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

Shandong Weida Machinery Co Ltd
Buy, Hold or Sell?

Let's analyze Shandong Weida Machinery Co Ltd together

I guess you are interested in Shandong Weida Machinery 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 Shandong Weida Machinery 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 Shandong Weida Machinery Co Ltd

I send you an email if I find something interesting about Shandong Weida Machinery Co Ltd.

1. Quick Overview

1.1. Quick analysis of Shandong Weida Machinery Co Ltd (30 sec.)










1.2. What can you expect buying and holding a share of Shandong Weida Machinery Co Ltd? (30 sec.)

How much money do you get?

How much money do you get?
¥0.02
When do you have the money?
1 year
How often do you get paid?
90.0%

What is your share worth?

Current worth
¥7.93
Expected worth in 1 year
¥8.30
How sure are you?
95.0%

+ What do you gain per year?

Total Gains per Share
¥0.55
Return On Investment
4.8%

For what price can you sell your share?

Current Price per Share
¥11.52
Expected price per share
¥10.23 - ¥11.80
How sure are you?
50%
3rd party ad coffee SUPPORTERis ad-free.

2. Detailed Analysis

2.1. Valuation of Shandong Weida Machinery Co Ltd (5 min.)




Live pricePrice per Share (EOD)
¥11.52
Intrinsic Value Per Share
¥-0.01 - ¥11.14
Total Value Per Share
¥7.92 - ¥19.06

2.2. Growth of Shandong Weida Machinery Co Ltd (5 min.)




Is Shandong Weida Machinery Co Ltd growing?

Current yearPrevious yearGrowGrow %
How rich?$484.8m$458m$19.1m4.0%

How much money is Shandong Weida Machinery Co Ltd making?

Current yearPrevious yearGrowGrow %
Making money$8.2m$3.8m$4.3m53.4%
Net Profit Margin10.0%4.6%--

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

2.3. Financial Health of Shandong Weida Machinery Co Ltd (5 min.)




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




  Industry Rankings (Specialty Industrial Machinery)  


Richest
#220 / 730

Most Revenue
#339 / 730

Most Profit
#271 / 730

Most Efficient
#199 / 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 Shandong Weida Machinery Co Ltd?

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

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

Speculation

The Price per Share of Shandong Weida Machinery Co Ltd is ¥11.52. 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 Shandong Weida Machinery Co Ltd.
  • The technials: based on market psychology, we can make a calculated estimate of what the price will do in the future. We can do this through technical analysis. We can calculate the probabilities and the expected value (millionaire math). That's called speculation.
  • The book value: what is the market price compared to it's book value.

Investing

If you really want to invest in Shandong Weida Machinery Co Ltd, you will have to let go of the thought of selling in the future. If you have to sell the share for less than you bought it, it can still be a good investment. Focus on what it means to hold the stock forever:

  • You own a part of the company. The equity of this part can grow or shrink. The current Book Value per Share is ¥7.93. Based on the TTM, the Book Value Change Per Share is ¥0.09 per quarter. Based on the YOY, the Book Value Change Per Share is ¥0.06 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 ¥0.04 per quarter.
Based on historical numbers we can estimate the returns while holding a share of Shandong Weida Machinery Co Ltd.

How much money are you going to get?

 MRQTTMYOY5Y10Y
 ¥% of Price per Share¥% of Price per Share¥% of Price per Share¥% of Price per Share¥% of Price per Share
Usd Eps0.030.2%0.020.2%0.010.1%0.010.1%0.010.1%
Usd Book Value Change Per Share0.010.0%0.010.1%0.010.1%0.020.1%0.020.1%
Usd Dividend Per Share0.020.1%0.010.1%0.000.0%0.010.1%0.010.1%
Usd Total Gains Per Share0.020.2%0.020.2%0.010.1%0.020.2%0.020.2%
Usd Price Per Share1.14-1.22-1.35-1.37-1.36-
Price to Earnings Ratio10.78-18.94--15.87-9.37-29.89-
Price-to-Total Gains Ratio52.46-65.90-12.48-40.84-87.69-
Price to Book Ratio1.05-1.14-1.31-1.49-1.87-
Price-to-Total Gains Ratio52.46-65.90-12.48-40.84-87.69-

When do you get the money?

Usd Investment
$.00
Usd Price Per Share1.581696
Number of shares632
Gains per QuarterTrailing 12 Months5 Year
Usd Dividend Per Share0.010.01
Usd Book Value Change Per Share0.010.02
Usd Total Gains Per Share0.020.02
Gains per Quarter (632 shares)11.9413.97
Gains per Year (632 shares)47.7755.87
YearsReturn on Investment (TTM)Return on Investment (5Y)
 DividendBook Value gainTotal gainsDividendBook Value gainTotal gains
Broker costs---10---10
1153238173946
23165863478102
3469713450117158
46212918267156214
57716123084195270
693194278101235326
7108226326118274382
8124258374134313438
9139291422151352494
10155323470168391550

How sure are you?

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

Linear %
 Trailing 12 Months3Y5 Year10 YearALLTIME
  % % % % %
Earnings Per Share4.00.00.0100.0%11.01.00.091.7%18.02.00.090.0%38.02.00.095.0%79.02.00.097.5%
Book Value Change Per Share4.00.00.0100.0%11.01.00.091.7%18.02.00.090.0%38.02.00.095.0%73.08.00.090.1%
Dividend per Share4.00.00.0100.0%12.00.00.0100.0%20.00.00.0100.0%36.00.04.090.0%64.00.017.079.0%
Total Gains per Share4.00.00.0100.0%11.01.00.091.7%18.02.00.090.0%38.02.00.095.0%78.03.00.096.3%
3rd party ad coffee SUPPORTERis ad-free.

3.2. Key Performance Indicators

The key performance indicators of Shandong Weida Machinery 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--0.0370.093-60%0.063-41%0.113-67%0.112-67%
Book Value Per Share--7.9267.802+2%7.488+6%6.704+18%5.704+39%
Current Ratio--2.4612.240+10%2.247+10%2.873-14%3.259-24%
Debt To Asset Ratio--0.2910.325-10%0.342-15%0.288+1%0.237+23%
Debt To Equity Ratio--0.4130.488-15%0.526-22%0.420-2%0.325+27%
Dividend Per Share--0.1210.045+172%0.015+695%0.048+151%0.043+181%
Enterprise Value--2248779988.2403905866130.470-42%4907295398.160-54%4584665855.253-51%4477469358.988-50%
Eps--0.1930.134+44%0.063+208%0.108+79%0.086+124%
Ev To Ebitda Ratio--infinfnan%-24.317nan%infnan%infnan%
Ev To Sales Ratio--0.9511.562-39%2.226-57%1.831-48%2.959-68%
Free Cash Flow Per Share---0.0210.076-128%0.130-116%0.111-119%0.043-148%
Free Cash Flow To Equity Per Share---0.0210.147-114%0.140-115%0.158-113%0.112-119%
Gross Profit Margin--1.0001.0000%1.0000%1.0000%1.0000%
Intrinsic Value_10Y_max--11.136--------
Intrinsic Value_10Y_min---0.009--------
Intrinsic Value_1Y_max--0.555--------
Intrinsic Value_1Y_min--0.145--------
Intrinsic Value_3Y_max--2.095--------
Intrinsic Value_3Y_min--0.312--------
Intrinsic Value_5Y_max--4.151--------
Intrinsic Value_5Y_min--0.342--------
Market Cap5132736184.320+28%3698066394.4003963168394.760-7%4376415032.160-16%4432331759.656-17%4402925358.356-16%
Net Profit Margin--0.1450.100+46%0.046+214%0.070+108%0.081+80%
Operating Margin---0.014-100%0.058-100%0.082-100%0.051-100%
Operating Ratio--1.6201.685-4%1.763-8%1.674-3%1.325+22%
Pb Ratio1.453+28%1.0471.141-8%1.312-20%1.486-30%1.870-44%
Pe Ratio14.960+28%10.77818.939-43%-15.871+247%9.374+15%29.886-64%
Price Per Share11.520+28%8.3008.895-7%9.823-16%9.948-17%9.882-16%
Price To Free Cash Flow Ratio-137.832-39%-99.306-24.836-75%21.575-560%9.329-1164%0.571-17484%
Price To Total Gains Ratio72.805+28%52.45565.904-20%12.478+320%40.842+28%87.688-40%
Quick Ratio--0.8911.809-51%2.185-59%2.170-59%2.177-59%
Return On Assets--0.0170.012+48%0.005+215%0.011+64%0.011+60%
Return On Equity--0.0240.017+41%0.008+190%0.015+58%0.015+68%
Total Gains Per Share--0.1580.138+15%0.078+102%0.161-2%0.155+2%
Usd Book Value--484856841.471477281146.626+2%458082926.994+6%410093024.261+18%348947160.109+39%
Usd Book Value Change Per Share--0.0050.013-60%0.009-41%0.015-67%0.015-67%
Usd Book Value Per Share--1.0881.071+2%1.028+6%0.920+18%0.783+39%
Usd Dividend Per Share--0.0170.006+172%0.002+695%0.007+151%0.006+181%
Usd Eps--0.0260.018+44%0.009+208%0.015+79%0.012+124%
Usd Free Cash Flow---1278232.9164620916.622-128%7979188.190-116%6766031.913-119%2524282.552-151%
Usd Free Cash Flow Per Share---0.0030.010-128%0.018-116%0.015-119%0.006-148%
Usd Free Cash Flow To Equity Per Share---0.0030.020-114%0.019-115%0.022-113%0.015-119%
Usd Market Cap704724678.107+28%507744515.951544143020.601-7%600881783.916-16%608559150.601-17%604521651.702-16%
Usd Price Per Share1.582+28%1.1401.221-7%1.349-16%1.366-17%1.357-16%
Usd Profit--11777061.0298206802.727+44%3827701.412+208%6594482.469+79%5266794.175+124%
Usd Revenue--81189212.21786930961.455-7%78313314.724+4%85826236.946-5%64533842.956+26%
Usd Total Gains Per Share--0.0220.019+15%0.011+102%0.022-2%0.021+2%
 EOD+5 -3MRQTTM+21 -16YOY+22 -155Y+17 -2010Y+18 -19

3.3 Fundamental Score

Let's check the fundamental score of Shandong Weida Machinery Co Ltd based on Penke's default stock scanner.

Penke's Stock Scanner

  
  
IndicatorConditionValue
Price to Earnings Ratio (EOD)Between0-1514.960
Price to Book Ratio (EOD)Between0-11.453
Net Profit Margin (MRQ)Greater than00.145
Operating Margin (MRQ)Greater than00.000
Quick Ratio (MRQ)Greater than10.891
Current Ratio (MRQ)Greater than12.461
Debt to Asset Ratio (MRQ)Less than10.291
Debt to Equity Ratio (MRQ)Less than10.413
Return on Equity (MRQ)Greater than0.150.024
Return on Assets (MRQ)Greater than0.050.017
Total5/10 (50.0%)

3.4 Technical Score

Let's check the technical score of Shandong Weida Machinery Co Ltd based on Penke's default Symbol scanner.

Penke's Symbol Scanner

  
  
IndicatorConditionValue
RsiGreater than5075.655
Ma 20Greater thanMa 509.943
Ma 50Greater thanMa 1009.320
Ma 100Greater thanMa 2008.727
OpenGreater thanClose10.810
Total4/5 (80.0%)

4. In-depth Analysis

4.1 About Shandong Weida Machinery Co Ltd

Shandong Weida Machinery Co., Ltd. engages in the manufacture and sale of drill chucks in China and internationally. The company offers various types of drill chucks, including keyless chuck, keyless chuck with lock, key-type drill chuck, keyless automatic duty drill, and accessories, as well as saw blades. It also provides precision castings, such as power tools accessories, machining products, auto parts, hardware and tools, instrumentation valves, and die-casting and other casting products. In addition, the company offers powder metallurgy parts comprising structure parts, connecting rods for refrigerators, oiliness bearings, slide blocks for grease guns, chain wheels and cluths for engines, pulleys for engines, helix gears and impacted blocks for impacted power, and over loading parts for impacted power drills; and parts for oil pump of automobiles and angular connected axels, angular grinders, circular saws, reciprocating saws, double and single speed and impacted gear boxes, electric screwdrivers, and single and double speed gear boxes. Further, it provides AC and DC switches, and CNC machines. It offers its products primarily under the Peacock and Weida brands. Shandong Weida Machinery Co., Ltd. was founded in 1976 and is based in Wendeng, China.

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

4.2 In-depth Summary

4.2.1. Financial Health Summary

Profitability Details
 Compared to previous yearCompared to industry
The company is making a profit.
Using its assets, the company is 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 very able to pay all its short-term debts with the most liquid assets.
Solvency Details
 Compared to previous yearCompared to industry
The company is very able to pay all its debts by selling its assets.
The company is very able to pay all its debts with equity.

4.2.2. Valuation Summary

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

4.3 Financial Health

4.3.1. Profitability

4.3.1 Profitability
4.3.1.1. Net Profit Margin

Measures how much net profit Shandong Weida Machinery Co Ltd earns for each ¥1 of revenue.

  • Above 10% is considered healthy but always compare Shandong Weida Machinery Co Ltd to the Specialty Industrial Machinery industry mean.
  • A Net Profit Margin of 14.5% means that ¥0.15 for each ¥1 in revenue is generated as profit.

Let's take a look of the Net Profit Margin trends of Shandong Weida Machinery Co Ltd:

  • The MRQ is 14.5%. The company is making a huge profit. +2
  • The TTM is 10.0%. The company is making a profit. +1
Trends
Current periodCompared to+/- 
MRQ14.5%TTM10.0%+4.5%
TTM10.0%YOY4.6%+5.3%
TTM10.0%5Y7.0%+3.0%
5Y7.0%10Y8.1%-1.1%
Compared to industry (Specialty Industrial Machinery)
PeriodCompanyIndustry (mean)+/- 
MRQ14.5%5.6%+8.9%
TTM10.0%5.1%+4.9%
YOY4.6%5.3%-0.7%
5Y7.0%4.7%+2.3%
10Y8.1%4.8%+3.3%
4.3.1.2. Return on Assets

Shows how efficient Shandong Weida Machinery Co Ltd is using its assets to generate profit.

  • Above 5% is considered healthy but always compare Shandong Weida Machinery Co Ltd to the Specialty Industrial Machinery industry mean.
  • 1.7% Return on Assets means that Shandong Weida Machinery Co Ltd generated ¥0.02 profit for each $1 in assets.

Let's take a look of the Return on Assets trends of Shandong Weida Machinery Co Ltd:

  • The MRQ is 1.7%. Using its assets, the company is less efficient in making profit.
  • The TTM is 1.2%. Using its assets, the company is less efficient in making profit.
Trends
Current periodCompared to+/- 
MRQ1.7%TTM1.2%+0.6%
TTM1.2%YOY0.5%+0.6%
TTM1.2%5Y1.1%+0.1%
5Y1.1%10Y1.1%0.0%
Compared to industry (Specialty Industrial Machinery)
PeriodCompanyIndustry (mean)+/- 
MRQ1.7%1.1%+0.6%
TTM1.2%1.0%+0.2%
YOY0.5%1.1%-0.6%
5Y1.1%1.0%+0.1%
10Y1.1%1.1%0.0%
4.3.1.3. Return on Equity

Shows how efficient Shandong Weida Machinery Co Ltd is using its investors money to generate profit.

  • Above 15%-20% is considered healthy but always compare Shandong Weida Machinery Co Ltd to the Specialty Industrial Machinery industry mean.
  • 2.4% Return on Equity means Shandong Weida Machinery Co Ltd generated ¥0.02 for each ¥1 the owners (shareholders) invested.

Let's take a look of the Return on Equity trends of Shandong Weida Machinery Co Ltd:

  • The MRQ is 2.4%. Using its investors money, the company is inefficient in making profit. -1
  • The TTM is 1.7%. Using its investors money, the company is inefficient in making profit. -1
Trends
Current periodCompared to+/- 
MRQ2.4%TTM1.7%+0.7%
TTM1.7%YOY0.8%+0.9%
TTM1.7%5Y1.5%+0.2%
5Y1.5%10Y1.5%+0.1%
Compared to industry (Specialty Industrial Machinery)
PeriodCompanyIndustry (mean)+/- 
MRQ2.4%2.4%+0.0%
TTM1.7%2.1%-0.4%
YOY0.8%2.2%-1.4%
5Y1.5%1.9%-0.4%
10Y1.5%2.2%-0.7%
3rd party ad coffee SUPPORTERis ad-free.

4.3.2. Operating Efficiency of Shandong Weida Machinery Co Ltd.

4.3.2. Operating Efficiency
4.3.2.1. Operating Margin

Measures how efficient Shandong Weida Machinery Co Ltd is operating .

  • Measures how much profit Shandong Weida Machinery Co Ltd makes for each ¥1 of sales after paying variable costs (production costs, wages, etc) but before taxes.
  • Above 15% is considered healthy but always compare Shandong Weida Machinery Co Ltd 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 Shandong Weida Machinery Co Ltd:

  • The MRQ is 0.0%. The data is not here.
Trends
Current periodCompared to+/- 
MRQ-TTM1.4%-1.4%
TTM1.4%YOY5.8%-4.4%
TTM1.4%5Y8.2%-6.8%
5Y8.2%10Y5.1%+3.1%
Compared to industry (Specialty Industrial Machinery)
PeriodCompanyIndustry (mean)+/- 
MRQ-9.0%-9.0%
TTM1.4%6.7%-5.3%
YOY5.8%6.1%-0.3%
5Y8.2%5.7%+2.5%
10Y5.1%5.3%-0.2%
4.3.2.2. Operating Ratio

Measures how efficient Shandong Weida Machinery Co Ltd is keeping operating costs low.

  • Below 1 is considered healthy (always compare to Specialty Industrial Machinery industry mean).
  • An Operation Ratio of 1.62 means that the operating costs are ¥1.62 for each ¥1 in net sales.

Let's take a look of the Operating Ratio trends of Shandong Weida Machinery Co Ltd:

  • The MRQ is 1.620. The company is inefficient in keeping operating costs low. -1
  • The TTM is 1.685. The company is inefficient in keeping operating costs low. -1
Trends
Current periodCompared to+/- 
MRQ1.620TTM1.685-0.065
TTM1.685YOY1.763-0.078
TTM1.6855Y1.674+0.011
5Y1.67410Y1.325+0.349
Compared to industry (Specialty Industrial Machinery)
PeriodCompanyIndustry (mean)+/- 
MRQ1.6201.449+0.171
TTM1.6851.375+0.310
YOY1.7631.342+0.421
5Y1.6741.358+0.316
10Y1.3251.197+0.128
3rd party ad coffee SUPPORTERis ad-free.

4.4.3. Liquidity of Shandong Weida Machinery Co Ltd.

4.4.3. Liquidity
4.4.3.1. Current Ratio

Measures if Shandong Weida Machinery Co Ltd 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 2.46 means the company has ¥2.46 in assets for each ¥1 in short-term debts.

Let's take a look of the Current Ratio trends of Shandong Weida Machinery Co Ltd:

  • The MRQ is 2.461. The company is able to pay all its short-term debts. +1
  • The TTM is 2.240. The company is able to pay all its short-term debts. +1
Trends
Current periodCompared to+/- 
MRQ2.461TTM2.240+0.221
TTM2.240YOY2.247-0.007
TTM2.2405Y2.873-0.633
5Y2.87310Y3.259-0.386
Compared to industry (Specialty Industrial Machinery)
PeriodCompanyIndustry (mean)+/- 
MRQ2.4611.695+0.766
TTM2.2401.701+0.539
YOY2.2471.686+0.561
5Y2.8731.721+1.152
10Y3.2591.654+1.605
4.4.3.2. Quick Ratio

Measures if Shandong Weida Machinery Co Ltd is able to pay off Short-term Debt but only using the most liquid assets.

  • Above 1 is considered healthy but always compare Shandong Weida Machinery Co Ltd to the Specialty Industrial Machinery industry mean.
  • A Quick Ratio of 0.89 means the company can pay off ¥0.89 for each ¥1 in debt (using most liquid assets).

Let's take a look of the Quick Ratio trends of Shandong Weida Machinery Co Ltd:

  • The MRQ is 0.891. The company is just not able to pay all its short-term debts with the most liquid assets. -1
  • The TTM is 1.809. The company is very able to pay all its short-term debts with the most liquid assets. +2
Trends
Current periodCompared to+/- 
MRQ0.891TTM1.809-0.918
TTM1.809YOY2.185-0.376
TTM1.8095Y2.170-0.361
5Y2.17010Y2.177-0.007
Compared to industry (Specialty Industrial Machinery)
PeriodCompanyIndustry (mean)+/- 
MRQ0.8910.737+0.154
TTM1.8090.816+0.993
YOY2.1850.886+1.299
5Y2.1700.959+1.211
10Y2.1770.970+1.207
3rd party ad coffee SUPPORTERis ad-free.

4.5.4. Solvency of Shandong Weida Machinery Co Ltd.

4.5.4. Solvency
4.5.4.1. Debt to Asset Ratio

Measures how much % of Shandong Weida Machinery Co Ltd assets are financed with debt.

  • Below 1 (100%) is considered healthy but always compare Shandong Weida Machinery Co Ltd to Specialty Industrial Machinery industry mean.
  • A Debt to Asset Ratio of 0.29 means that Shandong Weida Machinery Co Ltd assets are financed with 29.1% credit (debt) and the remaining percentage (100% - 29.1%) is financed by its owners/shareholders. 

Let's take a look of the Debt to Asset Ratio trends of Shandong Weida Machinery Co Ltd:

  • The MRQ is 0.291. The company is very able to pay all its debts by selling its assets. +2
  • The TTM is 0.325. The company is very able to pay all its debts by selling its assets. +2
Trends
Current periodCompared to+/- 
MRQ0.291TTM0.325-0.034
TTM0.325YOY0.342-0.017
TTM0.3255Y0.288+0.037
5Y0.28810Y0.237+0.051
Compared to industry (Specialty Industrial Machinery)
PeriodCompanyIndustry (mean)+/- 
MRQ0.2910.490-0.199
TTM0.3250.491-0.166
YOY0.3420.506-0.164
5Y0.2880.502-0.214
10Y0.2370.495-0.258
4.5.4.2. Debt to Equity Ratio

Measures if Shandong Weida Machinery Co Ltd is able to pay off its debts by using shareholders equity.

  • Below 2 is considered healthy but always compare Shandong Weida Machinery Co Ltd to the Specialty Industrial Machinery industry mean.
  • A Debt to Equity ratio of 41.3% means that company has ¥0.41 debt for each ¥1 in shareholders equity.

Let's take a look of the Debt to Equity Ratio trends of Shandong Weida Machinery Co Ltd:

  • The MRQ is 0.413. The company is very able to pay all its debts with equity. +2
  • The TTM is 0.488. The company is very able to pay all its debts with equity. +2
Trends
Current periodCompared to+/- 
MRQ0.413TTM0.488-0.075
TTM0.488YOY0.526-0.039
TTM0.4885Y0.420+0.068
5Y0.42010Y0.325+0.095
Compared to industry (Specialty Industrial Machinery)
PeriodCompanyIndustry (mean)+/- 
MRQ0.4130.960-0.547
TTM0.4880.959-0.471
YOY0.5261.038-0.512
5Y0.4201.075-0.655
10Y0.3251.049-0.724
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 Shandong Weida Machinery Co Ltd generates.

  • Above 15 is considered overpriced but always compare Shandong Weida Machinery Co Ltd to the Specialty Industrial Machinery industry mean.
  • A PE ratio of 10.78 means the investor is paying ¥10.78 for every ¥1 in earnings.

Let's take a look of the Price to Earnings Ratio trends of Shandong Weida Machinery Co Ltd:

  • The EOD is 14.960. Based on the earnings, the company is underpriced. +1
  • The MRQ is 10.778. Based on the earnings, the company is underpriced. +1
  • The TTM is 18.939. Based on the earnings, the company is fair priced.
Trends
Current periodCompared to+/- 
EOD14.960MRQ10.778+4.181
MRQ10.778TTM18.939-8.161
TTM18.939YOY-15.871+34.810
TTM18.9395Y9.374+9.565
5Y9.37410Y29.886-20.512
Compared to industry (Specialty Industrial Machinery)
PeriodCompanyIndustry (mean)+/- 
EOD14.96019.227-4.267
MRQ10.77817.584-6.806
TTM18.93919.321-0.382
YOY-15.87118.345-34.216
5Y9.37421.857-12.483
10Y29.88627.709+2.177
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 Shandong Weida Machinery Co Ltd:

  • The EOD is -137.832. Based on how much money comes from the company's main activities, the company is expensive. -2
  • The MRQ is -99.306. Based on how much money comes from the company's main activities, the company is expensive. -2
  • The TTM is -24.836. Based on how much money comes from the company's main activities, the company is expensive. -2
Trends
Current periodCompared to+/- 
EOD-137.832MRQ-99.306-38.526
MRQ-99.306TTM-24.836-74.470
TTM-24.836YOY21.575-46.411
TTM-24.8365Y9.329-34.165
5Y9.32910Y0.571+8.758
Compared to industry (Specialty Industrial Machinery)
PeriodCompanyIndustry (mean)+/- 
EOD-137.8326.724-144.556
MRQ-99.3066.304-105.610
TTM-24.8362.685-27.521
YOY21.5751.711+19.864
5Y9.3291.522+7.807
10Y0.5711.275-0.704
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 Shandong Weida Machinery Co Ltd 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 1.05 means the investor is paying ¥1.05 for each ¥1 in book value.

Let's take a look of the Price to Book Ratio trends of Shandong Weida Machinery Co Ltd:

  • The EOD is 1.453. Based on the equity, the company is underpriced. +1
  • The MRQ is 1.047. Based on the equity, the company is underpriced. +1
  • The TTM is 1.141. Based on the equity, the company is underpriced. +1
Trends
Current periodCompared to+/- 
EOD1.453MRQ1.047+0.406
MRQ1.047TTM1.141-0.094
TTM1.141YOY1.312-0.170
TTM1.1415Y1.486-0.345
5Y1.48610Y1.870-0.384
Compared to industry (Specialty Industrial Machinery)
PeriodCompanyIndustry (mean)+/- 
EOD1.4532.291-0.838
MRQ1.0472.019-0.972
TTM1.1412.126-0.985
YOY1.3122.198-0.886
5Y1.4862.472-0.986
10Y1.8702.900-1.030
4.6.2. Total Gains per Share
3rd party ad coffee SUPPORTERis ad-free.

6. Financial Statements




6.1. Reversals in quarterly reports

I have detected a reversal (positive to negative, negative to positive) in the following values of the quarterly reports.

 2023-06-302023-09-302023-12-312024-03-312024-06-30
Minority Interest  -1,989-5,364-7,3521,746-5,6064,040-1,5661,778212



6.2. Latest Balance Sheet

Balance Sheet of 2024-09-30. Currency in CNY. All numbers in thousands.

Summary
Total Assets4,883,747
Total Liabilities1,298,212
Total Stockholder Equity3,565,330
 As reported
Total Liabilities 1,298,212
Total Stockholder Equity+ 3,565,330
Total Assets = 4,883,747

Assets

Total Assets4,883,747
Total Current Assets3,335,730
Long-term Assets1,548,018
Total Current Assets
Cash And Cash Equivalents 1,225,056
Short-term Investments 664,784
Net Receivables 548,740
Inventory 569,160
Other Current Assets 231,099
Total Current Assets  (as reported)3,335,730
Total Current Assets  (calculated)3,238,838
+/- 96,891
Long-term Assets
Property Plant Equipment 823,054
Goodwill 3,333
Intangible Assets 168,856
Long-term Assets Other 18,864
Long-term Assets  (as reported)1,548,018
Long-term Assets  (calculated)1,014,107
+/- 533,911

Liabilities & Shareholders' Equity

Total Current Liabilities1,233,828
Long-term Liabilities64,384
Total Stockholder Equity3,565,330
Total Current Liabilities
Short Long Term Debt 558,670
Accounts payable 473,486
Other Current Liabilities 8,122
Total Current Liabilities  (as reported)1,233,828
Total Current Liabilities  (calculated)1,040,278
+/- 193,550
Long-term Liabilities
Capital Lease Obligations Min Short Term Debt3,771
Long-term Liabilities Other 6,862
Long-term Liabilities  (as reported)64,384
Long-term Liabilities  (calculated)10,634
+/- 53,751
Total Stockholder Equity
Retained Earnings 1,440,745
Total Stockholder Equity (as reported)3,565,330
Total Stockholder Equity (calculated)1,440,745
+/- 2,124,585
Other
Capital Stock445,550
Common Stock Shares Outstanding 445,550
Net Invested Capital 4,124,001
Net Working Capital 2,101,902
Property Plant and Equipment Gross 823,054



6.3. Balance Sheets Structured

Currency in CNY. All numbers in thousands.

 Trend2024-09-302024-06-302024-03-312023-12-312023-09-302023-06-302023-03-312022-12-312022-09-302022-06-302022-03-312021-12-312021-09-302021-06-302021-03-312020-12-312020-09-302020-06-302020-03-312019-12-312019-09-302019-06-302019-03-312018-12-312018-09-302018-06-302018-03-312017-12-312017-09-302017-06-302017-03-312016-12-312016-09-302016-06-302016-03-312015-12-312015-09-302015-06-302015-03-312014-12-312014-09-302014-06-302014-03-312013-12-312013-09-302013-06-302013-03-312012-12-312012-09-302012-06-302012-03-312011-12-312011-09-302011-06-302011-03-312010-12-312010-09-302010-06-302010-03-312009-12-312009-09-302009-06-302009-03-312008-12-312008-09-302008-06-302008-03-312007-12-312007-09-302007-06-302007-03-312006-12-312006-09-302006-06-302006-03-312005-12-312005-09-302005-06-302005-03-312004-12-312004-09-302004-06-302003-12-312002-12-312001-12-31
> Total Assets 
118,793
223,668
288,920
293,732
540,857
550,866
545,528
534,716
533,286
582,096
597,258
552,939
561,563
560,550
539,936
584,916
614,963
615,549
603,355
587,718
612,817
603,544
653,964
667,939
676,441
680,604
697,962
716,623
754,744
753,362
745,411
758,975
773,054
799,913
819,170
865,189
906,776
880,631
931,215
1,079,994
1,053,128
1,040,069
1,131,655
1,974,075
1,911,283
1,984,812
1,925,851
1,942,167
1,950,858
2,020,082
1,990,997
2,671,341
2,662,035
2,770,644
2,755,944
2,827,774
2,861,468
2,947,870
3,018,616
3,069,379
3,061,096
3,074,514
3,049,583
3,050,936
3,087,651
2,881,436
2,925,342
3,047,199
3,190,239
3,225,542
3,375,796
3,805,286
4,368,169
4,863,842
4,660,693
5,199,210
5,150,666
5,049,047
5,018,820
5,071,481
5,221,556
5,298,088
5,108,663
4,980,655
4,883,747
4,883,7474,980,6555,108,6635,298,0885,221,5565,071,4815,018,8205,049,0475,150,6665,199,2104,660,6934,863,8424,368,1693,805,2863,375,7963,225,5423,190,2393,047,1992,925,3422,881,4363,087,6513,050,9363,049,5833,074,5143,061,0963,069,3793,018,6162,947,8702,861,4682,827,7742,755,9442,770,6442,662,0352,671,3411,990,9972,020,0821,950,8581,942,1671,925,8511,984,8121,911,2831,974,0751,131,6551,040,0691,053,1281,079,994931,215880,631906,776865,189819,170799,913773,054758,975745,411753,362754,744716,623697,962680,604676,441667,939653,964603,544612,817587,718603,355615,549614,963584,916539,936560,550561,563552,939597,258582,096533,286534,716545,528550,866540,857293,732288,920223,668118,793
   > Total Current Assets 
0
0
205,694
194,552
441,164
447,943
443,594
427,978
419,688
456,819
470,832
413,017
415,519
391,388
367,774
408,286
438,148
402,492
394,111
385,193
423,056
395,739
444,409
457,214
467,693
474,030
493,313
503,681
542,289
535,018
528,250
538,497
550,439
561,824
585,236
632,859
672,359
635,211
688,017
772,633
674,221
624,821
685,134
1,482,118
1,286,177
1,315,114
1,241,759
1,250,898
1,246,604
1,308,257
1,266,541
1,572,277
1,561,990
1,628,849
1,626,458
1,702,913
1,740,597
1,812,335
1,893,219
1,941,648
1,940,197
1,964,859
1,941,328
1,947,326
1,983,605
2,006,645
2,034,316
2,155,142
2,292,260
2,320,786
2,434,560
2,657,287
3,181,855
3,645,158
3,413,194
3,897,221
3,831,399
3,759,980
3,711,406
3,744,394
3,855,154
3,636,360
3,448,274
3,404,258
3,335,730
3,335,7303,404,2583,448,2743,636,3603,855,1543,744,3943,711,4063,759,9803,831,3993,897,2213,413,1943,645,1583,181,8552,657,2872,434,5602,320,7862,292,2602,155,1422,034,3162,006,6451,983,6051,947,3261,941,3281,964,8591,940,1971,941,6481,893,2191,812,3351,740,5971,702,9131,626,4581,628,8491,561,9901,572,2771,266,5411,308,2571,246,6041,250,8981,241,7591,315,1141,286,1771,482,118685,134624,821674,221772,633688,017635,211672,359632,859585,236561,824550,439538,497528,250535,018542,289503,681493,313474,030467,693457,214444,409395,739423,056385,193394,111402,492438,148408,286367,774391,388415,519413,017470,832456,819419,688427,978443,594447,943441,164194,552205,69400
       Cash And Cash Equivalents 
0
0
60,462
31,112
264,087
264,193
260,680
220,024
212,521
212,526
225,066
189,755
183,333
178,810
163,186
154,575
181,708
130,143
117,588
112,643
149,148
180,885
199,091
205,986
207,420
235,623
218,554
214,621
206,249
222,497
161,070
171,648
181,030
204,205
213,226
206,222
220,715
191,934
219,817
205,546
101,661
70,475
102,023
836,324
295,893
209,096
268,377
455,980
305,333
611,011
407,227
713,883
433,292
492,086
480,818
550,196
529,687
641,417
674,188
657,961
489,235
326,325
268,793
344,541
361,850
531,263
635,462
588,977
692,416
924,235
1,018,944
1,159,596
1,209,636
1,653,591
1,430,242
1,721,539
1,471,617
1,610,586
1,784,802
1,694,853
1,645,939
1,403,886
1,493,967
1,268,187
1,225,056
1,225,0561,268,1871,493,9671,403,8861,645,9391,694,8531,784,8021,610,5861,471,6171,721,5391,430,2421,653,5911,209,6361,159,5961,018,944924,235692,416588,977635,462531,263361,850344,541268,793326,325489,235657,961674,188641,417529,687550,196480,818492,086433,292713,883407,227611,011305,333455,980268,377209,096295,893836,324102,02370,475101,661205,546219,817191,934220,715206,222213,226204,205181,030171,648161,070222,497206,249214,621218,554235,623207,420205,986199,091180,885149,148112,643117,588130,143181,708154,575163,186178,810183,333189,755225,066212,526212,521220,024260,680264,193264,08731,11260,46200
       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
926
508
0
42
42,690
5,400
0
0
0
50,551
40,559
403,876
129
-1,387
-2,712
-2,881
-2,029
-2,054
-2,641
-1,808
-2,857
-2,563
-2,071
-2,175
-2,141
-1,965
-1,696
-1,444
-8,323
-8,161
-7,984
-7,869
-43,401
-43,708
-43,376
-43,015
255,226
221,878
-161,761
87,890
246,386
192,188
364,900
855,900
672,320
472,018
505,980
653,614
678,951
598,628
687,352
664,784
664,784687,352598,628678,951653,614505,980472,018672,320855,900364,900192,188246,38687,890-161,761221,878255,226-43,015-43,376-43,708-43,401-7,869-7,984-8,161-8,323-1,444-1,696-1,965-2,141-2,175-2,071-2,563-2,857-1,808-2,641-2,054-2,029-2,881-2,712-1,387129403,87640,55950,5510005,40042,690420508926000000000000000000000000000000000
       Net Receivables 
46,554
42,982
101,368
82,550
99,899
105,252
88,433
99,833
109,583
140,334
119,471
93,340
102,695
86,612
79,586
114,513
130,009
141,753
132,679
119,376
148,718
94,072
129,007
141,116
158,452
131,744
147,303
152,957
183,969
151,138
210,751
189,982
203,074
169,887
196,549
253,577
250,580
193,308
270,937
268,823
304,456
284,631
260,854
330,058
300,602
393,112
305,474
317,367
298,436
341,264
315,406
416,337
453,219
482,550
465,635
519,091
508,058
552,726
594,363
590,044
601,808
627,592
598,572
584,056
574,227
573,594
515,757
586,776
682,232
695,300
680,228
891,858
1,189,020
935,206
1,062,262
1,088,793
746,261
760,277
758,941
808,304
890,769
894,899
512,617
545,506
548,740
548,740545,506512,617894,899890,769808,304758,941760,277746,2611,088,7931,062,262935,2061,189,020891,858680,228695,300682,232586,776515,757573,594574,227584,056598,572627,592601,808590,044594,363552,726508,058519,091465,635482,550453,219416,337315,406341,264298,436317,367305,474393,112300,602330,058260,854284,631304,456268,823270,937193,308250,580253,577196,549169,887203,074189,982210,751151,138183,969152,957147,303131,744158,452141,116129,00794,072148,718119,376132,679141,753130,009114,51379,58686,612102,69593,340119,471140,334109,58399,83388,433105,25299,89982,550101,36842,98246,554
       Other Current Assets 
0
3,790
-5,326
1,635
3
287
1,243
229
3,597
3,876
443
405
13
143
-1,853
-2,927
-4,369
-2,629
-2,529
-5,388
-5,378
-4,045
-5,106
-6,557
-7,427
-1,694
-2,139
-4,776
-13,967
87
63
58
200
19
-12,466
-15,128
-20,128
66
-12,796
-6,538
-17,877
128
97
97
97
427,709
310,083
138,879
303,827
30,036
199,685
20,019
251,248
234,421
212,912
117,341
167,086
107,223
82,924
76,928
243,239
437,640
509,666
455,750
456,634
400,697
361,147
423,367
423,664
11,613
7,315
18,089
12,233
17,689
11,236
12,617
11,843
29,512
24,758
19,608
17,237
30,114
24,914
172,750
231,099
231,099172,75024,91430,11417,23719,60824,75829,51211,84312,61711,23617,68912,23318,0897,31511,613423,664423,367361,147400,697456,634455,750509,666437,640243,23976,92882,924107,223167,086117,341212,912234,421251,24820,019199,68530,036303,827138,879310,083427,709979797128-17,877-6,538-12,79666-20,128-15,128-12,46619200586387-13,967-4,776-2,139-1,694-7,427-6,557-5,106-4,045-5,378-5,388-2,529-2,629-4,369-2,927-1,853143134054433,8763,5972291,24328731,635-5,3263,7900
   > Long-term Assets 
0
0
83,226
99,180
99,693
102,923
101,934
106,737
113,598
125,276
126,426
139,922
146,044
169,162
172,162
176,630
176,815
213,057
209,244
202,525
189,760
207,806
209,555
210,724
208,748
206,574
204,650
212,942
212,455
218,344
217,161
220,478
222,615
238,088
233,934
232,331
234,417
245,420
243,198
307,361
378,906
415,249
446,521
491,957
625,106
669,698
684,092
691,269
704,254
711,824
724,456
1,099,063
1,100,045
1,141,795
1,129,485
1,124,861
1,120,871
1,135,535
1,125,397
1,127,732
1,120,899
1,109,655
1,108,255
1,103,610
1,104,047
874,791
891,026
892,057
897,979
904,757
941,236
1,147,998
1,186,314
1,218,684
1,247,499
1,301,989
1,319,268
1,289,067
1,307,413
1,327,087
1,366,402
1,661,728
1,660,388
1,576,397
1,548,018
1,548,0181,576,3971,660,3881,661,7281,366,4021,327,0871,307,4131,289,0671,319,2681,301,9891,247,4991,218,6841,186,3141,147,998941,236904,757897,979892,057891,026874,7911,104,0471,103,6101,108,2551,109,6551,120,8991,127,7321,125,3971,135,5351,120,8711,124,8611,129,4851,141,7951,100,0451,099,063724,456711,824704,254691,269684,092669,698625,106491,957446,521415,249378,906307,361243,198245,420234,417232,331233,934238,088222,615220,478217,161218,344212,455212,942204,650206,574208,748210,724209,555207,806189,760202,525209,244213,057176,815176,630172,162169,162146,044139,922126,426125,276113,598106,737101,934102,92399,69399,18083,22600
       Property Plant Equipment 
27,294
66,565
80,176
96,246
96,818
100,107
99,134
103,954
110,832
121,532
122,703
136,220
141,982
165,503
165,737
165,396
164,296
201,383
197,491
190,067
176,545
183,052
184,195
185,012
182,270
179,947
177,214
174,378
172,257
172,291
170,668
176,070
176,729
183,126
178,534
179,126
178,051
187,880
183,645
247,111
316,046
275,072
304,686
348,561
419,695
515,479
528,844
540,062
554,082
550,134
560,772
666,767
666,709
706,508
694,822
698,607
693,340
707,555
698,059
698,655
691,480
685,487
683,015
674,625
671,327
630,493
628,842
627,260
629,970
641,542
517,082
536,252
561,387
582,926
616,136
693,681
711,394
775,838
746,425
746,637
785,021
817,718
811,278
806,752
823,054
823,054806,752811,278817,718785,021746,637746,425775,838711,394693,681616,136582,926561,387536,252517,082641,542629,970627,260628,842630,493671,327674,625683,015685,487691,480698,655698,059707,555693,340698,607694,822706,508666,709666,767560,772550,134554,082540,062528,844515,479419,695348,561304,686275,072316,046247,111183,645187,880178,051179,126178,534183,126176,729176,070170,668172,291172,257174,378177,214179,947182,270185,012184,195183,052176,545190,067197,491201,383164,296165,396165,737165,503141,982136,220122,703121,532110,832103,95499,134100,10796,81896,24680,17666,56527,294
       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
3,333
3,333
3,333
3,333
3,333
3,333
3,333
3,333
3,333
3,333
4,697
4,697
3,333
3,333
3,333
3,333
3,333
3,333
3,333
3,333
3,333
3,333
246,967
246,967
246,967
246,967
246,967
246,967
246,967
246,967
246,967
246,967
246,967
246,967
246,967
246,967
30,264
30,264
30,264
30,264
30,264
30,264
30,264
30,264
30,264
30,264
30,264
30,264
3,333
3,333
3,333
3,333
3,333
3,333
3,333
3,333
3,3333,3333,3333,3333,3333,3333,3333,33330,26430,26430,26430,26430,26430,26430,26430,26430,26430,26430,26430,264246,967246,967246,967246,967246,967246,967246,967246,967246,967246,967246,967246,967246,967246,9673,3333,3333,3333,3333,3333,3333,3333,3333,3333,3334,6974,6973,3333,3333,3333,3333,3333,3333,3333,3333,3333,33300000000000000000000000000000
       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
38,223
40,580
33,416
34,988
38,013
42,033
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0000000000000000000042,03338,01334,98833,41640,58038,22300000000000000000000000000000000000000000000000000000000000
       Intangible Assets 
1,058
2,716
2,882
2,849
2,832
2,816
2,799
2,783
2,766
3,745
3,723
3,701
4,061
3,658
3,637
3,615
4,901
3,938
3,942
4,001
4,070
15,905
16,063
15,971
15,861
15,585
15,321
15,321
15,188
15,056
14,926
14,795
14,665
21,295
21,113
21,028
22,293
22,197
22,407
26,728
26,590
104,435
103,799
103,232
103,507
102,661
101,945
101,228
100,715
99,794
99,077
123,974
125,243
120,217
117,923
116,094
114,491
112,753
110,837
108,934
107,657
107,150
106,637
107,415
106,952
106,578
121,515
120,448
119,643
120,992
124,424
133,467
132,675
132,140
130,804
152,523
151,910
149,467
153,732
153,021
168,523
174,546
172,455
171,185
168,856
168,856171,185172,455174,546168,523153,021153,732149,467151,910152,523130,804132,140132,675133,467124,424120,992119,643120,448121,515106,578106,952107,415106,637107,150107,657108,934110,837112,753114,491116,094117,923120,217125,243123,97499,07799,794100,715101,228101,945102,661103,507103,232103,799104,43526,59026,72822,40722,19722,29321,02821,11321,29514,66514,79514,92615,05615,18815,32115,32115,58515,86115,97116,06315,9054,0704,0013,9423,9384,9013,6153,6373,6584,0613,7013,7233,7452,7662,7832,7992,8162,8322,8492,8822,7161,058
       Long-term Assets Other 
0
0
168
84
42
0
0
0
0
0
0
0
0
0
504
5,183
5,183
5,194
5,269
5,799
6,304
6,813
7,262
7,316
7,741
8,407
9,522
20,567
22,397
24,143
24,340
22,342
24,180
1,006
585
24,243
42
43,099
5,954
23,253
24,894
26,462
51,344
41,614
471,023
11,915
10,510
10,510
10,510
10,510
10,510
10,510
10,510
9,510
9,510
9,510
9,510
9,510
9,510
9,510
9,510
9,510
9,510
9,510
9,510
9,510
9,510
9,510
9,510
300,912
423,644
61,549
330,044
467,564
418,074
540,103
1,029,602
793,774
626,345
685,049
817,897
145,292
149,693
13,925
18,864
18,86413,925149,693145,292817,897685,049626,345793,7741,029,602540,103418,074467,564330,04461,549423,644300,9129,5109,5109,5109,5109,5109,5109,5109,5109,5109,5109,5109,5109,5109,5109,5109,51010,51010,51010,51010,51010,51010,51010,51011,915471,02341,61451,34426,46224,89423,2535,95443,0994224,2435851,00624,18022,34224,34024,14322,39720,5679,5228,4077,7417,3167,2626,8136,3045,7995,2695,1945,1835,183504000000000428416800
> Total Liabilities 
45,666
102,189
137,979
133,444
128,689
131,145
133,054
123,733
111,012
148,511
158,833
118,114
115,468
104,940
78,138
124,029
144,631
126,082
108,396
100,212
113,876
99,634
146,854
162,903
158,410
152,789
163,374
180,395
204,218
191,166
172,322
181,695
176,280
187,110
194,239
231,492
253,229
211,059
251,016
390,850
354,010
333,388
381,430
443,003
356,481
413,305
342,251
350,927
344,594
385,790
341,734
482,229
430,899
521,971
473,174
525,544
528,858
598,408
644,145
661,938
587,336
583,470
528,203
523,008
527,415
549,436
562,779
666,771
726,116
648,042
702,176
1,085,132
1,526,183
1,737,961
1,466,072
1,945,765
1,821,199
1,741,322
1,676,092
1,705,941
1,817,339
1,843,878
1,593,690
1,449,286
1,298,212
1,298,2121,449,2861,593,6901,843,8781,817,3391,705,9411,676,0921,741,3221,821,1991,945,7651,466,0721,737,9611,526,1831,085,132702,176648,042726,116666,771562,779549,436527,415523,008528,203583,470587,336661,938644,145598,408528,858525,544473,174521,971430,899482,229341,734385,790344,594350,927342,251413,305356,481443,003381,430333,388354,010390,850251,016211,059253,229231,492194,239187,110176,280181,695172,322191,166204,218180,395163,374152,789158,410162,903146,85499,634113,876100,212108,396126,082144,631124,02978,138104,940115,468118,114158,833148,511111,012123,733133,054131,145128,689133,444137,979102,18945,666
   > Total Current Liabilities 
35,546
78,189
113,912
108,443
125,589
128,045
129,754
120,433
107,712
148,311
158,633
117,914
115,268
104,940
78,004
123,895
144,497
126,082
108,396
100,212
113,876
99,634
146,854
162,903
158,410
152,789
163,374
180,395
204,218
186,966
168,122
177,495
168,480
179,444
186,700
224,242
246,136
204,135
244,258
384,257
347,582
327,203
375,347
437,062
350,254
408,335
337,470
346,355
332,395
341,846
298,063
402,570
384,919
481,386
431,935
487,703
486,489
556,909
603,006
621,152
546,116
543,867
488,728
481,748
487,994
505,704
513,112
616,227
677,184
599,846
649,195
836,096
1,280,151
1,482,436
1,211,937
1,881,626
1,759,913
1,679,262
1,615,395
1,646,591
1,757,884
1,775,488
1,527,358
1,383,371
1,233,828
1,233,8281,383,3711,527,3581,775,4881,757,8841,646,5911,615,3951,679,2621,759,9131,881,6261,211,9371,482,4361,280,151836,096649,195599,846677,184616,227513,112505,704487,994481,748488,728543,867546,116621,152603,006556,909486,489487,703431,935481,386384,919402,570298,063341,846332,395346,355337,470408,335350,254437,062375,347327,203347,582384,257244,258204,135246,136224,242186,700179,444168,480177,495168,122186,966204,218180,395163,374152,789158,410162,903146,85499,634113,876100,212108,396126,082144,497123,89578,004104,940115,268117,914158,633148,311107,712120,433129,754128,045125,589108,443113,91278,18935,546
       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
30,000
80,000
80,000
107,269
112,350
0
0
0
39,401
0
0
0
20,000
0
30,000
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
4,626
4,021
115,528
114,398
85,466
681,749
801,613
695,603
644,900
550,313
632,503
565,436
503,731
0
0
00503,731565,436632,503550,313644,900695,603801,613681,74985,466114,398115,5284,0214,626000000000000000030,000020,00000039,401000112,350107,26980,00080,00030,000000000000000000000000000000000000000000
       Short Long Term Debt 
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
110,000
110,111
81,681
488,236
798,107
692,756
641,322
547,303
630,293
561,076
500,834
530,844
558,670
558,670530,844500,834561,076630,293547,303641,322692,756798,107488,23681,681110,111110,000000000000000000000000000000000000000000000000000000000000000000000000000
       Accounts payable 
29,472
64,245
94,865
75,679
85,655
91,800
90,357
80,490
63,926
108,484
117,535
73,418
74,451
61,581
44,556
75,089
88,515
79,733
66,018
53,380
67,210
50,917
92,749
106,053
109,228
99,366
103,480
108,972
139,318
122,602
92,795
96,947
104,482
120,592
112,663
144,086
165,073
132,756
167,833
172,423
185,791
168,076
202,757
251,037
289,252
337,728
276,158
238,827
261,282
267,003
225,409
263,736
260,107
283,189
294,327
328,572
338,934
389,137
418,690
435,076
356,823
369,051
319,255
305,833
318,502
341,899
294,658
388,946
381,940
426,754
448,602
607,882
926,660
1,104,699
906,062
892,432
625,680
643,146
562,206
742,413
855,383
951,968
805,012
632,695
473,486
473,486632,695805,012951,968855,383742,413562,206643,146625,680892,432906,0621,104,699926,660607,882448,602426,754381,940388,946294,658341,899318,502305,833319,255369,051356,823435,076418,690389,137338,934328,572294,327283,189260,107263,736225,409267,003261,282238,827276,158337,728289,252251,037202,757168,076185,791172,423167,833132,756165,073144,086112,663120,592104,48296,94792,795122,602139,318108,972103,48099,366109,228106,05392,74950,91767,21053,38066,01879,73388,51575,08944,55661,58174,45173,418117,535108,48463,92680,49090,35791,80085,65575,67994,86564,24529,472
       Other Current Liabilities 
6,074
13,944
19,047
32,764
39,934
36,246
39,398
39,944
43,786
39,827
41,098
44,496
40,817
43,359
33,448
48,807
55,982
46,348
42,378
46,832
46,667
48,716
54,106
56,850
49,182
53,422
59,894
71,423
64,900
64,364
75,327
80,549
63,998
58,852
74,036
80,157
81,063
71,380
76,424
9,591
20,857
11,136
11,870
11,583
61,003
70,607
61,312
13,732
71,113
74,843
72,654
32,090
124,812
34,398
137,608
159,130
147,555
167,772
184,316
186,076
189,292
174,816
169,472
175,916
169,491
163,805
218,453
227,281
295,244
173,092
5,664
7,385
4,385
4,442
220,410
222,004
225,444
211,000
189,308
16,524
10,132
5,870
6,873
9,320
8,122
8,1229,3206,8735,87010,13216,524189,308211,000225,444222,004220,4104,4424,3857,3855,664173,092295,244227,281218,453163,805169,491175,916169,472174,816189,292186,076184,316167,772147,555159,130137,60834,398124,81232,09072,65474,84371,11313,73261,31270,60761,00311,58311,87011,13620,8579,59176,42471,38081,06380,15774,03658,85263,99880,54975,32764,36464,90071,42359,89453,42249,18256,85054,10648,71646,66746,83242,37846,34855,98248,80733,44843,35940,81744,49641,09839,82743,78639,94439,39836,24639,93432,76419,04713,9446,074
   > Long-term Liabilities 
0
0
24,067
25,001
3,100
3,100
3,300
3,300
3,300
200
200
200
200
0
134
134
134
0
0
0
0
0
0
0
0
0
0
0
0
4,200
4,200
4,200
7,800
7,666
7,540
7,249
7,092
6,923
6,758
6,593
6,428
6,185
6,083
5,941
6,227
4,970
4,781
4,572
12,199
43,945
43,671
79,659
45,979
40,585
41,240
37,841
42,369
41,498
41,139
40,786
41,221
39,603
39,475
41,260
39,421
43,732
49,667
50,544
48,932
48,196
52,980
249,036
246,031
255,525
254,135
64,138
61,285
62,061
60,697
59,350
59,456
68,390
66,331
65,915
64,384
64,38465,91566,33168,39059,45659,35060,69762,06161,28564,138254,135255,525246,031249,03652,98048,19648,93250,54449,66743,73239,42141,26039,47539,60341,22140,78641,13941,49842,36937,84141,24040,58545,97979,65943,67143,94512,1994,5724,7814,9706,2275,9416,0836,1856,4286,5936,7586,9237,0927,2497,5407,6667,8004,2004,2004,20000000000000013413413402002002002003,3003,3003,3003,1003,10025,00124,06700
       Capital Lease Obligations Min Short Term Debt
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
-30,000
-80,000
-80,000
-107,269
-112,350
0
0
0
-39,401
0
0
0
-20,000
0
-30,000
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
1,074
8,265
-106,016
-110,472
-82,138
-679,168
-799,079
-693,818
-644,671
-550,309
-632,501
-559,293
-498,511
4,500
3,771
3,7714,500-498,511-559,293-632,501-550,309-644,671-693,818-799,079-679,168-82,138-110,472-106,0168,2651,0740000000000000000-30,0000-20,000000-39,401000-112,350-107,269-80,000-80,000-30,000000000000000000000000000000000000000000
       Long-term Liabilities Other 
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
1,712
-817
0
0
0
0
0
0
0
0
4,809
4,809
4,809
3,862
5,276
5,276
5,276
5,276
6,862
6,862
6,862
6,862
6,8626,8626,8626,8625,2765,2765,2765,2763,8624,8094,8094,80900000000-8171,712000000000000000000000000000000000000000000000000000000000000000
       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
1,696
1,444
1,408
1,301
1,181
1,122
1,029
1,612
1,557
1,473
1,220
1,206
2,555
3,832
2,222
1,914
1,849
4,749
1,302
1,381
0
857
0
0
0
0
000085701,3811,3024,7491,8491,9142,2223,8322,5551,2061,2201,4731,5571,6121,0291,1221,1811,3011,4081,4441,69600000000000000000000000000000000000000000000000000000000000
> Total Stockholder Equity
73,127
109,793
138,221
146,459
398,109
405,294
412,222
410,730
422,019
433,364
438,163
434,560
445,823
455,339
461,525
460,612
470,053
489,192
494,680
487,207
498,940
503,910
507,110
505,035
518,031
527,815
534,588
536,228
550,526
562,195
573,089
577,280
596,773
612,802
624,931
633,698
653,547
669,573
680,199
689,144
699,117
706,681
750,225
1,531,072
1,554,801
1,571,506
1,583,600
1,591,240
1,606,264
1,634,291
1,649,263
2,184,280
2,226,467
2,244,098
2,277,267
2,297,284
2,328,451
2,344,344
2,370,043
2,399,312
2,465,042
2,481,250
2,512,081
2,519,447
2,552,017
2,328,447
2,359,446
2,378,243
2,462,279
2,573,197
2,669,612
2,714,687
2,823,918
3,099,651
3,163,641
3,216,858
3,287,746
3,271,080
3,307,488
3,328,313
3,359,637
3,420,823
3,480,021
3,511,619
3,565,330
3,565,3303,511,6193,480,0213,420,8233,359,6373,328,3133,307,4883,271,0803,287,7463,216,8583,163,6413,099,6512,823,9182,714,6872,669,6122,573,1972,462,2792,378,2432,359,4462,328,4472,552,0172,519,4472,512,0812,481,2502,465,0422,399,3122,370,0432,344,3442,328,4512,297,2842,277,2672,244,0982,226,4672,184,2801,649,2631,634,2911,606,2641,591,2401,583,6001,571,5061,554,8011,531,072750,225706,681699,117689,144680,199669,573653,547633,698624,931612,802596,773577,280573,089562,195550,526536,228534,588527,815518,031505,035507,110503,910498,940487,207494,680489,192470,053460,612461,525455,339445,823434,560438,163433,364422,019410,730412,222405,294398,109146,459138,221109,79373,127
   Common Stock
40,000
40,000
40,000
60,000
90,000
90,000
90,000
90,000
90,000
90,000
90,000
135,000
135,000
135,000
135,000
135,000
135,000
135,000
135,000
135,000
135,000
135,000
135,000
135,000
135,000
135,000
135,000
135,000
135,000
135,000
135,000
175,500
175,500
175,500
175,500
175,500
175,500
175,500
175,500
228,150
228,150
228,150
228,150
354,134
354,134
354,134
354,134
354,134
354,134
354,134
354,134
420,098
420,098
420,098
420,098
420,098
420,098
420,098
420,098
420,098
420,098
420,098
420,098
420,098
420,098
420,098
420,098
420,098
420,098
423,226
423,226
423,226
423,226
440,726
440,726
441,940
444,818
444,885
445,515
445,515
445,515
445,550
445,550
0
0
00445,550445,550445,515445,515445,515444,885444,818441,940440,726440,726423,226423,226423,226423,226420,098420,098420,098420,098420,098420,098420,098420,098420,098420,098420,098420,098420,098420,098420,098420,098420,098420,098354,134354,134354,134354,134354,134354,134354,134354,134228,150228,150228,150228,150175,500175,500175,500175,500175,500175,500175,500175,500135,000135,000135,000135,000135,000135,000135,000135,000135,000135,000135,000135,000135,000135,000135,000135,000135,000135,000135,000135,00090,00090,00090,00090,00090,00090,00090,00060,00040,00040,00040,000
   Retained Earnings 
27,652
44,985
53,281
41,518
49,922
52,338
59,266
57,773
69,063
75,189
80,338
76,735
87,999
93,795
99,980
99,068
108,509
123,484
128,972
121,499
133,250
135,206
0
136,331
149,327
156,024
162,797
164,436
178,734
185,910
196,803
160,494
179,988
189,877
202,006
210,772
230,622
242,082
252,708
261,653
271,626
276,937
320,480
324,977
348,707
356,544
368,637
376,180
391,231
411,547
426,627
448,104
490,302
495,458
528,526
548,025
579,405
584,537
610,896
640,436
706,597
700,387
730,120
736,149
769,411
531,490
561,969
580,610
664,489
735,275
829,125
871,078
976,829
1,046,794
1,111,011
1,147,277
1,193,002
1,168,209
1,184,335
1,217,656
1,249,866
1,294,776
1,353,421
1,385,731
1,440,745
1,440,7451,385,7311,353,4211,294,7761,249,8661,217,6561,184,3351,168,2091,193,0021,147,2771,111,0111,046,794976,829871,078829,125735,275664,489580,610561,969531,490769,411736,149730,120700,387706,597640,436610,896584,537579,405548,025528,526495,458490,302448,104426,627411,547391,231376,180368,637356,544348,707324,977320,480276,937271,626261,653252,708242,082230,622210,772202,006189,877179,988160,494196,803185,910178,734164,436162,797156,024149,327136,3310135,206133,250121,499128,972123,484108,50999,06899,98093,79587,99976,73580,33875,18969,06357,77359,26652,33849,92241,51853,28144,98527,652
   Capital Surplus 0000000000000000000000000000000000000000000000000000000000000000000000000000000000000
   Treasury Stock0000000000000000000000000000000000000000000000000000000000000000000000000000000000000
   Other Stockholders Equity 
0
0
44,940
44,940
258,187
262,956
262,956
262,956
262,956
268,175
267,825
222,825
222,825
226,544
226,544
226,544
226,544
230,708
230,708
230,708
230,690
233,704
372,110
233,704
233,704
236,791
236,791
236,791
236,791
241,286
241,286
241,286
241,286
247,425
247,425
247,425
247,425
251,991
251,991
199,341
199,341
201,595
201,595
851,960
851,960
860,828
860,829
860,926
860,899
868,610
868,502
1,316,078
1,316,067
1,328,542
1,328,643
1,329,161
1,328,948
1,339,709
1,339,048
1,338,777
1,338,346
1,360,764
1,361,862
1,363,199
1,362,507
1,376,858
1,377,378
1,377,534
1,377,692
1,414,695
1,417,260
1,420,383
1,423,862
1,612,131
1,611,904
1,390,599
0
1,414,929
-6,300
1,420,830
0
1,484,348
1,484,427
0
0
001,484,4271,484,34801,420,830-6,3001,414,92901,390,5991,611,9041,612,1311,423,8621,420,3831,417,2601,414,6951,377,6921,377,5341,377,3781,376,8581,362,5071,363,1991,361,8621,360,7641,338,3461,338,7771,339,0481,339,7091,328,9481,329,1611,328,6431,328,5421,316,0671,316,078868,502868,610860,899860,926860,829860,828851,960851,960201,595201,595199,341199,341251,991251,991247,425247,425247,425247,425241,286241,286241,286241,286236,791236,791236,791236,791233,704233,704372,110233,704230,690230,708230,708230,708226,544226,544226,544226,544222,825222,825267,825268,175262,956262,956262,956262,956258,18744,94044,94000



6.4. Balance Sheets

Currency in CNY. All numbers in thousands.