,890
235,890
235,890
235,890
235,890
283,068
283,068
283,068
283,068
283,068
283,068
283,068
283,068
283,068
477,519
541,633
541,633
541,633
541,633
541,633
541,633
541,633
541,633
708,627
708,627
706,119
706,119
706,119
706,119
706,119
706,119
706,119
706,119
706,119
706,119
706,119
706,119
706,119
706,119
706,119
706,119
706,119
706,119
706,119
706,119
706,119
706,119
0
706,119
917,955
0
0
0
0
0000917,955706,1190706,119706,119706,119706,119706,119706,119706,119706,119706,119706,119706,119706,119706,119706,119706,119706,119706,119706,119706,119706,119706,119706,119708,627708,627541,633541,633541,633541,633541,633541,633541,633541,633477,519283,068283,068283,068283,068283,068283,068283,068283,068283,068235,890235,890235,890235,890235,890235,890235,890235,890235,890235,890235,890235,890235,890235,890235,890235,890235,890235,890235,890235,890235,890235,890235,890218,340218,340218,340218,340218,340218,340218,340218,340218,340218,340218,340218,340218,340218,340218,340218,340218,340218,340218,340218,340189,900
   Retained Earnings 
38,271
24,349
32,306
25,645
38,064
44,091
47,556
33,194
34,307
42,376
6,624
8,205
8,453
8,714
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
-805,673
-778,824
-788,132
-763,864
-758,546
-738,235
-733,994
-729,563
-653,969
-621,878
-585,764
-635,966
-610,568
-565,125
-507,331
-507,009
-478,473
-198,118
-150,943
-214,777
-169,005
-84,125
-24,247
-24,247-84,125-169,005-214,777-150,943-198,118-478,473-507,009-507,331-565,125-610,568-635,966-585,764-621,878-653,969-729,563-733,994-738,235-758,546-763,864-788,132-778,824-805,673000000000000000000000000000000000000000000000000000000008,7148,4538,2056,62442,37634,30733,19447,55644,09138,06425,64532,30624,34938,271
   Capital Surplus 000000000000000000000000000000000000000000000000000000000000000000000000000000000000000000000
   Treasury Stock000000000000000000000000000000000000000000000000000000000000000000000000000000000000000000000
   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
0
0
0
0
0
0
0
0
-2,351
-2,351
-2,351
-2,351
492
492
492
492
126
0
7,004
8,264
0
0
0
0
00008,2647,0040126492492492492-2,351-2,351-2,351-2,35100000000000000000000000000000000000000000000000000000000000000000000000000000



6.3. Balance Sheets

Currency in CNY. All numbers in thousands.