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

Mesnac Co Ltd
Buy, Hold or Sell?

Let's analyze Mesnac together

I guess you are interested in Mesnac 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 Mesnac 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 Mesnac Co Ltd

I send you an email if I find something interesting about Mesnac Co Ltd.

1. Quick Overview

1.1. Quick analysis of Mesnac (30 sec.)










1.2. What can you expect buying and holding a share of Mesnac? (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?
100.0%

What is your share worth?

Current worth
¥5.85
Expected worth in 1 year
¥6.38
How sure are you?
80.0%

+ What do you gain per year?

Total Gains per Share
¥0.69
Return On Investment
8.0%

For what price can you sell your share?

Current Price per Share
¥8.54
Expected price per share
¥7.56 - ¥9.81660553814
How sure are you?
50%
3rd party ad coffee SUPPORTERis ad-free.

2. Detailed Analysis

2.1. Valuation of Mesnac (5 min.)




Live pricePrice per Share (EOD)
¥8.54
Intrinsic Value Per Share
¥2.44 - ¥6.88
Total Value Per Share
¥8.29 - ¥12.73

2.2. Growth of Mesnac (5 min.)




Is Mesnac growing?

Current yearPrevious yearGrowGrow %
How rich?$817.9m$719.3m$69.4m8.8%

How much money is Mesnac making?

Current yearPrevious yearGrowGrow %
Making money$16m$10.6m$5.4m33.8%
Net Profit Margin6.8%5.8%--

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

2.3. Financial Health of Mesnac (5 min.)




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




  Industry Rankings (Specialty Industrial Machinery)  


Richest
#151 / 730

Most Revenue
#210 / 730

Most Profit
#203 / 730

Most Efficient
#302 / 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 Mesnac?

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

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

Speculation

The Price per Share of Mesnac is ¥8.54. 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 Mesnac.
  • 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 Mesnac, you will have to let go of the thought of selling in the future. If you have to sell the share for less than you bought it, it can still be a good investment. Focus on what it means to hold the stock forever:

  • You own a part of the company. The equity of this part can grow or shrink. The current Book Value per Share is ¥5.85. Based on the TTM, the Book Value Change Per Share is ¥0.13 per quarter. Based on the YOY, the Book Value Change Per Share is ¥0.11 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 Mesnac.

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%0.020.2%0.010.1%0.010.1%0.000.0%
Usd Book Value Change Per Share0.030.3%0.020.2%0.010.2%0.010.1%0.010.1%
Usd Dividend Per Share0.000.0%0.010.1%0.000.0%0.000.0%0.000.0%
Usd Total Gains Per Share0.030.4%0.020.3%0.020.2%0.010.1%0.010.1%
Usd Price Per Share1.12-1.00-0.93-0.82-1.13-
Price to Earnings Ratio13.73-16.95-20.01-47.01-66.12-
Price-to-Total Gains Ratio37.34-57.52-52.70--86.27-50.05-
Price to Book Ratio1.40-1.28-1.32-1.27-1.89-
Price-to-Total Gains Ratio37.34-57.52-52.70--86.27-50.05-

When do you get the money?

Usd Investment
$.00
Usd Price Per Share1.17425
Number of shares851
Gains per QuarterTrailing 12 Months5 Year
Usd Dividend Per Share0.010.00
Usd Book Value Change Per Share0.020.01
Usd Total Gains Per Share0.020.01
Gains per Quarter (851 shares)20.0510.18
Gains per Year (851 shares)80.2140.71
YearsReturn on Investment (TTM)Return on Investment (5Y)
 DividendBook Value gainTotal gainsDividendBook Value gainTotal gains
Broker costs---10---10
118627093231
237124150186472
3551852302796113
47424731035127154
59230939044159195
611037147053191236
712943355062223277
814749563071255318
916555671080287359
1018461879089318400

How sure are you?

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

Linear %
 Trailing 12 Months3Y5 Year10 YearALLTIME
  % % % % %
Earnings Per Share4.00.00.0100.0%12.00.00.0100.0%19.01.00.095.0%35.05.00.087.5%70.06.00.092.1%
Book Value Change Per Share4.00.00.0100.0%12.00.00.0100.0%17.03.00.085.0%30.010.00.075.0%63.012.01.082.9%
Dividend per Share4.00.00.0100.0%12.00.00.0100.0%20.00.00.0100.0%40.00.00.0100.0%76.00.00.0100.0%
Total Gains per Share4.00.00.0100.0%12.00.00.0100.0%17.03.00.085.0%32.08.00.080.0%67.09.00.088.2%
3rd party ad coffee SUPPORTERis ad-free.

3.2. Key Performance Indicators

The key performance indicators of Mesnac 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--0.2050.132+55%0.109+88%0.068+201%0.062+232%
Book Value Per Share--5.8485.639+4%5.143+14%4.722+24%4.512+30%
Current Ratio--1.3121.279+3%1.335-2%1.486-12%1.758-25%
Debt To Asset Ratio--0.6560.6560%0.633+4%0.567+16%0.517+27%
Debt To Equity Ratio--2.0132.0170%1.832+10%1.473+37%1.202+68%
Dividend Per Share--0.0140.039-64%0.027-47%0.019-26%0.021-33%
Enterprise Value---3025185471.230-1638941823.410-46%577517364.250-624%1459120399.707-307%4848180032.735-162%
Eps--0.1490.115+30%0.087+71%0.056+163%0.012+1117%
Ev To Ebitda Ratio--infinfnan%1.548inf%infnan%infnan%
Ev To Sales Ratio---0.457-0.239-48%0.112-508%0.428-207%1.947-123%
Free Cash Flow Per Share---0.0180.005-449%-0.042+135%-0.037+111%-0.021+18%
Free Cash Flow To Equity Per Share---0.0180.199-109%0.045-139%0.037-148%0.058-131%
Gross Profit Margin--1.0000.745+34%0.408+145%0.178+462%0.043+2214%
Intrinsic Value_10Y_max--6.878--------
Intrinsic Value_10Y_min--2.440--------
Intrinsic Value_1Y_max--0.029--------
Intrinsic Value_1Y_min---0.062--------
Intrinsic Value_3Y_max--0.589--------
Intrinsic Value_3Y_min--0.078--------
Intrinsic Value_5Y_max--1.757--------
Intrinsic Value_5Y_min--0.507--------
Market Cap8688254400.000+4%8311831200.0007363143000.000+13%6887527200.000+21%6314913265.989+32%8643854024.041-4%
Net Profit Margin--0.0920.068+35%0.058+59%0.038+140%-0.008+109%
Operating Margin---0.024-100%0.067-100%0.033-100%-0.0170%
Operating Ratio--1.6081.284+25%0.916+76%1.021+58%1.014+59%
Pb Ratio1.460+4%1.3971.282+9%1.316+6%1.267+10%1.886-26%
Pe Ratio14.347+4%13.72516.955-19%20.008-31%47.009-71%66.116-79%
Price Per Share8.540+4%8.1707.238+13%6.770+21%5.960+37%8.231-1%
Price To Free Cash Flow Ratio-121.077-5%-115.83132.647-455%-12.781-89%5.068-2386%-8.228-93%
Price To Total Gains Ratio39.027+4%37.33657.520-35%52.696-29%-86.275+331%50.047-25%
Quick Ratio--0.2390.482-50%0.735-68%0.961-75%1.153-79%
Return On Assets--0.0090.007+26%0.005+63%0.004+106%0.000+3450%
Return On Equity--0.0270.021+26%0.016+72%0.012+133%0.002+1030%
Total Gains Per Share--0.2190.171+28%0.136+61%0.087+152%0.083+165%
Usd Book Value--817989278.226788790424.626+4%719371258.031+14%682940534.535+20%652578484.487+25%
Usd Book Value Change Per Share--0.0280.018+55%0.015+88%0.009+201%0.008+232%
Usd Book Value Per Share--0.8040.775+4%0.707+14%0.649+24%0.620+30%
Usd Dividend Per Share--0.0020.005-64%0.004-47%0.003-26%0.003-33%
Usd Enterprise Value---415963002.294-225354500.719-46%79408637.584-624%200629054.960-307%666624754.501-162%
Usd Eps--0.0200.016+30%0.012+71%0.008+163%0.002+1117%
Usd Free Cash Flow---2466680.351705793.399-449%-5807241.290+135%-4989372.291+102%-2825510.445+15%
Usd Free Cash Flow Per Share---0.0020.001-449%-0.006+135%-0.005+111%-0.003+18%
Usd Free Cash Flow To Equity Per Share---0.0020.027-109%0.006-139%0.005-148%0.008-131%
Usd Market Cap1194634980.000+4%1142876790.0001012432162.500+13%947034990.000+21%868300574.073+32%1188529928.306-4%
Usd Price Per Share1.174+4%1.1230.995+13%0.931+21%0.819+37%1.132-1%
Usd Profit--20817061.93216049495.100+30%10627111.275+96%7864126.310+165%1731359.792+1102%
Usd Revenue--227355315.743235064244.441-3%185747434.641+22%175456661.007+30%132611127.034+71%
Usd Total Gains Per Share--0.0300.024+28%0.019+61%0.012+152%0.011+165%
 EOD+5 -3MRQTTM+22 -17YOY+23 -175Y+24 -1510Y+22 -16

3.3 Fundamental Score

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

Penke's Stock Scanner

  
  
IndicatorConditionValue
Price to Earnings Ratio (EOD)Between0-1514.347
Price to Book Ratio (EOD)Between0-11.460
Net Profit Margin (MRQ)Greater than00.092
Operating Margin (MRQ)Greater than00.000
Quick Ratio (MRQ)Greater than10.239
Current Ratio (MRQ)Greater than11.312
Debt to Asset Ratio (MRQ)Less than10.656
Debt to Equity Ratio (MRQ)Less than12.013
Return on Equity (MRQ)Greater than0.150.027
Return on Assets (MRQ)Greater than0.050.009
Total4/10 (40.0%)

3.4 Technical Score

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

Penke's Symbol Scanner

  
  
IndicatorConditionValue
RsiGreater than5054.344
Ma 20Greater thanMa 508.329
Ma 50Greater thanMa 1008.166
Ma 100Greater thanMa 2007.402
OpenGreater thanClose8.750
Total4/5 (80.0%)

4. In-depth Analysis

4.1 About Mesnac Co Ltd

Mesnac Co., Ltd. engages in the research, development, and innovation of information equipment and software application for rubber industry in China and internationally. The company offers mixing solutions; mixer feeding systems; chemical weighing systems; rubber grinding and blending systems; volumetric metering systems; open mill automatic mixing systems; batch-off line equipment; inner-liner production lines; pin type cold feed extruders; APH-2 AT-3 apex lines; steel cord belt cutters; steel cord ply cutting lines; and fabric and textile ply cutters. It also provides tire building machines; hydraulic cutting presses; tire mold systems; tire X-ray inspection machines; tire uniformity and dynamic balance testing lines; tire uniformity testing machines; mixed reality application system; RFID tire whole solutions; RFID based process management and control system of tire production; powder industry valves; and vulcanization control valves. The company was founded in 2000 and is based in Qingdao, China.

Fundamental data was last updated by Penke on 2024-12-08 21:48:05.

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 inefficient 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 just able to pay all its short-term debts.
The company is just not able to pay all its short-term debts with the most liquid assets.
Solvency Details
 Compared to previous yearCompared to industry
The company is able to pay all its debts by selling its assets.
The company is just not 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 fair priced.
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 Mesnac earns for each ¥1 of revenue.

  • Above 10% is considered healthy but always compare Mesnac to the Specialty Industrial Machinery industry mean.
  • A Net Profit Margin of 9.2% means that ¥0.09 for each ¥1 in revenue is generated as profit.

Let's take a look of the Net Profit Margin trends of Mesnac Co Ltd:

  • The MRQ is 9.2%. The company is making a profit. +1
  • The TTM is 6.8%. The company is making a profit. +1
Trends
Current periodCompared to+/- 
MRQ9.2%TTM6.8%+2.4%
TTM6.8%YOY5.8%+1.0%
TTM6.8%5Y3.8%+3.0%
5Y3.8%10Y-0.8%+4.6%
Compared to industry (Specialty Industrial Machinery)
PeriodCompanyIndustry (mean)+/- 
MRQ9.2%5.6%+3.6%
TTM6.8%5.1%+1.7%
YOY5.8%5.2%+0.6%
5Y3.8%4.7%-0.9%
10Y-0.8%4.8%-5.6%
4.3.1.2. Return on Assets

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

  • Above 5% is considered healthy but always compare Mesnac to the Specialty Industrial Machinery industry mean.
  • 0.9% Return on Assets means that Mesnac generated ¥0.01 profit for each $1 in assets.

Let's take a look of the Return on Assets trends of Mesnac Co Ltd:

  • The MRQ is 0.9%. Using its assets, the company is inefficient in making profit. -1
  • The TTM is 0.7%. Using its assets, the company is inefficient in making profit. -1
Trends
Current periodCompared to+/- 
MRQ0.9%TTM0.7%+0.2%
TTM0.7%YOY0.5%+0.2%
TTM0.7%5Y0.4%+0.3%
5Y0.4%10Y0.0%+0.4%
Compared to industry (Specialty Industrial Machinery)
PeriodCompanyIndustry (mean)+/- 
MRQ0.9%1.0%-0.1%
TTM0.7%1.0%-0.3%
YOY0.5%1.0%-0.5%
5Y0.4%1.0%-0.6%
10Y0.0%1.1%-1.1%
4.3.1.3. Return on Equity

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

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

Let's take a look of the Return on Equity trends of Mesnac Co Ltd:

  • The MRQ is 2.7%. Using its investors money, the company is inefficient in making profit. -1
  • The TTM is 2.1%. Using its investors money, the company is inefficient in making profit. -1
Trends
Current periodCompared to+/- 
MRQ2.7%TTM2.1%+0.5%
TTM2.1%YOY1.6%+0.6%
TTM2.1%5Y1.2%+1.0%
5Y1.2%10Y0.2%+0.9%
Compared to industry (Specialty Industrial Machinery)
PeriodCompanyIndustry (mean)+/- 
MRQ2.7%2.4%+0.3%
TTM2.1%2.1%+0.0%
YOY1.6%2.2%-0.6%
5Y1.2%1.9%-0.7%
10Y0.2%2.2%-2.0%
3rd party ad coffee SUPPORTERis ad-free.

4.3.2. Operating Efficiency of Mesnac Co Ltd.

4.3.2. Operating Efficiency
4.3.2.1. Operating Margin

Measures how efficient Mesnac is operating .

  • Measures how much profit Mesnac 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 Mesnac 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 Mesnac Co Ltd:

  • The MRQ is 0.0%. The data is not here.
Trends
Current periodCompared to+/- 
MRQ-TTM2.4%-2.4%
TTM2.4%YOY6.7%-4.3%
TTM2.4%5Y3.3%-1.0%
5Y3.3%10Y-1.7%+5.0%
Compared to industry (Specialty Industrial Machinery)
PeriodCompanyIndustry (mean)+/- 
MRQ-9.1%-9.1%
TTM2.4%6.8%-4.4%
YOY6.7%6.1%+0.6%
5Y3.3%5.8%-2.5%
10Y-1.7%5.3%-7.0%
4.3.2.2. Operating Ratio

Measures how efficient Mesnac is keeping operating costs low.

  • Below 1 is considered healthy (always compare to Specialty Industrial Machinery industry mean).
  • An Operation Ratio of 1.61 means that the operating costs are ¥1.61 for each ¥1 in net sales.

Let's take a look of the Operating Ratio trends of Mesnac Co Ltd:

  • The MRQ is 1.608. The company is inefficient in keeping operating costs low. -1
  • The TTM is 1.284. The company is inefficient in keeping operating costs low. -1
Trends
Current periodCompared to+/- 
MRQ1.608TTM1.284+0.324
TTM1.284YOY0.916+0.367
TTM1.2845Y1.021+0.263
5Y1.02110Y1.014+0.007
Compared to industry (Specialty Industrial Machinery)
PeriodCompanyIndustry (mean)+/- 
MRQ1.6081.445+0.163
TTM1.2841.366-0.082
YOY0.9161.343-0.427
5Y1.0211.354-0.333
10Y1.0141.197-0.183
3rd party ad coffee SUPPORTERis ad-free.

4.4.3. Liquidity of Mesnac Co Ltd.

4.4.3. Liquidity
4.4.3.1. Current Ratio

Measures if Mesnac is able to pay off Short-term Debt.

  • Above 1.5 is considered healthy (always compare to Specialty Industrial Machinery industry mean).
  • A Current Ratio of 1.31 means the company has ¥1.31 in assets for each ¥1 in short-term debts.

Let's take a look of the Current Ratio trends of Mesnac Co Ltd:

  • The MRQ is 1.312. The company is just able to pay all its short-term debts.
  • The TTM is 1.279. The company is just able to pay all its short-term debts.
Trends
Current periodCompared to+/- 
MRQ1.312TTM1.279+0.033
TTM1.279YOY1.335-0.057
TTM1.2795Y1.486-0.207
5Y1.48610Y1.758-0.272
Compared to industry (Specialty Industrial Machinery)
PeriodCompanyIndustry (mean)+/- 
MRQ1.3121.693-0.381
TTM1.2791.701-0.422
YOY1.3351.686-0.351
5Y1.4861.721-0.235
10Y1.7581.654+0.104
4.4.3.2. Quick Ratio

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

  • Above 1 is considered healthy but always compare Mesnac to the Specialty Industrial Machinery industry mean.
  • A Quick Ratio of 0.24 means the company can pay off ¥0.24 for each ¥1 in debt (using most liquid assets).

Let's take a look of the Quick Ratio trends of Mesnac Co Ltd:

  • The MRQ is 0.239. The company is just not able to pay all its short-term debts with the most liquid assets. -1
  • The TTM is 0.482. The company is just not able to pay all its short-term debts with the most liquid assets. -1
Trends
Current periodCompared to+/- 
MRQ0.239TTM0.482-0.243
TTM0.482YOY0.735-0.253
TTM0.4825Y0.961-0.479
5Y0.96110Y1.153-0.192
Compared to industry (Specialty Industrial Machinery)
PeriodCompanyIndustry (mean)+/- 
MRQ0.2390.726-0.487
TTM0.4820.809-0.327
YOY0.7350.884-0.149
5Y0.9610.956+0.005
10Y1.1530.967+0.186
3rd party ad coffee SUPPORTERis ad-free.

4.5.4. Solvency of Mesnac Co Ltd.

4.5.4. Solvency
4.5.4.1. Debt to Asset Ratio

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

  • Below 1 (100%) is considered healthy but always compare Mesnac to Specialty Industrial Machinery industry mean.
  • A Debt to Asset Ratio of 0.66 means that Mesnac assets are financed with 65.6% credit (debt) and the remaining percentage (100% - 65.6%) is financed by its owners/shareholders. 

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

  • The MRQ is 0.656. The company is able to pay all its debts by selling its assets. +1
  • The TTM is 0.656. The company is able to pay all its debts by selling its assets. +1
Trends
Current periodCompared to+/- 
MRQ0.656TTM0.656-0.001
TTM0.656YOY0.633+0.024
TTM0.6565Y0.567+0.089
5Y0.56710Y0.517+0.050
Compared to industry (Specialty Industrial Machinery)
PeriodCompanyIndustry (mean)+/- 
MRQ0.6560.490+0.166
TTM0.6560.491+0.165
YOY0.6330.506+0.127
5Y0.5670.502+0.065
10Y0.5170.495+0.022
4.5.4.2. Debt to Equity Ratio

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

  • Below 2 is considered healthy but always compare Mesnac to the Specialty Industrial Machinery industry mean.
  • A Debt to Equity ratio of 201.3% means that company has ¥2.01 debt for each ¥1 in shareholders equity.

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

  • The MRQ is 2.013. The company is just not able to pay all its debts with equity.
  • The TTM is 2.017. The company is just not able to pay all its debts with equity.
Trends
Current periodCompared to+/- 
MRQ2.013TTM2.017-0.003
TTM2.017YOY1.832+0.185
TTM2.0175Y1.473+0.544
5Y1.47310Y1.202+0.271
Compared to industry (Specialty Industrial Machinery)
PeriodCompanyIndustry (mean)+/- 
MRQ2.0130.963+1.050
TTM2.0170.959+1.058
YOY1.8321.038+0.794
5Y1.4731.075+0.398
10Y1.2021.053+0.149
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 Mesnac generates.

  • Above 15 is considered overpriced but always compare Mesnac to the Specialty Industrial Machinery industry mean.
  • A PE ratio of 13.73 means the investor is paying ¥13.73 for every ¥1 in earnings.

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

  • The EOD is 14.347. Based on the earnings, the company is underpriced. +1
  • The MRQ is 13.725. Based on the earnings, the company is underpriced. +1
  • The TTM is 16.955. Based on the earnings, the company is fair priced.
Trends
Current periodCompared to+/- 
EOD14.347MRQ13.725+0.622
MRQ13.725TTM16.955-3.229
TTM16.955YOY20.008-3.053
TTM16.9555Y47.009-30.054
5Y47.00910Y66.116-19.107
Compared to industry (Specialty Industrial Machinery)
PeriodCompanyIndustry (mean)+/- 
EOD14.34719.620-5.273
MRQ13.72518.125-4.400
TTM16.95519.321-2.366
YOY20.00818.587+1.421
5Y47.00921.755+25.254
10Y66.11627.976+38.140
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 Mesnac Co Ltd:

  • The EOD is -121.077. Based on how much money comes from the company's main activities, the company is expensive. -2
  • The MRQ is -115.831. Based on how much money comes from the company's main activities, the company is expensive. -2
  • The TTM is 32.647. Based on how much money comes from the company's main activities, the company is fair priced.
Trends
Current periodCompared to+/- 
EOD-121.077MRQ-115.831-5.246
MRQ-115.831TTM32.647-148.479
TTM32.647YOY-12.781+45.428
TTM32.6475Y5.068+27.579
5Y5.06810Y-8.228+13.296
Compared to industry (Specialty Industrial Machinery)
PeriodCompanyIndustry (mean)+/- 
EOD-121.0776.829-127.906
MRQ-115.8316.646-122.477
TTM32.6472.685+29.962
YOY-12.7811.815-14.596
5Y5.0681.475+3.593
10Y-8.2281.243-9.471
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 Mesnac 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 1.40 means the investor is paying ¥1.40 for each ¥1 in book value.

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

  • The EOD is 1.460. Based on the equity, the company is underpriced. +1
  • The MRQ is 1.397. Based on the equity, the company is underpriced. +1
  • The TTM is 1.282. Based on the equity, the company is underpriced. +1
Trends
Current periodCompared to+/- 
EOD1.460MRQ1.397+0.063
MRQ1.397TTM1.282+0.115
TTM1.282YOY1.316-0.034
TTM1.2825Y1.267+0.015
5Y1.26710Y1.886-0.619
Compared to industry (Specialty Industrial Machinery)
PeriodCompanyIndustry (mean)+/- 
EOD1.4602.305-0.845
MRQ1.3972.027-0.630
TTM1.2822.145-0.863
YOY1.3162.208-0.892
5Y1.2672.472-1.205
10Y1.8862.886-1.000
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 Assets17,286,030
Total Liabilities11,337,017
Total Stockholder Equity5,631,134
 As reported
Total Liabilities 11,337,017
Total Stockholder Equity+ 5,631,134
Total Assets = 17,286,030

Assets

Total Assets17,286,030
Total Current Assets13,145,018
Long-term Assets4,141,011
Total Current Assets
Cash And Cash Equivalents 2,465,610
Short-term Investments 1,376,035
Net Receivables 1,016,702
Inventory 6,540,605
Other Current Assets 244,947
Total Current Assets  (as reported)13,145,018
Total Current Assets  (calculated)11,643,899
+/- 1,501,119
Long-term Assets
Property Plant Equipment 2,935,780
Intangible Assets 400,602
Long-term Assets Other 31,508
Long-term Assets  (as reported)4,141,011
Long-term Assets  (calculated)3,367,889
+/- 773,122

Liabilities & Shareholders' Equity

Total Current Liabilities10,022,853
Long-term Liabilities1,314,164
Total Stockholder Equity5,631,134
Total Current Liabilities
Short Long Term Debt 249,718
Accounts payable 3,723,325
Other Current Liabilities 589,449
Total Current Liabilities  (as reported)10,022,853
Total Current Liabilities  (calculated)4,562,492
+/- 5,460,361
Long-term Liabilities
Long term Debt 1,173,236
Capital Lease Obligations Min Short Term Debt41,557
Long-term Liabilities Other 25,228
Long-term Liabilities  (as reported)1,314,164
Long-term Liabilities  (calculated)1,240,021
+/- 74,143
Total Stockholder Equity
Retained Earnings 2,068,626
Total Stockholder Equity (as reported)5,631,134
Total Stockholder Equity (calculated)2,068,626
+/- 3,562,508
Other
Capital Stock1,014,532
Common Stock Shares Outstanding 1,014,532
Net Invested Capital 7,054,089
Net Working Capital 3,122,165
Property Plant and Equipment Gross 2,935,780



6.2. Balance Sheets Structured

Currency in CNY. All numbers in thousands.

 Trend2024-09-302024-06-302024-03-312023-12-312023-09-302023-06-302023-03-312022-12-312022-09-302022-06-302022-03-312021-12-312021-09-302021-06-302021-03-312020-12-312020-09-302020-06-302020-03-312019-12-312019-09-302019-06-302019-03-312018-12-312018-09-302018-06-302018-03-312017-12-312017-09-302017-06-302017-03-312016-12-312016-09-302016-06-302016-03-312015-12-312015-09-302015-06-302015-03-312014-12-312014-09-302014-06-302014-03-312013-12-312013-09-302013-06-302013-03-312012-12-312012-09-302012-06-302012-03-312011-12-312011-09-302011-06-302011-03-312010-12-312010-09-302010-06-302010-03-312009-12-312009-09-302009-06-302009-03-312008-12-312008-09-302008-06-302008-03-312007-12-312007-09-302007-06-302007-03-312006-12-312006-09-302006-06-302006-03-312005-12-312005-09-302004-12-312003-12-31
> Total Assets 
266,908
421,202
0
607,383
0
692,700
792,093
1,271,904
1,343,598
1,377,783
1,392,358
1,702,667
1,712,931
1,991,429
2,060,531
2,089,733
2,111,361
2,786,164
2,827,730
2,816,796
2,872,658
3,213,952
3,520,904
4,064,884
4,058,057
5,476,274
5,401,762
5,376,608
5,706,018
5,910,908
6,069,680
6,354,272
6,109,413
6,316,196
6,522,120
6,753,162
6,541,897
7,386,898
7,589,301
7,889,120
8,444,798
8,266,190
7,949,278
8,060,702
9,076,099
8,206,204
8,248,367
8,242,254
8,362,295
8,610,274
8,845,209
8,392,502
8,663,870
8,971,378
9,195,342
8,786,599
8,256,178
8,715,678
8,579,373
8,013,798
7,734,886
8,011,264
8,568,626
8,172,586
9,099,097
9,772,665
10,262,413
10,867,289
11,280,695
12,583,887
13,022,210
13,725,145
13,710,376
14,194,210
15,401,992
15,961,879
16,654,179
16,911,248
17,286,030
17,286,03016,911,24816,654,17915,961,87915,401,99214,194,21013,710,37613,725,14513,022,21012,583,88711,280,69510,867,28910,262,4139,772,6659,099,0978,172,5868,568,6268,011,2647,734,8868,013,7988,579,3738,715,6788,256,1788,786,5999,195,3428,971,3788,663,8708,392,5028,845,2098,610,2748,362,2958,242,2548,248,3678,206,2049,076,0998,060,7027,949,2788,266,1908,444,7987,889,1207,589,3017,386,8986,541,8976,753,1626,522,1206,316,1966,109,4136,354,2726,069,6805,910,9085,706,0185,376,6085,401,7625,476,2744,058,0574,064,8843,520,9043,213,9522,872,6582,816,7962,827,7302,786,1642,111,3612,089,7332,060,5311,991,4291,712,9311,702,6671,392,3581,377,7831,343,5981,271,904792,093692,7000607,3830421,202266,908
   > Total Current Assets 
0
0
0
477,056
0
536,286
637,055
1,099,916
1,163,778
1,204,299
1,215,668
1,407,307
1,412,550
1,664,474
1,678,669
1,609,930
1,609,002
2,272,222
2,273,112
2,168,038
2,204,349
2,481,219
2,718,375
3,177,075
3,134,818
4,319,121
4,239,203
4,160,408
4,439,633
4,577,539
4,857,038
4,953,497
4,620,759
4,809,284
4,934,763
4,812,757
4,644,088
4,603,642
4,683,128
4,906,571
5,377,764
5,218,979
5,078,834
5,012,095
6,082,629
5,254,632
5,245,373
5,517,680
5,746,261
5,855,533
6,084,868
5,705,093
5,992,428
6,317,144
6,515,762
6,321,371
6,028,684
6,510,080
6,411,536
5,854,594
5,586,194
5,874,933
6,385,301
5,894,404
6,685,186
7,328,248
7,664,291
8,099,256
8,363,046
9,202,503
9,499,846
10,023,605
9,947,340
10,434,628
11,599,523
11,868,465
12,536,254
12,797,812
13,145,018
13,145,01812,797,81212,536,25411,868,46511,599,52310,434,6289,947,34010,023,6059,499,8469,202,5038,363,0468,099,2567,664,2917,328,2486,685,1865,894,4046,385,3015,874,9335,586,1945,854,5946,411,5366,510,0806,028,6846,321,3716,515,7626,317,1445,992,4285,705,0936,084,8685,855,5335,746,2615,517,6805,245,3735,254,6326,082,6295,012,0955,078,8345,218,9795,377,7644,906,5714,683,1284,603,6424,644,0884,812,7574,934,7634,809,2844,620,7594,953,4974,857,0384,577,5394,439,6334,160,4084,239,2034,319,1213,134,8183,177,0752,718,3752,481,2192,204,3492,168,0382,273,1122,272,2221,609,0021,609,9301,678,6691,664,4741,412,5501,407,3071,215,6681,204,2991,163,7781,099,916637,055536,2860477,056000
       Cash And Cash Equivalents 
0
0
0
150,969
0
153,630
193,259
599,621
550,694
538,411
418,144
453,803
426,181
473,985
415,528
420,669
363,422
985,733
1,007,392
848,812
624,303
791,306
789,963
830,542
592,250
1,429,820
880,117
690,724
785,621
836,717
746,347
658,735
420,158
400,645
538,786
829,863
589,762
457,607
437,009
617,586
1,139,478
897,879
474,293
701,915
1,735,147
533,391
630,582
1,008,286
896,681
1,200,422
1,519,956
1,248,543
1,269,237
1,169,297
956,527
1,057,935
1,050,458
1,449,011
1,328,777
990,919
559,548
701,844
904,451
1,702,210
715,227
1,253,732
1,314,808
1,999,910
1,170,330
2,487,664
1,948,158
2,749,149
1,622,448
1,831,142
1,774,568
2,955,648
3,341,274
2,781,989
2,465,610
2,465,6102,781,9893,341,2742,955,6481,774,5681,831,1421,622,4482,749,1491,948,1582,487,6641,170,3301,999,9101,314,8081,253,732715,2271,702,210904,451701,844559,548990,9191,328,7771,449,0111,050,4581,057,935956,5271,169,2971,269,2371,248,5431,519,9561,200,422896,6811,008,286630,582533,3911,735,147701,915474,293897,8791,139,478617,586437,009457,607589,762829,863538,786400,645420,158658,735746,347836,717785,621690,724880,1171,429,820592,250830,542789,963791,306624,303848,8121,007,392985,733363,422420,669415,528473,985426,181453,803418,144538,411550,694599,621193,259153,6300150,969000
       Short-term Investments 
0
0
0
0
0
0
0
0
0
-21,105
-20,884
0
0
0
0
0
0
0
0
-20,356
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
-45,704
-45,783
0
-44,519
-44,412
-44,639
-44,226
-43,400
-42,648
-46,055
-42,600
-41,304
-35,465
-35,510
-34,472
-34,133
-33,818
-35,632
-35,718
-35,305
-3,606
1,140,000
1,301,000
1,220,000
1,122,322
1,051,001
1,071,010
1,031,001
105,353
1,475,553
895,553
670,493
325,053
1,025,051
583,368
954,368
105,053
955,053
895,053
932,053
700,167
861,277
1,396,035
1,376,035
1,376,0351,396,035861,277700,167932,053895,053955,053105,053954,368583,3681,025,051325,053670,493895,5531,475,553105,3531,031,0011,071,0101,051,0011,122,3221,220,0001,301,0001,140,000-3,606-35,305-35,718-35,632-33,818-34,133-34,472-35,510-35,465-41,304-42,600-46,055-42,648-43,400-44,226-44,639-44,412-44,5190-45,783-45,704000000000000000-20,35600000000-20,884-21,105000000000
       Net Receivables 
62,162
110,831
0
233,834
0
290,683
322,397
354,018
433,607
447,819
519,936
565,392
539,620
711,502
734,882
715,909
798,519
896,490
927,854
965,474
1,137,854
1,231,667
1,328,374
1,734,652
1,859,922
2,170,938
2,611,595
2,692,555
2,815,780
2,823,488
3,026,444
3,035,253
2,873,654
3,130,675
3,041,047
2,654,026
2,764,147
2,775,171
2,684,277
2,739,182
2,595,173
2,889,856
2,953,124
2,758,309
2,709,865
2,808,944
2,613,788
2,195,462
2,423,128
2,384,083
2,413,596
2,238,063
2,377,671
2,360,015
2,460,618
2,425,696
2,692,124
2,566,427
2,557,632
2,172,146
2,304,402
2,319,427
2,461,422
1,883,748
1,909,677
2,133,699
2,186,541
2,151,475
2,279,145
2,045,603
2,051,948
2,144,533
2,192,879
2,341,742
2,667,186
2,363,091
2,119,999
1,022,692
1,016,702
1,016,7021,022,6922,119,9992,363,0912,667,1862,341,7422,192,8792,144,5332,051,9482,045,6032,279,1452,151,4752,186,5412,133,6991,909,6771,883,7482,461,4222,319,4272,304,4022,172,1462,557,6322,566,4272,692,1242,425,6962,460,6182,360,0152,377,6712,238,0632,413,5962,384,0832,423,1282,195,4622,613,7882,808,9442,709,8652,758,3092,953,1242,889,8562,595,1732,739,1822,684,2772,775,1712,764,1472,654,0263,041,0473,130,6752,873,6543,035,2533,026,4442,823,4882,815,7802,692,5552,611,5952,170,9381,859,9221,734,6521,328,3741,231,6671,137,854965,474927,854896,490798,519715,909734,882711,502539,620565,392519,936447,819433,607354,018322,397290,6830233,8340110,83162,162
       Other Current Assets 
28,758
18,662
0
-7,753
0
-10,190
-12,278
-12,375
-15,024
-16,392
-21,366
-24,989
-25,952
-36,227
-36,172
-9,313
-11,883
-20,861
-12,875
-11,626
-16,276
-35,602
-39,558
-25,191
-40,129
-38,537
-47,904
317
87
13
165
272
49
71
132
102,251
20,110
114,269
182,242
222,276
229,269
199,331
197,404
179,383
174,429
452,633
424,065
824,866
873,041
772,360
615,580
881,379
973,377
1,384,293
1,640,622
1,659,382
103,682
124,691
123,186
110,681
106,824
117,554
138,708
96,871
117,273
123,054
118,436
118,281
102,190
33,526
65,831
363,644
327,652
291,353
303,703
176,284
174,932
204,056
244,947
244,947204,056174,932176,284303,703291,353327,652363,64465,83133,526102,190118,281118,436123,054117,27396,871138,708117,554106,824110,681123,186124,691103,6821,659,3821,640,6221,384,293973,377881,379615,580772,360873,041824,866424,065452,633174,429179,383197,404199,331229,269222,276182,242114,26920,110102,25113271492721651387317-47,904-38,537-40,129-25,191-39,558-35,602-16,276-11,626-12,875-20,861-11,883-9,313-36,172-36,227-25,952-24,989-21,366-16,392-15,024-12,375-12,278-10,1900-7,753018,66228,758
   > Long-term Assets 
0
0
0
130,327
0
156,414
155,038
171,988
179,820
173,484
176,690
295,360
300,380
326,955
381,862
479,803
502,358
513,942
554,618
648,757
668,309
732,733
802,529
887,809
923,238
1,157,153
1,162,559
1,216,200
1,266,386
1,333,370
1,212,642
1,400,775
1,488,654
1,506,912
1,587,357
1,940,405
1,897,809
2,783,256
2,906,173
2,982,549
3,067,035
3,047,212
2,870,444
3,048,607
2,993,470
2,951,572
3,002,994
2,724,574
2,616,034
2,754,741
2,760,341
2,687,409
2,671,442
2,654,233
2,679,581
2,465,228
2,227,494
2,205,598
2,167,837
2,159,205
2,148,693
2,136,331
2,183,324
2,278,182
2,413,910
2,444,417
2,598,122
2,768,033
2,917,649
3,381,384
3,522,363
3,701,540
3,763,036
3,759,582
3,802,468
4,093,414
4,117,925
4,113,435
4,141,011
4,141,0114,113,4354,117,9254,093,4143,802,4683,759,5823,763,0363,701,5403,522,3633,381,3842,917,6492,768,0332,598,1222,444,4172,413,9102,278,1822,183,3242,136,3312,148,6932,159,2052,167,8372,205,5982,227,4942,465,2282,679,5812,654,2332,671,4422,687,4092,760,3412,754,7412,616,0342,724,5743,002,9942,951,5722,993,4703,048,6072,870,4443,047,2123,067,0352,982,5492,906,1732,783,2561,897,8091,940,4051,587,3571,506,9121,488,6541,400,7751,212,6421,333,3701,266,3861,216,2001,162,5591,157,153923,238887,809802,529732,733668,309648,757554,618513,942502,358479,803381,862326,955300,380295,360176,690173,484179,820171,988155,038156,4140130,327000
       Property Plant Equipment 
75,795
108,273
0
116,016
0
115,232
114,421
121,482
95,469
89,310
93,453
191,546
197,691
223,425
269,047
294,709
320,007
333,566
371,175
462,699
485,288
543,025
608,206
681,882
706,877
720,251
762,922
809,668
818,814
876,331
806,689
857,307
858,549
856,121
907,689
1,114,401
1,105,355
1,695,874
1,672,722
1,745,892
1,835,227
1,817,813
1,804,551
1,822,478
1,849,931
1,852,381
1,856,742
1,720,045
1,653,893
1,638,812
1,631,935
1,630,270
1,610,637
1,604,621
1,603,733
1,628,553
1,405,551
1,381,171
1,333,778
1,319,569
1,309,936
1,317,457
1,359,395
1,395,752
1,438,300
1,465,974
1,604,231
1,769,435
1,980,080
2,096,648
2,116,624
2,356,396
2,342,793
2,313,225
2,413,031
2,883,943
2,843,439
2,865,157
2,935,780
2,935,7802,865,1572,843,4392,883,9432,413,0312,313,2252,342,7932,356,3962,116,6242,096,6481,980,0801,769,4351,604,2311,465,9741,438,3001,395,7521,359,3951,317,4571,309,9361,319,5691,333,7781,381,1711,405,5511,628,5531,603,7331,604,6211,610,6371,630,2701,631,9351,638,8121,653,8931,720,0451,856,7421,852,3811,849,9311,822,4781,804,5511,817,8131,835,2271,745,8921,672,7221,695,8741,105,3551,114,401907,689856,121858,549857,307806,689876,331818,814809,668762,922720,251706,877681,882608,206543,025485,288462,699371,175333,566320,007294,709269,047223,425197,691191,54693,45389,31095,469121,482114,421115,2320116,0160108,27375,795
       Goodwill 
0
0
0
0
0
0
0
0
4,167
4,167
4,167
9,526
9,526
9,526
9,526
9,526
9,526
9,526
9,526
9,526
10,510
10,510
10,705
10,705
10,705
10,705
10,705
18,085
18,078
18,113
18,132
80,962
113,127
113,021
112,986
75,514
75,531
242,961
242,961
243,207
243,207
243,207
243,207
243,207
243,207
243,207
243,207
233,681
233,681
233,860
233,681
233,681
233,681
234,211
234,211
52,721
52,721
52,721
52,721
52,721
52,721
52,721
52,721
52,192
52,192
52,192
52,192
0
0
0
0
0
0
0
0
0
0
0
0
00000000000052,19252,19252,19252,19252,72152,72152,72152,72152,72152,72152,72152,721234,211234,211233,681233,681233,681233,860233,681233,681243,207243,207243,207243,207243,207243,207243,207243,207242,961242,96175,53175,514112,986113,021113,12780,96218,13218,11318,07818,08510,70510,70510,70510,70510,70510,51010,5109,5269,5269,5269,5269,5269,5269,5269,5269,5264,1674,1674,16700000000
       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
190,532
218,835
216,306
216,344
216,429
216,600
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
00000000000000000000216,600216,429216,344216,306218,835190,53200000000000000000000000000000000000000000000000000000
       Intangible Assets 
6,379
2,564
0
2,051
0
29,914
29,654
42,233
48,154
49,325
48,953
63,706
63,591
63,201
63,466
135,903
135,093
136,920
136,027
137,605
137,408
136,813
136,298
137,153
136,501
135,811
135,094
136,756
135,786
135,295
109,870
124,434
123,931
126,880
125,883
132,455
131,838
274,505
319,447
317,677
312,657
310,122
324,757
390,315
394,752
390,111
388,547
393,315
379,772
467,141
460,817
413,661
409,194
406,993
401,825
335,246
329,778
323,939
344,132
335,302
330,842
326,860
324,505
325,843
361,160
358,053
356,577
333,524
329,834
326,078
365,485
372,515
399,496
389,431
410,170
402,822
408,065
401,615
400,602
400,602401,615408,065402,822410,170389,431399,496372,515365,485326,078329,834333,524356,577358,053361,160325,843324,505326,860330,842335,302344,132323,939329,778335,246401,825406,993409,194413,661460,817467,141379,772393,315388,547390,111394,752390,315324,757310,122312,657317,677319,447274,505131,838132,455125,883126,880123,931124,434109,870135,295135,786136,756135,094135,811136,501137,153136,298136,813137,408137,605136,027136,920135,093135,90363,46663,20163,59163,70648,95349,32548,15442,23329,65429,91402,05102,5646,379
       Long-term Assets Other 
0
0
0
12,260
0
11,268
10,963
8,273
23,938
-372
-373
24,496
24,443
24,117
23,928
23,561
23,371
23,182
22,674
-7
24,225
29,851
33,996
34,097
43,211
273,309
236,935
230,855
270,317
272,991
245,456
264,287
314,824
315,237
333,442
1,000
-121
355,086
1,000
30,491
13,208
1,000
1,000
20,685
20,101
9,763
43,743
35,713
35,471
77,756
91,670
60,169
65,164
63,033
65,948
64,069
1,200,058
1,375,771
1,289,006
1,194,570
1,138,507
1,143,521
1,114,832
190,912
1,628,975
1,056,676
876,783
622,956
1,270,370
841,546
1,219,973
270,566
1,152,445
1,125,455
1,092,083
2,879
88,104
71,136
31,508
31,50871,13688,1042,8791,092,0831,125,4551,152,445270,5661,219,973841,5461,270,370622,956876,7831,056,6761,628,975190,9121,114,8321,143,5211,138,5071,194,5701,289,0061,375,7711,200,05864,06965,94863,03365,16460,16991,67077,75635,47135,71343,7439,76320,10120,6851,0001,00013,20830,4911,000355,086-1211,000333,442315,237314,824264,287245,456272,991270,317230,855236,935273,30943,21134,09733,99629,85124,225-722,67423,18223,37123,56123,92824,11724,44324,496-373-37223,9388,27310,96311,268012,260000
> Total Liabilities 
133,449
225,198
0
336,071
0
369,679
454,327
444,762
500,432
523,613
511,062
753,634
737,064
950,007
984,208
921,302
902,901
921,734
892,248
763,312
771,961
1,061,700
1,295,831
1,683,312
1,614,278
2,712,140
2,655,808
2,445,002
2,703,092
2,877,737
3,027,388
3,191,392
2,908,285
3,077,956
3,274,455
3,442,824
3,203,373
4,014,658
4,149,718
4,390,367
4,904,213
3,970,792
3,750,650
3,600,552
4,671,269
3,723,977
3,828,946
3,381,652
3,519,116
3,763,915
3,954,559
3,537,529
3,798,615
4,060,271
4,269,528
4,257,818
3,716,803
4,142,329
4,014,602
3,566,946
3,265,148
3,494,845
4,040,116
3,651,370
4,575,127
5,197,160
5,648,793
6,146,125
6,522,278
7,764,146
8,054,351
8,631,575
8,538,313
8,944,092
9,990,579
10,352,291
11,006,772
11,170,625
11,337,017
11,337,01711,170,62511,006,77210,352,2919,990,5798,944,0928,538,3138,631,5758,054,3517,764,1466,522,2786,146,1255,648,7935,197,1604,575,1273,651,3704,040,1163,494,8453,265,1483,566,9464,014,6024,142,3293,716,8034,257,8184,269,5284,060,2713,798,6153,537,5293,954,5593,763,9153,519,1163,381,6523,828,9463,723,9774,671,2693,600,5523,750,6503,970,7924,904,2134,390,3674,149,7184,014,6583,203,3733,442,8243,274,4553,077,9562,908,2853,191,3923,027,3882,877,7372,703,0922,445,0022,655,8082,712,1401,614,2781,683,3121,295,8311,061,700771,961763,312892,248921,734902,901921,302984,208950,007737,064753,634511,062523,613500,432444,762454,327369,6790336,0710225,198133,449
   > Total Current Liabilities 
117,493
217,228
0
327,877
0
360,839
445,487
435,122
477,302
512,960
500,888
748,037
731,339
934,431
969,392
907,016
891,695
912,875
886,143
758,747
769,077
1,059,304
1,289,075
1,644,252
1,555,983
1,688,306
1,663,081
1,460,523
1,698,125
1,873,020
2,024,409
2,135,801
1,851,605
1,925,149
2,122,576
2,186,378
1,907,023
3,500,684
3,624,159
3,866,076
4,380,690
3,393,404
3,203,682
3,220,694
3,312,138
2,392,291
2,499,941
1,922,372
2,078,779
2,330,024
2,522,142
2,196,118
2,448,464
2,754,033
2,968,220
2,980,783
3,540,233
3,867,524
3,799,716
3,359,860
3,058,716
3,287,455
3,975,557
3,511,498
4,086,150
4,686,294
5,049,739
5,083,197
5,425,197
6,632,360
6,896,306
7,511,840
7,342,469
7,774,575
8,850,347
9,314,329
9,853,486
10,189,205
10,022,853
10,022,85310,189,2059,853,4869,314,3298,850,3477,774,5757,342,4697,511,8406,896,3066,632,3605,425,1975,083,1975,049,7394,686,2944,086,1503,511,4983,975,5573,287,4553,058,7163,359,8603,799,7163,867,5243,540,2332,980,7832,968,2202,754,0332,448,4642,196,1182,522,1422,330,0242,078,7791,922,3722,499,9412,392,2913,312,1383,220,6943,203,6823,393,4044,380,6903,866,0763,624,1593,500,6841,907,0232,186,3782,122,5761,925,1491,851,6052,135,8012,024,4091,873,0201,698,1251,460,5231,663,0811,688,3061,555,9831,644,2521,289,0751,059,304769,077758,747886,143912,875891,695907,016969,392934,431731,339748,037500,888512,960477,302435,122445,487360,8390327,8770217,228117,493
       Short-term Debt 
0
0
0
146,900
0
135,000
204,800
156,000
111,000
101,000
0
92,000
100,000
130,000
130,000
210,000
160,000
160,000
160,000
80,000
30,000
110,000
210,000
248,000
345,000
400,000
120,000
103,000
245,000
204,143
206,807
222,468
83,865
87,761
75,021
85,011
102,079
1,269,777
1,720,890
1,318,783
1,469,740
1,809,094
1,583,600
1,458,020
1,605,556
807,770
889,772
115,008
111,983
249,588
337,911
188,942
488,972
883,976
939,073
927,275
1,390,967
1,544,608
1,429,027
911,526
597,674
701,647
663,058
347,375
542,610
481,744
170,002
72,187
255,002
807,267
650,231
477,898
719,259
582,920
541,202
2,524,697
1,265,991
0
0
001,265,9912,524,697541,202582,920719,259477,898650,231807,267255,00272,187170,002481,744542,610347,375663,058701,647597,674911,5261,429,0271,544,6081,390,967927,275939,073883,976488,972188,942337,911249,588111,983115,008889,772807,7701,605,5561,458,0201,583,6001,809,0941,469,7401,318,7831,720,8901,269,777102,07985,01175,02187,76183,865222,468206,807204,143245,000103,000120,000400,000345,000248,000210,000110,00030,00080,000160,000160,000160,000210,000130,000130,000100,00092,0000101,000111,000156,000204,800135,0000146,900000
       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
39,814
1,355,562
1,511,539
1,416,011
911,526
597,674
701,647
663,058
347,375
542,610
481,744
170,002
71,988
255,002
807,267
650,231
429,608
710,985
549,597
540,344
688,978
1,154,735
592,118
249,718
249,718592,1181,154,735688,978540,344549,597710,985429,608650,231807,267255,00271,988170,002481,744542,610347,375663,058701,647597,674911,5261,416,0111,511,5391,355,56239,8140000000000000000000000000000000000000000000000000000000
       Accounts payable 
31,932
74,787
0
96,844
0
132,886
167,252
185,144
255,890
260,673
317,702
414,174
360,114
510,247
569,331
489,767
555,304
584,989
531,659
494,538
495,568
567,987
761,597
900,916
739,088
934,941
934,319
756,530
652,079
827,944
885,133
854,380
743,351
963,239
1,146,658
1,324,646
1,175,569
1,697,928
1,398,873
1,338,998
1,096,221
1,020,740
924,459
1,144,228
988,693
907,026
849,590
910,360
944,666
1,043,323
1,118,017
1,026,428
962,665
809,226
813,773
1,015,005
911,447
1,144,554
1,291,632
1,199,582
1,065,341
1,109,874
1,217,520
1,499,192
1,525,192
1,885,870
2,053,406
2,345,128
2,376,160
2,797,302
2,871,492
3,163,943
2,800,151
2,966,519
3,122,821
2,051,789
3,078,444
3,503,158
3,723,325
3,723,3253,503,1583,078,4442,051,7893,122,8212,966,5192,800,1513,163,9432,871,4922,797,3022,376,1602,345,1282,053,4061,885,8701,525,1921,499,1921,217,5201,109,8741,065,3411,199,5821,291,6321,144,554911,4471,015,005813,773809,226962,6651,026,4281,118,0171,043,323944,666910,360849,590907,026988,6931,144,228924,4591,020,7401,096,2211,338,9981,398,8731,697,9281,175,5691,324,6461,146,658963,239743,351854,380885,133827,944652,079756,530934,319934,941739,088900,916761,597567,987495,568494,538531,659584,989555,304489,767569,331510,247360,114414,174317,702260,673255,890185,144167,252132,886096,844074,78731,932
       Other Current Liabilities 
46,561
53,415
0
75,364
0
74,583
60,527
86,442
105,211
112,571
183,185
256,262
278,651
280,251
273,950
239,045
215,244
177,361
218,278
178,535
253,639
351,267
299,166
455,322
468,940
337,781
581,617
464,985
677,798
831,663
899,742
960,053
909,982
833,767
873,338
726,589
636,795
631,363
611,766
1,029,609
1,676,649
455,892
529,726
434,664
566,284
540,103
616,517
698,604
862,698
874,141
911,882
840,004
886,066
948,952
1,063,358
882,311
1,085,680
1,049,309
957,417
1,121,304
1,277,196
1,360,893
2,080,816
159,326
199,898
227,548
284,854
207,242
2,794,035
366,670
461,865
711,353
662,148
491,925
830,280
569,298
508,614
513,891
589,449
589,449513,891508,614569,298830,280491,925662,148711,353461,865366,6702,794,035207,242284,854227,548199,898159,3262,080,8161,360,8931,277,1961,121,304957,4171,049,3091,085,680882,3111,063,358948,952886,066840,004911,882874,141862,698698,604616,517540,103566,284434,664529,726455,8921,676,6491,029,609611,766631,363636,795726,589873,338833,767909,982960,053899,742831,663677,798464,985581,617337,781468,940455,322299,166351,267253,639178,535218,278177,361215,244239,045273,950280,251278,651256,262183,185112,571105,21186,44260,52774,583075,364053,41546,561
   > Long-term Liabilities 
0
0
0
8,194
0
8,840
8,840
9,640
23,129
10,653
10,175
5,597
5,725
15,576
14,816
14,286
11,206
8,859
6,104
4,565
2,884
2,396
6,757
39,059
58,294
1,023,833
992,727
984,479
1,004,967
1,004,717
1,002,980
1,055,591
1,056,681
1,152,807
1,151,879
1,256,446
1,296,350
513,974
525,559
524,291
523,524
577,389
546,968
379,858
1,359,130
1,331,686
1,329,005
1,459,280
1,440,337
1,433,890
1,432,417
1,341,411
1,350,152
1,306,238
1,301,308
1,277,034
176,570
274,805
214,886
207,086
206,432
207,390
64,559
139,872
488,977
510,866
599,054
1,062,929
1,097,082
1,131,786
1,158,045
1,119,735
1,195,844
1,169,517
1,140,232
1,037,963
1,153,286
981,420
1,314,164
1,314,164981,4201,153,2861,037,9631,140,2321,169,5171,195,8441,119,7351,158,0451,131,7861,097,0821,062,929599,054510,866488,977139,87264,559207,390206,432207,086214,886274,805176,5701,277,0341,301,3081,306,2381,350,1521,341,4111,432,4171,433,8901,440,3371,459,2801,329,0051,331,6861,359,130379,858546,968577,389523,524524,291525,559513,9741,296,3501,256,4461,151,8791,152,8071,056,6811,055,5911,002,9801,004,7171,004,967984,479992,7271,023,83358,29439,0596,7572,3962,8844,5656,1048,85911,20614,28614,81615,5765,7255,59710,17510,65323,1299,6408,8408,84008,194000
       Capital Lease Obligations Min Short Term Debt
0
0
0
-146,900
0
-135,000
-204,800
-156,000
-111,000
-101,000
0
-92,000
-100,000
-130,000
-130,000
-210,000
-160,000
-160,000
-160,000
-80,000
-30,000
-110,000
-210,000
-248,000
-345,000
-400,000
-120,000
-103,000
-245,000
-204,143
-206,807
-222,468
-83,865
-87,761
-75,021
-85,011
-102,079
-1,269,777
-1,720,890
-1,318,783
-1,469,740
-1,809,094
-1,583,600
-1,458,020
-1,605,556
-807,770
-889,772
-115,008
-111,983
-249,588
-337,911
-188,942
-488,972
-883,976
-939,073
-927,275
-1,390,967
-1,544,608
-1,429,027
-911,526
-597,674
-701,647
-663,058
-347,375
-542,610
-481,442
-169,700
-21,833
-204,014
-764,267
-607,413
-438,123
-679,144
-557,064
-502,132
-2,495,462
-1,238,260
51,706
41,557
41,55751,706-1,238,260-2,495,462-502,132-557,064-679,144-438,123-607,413-764,267-204,014-21,833-169,700-481,442-542,610-347,375-663,058-701,647-597,674-911,526-1,429,027-1,544,608-1,390,967-927,275-939,073-883,976-488,972-188,942-337,911-249,588-111,983-115,008-889,772-807,770-1,605,556-1,458,020-1,583,600-1,809,094-1,469,740-1,318,783-1,720,890-1,269,777-102,079-85,011-75,021-87,761-83,865-222,468-206,807-204,143-245,000-103,000-120,000-400,000-345,000-248,000-210,000-110,000-30,000-80,000-160,000-160,000-160,000-210,000-130,000-130,000-100,000-92,0000-101,000-111,000-156,000-204,800-135,0000-146,900000
       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
110,559
208,670
8,671
8,667
8,562
8,611
8,602
10,890
10,890
10,890
10,827
12,473
10,091
10,091
10,091
20,227
21,046
21,481
22,044
23,012
23,668
24,399
25,228
25,22824,39923,66823,01222,04421,48121,04620,22710,09110,09110,09112,47310,82710,89010,89010,8908,6028,6118,5628,6678,671208,670110,55900000000000000000000000000000000000000000000000000000000
       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
4,284
3,984
3,606
3,270
3,516
3,324
7,449
6,823
6,473
5,875
2,258
2,415
2,615
3,672
4,393
3,530
5,094
2,449
2,587
0
2,484
2,358
0
0
0
0
00002,3582,48402,5872,4495,0943,5304,3933,6722,6152,4152,2585,8756,4736,8237,4493,3243,5163,2703,6063,9844,28400000000000000000000000000000000000000000000000000000
> Total Stockholder Equity
133,459
195,527
0
269,054
0
315,710
330,411
827,142
843,167
854,170
881,296
949,033
975,867
1,041,422
1,076,322
1,168,431
1,208,460
1,864,430
1,935,482
2,051,891
2,097,875
2,148,819
2,219,389
2,375,087
2,437,020
2,756,017
2,734,291
2,916,770
2,988,934
3,020,078
3,028,580
3,101,211
3,183,327
3,221,150
3,230,118
3,292,024
3,318,217
3,353,676
3,423,620
3,483,975
3,541,753
4,222,346
4,118,567
4,268,582
4,151,810
4,145,124
4,081,352
4,583,534
4,570,558
4,577,266
4,598,066
4,584,186
4,598,626
4,648,872
4,665,212
4,274,406
4,293,015
4,341,019
4,324,260
4,212,882
4,244,013
4,297,129
4,315,010
4,266,754
4,278,011
4,302,363
4,343,488
4,453,572
4,483,658
4,542,003
4,698,590
4,811,091
4,872,483
4,936,015
5,074,466
5,287,960
5,376,721
5,452,280
5,631,134
5,631,1345,452,2805,376,7215,287,9605,074,4664,936,0154,872,4834,811,0914,698,5904,542,0034,483,6584,453,5724,343,4884,302,3634,278,0114,266,7544,315,0104,297,1294,244,0134,212,8824,324,2604,341,0194,293,0154,274,4064,665,2124,648,8724,598,6264,584,1864,598,0664,577,2664,570,5584,583,5344,081,3524,145,1244,151,8104,268,5824,118,5674,222,3463,541,7533,483,9753,423,6203,353,6763,318,2173,292,0243,230,1183,221,1503,183,3273,101,2113,028,5803,020,0782,988,9342,916,7702,734,2912,756,0172,437,0202,375,0872,219,3892,148,8192,097,8752,051,8911,935,4821,864,4301,208,4601,168,4311,076,3221,041,422975,867949,033881,296854,170843,167827,142330,411315,7100269,0540195,527133,459
   Common Stock
53,235
53,235
0
53,235
0
53,235
53,235
71,235
71,235
142,470
142,470
142,470
142,470
284,940
284,940
284,940
284,940
329,940
494,910
494,910
494,910
742,365
742,365
742,365
742,365
742,365
742,365
742,365
742,365
742,365
742,365
742,365
742,365
742,365
742,365
742,365
742,365
742,365
742,365
742,365
742,365
818,588
818,588
818,588
818,588
815,468
815,468
938,667
938,667
935,445
935,445
935,445
935,445
933,987
933,987
933,987
933,987
933,987
933,987
933,987
933,987
933,987
933,987
933,987
933,987
933,987
933,987
953,587
953,587
953,587
969,507
969,507
969,507
969,507
1,006,997
1,012,097
1,011,945
0
0
001,011,9451,012,0971,006,997969,507969,507969,507969,507953,587953,587953,587933,987933,987933,987933,987933,987933,987933,987933,987933,987933,987933,987933,987933,987933,987935,445935,445935,445935,445938,667938,667815,468815,468818,588818,588818,588818,588742,365742,365742,365742,365742,365742,365742,365742,365742,365742,365742,365742,365742,365742,365742,365742,365742,365742,365742,365742,365494,910494,910494,910329,940284,940284,940284,940284,940142,470142,470142,470142,47071,23571,23553,23553,235053,235053,23553,235
   Retained Earnings 
43,612
96,334
0
155,808
0
185,946
200,607
234,686
250,650
261,403
288,529
342,331
369,165
434,170
469,071
538,383
578,412
645,639
716,691
805,881
851,926
903,120
973,408
1,097,090
1,158,733
1,274,630
1,299,606
1,461,803
1,515,726
1,542,587
1,588,086
1,622,643
1,662,484
1,699,088
1,690,600
1,673,616
1,716,687
1,775,022
1,788,346
1,834,706
1,860,765
1,932,614
1,975,814
2,012,629
1,977,373
2,030,829
1,954,284
1,218,317
1,233,106
1,279,986
1,303,468
1,301,577
1,317,862
1,364,596
1,379,744
985,274
1,003,365
1,050,526
1,056,275
1,057,924
1,020,303
1,063,514
1,079,427
1,155,276
1,161,892
1,189,018
1,236,832
1,294,265
1,304,941
1,342,784
1,411,196
1,494,610
1,513,258
1,545,191
1,659,644
1,796,831
1,872,129
1,904,666
2,068,626
2,068,6261,904,6661,872,1291,796,8311,659,6441,545,1911,513,2581,494,6101,411,1961,342,7841,304,9411,294,2651,236,8321,189,0181,161,8921,155,2761,079,4271,063,5141,020,3031,057,9241,056,2751,050,5261,003,365985,2741,379,7441,364,5961,317,8621,301,5771,303,4681,279,9861,233,1061,218,3171,954,2842,030,8291,977,3732,012,6291,975,8141,932,6141,860,7651,834,7061,788,3461,775,0221,716,6871,673,6161,690,6001,699,0881,662,4841,622,6431,588,0861,542,5871,515,7261,461,8031,299,6061,274,6301,158,7331,097,090973,408903,120851,926805,881716,691645,639578,412538,383469,071434,170369,165342,331288,529261,403250,650234,686200,607185,9460155,808096,33443,612
   Capital Surplus 0000000000000000000000000000000000000000000000000000000000000000000000000000000
   Treasury Stock00000000000000000000000000-6,731-6,731-6,731-6,731-21,294-21,294-21,294-21,294-35,490-35,490-35,490-35,49000000000000000000000000000000000000000000
   Other Stockholders Equity 
0
0
0
60,011
0
76,529
76,570
521,221
521,282
450,297
450,297
464,232
464,232
322,311
322,311
345,108
345,108
888,851
723,881
751,100
751,038
503,333
503,616
535,632
535,922
739,022
692,320
712,602
730,843
735,126
698,129
736,203
778,479
779,696
797,153
876,043
859,165
836,290
892,909
906,904
938,623
1,471,144
1,324,165
1,437,365
1,355,848
1,298,826
1,311,599
2,426,551
2,398,785
2,361,835
2,359,153
2,347,164
2,345,320
2,350,289
2,351,481
2,355,145
2,355,663
2,356,506
2,333,998
2,220,972
2,289,723
2,299,628
2,301,596
2,177,491
2,182,132
2,179,359
2,172,670
2,205,721
2,225,131
1,798,939
-91,439
1,828,132
-91,439
1,846,725
-240,127
1,943,489
2,097,800
0
0
002,097,8001,943,489-240,1271,846,725-91,4391,828,132-91,4391,798,9392,225,1312,205,7212,172,6702,179,3592,182,1322,177,4912,301,5962,299,6282,289,7232,220,9722,333,9982,356,5062,355,6632,355,1452,351,4812,350,2892,345,3202,347,1642,359,1532,361,8352,398,7852,426,5511,311,5991,298,8261,355,8481,437,3651,324,1651,471,144938,623906,904892,909836,290859,165876,043797,153779,696778,479736,203698,129735,126730,843712,602692,320739,022535,922535,632503,616503,333751,038751,100723,881888,851345,108345,108322,311322,311464,232464,232450,297450,297521,282521,22176,57076,529060,011000



6.3. Balance Sheets

Currency in CNY. All numbers in thousands.