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

Yunnan Tin Co Ltd
Buy, Hold or Sell?

Let's analyze Yunnan Tin Co Ltd together

I guess you are interested in Yunnan Tin 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 Yunnan Tin 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 Yunnan Tin Co Ltd

I send you an email if I find something interesting about Yunnan Tin Co Ltd.

1. Quick Overview

1.1. Quick analysis of Yunnan Tin Co Ltd (30 sec.)










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

How much money do you get?

How much money do you get?
¥0.07
When do you have the money?
1 year
How often do you get paid?
100.0%

What is your share worth?

Current worth
¥12.86
Expected worth in 1 year
¥14.73
How sure are you?
92.5%

+ What do you gain per year?

Total Gains per Share
¥2.39
Return On Investment
16.1%

For what price can you sell your share?

Current Price per Share
¥14.85
Expected price per share
¥14.26 - ¥17.91
How sure are you?
50%
3rd party ad coffee SUPPORTERis ad-free.

2. Detailed Analysis

2.1. Valuation of Yunnan Tin Co Ltd (5 min.)




Live pricePrice per Share (EOD)
¥14.85
Intrinsic Value Per Share
¥5.53 - ¥35.53
Total Value Per Share
¥18.39 - ¥48.39

2.2. Growth of Yunnan Tin Co Ltd (5 min.)




Is Yunnan Tin Co Ltd growing?

Current yearPrevious yearGrowGrow %
How rich?$2.9b$2.4b$260.4m9.7%

How much money is Yunnan Tin Co Ltd making?

Current yearPrevious yearGrowGrow %
Making money$52.3m$17.6m$34.7m66.2%
Net Profit Margin4.0%1.1%--

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

2.3. Financial Health of Yunnan Tin Co Ltd (5 min.)




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




  Industry Rankings (Other Industrial Metals & Mining)  


Richest
#30 / 856

Most Revenue
#39 / 856

Most Profit
#39 / 856

Most Efficient
#102 / 856
3rd party ad coffee SUPPORTERis ad-free.

3. Summary and Key Metrics

3.1. What can you expect buying and holding a share of Yunnan Tin Co Ltd?

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

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

Speculation

The Price per Share of Yunnan Tin Co Ltd is ¥14.85. 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 Yunnan Tin 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 Yunnan Tin 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 ¥12.86. Based on the TTM, the Book Value Change Per Share is ¥0.47 per quarter. Based on the YOY, the Book Value Change Per Share is ¥0.02 per quarter.
  • You may receive quarterly/yearly dividend in the form of additional shares.
  • You may receive quarterly/yearly dividend in the form of cash. Based on the TTM the Dividend per Share is ¥0.13 per quarter.
Based on historical numbers we can estimate the returns while holding a share of Yunnan Tin 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 Eps0.040.3%0.030.2%0.020.1%0.030.2%0.020.1%
Usd Book Value Change Per Share0.171.1%0.060.4%0.000.0%0.030.2%0.030.2%
Usd Dividend Per Share0.040.3%0.020.1%0.010.1%0.020.1%0.020.2%
Usd Total Gains Per Share0.211.4%0.080.6%0.020.1%0.040.3%0.050.3%
Usd Price Per Share2.13-2.04-1.96-1.92-1.90-
Price to Earnings Ratio13.46-16.43-7.61-17.45-28.65-
Price-to-Total Gains Ratio10.05-41.75-24.34-38.60-40.28-
Price to Book Ratio1.20-1.26-1.34-1.37-1.93-
Price-to-Total Gains Ratio10.05-41.75-24.34-38.60-40.28-

When do you get the money?

Usd Investment
$.00
Usd Price Per Share2.04633
Number of shares488
Gains per QuarterTrailing 12 Months5 Year
Usd Dividend Per Share0.020.02
Usd Book Value Change Per Share0.060.03
Usd Total Gains Per Share0.080.04
Gains per Quarter (488 shares)40.1921.39
Gains per Year (488 shares)160.7685.58
YearsReturn on Investment (TTM)Return on Investment (5Y)
 DividendBook Value gainTotal gainsDividendBook Value gainTotal gains
Broker costs---10---10
135126151315476
26925231263108162
310437847394163248
4139504634125217334
5173630795157271420
6208756956188325506
72438821117219380592
827710091278251434678
931211351439282488764
1034712611600313542850

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 Share4.00.00.0100.0%11.01.00.091.7%19.01.00.095.0%33.01.06.082.5%74.01.014.083.1%
Book Value Change Per Share4.00.00.0100.0%10.02.00.083.3%16.04.00.080.0%32.08.00.080.0%71.018.00.079.8%
Dividend per Share4.00.00.0100.0%12.00.00.0100.0%20.00.00.0100.0%40.00.00.0100.0%79.00.010.088.8%
Total Gains per Share4.00.00.0100.0%11.01.00.091.7%18.02.00.090.0%37.03.00.092.5%80.09.00.089.9%
3rd party ad coffee SUPPORTERis ad-free.

3.2. Key Performance Indicators

The key performance indicators of Yunnan Tin 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--1.2190.469+160%0.016+7711%0.202+505%0.211+478%
Book Value Per Share--12.85511.790+9%10.606+21%10.077+28%8.109+59%
Current Ratio--1.7041.443+18%1.218+40%1.078+58%0.639+167%
Debt To Asset Ratio--0.4510.482-6%0.531-15%0.562-20%0.606-26%
Debt To Equity Ratio--0.8620.986-13%1.199-28%1.452-41%1.769-51%
Dividend Per Share--0.3220.129+150%0.106+203%0.116+177%0.166+94%
Enterprise Value--8111967503.5306306012426.103+29%3586608316.750+126%1537499428.284+428%2896161608.932+180%
Eps--0.2880.231+25%0.119+142%0.232+24%0.150+92%
Ev To Ebitda Ratio--infinfnan%1.403+inf%nannan%nannan%
Ev To Sales Ratio--0.1950.167+17%0.082+140%0.034+480%0.096+103%
Free Cash Flow Per Share--0.1600.224-29%0.452-65%0.196-18%0.179-10%
Free Cash Flow To Equity Per Share--0.1600.203-21%0.125+28%0.008+1793%0.114+41%
Gross Profit Margin--1.0001.0000%1.0000%1.0000%0.850+18%
Intrinsic Value_10Y_max--35.534--------
Intrinsic Value_10Y_min--5.531--------
Intrinsic Value_1Y_max--1.827--------
Intrinsic Value_1Y_min--0.693--------
Intrinsic Value_3Y_max--6.810--------
Intrinsic Value_3Y_min--1.973--------
Intrinsic Value_5Y_max--13.386--------
Intrinsic Value_5Y_min--3.127--------
Market Cap24440129049.600-4%25493472236.48024361983394.480+5%23453492468.200+9%23063533008.199+11%22837062026.630+12%
Net Profit Margin--0.0460.040+15%0.011+310%0.031+46%0.022+112%
Operating Margin---0.014-100%0.042-100%0.048-100%0.030-100%
Operating Ratio--1.7881.815-1%1.905-6%1.838-3%1.496+20%
Pb Ratio1.155-4%1.2051.257-4%1.337-10%1.370-12%1.927-37%
Pe Ratio12.901-4%13.45716.435-18%7.610+77%17.453-23%28.654-53%
Price Per Share14.850-4%15.49014.803+5%14.208+9%13.897+11%13.802+12%
Price To Free Cash Flow Ratio23.143-4%24.141-1.028+104%16.875+43%-4.722+120%23.345+3%
Price To Total Gains Ratio9.632-4%10.04741.748-76%24.341-59%38.605-74%40.278-75%
Quick Ratio--0.1080.118-8%0.196-45%0.160-32%0.159-32%
Return On Assets--0.0120.010+21%0.003+252%0.009+30%0.007+89%
Return On Equity--0.0230.021+14%0.007+217%0.024-2%0.017+35%
Total Gains Per Share--1.5420.598+158%0.122+1166%0.318+385%0.377+309%
Usd Book Value--2915446013.7522673833636.870+9%2413368307.733+21%2303737541.020+27%1850877697.244+58%
Usd Book Value Change Per Share--0.1680.065+160%0.002+7711%0.028+505%0.029+478%
Usd Book Value Per Share--1.7711.625+9%1.462+21%1.389+28%1.117+59%
Usd Dividend Per Share--0.0440.018+150%0.015+203%0.016+177%0.023+94%
Usd Enterprise Value--1117829121.986868968512.317+29%494234626.048+126%211867421.218+428%399091069.711+180%
Usd Eps--0.0400.032+25%0.016+142%0.032+24%0.021+92%
Usd Free Cash Flow--36380341.02050895261.821-29%103118685.294-65%44850692.537-19%39743537.773-8%
Usd Free Cash Flow Per Share--0.0220.031-29%0.062-65%0.027-18%0.025-10%
Usd Free Cash Flow To Equity Per Share--0.0220.028-21%0.017+28%0.001+1793%0.016+41%
Usd Market Cap3367849783.035-4%3513000474.1873357081311.759+5%3231891262.118+9%3178154848.530+11%3146947147.270+12%
Usd Price Per Share2.046-4%2.1352.040+5%1.958+9%1.915+11%1.902+12%
Usd Profit--65261078.34752390987.610+25%17687044.089+269%51361512.003+27%33426016.936+95%
Usd Revenue--1429759578.3741319511300.815+8%1515405544.521-6%1602796262.698-11%1406007707.366+2%
Usd Total Gains Per Share--0.2120.082+158%0.017+1166%0.044+385%0.052+309%
 EOD+4 -4MRQTTM+28 -10YOY+29 -105Y+28 -1010Y+30 -9

3.3 Fundamental Score

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

Penke's Stock Scanner

  
  
IndicatorConditionValue
Price to Earnings Ratio (EOD)Between0-1512.901
Price to Book Ratio (EOD)Between0-11.155
Net Profit Margin (MRQ)Greater than00.046
Operating Margin (MRQ)Greater than00.000
Quick Ratio (MRQ)Greater than10.108
Current Ratio (MRQ)Greater than11.704
Debt to Asset Ratio (MRQ)Less than10.451
Debt to Equity Ratio (MRQ)Less than10.862
Return on Equity (MRQ)Greater than0.150.023
Return on Assets (MRQ)Greater than0.050.012
Total5/10 (50.0%)

3.4 Technical Score

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

Penke's Symbol Scanner

  
  
IndicatorConditionValue
RsiGreater than5046.416
Ma 20Greater thanMa 5014.975
Ma 50Greater thanMa 10015.291
Ma 100Greater thanMa 20014.595
OpenGreater thanClose14.700
Total1/5 (20.0%)

4. In-depth Analysis

4.1 About Yunnan Tin Co Ltd

Yunnan Tin Company Limited engages in the tin production and processing activities in China. The company offers tin ingots, special tins for float glass production, bearing alloy ingots, lead-based alloys, tin-lead wire solders, zinc and tin zinc alloy wires, lead-free solder wires and bars, casting solder bars, extruder solder bars, tin granules, tin balls, spherical solder powders, ball grid array solder balls, tin and solder anodes, lead-free solder pastes, low-temperature solder pastes, and eutectic solder pastes. It also provides copper cathode products, tin chemicals, indium and silver ingots, organic and inorganic tin chemicals, etc. The company also exports its products. Yunnan Tin Company Limited was 1883 and is based in Kunming, China.

Fundamental data was last updated by Penke on 2024-11-17 18:16:03.

4.2 In-depth Summary

4.2.1. Financial Health Summary

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

4.2.2. Valuation Summary

Valuation Details
 Compared to previous yearCompared to industry
Based on the equity, the company is underpriced.
Based on the earnings, the company is fair priced.
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 Yunnan Tin Co Ltd earns for each ¥1 of revenue.

  • Above 10% is considered healthy but always compare Yunnan Tin Co Ltd to the Other Industrial Metals & Mining industry mean.
  • A Net Profit Margin of 4.6% means that ¥0.05 for each ¥1 in revenue is generated as profit.

Let's take a look of the Net Profit Margin trends of Yunnan Tin Co Ltd:

  • The MRQ is 4.6%. The company is making a profit. +1
  • The TTM is 4.0%. The company is making a profit. +1
Trends
Current periodCompared to+/- 
MRQ4.6%TTM4.0%+0.6%
TTM4.0%YOY1.1%+2.8%
TTM4.0%5Y3.1%+0.8%
5Y3.1%10Y2.2%+1.0%
Compared to industry (Other Industrial Metals & Mining)
PeriodCompanyIndustry (mean)+/- 
MRQ4.6%-4.4%+9.0%
TTM4.0%-7.6%+11.6%
YOY1.1%-46.6%+47.7%
5Y3.1%-173.8%+176.9%
10Y2.2%-670.0%+672.2%
4.3.1.2. Return on Assets

Shows how efficient Yunnan Tin Co Ltd is using its assets to generate profit.

  • Above 5% is considered healthy but always compare Yunnan Tin Co Ltd to the Other Industrial Metals & Mining industry mean.
  • 1.2% Return on Assets means that Yunnan Tin Co Ltd generated ¥0.01 profit for each $1 in assets.

Let's take a look of the Return on Assets trends of Yunnan Tin Co Ltd:

  • The MRQ is 1.2%. Using its assets, the company is less efficient in making profit.
  • The TTM is 1.0%. Using its assets, the company is less efficient in making profit.
Trends
Current periodCompared to+/- 
MRQ1.2%TTM1.0%+0.2%
TTM1.0%YOY0.3%+0.7%
TTM1.0%5Y0.9%+0.1%
5Y0.9%10Y0.7%+0.3%
Compared to industry (Other Industrial Metals & Mining)
PeriodCompanyIndustry (mean)+/- 
MRQ1.2%-6.4%+7.6%
TTM1.0%-6.9%+7.9%
YOY0.3%-6.5%+6.8%
5Y0.9%-9.2%+10.1%
10Y0.7%-14.1%+14.8%
4.3.1.3. Return on Equity

Shows how efficient Yunnan Tin Co Ltd is using its investors money to generate profit.

  • Above 15%-20% is considered healthy but always compare Yunnan Tin Co Ltd to the Other Industrial Metals & Mining industry mean.
  • 2.3% Return on Equity means Yunnan Tin Co Ltd generated ¥0.02 for each ¥1 the owners (shareholders) invested.

Let's take a look of the Return on Equity trends of Yunnan Tin Co Ltd:

  • The MRQ is 2.3%. Using its investors money, the company is inefficient in making profit. -1
  • The TTM is 2.1%. Using its investors money, the company is inefficient in making profit. -1
Trends
Current periodCompared to+/- 
MRQ2.3%TTM2.1%+0.3%
TTM2.1%YOY0.7%+1.3%
TTM2.1%5Y2.4%-0.3%
5Y2.4%10Y1.7%+0.7%
Compared to industry (Other Industrial Metals & Mining)
PeriodCompanyIndustry (mean)+/- 
MRQ2.3%-6.8%+9.1%
TTM2.1%-7.6%+9.7%
YOY0.7%-7.2%+7.9%
5Y2.4%-9.7%+12.1%
10Y1.7%-14.3%+16.0%
3rd party ad coffee SUPPORTERis ad-free.

4.3.2. Operating Efficiency of Yunnan Tin Co Ltd.

4.3.2. Operating Efficiency
4.3.2.1. Operating Margin

Measures how efficient Yunnan Tin Co Ltd is operating .

  • Measures how much profit Yunnan Tin 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 Yunnan Tin Co Ltd to the Other Industrial Metals & Mining industry mean.
  • An Operating Margin of 0.0% means the company generated ¥0.00  for each ¥1 in revenue (before taxes).

Let's take a look of the Operating Margin trends of Yunnan Tin Co Ltd:

  • The MRQ is 0.0%. The data is not here.
Trends
Current periodCompared to+/- 
MRQ-TTM1.4%-1.4%
TTM1.4%YOY4.2%-2.8%
TTM1.4%5Y4.8%-3.4%
5Y4.8%10Y3.0%+1.8%
Compared to industry (Other Industrial Metals & Mining)
PeriodCompanyIndustry (mean)+/- 
MRQ--97.0%+97.0%
TTM1.4%-42.6%+44.0%
YOY4.2%-49.7%+53.9%
5Y4.8%-272.8%+277.6%
10Y3.0%-629.6%+632.6%
4.3.2.2. Operating Ratio

Measures how efficient Yunnan Tin Co Ltd is keeping operating costs low.

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

Let's take a look of the Operating Ratio trends of Yunnan Tin Co Ltd:

  • The MRQ is 1.788. 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+/- 
MRQ1.788TTM1.815-0.027
TTM1.815YOY1.905-0.090
TTM1.8155Y1.838-0.023
5Y1.83810Y1.496+0.343
Compared to industry (Other Industrial Metals & Mining)
PeriodCompanyIndustry (mean)+/- 
MRQ1.7881.700+0.088
TTM1.8151.707+0.108
YOY1.9051.954-0.049
5Y1.8383.533-1.695
10Y1.4968.363-6.867
3rd party ad coffee SUPPORTERis ad-free.

4.4.3. Liquidity of Yunnan Tin Co Ltd.

4.4.3. Liquidity
4.4.3.1. Current Ratio

Measures if Yunnan Tin Co Ltd is able to pay off Short-term Debt.

  • Above 1.5 is considered healthy (always compare to Other Industrial Metals & Mining industry mean).
  • A Current Ratio of 1.70 means the company has ¥1.70 in assets for each ¥1 in short-term debts.

Let's take a look of the Current Ratio trends of Yunnan Tin Co Ltd:

  • The MRQ is 1.704. The company is able to pay all its short-term debts. +1
  • The TTM is 1.443. The company is just able to pay all its short-term debts.
Trends
Current periodCompared to+/- 
MRQ1.704TTM1.443+0.261
TTM1.443YOY1.218+0.225
TTM1.4435Y1.078+0.365
5Y1.07810Y0.639+0.439
Compared to industry (Other Industrial Metals & Mining)
PeriodCompanyIndustry (mean)+/- 
MRQ1.7041.950-0.246
TTM1.4432.046-0.603
YOY1.2182.812-1.594
5Y1.0783.920-2.842
10Y0.6394.512-3.873
4.4.3.2. Quick Ratio

Measures if Yunnan Tin 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 Yunnan Tin Co Ltd to the Other Industrial Metals & Mining industry mean.
  • A Quick Ratio of 0.11 means the company can pay off ¥0.11 for each ¥1 in debt (using most liquid assets).

Let's take a look of the Quick Ratio trends of Yunnan Tin Co Ltd:

  • The MRQ is 0.108. The company is just not able to pay all its short-term debts with the most liquid assets. -1
  • The TTM is 0.118. The company is just not able to pay all its short-term debts with the most liquid assets. -1
Trends
Current periodCompared to+/- 
MRQ0.108TTM0.118-0.010
TTM0.118YOY0.196-0.078
TTM0.1185Y0.160-0.041
5Y0.16010Y0.159+0.000
Compared to industry (Other Industrial Metals & Mining)
PeriodCompanyIndustry (mean)+/- 
MRQ0.1080.913-0.805
TTM0.1181.159-1.041
YOY0.1961.736-1.540
5Y0.1602.392-2.232
10Y0.1593.407-3.248
3rd party ad coffee SUPPORTERis ad-free.

4.5.4. Solvency of Yunnan Tin Co Ltd.

4.5.4. Solvency
4.5.4.1. Debt to Asset Ratio

Measures how much % of Yunnan Tin Co Ltd assets are financed with debt.

  • Below 1 (100%) is considered healthy but always compare Yunnan Tin Co Ltd to Other Industrial Metals & Mining industry mean.
  • A Debt to Asset Ratio of 0.45 means that Yunnan Tin Co Ltd assets are financed with 45.1% credit (debt) and the remaining percentage (100% - 45.1%) is financed by its owners/shareholders. 

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

  • The MRQ is 0.451. The company is very able to pay all its debts by selling its assets. +2
  • The TTM is 0.482. The company is very able to pay all its debts by selling its assets. +2
Trends
Current periodCompared to+/- 
MRQ0.451TTM0.482-0.031
TTM0.482YOY0.531-0.049
TTM0.4825Y0.562-0.080
5Y0.56210Y0.606-0.044
Compared to industry (Other Industrial Metals & Mining)
PeriodCompanyIndustry (mean)+/- 
MRQ0.4510.200+0.251
TTM0.4820.200+0.282
YOY0.5310.180+0.351
5Y0.5620.228+0.334
10Y0.6060.261+0.345
4.5.4.2. Debt to Equity Ratio

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

  • Below 2 is considered healthy but always compare Yunnan Tin Co Ltd to the Other Industrial Metals & Mining industry mean.
  • A Debt to Equity ratio of 86.2% means that company has ¥0.86 debt for each ¥1 in shareholders equity.

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

  • The MRQ is 0.862. The company is very able to pay all its debts with equity. +2
  • The TTM is 0.986. The company is very able to pay all its debts with equity. +2
Trends
Current periodCompared to+/- 
MRQ0.862TTM0.986-0.124
TTM0.986YOY1.199-0.213
TTM0.9865Y1.452-0.466
5Y1.45210Y1.769-0.317
Compared to industry (Other Industrial Metals & Mining)
PeriodCompanyIndustry (mean)+/- 
MRQ0.8620.182+0.680
TTM0.9860.187+0.799
YOY1.1990.187+1.012
5Y1.4520.238+1.214
10Y1.7690.293+1.476
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 Yunnan Tin Co Ltd generates.

  • Above 15 is considered overpriced but always compare Yunnan Tin Co Ltd to the Other Industrial Metals & Mining industry mean.
  • A PE ratio of 13.46 means the investor is paying ¥13.46 for every ¥1 in earnings.

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

  • The EOD is 12.901. Based on the earnings, the company is underpriced. +1
  • The MRQ is 13.457. Based on the earnings, the company is underpriced. +1
  • The TTM is 16.435. Based on the earnings, the company is fair priced.
Trends
Current periodCompared to+/- 
EOD12.901MRQ13.457-0.556
MRQ13.457TTM16.435-2.977
TTM16.435YOY7.610+8.825
TTM16.4355Y17.453-1.018
5Y17.45310Y28.654-11.201
Compared to industry (Other Industrial Metals & Mining)
PeriodCompanyIndustry (mean)+/- 
EOD12.901-3.577+16.478
MRQ13.457-4.669+18.126
TTM16.435-5.105+21.540
YOY7.610-7.093+14.703
5Y17.453-10.583+28.036
10Y28.654-11.586+40.240
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 Yunnan Tin Co Ltd:

  • The EOD is 23.143. Based on how much money comes from the company's main activities, the company is underpriced. +1
  • The MRQ is 24.141. Based on how much money comes from the company's main activities, the company is underpriced. +1
  • The TTM is -1.028. Based on how much money comes from the company's main activities, the company is expensive. -2
Trends
Current periodCompared to+/- 
EOD23.143MRQ24.141-0.997
MRQ24.141TTM-1.028+25.168
TTM-1.028YOY16.875-17.903
TTM-1.0285Y-4.722+3.694
5Y-4.72210Y23.345-28.067
Compared to industry (Other Industrial Metals & Mining)
PeriodCompanyIndustry (mean)+/- 
EOD23.143-4.807+27.950
MRQ24.141-5.544+29.685
TTM-1.028-5.880+4.852
YOY16.875-7.722+24.597
5Y-4.722-12.193+7.471
10Y23.345-15.452+38.797
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 Yunnan Tin Co Ltd is to cheap or to expensive compared to its book value.

  • At or below 1 is considered healthy (always compare to Other Industrial Metals & Mining industry mean).
  • A PB ratio of 1.20 means the investor is paying ¥1.20 for each ¥1 in book value.

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

  • The EOD is 1.155. Based on the equity, the company is underpriced. +1
  • The MRQ is 1.205. Based on the equity, the company is underpriced. +1
  • The TTM is 1.257. Based on the equity, the company is underpriced. +1
Trends
Current periodCompared to+/- 
EOD1.155MRQ1.205-0.050
MRQ1.205TTM1.257-0.052
TTM1.257YOY1.337-0.080
TTM1.2575Y1.370-0.113
5Y1.37010Y1.927-0.557
Compared to industry (Other Industrial Metals & Mining)
PeriodCompanyIndustry (mean)+/- 
EOD1.1551.105+0.050
MRQ1.2051.241-0.036
TTM1.2571.390-0.133
YOY1.3371.840-0.503
5Y1.3702.538-1.168
10Y1.9273.102-1.175
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 2024-06-30. Currency in CNY. All numbers in thousands.

Summary
Total Assets38,538,588
Total Liabilities17,381,505
Total Stockholder Equity20,167,884
 As reported
Total Liabilities 17,381,505
Total Stockholder Equity+ 20,167,884
Total Assets = 38,538,588

Assets

Total Assets38,538,588
Total Current Assets13,372,863
Long-term Assets25,165,724
Total Current Assets
Cash And Cash Equivalents 3,590,222
Net Receivables 851,135
Inventory 6,097,902
Other Current Assets 224,347
Total Current Assets  (as reported)13,372,863
Total Current Assets  (calculated)10,763,607
+/- 2,609,256
Long-term Assets
Property Plant Equipment 17,573,132
Intangible Assets 3,265,440
Long-term Assets Other 56,703
Long-term Assets  (as reported)25,165,724
Long-term Assets  (calculated)20,895,275
+/- 4,270,449

Liabilities & Shareholders' Equity

Total Current Liabilities7,849,214
Long-term Liabilities9,532,290
Total Stockholder Equity20,167,884
Total Current Liabilities
Short Long Term Debt 1,911,527
Accounts payable 1,382,533
Other Current Liabilities 135,487
Total Current Liabilities  (as reported)7,849,214
Total Current Liabilities  (calculated)3,429,547
+/- 4,419,668
Long-term Liabilities
Long term Debt 8,321,461
Capital Lease Obligations Min Short Term Debt12,811
Long-term Liabilities Other 122,961
Long-term Liabilities  (as reported)9,532,290
Long-term Liabilities  (calculated)8,457,233
+/- 1,075,057
Total Stockholder Equity
Retained Earnings 7,611,942
Total Stockholder Equity (as reported)20,167,884
Total Stockholder Equity (calculated)7,611,942
+/- 12,555,943
Other
Capital Stock1,645,802
Common Stock Shares Outstanding 1,645,802
Net Debt 6,642,765
Net Invested Capital 30,400,872
Net Working Capital 5,523,649
Property Plant and Equipment Gross 26,853,714



6.2. Balance Sheets Structured

Currency in CNY. All numbers in thousands.

 Trend2024-06-302024-03-312023-12-312023-09-302023-06-302023-03-312022-12-312022-09-302022-06-302022-03-312021-12-312021-09-302021-06-302021-03-312020-12-312020-09-302020-06-302020-03-312019-12-312019-09-302019-06-302019-03-312018-12-312018-09-302018-06-302018-03-312017-12-312017-09-302017-06-302017-03-312016-12-312016-09-302016-06-302016-03-312015-12-312015-09-302015-06-302015-03-312014-12-312014-09-302014-06-302014-03-312013-12-312013-09-302013-06-302013-03-312012-12-312012-09-302012-06-302012-03-312011-12-312011-09-302011-06-302011-03-312010-12-312010-09-302010-06-302010-03-312009-12-312009-09-302009-06-302009-03-312008-12-312008-09-302008-06-302008-03-312007-12-312007-09-302007-06-302007-03-312006-12-312006-09-302006-06-302006-03-312005-12-312005-09-302005-06-302005-03-312004-12-312004-09-302004-06-302004-03-312003-12-312003-09-302003-06-302003-03-312002-12-312002-09-302002-06-302002-03-312001-12-312001-06-302000-12-312000-06-30
> Total Assets 
1,803,199
1,930,184
1,982,546
2,084,187
2,193,040
2,143,758
2,185,494
2,248,621
2,414,880
2,336,640
2,346,982
2,340,829
2,640,027
2,758,081
2,804,694
2,867,264
3,286,804
3,386,570
3,279,339
3,128,010
3,575,163
3,713,370
3,885,931
4,278,981
4,828,357
5,144,597
5,732,477
6,929,472
7,956,074
8,013,905
7,968,170
6,857,573
6,898,866
6,885,522
7,169,349
7,401,523
9,114,784
9,887,217
10,564,736
11,331,121
12,862,022
13,140,851
15,436,805
16,545,267
17,284,892
19,064,054
20,715,892
23,445,392
23,895,311
26,009,586
23,781,862
22,657,565
22,227,446
22,005,665
21,978,854
22,581,732
22,603,455
22,035,376
21,619,357
27,597,872
27,360,505
27,128,674
27,444,830
28,425,178
28,186,423
27,664,794
30,549,666
30,552,896
32,119,506
34,501,637
34,083,666
34,252,165
34,491,801
34,842,310
35,449,671
35,137,313
36,320,791
37,997,119
36,811,859
37,459,093
41,282,336
40,212,239
41,823,299
40,981,474
41,911,009
40,133,491
38,293,493
36,670,218
37,798,747
36,759,311
37,355,351
37,060,493
36,884,363
38,538,588
38,538,58836,884,36337,060,49337,355,35136,759,31137,798,74736,670,21838,293,49340,133,49141,911,00940,981,47441,823,29940,212,23941,282,33637,459,09336,811,85937,997,11936,320,79135,137,31335,449,67134,842,31034,491,80134,252,16534,083,66634,501,63732,119,50630,552,89630,549,66627,664,79428,186,42328,425,17827,444,83027,128,67427,360,50527,597,87221,619,35722,035,37622,603,45522,581,73221,978,85422,005,66522,227,44622,657,56523,781,86226,009,58623,895,31123,445,39220,715,89219,064,05417,284,89216,545,26715,436,80513,140,85112,862,02211,331,12110,564,7369,887,2179,114,7847,401,5237,169,3496,885,5226,898,8666,857,5737,968,1708,013,9057,956,0746,929,4725,732,4775,144,5974,828,3574,278,9813,885,9313,713,3703,575,1633,128,0103,279,3393,386,5703,286,8042,867,2642,804,6942,758,0812,640,0272,340,8292,346,9822,336,6402,414,8802,248,6212,185,4942,143,7582,193,0402,084,1871,982,5461,930,1841,803,199
   > 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
13,030,541
12,202,688
11,317,295
11,410,133
11,496,065
11,689,242
10,882,467
12,041,358
13,316,619
11,687,026
12,301,548
15,882,899
14,113,148
15,788,434
15,406,859
16,665,835
14,624,537
12,849,520
11,138,900
12,525,745
10,935,081
11,162,910
10,849,662
11,131,434
13,372,863
13,372,86311,131,43410,849,66211,162,91010,935,08112,525,74511,138,90012,849,52014,624,53716,665,83515,406,85915,788,43414,113,14815,882,89912,301,54811,687,02613,316,61912,041,35810,882,46711,689,24211,496,06511,410,13311,317,29512,202,68813,030,541000000000000000000000000000000000000000000000000000000000000000000000
       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
6,300,256
5,751,725
5,344,650
4,751,607
5,007,553
4,942,081
4,583,448
4,848,541
6,169,360
3,887,192
4,590,610
6,941,052
4,626,033
4,730,261
4,597,493
4,178,639
3,460,186
3,644,171
2,397,538
3,250,920
2,361,378
2,633,509
2,084,076
2,463,795
3,590,222
3,590,2222,463,7952,084,0762,633,5092,361,3783,250,9202,397,5383,644,1713,460,1864,178,6394,597,4934,730,2614,626,0336,941,0524,590,6103,887,1926,169,3604,848,5414,583,4484,942,0815,007,5534,751,6075,344,6505,751,7256,300,256000000000000000000000000000000000000000000000000000000000000000000000
       Short-term Investments 
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
40,830
0
0
100,000
100,000
0
0
0
0
0
0
0
0
0
0
0
00000000000100,000100,0000040,830000000000000000000000000000000000000000000000000000000000000000000000000000000
       Net Receivables 
204,087
231,401
280,425
345,702
320,583
285,552
231,908
196,087
0
184,276
213,721
145,151
204,635
266,348
271,692
298,391
466,163
338,660
293,395
276,757
328,858
389,801
460,422
415,273
642,758
606,943
802,111
1,205,940
1,158,751
1,078,434
1,133,025
498,582
964,147
708,870
698,865
744,708
1,023,223
1,153,692
1,225,949
794,928
1,445,363
1,064,603
1,816,163
1,274,818
1,484,177
1,155,278
1,696,557
1,634,761
1,726,054
1,759,512
2,092,112
1,609,388
1,636,386
1,518,392
3,244,022
2,725,508
3,053,090
2,224,808
2,326,523
2,013,989
2,164,469
1,742,488
1,764,073
1,992,227
2,112,821
2,246,247
2,642,714
2,323,419
3,122,246
2,594,236
2,473,607
1,693,146
909,142
674,475
838,214
1,693,871
1,859,838
2,106,144
2,269,733
2,576,431
3,020,856
2,663,314
2,826,738
2,521,048
3,292,091
2,930,701
2,363,472
623,792
2,458,491
2,175,582
1,854,946
502,059
650,404
851,135
851,135650,404502,0591,854,9462,175,5822,458,491623,7922,363,4722,930,7013,292,0912,521,0482,826,7382,663,3143,020,8562,576,4312,269,7332,106,1441,859,8381,693,871838,214674,475909,1421,693,1462,473,6072,594,2363,122,2462,323,4192,642,7142,246,2472,112,8211,992,2271,764,0731,742,4882,164,4692,013,9892,326,5232,224,8083,053,0902,725,5083,244,0221,518,3921,636,3861,609,3882,092,1121,759,5121,726,0541,634,7611,696,5571,155,2781,484,1771,274,8181,816,1631,064,6031,445,363794,9281,225,9491,153,6921,023,223744,708698,865708,870964,147498,5821,133,0251,078,4341,158,7511,205,940802,111606,943642,758415,273460,422389,801328,858276,757293,395338,660466,163298,391271,692266,348204,635145,151213,721184,2760196,087231,908285,552320,583345,702280,425231,401204,087
       Inventory 
240,966
292,953
343,646
316,053
303,892
323,031
317,156
374,325
0
367,201
370,158
371,817
476,982
553,264
524,773
548,784
695,249
760,763
525,405
360,851
581,023
715,152
787,960
958,482
1,134,955
964,242
1,298,255
1,969,151
2,440,756
2,593,918
2,488,518
2,088,956
1,534,042
1,491,400
1,581,595
1,775,996
1,957,206
2,381,397
2,748,116
3,357,812
3,288,305
3,870,073
3,689,346
5,266,333
5,641,952
6,401,178
6,260,816
9,456,833
8,715,114
8,112,326
6,739,475
6,048,814
5,305,934
4,894,463
4,711,586
5,869,498
5,361,253
4,387,456
3,990,239
3,308,922
3,431,180
3,512,187
2,894,987
3,928,110
4,077,545
3,325,067
3,104,408
4,134,212
3,818,905
3,856,571
3,629,764
3,905,506
4,246,544
4,412,009
4,101,572
4,120,747
4,447,394
4,237,068
4,419,943
4,409,337
4,746,082
5,409,354
6,921,583
7,183,772
7,999,909
7,592,457
5,755,826
5,937,274
5,712,264
5,495,291
5,651,502
6,468,360
6,082,811
6,097,902
6,097,9026,082,8116,468,3605,651,5025,495,2915,712,2645,937,2745,755,8267,592,4577,999,9097,183,7726,921,5835,409,3544,746,0824,409,3374,419,9434,237,0684,447,3944,120,7474,101,5724,412,0094,246,5443,905,5063,629,7643,856,5713,818,9054,134,2123,104,4083,325,0674,077,5453,928,1102,894,9873,512,1873,431,1803,308,9223,990,2394,387,4565,361,2535,869,4984,711,5864,894,4635,305,9346,048,8146,739,4758,112,3268,715,1149,456,8336,260,8166,401,1785,641,9525,266,3333,689,3463,870,0733,288,3053,357,8122,748,1162,381,3971,957,2061,775,9961,581,5951,491,4001,534,0422,088,9562,488,5182,593,9182,440,7561,969,1511,298,255964,2421,134,955958,482787,960715,152581,023360,851525,405760,763695,249548,784524,773553,264476,982371,817370,158367,2010374,325317,156323,031303,892316,053343,646292,953240,966
   > 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
23,081,668
23,346,245
23,760,429
24,254,846
24,279,433
24,680,500
25,124,833
25,157,545
25,399,437
26,099,091
26,034,864
25,574,615
25,245,174
25,508,954
25,443,973
25,531,318
25,273,002
25,824,230
26,192,441
26,210,830
25,752,929
25,165,724
25,165,72425,752,92926,210,83026,192,44125,824,23025,273,00225,531,31825,443,97325,508,95425,245,17425,574,61526,034,86426,099,09125,399,43725,157,54525,124,83324,680,50024,279,43324,254,84623,760,42923,346,24523,081,668000000000000000000000000000000000000000000000000000000000000000000000000
       Property Plant Equipment 
684,635
892,718
958,376
1,027,133
1,041,221
1,050,541
1,066,520
1,105,255
0
1,108,911
1,114,285
1,130,920
1,129,806
1,130,165
1,243,215
1,375,924
1,417,762
1,472,841
1,565,411
1,702,896
1,730,691
1,780,568
1,810,750
2,040,371
2,007,904
2,187,261
2,255,742
2,529,911
2,546,119
2,836,690
2,981,382
3,230,484
3,265,081
3,393,873
3,548,590
3,948,716
4,122,325
4,440,220
4,650,635
5,250,982
5,410,095
5,690,574
6,219,576
7,525,157
7,585,243
8,518,669
8,799,702
9,730,021
10,422,251
11,178,871
11,074,879
11,684,521
11,009,055
11,255,466
10,190,533
10,557,447
10,681,724
10,857,860
11,034,964
13,547,010
13,448,176
13,431,003
13,555,625
13,494,192
13,528,433
13,600,751
13,759,068
13,654,220
13,879,080
14,517,035
14,920,107
16,542,421
16,834,165
17,059,372
17,340,693
17,702,052
17,775,419
18,254,951
18,653,391
18,954,944
19,236,755
19,253,078
19,215,450
19,228,152
19,064,856
19,343,103
19,248,372
19,322,830
19,126,894
18,667,625
18,674,548
18,313,726
18,040,612
17,573,132
17,573,13218,040,61218,313,72618,674,54818,667,62519,126,89419,322,83019,248,37219,343,10319,064,85619,228,15219,215,45019,253,07819,236,75518,954,94418,653,39118,254,95117,775,41917,702,05217,340,69317,059,37216,834,16516,542,42114,920,10714,517,03513,879,08013,654,22013,759,06813,600,75113,528,43313,494,19213,555,62513,431,00313,448,17613,547,01011,034,96410,857,86010,681,72410,557,44710,190,53311,255,46611,009,05511,684,52111,074,87911,178,87110,422,2519,730,0218,799,7028,518,6697,585,2437,525,1576,219,5765,690,5745,410,0955,250,9824,650,6354,440,2204,122,3253,948,7163,548,5903,393,8733,265,0813,230,4842,981,3822,836,6902,546,1192,529,9112,255,7422,187,2612,007,9042,040,3711,810,7501,780,5681,730,6911,702,8961,565,4111,472,8411,417,7621,375,9241,243,2151,130,1651,129,8061,130,9201,114,2851,108,91101,105,2551,066,5201,050,5411,041,2211,027,133958,376892,718684,635
       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
452,296
456,736
436,361
448,420
453,528
462,999
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0000000000000000000462,999453,528448,420436,361456,736452,296000000000000000000000000000000000000000000000000000000000000000000000
       Intangible Assets 
12,812
6,946
6,696
6,446
6,321
6,196
6,071
5,946
0
5,696
5,571
5,446
5,321
5,196
273,389
269,910
266,431
273,603
270,035
257,194
258,350
249,036
250,543
251,725
439,659
244,386
302,753
425,342
498,941
427,721
491,068
402,166
472,472
468,458
464,588
399,579
462,245
388,523
453,610
376,833
435,518
365,613
440,706
353,447
457,268
343,149
438,313
328,734
422,302
320,337
605,468
306,405
1,081,446
1,071,240
933,584
925,190
916,281
910,375
902,652
3,682,130
3,658,831
3,636,341
3,613,710
3,952,242
3,904,906
3,881,077
3,863,071
3,826,291
3,809,862
3,821,953
3,808,197
4,023,907
3,989,264
2,688,230
3,978,848
3,952,739
3,920,033
3,890,099
3,865,478
4,103,314
4,068,862
4,035,452
3,934,034
3,560,216
3,537,524
3,496,846
3,451,951
3,472,824
3,419,176
3,372,855
3,324,060
3,370,955
3,323,094
3,265,440
3,265,4403,323,0943,370,9553,324,0603,372,8553,419,1763,472,8243,451,9513,496,8463,537,5243,560,2163,934,0344,035,4524,068,8624,103,3143,865,4783,890,0993,920,0333,952,7393,978,8482,688,2303,989,2644,023,9073,808,1973,821,9533,809,8623,826,2913,863,0713,881,0773,904,9063,952,2423,613,7103,636,3413,658,8313,682,130902,652910,375916,281925,190933,5841,071,2401,081,446306,405605,468320,337422,302328,734438,313343,149457,268353,447440,706365,613435,518376,833453,610388,523462,245399,579464,588468,458472,472402,166491,068427,721498,941425,342302,753244,386439,659251,725250,543249,036258,350257,194270,035273,603266,431269,910273,3895,1965,3215,4465,5715,69605,9466,0716,1966,3216,4466,6966,94612,812
       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
477,485
521,778
515,811
462,328
489,062
434,925
19,025,833
102,758
105,918
66,423
114,564
72,500
49,744
67,918
75,469
42,136
40,759
40,759
36,810
57,477
56,703
56,703
56,70356,70357,47736,81040,75940,75942,13675,46967,91849,74472,500114,56466,423105,918102,75819,025,833434,925489,062462,328515,811521,778477,485000000000000000000000000000000000000000000000000000000000000000000000000
> Total Liabilities 
657,601
778,329
800,762
922,650
1,027,982
1,000,434
1,029,347
1,085,967
0
1,150,708
1,149,531
1,131,207
1,405,092
1,415,504
1,357,101
1,327,858
1,639,852
1,762,307
1,584,983
1,410,738
1,976,692
2,098,556
2,194,431
2,505,971
2,922,212
3,157,147
3,511,389
4,584,233
5,413,804
5,229,708
5,054,315
4,408,171
4,560,793
4,489,528
4,644,507
4,832,372
5,146,953
5,875,902
6,459,120
6,693,954
8,038,938
8,247,583
10,359,081
11,316,642
11,984,641
13,842,602
15,481,245
18,290,457
18,937,759
18,521,589
16,354,860
15,569,237
15,052,799
14,730,402
14,657,639
15,460,713
15,791,346
15,439,768
15,219,004
18,890,778
18,649,378
18,370,160
18,596,705
19,464,060
18,982,861
18,193,228
18,516,101
18,319,830
19,649,831
21,603,790
20,898,001
20,090,363
20,101,758
20,220,031
20,701,824
21,103,869
22,124,497
23,803,142
22,292,072
22,773,249
26,461,928
24,718,217
25,458,817
23,858,501
23,619,372
21,913,763
21,378,263
19,348,318
20,053,318
18,687,638
18,857,728
18,250,418
17,734,234
17,381,505
17,381,50517,734,23418,250,41818,857,72818,687,63820,053,31819,348,31821,378,26321,913,76323,619,37223,858,50125,458,81724,718,21726,461,92822,773,24922,292,07223,803,14222,124,49721,103,86920,701,82420,220,03120,101,75820,090,36320,898,00121,603,79019,649,83118,319,83018,516,10118,193,22818,982,86119,464,06018,596,70518,370,16018,649,37818,890,77815,219,00415,439,76815,791,34615,460,71314,657,63914,730,40215,052,79915,569,23716,354,86018,521,58918,937,75918,290,45715,481,24513,842,60211,984,64111,316,64210,359,0818,247,5838,038,9386,693,9546,459,1205,875,9025,146,9534,832,3724,644,5074,489,5284,560,7934,408,1715,054,3155,229,7085,413,8044,584,2333,511,3893,157,1472,922,2122,505,9712,194,4312,098,5561,976,6921,410,7381,584,9831,762,3071,639,8521,327,8581,357,1011,415,5041,405,0921,131,2071,149,5311,150,70801,085,9671,029,3471,000,4341,027,982922,650800,762778,329657,601
   > Total Current Liabilities 
633,713
771,643
776,919
871,913
997,245
969,697
998,688
954,370
0
989,246
987,794
1,000,130
1,233,004
1,143,416
1,085,013
1,150,038
1,460,102
1,582,557
1,405,233
1,238,589
1,773,142
1,896,937
1,992,379
2,447,176
2,769,266
2,202,064
2,422,655
3,322,396
4,168,056
4,034,065
3,843,258
3,175,435
3,145,614
2,613,240
2,328,993
2,885,009
3,298,128
3,871,677
4,434,729
5,149,499
6,676,503
7,306,533
8,385,407
9,243,149
10,080,399
11,252,871
12,663,433
15,777,666
16,451,526
16,140,090
14,318,222
13,415,050
12,898,410
11,608,833
11,393,387
12,384,701
12,619,066
12,116,823
11,337,474
14,275,657
14,039,816
13,886,967
14,631,865
15,787,472
15,498,468
14,717,884
14,646,475
15,508,615
15,738,277
15,289,466
15,340,419
14,021,269
14,425,478
15,553,527
16,322,218
17,300,744
17,291,230
18,125,997
15,146,296
14,170,534
16,886,976
15,181,736
17,124,723
14,173,305
12,367,168
11,477,608
11,194,005
9,711,150
10,062,724
8,199,985
8,318,686
7,816,327
8,321,512
7,849,214
7,849,2148,321,5127,816,3278,318,6868,199,98510,062,7249,711,15011,194,00511,477,60812,367,16814,173,30517,124,72315,181,73616,886,97614,170,53415,146,29618,125,99717,291,23017,300,74416,322,21815,553,52714,425,47814,021,26915,340,41915,289,46615,738,27715,508,61514,646,47514,717,88415,498,46815,787,47214,631,86513,886,96714,039,81614,275,65711,337,47412,116,82312,619,06612,384,70111,393,38711,608,83312,898,41013,415,05014,318,22216,140,09016,451,52615,777,66612,663,43311,252,87110,080,3999,243,1498,385,4077,306,5336,676,5035,149,4994,434,7293,871,6773,298,1282,885,0092,328,9932,613,2403,145,6143,175,4353,843,2584,034,0654,168,0563,322,3962,422,6552,202,0642,769,2662,447,1761,992,3791,896,9371,773,1421,238,5891,405,2331,582,5571,460,1021,150,0381,085,0131,143,4161,233,0041,000,130987,794989,2460954,370998,688969,697997,245871,913776,919771,643633,713
       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
1,699,878
831,242
610,000
9,102,182
9,432,418
10,444,081
9,595,238
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0000000000000000009,595,23810,444,0819,432,4189,102,182610,000831,2421,699,878000000000000000000000000000000000000000000000000000000000000000000000
       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
1,699,878
831,242
610,000
9,102,182
9,432,418
10,444,081
9,595,238
10,448,947
11,399,749
9,211,238
8,380,750
10,474,118
10,001,081
10,578,074
7,811,474
6,113,068
5,094,452
4,019,396
2,487,131
2,219,113
948,757
1,493,553
2,106,506
1,758,336
1,911,527
1,911,5271,758,3362,106,5061,493,553948,7572,219,1132,487,1314,019,3965,094,4526,113,0687,811,47410,578,07410,001,08110,474,1188,380,7509,211,23811,399,74910,448,9479,595,23810,444,0819,432,4189,102,182610,000831,2421,699,878000000000000000000000000000000000000000000000000000000000000000000000
       Accounts payable 
62,149
160,911
105,320
49,876
27,650
50,344
65,037
60,074
0
93,332
95,891
66,570
158,568
177,794
69,520
88,820
173,600
164,597
107,598
71,945
103,182
216,442
179,943
219,378
244,489
215,254
322,827
227,703
439,461
490,281
404,151
322,902
197,457
262,913
284,975
287,245
407,092
430,188
531,630
400,381
622,505
450,570
520,326
890,537
1,006,530
885,857
835,019
1,616,091
994,447
1,176,691
871,522
998,857
730,847
919,935
713,921
1,364,467
1,358,644
992,565
860,729
923,183
894,737
862,075
839,738
1,406,558
914,008
1,004,646
883,590
1,179,397
885,971
1,052,375
1,050,239
1,043,660
1,306,754
1,139,313
863,682
1,110,111
1,149,792
1,136,994
1,225,651
1,624,725
1,748,767
1,371,176
1,539,053
1,797,255
1,847,762
1,505,259
1,490,822
1,514,320
1,656,755
1,948,403
1,970,530
1,580,713
1,266,002
1,382,533
1,382,5331,266,0021,580,7131,970,5301,948,4031,656,7551,514,3201,490,8221,505,2591,847,7621,797,2551,539,0531,371,1761,748,7671,624,7251,225,6511,136,9941,149,7921,110,111863,6821,139,3131,306,7541,043,6601,050,2391,052,375885,9711,179,397883,5901,004,646914,0081,406,558839,738862,075894,737923,183860,729992,5651,358,6441,364,467713,921919,935730,847998,857871,5221,176,691994,4471,616,091835,019885,8571,006,530890,537520,326450,570622,505400,381531,630430,188407,092287,245284,975262,913197,457322,902404,151490,281439,461227,703322,827215,254244,489219,378179,943216,442103,18271,945107,598164,597173,60088,82069,520177,794158,56866,57095,89193,332060,07465,03750,34427,65049,876105,320160,91162,149
       Other Current Liabilities 
60,564
74,351
102,102
96,617
89,175
68,203
62,501
19,996
0
73,764
76,510
62,677
152,514
125,427
195,298
231,420
193,983
180,746
177,871
134,178
272,460
105,109
143,577
164,762
221,062
280,495
458,818
209,103
406,636
459,459
355,618
149,594
291,157
204,700
323,711
62,480
219,472
208,203
338,667
125,080
320,762
262,533
493,673
98,995
68,901
2,201
145,173
0
0
298,308
354,616
0
0
0
0
684,439
1,070,827
874,970
1,236,243
1,347,906
2,121,102
1,350,416
1,318,568
1,262,078
1,728,160
1,291,963
1,284,646
1,290,790
3,430,453
904,147
1,159,032
961,496
2,902,792
3,768,027
1,309,905
852,187
753,143
1,033,768
912,950
1,225,128
1,145,289
1,306,213
1,236,763
1,812,989
1,682,421
1,671,222
1,289,041
22,902
1,354,491
1,483,042
1,237,384
34,929
104,454
135,487
135,487104,45434,9291,237,3841,483,0421,354,49122,9021,289,0411,671,2221,682,4211,812,9891,236,7631,306,2131,145,2891,225,128912,9501,033,768753,143852,1871,309,9053,768,0272,902,792961,4961,159,032904,1473,430,4531,290,7901,284,6461,291,9631,728,1601,262,0781,318,5681,350,4162,121,1021,347,9061,236,243874,9701,070,827684,4390000354,616298,30800145,1732,20168,90198,995493,673262,533320,762125,080338,667208,203219,47262,480323,711204,700291,157149,594355,618459,459406,636209,103458,818280,495221,062164,762143,577105,109272,460134,178177,871180,746193,983231,420195,298125,427152,51462,67776,51073,764019,99662,50168,20389,17596,617102,10274,35160,564
   > 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
5,676,280
4,666,504
4,379,606
3,803,125
4,833,268
5,677,145
7,145,776
8,602,715
9,574,952
9,536,481
8,334,093
9,685,195
11,252,204
10,436,155
10,184,258
9,637,167
9,990,594
10,487,653
10,539,042
10,434,091
9,412,721
9,532,290
9,532,2909,412,72110,434,09110,539,04210,487,6539,990,5949,637,16710,184,25810,436,15511,252,2049,685,1958,334,0939,536,4819,574,9528,602,7157,145,7765,677,1454,833,2683,803,1254,379,6064,666,5045,676,280000000000000000000000000000000000000000000000000000000000000000000000000
       Other Liabilities 
0
0
0
0
0
0
0
937
0
802
1,077
1,077
2,088
2,088
2,088
2,320
4,250
4,250
4,250
4,649
6,050
4,119
4,552
17,858
446
8,231
8,192
8,138
8,029
7,943
7,873
10,320
11,134
10,817
20,748
35,378
33,314
32,482
31,649
42,788
41,955
40,566
42,566
102,500
102,750
102,731
210,295
244,563
246,294
261,688
366,841
484,703
484,414
526,240
668,758
916,109
929,070
950,309
1,066,259
1,113,263
1,107,925
1,101,528
1,083,307
900,234
905,968
913,250
910,323
918,118
1,359,628
2,535,025
2,333,282
1,156,876
1,875,403
1,146,944
1,492,208
1,187,687
1,157,860
1,178,315
1,171,634
1,317,402
1,817,531
1,314,992
1,170,076
1,154,147
1,044,995
1,186,132
1,064,750
0
1,509,673
1,100,178
979,998
0
0
0
000979,9981,100,1781,509,67301,064,7501,186,1321,044,9951,154,1471,170,0761,314,9921,817,5311,317,4021,171,6341,178,3151,157,8601,187,6871,492,2081,146,9441,875,4031,156,8762,333,2822,535,0251,359,628918,118910,323913,250905,968900,2341,083,3071,101,5281,107,9251,113,2631,066,259950,309929,070916,109668,758526,240484,414484,703366,841261,688246,294244,563210,295102,731102,750102,50042,56640,56641,95542,78831,64932,48233,31435,37820,74810,81711,13410,3207,8737,9438,0298,1388,1928,23144617,8584,5524,1196,0504,6494,2504,2504,2502,3202,0882,0882,0881,0771,07780209370000000
       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
892,735
878,160
909,986
893,139
875,764
858,594
1,079,604
1,055,478
1,031,156
1,005,722
1,050,810
1,037,556
1,011,147
991,503
1,036,495
1,006,512
1,078,781
1,364,321
0
1,335,987
1,294,916
1,254,416
0
0
0
0001,254,4161,294,9161,335,98701,364,3211,078,7811,006,5121,036,495991,5031,011,1471,037,5561,050,8101,005,7221,031,1561,055,4781,079,604858,594875,764893,139909,986878,160892,735000000000000000000000000000000000000000000000000000000000000000000000
> Total Stockholder Equity
1,145,598
1,151,854
1,181,785
1,161,538
1,157,734
1,136,346
1,149,587
1,155,312
2,414,880
1,178,588
1,190,463
1,202,961
1,228,202
1,335,527
1,438,436
1,529,957
1,629,343
1,612,697
1,682,623
1,707,929
1,589,350
1,606,888
1,684,055
1,765,701
1,899,071
1,979,633
2,176,587
2,338,191
2,535,825
2,777,933
2,908,003
2,444,446
2,333,412
2,391,575
2,520,835
2,567,156
3,966,380
4,009,594
4,104,668
4,637,890
4,823,654
4,893,573
5,077,860
5,206,073
5,277,115
5,196,139
5,206,711
5,126,705
4,928,391
7,458,597
7,396,990
7,056,232
7,142,264
7,226,321
7,271,447
7,071,478
6,762,208
6,591,735
6,396,643
7,716,803
7,695,879
7,729,889
7,802,863
7,871,833
8,050,870
8,250,546
10,780,488
10,955,968
11,107,347
11,477,826
11,720,414
11,952,253
12,118,530
12,365,533
12,421,983
12,402,909
12,518,454
12,559,934
12,851,764
12,936,185
13,265,490
13,960,644
14,777,202
15,518,768
16,668,059
16,560,108
16,080,193
16,389,601
16,803,734
17,113,270
17,519,342
17,790,292
18,108,914
20,167,884
20,167,88418,108,91417,790,29217,519,34217,113,27016,803,73416,389,60116,080,19316,560,10816,668,05915,518,76814,777,20213,960,64413,265,49012,936,18512,851,76412,559,93412,518,45412,402,90912,421,98312,365,53312,118,53011,952,25311,720,41411,477,82611,107,34710,955,96810,780,4888,250,5468,050,8707,871,8337,802,8637,729,8897,695,8797,716,8036,396,6436,591,7356,762,2087,071,4787,271,4477,226,3217,142,2647,056,2327,396,9907,458,5974,928,3915,126,7055,206,7115,196,1395,277,1155,206,0735,077,8604,893,5734,823,6544,637,8904,104,6684,009,5943,966,3802,567,1562,520,8352,391,5752,333,4122,444,4462,908,0032,777,9332,535,8252,338,1912,176,5871,979,6331,899,0711,765,7011,684,0551,606,8881,589,3501,707,9291,682,6231,612,6971,629,3431,529,9571,438,4361,335,5271,228,2021,202,9611,190,4631,178,5882,414,8801,155,3121,149,5871,136,3461,157,7341,161,5381,181,7851,151,8541,145,598
   Common Stock
357,904
357,904
357,904
357,904
357,904
357,904
357,904
357,904
0
357,904
357,904
357,904
357,904
357,904
357,904
536,856
536,856
536,856
536,856
536,856
536,856
536,856
536,856
536,856
536,856
536,856
536,856
537,108
538,325
650,709
650,720
650,721
650,722
650,723
650,724
650,728
801,754
801,754
801,754
824,109
824,109
906,520
906,520
906,520
906,520
906,520
906,520
906,520
906,520
1,151,220
1,151,220
1,151,220
1,151,220
1,151,220
1,151,220
1,151,220
1,151,220
1,151,220
1,151,220
1,472,055
1,472,055
1,472,055
1,472,055
1,472,055
1,472,055
1,472,055
1,668,776
1,668,776
1,668,776
1,668,776
1,668,776
1,668,776
1,668,776
1,668,776
1,668,776
1,668,776
1,668,776
1,668,776
1,668,776
1,668,776
1,668,776
1,668,776
1,668,776
1,668,776
1,668,776
1,668,776
1,668,776
0
1,645,802
1,645,802
1,645,802
0
0
0
0001,645,8021,645,8021,645,80201,668,7761,668,7761,668,7761,668,7761,668,7761,668,7761,668,7761,668,7761,668,7761,668,7761,668,7761,668,7761,668,7761,668,7761,668,7761,668,7761,668,7761,668,7761,668,7761,668,7761,668,7761,472,0551,472,0551,472,0551,472,0551,472,0551,472,0551,472,0551,151,2201,151,2201,151,2201,151,2201,151,2201,151,2201,151,2201,151,2201,151,2201,151,220906,520906,520906,520906,520906,520906,520906,520906,520824,109824,109801,754801,754801,754650,728650,724650,723650,722650,721650,720650,709538,325537,108536,856536,856536,856536,856536,856536,856536,856536,856536,856536,856536,856536,856357,904357,904357,904357,904357,904357,9040357,904357,904357,904357,904357,904357,904357,904357,904
   Retained Earnings 
46,556
35,358
63,968
41,278
37,475
16,704
29,945
35,434
0
58,709
70,584
58,773
93,049
205,216
308,112
218,393
317,779
408,129
478,682
447,516
329,048
346,448
423,731
489,648
605,923
631,817
825,839
902,893
1,070,292
1,211,630
1,342,951
868,814
756,894
814,207
943,379
965,198
1,036,972
1,083,789
1,176,598
1,212,177
1,397,258
1,467,718
1,655,496
1,692,083
1,757,927
1,677,026
1,685,348
1,607,632
1,413,542
662,354
599,565
264,041
790,519
875,275
929,105
740,046
432,934
207,177
45,956
0
0
0
0
0
0
133,710
314,399
481,206
656,907
933,513
1,209,113
1,362,418
1,116,466
1,379,024
1,503,780
2,213,203
2,261,041
2,415,242
2,670,105
2,903,595
3,232,547
3,863,494
4,699,245
5,445,488
6,656,181
6,784,721
6,609,756
6,077,057
6,877,939
7,100,637
7,508,489
7,248,870
7,575,126
7,611,942
7,611,9427,575,1267,248,8707,508,4897,100,6376,877,9396,077,0576,609,7566,784,7216,656,1815,445,4884,699,2453,863,4943,232,5472,903,5952,670,1052,415,2422,261,0412,213,2031,503,7801,379,0241,116,4661,362,4181,209,113933,513656,907481,206314,399133,71000000045,956207,177432,934740,046929,105875,275790,519264,041599,565662,3541,413,5421,607,6321,685,3481,677,0261,757,9271,692,0831,655,4961,467,7181,397,2581,212,1771,176,5981,083,7891,036,972965,198943,379814,207756,894868,8141,342,9511,211,6301,070,292902,893825,839631,817605,923489,648423,731346,448329,048447,516478,682408,129317,779218,393308,112205,21693,04958,77370,58458,709035,43429,94516,70437,47541,27863,96835,35846,556
   Capital Surplus 0000000000000000000000000000000000000000000000000000000000000000000000000000000000000000000000
   Treasury Stock0000000000000000000000000000000000000000000000000000000000000000000000000000000000000000000000
   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
25,318
-7,694
-19,674
25,383
32,444
20,946
-5,797
61,952
-50,692
-13,715
-154,295
-110,724
-46,721
-84,668
-43,282
-104,724
-341,193
-496,355
0
-40,682
45,681
43,770
0
0
0
00043,77045,681-40,6820-496,355-341,193-104,724-43,282-84,668-46,721-110,724-154,295-13,715-50,69261,952-5,79720,94632,44425,383-19,674-7,69425,318000000000000000000000000000000000000000000000000000000000000000000000



6.3. Balance Sheets

Currency in CNY. All numbers in thousands.