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

Sinomach Precision Industry Co Ltd
Buy, Hold or Sell?

Let's analyze Sinomach Precision Industry Co Ltd together

I guess you are interested in Sinomach Precision Industry 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 Sinomach Precision Industry 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 Sinomach Precision Industry Co Ltd

I send you an email if I find something interesting about Sinomach Precision Industry Co Ltd.

1. Quick Overview

1.1. Quick analysis of Sinomach Precision Industry Co Ltd (30 sec.)










1.2. What can you expect buying and holding a share of Sinomach Precision Industry Co Ltd? (30 sec.)

How much money do you get?

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

What is your share worth?

Current worth
¥6.62
Expected worth in 1 year
¥7.00
How sure are you?
87.5%

+ What do you gain per year?

Total Gains per Share
¥0.62
Return On Investment
3.9%

For what price can you sell your share?

Current Price per Share
¥15.73
Expected price per share
¥11.21 - ¥
How sure are you?
50%
3rd party ad coffee SUPPORTERis ad-free.

2. Detailed Analysis

2.1. Valuation of Sinomach Precision Industry Co Ltd (5 min.)




Live pricePrice per Share (EOD)
¥15.73
Intrinsic Value Per Share
¥-5.34 - ¥-6.46
Total Value Per Share
¥1.28 - ¥0.16

2.2. Growth of Sinomach Precision Industry Co Ltd (5 min.)




Is Sinomach Precision Industry Co Ltd growing?

Current yearPrevious yearGrowGrow %
How rich?$480.8m$444.2m$27m5.7%

How much money is Sinomach Precision Industry Co Ltd making?

Current yearPrevious yearGrowGrow %
Making money$8.2m$10m-$1.8m-21.9%
Net Profit Margin9.5%9.9%--

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

2.3. Financial Health of Sinomach Precision Industry Co Ltd (5 min.)




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




  Industry Rankings (Specialty Industrial Machinery)  


Richest
#222 / 730

Most Revenue
#336 / 730

Most Profit
#268 / 730

Most Efficient
#219 / 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 Sinomach Precision Industry Co Ltd?

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

First you should know what it really means to hold a share of Sinomach Precision Industry Co Ltd. And how you can make/lose money.

Speculation

The Price per Share of Sinomach Precision Industry Co Ltd is ¥15.73. 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 Sinomach Precision Industry 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 Sinomach Precision Industry Co Ltd, you will have to let go of the thought of selling in the future. If you have to sell the share for less than you bought it, it can still be a good investment. Focus on what it means to hold the stock forever:

  • You own a part of the company. The equity of this part can grow or shrink. The current Book Value per Share is ¥6.62. 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 ¥0.10 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 ¥0.06 per quarter.
Based on historical numbers we can estimate the returns while holding a share of Sinomach Precision Industry 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 Eps0.020.2%0.020.1%0.020.1%0.010.1%0.010.0%
Usd Book Value Change Per Share0.000.0%0.010.1%0.010.1%0.010.1%0.020.1%
Usd Dividend Per Share0.030.2%0.010.1%0.010.0%0.010.0%0.010.0%
Usd Total Gains Per Share0.030.2%0.020.1%0.020.1%0.010.1%0.020.1%
Usd Price Per Share1.40-1.49-1.63-1.44-1.42-
Price to Earnings Ratio14.63-37.33-20.05-33.51-42.48-
Price-to-Total Gains Ratio47.49-103.75-105.71-125.63-147.82-
Price to Book Ratio1.54-1.67-1.95-1.78-2.63-
Price-to-Total Gains Ratio47.49-103.75-105.71-125.63-147.82-

When do you get the money?

Usd Investment
$.00
Usd Price Per Share2.159729
Number of shares463
Gains per QuarterTrailing 12 Months5 Year
Usd Dividend Per Share0.010.01
Usd Book Value Change Per Share0.010.01
Usd Total Gains Per Share0.020.01
Gains per Quarter (463 shares)9.846.49
Gains per Year (463 shares)39.3425.96
YearsReturn on Investment (TTM)Return on Investment (5Y)
 DividendBook Value gainTotal gainsDividendBook Value gainTotal gains
Broker costs---10---10
1152429101616
2314868203242
34672107304768
46295146416394
5771191855179120
6931432246195146
710816726371111172
812419130281126198
913921534191142224
10155238380102158250

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%17.03.00.085.0%26.04.010.065.0%61.04.011.080.3%
Book Value Change Per Share4.00.00.0100.0%11.01.00.091.7%17.03.00.085.0%29.011.00.072.5%64.012.00.084.2%
Dividend per Share4.00.00.0100.0%12.00.00.0100.0%20.00.00.0100.0%40.00.00.0100.0%63.00.013.082.9%
Total Gains per Share4.00.00.0100.0%11.01.00.091.7%18.02.00.090.0%35.05.00.087.5%71.05.00.093.4%
3rd party ad coffee SUPPORTERis ad-free.

3.2. Key Performance Indicators

The key performance indicators of Sinomach Precision Industry 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--0.0060.094-93%0.100-94%0.062-90%0.112-94%
Book Value Per Share--6.6206.488+2%6.115+8%5.866+13%4.659+42%
Current Ratio--2.0652.102-2%1.735+19%1.930+7%1.180+75%
Debt To Asset Ratio--0.3530.357-1%0.393-10%0.378-7%0.386-9%
Debt To Equity Ratio--0.5690.577-1%0.672-15%0.636-11%0.653-13%
Dividend Per Share--0.2080.061+241%0.056+269%0.040+421%0.037+460%
Enterprise Value--3468050571.2603816256135.605-9%4200886774.820-17%3643722919.530-5%3939289248.229-12%
Eps--0.1740.114+53%0.157+11%0.084+106%0.050+251%
Ev To Ebitda Ratio--infinfnan%16.030+inf%infnan%infnan%
Ev To Sales Ratio--1.3371.480-10%1.448-8%1.277+5%4.758-72%
Free Cash Flow Per Share--0.0120.020-40%-0.059+581%0.018-33%-0.004+132%
Free Cash Flow To Equity Per Share--0.0120.049-75%-0.157+1384%-0.022+283%-0.017+239%
Gross Profit Margin--1.0001.0000%1.0000%1.0000%0.750+33%
Intrinsic Value_10Y_max---6.458--------
Intrinsic Value_10Y_min---5.342--------
Intrinsic Value_1Y_max---0.053--------
Intrinsic Value_1Y_min---0.051--------
Intrinsic Value_3Y_max---0.611--------
Intrinsic Value_3Y_min---0.574--------
Intrinsic Value_5Y_max---1.716--------
Intrinsic Value_5Y_min---1.554--------
Market Cap8320509591.680+35%5379503022.7205724304358.633-6%6300607485.068-15%5533092774.448-3%5464364508.328-2%
Net Profit Margin--0.1420.095+49%0.099+44%0.055+156%0.047+201%
Operating Margin---0.055-100%0.079-100%0.054-100%0.036-100%
Operating Ratio--1.4061.481-5%1.571-11%1.622-13%1.326+6%
Pb Ratio2.376+35%1.5361.670-8%1.947-21%1.778-14%2.634-42%
Pe Ratio22.622+35%14.62637.326-61%20.052-27%33.513-56%42.485-66%
Price Per Share15.730+35%10.17010.820-6%11.908-15%10.459-3%10.330-2%
Price To Free Cash Flow Ratio322.449+35%208.47575.031+178%13.262+1472%31.304+566%9.274+2148%
Price To Total Gains Ratio73.451+35%47.489103.754-54%105.709-55%125.630-62%147.821-68%
Quick Ratio--1.0010.914+10%0.834+20%0.920+9%0.687+46%
Return On Assets--0.0170.011+52%0.014+24%0.008+106%0.005+215%
Return On Equity--0.0270.018+52%0.023+18%0.014+98%0.009+202%
Total Gains Per Share--0.2140.155+38%0.156+37%0.102+110%0.149+44%
Usd Book Value--480800679.565471288741.625+2%444254801.836+8%426056050.881+13%338370783.092+42%
Usd Book Value Change Per Share--0.0010.013-93%0.014-94%0.009-90%0.015-94%
Usd Book Value Per Share--0.9090.891+2%0.840+8%0.805+13%0.640+42%
Usd Dividend Per Share--0.0290.008+241%0.008+269%0.005+421%0.005+460%
Usd Eps--0.0240.016+53%0.022+11%0.012+106%0.007+251%
Usd Free Cash Flow--885725.3031487569.280-40%-4264415.527+581%1331439.112-33%-217324.628+125%
Usd Free Cash Flow Per Share--0.0020.003-40%-0.008+581%0.003-33%-0.001+132%
Usd Free Cash Flow To Equity Per Share--0.0020.007-75%-0.022+1384%-0.003+283%-0.002+239%
Usd Market Cap1142405966.938+35%738605765.019785946988.440-6%865073407.700-15%759693637.932-3%750257246.993-2%
Usd Price Per Share2.160+35%1.3961.486-6%1.635-15%1.436-3%1.418-2%
Usd Profit--12624925.0038246658.167+53%10055495.327+26%5865346.402+115%3463463.560+265%
Usd Revenue--89032599.80788945229.391+0%100664718.651-12%98526604.997-10%68409281.114+30%
Usd Total Gains Per Share--0.0290.021+38%0.021+37%0.014+110%0.020+44%
 EOD+4 -4MRQTTM+21 -16YOY+27 -115Y+24 -1310Y+27 -11

3.3 Fundamental Score

Let's check the fundamental score of Sinomach Precision Industry Co Ltd based on Penke's default stock scanner.

Penke's Stock Scanner

  
  
IndicatorConditionValue
Price to Earnings Ratio (EOD)Between0-1522.622
Price to Book Ratio (EOD)Between0-12.376
Net Profit Margin (MRQ)Greater than00.142
Operating Margin (MRQ)Greater than00.000
Quick Ratio (MRQ)Greater than11.001
Current Ratio (MRQ)Greater than12.065
Debt to Asset Ratio (MRQ)Less than10.353
Debt to Equity Ratio (MRQ)Less than10.569
Return on Equity (MRQ)Greater than0.150.027
Return on Assets (MRQ)Greater than0.050.017
Total5/10 (50.0%)

3.4 Technical Score

Let's check the technical score of Sinomach Precision Industry Co Ltd based on Penke's default Symbol scanner.

Penke's Symbol Scanner

  
  
IndicatorConditionValue
RsiGreater than5072.984
Ma 20Greater thanMa 5012.845
Ma 50Greater thanMa 10011.879
Ma 100Greater thanMa 20010.856
OpenGreater thanClose14.120
Total4/5 (80.0%)

4. In-depth Analysis

4.1 About Sinomach Precision Industry Co Ltd

Sinomach Precision Industry Group Co., Ltd. engages in the research, development, manufactures, and sale of bearings, abrasives, and grinding tools in China. The company offers bearing field; super hard material; and bonded and coated abrasives. It also provides precision cutting tools, including carbide oil pipe threading tools, CNC tools, hole processing tools, bearing tools, automotive tools, gear measuring instrument, laser interferometer, measuring instruments, coating technology services, and salt bath treatment technology and equipment. In addition, the company provides trade services. The company was formerly known as Sinomach Precision Industry Co., Ltd. and changed its name to Sinomach Precision Industry Group Co., Ltd. in October 2023. Sinomach Precision Industry Group Co., Ltd. was founded in 2001 and is based in Zhengzhou, China.

Fundamental data was last updated by Penke on 2024-11-17 19:28:02.

4.2 In-depth Summary

4.2.1. Financial Health Summary

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

4.2.2. Valuation Summary

Valuation Details
 Compared to previous yearCompared to industry
Based on the equity, the company is underpriced.
Based on the earnings, the company is overpriced.
Based on how much money comes from the company's main activities, the company is overpriced.
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 Sinomach Precision Industry Co Ltd earns for each ¥1 of revenue.

  • Above 10% is considered healthy but always compare Sinomach Precision Industry Co Ltd to the Specialty Industrial Machinery industry mean.
  • A Net Profit Margin of 14.2% means that ¥0.14 for each ¥1 in revenue is generated as profit.

Let's take a look of the Net Profit Margin trends of Sinomach Precision Industry Co Ltd:

  • The MRQ is 14.2%. The company is making a huge profit. +2
  • The TTM is 9.5%. The company is making a profit. +1
Trends
Current periodCompared to+/- 
MRQ14.2%TTM9.5%+4.7%
TTM9.5%YOY9.9%-0.4%
TTM9.5%5Y5.5%+4.0%
5Y5.5%10Y4.7%+0.8%
Compared to industry (Specialty Industrial Machinery)
PeriodCompanyIndustry (mean)+/- 
MRQ14.2%5.6%+8.6%
TTM9.5%5.1%+4.4%
YOY9.9%5.3%+4.6%
5Y5.5%4.7%+0.8%
10Y4.7%4.8%-0.1%
4.3.1.2. Return on Assets

Shows how efficient Sinomach Precision Industry Co Ltd is using its assets to generate profit.

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

Let's take a look of the Return on Assets trends of Sinomach Precision Industry Co Ltd:

  • The MRQ is 1.7%. Using its assets, the company is less efficient in making profit.
  • The TTM is 1.1%. Using its assets, the company is less efficient in making profit.
Trends
Current periodCompared to+/- 
MRQ1.7%TTM1.1%+0.6%
TTM1.1%YOY1.4%-0.2%
TTM1.1%5Y0.8%+0.3%
5Y0.8%10Y0.5%+0.3%
Compared to industry (Specialty Industrial Machinery)
PeriodCompanyIndustry (mean)+/- 
MRQ1.7%1.1%+0.6%
TTM1.1%1.0%+0.1%
YOY1.4%1.1%+0.3%
5Y0.8%1.0%-0.2%
10Y0.5%1.1%-0.6%
4.3.1.3. Return on Equity

Shows how efficient Sinomach Precision Industry Co Ltd is using its investors money to generate profit.

  • Above 15%-20% is considered healthy but always compare Sinomach Precision Industry Co Ltd to the Specialty Industrial Machinery industry mean.
  • 2.7% Return on Equity means Sinomach Precision Industry Co Ltd generated ¥0.03 for each ¥1 the owners (shareholders) invested.

Let's take a look of the Return on Equity trends of Sinomach Precision Industry Co Ltd:

  • The MRQ is 2.7%. Using its investors money, the company is inefficient in making profit. -1
  • The TTM is 1.8%. Using its investors money, the company is inefficient in making profit. -1
Trends
Current periodCompared to+/- 
MRQ2.7%TTM1.8%+0.9%
TTM1.8%YOY2.3%-0.5%
TTM1.8%5Y1.4%+0.4%
5Y1.4%10Y0.9%+0.5%
Compared to industry (Specialty Industrial Machinery)
PeriodCompanyIndustry (mean)+/- 
MRQ2.7%2.4%+0.3%
TTM1.8%2.1%-0.3%
YOY2.3%2.2%+0.1%
5Y1.4%1.9%-0.5%
10Y0.9%2.2%-1.3%
3rd party ad coffee SUPPORTERis ad-free.

4.3.2. Operating Efficiency of Sinomach Precision Industry Co Ltd.

4.3.2. Operating Efficiency
4.3.2.1. Operating Margin

Measures how efficient Sinomach Precision Industry Co Ltd is operating .

  • Measures how much profit Sinomach Precision Industry 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 Sinomach Precision Industry 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 Sinomach Precision Industry Co Ltd:

  • The MRQ is 0.0%. The data is not here.
Trends
Current periodCompared to+/- 
MRQ-TTM5.5%-5.5%
TTM5.5%YOY7.9%-2.4%
TTM5.5%5Y5.4%+0.1%
5Y5.4%10Y3.6%+1.8%
Compared to industry (Specialty Industrial Machinery)
PeriodCompanyIndustry (mean)+/- 
MRQ-9.0%-9.0%
TTM5.5%6.7%-1.2%
YOY7.9%6.1%+1.8%
5Y5.4%5.7%-0.3%
10Y3.6%5.3%-1.7%
4.3.2.2. Operating Ratio

Measures how efficient Sinomach Precision Industry Co Ltd is keeping operating costs low.

  • Below 1 is considered healthy (always compare to Specialty Industrial Machinery industry mean).
  • An Operation Ratio of 1.41 means that the operating costs are ¥1.41 for each ¥1 in net sales.

Let's take a look of the Operating Ratio trends of Sinomach Precision Industry Co Ltd:

  • The MRQ is 1.406. The company is inefficient in keeping operating costs low. -1
  • The TTM is 1.481. The company is inefficient in keeping operating costs low. -1
Trends
Current periodCompared to+/- 
MRQ1.406TTM1.481-0.076
TTM1.481YOY1.571-0.090
TTM1.4815Y1.622-0.141
5Y1.62210Y1.326+0.296
Compared to industry (Specialty Industrial Machinery)
PeriodCompanyIndustry (mean)+/- 
MRQ1.4061.449-0.043
TTM1.4811.375+0.106
YOY1.5711.342+0.229
5Y1.6221.358+0.264
10Y1.3261.197+0.129
3rd party ad coffee SUPPORTERis ad-free.

4.4.3. Liquidity of Sinomach Precision Industry Co Ltd.

4.4.3. Liquidity
4.4.3.1. Current Ratio

Measures if Sinomach Precision Industry 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 2.07 means the company has ¥2.07 in assets for each ¥1 in short-term debts.

Let's take a look of the Current Ratio trends of Sinomach Precision Industry Co Ltd:

  • The MRQ is 2.065. The company is able to pay all its short-term debts. +1
  • The TTM is 2.102. The company is able to pay all its short-term debts. +1
Trends
Current periodCompared to+/- 
MRQ2.065TTM2.102-0.037
TTM2.102YOY1.735+0.367
TTM2.1025Y1.930+0.171
5Y1.93010Y1.180+0.750
Compared to industry (Specialty Industrial Machinery)
PeriodCompanyIndustry (mean)+/- 
MRQ2.0651.695+0.370
TTM2.1021.701+0.401
YOY1.7351.686+0.049
5Y1.9301.721+0.209
10Y1.1801.654-0.474
4.4.3.2. Quick Ratio

Measures if Sinomach Precision Industry 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 Sinomach Precision Industry Co Ltd to the Specialty Industrial Machinery industry mean.
  • A Quick Ratio of 1.00 means the company can pay off ¥1.00 for each ¥1 in debt (using most liquid assets).

Let's take a look of the Quick Ratio trends of Sinomach Precision Industry Co Ltd:

  • The MRQ is 1.001. The company is just able to pay all its short-term debts with the most liquid assets.
  • The TTM is 0.914. The company is just not able to pay all its short-term debts with the most liquid assets. -1
Trends
Current periodCompared to+/- 
MRQ1.001TTM0.914+0.087
TTM0.914YOY0.834+0.080
TTM0.9145Y0.920-0.006
5Y0.92010Y0.687+0.233
Compared to industry (Specialty Industrial Machinery)
PeriodCompanyIndustry (mean)+/- 
MRQ1.0010.737+0.264
TTM0.9140.816+0.098
YOY0.8340.886-0.052
5Y0.9200.959-0.039
10Y0.6870.970-0.283
3rd party ad coffee SUPPORTERis ad-free.

4.5.4. Solvency of Sinomach Precision Industry Co Ltd.

4.5.4. Solvency
4.5.4.1. Debt to Asset Ratio

Measures how much % of Sinomach Precision Industry Co Ltd assets are financed with debt.

  • Below 1 (100%) is considered healthy but always compare Sinomach Precision Industry Co Ltd to Specialty Industrial Machinery industry mean.
  • A Debt to Asset Ratio of 0.35 means that Sinomach Precision Industry Co Ltd assets are financed with 35.3% credit (debt) and the remaining percentage (100% - 35.3%) is financed by its owners/shareholders. 

Let's take a look of the Debt to Asset Ratio trends of Sinomach Precision Industry Co Ltd:

  • The MRQ is 0.353. The company is very able to pay all its debts by selling its assets. +2
  • The TTM is 0.357. The company is very able to pay all its debts by selling its assets. +2
Trends
Current periodCompared to+/- 
MRQ0.353TTM0.357-0.004
TTM0.357YOY0.393-0.037
TTM0.3575Y0.378-0.021
5Y0.37810Y0.386-0.009
Compared to industry (Specialty Industrial Machinery)
PeriodCompanyIndustry (mean)+/- 
MRQ0.3530.490-0.137
TTM0.3570.491-0.134
YOY0.3930.506-0.113
5Y0.3780.502-0.124
10Y0.3860.495-0.109
4.5.4.2. Debt to Equity Ratio

Measures if Sinomach Precision Industry Co Ltd is able to pay off its debts by using shareholders equity.

  • Below 2 is considered healthy but always compare Sinomach Precision Industry Co Ltd to the Specialty Industrial Machinery industry mean.
  • A Debt to Equity ratio of 56.9% means that company has ¥0.57 debt for each ¥1 in shareholders equity.

Let's take a look of the Debt to Equity Ratio trends of Sinomach Precision Industry Co Ltd:

  • The MRQ is 0.569. The company is very able to pay all its debts with equity. +2
  • The TTM is 0.577. The company is very able to pay all its debts with equity. +2
Trends
Current periodCompared to+/- 
MRQ0.569TTM0.577-0.008
TTM0.577YOY0.672-0.095
TTM0.5775Y0.636-0.059
5Y0.63610Y0.653-0.017
Compared to industry (Specialty Industrial Machinery)
PeriodCompanyIndustry (mean)+/- 
MRQ0.5690.960-0.391
TTM0.5770.959-0.382
YOY0.6721.038-0.366
5Y0.6361.075-0.439
10Y0.6531.049-0.396
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 Sinomach Precision Industry Co Ltd generates.

  • Above 15 is considered overpriced but always compare Sinomach Precision Industry Co Ltd to the Specialty Industrial Machinery industry mean.
  • A PE ratio of 14.63 means the investor is paying ¥14.63 for every ¥1 in earnings.

Let's take a look of the Price to Earnings Ratio trends of Sinomach Precision Industry Co Ltd:

  • The EOD is 22.622. Based on the earnings, the company is fair priced.
  • The MRQ is 14.626. Based on the earnings, the company is underpriced. +1
  • The TTM is 37.326. Based on the earnings, the company is overpriced. -1
Trends
Current periodCompared to+/- 
EOD22.622MRQ14.626+7.996
MRQ14.626TTM37.326-22.700
TTM37.326YOY20.052+17.275
TTM37.3265Y33.513+3.813
5Y33.51310Y42.485-8.972
Compared to industry (Specialty Industrial Machinery)
PeriodCompanyIndustry (mean)+/- 
EOD22.62219.227+3.395
MRQ14.62617.584-2.958
TTM37.32619.321+18.005
YOY20.05218.345+1.707
5Y33.51321.857+11.656
10Y42.48527.709+14.776
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 Sinomach Precision Industry Co Ltd:

  • The EOD is 322.449. Based on how much money comes from the company's main activities, the company is expensive. -2
  • The MRQ is 208.475. Based on how much money comes from the company's main activities, the company is expensive. -2
  • The TTM is 75.031. Based on how much money comes from the company's main activities, the company is overpriced. -1
Trends
Current periodCompared to+/- 
EOD322.449MRQ208.475+113.974
MRQ208.475TTM75.031+133.444
TTM75.031YOY13.262+61.770
TTM75.0315Y31.304+43.728
5Y31.30410Y9.274+22.030
Compared to industry (Specialty Industrial Machinery)
PeriodCompanyIndustry (mean)+/- 
EOD322.4496.724+315.725
MRQ208.4756.304+202.171
TTM75.0312.685+72.346
YOY13.2621.711+11.551
5Y31.3041.522+29.782
10Y9.2741.275+7.999
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 Sinomach Precision Industry 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 1.54 means the investor is paying ¥1.54 for each ¥1 in book value.

Let's take a look of the Price to Book Ratio trends of Sinomach Precision Industry Co Ltd:

  • The EOD is 2.376. Based on the equity, the company is underpriced. +1
  • The MRQ is 1.536. Based on the equity, the company is underpriced. +1
  • The TTM is 1.670. Based on the equity, the company is underpriced. +1
Trends
Current periodCompared to+/- 
EOD2.376MRQ1.536+0.840
MRQ1.536TTM1.670-0.134
TTM1.670YOY1.947-0.276
TTM1.6705Y1.778-0.108
5Y1.77810Y2.634-0.857
Compared to industry (Specialty Industrial Machinery)
PeriodCompanyIndustry (mean)+/- 
EOD2.3762.291+0.085
MRQ1.5362.019-0.483
TTM1.6702.126-0.456
YOY1.9472.198-0.251
5Y1.7782.472-0.694
10Y2.6342.900-0.266
4.6.2. Total Gains per Share
3rd party ad coffee SUPPORTERis ad-free.

6. Financial Statements




6.1. Latest Balance Sheet

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

Summary
Total Assets5,608,740
Total Liabilities2,078,946
Total Stockholder Equity3,387,691
 As reported
Total Liabilities 2,078,946
Total Stockholder Equity+ 3,387,691
Total Assets = 5,608,740

Assets

Total Assets5,608,740
Total Current Assets2,877,284
Long-term Assets2,731,455
Total Current Assets
Cash And Cash Equivalents 412,869
Short-term Investments 138,612
Net Receivables 1,251,537
Inventory 673,404
Other Current Assets 32,374
Total Current Assets  (as reported)2,877,284
Total Current Assets  (calculated)2,508,797
+/- 368,488
Long-term Assets
Property Plant Equipment 1,885,830
Goodwill 16,456
Intangible Assets 213,645
Long-term Assets Other 88,076
Long-term Assets  (as reported)2,731,455
Long-term Assets  (calculated)2,204,008
+/- 527,447

Liabilities & Shareholders' Equity

Total Current Liabilities1,417,852
Long-term Liabilities661,094
Total Stockholder Equity3,387,691
Total Current Liabilities
Short Long Term Debt 398,441
Accounts payable 755,510
Other Current Liabilities 6,121
Total Current Liabilities  (as reported)1,417,852
Total Current Liabilities  (calculated)1,160,073
+/- 257,779
Long-term Liabilities
Long term Debt 405,930
Capital Lease Obligations Min Short Term Debt17,976
Long-term Liabilities Other 36,300
Long-term Liabilities  (as reported)661,094
Long-term Liabilities  (calculated)460,206
+/- 200,888
Total Stockholder Equity
Retained Earnings 1,118,857
Total Stockholder Equity (as reported)3,387,691
Total Stockholder Equity (calculated)1,118,857
+/- 2,268,834
Other
Capital Stock528,958
Common Stock Shares Outstanding 528,958
Net Debt 391,503
Net Invested Capital 4,192,063
Net Working Capital 1,459,432
Property Plant and Equipment Gross 1,885,830



6.2. Balance Sheets Structured

Currency in CNY. All numbers in thousands.

 Trend2024-09-302024-06-302024-03-312023-12-312023-09-302023-06-302023-03-312022-12-312022-09-302022-06-302022-03-312021-12-312021-09-302021-06-302021-03-312020-12-312020-09-302020-06-302020-03-312019-12-312019-09-302019-06-302019-03-312018-12-312018-09-302018-06-302018-03-312017-12-312017-09-302017-06-302017-03-312016-12-312016-09-302016-06-302016-03-312015-12-312015-09-302015-06-302015-03-312014-12-312014-09-302014-06-302014-03-312013-12-312013-09-302013-06-302013-03-312012-12-312012-09-302012-06-302012-03-312011-12-312011-09-302011-06-302011-03-312010-12-312010-09-302010-06-302010-03-312009-12-312009-09-302009-06-302009-03-312008-12-312008-09-302008-06-302008-03-312007-12-312007-09-302007-06-302007-03-312006-12-312006-09-302006-06-302006-03-312005-12-312005-09-302005-06-302004-12-312003-12-312002-12-31
> Total Assets 
129,429
134,803
169,767
315,210
331,846
329,632
330,986
330,823
353,536
355,060
349,556
369,980
378,760
392,796
386,869
406,626
421,215
448,166
434,233
474,085
777,089
714,608
741,222
812,879
846,786
863,653
924,268
997,775
1,100,859
1,186,033
1,614,681
1,582,646
1,578,648
1,888,442
1,984,735
1,994,392
2,043,247
2,049,316
2,131,232
2,182,947
2,319,925
2,290,204
2,276,691
2,285,688
2,313,656
2,242,694
2,170,360
2,271,767
2,195,631
2,340,251
2,148,777
2,317,389
2,337,143
3,740,464
4,208,661
4,397,315
4,472,922
4,579,182
4,397,327
4,426,029
4,420,956
4,617,453
4,422,455
4,472,941
4,588,694
4,736,916
4,693,881
4,897,650
4,888,181
4,925,679
5,143,727
5,337,059
5,455,367
5,251,722
5,217,464
5,416,932
5,527,158
5,166,283
5,255,662
5,413,278
5,608,740
5,608,7405,413,2785,255,6625,166,2835,527,1585,416,9325,217,4645,251,7225,455,3675,337,0595,143,7274,925,6794,888,1814,897,6504,693,8814,736,9164,588,6944,472,9414,422,4554,617,4534,420,9564,426,0294,397,3274,579,1824,472,9224,397,3154,208,6613,740,4642,337,1432,317,3892,148,7772,340,2512,195,6312,271,7672,170,3602,242,6942,313,6562,285,6882,276,6912,290,2042,319,9252,182,9472,131,2322,049,3162,043,2471,994,3921,984,7351,888,4421,578,6481,582,6461,614,6811,186,0331,100,859997,775924,268863,653846,786812,879741,222714,608777,089474,085434,233448,166421,215406,626386,869392,796378,760369,980349,556355,060353,536330,823330,986329,632331,846315,210169,767134,803129,429
   > 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
2,341,561
2,411,187
2,472,988
2,375,476
2,368,571
2,337,870
2,393,252
2,208,145
2,251,220
2,384,692
2,493,017
2,441,745
2,609,947
2,587,344
2,616,931
2,853,652
3,082,193
3,097,112
2,829,582
2,789,009
2,941,213
3,047,571
2,565,576
2,633,987
2,739,899
2,877,284
2,877,2842,739,8992,633,9872,565,5763,047,5712,941,2132,789,0092,829,5823,097,1123,082,1932,853,6522,616,9312,587,3442,609,9472,441,7452,493,0172,384,6922,251,2202,208,1452,393,2522,337,8702,368,5712,375,4762,472,9882,411,1872,341,5610000000000000000000000000000000000000000000000000000000
       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
939,940
817,517
1,023,391
752,874
713,396
517,136
661,460
454,260
510,600
356,132
726,459
414,579
458,225
360,798
607,238
575,395
727,680
531,997
658,148
476,347
467,476
540,494
723,757
486,184
481,324
412,869
412,869481,324486,184723,757540,494467,476476,347658,148531,997727,680575,395607,238360,798458,225414,579726,459356,132510,600454,260661,460517,136713,396752,8741,023,391817,517939,9400000000000000000000000000000000000000000000000000000000
       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
5,000
76,320
83,560
79,186
113,710
103,708
82,460
88,342
104,965
107,549
138,113
137,674
120,563
102,608
102,909
97,329
88,688
97,285
129,110
112,368
106,938
119,910
122,926
138,612
138,612122,926119,910106,938112,368129,11097,28588,68897,329102,909102,608120,563137,674138,113107,549104,96588,34282,460103,708113,71079,18683,56076,3205,000000000000000000000000000000000000000000000000000000000000
       Net Receivables 
24,127
25,796
19,295
31,344
38,947
25,508
40,766
42,210
49,862
29,014
40,600
57,559
58,069
44,159
55,889
68,155
82,247
54,581
58,141
77,124
101,711
93,798
107,711
146,858
149,606
139,823
188,308
216,580
236,851
220,384
260,566
270,128
293,816
280,598
288,653
335,895
332,302
281,760
259,574
306,382
287,839
310,981
275,843
291,973
278,081
248,893
248,802
283,376
298,545
241,547
265,360
292,975
351,663
686,179
781,963
820,349
885,664
844,023
489,969
580,950
654,910
868,624
954,514
1,031,157
1,128,487
1,044,650
1,193,143
1,309,826
1,361,248
1,153,722
1,426,121
1,375,173
1,453,881
711,868
1,364,156
1,627,216
1,652,126
626,080
967,184
1,205,339
1,251,537
1,251,5371,205,339967,184626,0801,652,1261,627,2161,364,156711,8681,453,8811,375,1731,426,1211,153,7221,361,2481,309,8261,193,1431,044,6501,128,4871,031,157954,514868,624654,910580,950489,969844,023885,664820,349781,963686,179351,663292,975265,360241,547298,545283,376248,802248,893278,081291,973275,843310,981287,839306,382259,574281,760332,302335,895288,653280,598293,816270,128260,566220,384236,851216,580188,308139,823149,606146,858107,71193,798101,71177,12458,14154,58182,24768,15555,88944,15958,06957,55940,60029,01449,86242,21040,76625,50838,94731,34419,29525,79624,127
       Other Current Assets 
11,916
4,563
6,011
13,443
20,920
5,616
6,693
9,310
8,673
5,578
8,124
10,157
7,271
5,843
14,851
25,264
18,070
12,132
30,584
36,426
58,305
55,476
83,057
88,689
109,672
82,989
116,173
54,788
143,278
86,334
157,575
141,596
115,168
140,714
214,106
207,074
206,896
154,512
211,163
205,854
215,545
18,159
22,019
18,718
22,357
44,519
52,423
52,616
46,001
25,431
21,332
19,583
16,576
108,583
152,922
164,177
242,159
170,562
41,920
29,684
51,416
198,789
247,203
185,570
270,545
116,036
172,006
172,503
221,830
196,980
280,470
379,934
406,837
44,065
284,767
188,336
157,430
23,703
23,156
24,064
32,374
32,37424,06423,15623,703157,430188,336284,76744,065406,837379,934280,470196,980221,830172,503172,006116,036270,545185,570247,203198,78951,41629,68441,920170,562242,159164,177152,922108,58316,57619,58321,33225,43146,00152,61652,42344,51922,35718,71822,01918,159215,545205,854211,163154,512206,896207,074214,106140,714115,168141,596157,57586,334143,27854,788116,17382,989109,67288,68983,05755,47658,30536,42630,58412,13218,07025,26414,8515,8437,27110,1578,1245,5788,6739,3106,6935,61620,92013,4436,0114,56311,916
   > 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
2,021,851
2,057,458
2,083,086
2,224,200
2,214,310
2,221,721
2,204,002
2,243,899
2,252,136
2,287,703
2,300,837
2,308,748
2,290,075
2,254,866
2,358,255
2,422,140
2,428,455
2,475,718
2,479,587
2,600,707
2,621,675
2,673,380
2,731,455
2,731,4552,673,3802,621,6752,600,7072,479,5872,475,7182,428,4552,422,1402,358,2552,254,8662,290,0752,308,7482,300,8372,287,7032,252,1362,243,8992,204,0022,221,7212,214,3102,224,2002,083,0862,057,4582,021,8510000000000000000000000000000000000000000000000000000000000
       Property Plant Equipment 
23,802
29,223
49,772
62,368
53,773
91,769
76,997
98,945
87,667
105,805
87,072
109,498
99,107
124,484
108,026
128,315
110,242
130,682
107,829
124,696
204,911
326,552
224,654
341,154
245,299
365,010
257,901
414,878
314,285
534,902
327,898
565,423
368,320
706,152
493,058
763,196
562,386
921,244
674,149
695,713
735,149
934,959
951,371
992,650
1,011,006
1,006,963
1,000,852
1,016,295
1,013,623
945,124
940,836
940,761
945,226
1,207,850
1,201,249
1,211,167
1,237,435
1,229,734
1,220,613
1,204,057
1,269,001
1,307,529
1,299,924
1,293,608
1,307,062
1,305,721
1,308,311
1,317,394
1,336,357
1,428,048
1,439,390
1,410,850
1,495,009
1,574,036
1,579,489
1,600,669
1,660,864
1,798,610
1,814,536
1,851,698
1,885,830
1,885,8301,851,6981,814,5361,798,6101,660,8641,600,6691,579,4891,574,0361,495,0091,410,8501,439,3901,428,0481,336,3571,317,3941,308,3111,305,7211,307,0621,293,6081,299,9241,307,5291,269,0011,204,0571,220,6131,229,7341,237,4351,211,1671,201,2491,207,850945,226940,761940,836945,1241,013,6231,016,2951,000,8521,006,9631,011,006992,650951,371934,959735,149695,713674,149921,244562,386763,196493,058706,152368,320565,423327,898534,902314,285414,878257,901365,010245,299341,154224,654326,552204,911124,696107,829130,682110,242128,315108,026124,48499,107109,49887,072105,80587,66798,94576,99791,76953,77362,36849,77229,22323,802
       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
7,071
7,071
7,071
7,071
7,071
7,071
7,071
0
0
0
0
0
0
0
0
32,931
32,931
32,931
39,476
39,495
39,495
39,495
39,495
35,581
35,581
35,581
35,581
33,852
33,852
33,852
33,852
16,456
16,456
16,456
16,456
16,456
16,456
16,456
16,456
16,456
16,456
16,456
16,456
16,45616,45616,45616,45616,45616,45616,45616,45616,45616,45616,45616,45633,85233,85233,85233,85235,58135,58135,58135,58139,49539,49539,49539,49539,47632,93132,93132,931000000007,0717,0717,0717,0717,0717,0717,07100000000000000000000000000000000000000
       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
205,955
199,913
236,617
180,597
176,438
190,049
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
00000000000000000000190,049176,438180,597236,617199,913205,9550000000000000000000000000000000000000000000000000000000
       Intangible Assets 
0
8,174
18,997
124
18,633
322
18,672
718
18,825
1,008
18,861
1,021
18,463
1,149
18,342
894
17,955
910
17,895
961
107,910
1,200
106,979
954
105,453
692
104,002
453
102,647
326
203,820
169
201,577
455
248,296
438
254,099
741
251,762
250,677
249,173
247,671
246,168
244,721
243,215
234,871
233,407
231,969
230,577
206,409
205,035
203,940
202,610
448,010
444,892
409,175
406,322
400,525
397,335
4,798
382,967
412,780
408,184
403,991
399,684
400,035
394,336
389,368
385,155
401,082
396,077
392,732
387,562
377,198
373,204
370,447
366,957
221,559
218,276
216,509
213,645
213,645216,509218,276221,559366,957370,447373,204377,198387,562392,732396,077401,082385,155389,368394,336400,035399,684403,991408,184412,780382,9674,798397,335400,525406,322409,175444,892448,010202,610203,940205,035206,409230,577231,969233,407234,871243,215244,721246,168247,671249,173250,677251,762741254,099438248,296455201,577169203,820326102,647453104,002692105,453954106,9791,200107,91096117,89591017,95589418,3421,14918,4631,02118,8611,00818,82571818,67232218,63312418,9978,1740
       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
39,232
54,628
50,433
53,419
65,280
80,554
1,369,590
85,145
98,804
142,230
151,119
65,932
44,491
40,359
76,677
74,146
76,474
120,762
71,899
66,724
75,616
72,944
88,076
88,07672,94475,61666,72471,899120,76276,47474,14676,67740,35944,49165,932151,119142,23098,80485,1451,369,59080,55465,28053,41950,43354,62839,2320000000000000000000000000000000000000000000000000000000000
> Total Liabilities 
67,913
54,867
68,658
53,066
62,869
55,636
50,480
50,165
62,948
57,747
38,078
54,512
52,605
59,867
46,934
63,809
69,699
89,025
68,749
96,269
273,038
205,936
224,981
292,623
315,806
317,372
369,492
438,448
528,786
583,047
630,730
597,748
579,446
868,659
962,976
965,989
1,007,427
979,487
1,065,418
1,041,264
946,613
912,177
910,461
932,668
943,850
1,023,772
869,385
952,654
887,302
969,997
792,754
957,834
981,518
1,520,968
1,429,501
1,610,038
1,665,711
1,775,194
1,551,406
1,581,810
1,567,316
1,767,433
1,619,083
1,611,954
1,689,776
1,819,454
1,730,908
1,892,941
1,825,325
1,910,702
2,077,633
2,243,796
2,281,499
2,058,981
1,945,942
2,112,461
2,172,131
1,791,434
1,757,176
1,911,452
2,078,946
2,078,9461,911,4521,757,1761,791,4342,172,1312,112,4611,945,9422,058,9812,281,4992,243,7962,077,6331,910,7021,825,3251,892,9411,730,9081,819,4541,689,7761,611,9541,619,0831,767,4331,567,3161,581,8101,551,4061,775,1941,665,7111,610,0381,429,5011,520,968981,518957,834792,754969,997887,302952,654869,3851,023,772943,850932,668910,461912,177946,6131,041,2641,065,418979,4871,007,427965,989962,976868,659579,446597,748630,730583,047528,786438,448369,492317,372315,806292,623224,981205,936273,03896,26968,74989,02569,69963,80946,93459,86752,60554,51238,07857,74762,94850,16550,48055,63662,86953,06668,65854,86767,913
   > Total Current Liabilities 
43,098
49,377
44,748
49,156
58,559
51,026
45,870
45,555
58,338
53,247
33,578
48,592
47,165
54,587
41,784
58,660
63,949
82,756
62,284
89,404
186,916
121,385
135,301
181,162
183,016
177,753
219,772
258,003
287,457
387,249
408,937
358,493
351,056
550,507
569,493
506,119
638,868
651,006
737,881
743,085
580,439
639,642
616,980
657,575
735,037
846,332
713,408
746,569
701,464
820,249
652,958
836,693
855,088
1,246,922
1,156,795
1,345,370
1,481,801
1,534,989
1,295,231
1,326,623
1,314,084
1,510,083
1,368,087
1,076,834
1,146,301
1,280,038
1,172,984
1,318,292
1,242,873
1,216,575
1,368,183
1,726,468
1,768,403
1,731,428
1,634,677
1,593,033
1,595,705
1,165,292
1,180,979
1,326,751
1,417,852
1,417,8521,326,7511,180,9791,165,2921,595,7051,593,0331,634,6771,731,4281,768,4031,726,4681,368,1831,216,5751,242,8731,318,2921,172,9841,280,0381,146,3011,076,8341,368,0871,510,0831,314,0841,326,6231,295,2311,534,9891,481,8011,345,3701,156,7951,246,922855,088836,693652,958820,249701,464746,569713,408846,332735,037657,575616,980639,642580,439743,085737,881651,006638,868506,119569,493550,507351,056358,493408,937387,249287,457258,003219,772177,753183,016181,162135,301121,385186,91689,40462,28482,75663,94958,66041,78454,58747,16548,59233,57853,24758,33845,55545,87051,02658,55949,15644,74849,37743,098
       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
16,809
17,339
10,000
906,012
866,182
721,882
899,614
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0000000000000000000899,614721,882866,182906,01210,00017,33916,8090000000000000000000000000000000000000000000000000000000
       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
16,809
17,339
10,000
906,012
866,182
721,882
899,614
764,100
430,000
355,000
480,402
338,500
400,720
348,500
345,364
308,920
299,108
231,039
232,816
239,930
288,595
299,854
288,681
279,564
409,544
398,441
398,441409,544279,564288,681299,854288,595239,930232,816231,039299,108308,920345,364348,500400,720338,500480,402355,000430,000764,100899,614721,882866,182906,01210,00017,33916,8090000000000000000000000000000000000000000000000000000000
       Accounts payable 
12,189
11,609
11,584
9,550
15,178
8,242
8,278
10,449
17,011
14,146
9,132
18,618
19,564
21,423
17,322
23,920
29,791
45,702
39,520
65,227
68,040
55,221
61,421
91,274
89,835
90,306
126,314
125,382
131,405
163,268
178,538
225,090
182,775
262,750
303,353
269,206
260,148
206,322
215,732
215,595
253,658
220,576
198,808
231,803
243,073
242,023
213,945
235,302
224,004
205,791
178,535
200,071
211,786
327,155
247,913
212,373
319,000
290,895
241,542
252,393
413,365
391,497
381,594
388,491
514,069
504,056
519,964
597,185
577,772
529,488
757,546
748,997
789,339
654,556
558,697
767,038
790,384
652,851
658,562
697,255
755,510
755,510697,255658,562652,851790,384767,038558,697654,556789,339748,997757,546529,488577,772597,185519,964504,056514,069388,491381,594391,497413,365252,393241,542290,895319,000212,373247,913327,155211,786200,071178,535205,791224,004235,302213,945242,023243,073231,803198,808220,576253,658215,595215,732206,322260,148269,206303,353262,750182,775225,090178,538163,268131,405125,382126,31490,30689,83591,27461,42155,22168,04065,22739,52045,70229,79123,92017,32221,42319,56418,6189,13214,14617,01110,4498,2788,24215,1789,55011,58411,60912,189
       Other Current Liabilities 
20,909
27,768
33,164
39,606
43,381
42,784
37,592
35,106
41,327
39,101
24,446
29,974
27,601
33,164
24,462
34,740
34,158
37,054
22,764
24,177
63,876
56,164
53,880
59,888
73,181
67,447
63,458
62,621
66,052
78,981
75,399
58,403
93,281
137,757
151,140
131,913
144,920
117,509
101,224
107,866
91,781
113,067
93,172
95,773
106,964
114,809
94,163
125,218
137,562
142,114
132,369
190,506
198,152
189,858
198,543
112,165
131,375
121,234
15,869
15,931
15,993
120,280
176,930
180,567
229,824
210,154
289,010
250,642
276,503
257,232
294,546
333,367
424,344
5,296
360,123
218,581
224,786
3,058
3,932
3,657
6,121
6,1213,6573,9323,058224,786218,581360,1235,296424,344333,367294,546257,232276,503250,642289,010210,154229,824180,567176,930120,28015,99315,93115,869121,234131,375112,165198,543189,858198,152190,506132,369142,114137,562125,21894,163114,809106,96495,77393,172113,06791,781107,866101,224117,509144,920131,913151,140137,75793,28158,40375,39978,98166,05262,62163,45867,44773,18159,88853,88056,16463,87624,17722,76437,05434,15834,74024,46233,16427,60129,97424,44639,10141,32735,10637,59242,78443,38139,60633,16427,76820,909
   > 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
256,175
255,187
253,232
257,349
250,996
535,121
543,475
539,416
557,924
574,649
582,452
694,127
709,451
517,328
513,096
327,553
311,265
519,428
576,425
626,141
576,197
584,701
661,094
661,094584,701576,197626,141576,425519,428311,265327,553513,096517,328709,451694,127582,452574,649557,924539,416543,475535,121250,996257,349253,232255,187256,1750000000000000000000000000000000000000000000000000000000000
       Capital Lease Obligations Min Short Term Debt
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
-16,809
-17,339
-10,000
-906,012
-866,182
-721,882
-899,614
0
0
0
0
10,489
8,985
9,095
29,151
27,741
25,706
32,836
30,892
28,574
24,514
22,565
23,587
21,253
18,957
17,976
17,97618,95721,25323,58722,56524,51428,57430,89232,83625,70627,74129,1519,0958,98510,4890000-899,614-721,882-866,182-906,012-10,000-17,339-16,8090000000000000000000000000000000000000000000000000000000
       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
91,499
92,963
60,536
76,947
76,947
76,947
83,039
78,738
78,738
78,738
78,738
50,074
50,074
50,074
50,256
36,300
36,785
36,597
36,701
36,300
36,300
36,300
36,300
36,30036,30036,30036,30036,70136,59736,78536,30050,25650,07450,07450,07478,73878,73878,73878,73883,03976,94776,94776,94760,53692,96391,4990000000000000000000000000000000000000000000000000000000000
       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
18,235
3,552
14,175
3,375
15,996
3,128
27,116
10,536
33,537
15,221
54,190
15,794
75,368
18,073
42,882
26,923
35,898
25,737
0
37,344
41,461
35,857
0
0
0
0
000035,85741,46137,344025,73735,89826,92342,88218,07375,36815,79454,19015,22133,53710,53627,1163,12815,9963,37514,1753,55218,2350000000000000000000000000000000000000000000000000000000
> Total Stockholder Equity
61,516
79,936
101,109
262,144
268,977
273,996
280,506
280,658
290,588
297,314
306,469
309,496
320,196
326,912
334,099
334,619
343,318
350,888
357,305
369,647
495,995
500,404
508,151
512,070
522,823
537,431
546,092
550,434
562,720
593,590
974,517
975,328
989,422
1,009,931
1,011,983
1,018,534
1,025,806
1,059,392
1,055,408
1,131,260
1,363,176
1,369,676
1,358,122
1,344,940
1,361,866
1,216,118
1,298,656
1,317,029
1,306,480
1,365,457
1,351,392
1,354,890
1,350,942
2,101,566
2,643,290
2,627,216
2,644,600
2,658,386
2,686,820
2,683,099
2,689,985
2,704,490
2,670,798
2,720,173
2,752,504
2,773,783
2,820,623
2,877,663
2,932,319
2,884,689
2,936,452
2,968,883
3,048,215
3,095,327
3,171,840
3,202,325
3,249,515
3,270,845
3,358,433
3,359,379
3,387,691
3,387,6913,359,3793,358,4333,270,8453,249,5153,202,3253,171,8403,095,3273,048,2152,968,8832,936,4522,884,6892,932,3192,877,6632,820,6232,773,7832,752,5042,720,1732,670,7982,704,4902,689,9852,683,0992,686,8202,658,3862,644,6002,627,2162,643,2902,101,5661,350,9421,354,8901,351,3921,365,4571,306,4801,317,0291,298,6561,216,1181,361,8661,344,9401,358,1221,369,6761,363,1761,131,2601,055,4081,059,3921,025,8061,018,5341,011,9831,009,931989,422975,328974,517593,590562,720550,434546,092537,431522,823512,070508,151500,404495,995369,647357,305350,888343,318334,619334,099326,912320,196309,496306,469297,314290,588280,658280,506273,996268,977262,144101,10979,93661,516
   Common Stock
40,000
40,000
40,000
65,000
65,000
65,000
65,000
78,000
78,000
78,000
78,000
97,500
97,500
97,500
97,500
97,500
97,500
97,500
97,500
97,500
108,090
108,090
108,090
108,090
108,090
108,090
108,090
108,090
108,090
108,090
139,302
278,604
278,604
278,604
278,604
278,604
278,604
278,604
278,604
278,604
340,566
340,566
340,566
340,566
340,566
340,566
353,609
353,609
353,609
353,609
353,609
353,609
353,609
463,138
524,349
524,349
524,349
524,349
524,349
524,349
524,349
524,349
524,349
524,349
524,349
524,349
524,349
524,349
524,349
524,349
524,349
529,129
529,129
0
529,129
529,129
529,129
0
0
0
0
0000529,129529,129529,1290529,129529,129524,349524,349524,349524,349524,349524,349524,349524,349524,349524,349524,349524,349524,349524,349524,349524,349524,349463,138353,609353,609353,609353,609353,609353,609353,609340,566340,566340,566340,566340,566340,566278,604278,604278,604278,604278,604278,604278,604278,604278,604139,302108,090108,090108,090108,090108,090108,090108,090108,090108,090108,09097,50097,50097,50097,50097,50097,50097,50097,50097,50078,00078,00078,00078,00065,00065,00065,00065,00040,00040,00040,000
   Retained Earnings 
14,970
29,706
46,644
57,201
62,667
67,482
74,093
74,245
84,174
87,778
96,733
99,760
110,460
113,573
120,761
121,280
129,980
134,209
140,626
152,967
159,094
158,955
166,703
170,621
181,374
193,361
202,023
204,621
216,906
239,096
254,672
255,482
268,132
285,381
286,998
293,715
300,853
305,670
345,325
355,733
352,517
358,968
346,992
334,141
323,028
177,234
159,033
141,845
131,266
189,812
175,733
178,494
174,560
622,562
629,927
640,026
659,224
640,225
567,306
564,368
570,814
604,970
570,957
619,801
651,603
658,201
704,502
761,078
809,028
762,570
815,381
846,578
907,490
869,026
1,018,196
1,046,183
1,091,038
1,020,124
1,105,648
1,091,888
1,118,857
1,118,8571,091,8881,105,6481,020,1241,091,0381,046,1831,018,196869,026907,490846,578815,381762,570809,028761,078704,502658,201651,603619,801570,957604,970570,814564,368567,306640,225659,224640,026629,927622,562174,560178,494175,733189,812131,266141,845159,033177,234323,028334,141346,992358,968352,517355,733345,325305,670300,853293,715286,998285,381268,132255,482254,672239,096216,906204,621202,023193,361181,374170,621166,703158,955159,094152,967140,626134,209129,980121,280120,761113,573110,46099,76096,73387,77884,17474,24574,09367,48262,66757,20146,64429,70614,970
   Capital Surplus 000000000000000000000000000000000000000000000000000000000000000000000000000000000
   Treasury Stock000000000000000000000000000000000000000000000000000000000000000000000000000000000
   Other Stockholders Equity 
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
-36,497
-38,310
-45,953
1,641
2,110
2,579
38,051
38,372
38,903
39,433
53,948
54,486
54,951
53,916
52,744
51,697
52,098
51,647
0
62,024
62,581
63,815
0
0
0
0
000063,81562,58162,024051,64752,09851,69752,74453,91654,95154,48653,94839,43338,90338,37238,0512,5792,1101,641-45,953-38,310-36,4970000000000000000000000000000000000000000000000000000000



6.3. Balance Sheets

Currency in CNY. All numbers in thousands.