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

Zhejiang DunAn Artificial Environment Co Ltd
Buy, Hold or Sell?

Let's analyze Dunan together

I guess you are interested in Zhejiang DunAn Artificial Environment 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 Zhejiang DunAn Artificial Environment 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 Zhejiang DunAn Artificial Environment Co Ltd

I send you an email if I find something interesting about Zhejiang DunAn Artificial Environment Co Ltd.

1. Quick Overview

1.1. Quick analysis of Dunan (30 sec.)










1.2. What can you expect buying and holding a share of Dunan? (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?
94.9%

What is your share worth?

Current worth
¥4.56
Expected worth in 1 year
¥5.46
How sure are you?
87.2%

+ What do you gain per year?

Total Gains per Share
¥0.95
Return On Investment
8.5%

For what price can you sell your share?

Current Price per Share
¥11.13
Expected price per share
¥10.32 - ¥13.32
How sure are you?
50%
3rd party ad coffee SUPPORTERis ad-free.

2. Detailed Analysis

2.1. Valuation of Dunan (5 min.)




Live pricePrice per Share (EOD)
¥11.13
Intrinsic Value Per Share
¥-7.84 - ¥7.71
Total Value Per Share
¥-3.27 - ¥12.27

2.2. Growth of Dunan (5 min.)




Is Dunan growing?

Current yearPrevious yearGrowGrow %
How rich?$668.6m$462.5m$156.5m25.3%

How much money is Dunan making?

Current yearPrevious yearGrowGrow %
Making money$30.3m$19.7m$10.5m34.8%
Net Profit Margin7.3%5.3%--

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

2.3. Financial Health of Dunan (5 min.)




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




  Industry Rankings (Specialty Industrial Machinery)  


Richest
#177 / 730

Most Revenue
#150 / 730

Most Profit
#139 / 730

Most Efficient
#284 / 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 Dunan?

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

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

Speculation

The Price per Share of Dunan is ¥11.13. 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 Dunan.
  • 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 Dunan, you will have to let go of the thought of selling in the future. If you have to sell the share for less than you bought it, it can still be a good investment. Focus on what it means to hold the stock forever:

  • You own a part of the company. The equity of this part can grow or shrink. The current Book Value per Share is ¥4.56. Based on the TTM, the Book Value Change Per Share is ¥0.22 per quarter. Based on the YOY, the Book Value Change Per Share is ¥0.40 per quarter.
  • You may receive quarterly/yearly dividend in the form of additional shares.
  • You may receive quarterly/yearly dividend in the form of cash. Based on the TTM the Dividend per Share is ¥0.01 per quarter.
Based on historical numbers we can estimate the returns while holding a share of Dunan.

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 Eps0.030.3%0.030.3%0.020.2%0.010.1%0.010.1%
Usd Book Value Change Per Share0.040.3%0.030.3%0.050.5%0.010.1%0.000.0%
Usd Dividend Per Share0.000.0%0.000.0%0.000.0%0.000.0%0.010.1%
Usd Total Gains Per Share0.040.3%0.030.3%0.060.5%0.020.2%0.010.1%
Usd Price Per Share1.35-1.63-1.87-1.23-1.24-
Price to Earnings Ratio9.86-14.63-26.00-16.00-49.51-
Price-to-Total Gains Ratio35.44-51.74-72.13-45.40-74.29-
Price to Book Ratio2.15-2.81-4.53-3.79-3.17-
Price-to-Total Gains Ratio35.44-51.74-72.13-45.40-74.29-

When do you get the money?

Usd Investment
$.00
Usd Price Per Share1.530375
Number of shares653
Gains per QuarterTrailing 12 Months5 Year
Usd Dividend Per Share0.000.00
Usd Book Value Change Per Share0.030.01
Usd Total Gains Per Share0.030.02
Gains per Quarter (653 shares)21.3612.14
Gains per Year (653 shares)85.4348.56
YearsReturn on Investment (TTM)Return on Investment (5Y)
 DividendBook Value gainTotal gainsDividendBook Value gainTotal gains
Broker costs---10---10
158175103839
210161160217688
31424224531115137
41932333041153186
52440341552191235
62948450062229284
73456458573267333
83864567083306382
94372675593344431
1048806840104382480

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%15.05.00.075.0%30.05.04.076.9%69.05.05.087.3%
Book Value Change Per Share4.00.00.0100.0%12.00.00.0100.0%15.05.00.075.0%27.012.00.069.2%55.024.00.069.6%
Dividend per Share4.00.00.0100.0%12.00.00.0100.0%20.00.00.0100.0%37.00.02.094.9%71.00.08.089.9%
Total Gains per Share4.00.00.0100.0%12.00.00.0100.0%16.04.00.080.0%34.05.00.087.2%72.07.00.091.1%
3rd party ad coffee SUPPORTERis ad-free.

3.2. Key Performance Indicators

The key performance indicators of Zhejiang DunAn Artificial Environment 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--0.2650.225+18%0.397-33%0.106+149%0.034+683%
Book Value Per Share--4.5644.226+8%3.157+45%2.521+81%3.112+47%
Current Ratio--1.5131.541-2%1.435+5%1.287+18%1.106+37%
Debt To Asset Ratio--0.5790.583-1%0.608-5%0.705-18%0.682-15%
Debt To Equity Ratio--1.3681.391-2%1.544-11%2.631-48%2.319-41%
Dividend Per Share--0.0120.013-9%0.017-27%0.029-58%0.070-83%
Enterprise Value--3785223005.4108203657355.353-54%10751781180.250-65%4682607221.778-19%4582152904.111-17%
Eps--0.2490.207+20%0.135+85%0.081+209%0.062+304%
Ev To Ebitda Ratio--infinfnan%13.676+inf%nannan%nannan%
Ev To Sales Ratio--0.2540.710-64%1.004-75%0.425-40%0.574-56%
Free Cash Flow Per Share--0.1420.198-28%0.134+6%0.118+20%-0.040+128%
Free Cash Flow To Equity Per Share--0.1420.193-27%0.213-34%0.006+2114%-0.003+102%
Gross Profit Margin--1.0001.0000%1.0000%1.0000%0.897+11%
Intrinsic Value_10Y_max--7.709--------
Intrinsic Value_10Y_min---7.839--------
Intrinsic Value_1Y_max--0.573--------
Intrinsic Value_1Y_min---0.268--------
Intrinsic Value_3Y_max--1.874--------
Intrinsic Value_3Y_min---1.259--------
Intrinsic Value_5Y_max--3.358--------
Intrinsic Value_5Y_min---2.738--------
Market Cap11858347200.000+12%10473275200.00012598828000.000-17%14455357200.000-28%9543146080.000+10%9643871138.462+9%
Net Profit Margin--0.0710.073-2%0.053+34%0.013+449%0.017+314%
Operating Margin---0.025-100%0.088-100%0.029-100%0.022-100%
Operating Ratio--1.7161.7170%1.728-1%1.750-2%1.336+28%
Pb Ratio2.438+12%2.1542.815-23%4.526-52%3.785-43%3.166-32%
Pe Ratio11.167+12%9.86314.626-33%25.995-62%15.996-38%49.506-80%
Price Per Share11.130+12%9.83011.825-17%13.568-28%8.957+10%9.052+9%
Price To Free Cash Flow Ratio19.658+12%17.362-6.081+135%-6.715+139%1.436+1109%-5.865+134%
Price To Total Gains Ratio40.126+12%35.44051.735-31%72.128-51%45.399-22%74.292-52%
Quick Ratio--0.3631.063-66%1.134-68%0.974-63%0.806-55%
Return On Assets--0.0230.020+13%0.017+37%0.006+299%0.005+362%
Return On Equity--0.0540.049+12%0.042+30%0.002+2115%0.008+562%
Total Gains Per Share--0.2770.238+17%0.413-33%0.135+105%0.104+167%
Usd Book Value--668684129.252619078043.844+8%462554484.838+45%369327982.885+81%455960644.314+47%
Usd Book Value Change Per Share--0.0360.031+18%0.055-33%0.015+149%0.005+683%
Usd Book Value Per Share--0.6280.581+8%0.434+45%0.347+81%0.428+47%
Usd Dividend Per Share--0.0020.002-9%0.002-27%0.004-58%0.010-83%
Usd Enterprise Value--520468163.2441128002886.361-54%1478369912.284-65%643858492.994-19%630046024.315-17%
Usd Eps--0.0340.028+20%0.019+85%0.011+209%0.008+304%
Usd Free Cash Flow--20735717.45228965925.258-28%19583235.702+6%17272582.096+20%-5429971.233+126%
Usd Free Cash Flow Per Share--0.0190.027-28%0.018+6%0.016+20%-0.006+128%
Usd Free Cash Flow To Equity Per Share--0.0190.027-27%0.029-34%0.001+2114%0.000+102%
Usd Market Cap1630522740.000+12%1440075340.0001732338850.000-17%1987611615.000-28%1312182586.000+10%1326032281.538+9%
Usd Price Per Share1.530+12%1.3521.626-17%1.866-28%1.232+10%1.245+9%
Usd Profit--36501524.83730349339.901+20%19783885.763+85%7495054.672+387%6831112.906+434%
Usd Revenue--511453622.182417835470.090+22%372625206.766+37%340350702.368+50%297021682.217+72%
Usd Total Gains Per Share--0.0380.033+17%0.057-33%0.019+105%0.014+167%
 EOD+4 -4MRQTTM+19 -19YOY+21 -185Y+28 -1010Y+28 -11

3.3 Fundamental Score

Let's check the fundamental score of Zhejiang DunAn Artificial Environment Co Ltd based on Penke's default stock scanner.

Penke's Stock Scanner

  
  
IndicatorConditionValue
Price to Earnings Ratio (EOD)Between0-1511.167
Price to Book Ratio (EOD)Between0-12.438
Net Profit Margin (MRQ)Greater than00.071
Operating Margin (MRQ)Greater than00.000
Quick Ratio (MRQ)Greater than10.363
Current Ratio (MRQ)Greater than11.513
Debt to Asset Ratio (MRQ)Less than10.579
Debt to Equity Ratio (MRQ)Less than11.368
Return on Equity (MRQ)Greater than0.150.054
Return on Assets (MRQ)Greater than0.050.023
Total4/10 (40.0%)

3.4 Technical Score

Let's check the technical score of Zhejiang DunAn Artificial Environment Co Ltd based on Penke's default Symbol scanner.

Penke's Symbol Scanner

  
  
IndicatorConditionValue
RsiGreater than5050.123
Ma 20Greater thanMa 5011.102
Ma 50Greater thanMa 10011.145
Ma 100Greater thanMa 20010.731
OpenGreater thanClose11.280
Total3/5 (60.0%)

4. In-depth Analysis

4.1 About Zhejiang DunAn Artificial Environment Co Ltd

Zhejiang Dun'an Artificial Environment Co., Ltd engages in the research and development, production, and sale of refrigeration components, refrigeration and air-conditioning equipment, and automotive thermal management systems in China and internationally. The company offers refrigeration accessories, including electronic expansion valves, four-way valves, globe valves, solenoid valves, small pressure vessels, heat exchangers, integrated pipeline components, and other products, which are used in household air conditioners, commercial air conditioners, and other fields. It also provides commercial chiller, air-conditioning terminal, nuclear power, rail transit, communication, cold chain, and other special air-conditioning system products that are used in commercial buildings, nuclear power plants, rail transit, and other industries, as well as thermal management systems for new energy vehicles. The company was founded in 1987 and is headquartered in Hangzhou, China.

Fundamental data was last updated by Penke on 2024-12-08 21:16:04.

4.2 In-depth Summary

4.2.1. Financial Health Summary

Profitability Details
 Compared to previous yearCompared to industry
The company is making a profit.
Using its assets, the company is less efficient in making profit.
Using its investors money, the company is inefficient in making profit.
Operating Efficiency Details
 Compared to previous yearCompared to industry
The company is operating less efficient.
The company is inefficient in keeping operating costs low.
Liquidity Details
 Compared to previous yearCompared to industry
The company is able to pay all its short-term debts.
The company is just able to pay all its short-term debts with the most liquid assets.
Solvency Details
 Compared to previous yearCompared to industry
The company is able to pay all its debts by selling its assets.
The company is able to pay all its debts with equity.

4.2.2. Valuation Summary

Valuation Details
 Compared to previous yearCompared to industry
Based on the equity, the company is underpriced.
Based on the earnings, the company is underpriced.
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 Dunan earns for each ¥1 of revenue.

  • Above 10% is considered healthy but always compare Dunan to the Specialty Industrial Machinery industry mean.
  • A Net Profit Margin of 7.1% means that ¥0.07 for each ¥1 in revenue is generated as profit.

Let's take a look of the Net Profit Margin trends of Zhejiang DunAn Artificial Environment Co Ltd:

  • The MRQ is 7.1%. The company is making a profit. +1
  • The TTM is 7.3%. The company is making a profit. +1
Trends
Current periodCompared to+/- 
MRQ7.1%TTM7.3%-0.2%
TTM7.3%YOY5.3%+2.0%
TTM7.3%5Y1.3%+6.0%
5Y1.3%10Y1.7%-0.4%
Compared to industry (Specialty Industrial Machinery)
PeriodCompanyIndustry (mean)+/- 
MRQ7.1%5.6%+1.5%
TTM7.3%5.1%+2.2%
YOY5.3%5.2%+0.1%
5Y1.3%4.7%-3.4%
10Y1.7%4.8%-3.1%
4.3.1.2. Return on Assets

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

  • Above 5% is considered healthy but always compare Dunan to the Specialty Industrial Machinery industry mean.
  • 2.3% Return on Assets means that Dunan generated ¥0.02 profit for each $1 in assets.

Let's take a look of the Return on Assets trends of Zhejiang DunAn Artificial Environment Co Ltd:

  • The MRQ is 2.3%. Using its assets, the company is less efficient in making profit.
  • The TTM is 2.0%. Using its assets, the company is less efficient in making profit.
Trends
Current periodCompared to+/- 
MRQ2.3%TTM2.0%+0.3%
TTM2.0%YOY1.7%+0.4%
TTM2.0%5Y0.6%+1.5%
5Y0.6%10Y0.5%+0.1%
Compared to industry (Specialty Industrial Machinery)
PeriodCompanyIndustry (mean)+/- 
MRQ2.3%1.0%+1.3%
TTM2.0%1.0%+1.0%
YOY1.7%1.0%+0.7%
5Y0.6%1.0%-0.4%
10Y0.5%1.1%-0.6%
4.3.1.3. Return on Equity

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

  • Above 15%-20% is considered healthy but always compare Dunan to the Specialty Industrial Machinery industry mean.
  • 5.4% Return on Equity means Dunan generated ¥0.05 for each ¥1 the owners (shareholders) invested.

Let's take a look of the Return on Equity trends of Zhejiang DunAn Artificial Environment Co Ltd:

  • The MRQ is 5.4%. Using its investors money, the company is less efficient in making profit.
  • The TTM is 4.9%. Using its investors money, the company is inefficient in making profit. -1
Trends
Current periodCompared to+/- 
MRQ5.4%TTM4.9%+0.6%
TTM4.9%YOY4.2%+0.7%
TTM4.9%5Y0.2%+4.6%
5Y0.2%10Y0.8%-0.6%
Compared to industry (Specialty Industrial Machinery)
PeriodCompanyIndustry (mean)+/- 
MRQ5.4%2.4%+3.0%
TTM4.9%2.1%+2.8%
YOY4.2%2.2%+2.0%
5Y0.2%1.9%-1.7%
10Y0.8%2.2%-1.4%
3rd party ad coffee SUPPORTERis ad-free.

4.3.2. Operating Efficiency of Zhejiang DunAn Artificial Environment Co Ltd.

4.3.2. Operating Efficiency
4.3.2.1. Operating Margin

Measures how efficient Dunan is operating .

  • Measures how much profit Dunan 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 Dunan 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 Zhejiang DunAn Artificial Environment Co Ltd:

  • The MRQ is 0.0%. The data is not here.
Trends
Current periodCompared to+/- 
MRQ-TTM2.5%-2.5%
TTM2.5%YOY8.8%-6.3%
TTM2.5%5Y2.9%-0.3%
5Y2.9%10Y2.2%+0.7%
Compared to industry (Specialty Industrial Machinery)
PeriodCompanyIndustry (mean)+/- 
MRQ-9.1%-9.1%
TTM2.5%6.8%-4.3%
YOY8.8%6.1%+2.7%
5Y2.9%5.8%-2.9%
10Y2.2%5.3%-3.1%
4.3.2.2. Operating Ratio

Measures how efficient Dunan is keeping operating costs low.

  • Below 1 is considered healthy (always compare to Specialty Industrial Machinery industry mean).
  • An Operation Ratio of 1.72 means that the operating costs are ¥1.72 for each ¥1 in net sales.

Let's take a look of the Operating Ratio trends of Zhejiang DunAn Artificial Environment Co Ltd:

  • The MRQ is 1.716. The company is inefficient in keeping operating costs low. -1
  • The TTM is 1.717. The company is inefficient in keeping operating costs low. -1
Trends
Current periodCompared to+/- 
MRQ1.716TTM1.717-0.002
TTM1.717YOY1.728-0.010
TTM1.7175Y1.750-0.032
5Y1.75010Y1.336+0.414
Compared to industry (Specialty Industrial Machinery)
PeriodCompanyIndustry (mean)+/- 
MRQ1.7161.445+0.271
TTM1.7171.366+0.351
YOY1.7281.343+0.385
5Y1.7501.354+0.396
10Y1.3361.197+0.139
3rd party ad coffee SUPPORTERis ad-free.

4.4.3. Liquidity of Zhejiang DunAn Artificial Environment Co Ltd.

4.4.3. Liquidity
4.4.3.1. Current Ratio

Measures if Dunan 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 1.51 means the company has ¥1.51 in assets for each ¥1 in short-term debts.

Let's take a look of the Current Ratio trends of Zhejiang DunAn Artificial Environment Co Ltd:

  • The MRQ is 1.513. The company is able to pay all its short-term debts. +1
  • The TTM is 1.541. The company is able to pay all its short-term debts. +1
Trends
Current periodCompared to+/- 
MRQ1.513TTM1.541-0.028
TTM1.541YOY1.435+0.106
TTM1.5415Y1.287+0.254
5Y1.28710Y1.106+0.181
Compared to industry (Specialty Industrial Machinery)
PeriodCompanyIndustry (mean)+/- 
MRQ1.5131.693-0.180
TTM1.5411.701-0.160
YOY1.4351.686-0.251
5Y1.2871.721-0.434
10Y1.1061.654-0.548
4.4.3.2. Quick Ratio

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

  • Above 1 is considered healthy but always compare Dunan to the Specialty Industrial Machinery industry mean.
  • A Quick Ratio of 0.36 means the company can pay off ¥0.36 for each ¥1 in debt (using most liquid assets).

Let's take a look of the Quick Ratio trends of Zhejiang DunAn Artificial Environment Co Ltd:

  • The MRQ is 0.363. The company is just not able to pay all its short-term debts with the most liquid assets. -1
  • The TTM is 1.063. The company is just able to pay all its short-term debts with the most liquid assets.
Trends
Current periodCompared to+/- 
MRQ0.363TTM1.063-0.700
TTM1.063YOY1.134-0.071
TTM1.0635Y0.974+0.089
5Y0.97410Y0.806+0.167
Compared to industry (Specialty Industrial Machinery)
PeriodCompanyIndustry (mean)+/- 
MRQ0.3630.726-0.363
TTM1.0630.809+0.254
YOY1.1340.884+0.250
5Y0.9740.956+0.018
10Y0.8060.967-0.161
3rd party ad coffee SUPPORTERis ad-free.

4.5.4. Solvency of Zhejiang DunAn Artificial Environment Co Ltd.

4.5.4. Solvency
4.5.4.1. Debt to Asset Ratio

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

  • Below 1 (100%) is considered healthy but always compare Dunan to Specialty Industrial Machinery industry mean.
  • A Debt to Asset Ratio of 0.58 means that Dunan assets are financed with 57.9% credit (debt) and the remaining percentage (100% - 57.9%) is financed by its owners/shareholders. 

Let's take a look of the Debt to Asset Ratio trends of Zhejiang DunAn Artificial Environment Co Ltd:

  • The MRQ is 0.579. The company is able to pay all its debts by selling its assets. +1
  • The TTM is 0.583. The company is able to pay all its debts by selling its assets. +1
Trends
Current periodCompared to+/- 
MRQ0.579TTM0.583-0.004
TTM0.583YOY0.608-0.025
TTM0.5835Y0.705-0.122
5Y0.70510Y0.682+0.023
Compared to industry (Specialty Industrial Machinery)
PeriodCompanyIndustry (mean)+/- 
MRQ0.5790.490+0.089
TTM0.5830.491+0.092
YOY0.6080.506+0.102
5Y0.7050.502+0.203
10Y0.6820.495+0.187
4.5.4.2. Debt to Equity Ratio

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

  • Below 2 is considered healthy but always compare Dunan to the Specialty Industrial Machinery industry mean.
  • A Debt to Equity ratio of 136.8% means that company has ¥1.37 debt for each ¥1 in shareholders equity.

Let's take a look of the Debt to Equity Ratio trends of Zhejiang DunAn Artificial Environment Co Ltd:

  • The MRQ is 1.368. The company is able to pay all its debts with equity. +1
  • The TTM is 1.391. The company is able to pay all its debts with equity. +1
Trends
Current periodCompared to+/- 
MRQ1.368TTM1.391-0.023
TTM1.391YOY1.544-0.153
TTM1.3915Y2.631-1.240
5Y2.63110Y2.319+0.312
Compared to industry (Specialty Industrial Machinery)
PeriodCompanyIndustry (mean)+/- 
MRQ1.3680.963+0.405
TTM1.3910.959+0.432
YOY1.5441.038+0.506
5Y2.6311.075+1.556
10Y2.3191.053+1.266
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 Dunan generates.

  • Above 15 is considered overpriced but always compare Dunan to the Specialty Industrial Machinery industry mean.
  • A PE ratio of 9.86 means the investor is paying ¥9.86 for every ¥1 in earnings.

Let's take a look of the Price to Earnings Ratio trends of Zhejiang DunAn Artificial Environment Co Ltd:

  • The EOD is 11.167. Based on the earnings, the company is underpriced. +1
  • The MRQ is 9.863. Based on the earnings, the company is underpriced. +1
  • The TTM is 14.626. Based on the earnings, the company is underpriced. +1
Trends
Current periodCompared to+/- 
EOD11.167MRQ9.863+1.304
MRQ9.863TTM14.626-4.763
TTM14.626YOY25.995-11.369
TTM14.6265Y15.996-1.370
5Y15.99610Y49.506-33.510
Compared to industry (Specialty Industrial Machinery)
PeriodCompanyIndustry (mean)+/- 
EOD11.16719.620-8.453
MRQ9.86318.125-8.262
TTM14.62619.321-4.695
YOY25.99518.587+7.408
5Y15.99621.755-5.759
10Y49.50627.976+21.530
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 Zhejiang DunAn Artificial Environment Co Ltd:

  • The EOD is 19.658. Based on how much money comes from the company's main activities, the company is underpriced. +1
  • The MRQ is 17.362. Based on how much money comes from the company's main activities, the company is underpriced. +1
  • The TTM is -6.081. Based on how much money comes from the company's main activities, the company is expensive. -2
Trends
Current periodCompared to+/- 
EOD19.658MRQ17.362+2.296
MRQ17.362TTM-6.081+23.443
TTM-6.081YOY-6.715+0.633
TTM-6.0815Y1.436-7.518
5Y1.43610Y-5.865+7.301
Compared to industry (Specialty Industrial Machinery)
PeriodCompanyIndustry (mean)+/- 
EOD19.6586.829+12.829
MRQ17.3626.646+10.716
TTM-6.0812.685-8.766
YOY-6.7151.815-8.530
5Y1.4361.475-0.039
10Y-5.8651.243-7.108
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 Dunan 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 2.15 means the investor is paying ¥2.15 for each ¥1 in book value.

Let's take a look of the Price to Book Ratio trends of Zhejiang DunAn Artificial Environment Co Ltd:

  • The EOD is 2.438. Based on the equity, the company is underpriced. +1
  • The MRQ is 2.154. Based on the equity, the company is underpriced. +1
  • The TTM is 2.815. Based on the equity, the company is underpriced. +1
Trends
Current periodCompared to+/- 
EOD2.438MRQ2.154+0.285
MRQ2.154TTM2.815-0.661
TTM2.815YOY4.526-1.711
TTM2.8155Y3.785-0.970
5Y3.78510Y3.166+0.619
Compared to industry (Specialty Industrial Machinery)
PeriodCompanyIndustry (mean)+/- 
EOD2.4382.305+0.133
MRQ2.1542.027+0.127
TTM2.8152.145+0.670
YOY4.5262.208+2.318
5Y3.7852.472+1.313
10Y3.1662.886+0.280
4.6.2. Total Gains per Share
3rd party ad coffee SUPPORTERis ad-free.

6. Financial Statements




6.1. Latest Balance Sheet

Balance Sheet of 2024-06-30. Currency in CNY. All numbers in thousands.

Summary
Total Assets11,551,209
Total Liabilities6,688,052
Total Stockholder Equity4,889,981
 As reported
Total Liabilities 6,688,052
Total Stockholder Equity+ 4,889,981
Total Assets = 11,551,209

Assets

Total Assets11,551,209
Total Current Assets9,428,255
Long-term Assets2,122,954
Total Current Assets
Cash And Cash Equivalents 2,599,261
Short-term Investments 13,574
Net Receivables 2,249,495
Inventory 1,354,254
Other Current Assets 51,077
Total Current Assets  (as reported)9,428,255
Total Current Assets  (calculated)6,267,661
+/- 3,160,594
Long-term Assets
Property Plant Equipment 1,215,305
Intangible Assets 167,050
Long-term Assets Other 290,688
Long-term Assets  (as reported)2,122,954
Long-term Assets  (calculated)1,673,043
+/- 449,911

Liabilities & Shareholders' Equity

Total Current Liabilities6,231,030
Long-term Liabilities457,022
Total Stockholder Equity4,889,981
Total Current Liabilities
Short Long Term Debt 775,444
Accounts payable 3,822,271
Other Current Liabilities 164,882
Total Current Liabilities  (as reported)6,231,030
Total Current Liabilities  (calculated)4,762,596
+/- 1,468,434
Long-term Liabilities
Long term Debt 300,304
Capital Lease Obligations Min Short Term Debt60,888
Long-term Liabilities  (as reported)457,022
Long-term Liabilities  (calculated)361,192
+/- 95,830
Total Stockholder Equity
Retained Earnings 601,189
Total Stockholder Equity (as reported)4,889,981
Total Stockholder Equity (calculated)601,189
+/- 4,288,792
Other
Capital Stock1,065,436
Common Stock Shares Outstanding 1,065,436
Net Invested Capital 5,965,729
Net Working Capital 3,197,226
Property Plant and Equipment Gross 1,215,305



6.2. Balance Sheets Structured

Currency in CNY. All numbers in thousands.

 Trend2024-06-302024-03-312023-12-312023-09-302023-06-302023-03-312022-12-312022-09-302022-06-302022-03-312021-12-312021-09-302021-06-302021-03-312020-12-312020-09-302020-06-302020-03-312019-12-312019-09-302019-06-302019-03-312018-12-312018-09-302018-06-302018-03-312017-12-312017-09-302017-06-302017-03-312016-12-312016-09-302016-06-302016-03-312015-12-312015-09-302015-06-302015-03-312014-12-312014-09-302014-06-302014-03-312013-12-312013-09-302013-06-302013-03-312012-12-312012-09-302012-06-302012-03-312011-12-312011-09-302011-06-302011-03-312010-12-312010-09-302010-06-302010-03-312009-12-312009-09-302009-06-302009-03-312008-12-312008-09-302008-06-302008-03-312007-12-312007-09-302007-06-302007-03-312006-12-312006-09-302006-06-302006-03-312005-12-312005-09-302005-06-302005-03-312004-12-312004-09-302004-06-302003-12-312002-12-312001-12-31
> Total Assets 
155,563
183,266
217,725
559,518
512,645
501,523
536,296
525,537
525,854
605,788
600,092
645,623
632,541
605,684
750,880
769,622
806,114
2,183,135
2,547,542
2,454,639
2,253,556
2,091,464
2,143,681
2,322,112
2,871,613
3,118,142
3,527,122
4,340,090
4,660,408
5,221,712
5,519,552
5,857,462
6,307,518
7,522,524
8,285,349
8,451,905
9,479,696
10,109,942
10,431,762
10,583,185
10,204,563
9,496,588
9,789,209
9,896,778
9,911,725
10,397,557
10,714,524
11,252,607
10,283,622
10,352,684
11,134,576
11,381,681
11,501,861
11,778,786
12,523,241
13,758,569
13,277,393
13,869,746
13,520,251
12,863,909
11,884,204
10,279,948
10,405,745
10,057,985
9,944,735
8,698,331
8,171,730
8,339,824
8,599,176
8,502,870
7,810,401
7,817,643
8,051,797
8,261,257
7,590,063
7,915,241
7,435,548
8,154,201
8,737,670
9,772,323
10,087,066
10,782,980
10,769,227
11,551,209
11,551,20910,769,22710,782,98010,087,0669,772,3238,737,6708,154,2017,435,5487,915,2417,590,0638,261,2578,051,7977,817,6437,810,4018,502,8708,599,1768,339,8248,171,7308,698,3319,944,73510,057,98510,405,74510,279,94811,884,20412,863,90913,520,25113,869,74613,277,39313,758,56912,523,24111,778,78611,501,86111,381,68111,134,57610,352,68410,283,62211,252,60710,714,52410,397,5579,911,7259,896,7789,789,2099,496,58810,204,56310,583,18510,431,76210,109,9429,479,6968,451,9058,285,3497,522,5246,307,5185,857,4625,519,5525,221,7124,660,4084,340,0903,527,1223,118,1422,871,6132,322,1122,143,6812,091,4642,253,5562,454,6392,547,5422,183,135806,114769,622750,880605,684632,541645,623600,092605,788525,854525,537536,296501,523512,645559,518217,725183,266155,563
   > Total Current Assets 
0
0
159,777
500,367
452,756
395,950
429,470
415,408
415,457
328,727
321,787
366,502
351,817
322,241
323,279
350,797
373,517
1,275,260
1,717,657
1,700,938
1,511,304
1,317,698
1,271,076
1,350,889
1,797,195
1,935,130
2,278,788
3,075,529
3,255,017
3,335,163
3,538,239
3,494,647
3,710,986
4,327,632
4,544,861
4,438,990
4,138,179
3,965,499
4,070,653
6,719,471
6,207,940
5,451,500
5,668,402
4,962,157
4,442,170
4,451,101
4,569,820
4,979,724
4,086,850
3,828,895
4,717,279
5,060,148
5,104,479
5,506,988
6,158,721
7,390,809
6,893,479
7,454,665
7,030,980
6,290,637
5,293,589
5,448,466
5,558,873
5,514,783
5,410,391
5,932,876
5,418,110
5,685,322
5,987,115
6,792,166
6,080,289
6,111,902
6,319,842
6,343,701
5,707,424
6,114,001
5,669,962
6,354,813
6,821,658
7,859,393
8,173,497
8,783,827
8,624,055
9,428,255
9,428,2558,624,0558,783,8278,173,4977,859,3936,821,6586,354,8135,669,9626,114,0015,707,4246,343,7016,319,8426,111,9026,080,2896,792,1665,987,1155,685,3225,418,1105,932,8765,410,3915,514,7835,558,8735,448,4665,293,5896,290,6377,030,9807,454,6656,893,4797,390,8096,158,7215,506,9885,104,4795,060,1484,717,2793,828,8954,086,8504,979,7244,569,8204,451,1014,442,1704,962,1575,668,4025,451,5006,207,9406,719,4714,070,6533,965,4994,138,1794,438,9904,544,8614,327,6323,710,9863,494,6473,538,2393,335,1633,255,0173,075,5292,278,7881,935,1301,797,1951,350,8891,271,0761,317,6981,511,3041,700,9381,717,6571,275,260373,517350,797323,279322,241351,817366,502321,787328,727415,457415,408429,470395,950452,756500,367159,77700
       Cash And Cash Equivalents 
0
0
23,826
332,882
284,747
235,908
269,670
251,859
202,432
164,873
157,503
178,209
158,004
143,855
122,647
139,491
147,915
225,935
316,404
360,731
367,088
327,930
327,630
342,655
719,460
526,520
623,784
1,105,582
925,295
1,255,076
869,411
646,930
907,562
1,707,426
1,619,903
1,227,941
1,494,924
987,425
744,401
2,127,723
1,224,902
1,184,130
1,088,392
854,248
767,619
651,796
694,143
1,191,332
832,991
1,001,701
1,600,604
1,601,045
1,070,596
1,469,475
1,044,779
1,895,729
1,321,018
1,537,211
1,308,293
1,150,440
996,796
1,149,598
1,104,305
958,573
1,080,270
1,302,899
1,019,523
952,161
1,293,501
1,552,283
769,971
931,485
978,500
1,045,910
742,848
760,087
807,870
1,567,873
1,465,756
1,900,718
1,836,049
3,002,943
2,698,701
2,599,261
2,599,2612,698,7013,002,9431,836,0491,900,7181,465,7561,567,873807,870760,087742,8481,045,910978,500931,485769,9711,552,2831,293,501952,1611,019,5231,302,8991,080,270958,5731,104,3051,149,598996,7961,150,4401,308,2931,537,2111,321,0181,895,7291,044,7791,469,4751,070,5961,601,0451,600,6041,001,701832,9911,191,332694,143651,796767,619854,2481,088,3921,184,1301,224,9022,127,723744,401987,4251,494,9241,227,9411,619,9031,707,426907,562646,930869,4111,255,076925,2951,105,582623,784526,520719,460342,655327,630327,930367,088360,731316,404225,935147,915139,491122,647143,855158,004178,209157,503164,873202,432251,859269,670235,908284,747332,88223,82600
       Short-term Investments 
0
0
0
0
0
0
0
0
0
0
0
6,428
10,128
0
12,670
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
242,795
0
0
0
0
0
0
0
0
-237,277
-240,458
-236,899
-264,387
-274,132
-270,190
-268,678
-245,860
-210,936
-211,114
-89,168
-81,534
-84,438
-68,794
-85,227
-81,801
-111,780
-101,304
-95,268
-100,141
-96,382
-106,276
-87,554
-87,035
19,454
16,531
16,128
18,648
20,194
18,614
17,707
17,304
17,741
20,328
20,429
23,386
21,302
21,907
20,496
21,470
23,251
17,842
13,574
13,57417,84223,25121,47020,49621,90721,30223,38620,42920,32817,74117,30417,70718,61420,19418,64816,12816,53119,454-87,035-87,554-106,276-96,382-100,141-95,268-101,304-111,780-81,801-85,227-68,794-84,438-81,534-89,168-211,114-210,936-245,860-268,678-270,190-274,132-264,387-236,899-240,458-237,27700000000242,7950000000000000000012,670010,1286,42800000000000
       Net Receivables 
68,283
71,884
111,149
137,472
143,212
133,666
138,914
134,163
184,258
137,645
124,382
140,295
143,899
138,013
141,463
159,523
179,186
505,113
684,980
866,702
727,949
688,064
593,867
672,067
661,341
910,391
1,020,978
1,480,689
1,721,774
1,272,295
1,861,521
2,030,775
1,971,737
1,771,067
1,926,580
2,338,593
1,760,699
1,869,258
2,006,976
3,532,630
3,648,894
2,796,628
3,115,270
2,691,011
2,235,760
2,375,899
2,433,603
2,378,774
2,130,217
1,744,181
1,966,495
2,344,347
2,485,812
2,249,652
3,227,747
3,642,297
3,579,165
3,848,620
3,609,334
3,354,932
2,661,971
2,820,237
3,064,251
3,314,058
3,118,423
3,518,417
3,086,448
3,642,271
3,544,948
3,843,733
3,591,605
3,768,343
3,867,527
3,694,986
3,269,278
3,740,450
3,347,764
3,475,756
3,873,889
4,533,261
5,008,361
4,432,871
4,294,733
2,249,495
2,249,4954,294,7334,432,8715,008,3614,533,2613,873,8893,475,7563,347,7643,740,4503,269,2783,694,9863,867,5273,768,3433,591,6053,843,7333,544,9483,642,2713,086,4483,518,4173,118,4233,314,0583,064,2512,820,2372,661,9713,354,9323,609,3343,848,6203,579,1653,642,2973,227,7472,249,6522,485,8122,344,3471,966,4951,744,1812,130,2172,378,7742,433,6032,375,8992,235,7602,691,0113,115,2702,796,6283,648,8943,532,6302,006,9761,869,2581,760,6992,338,5931,926,5801,771,0671,971,7372,030,7751,861,5211,272,2951,721,7741,480,6891,020,978910,391661,341672,067593,867688,064727,949866,702684,980505,113179,186159,523141,463138,013143,899140,295124,382137,645184,258134,163138,914133,666143,212137,472111,14971,88468,283
       Other Current Assets 
3,860
2,631
-7,154
-11,261
-13,430
-8,623
-16,669
-11,119
-11,518
-7,559
-8,363
-7,720
-9,531
-8,730
-10,021
-15,059
-15,877
-17,450
-27,488
-30,846
-26,419
-29,179
-28,523
-30,363
-39,085
1,184
5,592
-78,120
4,698
3,589
-71,783
4,069
-99,998
-59,432
3,549
-145,442
3,773
240,738
245,000
71,327
257,433
313,686
301,988
330,647
344,744
396,259
375,482
367,427
173,315
192,459
204,798
201,166
516,829
575,028
550,152
528,367
512,158
522,587
423,402
255,129
258,126
268,199
258,033
261,799
259,140
120,067
117,316
103,264
100,372
141,091
95,000
93,563
92,215
108,683
76,374
86,004
52,184
84,659
49,037
45,187
42,101
46,092
61,153
51,077
51,07761,15346,09242,10145,18749,03784,65952,18486,00476,374108,68392,21593,56395,000141,091100,372103,264117,316120,067259,140261,799258,033268,199258,126255,129423,402522,587512,158528,367550,152575,028516,829201,166204,798192,459173,315367,427375,482396,259344,744330,647301,988313,686257,43371,327245,000240,7383,773-145,4423,549-59,432-99,9984,069-71,7833,5894,698-78,1205,5921,184-39,085-30,363-28,523-29,179-26,419-30,846-27,488-17,450-15,877-15,059-10,021-8,730-9,531-7,720-8,363-7,559-11,518-11,119-16,669-8,623-13,430-11,261-7,1542,6313,860
   > Long-term Assets 
0
0
57,949
59,151
59,889
105,573
106,825
110,130
110,397
277,061
278,304
279,120
280,725
283,444
427,600
418,825
432,597
907,876
829,885
753,701
742,252
773,766
872,605
971,223
1,074,418
1,183,013
1,248,334
1,264,561
1,405,391
1,886,549
1,981,312
2,362,815
2,596,532
3,194,892
3,740,488
4,012,915
5,341,517
6,144,443
6,361,108
3,863,714
3,996,624
4,045,088
4,120,807
4,934,621
5,469,555
5,946,456
6,144,703
6,272,883
6,196,772
6,523,789
6,417,297
6,321,533
6,397,382
6,271,798
6,364,519
6,367,760
6,383,915
6,415,081
6,489,270
6,573,272
6,590,615
4,831,482
4,846,872
4,543,202
4,534,344
2,765,455
2,753,620
2,654,502
2,612,061
1,710,704
1,730,111
1,705,742
1,731,955
1,917,556
1,882,640
1,801,240
1,765,586
1,799,389
1,916,012
1,912,931
1,913,569
1,999,153
2,145,172
2,122,954
2,122,9542,145,1721,999,1531,913,5691,912,9311,916,0121,799,3891,765,5861,801,2401,882,6401,917,5561,731,9551,705,7421,730,1111,710,7042,612,0612,654,5022,753,6202,765,4554,534,3444,543,2024,846,8724,831,4826,590,6156,573,2726,489,2706,415,0816,383,9156,367,7606,364,5196,271,7986,397,3826,321,5336,417,2976,523,7896,196,7726,272,8836,144,7035,946,4565,469,5554,934,6214,120,8074,045,0883,996,6243,863,7146,361,1086,144,4435,341,5174,012,9153,740,4883,194,8922,596,5322,362,8151,981,3121,886,5491,405,3911,264,5611,248,3341,183,0131,074,418971,223872,605773,766742,252753,701829,885907,876432,597418,825427,600283,444280,725279,120278,304277,061110,397110,130106,825105,57359,88959,15157,94900
       Property Plant Equipment 
34,460
40,357
46,573
47,732
48,614
69,063
69,947
73,669
74,193
73,784
75,053
76,820
78,687
81,668
73,940
75,054
75,487
309,655
315,339
349,672
364,136
368,719
386,662
413,771
422,257
463,160
493,663
607,859
701,785
1,111,806
1,164,837
1,542,862
1,832,563
2,281,533
2,666,364
2,706,103
2,888,577
3,144,067
3,134,845
1,251,010
1,256,208
1,247,534
1,298,998
1,596,280
1,588,775
1,748,225
1,751,605
1,767,629
1,776,782
1,792,931
1,791,298
1,801,689
1,849,623
1,757,432
1,806,776
1,829,609
1,844,725
1,816,595
1,862,037
1,954,213
1,977,318
1,689,246
1,682,639
1,547,655
1,512,410
1,272,013
1,258,005
1,195,335
1,171,332
1,047,736
1,045,522
1,032,979
1,013,198
1,228,981
1,213,582
1,174,340
1,191,540
1,154,492
1,234,899
1,233,943
1,223,834
1,242,752
1,218,237
1,215,305
1,215,3051,218,2371,242,7521,223,8341,233,9431,234,8991,154,4921,191,5401,174,3401,213,5821,228,9811,013,1981,032,9791,045,5221,047,7361,171,3321,195,3351,258,0051,272,0131,512,4101,547,6551,682,6391,689,2461,977,3181,954,2131,862,0371,816,5951,844,7251,829,6091,806,7761,757,4321,849,6231,801,6891,791,2981,792,9311,776,7821,767,6291,751,6051,748,2251,588,7751,596,2801,298,9981,247,5341,256,2081,251,0103,134,8453,144,0672,888,5772,706,1032,666,3642,281,5331,832,5631,542,8621,164,8371,111,806701,785607,859493,663463,160422,257413,771386,662368,719364,136349,672315,339309,65575,48775,05473,94081,66878,68776,82075,05373,78474,19373,66969,94769,06348,61447,73246,57340,35734,460
       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
22,413
22,413
28,537
28,537
30,477
30,477
30,698
30,698
30,698
30,698
30,698
30,698
30,698
30,698
2,161
2,161
28,071
28,071
52,762
52,762
52,762
52,762
52,762
52,762
52,762
52,762
118,040
118,040
111,057
111,057
89,430
89,430
89,430
89,430
2,288
2,288
2,288
2,288
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
00000000000000000002,2882,2882,2882,28889,43089,43089,43089,430111,057111,057118,040118,04052,76252,76252,76252,76252,76252,76252,76252,76228,07128,0712,1612,16130,69830,69830,69830,69830,69830,69830,69830,69830,47730,47728,53728,53722,41322,413000000000000000000000000000
       Intangible Assets 
10,808
10,568
11,072
10,870
10,770
36,016
35,843
35,537
35,297
35,057
34,817
34,577
34,337
34,099
33,859
33,619
33,377
212,968
218,694
198,699
204,516
218,024
226,178
226,589
225,243
236,549
235,794
285,925
282,236
367,892
370,112
386,958
398,904
585,101
721,294
928,095
1,954,474
2,340,055
2,590,658
2,090,958
2,198,554
2,216,740
2,248,095
2,753,733
3,209,054
3,430,522
3,586,495
3,585,813
3,612,658
3,772,984
3,809,781
3,755,646
3,737,738
3,931,569
3,960,347
3,969,478
3,973,846
4,060,475
4,098,540
4,115,957
4,116,835
2,853,530
2,863,399
2,727,608
2,756,401
1,072,839
1,059,440
1,028,648
1,008,014
209,253
205,655
201,228
198,851
200,242
196,308
195,924
196,074
182,225
179,596
178,160
175,631
174,948
170,418
167,050
167,050170,418174,948175,631178,160179,596182,225196,074195,924196,308200,242198,851201,228205,655209,2531,008,0141,028,6481,059,4401,072,8392,756,4012,727,6082,863,3992,853,5304,116,8354,115,9574,098,5404,060,4753,973,8463,969,4783,960,3473,931,5693,737,7383,755,6463,809,7813,772,9843,612,6583,585,8133,586,4953,430,5223,209,0542,753,7332,248,0952,216,7402,198,5542,090,9582,590,6582,340,0551,954,474928,095721,294585,101398,904386,958370,112367,892282,236285,925235,794236,549225,243226,589226,178218,024204,516198,699218,694212,96833,37733,61933,85934,09934,33734,57734,81735,05735,29735,53735,84336,01610,77010,87011,07210,56810,808
       Long-term Assets Other 
0
0
304
548
505
494
1,036
924
907
168,221
168,435
6,595
10,279
167,677
22,572
302,480
316,060
379,368
289,968
197,689
162,519
179,677
254,240
323,508
418,522
475,517
509,699
331,822
380,093
352,635
385,710
348,253
267,536
217,493
239,893
257,214
369,533
507,821
474,295
392,707
412,156
9,660
9,660
9,660
9,660
12,108
12,117
12,106
12,205
14,725
14,700
26,901
27,012
14,745
16,570
15,876
16,153
16,288
25,564
22,477
23,353
18,219
18,900
12,019
12,374
106,916
103,532
100,563
104,753
148,582
144,235
141,661
193,188
166,280
135,903
89,987
91,387
157,322
178,895
176,352
186,681
222,937
372,290
290,688
290,688372,290222,937186,681176,352178,895157,32291,38789,987135,903166,280193,188141,661144,235148,582104,753100,563103,532106,91612,37412,01918,90018,21923,35322,47725,56416,28816,15315,87616,57014,74527,01226,90114,70014,72512,20512,10612,11712,1089,6609,6609,6609,660412,156392,707474,295507,821369,533257,214239,893217,493267,536348,253385,710352,635380,093331,822509,699475,517418,522323,508254,240179,677162,519197,689289,968379,368316,060302,48022,572167,67710,2796,595168,435168,2219079241,03649450554830400
> Total Liabilities 
107,152
110,680
114,659
142,587
109,441
94,000
127,402
128,110
122,542
200,457
192,883
243,673
227,656
178,392
223,520
239,756
257,772
927,741
1,310,925
1,237,946
1,035,750
910,529
849,737
961,107
899,554
1,033,787
1,352,224
2,234,452
2,455,974
3,250,961
3,461,511
3,831,984
4,306,901
4,434,545
5,090,037
5,274,873
6,125,424
6,627,558
6,898,676
7,112,270
6,651,052
6,076,109
6,333,279
6,488,805
6,431,262
6,866,770
7,117,146
7,555,389
6,705,707
6,622,076
6,662,607
6,860,724
7,005,556
7,253,318
7,969,837
9,316,637
8,860,474
9,424,243
9,065,956
8,409,713
7,442,616
8,157,380
8,233,207
7,460,840
7,336,605
6,488,771
5,995,488
6,313,436
6,643,382
7,226,818
6,456,573
6,310,214
6,476,068
6,625,659
5,875,709
5,699,584
5,127,503
4,612,027
5,037,998
5,866,084
5,907,376
6,396,801
6,188,710
6,688,052
6,688,0526,188,7106,396,8015,907,3765,866,0845,037,9984,612,0275,127,5035,699,5845,875,7096,625,6596,476,0686,310,2146,456,5737,226,8186,643,3826,313,4365,995,4886,488,7717,336,6057,460,8408,233,2078,157,3807,442,6168,409,7139,065,9569,424,2438,860,4749,316,6377,969,8377,253,3187,005,5566,860,7246,662,6076,622,0766,705,7077,555,3897,117,1466,866,7706,431,2626,488,8056,333,2796,076,1096,651,0527,112,2706,898,6766,627,5586,125,4245,274,8735,090,0374,434,5454,306,9013,831,9843,461,5113,250,9612,455,9742,234,4521,352,2241,033,787899,554961,107849,737910,5291,035,7501,237,9461,310,925927,741257,772239,756223,520178,392227,656243,673192,883200,457122,542128,110127,40294,000109,441142,587114,659110,680107,152
   > Total Current Liabilities 
107,152
70,680
94,659
122,587
109,441
94,000
127,402
128,110
122,542
176,157
168,583
243,673
177,656
128,192
128,469
138,415
181,916
834,628
1,240,138
1,190,248
1,023,059
904,279
781,841
883,597
807,685
936,232
1,203,863
1,843,669
2,057,967
2,518,952
2,786,801
3,208,691
3,708,261
3,739,788
4,085,777
4,499,268
4,098,148
4,847,953
4,953,598
5,285,020
4,824,744
4,170,923
4,436,245
4,609,135
4,545,791
4,989,720
5,255,098
5,878,591
5,084,264
4,985,936
5,012,588
5,162,954
5,273,515
6,666,802
7,496,296
7,714,900
7,266,185
7,910,068
7,591,795
7,232,863
5,904,819
5,317,286
5,094,064
5,193,546
5,078,670
4,464,588
3,986,010
4,220,575
4,370,080
6,976,626
6,328,549
6,185,197
6,352,898
5,839,490
5,099,428
4,950,111
4,389,283
4,153,633
4,638,258
5,434,774
5,718,935
5,498,949
5,310,027
6,231,030
6,231,0305,310,0275,498,9495,718,9355,434,7744,638,2584,153,6334,389,2834,950,1115,099,4285,839,4906,352,8986,185,1976,328,5496,976,6264,370,0804,220,5753,986,0104,464,5885,078,6705,193,5465,094,0645,317,2865,904,8197,232,8637,591,7957,910,0687,266,1857,714,9007,496,2966,666,8025,273,5155,162,9545,012,5884,985,9365,084,2645,878,5915,255,0984,989,7204,545,7914,609,1354,436,2454,170,9234,824,7445,285,0204,953,5984,847,9534,098,1484,499,2684,085,7773,739,7883,708,2613,208,6912,786,8012,518,9522,057,9671,843,6691,203,863936,232807,685883,597781,841904,2791,023,0591,190,2481,240,138834,628181,916138,415128,469128,192177,656243,673168,583176,157122,542128,110127,40294,000109,441122,58794,65970,680107,152
       Short-term Debt 
0
0
23,100
45,000
30,000
20,000
60,000
55,000
35,000
91,100
85,000
134,300
59,300
19,300
19,300
0
20,000
182,128
205,039
334,195
356,783
321,000
235,000
182,005
64,577
70,000
128,500
570,237
425,000
545,000
590,000
864,596
1,253,560
1,147,737
1,412,480
1,685,309
1,724,239
1,816,448
1,814,861
2,023,444
1,809,128
1,642,489
1,669,652
1,570,352
1,945,011
2,079,908
2,094,504
2,595,671
2,370,044
1,987,325
1,994,475
2,073,892
2,132,474
3,193,779
3,576,575
3,809,701
2,712,317
3,025,978
2,891,083
3,357,901
2,976,475
2,140,817
1,945,908
1,910,730
1,945,910
1,908,466
1,809,046
1,642,944
1,633,913
3,333,538
2,822,999
2,584,116
2,518,267
1,935,225
1,778,153
1,720,502
1,464,936
896,000
1,236,633
1,440,103
1,670,291
1,037,969
963,816
0
0963,8161,037,9691,670,2911,440,1031,236,633896,0001,464,9361,720,5021,778,1531,935,2252,518,2672,584,1162,822,9993,333,5381,633,9131,642,9441,809,0461,908,4661,945,9101,910,7301,945,9082,140,8172,976,4753,357,9012,891,0833,025,9782,712,3173,809,7013,576,5753,193,7792,132,4742,073,8921,994,4751,987,3252,370,0442,595,6712,094,5042,079,9081,945,0111,570,3521,669,6521,642,4891,809,1282,023,4441,814,8611,816,4481,724,2391,685,3091,412,4801,147,7371,253,560864,596590,000545,000425,000570,237128,50070,00064,577182,005235,000321,000356,783334,195205,039182,12820,000019,30019,30059,300134,30085,00091,10035,00055,00060,00020,00030,00045,00023,10000
       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
1,532,155
1,468,624
1,521,051
1,510,554
1,411,216
1,384,944
1,393,913
1,363,406
1,403,574
1,376,375
1,499,249
1,737,987
1,689,569
1,605,737
1,336,611
824,963
1,165,894
1,366,452
1,366,880
649,343
676,248
775,444
775,444676,248649,3431,366,8801,366,4521,165,894824,9631,336,6111,605,7371,689,5691,737,9871,499,2491,376,3751,403,5741,363,4061,393,9131,384,9441,411,2161,510,5541,521,0511,468,6241,532,15500000000000000000000000000000000000000000000000000000000000000
       Accounts payable 
47,842
39,993
50,874
52,407
41,112
50,024
38,938
47,129
58,381
57,613
56,553
80,170
84,823
70,191
65,263
84,872
104,575
489,140
893,386
724,911
546,016
416,864
437,555
555,360
587,432
713,875
887,021
972,030
920,593
1,115,791
1,267,709
1,564,477
2,005,684
2,067,958
2,091,915
2,204,535
1,923,406
2,742,589
2,793,423
2,911,517
2,628,311
2,224,778
2,413,232
2,362,097
1,929,281
2,437,215
2,648,446
2,727,928
2,026,835
2,271,657
2,438,438
2,460,205
2,800,917
2,753,418
3,090,878
3,399,539
4,098,911
4,312,332
4,206,984
3,368,996
2,268,132
2,434,019
2,493,609
2,582,349
2,411,154
2,052,681
1,712,918
2,054,785
2,222,106
2,403,921
2,293,735
2,393,860
2,595,229
2,543,437
2,043,650
2,552,028
2,216,627
2,317,064
2,539,375
3,146,386
3,182,126
3,346,167
3,395,831
3,822,271
3,822,2713,395,8313,346,1673,182,1263,146,3862,539,3752,317,0642,216,6272,552,0282,043,6502,543,4372,595,2292,393,8602,293,7352,403,9212,222,1062,054,7851,712,9182,052,6812,411,1542,582,3492,493,6092,434,0192,268,1323,368,9964,206,9844,312,3324,098,9113,399,5393,090,8782,753,4182,800,9172,460,2052,438,4382,271,6572,026,8352,727,9282,648,4462,437,2151,929,2812,362,0972,413,2322,224,7782,628,3112,911,5172,793,4232,742,5891,923,4062,204,5352,091,9152,067,9582,005,6841,564,4771,267,7091,115,791920,593972,030887,021713,875587,432555,360437,555416,864546,016724,911893,386489,140104,57584,87265,26370,19184,82380,17056,55357,61358,38147,12938,93850,02441,11252,40750,87439,99347,842
       Other Current Liabilities 
18,660
15,887
6,560
6,617
6,300
5,829
7,478
7,946
10,914
7,565
10,843
11,002
12,266
13,606
14,866
53,543
17,478
21,754
39,728
15,532
30,816
17,525
15,512
20,688
49,972
22,257
27,528
92,481
512,879
508,157
567,908
540,284
160,059
407,417
460,497
494,111
388,831
57,260
94,045
117,118
199,173
96,434
124,212
95,864
94,169
123,033
140,468
215,816
402,506
447,462
306,840
323,028
110,312
149,630
92,898
127,879
133,063
180,458
115,129
132,579
277,788
308,726
188,338
219,273
257,171
177,316
166,431
181,240
186,083
750,332
760,938
755,008
744,027
796,699
1,277,625
677,581
601,683
855,408
776,875
162,753
121,850
161,135
146,492
164,882
164,882146,492161,135121,850162,753776,875855,408601,683677,5811,277,625796,699744,027755,008760,938750,332186,083181,240166,431177,316257,171219,273188,338308,726277,788132,579115,129180,458133,063127,87992,898149,630110,312323,028306,840447,462402,506215,816140,468123,03394,16995,864124,21296,434199,173117,11894,04557,260388,831494,111460,497407,417160,059540,284567,908508,157512,87992,48127,52822,25749,97220,68815,51217,52530,81615,53239,72821,75417,47853,54314,86613,60612,26611,00210,8437,56510,9147,9467,4785,8296,3006,6176,56015,88718,660
   > Long-term Liabilities 
0
0
20,000
20,000
0
0
0
0
0
24,300
24,300
0
50,000
50,200
95,051
101,342
75,856
93,112
70,787
47,698
12,691
6,251
67,896
77,510
91,869
97,555
148,361
390,783
398,006
732,010
674,710
623,293
598,640
694,758
1,004,260
775,606
2,027,275
1,779,606
1,945,079
1,827,250
1,826,308
1,905,186
1,897,034
1,879,670
1,885,471
1,877,049
1,862,048
1,676,798
1,621,443
1,636,140
1,650,019
1,697,770
1,732,040
586,516
473,541
1,601,737
1,594,289
1,514,175
1,474,161
1,176,850
1,537,797
2,840,094
3,139,143
2,267,293
2,257,936
2,024,184
2,009,478
2,092,861
2,273,302
250,191
128,024
125,017
123,170
786,169
776,282
749,474
738,220
458,394
399,740
431,311
188,442
897,852
878,683
457,022
457,022878,683897,852188,442431,311399,740458,394738,220749,474776,282786,169123,170125,017128,024250,1912,273,3022,092,8612,009,4782,024,1842,257,9362,267,2933,139,1432,840,0941,537,7971,176,8501,474,1611,514,1751,594,2891,601,737473,541586,5161,732,0401,697,7701,650,0191,636,1401,621,4431,676,7981,862,0481,877,0491,885,4711,879,6701,897,0341,905,1861,826,3081,827,2501,945,0791,779,6062,027,275775,6061,004,260694,758598,640623,293674,710732,010398,006390,783148,36197,55591,86977,51067,8966,25112,69147,69870,78793,11275,856101,34295,05150,20050,000024,30024,3000000020,00020,00000
       Other Liabilities 
0
0
0
0
0
0
0
0
0
1
0
0
0
200
200
0
1
2,126
2,126
2,126
2,296
1,216
1,657
881
1,082
0
0
0
1
0
0
0
0
200,000
496,484
366,660
446,479
302,930
466,656
191,776
183,059
218,150
214,068
203,509
206,422
237,666
92,641
64,696
56,592
78,492
215,324
132,714
189,013
132,971
165,105
130,825
44,901
625,273
633,984
93,881
286,047
0
1,185,281
700,940
756,660
137,181
79,886
227,092
364,036
115,736
120,646
118,786
118,106
114,883
114,646
94,403
92,978
68,914
0
82,340
79,635
0
0
0
00079,63582,340068,91492,97894,403114,646114,883118,106118,786120,646115,736364,036227,09279,886137,181756,660700,9401,185,2810286,04793,881633,984625,27344,901130,825165,105132,971189,013132,714215,32478,49256,59264,69692,641237,666206,422203,509214,068218,150183,059191,776466,656302,930446,479366,660496,484200,000000010001,0828811,6571,2162,2962,1262,1262,126102002000001000000000
       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
54,672
37,536
38,966
29,696
29,839
27,117
26,755
17,934
17,483
18,336
17,533
16,964
19,640
18,590
18,137
18,675
19,296
19,467
20,259
0
0
0
00020,25919,46719,29618,67518,13718,59019,64016,96417,53318,33617,48317,93426,75527,11729,83929,69638,96637,53654,67200000000000000000000000000000000000000000000000000000000000000
> Total Stockholder Equity
43,460
64,908
90,718
403,924
390,155
393,976
395,542
386,288
393,213
395,101
396,909
391,483
393,978
397,244
496,711
499,091
513,945
1,115,761
1,088,942
1,049,035
1,045,618
1,070,495
1,170,441
1,224,262
1,829,989
1,898,138
1,975,170
1,785,683
1,870,364
1,872,463
1,967,273
1,931,443
1,905,746
2,958,344
3,057,795
3,030,912
3,143,864
3,214,379
3,262,850
3,399,056
3,490,109
3,382,848
3,423,929
3,379,083
3,434,476
3,494,326
3,569,042
3,667,652
3,543,715
3,703,876
4,451,732
4,501,819
4,480,276
4,451,979
4,489,461
4,397,161
4,380,282
4,395,878
4,416,002
4,428,265
4,420,917
2,212,679
2,278,087
2,728,964
2,742,464
2,381,370
2,358,157
2,254,943
2,181,417
1,366,040
1,444,758
1,601,766
1,670,877
1,735,425
1,814,950
2,318,274
2,411,979
3,646,154
3,805,493
4,014,011
4,209,275
4,417,310
4,606,392
4,889,981
4,889,9814,606,3924,417,3104,209,2754,014,0113,805,4933,646,1542,411,9792,318,2741,814,9501,735,4251,670,8771,601,7661,444,7581,366,0402,181,4172,254,9432,358,1572,381,3702,742,4642,728,9642,278,0872,212,6794,420,9174,428,2654,416,0024,395,8784,380,2824,397,1614,489,4614,451,9794,480,2764,501,8194,451,7323,703,8763,543,7153,667,6523,569,0423,494,3263,434,4763,379,0833,423,9293,382,8483,490,1093,399,0563,262,8503,214,3793,143,8643,030,9123,057,7952,958,3441,905,7461,931,4431,967,2731,872,4631,870,3641,785,6831,975,1701,898,1381,829,9891,224,2621,170,4411,070,4951,045,6181,049,0351,088,9421,115,761513,945499,091496,711397,244393,978391,483396,909395,101393,213386,288395,542393,976390,155403,92490,71864,90843,460
   Common Stock
43,182
43,182
43,182
71,182
71,182
71,182
71,182
71,182
71,182
71,182
71,182
71,182
71,182
71,182
71,182
71,182
71,182
161,182
161,182
322,364
322,364
322,364
322,364
322,364
372,364
372,364
372,364
372,364
372,364
372,364
372,364
744,727
744,727
837,937
837,937
837,937
837,937
837,937
837,937
837,937
843,427
843,427
843,427
843,427
843,427
843,427
843,427
843,427
843,427
843,427
917,212
917,212
917,212
917,212
917,212
917,212
917,212
917,212
917,212
917,212
917,212
917,212
917,212
917,212
917,212
917,212
917,212
917,212
917,212
917,212
917,212
917,212
917,212
917,212
917,212
917,212
917,212
1,056,627
1,056,627
1,056,627
1,056,627
1,056,627
1,065,436
0
01,065,4361,056,6271,056,6271,056,6271,056,6271,056,627917,212917,212917,212917,212917,212917,212917,212917,212917,212917,212917,212917,212917,212917,212917,212917,212917,212917,212917,212917,212917,212917,212917,212917,212917,212917,212917,212843,427843,427843,427843,427843,427843,427843,427843,427843,427843,427837,937837,937837,937837,937837,937837,937837,937744,727744,727372,364372,364372,364372,364372,364372,364372,364322,364322,364322,364322,364322,364161,182161,18271,18271,18271,18271,18271,18271,18271,18271,18271,18271,18271,18271,18271,18271,18243,18243,18243,182
   Retained Earnings Total Equity000000000000000000000000000000000000000000000000000000000000000000000000000000000000
   Accumulated Other Comprehensive Income 
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
129,385
2,230,577
169,243
3,179,114
211,674
3,230,075
55,550
3,263,461
0
03,263,46155,5503,230,075211,6743,179,114169,2432,230,577129,385000000000000000000000000000000000000000000000000000000000000000000000000000
   Capital Surplus 000000000000000000000000000000000000000000000000000000000000000000000000000000000000
   Treasury Stock000000000000000000000000000000000000000000000000000000000000000000000000000000000000
   Other Stockholders Equity 
0
0
8,404
284,693
284,693
286,215
286,215
286,731
286,731
287,497
287,497
287,497
287,497
288,884
380,249
373,496
382,661
669,556
602,627
383,303
356,560
381,549
445,805
510,534
1,039,140
1,091,108
1,125,392
967,091
1,014,902
971,919
1,001,849
591,050
523,791
1,438,762
1,465,476
1,477,880
1,537,771
1,575,962
1,562,574
1,500,928
1,564,933
1,535,054
1,524,540
1,514,694
1,556,609
1,604,654
1,637,024
1,706,276
1,584,193
1,739,751
2,384,036
2,404,718
2,385,603
2,340,520
2,339,068
2,311,599
2,302,492
2,289,314
2,269,133
2,266,852
2,272,977
2,273,100
2,285,498
2,291,641
2,294,850
2,309,819
2,302,531
2,295,176
2,298,545
2,294,044
2,275,016
2,270,810
2,256,668
2,255,628
2,251,745
2,116,547
0
3,013,345
0
3,037,448
0
3,181,262
-58,229
0
0-58,2293,181,26203,037,44803,013,34502,116,5472,251,7452,255,6282,256,6682,270,8102,275,0162,294,0442,298,5452,295,1762,302,5312,309,8192,294,8502,291,6412,285,4982,273,1002,272,9772,266,8522,269,1332,289,3142,302,4922,311,5992,339,0682,340,5202,385,6032,404,7182,384,0361,739,7511,584,1931,706,2761,637,0241,604,6541,556,6091,514,6941,524,5401,535,0541,564,9331,500,9281,562,5741,575,9621,537,7711,477,8801,465,4761,438,762523,791591,0501,001,849971,9191,014,902967,0911,125,3921,091,1081,039,140510,534445,805381,549356,560383,303602,627669,556382,661373,496380,249288,884287,497287,497287,497287,497286,731286,731286,215286,215284,693284,6938,40400



6.3. Balance Sheets

Currency in CNY. All numbers in thousands.