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

Miracle Automation Engineering
Buy, Hold or Sell?

Let's analyze Miracle Automation Engineering together

I guess you are interested in Miracle Automation Engineering. 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 Miracle Automation Engineering. 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 Miracle Automation Engineering

I send you an email if I find something interesting about Miracle Automation Engineering.

1. Quick Overview

1.1. Quick analysis of Miracle Automation Engineering (30 sec.)










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

How much money do you get?

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

What is your share worth?

Current worth
¥5.29
Expected worth in 1 year
¥5.05
How sure are you?
77.5%

+ What do you gain per year?

Total Gains per Share
¥-0.03
Return On Investment
-0.2%

For what price can you sell your share?

Current Price per Share
¥15.07
Expected price per share
¥13.00 - ¥17.24
How sure are you?
50%
3rd party ad coffee SUPPORTERis ad-free.

2. Detailed Analysis

2.1. Valuation of Miracle Automation Engineering (5 min.)




Live pricePrice per Share (EOD)
¥15.07
Intrinsic Value Per Share
¥-4.33 - ¥6.55
Total Value Per Share
¥0.96 - ¥11.84

2.2. Growth of Miracle Automation Engineering (5 min.)




Is Miracle Automation Engineering growing?

Current yearPrevious yearGrowGrow %
How rich?$291.9m$292.9m$1.8m0.6%

How much money is Miracle Automation Engineering making?

Current yearPrevious yearGrowGrow %
Making money-$4.4m-$11.9m$7.4m169.0%
Net Profit Margin-4.4%-11.2%--

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

2.3. Financial Health of Miracle Automation Engineering (5 min.)




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




  Industry Rankings (Specialty Industrial Machinery)  


Richest
#317 / 730

Most Revenue
#314 / 730

Most Profit
#661 / 730

Most Efficient
#603 / 730
3rd party ad coffee SUPPORTERis ad-free.

3. Summary and Key Metrics

3.1. What can you expect buying and holding a share of Miracle Automation Engineering?

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

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

Speculation

The Price per Share of Miracle Automation Engineering is ¥15.07. 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 Miracle Automation Engineering.
  • 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 Miracle Automation Engineering, you will have to let go of the thought of selling in the future. If you have to sell the share for less than you bought it, it can still be a good investment. Focus on what it means to hold the stock forever:

  • You own a part of the company. The equity of this part can grow or shrink. The current Book Value per Share is ¥5.29. Based on the TTM, the Book Value Change Per Share is ¥-0.06 per quarter. Based on the YOY, the Book Value Change Per Share is ¥-0.12 per quarter.
  • You may receive quarterly/yearly dividend in the form of additional shares.
  • You may receive quarterly/yearly dividend in the form of cash. Based on the TTM the Dividend per Share is ¥0.05 per quarter.
Based on historical numbers we can estimate the returns while holding a share of Miracle Automation Engineering.

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 Eps0.010.0%-0.01-0.1%-0.03-0.2%0.000.0%0.000.0%
Usd Book Value Change Per Share0.010.1%-0.01-0.1%-0.02-0.1%0.000.0%0.000.0%
Usd Dividend Per Share0.010.0%0.010.0%0.010.1%0.010.1%0.010.1%
Usd Total Gains Per Share0.020.1%0.000.0%-0.01-0.1%0.010.0%0.010.1%
Usd Price Per Share1.76-1.86-1.91-1.84-1.95-
Price to Earnings Ratio62.82-165.74-148.71-19.84-64.21-
Price-to-Total Gains Ratio105.33-7.13--57.44-125.47-100.76-
Price to Book Ratio2.42-2.54-2.65-2.47-2.73-
Price-to-Total Gains Ratio105.33-7.13--57.44-125.47-100.76-

When do you get the money?

Usd Investment
$.00
Usd Price Per Share2.069111
Number of shares483
Gains per QuarterTrailing 12 Months5 Year
Usd Dividend Per Share0.010.01
Usd Book Value Change Per Share-0.010.00
Usd Total Gains Per Share0.000.01
Gains per Quarter (483 shares)-0.552.63
Gains per Year (483 shares)-2.2110.53
YearsReturn on Investment (TTM)Return on Investment (5Y)
 DividendBook Value gainTotal gainsDividendBook Value gainTotal gains
Broker costs---10---10
113-16-1215-41
227-31-1429-812
340-47-1644-1223
453-62-1858-1634
567-78-2073-2045
680-93-2288-2456
794-109-24102-2967
8107-125-26117-3378
9120-140-28132-3789
10134-156-30146-41100

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 Share2.02.00.050.0%8.04.00.066.7%14.06.00.070.0%34.06.00.085.0%73.06.03.089.0%
Book Value Change Per Share2.02.00.050.0%6.06.00.050.0%11.09.00.055.0%28.012.00.070.0%65.017.00.079.3%
Dividend per Share4.00.00.0100.0%12.00.00.0100.0%20.00.00.0100.0%40.00.00.0100.0%72.00.010.087.8%
Total Gains per Share2.02.00.050.0%7.05.00.058.3%13.07.00.065.0%31.09.00.077.5%70.012.00.085.4%
3rd party ad coffee SUPPORTERis ad-free.

3.2. Key Performance Indicators

The key performance indicators of Miracle Automation Engineering 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--0.074-0.059+179%-0.120+262%-0.015+121%0.033+125%
Book Value Per Share--5.2865.320-1%5.2860%5.403-2%5.342-1%
Current Ratio--1.1221.075+4%1.100+2%1.1230%0.736+52%
Debt To Asset Ratio--0.6430.656-2%0.688-7%0.653-2%0.612+5%
Debt To Equity Ratio--1.8101.947-7%2.335-22%1.989-9%1.759+3%
Dividend Per Share--0.0470.050-7%0.057-17%0.055-14%0.069-32%
Enterprise Value--1325135425.5301358974101.658-2%909536966.495+46%1285082068.363+3%2229589134.786-41%
Eps--0.051-0.080+256%-0.202+497%-0.005+110%0.029+74%
Ev To Ebitda Ratio--infinfnan%infnan%nannan%nannan%
Ev To Sales Ratio--0.4270.458-7%0.249+72%0.345+24%0.919-54%
Free Cash Flow Per Share--0.119-0.062+152%-0.119+200%-0.058+149%-0.003+102%
Free Cash Flow To Equity Per Share--0.119-0.062+152%-0.074+162%-0.013+111%0.037+226%
Gross Profit Margin--1.0001.0000%1.0000%1.0000%1.0000%
Intrinsic Value_10Y_max--6.551--------
Intrinsic Value_10Y_min---4.326--------
Intrinsic Value_1Y_max--0.086--------
Intrinsic Value_1Y_min---0.580--------
Intrinsic Value_3Y_max--0.693--------
Intrinsic Value_3Y_min---1.627--------
Intrinsic Value_5Y_max--1.824--------
Intrinsic Value_5Y_min---2.538--------
Market Cap6061651189.440+15%5148585049.6005459068087.390-6%5607321545.188-8%5396147592.212-5%5706575459.770-10%
Net Profit Margin--0.026-0.044+265%-0.112+523%-0.011+141%0.014+84%
Operating Margin----0%-0.0530%0.015-100%0.014-100%
Operating Ratio--1.8631.882-1%1.941-4%1.811+3%1.422+31%
Pb Ratio2.851+15%2.4222.538-5%2.651-9%2.471-2%2.735-11%
Pe Ratio73.966+15%62.825165.737-62%148.707-58%19.844+217%64.208-2%
Price Per Share15.070+15%12.80013.520-5%13.900-8%13.397-4%14.178-10%
Price To Free Cash Flow Ratio31.624+15%26.860123.556-78%6.403+320%341.916-92%172.341-84%
Price To Total Gains Ratio124.015+15%105.3347.130+1377%-57.443+155%125.465-16%100.756+5%
Quick Ratio--0.2820.258+9%0.530-47%0.493-43%0.490-42%
Return On Assets--0.003-0.005+245%-0.013+479%0.000+109%0.002+40%
Return On Equity--0.010-0.015+259%-0.046+572%-0.003+126%0.006+74%
Total Gains Per Share--0.122-0.008+107%-0.064+152%0.040+206%0.102+19%
Usd Book Value--291900625.297294842566.906-1%292987189.3180%298795615.680-2%295228978.467-1%
Usd Book Value Change Per Share--0.010-0.008+179%-0.017+262%-0.002+121%0.005+125%
Usd Book Value Per Share--0.7260.730-1%0.7260%0.742-2%0.733-1%
Usd Dividend Per Share--0.0060.007-7%0.008-17%0.008-14%0.010-32%
Usd Eps--0.007-0.011+256%-0.028+497%-0.001+110%0.004+74%
Usd Free Cash Flow--6579376.974-3403968.739+152%-6582155.043+200%-3218336.943+149%-123701.873+102%
Usd Free Cash Flow Per Share--0.016-0.009+152%-0.016+200%-0.008+149%0.000+102%
Usd Free Cash Flow To Equity Per Share--0.016-0.009+152%-0.010+162%-0.002+111%0.005+226%
Usd Market Cap832264708.310+15%706900727.310749530048.399-6%769885248.154-8%740891064.411-5%783512810.626-10%
Usd Price Per Share2.069+15%1.7571.856-5%1.908-8%1.839-4%1.947-10%
Usd Profit--2812995.962-4425242.105+257%-11904171.759+523%-434435.780+115%1540117.329+83%
Usd Revenue--106471045.003101246960.933+5%132363439.731-20%125894463.124-15%108829203.037-2%
Usd Total Gains Per Share--0.017-0.001+107%-0.009+152%0.005+206%0.014+19%
 EOD+4 -4MRQTTM+26 -10YOY+25 -115Y+22 -1510Y+21 -16

3.3 Fundamental Score

Let's check the fundamental score of Miracle Automation Engineering based on Penke's default stock scanner.

Penke's Stock Scanner

  
  
IndicatorConditionValue
Price to Earnings Ratio (EOD)Between0-1573.966
Price to Book Ratio (EOD)Between0-12.851
Net Profit Margin (MRQ)Greater than00.026
Operating Margin (MRQ)Greater than00.000
Quick Ratio (MRQ)Greater than10.282
Current Ratio (MRQ)Greater than11.122
Debt to Asset Ratio (MRQ)Less than10.643
Debt to Equity Ratio (MRQ)Less than11.810
Return on Equity (MRQ)Greater than0.150.010
Return on Assets (MRQ)Greater than0.050.003
Total3/10 (30.0%)

3.4 Technical Score

Let's check the technical score of Miracle Automation Engineering based on Penke's default Symbol scanner.

Penke's Symbol Scanner

  
  
IndicatorConditionValue
RsiGreater than5063.764
Ma 20Greater thanMa 5013.948
Ma 50Greater thanMa 10012.930
Ma 100Greater thanMa 20011.940
OpenGreater thanClose15.100
Total4/5 (80.0%)

4. In-depth Analysis

4.1 About Miracle Automation Engineering

Miracle Automation Engineering Co.Ltd provides intelligent equipment solutions and services in China and internationally. The company offers equipment for automobile manufacturing, intelligent storage, scrapped vehicle recycling, lithium battery recycling, new energy engineering, heavy industry manufacturing, and other industrial fields. It also provides consulting, design, manufacturing, installation, and intelligent maintenance services for automatic production system for automotive manufacturing, automatic storage, airport logistics, tyre manufacturing, machine tool manufacturing, power battery manufacturing, aviation manufacturing, etc. In addition, the company engages in the recycling and dismantling of scrapped and end of life vehicles; remanufacturing of core automobile parts and components; and recycling and dismantling of power batteries, step utilization, element recovery, etc. Further, it provides precision casting, precision processing, and integrated assembly services, as well as casting parts for wind power, nuclear power, gas turbine, and reducer and other industries. The company was formerly known as Jiangsu Miracle Logistics System Engineering Co., Ltd. and changed its name to Miracle Automation Engineering Co.Ltd in April 2013. Miracle Automation Engineering Co.Ltd was founded in 1984 and is based in Wuxi, China.

Fundamental data was last updated by Penke on 2024-11-17 19:09:03.

4.2 In-depth Summary

4.2.1. Financial Health Summary

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

4.2.2. Valuation Summary

Valuation Details
 Compared to previous yearCompared to industry
Based on the equity, the company is underpriced.
Based on the earnings, the company is expensive.
Based on how much money comes from the company's main activities, the company is expensive.
3rd party ad coffee SUPPORTERis ad-free.

4.3 Financial Health

4.3.1. Profitability

4.3.1 Profitability
4.3.1.1. Net Profit Margin

Measures how much net profit Miracle Automation Engineering earns for each ¥1 of revenue.

  • Above 10% is considered healthy but always compare Miracle Automation Engineering to the Specialty Industrial Machinery industry mean.
  • A Net Profit Margin of 2.6% 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 Miracle Automation Engineering:

  • The MRQ is 2.6%. The company is making a profit. +1
  • The TTM is -4.4%. The company is making a loss. -1
Trends
Current periodCompared to+/- 
MRQ2.6%TTM-4.4%+7.0%
TTM-4.4%YOY-11.2%+6.8%
TTM-4.4%5Y-1.1%-3.3%
5Y-1.1%10Y1.4%-2.5%
Compared to industry (Specialty Industrial Machinery)
PeriodCompanyIndustry (mean)+/- 
MRQ2.6%5.6%-3.0%
TTM-4.4%5.1%-9.5%
YOY-11.2%5.3%-16.5%
5Y-1.1%4.7%-5.8%
10Y1.4%4.8%-3.4%
4.3.1.2. Return on Assets

Shows how efficient Miracle Automation Engineering is using its assets to generate profit.

  • Above 5% is considered healthy but always compare Miracle Automation Engineering to the Specialty Industrial Machinery industry mean.
  • 0.3% Return on Assets means that Miracle Automation Engineering generated ¥0.00 profit for each $1 in assets.

Let's take a look of the Return on Assets trends of Miracle Automation Engineering:

  • The MRQ is 0.3%. Using its assets, the company is inefficient in making profit. -1
  • The TTM is -0.5%. Using its assets, the company is very inefficient in making profit. -2
Trends
Current periodCompared to+/- 
MRQ0.3%TTM-0.5%+0.8%
TTM-0.5%YOY-1.3%+0.8%
TTM-0.5%5Y0.0%-0.5%
5Y0.0%10Y0.2%-0.3%
Compared to industry (Specialty Industrial Machinery)
PeriodCompanyIndustry (mean)+/- 
MRQ0.3%1.1%-0.8%
TTM-0.5%1.0%-1.5%
YOY-1.3%1.1%-2.4%
5Y0.0%1.0%-1.0%
10Y0.2%1.1%-0.9%
4.3.1.3. Return on Equity

Shows how efficient Miracle Automation Engineering is using its investors money to generate profit.

  • Above 15%-20% is considered healthy but always compare Miracle Automation Engineering to the Specialty Industrial Machinery industry mean.
  • 1.0% Return on Equity means Miracle Automation Engineering generated ¥0.01 for each ¥1 the owners (shareholders) invested.

Let's take a look of the Return on Equity trends of Miracle Automation Engineering:

  • The MRQ is 1.0%. Using its investors money, the company is inefficient in making profit. -1
  • The TTM is -1.5%. Using its investors money, the company is very inefficient in making profit. -2
Trends
Current periodCompared to+/- 
MRQ1.0%TTM-1.5%+2.5%
TTM-1.5%YOY-4.6%+3.0%
TTM-1.5%5Y-0.3%-1.3%
5Y-0.3%10Y0.6%-0.8%
Compared to industry (Specialty Industrial Machinery)
PeriodCompanyIndustry (mean)+/- 
MRQ1.0%2.4%-1.4%
TTM-1.5%2.1%-3.6%
YOY-4.6%2.2%-6.8%
5Y-0.3%1.9%-2.2%
10Y0.6%2.2%-1.6%
3rd party ad coffee SUPPORTERis ad-free.

4.3.2. Operating Efficiency of Miracle Automation Engineering.

4.3.2. Operating Efficiency
4.3.2.1. Operating Margin

Measures how efficient Miracle Automation Engineering is operating .

  • Measures how much profit Miracle Automation Engineering 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 Miracle Automation Engineering to the Specialty Industrial Machinery industry mean.
  • An Operating Margin of 0.0% means the company generated ¥0.00  for each ¥1 in revenue (before taxes).

Let's take a look of the Operating Margin trends of Miracle Automation Engineering:

  • The MRQ is 0.0%. The data is not here.
Trends
Current periodCompared to+/- 
MRQ-TTM-0.0%
TTM-YOY-5.3%+5.3%
TTM-5Y1.5%-1.5%
5Y1.5%10Y1.4%+0.1%
Compared to industry (Specialty Industrial Machinery)
PeriodCompanyIndustry (mean)+/- 
MRQ-9.0%-9.0%
TTM-6.7%-6.7%
YOY-5.3%6.1%-11.4%
5Y1.5%5.7%-4.2%
10Y1.4%5.3%-3.9%
4.3.2.2. Operating Ratio

Measures how efficient Miracle Automation Engineering is keeping operating costs low.

  • Below 1 is considered healthy (always compare to Specialty Industrial Machinery industry mean).
  • An Operation Ratio of 1.86 means that the operating costs are ¥1.86 for each ¥1 in net sales.

Let's take a look of the Operating Ratio trends of Miracle Automation Engineering:

  • The MRQ is 1.863. The company is inefficient in keeping operating costs low. -1
  • The TTM is 1.882. The company is inefficient in keeping operating costs low. -1
Trends
Current periodCompared to+/- 
MRQ1.863TTM1.882-0.019
TTM1.882YOY1.941-0.059
TTM1.8825Y1.811+0.071
5Y1.81110Y1.422+0.389
Compared to industry (Specialty Industrial Machinery)
PeriodCompanyIndustry (mean)+/- 
MRQ1.8631.449+0.414
TTM1.8821.375+0.507
YOY1.9411.342+0.599
5Y1.8111.358+0.453
10Y1.4221.197+0.225
3rd party ad coffee SUPPORTERis ad-free.

4.4.3. Liquidity of Miracle Automation Engineering.

4.4.3. Liquidity
4.4.3.1. Current Ratio

Measures if Miracle Automation Engineering is able to pay off Short-term Debt.

  • Above 1.5 is considered healthy (always compare to Specialty Industrial Machinery industry mean).
  • A Current Ratio of 1.12 means the company has ¥1.12 in assets for each ¥1 in short-term debts.

Let's take a look of the Current Ratio trends of Miracle Automation Engineering:

  • The MRQ is 1.122. The company is just able to pay all its short-term debts.
  • The TTM is 1.075. The company is just able to pay all its short-term debts.
Trends
Current periodCompared to+/- 
MRQ1.122TTM1.075+0.047
TTM1.075YOY1.100-0.025
TTM1.0755Y1.123-0.048
5Y1.12310Y0.736+0.387
Compared to industry (Specialty Industrial Machinery)
PeriodCompanyIndustry (mean)+/- 
MRQ1.1221.695-0.573
TTM1.0751.701-0.626
YOY1.1001.686-0.586
5Y1.1231.721-0.598
10Y0.7361.654-0.918
4.4.3.2. Quick Ratio

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

  • Above 1 is considered healthy but always compare Miracle Automation Engineering to the Specialty Industrial Machinery industry mean.
  • A Quick Ratio of 0.28 means the company can pay off ¥0.28 for each ¥1 in debt (using most liquid assets).

Let's take a look of the Quick Ratio trends of Miracle Automation Engineering:

  • The MRQ is 0.282. The company is just not able to pay all its short-term debts with the most liquid assets. -1
  • The TTM is 0.258. The company is just not able to pay all its short-term debts with the most liquid assets. -1
Trends
Current periodCompared to+/- 
MRQ0.282TTM0.258+0.024
TTM0.258YOY0.530-0.272
TTM0.2585Y0.493-0.235
5Y0.49310Y0.490+0.003
Compared to industry (Specialty Industrial Machinery)
PeriodCompanyIndustry (mean)+/- 
MRQ0.2820.737-0.455
TTM0.2580.816-0.558
YOY0.5300.886-0.356
5Y0.4930.959-0.466
10Y0.4900.970-0.480
3rd party ad coffee SUPPORTERis ad-free.

4.5.4. Solvency of Miracle Automation Engineering.

4.5.4. Solvency
4.5.4.1. Debt to Asset Ratio

Measures how much % of Miracle Automation Engineering assets are financed with debt.

  • Below 1 (100%) is considered healthy but always compare Miracle Automation Engineering to Specialty Industrial Machinery industry mean.
  • A Debt to Asset Ratio of 0.64 means that Miracle Automation Engineering assets are financed with 64.3% credit (debt) and the remaining percentage (100% - 64.3%) is financed by its owners/shareholders. 

Let's take a look of the Debt to Asset Ratio trends of Miracle Automation Engineering:

  • The MRQ is 0.643. The company is able to pay all its debts by selling its assets. +1
  • The TTM is 0.656. The company is able to pay all its debts by selling its assets. +1
Trends
Current periodCompared to+/- 
MRQ0.643TTM0.656-0.013
TTM0.656YOY0.688-0.032
TTM0.6565Y0.653+0.003
5Y0.65310Y0.612+0.041
Compared to industry (Specialty Industrial Machinery)
PeriodCompanyIndustry (mean)+/- 
MRQ0.6430.490+0.153
TTM0.6560.491+0.165
YOY0.6880.506+0.182
5Y0.6530.502+0.151
10Y0.6120.495+0.117
4.5.4.2. Debt to Equity Ratio

Measures if Miracle Automation Engineering is able to pay off its debts by using shareholders equity.

  • Below 2 is considered healthy but always compare Miracle Automation Engineering to the Specialty Industrial Machinery industry mean.
  • A Debt to Equity ratio of 181.0% means that company has ¥1.81 debt for each ¥1 in shareholders equity.

Let's take a look of the Debt to Equity Ratio trends of Miracle Automation Engineering:

  • The MRQ is 1.810. The company is just able to pay all its debts with equity.
  • The TTM is 1.947. The company is just able to pay all its debts with equity.
Trends
Current periodCompared to+/- 
MRQ1.810TTM1.947-0.138
TTM1.947YOY2.335-0.388
TTM1.9475Y1.989-0.042
5Y1.98910Y1.759+0.230
Compared to industry (Specialty Industrial Machinery)
PeriodCompanyIndustry (mean)+/- 
MRQ1.8100.960+0.850
TTM1.9470.959+0.988
YOY2.3351.038+1.297
5Y1.9891.075+0.914
10Y1.7591.049+0.710
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 Miracle Automation Engineering generates.

  • Above 15 is considered overpriced but always compare Miracle Automation Engineering to the Specialty Industrial Machinery industry mean.
  • A PE ratio of 62.82 means the investor is paying ¥62.82 for every ¥1 in earnings.

Let's take a look of the Price to Earnings Ratio trends of Miracle Automation Engineering:

  • The EOD is 73.966. Based on the earnings, the company is expensive. -2
  • The MRQ is 62.825. Based on the earnings, the company is expensive. -2
  • The TTM is 165.737. Based on the earnings, the company is expensive. -2
Trends
Current periodCompared to+/- 
EOD73.966MRQ62.825+11.142
MRQ62.825TTM165.737-102.913
TTM165.737YOY148.707+17.031
TTM165.7375Y19.844+145.893
5Y19.84410Y64.208-44.364
Compared to industry (Specialty Industrial Machinery)
PeriodCompanyIndustry (mean)+/- 
EOD73.96619.227+54.739
MRQ62.82517.584+45.241
TTM165.73719.321+146.416
YOY148.70718.345+130.362
5Y19.84421.857-2.013
10Y64.20827.709+36.499
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 Miracle Automation Engineering:

  • The EOD is 31.624. Based on how much money comes from the company's main activities, the company is fair priced.
  • The MRQ is 26.860. Based on how much money comes from the company's main activities, the company is underpriced. +1
  • The TTM is 123.556. Based on how much money comes from the company's main activities, the company is expensive. -2
Trends
Current periodCompared to+/- 
EOD31.624MRQ26.860+4.764
MRQ26.860TTM123.556-96.695
TTM123.556YOY6.403+117.153
TTM123.5565Y341.916-218.360
5Y341.91610Y172.341+169.575
Compared to industry (Specialty Industrial Machinery)
PeriodCompanyIndustry (mean)+/- 
EOD31.6246.724+24.900
MRQ26.8606.304+20.556
TTM123.5562.685+120.871
YOY6.4031.711+4.692
5Y341.9161.522+340.394
10Y172.3411.275+171.066
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 Miracle Automation Engineering is to cheap or to expensive compared to its book value.

  • At or below 1 is considered healthy (always compare to Specialty Industrial Machinery industry mean).
  • A PB ratio of 2.42 means the investor is paying ¥2.42 for each ¥1 in book value.

Let's take a look of the Price to Book Ratio trends of Miracle Automation Engineering:

  • The EOD is 2.851. Based on the equity, the company is underpriced. +1
  • The MRQ is 2.422. Based on the equity, the company is underpriced. +1
  • The TTM is 2.538. Based on the equity, the company is underpriced. +1
Trends
Current periodCompared to+/- 
EOD2.851MRQ2.422+0.429
MRQ2.422TTM2.538-0.116
TTM2.538YOY2.651-0.113
TTM2.5385Y2.471+0.067
5Y2.47110Y2.735-0.264
Compared to industry (Specialty Industrial Machinery)
PeriodCompanyIndustry (mean)+/- 
EOD2.8512.291+0.560
MRQ2.4222.019+0.403
TTM2.5382.126+0.412
YOY2.6512.198+0.453
5Y2.4712.472-0.001
10Y2.7352.900-0.165
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 Assets5,949,456
Total Liabilities3,823,450
Total Stockholder Equity2,112,723
 As reported
Total Liabilities 3,823,450
Total Stockholder Equity+ 2,112,723
Total Assets = 5,949,456

Assets

Total Assets5,949,456
Total Current Assets3,707,819
Long-term Assets2,241,636
Total Current Assets
Cash And Cash Equivalents 733,401
Short-term Investments 38,421
Net Receivables 893,973
Inventory 730,101
Other Current Assets 74,605
Total Current Assets  (as reported)3,707,819
Total Current Assets  (calculated)2,470,501
+/- 1,237,319
Long-term Assets
Property Plant Equipment 1,014,128
Goodwill 361,176
Intangible Assets 257,151
Long-term Assets Other 62,118
Long-term Assets  (as reported)2,241,636
Long-term Assets  (calculated)1,694,573
+/- 547,063

Liabilities & Shareholders' Equity

Total Current Liabilities3,304,474
Long-term Liabilities518,976
Total Stockholder Equity2,112,723
Total Current Liabilities
Short Long Term Debt 1,363,831
Accounts payable 1,223,670
Other Current Liabilities 18,432
Total Current Liabilities  (as reported)3,304,474
Total Current Liabilities  (calculated)2,605,933
+/- 698,541
Long-term Liabilities
Long term Debt 470,226
Capital Lease Obligations Min Short Term Debt3,629
Long-term Liabilities  (as reported)518,976
Long-term Liabilities  (calculated)473,855
+/- 45,120
Total Stockholder Equity
Retained Earnings 622,757
Total Stockholder Equity (as reported)2,112,723
Total Stockholder Equity (calculated)622,757
+/- 1,489,967
Other
Capital Stock402,233
Common Stock Shares Outstanding 402,233
Net Debt 1,100,656
Net Invested Capital 3,946,781
Net Working Capital 403,345
Property Plant and Equipment Gross 1,014,128



6.2. Balance Sheets Structured

Currency in CNY. All numbers in thousands.

 Trend2024-09-302024-06-302024-03-312023-12-312023-09-302023-06-302023-03-312022-12-312022-09-302022-06-302022-03-312021-12-312021-09-302021-06-302021-03-312020-12-312020-09-302020-06-302020-03-312019-12-312019-09-302019-06-302019-03-312018-12-312018-09-302018-06-302018-03-312017-12-312017-09-302017-06-302017-03-312016-12-312016-09-302016-06-302016-03-312015-12-312015-09-302015-06-302015-03-312014-12-312014-09-302014-06-302014-03-312013-12-312013-09-302013-06-302013-03-312012-12-312012-09-302012-06-302012-03-312011-12-312011-09-302011-06-302011-03-312010-12-312010-09-302010-06-302010-03-312009-12-312009-09-302009-06-302009-03-312008-12-312008-09-302008-06-302008-03-312007-12-312007-09-302007-06-302007-03-312006-12-312006-09-302006-06-302006-03-312005-12-312005-09-302005-06-302005-03-312004-12-312004-09-302004-06-302003-12-312002-12-312001-12-31
> Total Assets 
109,329
187,794
273,571
467,158
461,737
484,529
450,229
415,352
426,530
509,833
551,424
555,764
657,935
713,320
952,899
914,091
1,001,404
1,111,807
1,184,745
1,217,234
1,239,447
1,281,988
1,417,401
1,324,745
1,458,687
1,564,415
1,705,146
1,707,233
1,767,660
2,546,840
2,654,054
2,805,113
2,983,913
3,011,632
3,163,116
3,110,239
3,288,973
3,227,407
3,141,395
3,799,348
3,781,237
3,920,953
3,831,836
3,895,377
3,811,651
3,892,820
3,970,077
3,928,939
4,300,715
4,591,804
4,340,808
4,288,324
4,672,593
4,818,075
4,704,067
4,808,392
4,906,980
5,321,509
5,351,331
5,469,571
5,984,377
6,038,875
5,827,731
6,084,649
6,041,917
5,868,214
5,850,868
5,874,117
5,919,130
5,921,893
6,021,398
5,891,343
5,789,355
6,223,485
6,395,605
6,748,849
6,924,615
7,260,871
6,671,571
6,494,978
6,899,397
6,491,856
6,298,201
6,250,596
5,949,456
5,949,4566,250,5966,298,2016,491,8566,899,3976,494,9786,671,5717,260,8716,924,6156,748,8496,395,6056,223,4855,789,3555,891,3436,021,3985,921,8935,919,1305,874,1175,850,8685,868,2146,041,9176,084,6495,827,7316,038,8755,984,3775,469,5715,351,3315,321,5094,906,9804,808,3924,704,0674,818,0754,672,5934,288,3244,340,8084,591,8044,300,7153,928,9393,970,0773,892,8203,811,6513,895,3773,831,8363,920,9533,781,2373,799,3483,141,3953,227,4073,288,9733,110,2393,163,1163,011,6322,983,9132,805,1132,654,0542,546,8401,767,6601,707,2331,705,1461,564,4151,458,6871,324,7451,417,4011,281,9881,239,4471,217,2341,184,7451,111,8071,001,404914,091952,899713,320657,935555,764551,424509,833426,530415,352450,229484,529461,737467,158273,571187,794109,329
   > 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
3,740,117
4,081,984
4,005,193
3,801,613
4,029,301
4,007,102
4,022,230
3,834,942
3,847,322
3,936,743
4,132,750
4,244,969
4,125,436
3,999,835
4,332,023
4,563,466
4,732,516
4,843,979
4,843,979
4,220,517
4,063,080
4,472,462
4,023,865
3,861,944
3,846,333
3,707,819
3,707,8193,846,3333,861,9444,023,8654,472,4624,063,0804,220,5174,843,9794,843,9794,732,5164,563,4664,332,0233,999,8354,125,4364,244,9694,132,7503,936,7433,847,3223,834,9424,022,2304,007,1024,029,3013,801,6134,005,1934,081,9843,740,11700000000000000000000000000000000000000000000000000000000000
       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
838,411
1,015,884
1,256,398
872,367
960,101
863,562
1,061,015
916,241
857,382
742,282
855,958
1,092,464
853,784
833,449
950,773
816,120
970,289
826,520
847,662
984,784
788,903
980,033
939,961
744,493
781,500
733,401
733,401781,500744,493939,961980,033788,903984,784847,662826,520970,289816,120950,773833,449853,7841,092,464855,958742,282857,382916,2411,061,015863,562960,101872,3671,256,3981,015,884838,41100000000000000000000000000000000000000000000000000000000000
       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
10,094
30,000
1,920
1,920
75,852
46,532
19,450
18,400
166,969
11,733
157,733
11,733
38,421
158,422
165,265
166,239
162,312
58,958
38,421
38,421
38,421
58,421
58,580
38,421
38,42158,58058,42138,42138,42138,42158,958162,312166,239165,265158,42238,42111,733157,73311,733166,96918,40019,45046,53275,8521,9201,92030,00010,0940000000000000000000000000000000000000000000000000000000000000
       Net Receivables 
50,871
50,527
90,398
83,560
93,269
126,807
120,686
94,596
96,362
88,527
73,740
76,907
82,612
131,029
99,009
143,698
161,141
212,220
157,219
142,797
166,628
281,261
211,242
231,033
273,232
347,903
357,040
304,225
328,098
474,044
492,914
488,661
587,844
691,550
784,874
688,520
700,274
685,599
767,547
810,526
910,221
839,290
799,615
749,426
798,309
1,059,674
1,090,149
1,070,789
943,622
1,082,413
1,032,538
1,176,676
1,314,391
1,303,574
1,288,672
1,452,215
1,427,794
1,444,160
1,324,988
1,606,633
1,598,383
1,503,218
1,412,611
1,565,714
1,601,683
1,582,316
1,741,363
1,935,108
1,992,995
2,053,173
1,974,780
1,885,421
1,943,755
2,057,144
2,047,909
2,199,901
2,206,860
2,206,860
1,784,288
1,988,641
2,198,746
864,496
894,343
854,354
893,973
893,973854,354894,343864,4962,198,7461,988,6411,784,2882,206,8602,206,8602,199,9012,047,9092,057,1441,943,7551,885,4211,974,7802,053,1731,992,9951,935,1081,741,3631,582,3161,601,6831,565,7141,412,6111,503,2181,598,3831,606,6331,324,9881,444,1601,427,7941,452,2151,288,6721,303,5741,314,3911,176,6761,032,5381,082,413943,6221,070,7891,090,1491,059,674798,309749,426799,615839,290910,221810,526767,547685,599700,274688,520784,874691,550587,844488,661492,914474,044328,098304,225357,040347,903273,232231,033211,242281,261166,628142,797157,219212,220161,141143,69899,009131,02982,61276,90773,74088,52796,36294,596120,686126,80793,26983,56090,39850,52750,871
       Other Current Assets 
5,113
4,111
10,023
13,587
14,068
12,536
6,141
5,544
13,223
88,307
100,805
109,905
94,682
102,517
114,715
114,727
122,411
142,696
195,314
232,516
216,325
129,827
146,202
157,751
138,028
188,723
196,436
190,738
224,952
136,126
230,586
173,458
227,071
152,517
206,388
115,641
171,231
116,273
120,485
375,383
165,532
294,945
298,704
110,177
405,300
88,072
317,013
103,875
303,631
85,935
309,217
122,483
113,335
82,578
406,334
150,508
403,972
205,361
331,062
220,760
253,470
201,639
38,062
35,084
33,930
207,071
273,486
213,776
211,336
161,625
198,262
197,305
199,306
191,012
235,714
263,424
268,026
268,026
277,050
259,127
273,639
76,522
80,547
85,498
74,605
74,60585,49880,54776,522273,639259,127277,050268,026268,026263,424235,714191,012199,306197,305198,262161,625211,336213,776273,486207,07133,93035,08438,062201,639253,470220,760331,062205,361403,972150,508406,33482,578113,335122,483309,21785,935303,631103,875317,01388,072405,300110,177298,704294,945165,532375,383120,485116,273171,231115,641206,388152,517227,071173,458230,586136,126224,952190,738196,436188,723138,028157,751146,202129,827216,325232,516195,314142,696122,411114,727114,715102,51794,682109,905100,80588,30713,2235,5446,14112,53614,06813,58710,0234,1115,113
   > 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
2,026,119
2,055,348
2,034,814
1,845,984
2,015,926
2,026,796
1,982,387
1,789,143
1,776,429
1,765,907
1,789,520
1,891,462
1,832,139
2,016,333
2,141,709
2,416,892
2,451,054
2,431,898
2,426,935
2,467,991
2,436,256
2,404,264
2,241,636
2,241,6362,404,2642,436,2562,467,9912,426,9352,431,8982,451,0542,416,8922,141,7092,016,3331,832,1391,891,4621,789,5201,765,9071,776,4291,789,1431,982,3872,026,7962,015,9261,845,9842,034,8142,055,3482,026,11900000000000000000000000000000000000000000000000000000000000000
       Property Plant Equipment 
21,518
26,257
30,577
37,422
39,015
40,948
40,707
52,435
49,431
62,422
56,754
68,612
58,177
69,701
96,123
129,351
129,354
159,284
124,588
163,679
147,179
191,886
169,024
220,236
234,939
314,853
264,316
368,665
299,679
679,687
554,991
728,785
625,344
823,845
681,623
870,727
703,149
887,989
720,502
863,841
689,597
855,190
712,221
707,768
695,228
755,521
799,675
843,841
925,731
1,016,719
1,000,578
987,281
982,780
1,019,823
997,941
999,115
985,155
806,108
786,613
772,451
924,187
991,288
986,662
1,011,471
1,006,375
788,541
777,042
752,736
805,921
788,872
786,938
773,210
800,790
894,653
845,832
959,564
1,088,506
1,175,472
1,209,323
1,201,819
1,172,712
1,179,693
1,162,259
1,148,006
1,014,128
1,014,1281,148,0061,162,2591,179,6931,172,7121,201,8191,209,3231,175,4721,088,506959,564845,832894,653800,790773,210786,938788,872805,921752,736777,042788,5411,006,3751,011,471986,662991,288924,187772,451786,613806,108985,155999,115997,9411,019,823982,780987,2811,000,5781,016,719925,731843,841799,675755,521695,228707,768712,221855,190689,597863,841720,502887,989703,149870,727681,623823,845625,344728,785554,991679,687299,679368,665264,316314,853234,939220,236169,024191,886147,179163,679124,588159,284129,354129,35196,12369,70158,17768,61256,75462,42249,43152,43540,70740,94839,01537,42230,57726,25721,518
       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
2,629
62,943
106,501
101,588
101,588
41,676
54,696
52,368
52,688
56,855
56,855
53,476
53,476
53,476
133,284
152,697
152,697
152,697
152,697
89,015
89,015
101,644
412,591
421,863
421,863
421,863
421,863
421,863
421,863
409,233
396,130
396,130
396,130
396,130
396,130
380,876
380,876
380,876
361,176
361,176380,876380,876380,876396,130396,130396,130396,130396,130409,233421,863421,863421,863421,863421,863421,863412,591101,64489,01589,015152,697152,697152,697152,697133,28453,47653,47653,47656,85556,85552,68852,36854,69641,676101,588101,588106,50162,9432,6290000000000000000000000000000000000000000000000
       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
324,025
208,185
218,781
220,674
219,645
225,330
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
00000000000000000000225,330219,645220,674218,781208,185324,02500000000000000000000000000000000000000000000000000000000000
       Intangible Assets 
0
4,753
4,655
4,607
5,389
5,431
5,723
5,676
5,770
119
5,471
282
10,467
262
36,119
5,099
47,726
4,842
55,925
10,041
63,700
10,925
76,727
21,349
104,128
20,224
108,145
19,208
131,892
38,731
182,472
37,424
201,620
28,611
216,593
26,839
225,289
59,289
227,597
53,937
232,900
57,207
230,653
227,646
224,419
223,715
221,949
324,462
363,644
449,026
445,487
367,034
381,072
423,078
421,054
414,209
414,616
404,383
395,160
332,423
381,963
446,123
494,494
138,952
471,111
387,585
379,413
357,287
357,489
383,391
374,528
370,643
364,239
382,758
368,245
367,005
367,013
372,819
372,017
350,486
316,420
298,137
293,839
291,962
257,151
257,151291,962293,839298,137316,420350,486372,017372,819367,013367,005368,245382,758364,239370,643374,528383,391357,489357,287379,413387,585471,111138,952494,494446,123381,963332,423395,160404,383414,616414,209421,054423,078381,072367,034445,487449,026363,644324,462221,949223,715224,419227,646230,65357,207232,90053,937227,59759,289225,28926,839216,59328,611201,62037,424182,47238,731131,89219,208108,14520,224104,12821,34976,72710,92563,70010,04155,9254,84247,7265,09936,11926210,4672825,4711195,7705,6765,7235,4315,3894,6074,6554,7530
       Other Assets 
0
4,753
4,992
4,943
9,660
25,933
26,225
20,264
26,998
23,828
30,116
26,406
30,467
25,380
65,365
33,807
75,988
47,490
93,693
61,885
102,798
70,521
124,076
120,143
181,716
119,341
187,305
186,861
279,058
68,574
209,558
68,364
225,120
75,396
238,750
83,849
248,290
90,772
247,264
94,904
254,795
153,255
334,632
342,803
349,920
346,670
360,406
449,908
498,962
600,147
599,491
532,773
566,971
597,300
592,008
601,383
597,213
736,812
950,778
247,079
254,774
224,793
214,701
232,944
197,688
255,141
256,987
508,054
114,289
118,472
120,455
109,723
82,438
89,251
93,035
101,829
139,879
139,879
145,385
151,297
175,717
0
0
0
0
0000175,717151,297145,385139,879139,879101,82993,03589,25182,438109,723120,455118,472114,289508,054256,987255,141197,688232,944214,701224,793254,774247,079950,778736,812597,213601,383592,008597,300566,971532,773599,491600,147498,962449,908360,406346,670349,920342,803334,632153,255254,79594,904247,26490,772248,29083,849238,75075,396225,12068,364209,55868,574279,058186,861187,305119,341181,716120,143124,07670,521102,79861,88593,69347,49075,98833,80765,36525,38030,46726,40630,11623,82826,99820,26426,22525,9339,6604,9434,9924,7530
> Total Liabilities 
62,358
122,897
187,177
203,864
192,951
210,878
169,511
133,234
133,360
212,720
230,422
226,056
320,559
372,496
591,284
551,516
630,837
712,355
738,100
756,270
777,536
822,082
955,863
856,598
984,534
1,076,905
1,202,717
1,151,161
1,189,564
1,822,259
1,912,539
2,046,378
2,229,387
2,282,104
2,424,470
2,350,618
2,526,095
2,476,296
2,369,756
2,292,847
2,243,251
2,415,819
2,309,586
2,342,066
2,217,839
2,294,869
2,341,166
2,265,382
2,598,192
2,592,328
2,320,016
2,255,946
2,628,675
2,654,705
2,509,487
2,592,032
2,669,068
3,100,897
3,059,815
3,152,861
3,577,149
3,535,439
3,306,095
3,611,813
3,792,208
3,772,691
3,768,833
3,790,021
3,598,461
3,838,283
3,895,274
3,758,505
3,589,475
4,025,000
4,097,533
4,385,359
4,510,361
4,958,934
4,651,115
4,532,740
4,648,349
4,308,647
4,113,764
4,154,515
3,823,450
3,823,4504,154,5154,113,7644,308,6474,648,3494,532,7404,651,1154,958,9344,510,3614,385,3594,097,5334,025,0003,589,4753,758,5053,895,2743,838,2833,598,4613,790,0213,768,8333,772,6913,792,2083,611,8133,306,0953,535,4393,577,1493,152,8613,059,8153,100,8972,669,0682,592,0322,509,4872,654,7052,628,6752,255,9462,320,0162,592,3282,598,1922,265,3822,341,1662,294,8692,217,8392,342,0662,309,5862,415,8192,243,2512,292,8472,369,7562,476,2962,526,0952,350,6182,424,4702,282,1042,229,3872,046,3781,912,5391,822,2591,189,5641,151,1611,202,7171,076,905984,534856,598955,863822,082777,536756,270738,100712,355630,837551,516591,284372,496320,559226,056230,422212,720133,360133,234169,511210,878192,951203,864187,177122,89762,358
   > Total Current Liabilities 
62,358
122,457
186,737
203,424
192,511
210,218
172,814
132,074
131,950
212,170
229,872
225,506
320,009
371,396
456,025
425,118
504,931
608,591
635,311
653,517
677,784
790,080
923,862
805,052
892,464
951,436
1,062,247
1,011,147
1,049,550
1,555,159
1,635,660
1,780,618
1,937,715
2,064,021
2,204,001
2,112,563
2,318,247
2,249,795
2,140,167
2,063,070
2,116,766
2,324,727
2,171,563
2,209,132
2,110,959
2,214,608
2,262,008
2,184,959
2,510,668
2,409,479
2,130,112
2,094,775
2,482,994
2,526,505
2,371,572
2,470,871
2,562,846
3,013,156
2,961,545
3,070,197
3,447,451
3,471,671
3,226,728
3,537,334
3,636,485
3,662,204
3,664,553
3,450,125
3,361,159
3,630,573
3,549,310
3,433,575
3,285,419
3,775,625
3,865,453
4,105,477
4,387,785
4,387,785
3,921,901
3,797,615
3,888,667
3,742,025
3,645,883
3,686,859
3,304,474
3,304,4743,686,8593,645,8833,742,0253,888,6673,797,6153,921,9014,387,7854,387,7854,105,4773,865,4533,775,6253,285,4193,433,5753,549,3103,630,5733,361,1593,450,1253,664,5533,662,2043,636,4853,537,3343,226,7283,471,6713,447,4513,070,1972,961,5453,013,1562,562,8462,470,8712,371,5722,526,5052,482,9942,094,7752,130,1122,409,4792,510,6682,184,9592,262,0082,214,6082,110,9592,209,1322,171,5632,324,7272,116,7662,063,0702,140,1672,249,7952,318,2472,112,5632,204,0012,064,0211,937,7151,780,6181,635,6601,555,1591,049,5501,011,1471,062,247951,436892,464805,052923,862790,080677,784653,517635,311608,591504,931425,118456,025371,396320,009225,506229,872212,170131,950132,074172,814210,218192,511203,424186,737122,45762,358
       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
30,830
30,830
29,830
1,279,806
1,488,947
1,497,640
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
000000000000000000001,497,6401,488,9471,279,80629,83030,83030,83000000000000000000000000000000000000000000000000000000000000
       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
30,830
30,830
29,830
1,279,806
1,488,947
1,497,640
1,444,678
1,483,616
1,393,428
1,382,644
1,516,445
1,560,255
1,531,045
1,392,043
1,497,092
1,675,603
1,829,622
1,624,226
1,848,800
1,756,438
1,453,094
1,267,650
1,035,506
1,160,521
1,417,300
1,363,831
1,363,8311,417,3001,160,5211,035,5061,267,6501,453,0941,756,4381,848,8001,624,2261,829,6221,675,6031,497,0921,392,0431,531,0451,560,2551,516,4451,382,6441,393,4281,483,6161,444,6781,497,6401,488,9471,279,80629,83030,83030,83000000000000000000000000000000000000000000000000000000000000
       Accounts payable 
11,489
25,046
31,542
47,641
38,898
44,049
42,638
32,851
23,393
36,460
28,056
27,581
31,631
48,697
66,708
67,423
66,006
83,632
99,672
111,676
131,234
216,105
250,191
249,114
235,435
237,464
266,925
292,461
319,065
572,657
661,970
707,569
779,129
646,655
741,461
770,290
882,186
789,550
758,330
761,255
721,430
785,416
807,811
820,506
819,532
901,910
892,884
864,189
888,604
918,170
887,775
871,709
903,047
1,030,292
904,219
970,639
1,009,971
1,038,787
1,141,187
1,220,787
1,406,424
1,514,987
1,568,302
1,625,037
1,625,276
1,611,298
1,632,758
1,655,389
1,651,594
1,666,252
1,422,774
1,363,277
1,444,895
1,640,685
1,569,575
1,667,230
1,874,938
1,874,938
1,516,152
1,600,839
1,799,925
1,630,135
1,496,684
1,321,113
1,223,670
1,223,6701,321,1131,496,6841,630,1351,799,9251,600,8391,516,1521,874,9381,874,9381,667,2301,569,5751,640,6851,444,8951,363,2771,422,7741,666,2521,651,5941,655,3891,632,7581,611,2981,625,2761,625,0371,568,3021,514,9871,406,4241,220,7871,141,1871,038,7871,009,971970,639904,2191,030,292903,047871,709887,775918,170888,604864,189892,884901,910819,532820,506807,811785,416721,430761,255758,330789,550882,186770,290741,461646,655779,129707,569661,970572,657319,065292,461266,925237,464235,435249,114250,191216,105131,234111,67699,67283,63266,00667,42366,70848,69731,63127,58128,05636,46023,39332,85142,63844,04938,89847,64131,54225,04611,489
       Other Current Liabilities 
29,679
56,211
109,995
104,083
101,913
109,365
101,476
70,523
87,857
93,982
84,110
101,525
161,378
185,699
209,057
177,435
271,165
392,959
371,639
302,841
309,550
246,975
322,541
162,938
208,029
318,572
365,922
275,686
338,685
416,265
403,612
438,149
451,316
505,970
530,573
397,246
532,161
454,045
361,572
345,786
446,738
597,730
449,903
446,227
341,710
371,760
440,927
449,115
671,295
512,887
499,205
322,918
545,155
469,010
403,968
479,615
474,705
729,493
581,052
447,751
567,271
458,769
29,830
29,830
32,630
488,531
492,684
298,628
249,019
292,187
477,327
438,865
362,817
425,846
471,064
440,008
456,725
456,725
531,569
533,638
592,921
25,195
21,560
32,132
18,432
18,43232,13221,56025,195592,921533,638531,569456,725456,725440,008471,064425,846362,817438,865477,327292,187249,019298,628492,684488,53132,63029,83029,830458,769567,271447,751581,052729,493474,705479,615403,968469,010545,155322,918499,205512,887671,295449,115440,927371,760341,710446,227449,903597,730446,738345,786361,572454,045532,161397,246530,573505,970451,316438,149403,612416,265338,685275,686365,922318,572208,029162,938322,541246,975309,550302,841371,639392,959271,165177,435209,057185,699161,378101,52584,11093,98287,85770,523101,476109,365101,913104,083109,99556,21129,679
   > 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
79,367
74,479
155,723
110,488
104,280
339,896
237,302
207,710
345,965
324,930
304,056
249,375
232,080
279,883
448,984
571,149
729,214
735,125
759,682
566,622
467,882
467,656
518,976
518,976467,656467,882566,622759,682735,125729,214571,149448,984279,883232,080249,375304,056324,930345,965207,710237,302339,896104,280110,488155,72374,47979,36700000000000000000000000000000000000000000000000000000000000000
       Other Liabilities 
0
440
440
440
440
660
0
1,160
1,410
550
550
550
550
1,100
55,259
46,398
45,906
23,764
32,789
32,753
32,752
27,002
27,001
26,546
27,070
30,469
30,470
30,014
30,014
55,406
54,160
55,738
59,650
56,872
55,981
71,291
52,907
69,054
70,843
69,732
69,991
67,129
114,061
108,971
82,917
60,203
59,099
60,365
67,465
174,516
181,571
152,838
137,348
124,033
133,749
116,995
102,055
87,742
98,269
82,664
129,698
63,768
79,367
74,479
57,323
57,288
54,880
52,296
49,794
49,104
48,124
47,144
46,166
58,023
59,896
58,737
58,063
58,063
55,543
57,571
56,745
0
0
0
0
000056,74557,57155,54358,06358,06358,73759,89658,02346,16647,14448,12449,10449,79452,29654,88057,28857,32374,47979,36763,768129,69882,66498,26987,742102,055116,995133,749124,033137,348152,838181,571174,51667,46560,36559,09960,20382,917108,971114,06167,12969,99169,73270,84369,05452,90771,29155,98156,87259,65055,73854,16055,40630,01430,01430,47030,46927,07026,54627,00127,00232,75232,75332,78923,76445,90646,39855,2591,1005505505505501,4101,16006604404404404400
       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
62,236
70,365
60,041
49,402
55,770
25,040
39,730
43,572
48,942
37,757
52,934
53,756
44,790
19,974
37,159
41,113
50,130
66,017
66,017
73,465
79,891
64,701
0
0
0
0
000064,70179,89173,46566,01766,01750,13041,11337,15919,97444,79053,75652,93437,75748,94243,57239,73025,04055,77049,40260,04170,36562,23600000000000000000000000000000000000000000000000000000000000
> Total Stockholder Equity
46,971
64,897
86,394
263,294
268,786
272,952
280,056
281,515
287,698
291,567
295,890
304,630
313,639
318,247
333,638
338,570
344,905
368,022
398,895
412,769
414,873
418,859
425,422
407,389
409,755
419,416
430,313
449,499
470,377
497,674
509,881
546,578
561,004
532,375
544,057
564,602
574,388
575,113
596,708
1,333,401
1,363,181
1,336,360
1,350,900
1,372,027
1,412,107
1,425,882
1,442,028
1,452,077
1,461,808
1,745,749
1,766,893
1,780,566
1,793,454
1,911,097
1,938,629
1,949,418
1,971,684
1,976,603
2,065,462
2,091,115
2,098,761
2,089,964
2,111,472
2,086,667
2,026,103
2,018,916
2,013,364
2,018,880
2,109,502
1,932,061
1,972,747
1,989,131
2,058,004
2,076,364
2,175,731
2,244,736
2,295,308
2,192,119
1,902,391
1,843,671
2,137,304
2,110,091
2,114,949
2,084,693
2,112,723
2,112,7232,084,6932,114,9492,110,0912,137,3041,843,6711,902,3912,192,1192,295,3082,244,7362,175,7312,076,3642,058,0041,989,1311,972,7471,932,0612,109,5022,018,8802,013,3642,018,9162,026,1032,086,6672,111,4722,089,9642,098,7612,091,1152,065,4621,976,6031,971,6841,949,4181,938,6291,911,0971,793,4541,780,5661,766,8931,745,7491,461,8081,452,0771,442,0281,425,8821,412,1071,372,0271,350,9001,336,3601,363,1811,333,401596,708575,113574,388564,602544,057532,375561,004546,578509,881497,674470,377449,499430,313419,416409,755407,389425,422418,859414,873412,769398,895368,022344,905338,570333,638318,247313,639304,630295,890291,567287,698281,515280,056272,952268,786263,29486,39464,89746,971
   Common Stock
32,555
32,555
32,555
57,555
57,555
57,555
57,555
57,555
57,555
57,555
57,555
92,088
92,088
92,088
92,088
110,505
110,505
110,505
221,011
221,011
221,011
221,011
221,011
221,011
221,011
221,011
221,011
221,011
221,011
221,011
221,011
221,011
221,011
221,011
221,011
221,011
221,011
221,011
221,011
321,011
321,011
321,011
321,011
321,011
321,011
321,011
321,011
321,011
321,011
364,826
364,826
364,826
364,826
370,549
370,549
370,549
370,549
370,549
370,549
370,549
370,549
370,549
370,549
370,549
370,549
370,549
370,549
370,549
370,549
370,549
370,549
370,549
370,549
379,299
379,299
379,299
380,719
380,719
380,719
380,642
407,767
0
0
0
0
0000407,767380,642380,719380,719380,719379,299379,299379,299370,549370,549370,549370,549370,549370,549370,549370,549370,549370,549370,549370,549370,549370,549370,549370,549370,549370,549370,549370,549364,826364,826364,826364,826321,011321,011321,011321,011321,011321,011321,011321,011321,011321,011221,011221,011221,011221,011221,011221,011221,011221,011221,011221,011221,011221,011221,011221,011221,011221,011221,011221,011221,011221,011221,011110,505110,505110,50592,08892,08892,08892,08857,55557,55557,55557,55557,55557,55557,55557,55532,55532,55532,555
   Retained Earnings 
11,047
25,820
44,055
56,335
61,827
62,689
65,805
71,216
77,399
79,721
84,028
92,763
101,740
103,634
119,005
105,539
111,874
130,208
150,030
163,904
166,009
166,432
167,996
152,020
154,386
164,089
174,985
194,172
215,050
236,162
248,369
285,065
299,492
268,575
280,256
300,801
310,588
302,908
322,953
334,192
363,125
331,938
395,196
416,768
456,118
470,075
484,702
494,652
504,263
536,074
556,663
570,382
583,502
621,776
649,273
661,248
682,995
688,015
759,362
785,208
806,632
807,936
752,675
747,682
760,512
852,198
846,091
851,669
893,572
896,986
937,273
956,685
1,025,424
1,029,476
1,118,601
1,179,550
1,217,492
1,217,492
918,648
866,652
868,815
688,827
691,175
610,313
622,757
622,757610,313691,175688,827868,815866,652918,6481,217,4921,217,4921,179,5501,118,6011,029,4761,025,424956,685937,273896,986893,572851,669846,091852,198760,512747,682752,675807,936806,632785,208759,362688,015682,995661,248649,273621,776583,502570,382556,663536,074504,263494,652484,702470,075456,118416,768395,196331,938363,125334,192322,953302,908310,588300,801280,256268,575299,492285,065248,369236,162215,050194,172174,985164,089154,386152,020167,996166,432166,009163,904150,030130,208111,874105,539119,005103,634101,74092,76384,02879,72177,39971,21665,80562,68961,82756,33544,05525,82011,047
   Capital Surplus 0000000000000000000000000000000000000000000000000000000000000000000000000000000000000
   Treasury Stock0000000000000000000000000000000000000000000000000000000000000000000000000000000000000
   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
3,757
4,042
2,730
2,926
3,154
2,497
2,482
3,037
2,974
3,011
2,702
3,101
2,935
2,830
1,369
1,386
1,660
9,108
9,108
11,077
12,153
6,757
0
0
0
0
00006,75712,15311,0779,1089,1081,6601,3861,3692,8302,9353,1012,7023,0112,9743,0372,4822,4973,1542,9262,7304,0423,75700000000000000000000000000000000000000000000000000000000000



6.3. Balance Sheets

Currency in CNY. All numbers in thousands.