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

Advanced Technology & Materials Co Ltd
Buy, Hold or Sell?

Let's analyze Advanced Technology & Materials Co Ltd together

I guess you are interested in Advanced Technology & Materials 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 Advanced Technology & Materials 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 Advanced Technology & Materials Co Ltd

I send you an email if I find something interesting about Advanced Technology & Materials Co Ltd.

1. Quick Overview

1.1. Quick analysis of Advanced Technology & Materials Co Ltd (30 sec.)










1.2. What can you expect buying and holding a share of Advanced Technology & Materials Co Ltd? (30 sec.)

How much money do you get?

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

What is your share worth?

Current worth
¥6.05
Expected worth in 1 year
¥5.84
How sure are you?
80.0%

+ What do you gain per year?

Total Gains per Share
¥-0.11
Return On Investment
-0.9%

For what price can you sell your share?

Current Price per Share
¥12.04
Expected price per share
¥9.0189 - ¥14.47
How sure are you?
50%
3rd party ad coffee SUPPORTERis ad-free.

2. Detailed Analysis

2.1. Valuation of Advanced Technology & Materials Co Ltd (5 min.)




Live pricePrice per Share (EOD)
¥12.04
Intrinsic Value Per Share
¥4.23 - ¥12.08
Total Value Per Share
¥10.28 - ¥18.13

2.2. Growth of Advanced Technology & Materials Co Ltd (5 min.)




Is Advanced Technology & Materials Co Ltd growing?

Current yearPrevious yearGrowGrow %
How rich?$875.7m$877.9m$12.3m1.4%

How much money is Advanced Technology & Materials Co Ltd making?

Current yearPrevious yearGrowGrow %
Making money$13.5m$8.1m$5.4m40.2%
Net Profit Margin4.9%3.0%--

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

2.3. Financial Health of Advanced Technology & Materials 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
#65 / 856

Most Revenue
#75 / 856

Most Profit
#75 / 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 Advanced Technology & Materials Co Ltd?

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

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

Speculation

The Price per Share of Advanced Technology & Materials Co Ltd is ¥12.04. 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 Advanced Technology & Materials 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 Advanced Technology & Materials 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 ¥6.05. Based on the TTM, the Book Value Change Per Share is ¥-0.05 per quarter. Based on the YOY, the Book Value Change Per Share is ¥0.09 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 ¥0.03 per quarter.
Based on historical numbers we can estimate the returns while holding a share of Advanced Technology & Materials 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 Eps0.010.1%0.010.1%0.010.1%0.010.1%0.000.0%
Usd Book Value Change Per Share0.010.1%-0.01-0.1%0.010.1%0.010.0%0.010.0%
Usd Dividend Per Share0.000.0%0.000.0%0.000.0%0.000.0%0.000.0%
Usd Total Gains Per Share0.010.1%0.000.0%0.020.1%0.010.1%0.010.1%
Usd Price Per Share1.35-1.22-1.23-1.12-1.21-
Price to Earnings Ratio43.11-31.64-44.31-57.85-113.94-
Price-to-Total Gains Ratio106.51-18.07-132.74-90.54-99.40-
Price to Book Ratio1.62-1.44-1.48-1.41-1.63-
Price-to-Total Gains Ratio106.51-18.07-132.74-90.54-99.40-

When do you get the money?

Usd Investment
$.00
Usd Price Per Share1.659112
Number of shares602
Gains per QuarterTrailing 12 Months5 Year
Usd Dividend Per Share0.000.00
Usd Book Value Change Per Share-0.010.01
Usd Total Gains Per Share0.000.01
Gains per Quarter (602 shares)-2.195.29
Gains per Year (602 shares)-8.7721.17
YearsReturn on Investment (TTM)Return on Investment (5Y)
 DividendBook Value gainTotal gainsDividendBook Value gainTotal gains
Broker costs---10---10
19-17-1981411
217-35-28152732
326-52-37234153
435-70-46305574
543-87-55386895
652-104-644582116
760-122-735395137
869-139-8260109158
978-157-9168123179
1086-174-10075136200

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%12.00.00.0100.0%20.00.00.0100.0%34.03.03.085.0%83.03.05.091.2%
Book Value Change Per Share2.02.00.050.0%9.03.00.075.0%16.04.00.080.0%27.013.00.067.5%71.020.00.078.0%
Dividend per Share4.00.00.0100.0%12.00.00.0100.0%20.00.00.0100.0%40.00.00.0100.0%82.00.09.090.1%
Total Gains per Share2.02.00.050.0%10.02.00.083.3%17.03.00.085.0%32.08.00.080.0%83.08.00.091.2%
3rd party ad coffee SUPPORTERis ad-free.

3.2. Key Performance Indicators

The key performance indicators of Advanced Technology & Materials 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--0.087-0.052+161%0.090-4%0.041+111%0.042+107%
Book Value Per Share--6.0486.149-2%6.0630%5.742+5%5.452+11%
Current Ratio--1.7811.7870%1.692+5%1.578+13%0.984+81%
Debt To Asset Ratio--0.4190.414+1%0.426-2%0.413+1%0.418+0%
Debt To Equity Ratio--0.8360.859-3%0.944-11%0.873-4%0.923-9%
Dividend Per Share--0.0050.026-80%0.036-85%0.023-77%0.034-84%
Enterprise Value--5698843261.9004773200429.553+19%4676208484.498+22%4313454144.492+32%5094322098.234+12%
Eps--0.0570.094-40%0.056+1%0.054+6%0.030+90%
Ev To Ebitda Ratio--infinfnan%infnan%infnan%infnan%
Ev To Sales Ratio--0.7380.600+23%0.604+22%0.643+15%1.032-29%
Free Cash Flow Per Share--0.1630.118+37%0.074+118%0.095+72%0.058+181%
Free Cash Flow To Equity Per Share--0.1630.118+37%0.071+130%0.057+188%0.036+347%
Gross Profit Margin--1.0001.0000%1.0000%1.0000%0.925+8%
Intrinsic Value_10Y_max--12.083--------
Intrinsic Value_10Y_min--4.233--------
Intrinsic Value_1Y_max--0.491--------
Intrinsic Value_1Y_min--0.266--------
Intrinsic Value_3Y_max--2.023--------
Intrinsic Value_3Y_min--0.940--------
Intrinsic Value_5Y_max--4.217--------
Intrinsic Value_5Y_min--1.765--------
Market Cap12651511792.640+19%10276726356.4809333642317.120+10%9404570643.200+9%8564989420.416+20%9202293565.120+12%
Net Profit Margin--0.0310.049-37%0.030+3%0.032-3%0.020+55%
Operating Margin----0%0.032-100%0.035-100%0.021-100%
Operating Ratio--1.7611.7690%1.794-2%1.775-1%1.429+23%
Pb Ratio1.991+19%1.6171.445+12%1.475+10%1.415+14%1.633-1%
Pe Ratio53.066+19%43.10531.636+36%44.307-3%57.847-25%113.945-62%
Price Per Share12.040+19%9.7808.883+10%8.950+9%8.151+20%8.758+12%
Price To Free Cash Flow Ratio18.514+19%15.039-22.339+249%26.684-44%2.398+527%-3.060+120%
Price To Total Gains Ratio131.118+19%106.50618.074+489%132.737-20%90.542+18%99.397+7%
Quick Ratio--0.4060.349+16%0.459-11%0.438-7%0.482-16%
Return On Assets--0.0050.009-40%0.005+3%0.005+1%0.003+77%
Return On Equity--0.0110.018-41%0.012-7%0.011-4%0.007+66%
Total Gains Per Share--0.092-0.026+129%0.126-27%0.064+44%0.075+22%
Usd Book Value--875791557.160890335793.944-2%877948488.1750%831367908.505+5%789407672.199+11%
Usd Book Value Change Per Share--0.012-0.007+161%0.012-4%0.006+111%0.006+107%
Usd Book Value Per Share--0.8330.847-2%0.8360%0.791+5%0.751+11%
Usd Dividend Per Share--0.0010.004-80%0.005-85%0.003-77%0.005-84%
Usd Enterprise Value--785300601.490657747019.192+19%644381529.164+22%594393981.111+32%701997585.137+12%
Usd Eps--0.0080.013-40%0.008+1%0.007+6%0.004+90%
Usd Free Cash Flow--23540751.87517152515.809+37%10786637.531+118%13684087.720+72%6906416.519+241%
Usd Free Cash Flow Per Share--0.0220.016+37%0.010+118%0.013+72%0.008+181%
Usd Free Cash Flow To Equity Per Share--0.0220.016+37%0.010+130%0.008+188%0.005+347%
Usd Market Cap1743378325.026+19%1416132891.9231286175911.299+10%1295949834.633+9%1180255542.133+20%1268076053.274+12%
Usd Price Per Share1.659+19%1.3481.224+10%1.233+9%1.123+20%1.207+12%
Usd Profit--8213270.38613579211.737-40%8121397.555+1%7770107.251+6%4317058.116+90%
Usd Revenue--266158412.603275470301.378-3%266385574.4740%233263606.235+14%192547827.195+38%
Usd Total Gains Per Share--0.013-0.004+129%0.017-27%0.009+44%0.010+22%
 EOD+4 -4MRQTTM+19 -18YOY+22 -165Y+28 -1010Y+30 -9

3.3 Fundamental Score

Let's check the fundamental score of Advanced Technology & Materials Co Ltd based on Penke's default stock scanner.

Penke's Stock Scanner

  
  
IndicatorConditionValue
Price to Earnings Ratio (EOD)Between0-1553.066
Price to Book Ratio (EOD)Between0-11.991
Net Profit Margin (MRQ)Greater than00.031
Operating Margin (MRQ)Greater than00.000
Quick Ratio (MRQ)Greater than10.406
Current Ratio (MRQ)Greater than11.781
Debt to Asset Ratio (MRQ)Less than10.419
Debt to Equity Ratio (MRQ)Less than10.836
Return on Equity (MRQ)Greater than0.150.011
Return on Assets (MRQ)Greater than0.050.005
Total4/10 (40.0%)

3.4 Technical Score

Let's check the technical score of Advanced Technology & Materials Co Ltd based on Penke's default Symbol scanner.

Penke's Symbol Scanner

  
  
IndicatorConditionValue
RsiGreater than5055.606
Ma 20Greater thanMa 5011.859
Ma 50Greater thanMa 10010.717
Ma 100Greater thanMa 2009.478
OpenGreater thanClose12.110
Total5/5 (100.0%)

4. In-depth Analysis

4.1 About Advanced Technology & Materials Co Ltd

Advanced Technology & Materials Co., Ltd. engages in the research, development, and manufacture of metallic materials, products, and solutions in the People's Republic of China and internationally. Its products include rare earth permanent magnets; special alloys; amorphous and nano-crystalline materials and products; refractory materials and products; diamond tools, atomized alloy powders; metal injection molding parts; HIP products; steel tool and die; welding material; and environmental protection engineering. The company serves automobile, electronics, automation and drives, energy, medical technology, aerospace and ship, railway, environmental protection, and other industries. Advanced Technology & Materials Co., Ltd. was incorporated in 1998 and is headquartered in Beijing, the People's Republic of China.

Fundamental data was last updated by Penke on 2024-11-17 18:19:05.

4.2 In-depth Summary

4.2.1. Financial Health Summary

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

4.2.2. Valuation Summary

Valuation Details
 Compared to previous yearCompared to industry
Based on the equity, the company is underpriced.
Based on the earnings, the company is overpriced.
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 Advanced Technology & Materials Co Ltd earns for each ¥1 of revenue.

  • Above 10% is considered healthy but always compare Advanced Technology & Materials Co Ltd to the Other Industrial Metals & Mining industry mean.
  • A Net Profit Margin of 3.1% means that ¥0.03 for each ¥1 in revenue is generated as profit.

Let's take a look of the Net Profit Margin trends of Advanced Technology & Materials Co Ltd:

  • The MRQ is 3.1%. The company is making a profit. +1
  • The TTM is 4.9%. The company is making a profit. +1
Trends
Current periodCompared to+/- 
MRQ3.1%TTM4.9%-1.8%
TTM4.9%YOY3.0%+1.9%
TTM4.9%5Y3.2%+1.7%
5Y3.2%10Y2.0%+1.2%
Compared to industry (Other Industrial Metals & Mining)
PeriodCompanyIndustry (mean)+/- 
MRQ3.1%-4.4%+7.5%
TTM4.9%-7.6%+12.5%
YOY3.0%-46.6%+49.6%
5Y3.2%-173.8%+177.0%
10Y2.0%-670.0%+672.0%
4.3.1.2. Return on Assets

Shows how efficient Advanced Technology & Materials Co Ltd is using its assets to generate profit.

  • Above 5% is considered healthy but always compare Advanced Technology & Materials Co Ltd to the Other Industrial Metals & Mining industry mean.
  • 0.5% Return on Assets means that Advanced Technology & Materials Co Ltd generated ¥0.01 profit for each $1 in assets.

Let's take a look of the Return on Assets trends of Advanced Technology & Materials Co Ltd:

  • The MRQ is 0.5%. Using its assets, the company is inefficient in making profit. -1
  • The TTM is 0.9%. Using its assets, the company is inefficient in making profit. -1
Trends
Current periodCompared to+/- 
MRQ0.5%TTM0.9%-0.4%
TTM0.9%YOY0.5%+0.4%
TTM0.9%5Y0.5%+0.4%
5Y0.5%10Y0.3%+0.2%
Compared to industry (Other Industrial Metals & Mining)
PeriodCompanyIndustry (mean)+/- 
MRQ0.5%-6.4%+6.9%
TTM0.9%-6.9%+7.8%
YOY0.5%-6.5%+7.0%
5Y0.5%-9.2%+9.7%
10Y0.3%-14.1%+14.4%
4.3.1.3. Return on Equity

Shows how efficient Advanced Technology & Materials Co Ltd is using its investors money to generate profit.

  • Above 15%-20% is considered healthy but always compare Advanced Technology & Materials Co Ltd to the Other Industrial Metals & Mining industry mean.
  • 1.1% Return on Equity means Advanced Technology & Materials Co Ltd generated ¥0.01 for each ¥1 the owners (shareholders) invested.

Let's take a look of the Return on Equity trends of Advanced Technology & Materials Co Ltd:

  • The MRQ is 1.1%. Using its investors money, the company is inefficient in making profit. -1
  • The TTM is 1.8%. Using its investors money, the company is inefficient in making profit. -1
Trends
Current periodCompared to+/- 
MRQ1.1%TTM1.8%-0.8%
TTM1.8%YOY1.2%+0.7%
TTM1.8%5Y1.1%+0.7%
5Y1.1%10Y0.7%+0.5%
Compared to industry (Other Industrial Metals & Mining)
PeriodCompanyIndustry (mean)+/- 
MRQ1.1%-6.8%+7.9%
TTM1.8%-7.6%+9.4%
YOY1.2%-7.2%+8.4%
5Y1.1%-9.7%+10.8%
10Y0.7%-14.3%+15.0%
3rd party ad coffee SUPPORTERis ad-free.

4.3.2. Operating Efficiency of Advanced Technology & Materials Co Ltd.

4.3.2. Operating Efficiency
4.3.2.1. Operating Margin

Measures how efficient Advanced Technology & Materials Co Ltd is operating .

  • Measures how much profit Advanced Technology & Materials 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 Advanced Technology & Materials 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 Advanced Technology & Materials Co Ltd:

  • The MRQ is 0.0%. The data is not here.
Trends
Current periodCompared to+/- 
MRQ-TTM-0.0%
TTM-YOY3.2%-3.2%
TTM-5Y3.5%-3.5%
5Y3.5%10Y2.1%+1.4%
Compared to industry (Other Industrial Metals & Mining)
PeriodCompanyIndustry (mean)+/- 
MRQ--97.0%+97.0%
TTM--42.6%+42.6%
YOY3.2%-49.7%+52.9%
5Y3.5%-272.8%+276.3%
10Y2.1%-629.6%+631.7%
4.3.2.2. Operating Ratio

Measures how efficient Advanced Technology & Materials 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 1.76 means that the operating costs are ¥1.76 for each ¥1 in net sales.

Let's take a look of the Operating Ratio trends of Advanced Technology & Materials Co Ltd:

  • The MRQ is 1.761. The company is inefficient in keeping operating costs low. -1
  • The TTM is 1.769. The company is inefficient in keeping operating costs low. -1
Trends
Current periodCompared to+/- 
MRQ1.761TTM1.769-0.008
TTM1.769YOY1.794-0.025
TTM1.7695Y1.775-0.006
5Y1.77510Y1.429+0.345
Compared to industry (Other Industrial Metals & Mining)
PeriodCompanyIndustry (mean)+/- 
MRQ1.7611.700+0.061
TTM1.7691.707+0.062
YOY1.7941.954-0.160
5Y1.7753.533-1.758
10Y1.4298.363-6.934
3rd party ad coffee SUPPORTERis ad-free.

4.4.3. Liquidity of Advanced Technology & Materials Co Ltd.

4.4.3. Liquidity
4.4.3.1. Current Ratio

Measures if Advanced Technology & Materials 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 1.78 means the company has ¥1.78 in assets for each ¥1 in short-term debts.

Let's take a look of the Current Ratio trends of Advanced Technology & Materials Co Ltd:

  • The MRQ is 1.781. The company is able to pay all its short-term debts. +1
  • The TTM is 1.787. The company is able to pay all its short-term debts. +1
Trends
Current periodCompared to+/- 
MRQ1.781TTM1.787-0.006
TTM1.787YOY1.692+0.095
TTM1.7875Y1.578+0.209
5Y1.57810Y0.984+0.594
Compared to industry (Other Industrial Metals & Mining)
PeriodCompanyIndustry (mean)+/- 
MRQ1.7811.950-0.169
TTM1.7872.046-0.259
YOY1.6922.812-1.120
5Y1.5783.920-2.342
10Y0.9844.512-3.528
4.4.3.2. Quick Ratio

Measures if Advanced Technology & Materials 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 Advanced Technology & Materials Co Ltd to the Other Industrial Metals & Mining industry mean.
  • A Quick Ratio of 0.41 means the company can pay off ¥0.41 for each ¥1 in debt (using most liquid assets).

Let's take a look of the Quick Ratio trends of Advanced Technology & Materials Co Ltd:

  • The MRQ is 0.406. The company is just not able to pay all its short-term debts with the most liquid assets. -1
  • The TTM is 0.349. The company is just not able to pay all its short-term debts with the most liquid assets. -1
Trends
Current periodCompared to+/- 
MRQ0.406TTM0.349+0.057
TTM0.349YOY0.459-0.110
TTM0.3495Y0.438-0.089
5Y0.43810Y0.482-0.044
Compared to industry (Other Industrial Metals & Mining)
PeriodCompanyIndustry (mean)+/- 
MRQ0.4060.913-0.507
TTM0.3491.159-0.810
YOY0.4591.736-1.277
5Y0.4382.392-1.954
10Y0.4823.407-2.925
3rd party ad coffee SUPPORTERis ad-free.

4.5.4. Solvency of Advanced Technology & Materials Co Ltd.

4.5.4. Solvency
4.5.4.1. Debt to Asset Ratio

Measures how much % of Advanced Technology & Materials Co Ltd assets are financed with debt.

  • Below 1 (100%) is considered healthy but always compare Advanced Technology & Materials Co Ltd to Other Industrial Metals & Mining industry mean.
  • A Debt to Asset Ratio of 0.42 means that Advanced Technology & Materials Co Ltd assets are financed with 41.9% credit (debt) and the remaining percentage (100% - 41.9%) is financed by its owners/shareholders. 

Let's take a look of the Debt to Asset Ratio trends of Advanced Technology & Materials Co Ltd:

  • The MRQ is 0.419. The company is very able to pay all its debts by selling its assets. +2
  • The TTM is 0.414. The company is very able to pay all its debts by selling its assets. +2
Trends
Current periodCompared to+/- 
MRQ0.419TTM0.414+0.005
TTM0.414YOY0.426-0.012
TTM0.4145Y0.413+0.001
5Y0.41310Y0.418-0.005
Compared to industry (Other Industrial Metals & Mining)
PeriodCompanyIndustry (mean)+/- 
MRQ0.4190.200+0.219
TTM0.4140.200+0.214
YOY0.4260.180+0.246
5Y0.4130.228+0.185
10Y0.4180.261+0.157
4.5.4.2. Debt to Equity Ratio

Measures if Advanced Technology & Materials Co Ltd is able to pay off its debts by using shareholders equity.

  • Below 2 is considered healthy but always compare Advanced Technology & Materials Co Ltd to the Other Industrial Metals & Mining industry mean.
  • A Debt to Equity ratio of 83.6% means that company has ¥0.84 debt for each ¥1 in shareholders equity.

Let's take a look of the Debt to Equity Ratio trends of Advanced Technology & Materials Co Ltd:

  • The MRQ is 0.836. The company is very able to pay all its debts with equity. +2
  • The TTM is 0.859. The company is very able to pay all its debts with equity. +2
Trends
Current periodCompared to+/- 
MRQ0.836TTM0.859-0.023
TTM0.859YOY0.944-0.084
TTM0.8595Y0.873-0.013
5Y0.87310Y0.923-0.050
Compared to industry (Other Industrial Metals & Mining)
PeriodCompanyIndustry (mean)+/- 
MRQ0.8360.182+0.654
TTM0.8590.187+0.672
YOY0.9440.187+0.757
5Y0.8730.238+0.635
10Y0.9230.293+0.630
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 Advanced Technology & Materials Co Ltd generates.

  • Above 15 is considered overpriced but always compare Advanced Technology & Materials Co Ltd to the Other Industrial Metals & Mining industry mean.
  • A PE ratio of 43.11 means the investor is paying ¥43.11 for every ¥1 in earnings.

Let's take a look of the Price to Earnings Ratio trends of Advanced Technology & Materials Co Ltd:

  • The EOD is 53.066. Based on the earnings, the company is expensive. -2
  • The MRQ is 43.105. Based on the earnings, the company is overpriced. -1
  • The TTM is 31.636. Based on the earnings, the company is overpriced. -1
Trends
Current periodCompared to+/- 
EOD53.066MRQ43.105+9.961
MRQ43.105TTM31.636+11.469
TTM31.636YOY44.307-12.671
TTM31.6365Y57.847-26.211
5Y57.84710Y113.945-56.097
Compared to industry (Other Industrial Metals & Mining)
PeriodCompanyIndustry (mean)+/- 
EOD53.066-3.577+56.643
MRQ43.105-4.669+47.774
TTM31.636-5.105+36.741
YOY44.307-7.093+51.400
5Y57.847-10.583+68.430
10Y113.945-11.586+125.531
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 Advanced Technology & Materials Co Ltd:

  • The EOD is 18.514. Based on how much money comes from the company's main activities, the company is underpriced. +1
  • The MRQ is 15.039. Based on how much money comes from the company's main activities, the company is underpriced. +1
  • The TTM is -22.339. Based on how much money comes from the company's main activities, the company is expensive. -2
Trends
Current periodCompared to+/- 
EOD18.514MRQ15.039+3.475
MRQ15.039TTM-22.339+37.378
TTM-22.339YOY26.684-49.024
TTM-22.3395Y2.398-24.737
5Y2.39810Y-3.060+5.458
Compared to industry (Other Industrial Metals & Mining)
PeriodCompanyIndustry (mean)+/- 
EOD18.514-4.807+23.321
MRQ15.039-5.544+20.583
TTM-22.339-5.880-16.459
YOY26.684-7.722+34.406
5Y2.398-12.193+14.591
10Y-3.060-15.452+12.392
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 Advanced Technology & Materials 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 1.62 means the investor is paying ¥1.62 for each ¥1 in book value.

Let's take a look of the Price to Book Ratio trends of Advanced Technology & Materials Co Ltd:

  • The EOD is 1.991. Based on the equity, the company is underpriced. +1
  • The MRQ is 1.617. Based on the equity, the company is underpriced. +1
  • The TTM is 1.445. Based on the equity, the company is underpriced. +1
Trends
Current periodCompared to+/- 
EOD1.991MRQ1.617+0.374
MRQ1.617TTM1.445+0.172
TTM1.445YOY1.475-0.031
TTM1.4455Y1.415+0.030
5Y1.41510Y1.633-0.218
Compared to industry (Other Industrial Metals & Mining)
PeriodCompanyIndustry (mean)+/- 
EOD1.9911.105+0.886
MRQ1.6171.241+0.376
TTM1.4451.390+0.055
YOY1.4751.840-0.365
5Y1.4152.538-1.123
10Y1.6333.102-1.469
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 Assets10,933,410
Total Liabilities4,577,883
Total Stockholder Equity5,475,362
 As reported
Total Liabilities 4,577,883
Total Stockholder Equity+ 5,475,362
Total Assets = 10,933,410

Assets

Total Assets10,933,410
Total Current Assets6,467,902
Long-term Assets4,465,508
Total Current Assets
Cash And Cash Equivalents 2,258,046
Net Receivables 1,476,181
Inventory 2,158,586
Other Current Assets 46,876
Total Current Assets  (as reported)6,467,902
Total Current Assets  (calculated)5,939,689
+/- 528,212
Long-term Assets
Property Plant Equipment 3,033,816
Goodwill 584,732
Intangible Assets 345,854
Long-term Assets Other 114,356
Long-term Assets  (as reported)4,465,508
Long-term Assets  (calculated)4,078,758
+/- 386,750

Liabilities & Shareholders' Equity

Total Current Liabilities3,631,937
Long-term Liabilities945,946
Total Stockholder Equity5,475,362
Total Current Liabilities
Short Long Term Debt 100,060
Accounts payable 2,816,080
Other Current Liabilities 82,122
Total Current Liabilities  (as reported)3,631,937
Total Current Liabilities  (calculated)2,998,261
+/- 633,676
Long-term Liabilities
Long term Debt 750,510
Capital Lease Obligations Min Short Term Debt29,227
Long-term Liabilities  (as reported)945,946
Long-term Liabilities  (calculated)779,737
+/- 166,209
Total Stockholder Equity
Retained Earnings 1,146,838
Total Stockholder Equity (as reported)5,475,362
Total Stockholder Equity (calculated)1,146,838
+/- 4,328,525
Other
Capital Stock1,050,788
Common Stock Shares Outstanding 1,050,788
Net Invested Capital 6,325,932
Net Working Capital 2,835,965
Property Plant and Equipment Gross 3,033,816



6.2. Balance Sheets Structured

Currency in CNY. All numbers in thousands.

 Trend2024-09-302024-06-302024-03-312023-12-312023-09-302023-06-302023-03-312022-12-312022-09-302022-06-302022-03-312021-12-312021-09-302021-06-302021-03-312020-12-312020-09-302020-06-302020-03-312019-12-312019-09-302019-06-302019-03-312018-12-312018-09-302018-06-302018-03-312017-12-312017-09-302017-06-302017-03-312016-12-312016-09-302016-06-302016-03-312015-12-312015-09-302015-06-302015-03-312014-12-312014-09-302014-06-302014-03-312013-12-312013-09-302013-06-302013-03-312012-12-312012-09-302012-06-302012-03-312011-12-312011-09-302011-06-302011-03-312010-12-312010-09-302010-06-302010-03-312009-12-312009-09-302009-06-302009-03-312008-12-312008-09-302008-06-302008-03-312007-12-312007-09-302007-06-302007-03-312006-12-312006-09-302006-06-302006-03-312005-12-312005-09-302005-06-302005-03-312004-12-312004-09-302004-06-302004-03-312003-12-312003-09-302003-06-302003-03-312002-12-312002-09-302002-06-302002-03-312001-12-312001-06-302000-12-312000-06-30
> Total Assets 
1,163,706
1,486,033
1,236,619
1,248,216
1,301,977
1,283,409
1,332,464
1,348,309
1,348,452
1,494,815
1,823,362
2,002,511
2,169,083
2,218,268
2,136,805
2,274,475
2,376,762
2,380,959
2,483,407
2,552,211
2,572,744
2,660,200
2,840,209
3,258,966
3,261,564
3,399,604
3,534,771
3,554,643
3,867,625
4,112,792
4,200,516
4,102,557
4,204,788
4,185,197
4,920,087
4,855,920
4,837,197
5,074,154
5,107,266
5,398,020
5,616,672
6,099,814
6,474,650
6,922,253
7,173,424
7,084,941
7,502,387
7,612,266
7,629,165
7,675,038
7,659,481
7,497,778
7,615,885
7,768,135
7,879,606
7,733,086
8,079,894
8,098,377
8,146,062
8,327,211
9,424,104
9,682,565
9,847,157
9,895,214
9,899,437
10,026,282
10,036,360
10,017,809
10,409,691
10,144,133
10,029,810
9,744,142
9,578,448
9,275,249
9,376,061
9,271,107
9,449,984
9,351,940
9,373,380
9,288,369
9,222,721
9,491,792
9,770,514
10,128,891
10,343,447
10,700,712
10,816,602
10,899,603
11,097,377
11,061,562
11,339,623
11,370,068
11,184,627
10,597,953
10,933,410
10,933,41010,597,95311,184,62711,370,06811,339,62311,061,56211,097,37710,899,60310,816,60210,700,71210,343,44710,128,8919,770,5149,491,7929,222,7219,288,3699,373,3809,351,9409,449,9849,271,1079,376,0619,275,2499,578,4489,744,14210,029,81010,144,13310,409,69110,017,80910,036,36010,026,2829,899,4379,895,2149,847,1579,682,5659,424,1048,327,2118,146,0628,098,3778,079,8947,733,0867,879,6067,768,1357,615,8857,497,7787,659,4817,675,0387,629,1657,612,2667,502,3877,084,9417,173,4246,922,2536,474,6506,099,8145,616,6725,398,0205,107,2665,074,1544,837,1974,855,9204,920,0874,185,1974,204,7884,102,5574,200,5164,112,7923,867,6253,554,6433,534,7713,399,6043,261,5643,258,9662,840,2092,660,2002,572,7442,552,2112,483,4072,380,9592,376,7622,274,4752,136,8052,218,2682,169,0832,002,5111,823,3621,494,8151,348,4521,348,3091,332,4641,283,4091,301,9771,248,2161,236,6191,486,0331,163,706
   > 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
4,711,551
4,651,046
4,641,537
4,647,237
4,504,895
4,612,928
4,412,686
4,703,620
4,655,345
4,752,946
4,785,108
4,773,245
5,056,690
5,337,837
5,651,709
5,921,662
6,306,537
6,427,653
6,487,631
6,662,141
6,662,141
6,935,799
6,941,566
6,746,766
6,176,634
6,467,902
6,467,9026,176,6346,746,7666,941,5666,935,7996,662,1416,662,1416,487,6316,427,6536,306,5375,921,6625,651,7095,337,8375,056,6904,773,2454,785,1084,752,9464,655,3454,703,6204,412,6864,612,9284,504,8954,647,2374,641,5374,651,0464,711,551000000000000000000000000000000000000000000000000000000000000000000000
       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
1,023,697
1,043,601
1,262,206
996,210
1,054,167
1,112,689
1,162,751
1,406,476
1,369,636
1,272,397
1,628,794
1,179,481
1,238,140
1,372,321
2,014,798
1,625,939
1,676,221
1,784,324
2,219,955
1,934,101
1,760,091
2,033,601
2,842,550
2,301,624
2,125,630
2,258,046
2,258,0462,125,6302,301,6242,842,5502,033,6011,760,0911,934,1012,219,9551,784,3241,676,2211,625,9392,014,7981,372,3211,238,1401,179,4811,628,7941,272,3971,369,6361,406,4761,162,7511,112,6891,054,167996,2101,262,2061,043,6011,023,697000000000000000000000000000000000000000000000000000000000000000000000
       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
10,000
0
18,488
159,901
158,415
175,346
4,001
4,064
4,110
5,132
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
00000000000000005,1324,1104,0644,001175,346158,415159,90118,488010,000000000000000000000000000000000000000000000000000000000000000000000000
       Net Receivables 
63,420
101,139
160,052
116,782
150,120
164,087
218,876
138,295
166,071
113,949
179,130
316,256
266,546
300,579
303,849
376,126
259,589
423,762
310,896
449,618
351,973
457,189
498,116
446,957
426,133
568,568
616,825
647,949
529,514
466,157
631,456
595,637
472,767
470,995
601,974
711,342
734,868
699,169
688,214
694,338
834,240
960,502
1,008,661
1,120,888
1,160,169
1,278,372
1,280,401
1,168,743
1,147,089
1,242,497
1,243,350
1,141,462
1,271,558
1,377,663
1,396,714
1,398,027
1,492,851
1,610,771
1,736,900
1,680,727
1,682,623
1,734,417
1,637,339
1,456,772
1,654,749
1,617,547
1,738,283
1,643,289
1,807,641
1,774,426
1,735,583
1,509,797
1,374,309
1,277,400
1,257,509
1,334,934
1,479,645
1,554,548
1,642,408
1,472,349
1,667,680
1,778,440
1,794,124
1,286,351
1,756,189
1,868,456
1,992,126
1,331,285
1,965,084
1,965,084
2,008,208
965,308
1,333,759
1,343,179
1,476,181
1,476,1811,343,1791,333,759965,3082,008,2081,965,0841,965,0841,331,2851,992,1261,868,4561,756,1891,286,3511,794,1241,778,4401,667,6801,472,3491,642,4081,554,5481,479,6451,334,9341,257,5091,277,4001,374,3091,509,7971,735,5831,774,4261,807,6411,643,2891,738,2831,617,5471,654,7491,456,7721,637,3391,734,4171,682,6231,680,7271,736,9001,610,7711,492,8511,398,0271,396,7141,377,6631,271,5581,141,4621,243,3501,242,4971,147,0891,168,7431,280,4011,278,3721,160,1691,120,8881,008,661960,502834,240694,338688,214699,169734,868711,342601,974470,995472,767595,637631,456466,157529,514647,949616,825568,568426,133446,957498,116457,189351,973449,618310,896423,762259,589376,126303,849300,579266,546316,256179,130113,949166,071138,295218,876164,087150,120116,782160,052101,13963,420
       Other Current Assets 
11,385
43,051
25,009
31,733
39,924
28,860
42,390
17,318
44,572
100,687
322,603
185,458
416,277
293,321
322,744
317,745
461,451
344,232
417,163
400,847
480,021
426,638
474,601
415,107
555,747
523,498
573,704
500,417
721,624
735,369
696,538
604,602
747,062
670,934
663,160
469,378
435,086
581,305
462,283
473,860
564,829
612,371
585,890
543,660
577,490
472,358
401,830
441,662
455,664
388,418
413,724
286,432
396,319
277,499
353,682
267,838
353,828
272,855
276,903
220,908
387,696
228,794
476,591
251,127
317,172
251,738
308,413
201,578
319,060
241,971
216,365
220,373
18,494
22,928
10,042
268,035
235,859
204,156
255,820
200,742
268,352
253,323
211,486
198,868
252,253
253,985
328,601
305,323
303,650
303,650
328,748
55,151
37,838
37,473
46,876
46,87637,47337,83855,151328,748303,650303,650305,323328,601253,985252,253198,868211,486253,323268,352200,742255,820204,156235,859268,03510,04222,92818,494220,373216,365241,971319,060201,578308,413251,738317,172251,127476,591228,794387,696220,908276,903272,855353,828267,838353,682277,499396,319286,432413,724388,418455,664441,662401,830472,358577,490543,660585,890612,371564,829473,860462,283581,305435,086469,378663,160670,934747,062604,602696,538735,369721,624500,417573,704523,498555,747415,107474,601426,638480,021400,847417,163344,232461,451317,745322,744293,321416,277185,458322,603100,68744,57217,31842,39028,86039,92431,73325,00943,05111,385
   > 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
4,931,212
4,770,354
4,763,133
4,858,421
4,746,364
4,696,594
4,620,433
4,503,261
4,449,476
4,435,102
4,432,677
4,477,182
4,421,785
4,394,175
4,388,948
4,411,972
4,385,228
4,399,422
4,403,823
4,428,502
4,437,861
4,421,319
4,465,508
4,465,5084,421,3194,437,8614,428,5024,403,8234,399,4224,385,2284,411,9724,388,9484,394,1754,421,7854,477,1824,432,6774,435,1024,449,4764,503,2614,620,4334,696,5944,746,3644,858,4214,763,1334,770,3544,931,212000000000000000000000000000000000000000000000000000000000000000000000000
       Property Plant Equipment 
49,875
124,804
131,224
174,852
183,218
220,910
240,479
339,516
358,228
545,304
606,542
714,797
749,183
840,636
850,855
884,645
895,676
897,288
894,292
900,796
838,435
919,072
863,774
938,057
864,944
953,721
955,017
1,142,913
1,127,739
1,303,409
1,222,219
1,307,641
1,296,757
1,487,752
1,536,318
1,728,265
1,654,542
1,940,569
1,912,432
2,215,458
2,083,928
2,388,093
2,297,627
2,598,466
2,429,589
2,808,701
2,699,694
2,967,671
2,819,737
3,077,797
2,937,482
3,280,389
3,081,343
3,090,310
3,101,079
3,107,991
3,089,330
3,080,417
3,045,746
3,058,315
3,460,260
3,485,075
3,502,673
3,534,237
3,516,183
3,509,860
3,452,397
3,419,304
3,393,701
3,401,087
3,378,834
3,288,912
3,258,621
3,227,838
3,230,787
3,329,018
3,244,773
3,194,041
3,145,955
3,072,919
3,039,103
3,036,008
3,041,788
3,089,156
3,046,164
3,014,354
3,015,940
3,073,059
3,060,569
3,071,099
3,091,369
3,137,585
3,105,948
3,006,238
3,033,816
3,033,8163,006,2383,105,9483,137,5853,091,3693,071,0993,060,5693,073,0593,015,9403,014,3543,046,1643,089,1563,041,7883,036,0083,039,1033,072,9193,145,9553,194,0413,244,7733,329,0183,230,7873,227,8383,258,6213,288,9123,378,8343,401,0873,393,7013,419,3043,452,3973,509,8603,516,1833,534,2373,502,6733,485,0753,460,2603,058,3153,045,7463,080,4173,089,3303,107,9913,101,0793,090,3103,081,3433,280,3892,937,4823,077,7972,819,7372,967,6712,699,6942,808,7012,429,5892,598,4662,297,6272,388,0932,083,9282,215,4581,912,4321,940,5691,654,5421,728,2651,536,3181,487,7521,296,7571,307,6411,222,2191,303,4091,127,7391,142,913955,017953,721864,944938,057863,774919,072838,435900,796894,292897,288895,676884,645850,855840,636749,183714,797606,542545,304358,228339,516240,479220,910183,218174,852131,224124,80449,875
       Goodwill 
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
40,485
40,485
40,485
40,485
40,485
40,485
40,485
40,485
697,693
697,693
697,693
670,739
670,739
670,739
670,739
632,202
632,202
632,202
632,202
632,202
632,202
632,202
632,202
636,804
636,804
636,804
636,804
636,804
636,804
636,804
636,804
636,804
636,804
636,804
636,804
636,804
636,804
636,804
636,804
584,732
584,732
584,732
584,732
584,732584,732584,732584,732636,804636,804636,804636,804636,804636,804636,804636,804636,804636,804636,804636,804636,804636,804636,804636,804632,202632,202632,202632,202632,202632,202632,202632,202670,739670,739670,739670,739697,693697,693697,69340,48540,48540,48540,48540,48540,48540,48540,4850000000000000000000000000000000000000000000000000000
       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
368,908
367,056
336,373
213,387
211,770
211,395
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
00000000000000000000211,395211,770213,387336,373367,056368,908000000000000000000000000000000000000000000000000000000000000000000000
       Intangible Assets 
296
667
0
0
1,600
606
2,178
2,111
2,086
1,983
1,927
1,855
1,791
1,726
1,662
1,598
1,534
2,261
14,691
15,896
75,907
19,800
79,373
22,918
95,301
34,313
109,081
42,189
146,240
45,304
148,850
39,365
182,502
41,533
189,636
41,042
248,607
42,196
301,764
19,126
341,844
84,917
423,347
130,298
444,408
124,065
463,126
289,799
614,583
276,648
638,658
303,793
570,565
561,897
551,703
561,647
573,574
561,779
547,661
523,089
1,261,228
1,248,646
1,234,346
1,252,310
1,242,563
1,242,715
1,224,185
1,199,804
1,196,907
551,396
523,762
432,114
471,678
229,834
460,684
479,378
480,563
468,339
465,161
452,757
446,454
441,482
441,603
431,663
426,132
422,412
416,683
410,535
403,980
397,742
390,716
385,270
382,661
351,336
345,854
345,854351,336382,661385,270390,716397,742403,980410,535416,683422,412426,132431,663441,603441,482446,454452,757465,161468,339480,563479,378460,684229,834471,678432,114523,762551,3961,196,9071,199,8041,224,1851,242,7151,242,5631,252,3101,234,3461,248,6461,261,228523,089547,661561,779573,574561,647551,703561,897570,565303,793638,658276,648614,583289,799463,126124,065444,408130,298423,34784,917341,84419,126301,76442,196248,60741,042189,63641,533182,50239,365148,85045,304146,24042,189109,08134,31395,30122,91879,37319,80075,90715,89614,6912,2611,5341,5981,6621,7261,7911,8551,9271,9832,0862,1112,1786061,60000667296
       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
224,978
101,316
90,521
66,736
68,010
76,841
3,204,828
24,437
20,841
9,037
6,015
11,452
9,813
14,823
16,951
11,604
10,333
21,358
31,823
63,476
85,019
95,140
114,356
114,35695,14085,01963,47631,82321,35810,33311,60416,95114,8239,81311,4526,0159,03720,84124,4373,204,82876,84168,01066,73690,521101,316224,978000000000000000000000000000000000000000000000000000000000000000000000000
> Total Liabilities 
131,462
444,111
157,667
178,108
211,593
177,996
212,082
235,861
228,260
350,633
654,404
727,203
871,852
935,662
836,100
948,268
1,030,556
1,044,005
1,072,013
1,123,713
1,133,790
1,201,217
1,347,923
1,322,674
1,244,639
1,375,680
1,461,612
1,414,450
1,696,934
1,927,160
1,976,406
1,742,616
1,834,400
1,814,941
2,288,129
2,158,137
2,095,640
1,718,412
1,675,893
1,881,827
2,045,516
2,435,430
2,702,904
3,039,148
3,243,350
2,950,498
3,322,480
2,968,803
2,969,160
3,118,181
3,081,928
2,902,525
3,002,234
3,165,923
3,278,665
3,342,956
3,634,170
3,631,103
3,668,176
3,799,676
3,839,036
3,757,771
3,829,689
3,926,683
3,905,754
4,021,407
4,151,719
4,205,189
4,598,882
4,397,507
4,358,821
4,362,171
4,135,523
3,838,400
3,883,519
3,883,283
4,054,713
3,902,759
3,762,242
3,641,339
3,493,954
3,715,193
3,955,636
4,099,593
4,214,242
4,534,147
4,618,389
4,645,741
4,751,900
4,752,222
4,763,585
4,699,343
4,631,164
4,333,378
4,577,883
4,577,8834,333,3784,631,1644,699,3434,763,5854,752,2224,751,9004,645,7414,618,3894,534,1474,214,2424,099,5933,955,6363,715,1933,493,9543,641,3393,762,2423,902,7594,054,7133,883,2833,883,5193,838,4004,135,5234,362,1714,358,8214,397,5074,598,8824,205,1894,151,7194,021,4073,905,7543,926,6833,829,6893,757,7713,839,0363,799,6763,668,1763,631,1033,634,1703,342,9563,278,6653,165,9233,002,2342,902,5253,081,9283,118,1812,969,1602,968,8033,322,4802,950,4983,243,3503,039,1482,702,9042,435,4302,045,5161,881,8271,675,8931,718,4122,095,6402,158,1372,288,1291,814,9411,834,4001,742,6161,976,4061,927,1601,696,9341,414,4501,461,6121,375,6801,244,6391,322,6741,347,9231,201,2171,133,7901,123,7131,072,0131,044,0051,030,556948,268836,100935,662871,852727,203654,404350,633228,260235,861212,082177,996211,593178,108157,667444,111131,462
   > Total Current Liabilities 
131,412
444,061
157,667
173,562
208,526
166,840
201,016
211,448
204,140
327,672
615,067
681,628
826,819
893,204
786,622
907,813
990,132
1,003,114
1,021,813
1,063,343
1,073,421
1,138,147
1,283,294
1,205,657
1,124,241
1,251,289
1,280,168
1,253,834
1,448,812
1,675,848
1,622,376
1,423,899
1,508,292
1,458,124
1,345,197
1,293,705
1,182,885
1,338,155
1,250,169
1,400,205
1,483,493
1,874,702
2,095,623
1,899,313
2,081,696
1,795,161
1,838,471
1,638,747
1,630,780
1,824,351
1,774,310
1,723,542
1,816,759
1,973,333
2,083,436
2,149,180
2,430,996
2,420,402
2,460,913
3,213,754
3,121,085
3,055,907
3,124,738
3,069,824
3,052,967
3,186,406
3,247,723
3,390,595
3,500,483
3,315,808
3,266,986
3,807,991
3,877,965
3,582,900
3,621,064
3,718,930
3,890,835
3,742,756
3,608,924
3,514,241
3,371,107
3,103,434
3,340,898
3,484,915
3,447,853
3,763,941
3,855,526
3,871,243
3,995,072
3,995,072
3,951,953
3,875,509
3,775,533
3,454,809
3,631,937
3,631,9373,454,8093,775,5333,875,5093,951,9533,995,0723,995,0723,871,2433,855,5263,763,9413,447,8533,484,9153,340,8983,103,4343,371,1073,514,2413,608,9243,742,7563,890,8353,718,9303,621,0643,582,9003,877,9653,807,9913,266,9863,315,8083,500,4833,390,5953,247,7233,186,4063,052,9673,069,8243,124,7383,055,9073,121,0853,213,7542,460,9132,420,4022,430,9962,149,1802,083,4361,973,3331,816,7591,723,5421,774,3101,824,3511,630,7801,638,7471,838,4711,795,1612,081,6961,899,3132,095,6231,874,7021,483,4931,400,2051,250,1691,338,1551,182,8851,293,7051,345,1971,458,1241,508,2921,423,8991,622,3761,675,8481,448,8121,253,8341,280,1681,251,2891,124,2411,205,6571,283,2941,138,1471,073,4211,063,3431,021,8131,003,114990,132907,813786,622893,204826,819681,628615,067327,672204,140211,448201,016166,840208,526173,562157,667444,061131,412
       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
7,297
0
600,000
760,946
892,947
803,862
1,439,152
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
00000000000000000001,439,152803,862892,947760,946600,00007,297000000000000000000000000000000000000000000000000000000000000000000000
       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
7,297
0
600,000
760,946
892,947
803,862
1,439,152
1,476,240
1,272,650
1,062,952
1,172,752
914,100
522,372
522,742
529,773
324,434
314,688
321,541
292,221
292,136
141,105
145,129
139,309
126,654
100,070
100,060
100,060100,070126,654139,309145,129141,105292,136292,221321,541314,688324,434529,773522,742522,372914,1001,172,7521,062,9521,272,6501,476,2401,439,152803,862892,947760,946600,00007,297000000000000000000000000000000000000000000000000000000000000000000000
       Accounts payable 
14,795
20,251
21,419
26,389
50,218
46,577
76,315
101,973
83,784
230,187
440,731
437,163
546,236
542,293
388,546
436,485
435,043
499,322
476,667
468,980
455,392
486,191
623,106
594,730
486,180
576,895
625,637
608,288
614,025
754,270
711,273
619,719
654,893
652,710
742,832
919,723
753,174
797,151
627,112
639,326
662,405
841,142
1,035,522
1,082,837
1,122,298
1,086,847
1,061,000
965,021
1,002,300
1,078,310
1,141,498
1,039,645
1,140,026
1,296,357
1,396,966
1,319,360
1,355,404
1,388,045
1,367,943
1,274,952
1,353,845
1,267,334
1,351,803
1,298,523
1,348,022
1,403,788
1,382,920
1,396,583
1,611,661
1,508,937
1,528,795
1,423,886
1,601,961
1,483,981
1,537,459
1,539,195
1,737,358
1,665,253
1,862,091
1,815,882
1,883,014
2,009,456
2,292,296
2,343,585
2,391,704
2,617,699
2,546,517
2,572,750
2,863,043
2,863,043
2,814,944
2,659,625
2,725,836
2,595,391
2,816,080
2,816,0802,595,3912,725,8362,659,6252,814,9442,863,0432,863,0432,572,7502,546,5172,617,6992,391,7042,343,5852,292,2962,009,4561,883,0141,815,8821,862,0911,665,2531,737,3581,539,1951,537,4591,483,9811,601,9611,423,8861,528,7951,508,9371,611,6611,396,5831,382,9201,403,7881,348,0221,298,5231,351,8031,267,3341,353,8451,274,9521,367,9431,388,0451,355,4041,319,3601,396,9661,296,3571,140,0261,039,6451,141,4981,078,3101,002,300965,0211,061,0001,086,8471,122,2981,082,8371,035,522841,142662,405639,326627,112797,151753,174919,723742,832652,710654,893619,719711,273754,270614,025608,288625,637576,895486,180594,730623,106486,191455,392468,980476,667499,322435,043436,485388,546542,293546,236437,163440,731230,18783,784101,97376,31546,57750,21826,38921,41920,25114,795
       Other Current Liabilities 
113,017
168,210
82,248
140,173
147,508
108,263
114,701
97,475
113,356
85,485
102,336
137,605
168,723
178,051
185,216
218,468
310,229
243,932
309,786
359,003
382,669
390,096
433,188
373,927
396,061
432,394
412,531
343,546
412,787
441,924
438,449
404,875
454,094
406,109
437,365
326,982
382,711
494,004
488,057
513,879
614,088
586,820
599,361
564,976
707,898
444,250
495,647
500,726
455,980
598,041
545,512
490,597
423,489
367,416
394,153
388,319
385,399
370,666
387,278
498,864
412,594
438,951
415,821
556,326
556,152
522,502
573,958
682,850
717,983
614,935
610,287
598,922
900,000
600,000
600,000
599,082
561,100
636,664
503,007
385,358
473,559
455,102
401,624
449,196
618,776
650,506
827,247
782,481
787,444
787,444
808,161
120,864
75,612
60,421
82,122
82,12260,42175,612120,864808,161787,444787,444782,481827,247650,506618,776449,196401,624455,102473,559385,358503,007636,664561,100599,082600,000600,000900,000598,922610,287614,935717,983682,850573,958522,502556,152556,326415,821438,951412,594498,864387,278370,666385,399388,319394,153367,416423,489490,597545,512598,041455,980500,726495,647444,250707,898564,976599,361586,820614,088513,879488,057494,004382,711326,982437,365406,109454,094404,875438,449441,924412,787343,546412,531432,394396,061373,927433,188390,096382,669359,003309,786243,932310,229218,468185,216178,051168,723137,605102,33685,485113,35697,475114,701108,263147,508140,17382,248168,210113,017
   > 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
257,558
255,500
262,455
164,353
163,878
160,003
153,318
127,098
122,846
611,759
614,738
614,678
766,389
770,206
762,863
774,498
756,028
757,150
811,632
823,834
855,631
878,569
945,946
945,946878,569855,631823,834811,632757,150756,028774,498762,863770,206766,389614,678614,738611,759122,846127,098153,318160,003163,878164,353262,455255,500257,558000000000000000000000000000000000000000000000000000000000000000000000000
       Capital Lease Obligations Min Short Term Debt
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
-7,297
0
-600,000
-760,946
-892,947
-803,862
-1,439,152
0
0
0
0
3,747
5,629
3,706
19,000
17,201
18,028
18,303
15,340
16,194
23,405
43,991
34,205
32,165
30,416
29,227
29,22730,41632,16534,20543,99123,40516,19415,34018,30318,02817,20119,0003,7065,6293,7470000-1,439,152-803,862-892,947-760,946-600,0000-7,297000000000000000000000000000000000000000000000000000000000000000000000
       Long-term Liabilities Other 
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
103,541
104,554
100,605
4,801
4,452
4,116
0
0
64,661
0
54,130
0
54,803
0
914
0
44
0
0
0
0
0
0
000000440914054,803054,130064,661004,1164,4524,801100,605104,554103,541000000000000000000000000000000000000000000000000000000000000000000000000
       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
112,982
128,617
104,209
99,059
102,385
112,106
75,725
72,943
66,585
67,921
71,201
66,179
68,796
77,876
68,087
68,325
71,227
71,440
60,660
60,363
60,363
62,137
0
0
0
0
000062,13760,36360,36360,66071,44071,22768,32568,08777,87668,79666,17971,20167,92166,58572,94375,725112,106102,38599,059104,209128,617112,982000000000000000000000000000000000000000000000000000000000000000000000
> Total Stockholder Equity
1,029,188
1,031,301
1,066,563
1,057,862
1,070,253
1,084,854
1,099,520
1,093,106
1,100,886
1,124,395
1,137,687
1,175,059
1,195,548
1,179,220
1,198,158
1,217,980
1,231,461
1,217,586
1,242,672
1,258,301
1,271,930
1,278,474
1,305,257
1,738,255
1,760,737
1,766,154
1,801,512
1,851,645
1,871,254
1,876,150
1,916,143
1,970,809
1,985,051
1,994,696
2,200,481
2,260,402
2,297,914
2,910,919
2,975,054
3,047,963
3,093,014
3,113,052
3,211,561
3,298,775
3,340,037
3,331,943
3,378,583
3,318,241
3,337,352
3,246,900
3,257,883
3,276,186
3,282,712
3,272,556
3,264,111
3,071,078
3,119,063
3,153,145
3,161,560
3,226,220
4,213,422
4,533,172
4,626,540
4,546,940
4,564,984
4,543,842
4,586,059
4,569,723
4,573,379
4,506,541
4,438,251
4,269,784
4,324,592
4,338,197
4,381,377
4,466,601
4,468,508
4,516,041
4,531,934
4,602,690
4,664,628
4,703,372
4,733,498
4,747,610
4,833,383
4,888,832
4,913,127
4,952,193
5,029,116
4,994,634
5,066,282
5,123,884
5,263,550
5,389,988
5,475,362
5,475,3625,389,9885,263,5505,123,8845,066,2824,994,6345,029,1164,952,1934,913,1274,888,8324,833,3834,747,6104,733,4984,703,3724,664,6284,602,6904,531,9344,516,0414,468,5084,466,6014,381,3774,338,1974,324,5924,269,7844,438,2514,506,5414,573,3794,569,7234,586,0594,543,8424,564,9844,546,9404,626,5404,533,1724,213,4223,226,2203,161,5603,153,1453,119,0633,071,0783,264,1113,272,5563,282,7123,276,1863,257,8833,246,9003,337,3523,318,2413,378,5833,331,9433,340,0373,298,7753,211,5613,113,0523,093,0143,047,9632,975,0542,910,9192,297,9142,260,4022,200,4811,994,6961,985,0511,970,8091,916,1431,876,1501,871,2541,851,6451,801,5121,766,1541,760,7371,738,2551,305,2571,278,4741,271,9301,258,3011,242,6721,217,5861,231,4611,217,9801,198,1581,179,2201,195,5481,175,0591,137,6871,124,3951,100,8861,093,1061,099,5201,084,8541,070,2531,057,8621,066,5631,031,3011,029,188
   Common Stock
152,600
152,600
244,160
244,160
244,160
244,160
244,160
244,160
244,160
244,160
244,160
244,160
244,160
244,160
244,160
244,160
244,160
317,408
317,408
317,408
317,408
349,149
349,149
401,149
401,149
401,149
401,149
401,149
401,149
441,264
441,264
441,264
441,264
441,264
441,264
441,264
441,281
854,874
854,874
854,874
854,874
858,885
858,885
858,885
858,885
862,796
862,796
862,796
862,796
862,796
862,796
862,796
862,796
862,796
862,796
862,796
862,796
862,796
862,796
862,796
988,363
1,026,008
1,026,008
1,026,008
1,026,008
1,026,008
1,026,008
1,026,008
1,026,008
1,026,008
1,026,008
1,026,008
1,026,008
1,026,008
1,026,008
1,026,008
1,026,008
1,026,008
1,026,008
1,026,008
1,026,008
1,026,008
1,026,008
1,026,008
1,026,008
1,026,008
1,026,008
1,026,008
1,049,308
1,049,308
1,049,308
0
0
0
0
00001,049,3081,049,3081,049,3081,026,0081,026,0081,026,0081,026,0081,026,0081,026,0081,026,0081,026,0081,026,0081,026,0081,026,0081,026,0081,026,0081,026,0081,026,0081,026,0081,026,0081,026,0081,026,0081,026,0081,026,0081,026,0081,026,0081,026,0081,026,0081,026,0081,026,008988,363862,796862,796862,796862,796862,796862,796862,796862,796862,796862,796862,796862,796862,796862,796862,796858,885858,885858,885858,885854,874854,874854,874854,874441,281441,264441,264441,264441,264441,264441,264441,264401,149401,149401,149401,149401,149401,149349,149349,149317,408317,408317,408317,408244,160244,160244,160244,160244,160244,160244,160244,160244,160244,160244,160244,160244,160244,160244,160152,600152,600
   Retained Earnings 
25,080
17,931
39,670
13,854
26,244
40,846
55,512
23,672
31,451
54,960
68,252
80,908
101,397
85,069
104,007
98,998
112,479
49,773
73,536
69,086
82,715
88,796
115,579
127,654
150,135
155,553
190,404
239,350
258,958
223,739
263,733
294,333
308,575
315,026
374,771
399,204
434,210
394,302
456,307
492,272
535,925
516,418
613,529
653,227
694,489
641,587
688,228
579,519
598,630
508,178
519,161
523,974
888,973
878,000
871,152
675,298
680,005
689,474
759,559
762,886
778,560
775,862
833,260
841,921
853,904
862,267
902,821
901,091
910,781
860,661
789,878
652,654
232,856
242,452
282,099
742,190
750,464
792,389
814,362
845,649
906,572
949,248
984,448
999,696
1,085,904
1,141,312
1,175,484
780,533
1,195,051
1,195,051
1,226,675
890,739
969,390
1,087,235
1,146,838
1,146,8381,087,235969,390890,7391,226,6751,195,0511,195,051780,5331,175,4841,141,3121,085,904999,696984,448949,248906,572845,649814,362792,389750,464742,190282,099242,452232,856652,654789,878860,661910,781901,091902,821862,267853,904841,921833,260775,862778,560762,886759,559689,474680,005675,298871,152878,000888,973523,974519,161508,178598,630579,519688,228641,587694,489653,227613,529516,418535,925492,272456,307394,302434,210399,204374,771315,026308,575294,333263,733223,739258,958239,350190,404155,553150,135127,654115,57988,79682,71569,08673,53649,773112,47998,998104,00785,069101,39780,90868,25254,96031,45123,67255,51240,84626,24413,85439,67017,93125,080
   Capital Surplus 00000000000000000000000000000000000000000000000000000000000000000000000000000000000000000000000
   Treasury Stock00000000000000000000000000000000000000000000000000000000000000000000000000000000000000000000000
   Other Stockholders Equity 
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
-71,009
-68,515
-110,627
5,463
9,516
13,050
-38,054
-44,421
-38,814
-44,893
-42,765
-41,750
-45,682
-50,757
-48,989
-49,425
-49,383
-50,793
-107
766
766
-4,467
0
0
0
0
0000-4,467766766-107-50,793-49,383-49,425-48,989-50,757-45,682-41,750-42,765-44,893-38,814-44,421-38,05413,0509,5165,463-110,627-68,515-71,009000000000000000000000000000000000000000000000000000000000000000000000



6.3. Balance Sheets

Currency in CNY. All numbers in thousands.