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

Zoje Resources Investment Co Ltd
Buy, Hold or Sell?

Let's analyze Zoje together

I guess you are interested in Zoje Resources Investment 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 Zoje Resources Investment 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 Zoje Resources Investment Co Ltd

I send you an email if I find something interesting about Zoje Resources Investment Co Ltd.

1. Quick Overview

1.1. Quick analysis of Zoje (30 sec.)










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

How much money do you get?

How much money do you get?
¥0.00
When do you have the money?
1 year
How often do you get paid?
95.0%

What is your share worth?

Current worth
¥0.53
Expected worth in 1 year
¥1.30
How sure are you?
45.0%

+ What do you gain per year?

Total Gains per Share
¥0.78
Return On Investment
27.6%

For what price can you sell your share?

Current Price per Share
¥2.81
Expected price per share
¥1.81 - ¥3
How sure are you?
50%
3rd party ad coffee SUPPORTERis ad-free.

2. Detailed Analysis

2.1. Valuation of Zoje (5 min.)




Live pricePrice per Share (EOD)
¥2.81
Intrinsic Value Per Share
¥-8.15 - ¥-1.82
Total Value Per Share
¥-7.62 - ¥-1.29

2.2. Growth of Zoje (5 min.)




Is Zoje growing?

Current yearPrevious yearGrowGrow %
How rich?$87.8m-$25.2m$79.9m146.1%

How much money is Zoje making?

Current yearPrevious yearGrowGrow %
Making money$21.1m-$14.8m$35.9m170.4%
Net Profit Margin95.6%-58.1%--

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

2.3. Financial Health of Zoje (5 min.)




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




  Industry Rankings (Specialty Industrial Machinery)  


Richest
#530 / 730

Most Revenue
#543 / 730

Most Profit
#174 / 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 Zoje?

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

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

Speculation

The Price per Share of Zoje is ¥2.81. 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 Zoje.
  • 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 Zoje, 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 ¥0.53. Based on the TTM, the Book Value Change Per Share is ¥0.19 per quarter. Based on the YOY, the Book Value Change Per Share is ¥-0.09 per quarter.
  • You may receive quarterly/yearly dividend in the form of additional shares.
  • You may receive quarterly/yearly dividend in the form of cash. Based on the TTM the Dividend per Share is ¥0.00 per quarter.
Based on historical numbers we can estimate the returns while holding a share of Zoje.

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 Eps0.000.0%0.020.6%0.000.0%0.000.0%0.000.0%
Usd Book Value Change Per Share0.000.0%0.030.9%-0.01-0.4%0.000.0%0.00-0.1%
Usd Dividend Per Share0.000.0%0.000.0%0.000.0%0.000.0%0.000.0%
Usd Total Gains Per Share0.000.0%0.030.9%-0.01-0.4%0.000.0%0.00-0.1%
Usd Price Per Share0.23-0.30-0.26-0.28-0.59-
Price to Earnings Ratio67.35-7.20--76.72--7.52--13.14-
Price-to-Total Gains Ratio274.93-16.02-682.22-2.55--53.42-
Price to Book Ratio3.22-0.56--2.34-4.01-5.70-
Price-to-Total Gains Ratio274.93-16.02-682.22-2.55--53.42-

When do you get the money?

Usd Investment
$.00
Usd Price Per Share0.385813
Number of shares2591
Gains per QuarterTrailing 12 Months5 Year
Usd Dividend Per Share0.000.00
Usd Book Value Change Per Share0.030.00
Usd Total Gains Per Share0.030.00
Gains per Quarter (2591 shares)69.020.31
Gains per Year (2591 shares)276.081.26
YearsReturn on Investment (TTM)Return on Investment (5Y)
 DividendBook Value gainTotal gainsDividendBook Value gainTotal gains
Broker costs---10---10
112752663-2-9
235505426-4-8
348248189-5-7
451099109412-7-6
561374137015-9-5
681649164618-11-4
791924192221-12-3
8102198219824-14-2
9122473247427-16-1
10132748275030-180

How sure are you?

Based on the past periods, how sure are you to get value out of your investment.

Linear %
 Trailing 12 Months3Y5 Year10 YearALLTIME
  % % % % %
Earnings Per Share3.01.00.075.0%7.05.00.058.3%10.010.00.050.0%13.014.013.032.5%48.014.019.059.3%
Book Value Change Per Share3.01.00.075.0%9.03.00.075.0%12.08.00.060.0%15.025.00.037.5%46.035.00.056.8%
Dividend per Share4.00.00.0100.0%12.00.00.0100.0%20.00.00.0100.0%38.00.02.095.0%71.00.010.087.7%
Total Gains per Share3.01.00.075.0%9.03.00.075.0%12.08.00.060.0%18.022.00.045.0%56.025.00.069.1%
3rd party ad coffee SUPPORTERis ad-free.

3.2. Key Performance Indicators

The key performance indicators of Zoje Resources Investment 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--0.0060.193-97%-0.089+1580%-0.001+121%-0.020+426%
Book Value Per Share--0.5310.331+60%-0.153+129%0.301+76%0.590-10%
Current Ratio--2.2791.441+58%1.094+108%1.620+41%1.000+128%
Debt To Asset Ratio--0.3120.671-54%1.132-72%0.660-53%0.540-42%
Debt To Equity Ratio--0.4560.827-45%2.261-80%2.472-82%1.631-72%
Dividend Per Share--0.0000.001-77%0.001-84%0.002-90%0.006-97%
Enterprise Value--1771297268.1801656725043.794+7%758687458.452+133%1534001003.885+15%4309166417.790-59%
Eps--0.0060.128-95%-0.002+127%0.003+113%-0.002+125%
Ev To Ebitda Ratio--infinfnan%96.289+inf%infnan%infnan%
Ev To Sales Ratio--2.1582.182-1%1.034+109%2.276-5%5.826-63%
Free Cash Flow Per Share---0.176-0.081-54%0.034-616%-0.004-97%0.005-3981%
Free Cash Flow To Equity Per Share---0.176-0.080-55%0.036-582%-0.006-97%0.015-1245%
Gross Profit Margin--1.0001.0000%1.0000%1.0000%0.675+48%
Intrinsic Value_10Y_max---1.825--------
Intrinsic Value_10Y_min---8.150--------
Intrinsic Value_1Y_max---0.011--------
Intrinsic Value_1Y_min---0.202--------
Intrinsic Value_3Y_max---0.164--------
Intrinsic Value_3Y_min---1.144--------
Intrinsic Value_5Y_max---0.475--------
Intrinsic Value_5Y_min---2.665--------
Market Cap3387202234.880+39%2061254217.3302612759187.729-21%2326412948.290-11%2414425164.911-15%5161849543.331-60%
Net Profit Margin--0.0370.956-96%-0.581+1659%-0.063+270%-0.045+221%
Operating Margin----0.0080%-0.0070%0.012-100%-0.0070%
Operating Ratio--1.8231.8260%1.849-1%1.849-1%1.472+24%
Pb Ratio5.296+39%3.2230.557+479%-2.339+173%4.008-20%5.696-43%
Pe Ratio110.672+39%67.3497.198+836%-76.715+214%-7.518+111%-13.136+120%
Price Per Share2.810+39%1.7102.168-21%1.930-11%2.003-15%4.282-60%
Price To Free Cash Flow Ratio-3.999-64%-2.4335.583-144%-84.336+3366%-34.071+1300%-458.241+18732%
Price To Total Gains Ratio451.783+39%274.92816.024+1616%682.218-60%2.554+10663%-53.417+119%
Quick Ratio--0.7760.351+121%0.207+275%0.461+69%0.461+69%
Return On Assets--0.0080.096-91%-0.080+1070%-0.016+298%-0.012+242%
Return On Equity--0.0120.252-95%0.006+113%-0.182+1609%-0.098+913%
Total Gains Per Share--0.0060.194-97%-0.088+1510%0.001+604%-0.014+320%
Usd Book Value--87806028.77754738008.070+60%-25258348.348+129%49774225.733+76%97595099.580-10%
Usd Book Value Change Per Share--0.0010.027-97%-0.012+1580%0.000+121%-0.003+426%
Usd Book Value Per Share--0.0730.045+60%-0.021+129%0.041+76%0.081-10%
Usd Dividend Per Share--0.0000.000-77%0.000-84%0.000-90%0.001-97%
Usd Eps--0.0010.018-95%0.000+127%0.000+113%0.000+125%
Usd Free Cash Flow---29077183.050-13375318.048-54%5639966.987-616%-744563.098-97%655510.613-4536%
Usd Free Cash Flow Per Share---0.024-0.011-54%0.005-616%-0.001-97%0.001-3981%
Usd Free Cash Flow To Equity Per Share---0.024-0.011-55%0.005-582%-0.001-97%0.002-1245%
Usd Market Cap465062866.849+39%283010204.039358731836.475-21%319416497.800-11%331500575.142-15%708721942.299-60%
Usd Price Per Share0.386+39%0.2350.298-21%0.265-11%0.275-15%0.588-60%
Usd Profit--1050540.58421119970.730-95%-14859028.494+1514%-2423744.407+331%-1724544.590+264%
Usd Revenue--28174624.80827248782.218+3%25489516.500+11%26183216.653+8%28582472.057-1%
Usd Total Gains Per Share--0.0010.027-97%-0.012+1510%0.000+604%-0.002+320%
 EOD+5 -3MRQTTM+13 -23YOY+23 -145Y+23 -1410Y+18 -19

3.3 Fundamental Score

Let's check the fundamental score of Zoje Resources Investment Co Ltd based on Penke's default stock scanner.

Penke's Stock Scanner

  
  
IndicatorConditionValue
Price to Earnings Ratio (EOD)Between0-15110.672
Price to Book Ratio (EOD)Between0-15.296
Net Profit Margin (MRQ)Greater than00.037
Operating Margin (MRQ)Greater than00.000
Quick Ratio (MRQ)Greater than10.776
Current Ratio (MRQ)Greater than12.279
Debt to Asset Ratio (MRQ)Less than10.312
Debt to Equity Ratio (MRQ)Less than10.456
Return on Equity (MRQ)Greater than0.150.012
Return on Assets (MRQ)Greater than0.050.008
Total4/10 (40.0%)

3.4 Technical Score

Let's check the technical score of Zoje Resources Investment Co Ltd based on Penke's default Symbol scanner.

Penke's Symbol Scanner

  
  
IndicatorConditionValue
RsiGreater than5063.797
Ma 20Greater thanMa 502.606
Ma 50Greater thanMa 1002.278
Ma 100Greater thanMa 2001.955
OpenGreater thanClose2.690
Total4/5 (80.0%)

4. In-depth Analysis

4.1 About Zoje Resources Investment Co Ltd

Zoje Resources Investment Co., Ltd. engages in the research and development, production, and sale of industrial sewing machines in China. It offers lockstitch, overlock, interlock, zigzag sewing machines, pattern, heavy, and special sewing machines. The company was formerly known as Zoje Sewing Machine Co., Ltd. and changed its name to Zoje Resources Investment Co., Ltd. in November 2014. Zoje Resources Investment Co., Ltd. was founded in 1994 and is based in Yuhuan, China.

Fundamental data was last updated by Penke on 2024-11-17 19:14:05.

4.2 In-depth Summary

4.2.1. Financial Health Summary

Profitability Details
 Compared to previous yearCompared to industry
The company is making a huge profit.
Using its assets, the company is efficient in making profit.
Using its investors money, the company is very efficient in making profit.
Operating Efficiency Details
 Compared to previous yearCompared to industry
The company is operating very inefficient.
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 very able to pay all its debts with equity.

4.2.2. Valuation Summary

Valuation Details
 Compared to previous yearCompared to industry
Based on the equity, the company is cheap.
Based on the earnings, the company is cheap.
Based on how much money comes from the company's main activities, the company is cheap.
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 Zoje earns for each ¥1 of revenue.

  • Above 10% is considered healthy but always compare Zoje to the Specialty Industrial Machinery industry mean.
  • A Net Profit Margin of 3.7% means that ¥0.04 for each ¥1 in revenue is generated as profit.

Let's take a look of the Net Profit Margin trends of Zoje Resources Investment Co Ltd:

  • The MRQ is 3.7%. The company is making a profit. +1
  • The TTM is 95.6%. The company is making a huge profit. +2
Trends
Current periodCompared to+/- 
MRQ3.7%TTM95.6%-91.9%
TTM95.6%YOY-58.1%+153.8%
TTM95.6%5Y-6.3%+102.0%
5Y-6.3%10Y-4.5%-1.8%
Compared to industry (Specialty Industrial Machinery)
PeriodCompanyIndustry (mean)+/- 
MRQ3.7%5.6%-1.9%
TTM95.6%5.1%+90.5%
YOY-58.1%5.3%-63.4%
5Y-6.3%4.7%-11.0%
10Y-4.5%4.8%-9.3%
4.3.1.2. Return on Assets

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

  • Above 5% is considered healthy but always compare Zoje to the Specialty Industrial Machinery industry mean.
  • 0.8% Return on Assets means that Zoje generated ¥0.01 profit for each $1 in assets.

Let's take a look of the Return on Assets trends of Zoje Resources Investment Co Ltd:

  • The MRQ is 0.8%. Using its assets, the company is inefficient in making profit. -1
  • The TTM is 9.6%. Using its assets, the company is efficient in making profit. +1
Trends
Current periodCompared to+/- 
MRQ0.8%TTM9.6%-8.7%
TTM9.6%YOY-8.0%+17.5%
TTM9.6%5Y-1.6%+11.2%
5Y-1.6%10Y-1.2%-0.5%
Compared to industry (Specialty Industrial Machinery)
PeriodCompanyIndustry (mean)+/- 
MRQ0.8%1.1%-0.3%
TTM9.6%1.0%+8.6%
YOY-8.0%1.1%-9.1%
5Y-1.6%1.0%-2.6%
10Y-1.2%1.1%-2.3%
4.3.1.3. Return on Equity

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

  • Above 15%-20% is considered healthy but always compare Zoje to the Specialty Industrial Machinery industry mean.
  • 1.2% Return on Equity means Zoje generated ¥0.01 for each ¥1 the owners (shareholders) invested.

Let's take a look of the Return on Equity trends of Zoje Resources Investment Co Ltd:

  • The MRQ is 1.2%. Using its investors money, the company is inefficient in making profit. -1
  • The TTM is 25.2%. Using its investors money, the company is very efficient in making profit. +2
Trends
Current periodCompared to+/- 
MRQ1.2%TTM25.2%-24.0%
TTM25.2%YOY0.6%+24.6%
TTM25.2%5Y-18.2%+43.3%
5Y-18.2%10Y-9.8%-8.4%
Compared to industry (Specialty Industrial Machinery)
PeriodCompanyIndustry (mean)+/- 
MRQ1.2%2.4%-1.2%
TTM25.2%2.1%+23.1%
YOY0.6%2.2%-1.6%
5Y-18.2%1.9%-20.1%
10Y-9.8%2.2%-12.0%
3rd party ad coffee SUPPORTERis ad-free.

4.3.2. Operating Efficiency of Zoje Resources Investment Co Ltd.

4.3.2. Operating Efficiency
4.3.2.1. Operating Margin

Measures how efficient Zoje is operating .

  • Measures how much profit Zoje 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 Zoje 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 Zoje Resources Investment Co Ltd:

  • The MRQ is 0.0%. The data is not here.
Trends
Current periodCompared to+/- 
MRQ-TTM-0.8%+0.8%
TTM-0.8%YOY-0.7%-0.1%
TTM-0.8%5Y1.2%-1.9%
5Y1.2%10Y-0.7%+1.8%
Compared to industry (Specialty Industrial Machinery)
PeriodCompanyIndustry (mean)+/- 
MRQ-9.0%-9.0%
TTM-0.8%6.7%-7.5%
YOY-0.7%6.1%-6.8%
5Y1.2%5.7%-4.5%
10Y-0.7%5.3%-6.0%
4.3.2.2. Operating Ratio

Measures how efficient Zoje is keeping operating costs low.

  • Below 1 is considered healthy (always compare to Specialty Industrial Machinery industry mean).
  • An Operation Ratio of 1.82 means that the operating costs are ¥1.82 for each ¥1 in net sales.

Let's take a look of the Operating Ratio trends of Zoje Resources Investment Co Ltd:

  • The MRQ is 1.823. The company is inefficient in keeping operating costs low. -1
  • The TTM is 1.826. The company is inefficient in keeping operating costs low. -1
Trends
Current periodCompared to+/- 
MRQ1.823TTM1.826-0.003
TTM1.826YOY1.849-0.023
TTM1.8265Y1.849-0.022
5Y1.84910Y1.472+0.377
Compared to industry (Specialty Industrial Machinery)
PeriodCompanyIndustry (mean)+/- 
MRQ1.8231.449+0.374
TTM1.8261.375+0.451
YOY1.8491.342+0.507
5Y1.8491.358+0.491
10Y1.4721.197+0.275
3rd party ad coffee SUPPORTERis ad-free.

4.4.3. Liquidity of Zoje Resources Investment Co Ltd.

4.4.3. Liquidity
4.4.3.1. Current Ratio

Measures if Zoje 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 2.28 means the company has ¥2.28 in assets for each ¥1 in short-term debts.

Let's take a look of the Current Ratio trends of Zoje Resources Investment Co Ltd:

  • The MRQ is 2.279. The company is able to pay all its short-term debts. +1
  • The TTM is 1.441. The company is just able to pay all its short-term debts.
Trends
Current periodCompared to+/- 
MRQ2.279TTM1.441+0.838
TTM1.441YOY1.094+0.347
TTM1.4415Y1.620-0.179
5Y1.62010Y1.000+0.620
Compared to industry (Specialty Industrial Machinery)
PeriodCompanyIndustry (mean)+/- 
MRQ2.2791.695+0.584
TTM1.4411.701-0.260
YOY1.0941.686-0.592
5Y1.6201.721-0.101
10Y1.0001.654-0.654
4.4.3.2. Quick Ratio

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

  • Above 1 is considered healthy but always compare Zoje to the Specialty Industrial Machinery industry mean.
  • A Quick Ratio of 0.78 means the company can pay off ¥0.78 for each ¥1 in debt (using most liquid assets).

Let's take a look of the Quick Ratio trends of Zoje Resources Investment Co Ltd:

  • The MRQ is 0.776. The company is just not able to pay all its short-term debts with the most liquid assets. -1
  • The TTM is 0.351. The company is just not able to pay all its short-term debts with the most liquid assets. -1
Trends
Current periodCompared to+/- 
MRQ0.776TTM0.351+0.425
TTM0.351YOY0.207+0.144
TTM0.3515Y0.461-0.109
5Y0.46110Y0.461+0.000
Compared to industry (Specialty Industrial Machinery)
PeriodCompanyIndustry (mean)+/- 
MRQ0.7760.737+0.039
TTM0.3510.816-0.465
YOY0.2070.886-0.679
5Y0.4610.959-0.498
10Y0.4610.970-0.509
3rd party ad coffee SUPPORTERis ad-free.

4.5.4. Solvency of Zoje Resources Investment Co Ltd.

4.5.4. Solvency
4.5.4.1. Debt to Asset Ratio

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

  • Below 1 (100%) is considered healthy but always compare Zoje to Specialty Industrial Machinery industry mean.
  • A Debt to Asset Ratio of 0.31 means that Zoje assets are financed with 31.2% credit (debt) and the remaining percentage (100% - 31.2%) is financed by its owners/shareholders. 

Let's take a look of the Debt to Asset Ratio trends of Zoje Resources Investment Co Ltd:

  • The MRQ is 0.312. The company is very able to pay all its debts by selling its assets. +2
  • The TTM is 0.671. The company is able to pay all its debts by selling its assets. +1
Trends
Current periodCompared to+/- 
MRQ0.312TTM0.671-0.359
TTM0.671YOY1.132-0.461
TTM0.6715Y0.660+0.011
5Y0.66010Y0.540+0.120
Compared to industry (Specialty Industrial Machinery)
PeriodCompanyIndustry (mean)+/- 
MRQ0.3120.490-0.178
TTM0.6710.491+0.180
YOY1.1320.506+0.626
5Y0.6600.502+0.158
10Y0.5400.495+0.045
4.5.4.2. Debt to Equity Ratio

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

  • Below 2 is considered healthy but always compare Zoje to the Specialty Industrial Machinery industry mean.
  • A Debt to Equity ratio of 45.6% means that company has ¥0.46 debt for each ¥1 in shareholders equity.

Let's take a look of the Debt to Equity Ratio trends of Zoje Resources Investment Co Ltd:

  • The MRQ is 0.456. The company is very able to pay all its debts with equity. +2
  • The TTM is 0.827. The company is very able to pay all its debts with equity. +2
Trends
Current periodCompared to+/- 
MRQ0.456TTM0.827-0.371
TTM0.827YOY2.261-1.433
TTM0.8275Y2.472-1.645
5Y2.47210Y1.631+0.841
Compared to industry (Specialty Industrial Machinery)
PeriodCompanyIndustry (mean)+/- 
MRQ0.4560.960-0.504
TTM0.8270.959-0.132
YOY2.2611.038+1.223
5Y2.4721.075+1.397
10Y1.6311.049+0.582
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 Zoje generates.

  • Above 15 is considered overpriced but always compare Zoje to the Specialty Industrial Machinery industry mean.
  • A PE ratio of 67.35 means the investor is paying ¥67.35 for every ¥1 in earnings.

Let's take a look of the Price to Earnings Ratio trends of Zoje Resources Investment Co Ltd:

  • The EOD is 110.672. Based on the earnings, the company is expensive. -2
  • The MRQ is 67.349. Based on the earnings, the company is expensive. -2
  • The TTM is 7.198. Based on the earnings, the company is cheap. +2
Trends
Current periodCompared to+/- 
EOD110.672MRQ67.349+43.324
MRQ67.349TTM7.198+60.151
TTM7.198YOY-76.715+83.913
TTM7.1985Y-7.518+14.716
5Y-7.51810Y-13.136+5.617
Compared to industry (Specialty Industrial Machinery)
PeriodCompanyIndustry (mean)+/- 
EOD110.67219.227+91.445
MRQ67.34917.584+49.765
TTM7.19819.321-12.123
YOY-76.71518.345-95.060
5Y-7.51821.857-29.375
10Y-13.13627.709-40.845
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 Zoje Resources Investment Co Ltd:

  • The EOD is -3.999. Based on how much money comes from the company's main activities, the company is expensive. -2
  • The MRQ is -2.433. Based on how much money comes from the company's main activities, the company is expensive. -2
  • The TTM is 5.583. Based on how much money comes from the company's main activities, the company is cheap. +2
Trends
Current periodCompared to+/- 
EOD-3.999MRQ-2.433-1.565
MRQ-2.433TTM5.583-8.017
TTM5.583YOY-84.336+89.919
TTM5.5835Y-34.071+39.654
5Y-34.07110Y-458.241+424.170
Compared to industry (Specialty Industrial Machinery)
PeriodCompanyIndustry (mean)+/- 
EOD-3.9996.724-10.723
MRQ-2.4336.304-8.737
TTM5.5832.685+2.898
YOY-84.3361.711-86.047
5Y-34.0711.522-35.593
10Y-458.2411.275-459.516
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 Zoje 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 3.22 means the investor is paying ¥3.22 for each ¥1 in book value.

Let's take a look of the Price to Book Ratio trends of Zoje Resources Investment Co Ltd:

  • The EOD is 5.296. Based on the equity, the company is overpriced. -1
  • The MRQ is 3.223. Based on the equity, the company is fair priced.
  • The TTM is 0.557. Based on the equity, the company is cheap. +2
Trends
Current periodCompared to+/- 
EOD5.296MRQ3.223+2.073
MRQ3.223TTM0.557+2.667
TTM0.557YOY-2.339+2.896
TTM0.5575Y4.008-3.451
5Y4.00810Y5.696-1.688
Compared to industry (Specialty Industrial Machinery)
PeriodCompanyIndustry (mean)+/- 
EOD5.2962.291+3.005
MRQ3.2232.019+1.204
TTM0.5572.126-1.569
YOY-2.3392.198-4.537
5Y4.0082.472+1.536
10Y5.6962.900+2.796
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 Assets929,476
Total Liabilities289,957
Total Stockholder Equity635,682
 As reported
Total Liabilities 289,957
Total Stockholder Equity+ 635,682
Total Assets = 929,476

Assets

Total Assets929,476
Total Current Assets652,654
Long-term Assets276,823
Total Current Assets
Cash And Cash Equivalents 117,251
Net Receivables 222,281
Inventory 269,280
Other Current Assets 401
Total Current Assets  (as reported)652,654
Total Current Assets  (calculated)609,212
+/- 43,442
Long-term Assets
Property Plant Equipment 202,929
Intangible Assets 34,420
Long-term Assets Other 1,265
Long-term Assets  (as reported)276,823
Long-term Assets  (calculated)238,614
+/- 38,209

Liabilities & Shareholders' Equity

Total Current Liabilities286,409
Long-term Liabilities3,548
Total Stockholder Equity635,682
Total Current Liabilities
Short Long Term Debt 14,369
Accounts payable 214,559
Other Current Liabilities 6,158
Total Current Liabilities  (as reported)286,409
Total Current Liabilities  (calculated)235,087
+/- 51,322
Long-term Liabilities
Long-term Liabilities Other 240
Long-term Liabilities  (as reported)3,548
Long-term Liabilities  (calculated)240
+/- 3,308
Total Stockholder Equity
Total Stockholder Equity (as reported)635,682
Total Stockholder Equity (calculated)0
+/- 635,682
Other
Capital Stock1,205,412
Common Stock Shares Outstanding 1,205,412
Net Invested Capital 650,051
Net Working Capital 366,245
Property Plant and Equipment Gross 202,929



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 
213,446
308,090
415,559
566,290
902,704
931,876
985,598
1,035,742
1,087,205
1,198,941
1,255,640
1,136,465
1,089,707
1,109,277
1,214,213
1,235,209
1,313,967
1,627,565
1,576,964
1,688,137
1,632,684
1,656,234
1,801,814
1,843,576
1,862,353
1,987,441
1,952,841
2,068,003
2,177,485
2,341,320
2,458,326
2,487,938
2,685,152
2,612,163
2,644,022
2,730,925
2,854,154
2,922,664
3,151,097
3,166,759
3,225,647
3,302,051
3,405,492
4,045,840
3,574,289
4,081,776
1,903,296
1,741,061
1,877,860
1,646,067
1,687,722
1,559,579
1,619,131
1,745,812
1,891,228
1,848,440
1,791,873
1,757,737
1,781,277
1,678,562
1,694,532
1,346,859
1,278,050
1,175,916
1,110,124
1,164,438
1,042,114
970,958
898,144
861,860
936,973
1,211,155
1,422,583
1,465,875
1,438,859
1,381,955
1,370,267
1,354,672
1,338,340
1,471,764
1,459,187
1,625,051
1,405,120
929,476
929,4761,405,1201,625,0511,459,1871,471,7641,338,3401,354,6721,370,2671,381,9551,438,8591,465,8751,422,5831,211,155936,973861,860898,144970,9581,042,1141,164,4381,110,1241,175,9161,278,0501,346,8591,694,5321,678,5621,781,2771,757,7371,791,8731,848,4401,891,2281,745,8121,619,1311,559,5791,687,7221,646,0671,877,8601,741,0611,903,2964,081,7763,574,2894,045,8403,405,4923,302,0513,225,6473,166,7593,151,0972,922,6642,854,1542,730,9252,644,0222,612,1632,685,1522,487,9382,458,3262,341,3202,177,4852,068,0031,952,8411,987,4411,862,3531,843,5761,801,8141,656,2341,632,6841,688,1371,576,9641,627,5651,313,9671,235,2091,214,2131,109,2771,089,7071,136,4651,255,6401,198,9411,087,2051,035,742985,598931,876902,704566,290415,559308,090213,446
   > 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
1,051,515
1,106,944
868,822
804,634
705,620
642,894
806,033
690,263
629,017
559,204
552,953
632,823
906,131
1,113,717
1,156,285
1,129,483
1,074,419
1,061,269
1,046,251
1,034,251
1,166,839
1,157,534
1,339,318
1,123,392
652,654
652,6541,123,3921,339,3181,157,5341,166,8391,034,2511,046,2511,061,2691,074,4191,129,4831,156,2851,113,717906,131632,823552,953559,204629,017690,263806,033642,894705,620804,634868,8221,106,9441,051,51500000000000000000000000000000000000000000000000000000000000
       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
119,473
115,707
49,165
59,174
27,404
38,493
433,133
100,898
75,099
126,707
97,284
196,399
200,423
111,476
132,157
84,963
136,876
109,520
121,716
106,791
163,345
188,484
137,748
68,765
117,251
117,25168,765137,748188,484163,345106,791121,716109,520136,87684,963132,157111,476200,423196,39997,284126,70775,099100,898433,13338,49327,40459,17449,165115,707119,47300000000000000000000000000000000000000000000000000000000000
       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
1,000
0
0
0
0
0
207,170
80,192
72,800
0
180,318
186,879
0
0
0
0
0
0
0
0
0
0
0
00000000000186,879180,318072,80080,192207,170000001,0000000000000000000000000000000000000000000000000000000000000000
       Net Receivables 
53,936
61,444
80,669
114,887
123,889
148,447
209,011
183,676
156,304
147,615
216,853
210,890
190,540
203,297
309,659
289,217
246,714
444,159
326,994
398,226
389,877
203,785
215,264
182,485
183,782
164,487
193,759
223,808
236,252
208,751
237,963
297,929
286,283
278,515
318,531
313,336
299,972
336,905
374,724
373,345
362,952
417,979
469,204
410,502
381,796
347,676
353,703
303,772
256,911
193,953
231,034
193,381
199,597
343,012
389,994
345,228
377,314
404,000
393,337
377,072
372,445
297,300
193,602
171,591
157,528
160,751
152,705
153,252
146,929
132,694
180,795
181,096
169,833
158,310
251,470
206,386
186,931
186,127
232,368
248,207
232,614
173,379
245,046
222,281
222,281245,046173,379232,614248,207232,368186,127186,931206,386251,470158,310169,833181,096180,795132,694146,929153,252152,705160,751157,528171,591193,602297,300372,445377,072393,337404,000377,314345,228389,994343,012199,597193,381231,034193,953256,911303,772353,703347,676381,796410,502469,204417,979362,952373,345374,724336,905299,972313,336318,531278,515286,283297,929237,963208,751236,252223,808193,759164,487183,782182,485215,264203,785389,877398,226326,994444,159246,714289,217309,659203,297190,540210,890216,853147,615156,304183,676209,011148,447123,889114,88780,66961,44453,936
       Other Current Assets 
3,710
3,504
2,531
3,401
7,910
9,094
10,328
20,033
10,832
6,729
7,993
8,467
7,086
6,015
8,075
8,096
35,310
26,063
37,821
32,022
24,474
126,093
165,155
240,753
237,866
341,224
292,581
313,204
360,476
418,657
475,580
463,876
491,894
437,658
438,697
473,914
456,200
480,214
546,150
476,473
576,334
594,390
523,799
673,131
687,229
1,161,818
40,143
12,978
217,835
19,367
16,147
19,626
226,145
324,744
325,225
327,158
324,792
315,586
319,707
234,164
276,643
134,667
131,119
129,461
129,302
3,483
244,831
5,562
5,631
6,161
8,266
69,875
235,686
390,476
365,731
12,840
392,933
350,128
350,940
8,424
458,415
386,441
275,460
401
401275,460386,441458,4158,424350,940350,128392,93312,840365,731390,476235,68669,8758,2666,1615,6315,562244,8313,483129,302129,461131,119134,667276,643234,164319,707315,586324,792327,158325,225324,744226,14519,62616,14719,367217,83512,97840,1431,161,818687,229673,131523,799594,390576,334476,473546,150480,214456,200473,914438,697437,658491,894463,876475,580418,657360,476313,204292,581341,224237,866240,753165,155126,09324,47432,02237,82126,06335,3108,0968,0756,0157,0868,4677,9936,72910,83220,03310,3289,0947,9103,4012,5313,5043,710
   > 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
473,416
470,295
467,231
358,404
351,851
341,941
338,940
308,907
304,150
305,024
308,866
309,590
309,375
307,536
308,997
308,422
304,089
304,925
301,653
285,733
281,727
276,823
276,823281,727285,733301,653304,925304,089308,422308,997307,536309,375309,590308,866305,024304,150308,907338,940341,941351,851358,404467,231470,295473,41600000000000000000000000000000000000000000000000000000000000000
       Property Plant Equipment 
91,755
125,212
165,216
187,438
200,949
228,720
234,243
249,923
252,370
253,419
252,021
261,805
265,932
274,156
338,289
353,247
336,231
355,700
313,033
371,174
335,062
408,478
328,805
402,906
323,159
391,848
319,652
390,844
331,028
419,485
381,050
428,237
432,538
576,662
508,713
608,754
567,298
665,605
591,636
676,522
570,934
646,883
573,524
580,392
575,530
558,481
545,078
544,218
535,228
423,889
418,398
410,846
402,941
237,719
231,994
225,363
219,657
223,612
248,729
249,596
250,029
245,222
240,408
236,019
236,104
232,993
226,604
220,385
214,545
209,979
206,917
204,321
209,627
213,193
213,867
210,557
209,630
211,742
208,141
207,307
212,113
210,940
206,197
202,929
202,929206,197210,940212,113207,307208,141211,742209,630210,557213,867213,193209,627204,321206,917209,979214,545220,385226,604232,993236,104236,019240,408245,222250,029249,596248,729223,612219,657225,363231,994237,719402,941410,846418,398423,889535,228544,218545,078558,481575,530580,392573,524646,883570,934676,522591,636665,605567,298608,754508,713576,662432,538428,237381,050419,485331,028390,844319,652391,848323,159402,906328,805408,478335,062371,174313,033355,700336,231353,247338,289274,156265,932261,805252,021253,419252,370249,923234,243228,720200,949187,438165,216125,21291,755
       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
31,359
31,359
31,359
30,238
18,800
18,800
18,800
1,121
1,121
1,186
1,186
73
73
73
73
73
73
73
73
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0000000000000000000000073737373737373731,1861,1861,1211,12118,80018,80018,80030,23831,35931,35931,359000000000000000000000000000000000000000000
       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
260,100
260,100
161,407
161,407
161,407
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
00000000000000000000161,407161,407161,407260,100260,10000000000000000000000000000000000000000000000000000000000000
       Intangible Assets 
690
273
265
239
233
232
228
195
454
468
513
598
853
822
1,180
795
26,901
844
48,235
1,294
56,416
1,952
89,647
1,809
106,120
14,924
100,521
14,157
98,901
32,337
111,871
29,506
142,495
26,925
141,376
28,653
318,064
201,854
314,089
200,856
309,569
199,555
309,028
307,724
317,288
314,182
302,470
304,647
308,422
244,308
243,642
243,059
242,408
81,881
81,226
80,442
79,619
77,235
76,770
76,147
37,567
37,714
37,586
723
36,991
36,779
36,509
36,176
35,874
35,600
35,296
35,670
37,561
37,150
36,956
36,502
36,154
35,692
35,346
36,140
35,677
35,144
34,644
34,420
34,42034,64435,14435,67736,14035,34635,69236,15436,50236,95637,15037,56135,67035,29635,60035,87436,17636,50936,77936,99172337,58637,71437,56776,14776,77077,23579,61980,44281,22681,881242,408243,059243,642244,308308,422304,647302,470314,182317,288307,724309,028199,555309,569200,856314,089201,854318,06428,653141,37626,925142,49529,506111,87132,33798,90114,157100,52114,924106,1201,80989,6471,95256,4161,29448,23584426,9017951,180822853598513468454195228232233239265273690
       Long-term Assets Other 
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
170,379
170,211
5,226
3,397
3,670
145
217,832
3,460
2,794
7,107
4,185
4,031
3,272
4,294
7,940
8,217
7,913
7,437
1,114
463
1,344
1,265
1,2651,3444631,1147,4377,9138,2177,9404,2943,2724,0314,1857,1072,7943,460217,8321453,6703,3975,226170,211170,37900000000000000000000000000000000000000000000000000000000000000
> Total Liabilities 
146,702
206,597
283,055
416,191
506,387
521,490
556,780
619,442
665,890
746,272
779,876
674,955
623,276
614,301
687,539
721,341
787,678
667,492
590,811
693,453
644,886
673,412
819,243
868,603
900,505
1,109,010
1,063,261
1,162,853
1,253,099
1,403,000
1,486,563
1,478,470
1,643,999
1,544,043
1,562,221
1,665,647
1,781,706
1,842,264
2,061,736
2,076,150
2,125,443
2,193,822
2,280,680
2,460,544
2,037,492
2,538,129
454,855
333,838
509,461
616,121
677,938
578,610
663,517
706,564
870,704
853,948
811,730
812,602
848,393
714,187
734,121
647,771
582,441
506,419
458,501
455,674
340,745
275,328
214,922
231,460
297,801
566,260
771,756
1,349,142
1,307,283
1,244,574
1,229,904
1,647,345
1,630,288
1,763,364
1,759,013
1,002,319
772,848
289,957
289,957772,8481,002,3191,759,0131,763,3641,630,2881,647,3451,229,9041,244,5741,307,2831,349,142771,756566,260297,801231,460214,922275,328340,745455,674458,501506,419582,441647,771734,121714,187848,393812,602811,730853,948870,704706,564663,517578,610677,938616,121509,461333,838454,8552,538,1292,037,4922,460,5442,280,6802,193,8222,125,4432,076,1502,061,7361,842,2641,781,7061,665,6471,562,2211,544,0431,643,9991,478,4701,486,5631,403,0001,253,0991,162,8531,063,2611,109,010900,505868,603819,243673,412644,886693,453590,811667,492787,678721,341687,539614,301623,276674,955779,876746,272665,890619,442556,780521,490506,387416,191283,055206,597146,702
   > Total Current Liabilities 
139,340
186,597
263,055
406,191
481,387
496,490
531,780
619,441
645,890
726,271
759,876
674,955
623,276
614,302
686,728
661,341
727,678
667,492
565,811
668,453
619,886
648,412
804,243
853,602
865,505
1,073,411
1,031,214
1,142,253
1,232,499
1,382,460
1,466,053
1,477,973
1,643,477
1,543,623
1,561,831
1,665,287
1,775,720
1,836,733
2,056,235
2,071,044
2,120,549
2,189,167
2,276,244
2,456,327
2,033,494
2,534,349
451,293
330,494
505,883
609,567
671,617
572,777
548,081
593,564
757,704
743,948
811,730
812,602
817,323
685,617
704,098
597,458
534,965
461,817
416,811
452,052
339,292
273,857
213,976
230,592
296,963
565,452
770,978
811,860
770,031
703,367
684,843
685,685
1,624,521
1,755,834
1,751,837
991,320
762,797
286,409
286,409762,797991,3201,751,8371,755,8341,624,521685,685684,843703,367770,031811,860770,978565,452296,963230,592213,976273,857339,292452,052416,811461,817534,965597,458704,098685,617817,323812,602811,730743,948757,704593,564548,081572,777671,617609,567505,883330,494451,2932,534,3492,033,4942,456,3272,276,2442,189,1672,120,5492,071,0442,056,2351,836,7331,775,7201,665,2871,561,8311,543,6231,643,4771,477,9731,466,0531,382,4601,232,4991,142,2531,031,2141,073,411865,505853,602804,243648,412619,886668,453565,811667,492727,678661,341686,728614,302623,276674,955759,876726,271645,890619,441531,780496,490481,387406,191263,055186,597139,340
       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
60,000
0
0
169,247
158,080
149,804
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0000000000000000000149,804158,080169,2470060,00000000000000000000000000000000000000000000000000000000000000
       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
60,000
0
0
169,247
158,080
149,804
156,685
138,447
89,940
0
0
53,506
79,826
91,162
138,647
138,666
136,267
138,232
142,312
128,132
137,028
145,244
359,057
258,775
14,369
14,369258,775359,057145,244137,028128,132142,312138,232136,267138,666138,64791,16279,82653,5060089,940138,447156,685149,804158,080169,2470060,00000000000000000000000000000000000000000000000000000000000000
       Accounts payable 
72,988
98,486
149,684
266,006
304,158
271,400
215,199
195,971
208,463
253,652
253,526
224,098
162,286
236,981
219,355
205,218
181,187
189,678
206,925
145,384
337,487
134,675
200,143
164,504
102,629
158,001
175,043
236,920
228,649
277,482
297,742
340,658
486,598
462,807
377,347
380,245
413,360
414,672
507,157
548,650
571,557
619,043
664,707
608,103
406,030
300,603
248,904
200,768
189,432
197,984
195,274
157,026
128,088
169,498
204,351
264,384
315,026
344,161
350,366
384,558
385,232
341,047
297,460
235,461
197,868
234,161
151,739
145,072
172,530
182,322
185,194
426,322
606,601
597,538
544,372
468,669
456,168
473,675
470,341
594,710
570,368
539,508
435,491
214,559
214,559435,491539,508570,368594,710470,341473,675456,168468,669544,372597,538606,601426,322185,194182,322172,530145,072151,739234,161197,868235,461297,460341,047385,232384,558350,366344,161315,026264,384204,351169,498128,088157,026195,274197,984189,432200,768248,904300,603406,030608,103664,707619,043571,557548,650507,157414,672413,360380,245377,347462,807486,598340,658297,742277,482228,649236,920175,043158,001102,629164,504200,143134,675337,487145,384206,925189,678181,187205,218219,355236,981162,286224,098253,526253,652208,463195,971215,199271,400304,158266,006149,68498,48672,988
       Other Current Liabilities 
12,702
21,966
18,303
13,606
14,137
17,482
22,081
19,970
18,810
18,521
31,841
30,933
27,819
29,541
41,836
48,091
58,987
175,001
31,579
280,269
35,599
281,937
374,300
468,598
507,876
622,143
599,171
667,269
741,676
844,521
907,119
812,912
843,745
759,248
793,047
808,770
826,210
828,834
902,364
924,772
993,853
983,564
1,016,963
1,211,075
1,188,664
1,910,888
31,248
33,387
24,076
55,092
44,342
30,729
42,493
45,566
29,908
45,708
98,033
55,238
55,870
25,174
111,461
30,638
13,019
13,019
13,019
12,325
10,486
10,772
11,142
13,028
28,457
20,319
35,856
34,415
55,762
61,517
54,690
11,645
9,845
991,688
1,004,362
28,209
14,913
6,158
6,15814,91328,2091,004,362991,6889,84511,64554,69061,51755,76234,41535,85620,31928,45713,02811,14210,77210,48612,32513,01913,01913,01930,638111,46125,17455,87055,23898,03345,70829,90845,56642,49330,72944,34255,09224,07633,38731,2481,910,8881,188,6641,211,0751,016,963983,564993,853924,772902,364828,834826,210808,770793,047759,248843,745812,912907,119844,521741,676667,269599,171622,143507,876468,598374,300281,93735,599280,26931,579175,00158,98748,09141,83629,54127,81930,93331,84118,52118,81019,97022,08117,48214,13713,60618,30321,96612,702
   > 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
47,476
44,602
41,691
3,622
1,453
1,471
946
868
838
808
778
537,282
537,252
541,207
545,061
961,660
5,767
7,531
7,175
10,999
10,051
3,548
3,54810,05110,9997,1757,5315,767961,660545,061541,207537,252537,2827788088388689461,4711,4533,62241,69144,60247,47600000000000000000000000000000000000000000000000000000000000000
       Other Liabilities 
0
0
0
0
0
0
0
1
0
1
0
0
0
0
811
0
0
0
0
0
0
0
0
1
0
599
12,047
600
600
540
510
480
450
420
390
360
330
300
270
240
210
180
150
120
90
60
30
0
0
3,586
3,541
3,241
3,032
3,000
3,000
0
0
0
0
0
0
37,000
37,000
37,000
37,000
988
958
1,471
946
868
838
808
778
537,282
537,252
541,207
545,061
0
0
7,531
7,051
0
0
0
0007,0517,53100545,061541,207537,252537,2827788088388689461,47195898837,00037,00037,00037,0000000003,0003,0003,0323,2413,5413,5860030609012015018021024027030033036039042045048051054060060012,047599010000000081100001010000000
       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
5,135
5,038
3,958
3,619
5,500
7,107
6,522
6,408
6,531
6,618
7,256
7,620
7,165
6,850
6,324
5,834
5,310
4,788
0
0
4,671
4,621
0
0
0
0004,6214,671004,7885,3105,8346,3246,8507,1657,6207,2566,6186,5316,4086,5227,1075,5003,6193,9585,0385,13500000000000000000000000000000000000000000000000000000000000
> Total Stockholder Equity
65,187
99,367
129,176
146,207
390,015
404,309
419,849
406,163
410,377
432,668
454,662
440,209
445,677
475,743
506,608
505,965
518,375
954,451
986,153
962,516
955,187
950,441
947,966
939,172
923,597
838,813
845,552
857,202
872,973
884,080
916,765
950,090
951,052
948,755
962,088
944,467
948,399
957,759
967,720
967,258
976,148
980,583
998,770
1,460,769
1,413,677
1,429,976
1,413,914
1,373,303
1,337,135
1,017,650
998,185
969,650
944,979
1,029,580
1,011,488
986,274
971,823
936,858
925,354
964,286
960,413
699,089
695,610
669,498
651,625
708,765
701,371
695,632
683,223
630,400
639,172
644,895
650,827
112,397
127,150
132,950
136,016
-296,882
-295,953
-299,446
-307,250
618,013
628,042
635,682
635,682628,042618,013-307,250-299,446-295,953-296,882136,016132,950127,150112,397650,827644,895639,172630,400683,223695,632701,371708,765651,625669,498695,610699,089960,413964,286925,354936,858971,823986,2741,011,4881,029,580944,979969,650998,1851,017,6501,337,1351,373,3031,413,9141,429,9761,413,6771,460,769998,770980,583976,148967,258967,720957,759948,399944,467962,088948,755951,052950,090916,765884,080872,973857,202845,552838,813923,597939,172947,966950,441955,187962,516986,153954,451518,375505,965506,608475,743445,677440,209454,662432,668410,377406,163419,849404,309390,015146,207129,17699,36765,187
   Common Stock
60,000
60,000
60,000
60,000
86,000
86,000
86,000
137,600
137,600
137,600
137,600
178,880
178,880
178,880
178,880
214,656
214,656
242,656
249,021
249,021
249,021
249,021
249,021
448,237
448,237
436,781
436,781
436,781
436,781
436,781
436,781
436,781
436,781
436,781
436,781
567,815
567,815
567,815
567,815
567,815
567,815
567,815
567,815
687,815
687,815
687,815
687,815
687,815
687,815
687,815
687,815
687,815
687,815
687,815
687,815
687,815
687,815
687,815
687,815
687,815
687,815
687,815
687,815
687,815
687,815
687,815
687,815
687,815
687,815
687,815
687,815
687,815
687,815
687,815
687,815
687,815
687,815
0
0
687,815
687,815
0
0
0
000687,815687,81500687,815687,815687,815687,815687,815687,815687,815687,815687,815687,815687,815687,815687,815687,815687,815687,815687,815687,815687,815687,815687,815687,815687,815687,815687,815687,815687,815687,815687,815687,815687,815687,815687,815687,815567,815567,815567,815567,815567,815567,815567,815567,815436,781436,781436,781436,781436,781436,781436,781436,781436,781436,781448,237448,237249,021249,021249,021249,021249,021242,656214,656214,656178,880178,880178,880178,880137,600137,600137,600137,60086,00086,00086,00060,00060,00060,00060,000
   Retained Earnings 
4,245
33,320
58,465
75,496
78,924
87,753
103,292
89,606
93,820
111,248
133,942
119,839
125,307
147,986
162,739
164,887
177,296
182,562
188,678
165,040
157,711
152,930
150,491
141,660
126,085
64,927
71,705
83,459
99,207
109,470
137,784
169,546
178,078
175,538
186,371
174,573
174,932
177,883
191,301
187,091
192,557
206,486
272,740
276,772
240,890
258,841
242,806
209,825
169,520
0
0
0
0
0
0
0
0
0
0
-219,256
-223,468
-484,666
-530,698
-557,035
-574,851
-474,944
-482,368
-488,219
-500,679
-553,494
-544,465
-538,726
-532,668
-1,070,825
-1,056,074
-1,050,212
-1,047,132
-1,523,088
-1,522,188
-1,483,105
-1,490,734
-928,450
-918,280
-910,629
-910,629-918,280-928,450-1,490,734-1,483,105-1,522,188-1,523,088-1,047,132-1,050,212-1,056,074-1,070,825-532,668-538,726-544,465-553,494-500,679-488,219-482,368-474,944-574,851-557,035-530,698-484,666-223,468-219,2560000000000169,520209,825242,806258,841240,890276,772272,740206,486192,557187,091191,301177,883174,932174,573186,371175,538178,078169,546137,784109,47099,20783,45971,70564,927126,085141,660150,491152,930157,711165,040188,678182,562177,296164,887162,739147,986125,307119,839133,942111,24893,82089,606103,29287,75378,92475,49658,46533,3204,245
   Capital Surplus 000000000000000000000000000000000000000000000000000000000000000000000000000000000000
   Treasury Stock000000000000000000000000000000000000000000000000000000000000000000000000000000000000
   Other Stockholders Equity 000-4,684-4,50900-5,020-5,006-4,944-4,945-4,673-4,547-4,531-4,273-4,266-4,317-4,429-4,459-4,510-4,453-4,678-4,414-4,287-4,62600000000000000000000000000000000000000000000000000000000000



6.3. Balance Sheets

Currency in CNY. All numbers in thousands.