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

Yunnan luoping Zinc & Electricity Co Ltd
Buy, Hold or Sell?

Let's analyze Yunnan luoping Zinc & Electricity Co Ltd together

I guess you are interested in Yunnan luoping Zinc & Electricity 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 Yunnan luoping Zinc & Electricity 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 Yunnan luoping Zinc & Electricity Co Ltd

I send you an email if I find something interesting about Yunnan luoping Zinc & Electricity Co Ltd.

1. Quick Overview

1.1. Quick analysis of Yunnan luoping Zinc & Electricity Co Ltd (30 sec.)










1.2. What can you expect buying and holding a share of Yunnan luoping Zinc & Electricity Co Ltd? (30 sec.)

How much money do you get?

How much money do you get?
¥0.01
When do you have the money?
1 year
How often do you get paid?
97.5%

What is your share worth?

Current worth
¥3.20
Expected worth in 1 year
¥2.72
How sure are you?
47.5%

+ What do you gain per year?

Total Gains per Share
¥-0.38
Return On Investment
-5.0%

For what price can you sell your share?

Current Price per Share
¥7.53
Expected price per share
¥6.79 - ¥8.36
How sure are you?
50%
3rd party ad coffee SUPPORTERis ad-free.

2. Detailed Analysis

2.1. Valuation of Yunnan luoping Zinc & Electricity Co Ltd (5 min.)




Live pricePrice per Share (EOD)
¥7.53
Intrinsic Value Per Share
¥24.81 - ¥29.89
Total Value Per Share
¥28.00 - ¥33.09

2.2. Growth of Yunnan luoping Zinc & Electricity Co Ltd (5 min.)




Is Yunnan luoping Zinc & Electricity Co Ltd growing?

Current yearPrevious yearGrowGrow %
How rich?$142.3m$177.3m-$31.3m-21.4%

How much money is Yunnan luoping Zinc & Electricity Co Ltd making?

Current yearPrevious yearGrowGrow %
Making money-$3.8m-$8.9m$5m131.4%
Net Profit Margin-6.8%-13.6%--

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

2.3. Financial Health of Yunnan luoping Zinc & Electricity Co Ltd (5 min.)




2.4. Comparing to competitors in the Other Industrial Metals & Mining industry (5 min.)




  Industry Rankings (Other Industrial Metals & Mining)  


Richest
#142 / 856

Most Revenue
#133 / 856

Most Profit
#704 / 856

Most Efficient
#658 / 856
3rd party ad coffee SUPPORTERis ad-free.

3. Summary and Key Metrics

3.1. What can you expect buying and holding a share of Yunnan luoping Zinc & Electricity Co Ltd?

Welcome investor! Yunnan luoping Zinc & Electricity Co Ltd's management wants to use your money to grow the business. In return you get a share of Yunnan luoping Zinc & Electricity Co Ltd.

First you should know what it really means to hold a share of Yunnan luoping Zinc & Electricity Co Ltd. And how you can make/lose money.

Speculation

The Price per Share of Yunnan luoping Zinc & Electricity Co Ltd is ¥7.53. 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 Yunnan luoping Zinc & Electricity 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 Yunnan luoping Zinc & Electricity 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 ¥3.20. Based on the TTM, the Book Value Change Per Share is ¥-0.12 per quarter. Based on the YOY, the Book Value Change Per Share is ¥-0.19 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 ¥0.02 per quarter.
Based on historical numbers we can estimate the returns while holding a share of Yunnan luoping Zinc & Electricity 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 Eps0.010.2%-0.01-0.2%-0.02-0.2%-0.01-0.1%0.000.0%
Usd Book Value Change Per Share0.010.2%-0.02-0.2%-0.03-0.3%-0.01-0.1%0.000.0%
Usd Dividend Per Share0.000.0%0.000.0%0.000.0%0.000.0%0.000.0%
Usd Total Gains Per Share0.020.2%-0.01-0.2%-0.02-0.3%-0.01-0.1%0.010.1%
Usd Price Per Share0.59-0.83-0.91-0.95-1.56-
Price to Earnings Ratio10.79--9.79--43.68--18.03-414.06-
Price-to-Total Gains Ratio34.70--71.07--183.29--197.03--103.38-
Price to Book Ratio1.33-1.84-1.67-1.64-3.24-
Price-to-Total Gains Ratio34.70--71.07--183.29--197.03--103.38-

When do you get the money?

Usd Investment
$.00
Usd Price Per Share1.037634
Number of shares963
Gains per QuarterTrailing 12 Months5 Year
Usd Dividend Per Share0.000.00
Usd Book Value Change Per Share-0.02-0.01
Usd Total Gains Per Share-0.01-0.01
Gains per Quarter (963 shares)-12.58-8.32
Gains per Year (963 shares)-50.31-33.29
YearsReturn on Investment (TTM)Return on Investment (5Y)
 DividendBook Value gainTotal gainsDividendBook Value gainTotal gains
Broker costs---10---10
113-63-609-42-43
226-126-11018-84-76
339-190-16027-126-109
452-253-21035-169-142
565-316-26044-211-175
677-379-31053-253-208
790-443-36062-295-241
8103-506-41071-337-274
9116-569-46080-379-307
10129-632-51089-421-340

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 Share1.03.00.025.0%2.010.00.016.7%6.014.00.030.0%19.016.05.047.5%33.016.020.047.8%
Book Value Change Per Share1.03.00.025.0%2.010.00.016.7%6.014.00.030.0%18.022.00.045.0%32.037.00.046.4%
Dividend per Share4.00.00.0100.0%12.00.00.0100.0%20.00.00.0100.0%39.00.01.097.5%65.00.04.094.2%
Total Gains per Share1.03.00.025.0%2.010.00.016.7%6.014.00.030.0%19.021.00.047.5%39.030.00.056.5%
3rd party ad coffee SUPPORTERis ad-free.

3.2. Key Performance Indicators

The key performance indicators of Yunnan luoping Zinc & Electricity 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--0.100-0.119+219%-0.185+286%-0.079+180%0.021+368%
Book Value Per Share--3.1953.277-3%3.980-20%4.228-24%4.058-21%
Current Ratio--0.4220.452-6%0.690-39%0.810-48%0.508-17%
Debt To Asset Ratio--0.5460.552-1%0.477+14%0.422+29%0.407+34%
Debt To Equity Ratio--1.2021.245-3%0.946+27%0.786+53%0.772+56%
Dividend Per Share--0.0230.024-5%0.015+55%0.017+38%0.027-15%
Enterprise Value--136829680.130642806883.450-79%972060019.893-86%1221906754.543-89%2879130261.572-95%
Eps--0.099-0.086+188%-0.114+216%-0.064+164%-0.023+124%
Ev To Ebitda Ratio--infinfnan%20.212+inf%infnan%infnan%
Ev To Sales Ratio--0.1120.441-75%0.545-79%0.789-86%2.861-96%
Free Cash Flow Per Share--0.5330.015+3408%-0.055+110%0.023+2179%0.035+1410%
Free Cash Flow To Equity Per Share--0.5330.029+1744%-0.186+135%0.000+100%0.019+2741%
Gross Profit Margin--1.0001.0000%1.0000%1.0000%0.875+14%
Intrinsic Value_10Y_max--29.893--------
Intrinsic Value_10Y_min--24.806--------
Intrinsic Value_1Y_max--0.427--------
Intrinsic Value_1Y_min--0.418--------
Intrinsic Value_3Y_max--3.240--------
Intrinsic Value_3Y_min--3.054--------
Intrinsic Value_5Y_max--8.413--------
Intrinsic Value_5Y_min--7.641--------
Market Cap2435164410.240+43%1377663837.4201946839507.340-29%2142493643.875-36%2224722981.930-38%3661852145.751-62%
Net Profit Margin--0.105-0.068+165%-0.136+230%-0.080+177%-0.036+135%
Operating Margin----0.0140%-0.0530%-0.0360%-0.0340%
Operating Ratio--1.8172.059-12%2.199-17%2.011-10%1.533+19%
Pb Ratio2.357+43%1.3331.837-27%1.672-20%1.642-19%3.239-59%
Pe Ratio19.077+43%10.793-9.794+191%-43.677+505%-18.033+267%414.061-97%
Price Per Share7.530+43%4.2606.020-29%6.625-36%6.879-38%11.323-62%
Price To Free Cash Flow Ratio3.532+43%1.998-13.965+799%1.398+43%-49.799+2592%-19.306+1066%
Price To Total Gains Ratio61.331+43%34.697-71.068+305%-183.287+628%-197.026+668%-103.378+398%
Quick Ratio--0.0120.010+25%0.024-49%0.029-58%0.050-75%
Return On Assets--0.014-0.011+182%-0.027+289%-0.011+179%-0.004+127%
Return On Equity--0.031-0.027+187%-0.053+271%-0.021+169%-0.006+119%
Total Gains Per Share--0.123-0.095+177%-0.170+239%-0.063+151%0.049+153%
Usd Book Value--142383154.977146036935.037-3%177344574.032-20%188423283.841-24%180850454.360-21%
Usd Book Value Change Per Share--0.014-0.016+219%-0.026+286%-0.011+180%0.003+368%
Usd Book Value Per Share--0.4400.452-3%0.548-20%0.583-24%0.559-21%
Usd Dividend Per Share--0.0030.003-5%0.002+55%0.002+38%0.004-15%
Usd Enterprise Value--18855129.92288578788.539-79%133949870.741-86%168378750.776-89%396744150.045-95%
Usd Eps--0.014-0.012+188%-0.016+216%-0.009+164%-0.003+124%
Usd Free Cash Flow--23749685.791676982.542+3408%-2438080.536+110%1042320.243+2179%1218745.932+1849%
Usd Free Cash Flow Per Share--0.0730.002+3408%-0.008+110%0.003+2179%0.005+1410%
Usd Free Cash Flow To Equity Per Share--0.0730.004+1744%-0.026+135%0.000+100%0.003+2741%
Usd Market Cap335565655.731+43%189842076.796268274484.111-29%295235624.126-36%306566826.910-38%504603225.684-62%
Usd Price Per Share1.038+43%0.5870.830-29%0.913-36%0.948-38%1.560-62%
Usd Profit--4397451.027-3849748.222+188%-8907709.656+303%-3595223.679+182%-1420544.117+132%
Usd Revenue--42021451.86248963480.706-14%63843713.827-34%60367250.778-30%50371814.958-17%
Usd Total Gains Per Share--0.017-0.013+177%-0.023+239%-0.009+151%0.007+153%
 EOD+4 -4MRQTTM+22 -15YOY+22 -165Y+21 -1610Y+20 -18

3.3 Fundamental Score

Let's check the fundamental score of Yunnan luoping Zinc & Electricity Co Ltd based on Penke's default stock scanner.

Penke's Stock Scanner

  
  
IndicatorConditionValue
Price to Earnings Ratio (EOD)Between0-1519.077
Price to Book Ratio (EOD)Between0-12.357
Net Profit Margin (MRQ)Greater than00.105
Operating Margin (MRQ)Greater than00.000
Quick Ratio (MRQ)Greater than10.012
Current Ratio (MRQ)Greater than10.422
Debt to Asset Ratio (MRQ)Less than10.546
Debt to Equity Ratio (MRQ)Less than11.202
Return on Equity (MRQ)Greater than0.150.031
Return on Assets (MRQ)Greater than0.050.014
Total2/10 (20.0%)

3.4 Technical Score

Let's check the technical score of Yunnan luoping Zinc & Electricity Co Ltd based on Penke's default Symbol scanner.

Penke's Symbol Scanner

  
  
IndicatorConditionValue
RsiGreater than5072.284
Ma 20Greater thanMa 506.324
Ma 50Greater thanMa 1005.890
Ma 100Greater thanMa 2005.242
OpenGreater thanClose7.780
Total5/5 (100.0%)

4. In-depth Analysis

4.1 About Yunnan luoping Zinc & Electricity Co Ltd

Yunnan Luoping Zinc&Electricity Co., Ltd. engages in mining and processing lead-zinc ores in China. The company processes zinc ingots, zinc alloys, lead concentrates, germanium concentrates, silver concentrates, electricity, cadmium ingots, ultra-fine zinc powder, sulfuric acid and by-product lead slag, copper concentrates, etc. It is also involved in hydropower generation; zinc smelting; and produces and sells extended products. Yunnan Luoping Zinc&Electricity Co., Ltd. was incorporated in 2000 and is based in Qujing, China.

Fundamental data was last updated by Penke on 2024-11-17 20:03:03.

4.2 In-depth Summary

4.2.1. Financial Health Summary

Profitability Details
 Compared to previous yearCompared to industry
The company is making a loss.
Using its assets, the company is very inefficient in making profit.
Using its investors money, the company is very inefficient in making profit.
Operating Efficiency Details
 Compared to previous yearCompared to industry
The company is operating very inefficient.
The company is inefficient in keeping operating costs low.
Liquidity Details
 Compared to previous yearCompared to industry
The company is unable 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 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 expensive.
Based on how much money comes from the company's main activities, the company is expensive.
3rd party ad coffee SUPPORTERis ad-free.

4.3 Financial Health

4.3.1. Profitability

4.3.1 Profitability
4.3.1.1. Net Profit Margin

Measures how much net profit Yunnan luoping Zinc & Electricity Co Ltd earns for each ¥1 of revenue.

  • Above 10% is considered healthy but always compare Yunnan luoping Zinc & Electricity Co Ltd to the Other Industrial Metals & Mining industry mean.
  • A Net Profit Margin of 10.5% means that ¥0.10 for each ¥1 in revenue is generated as profit.

Let's take a look of the Net Profit Margin trends of Yunnan luoping Zinc & Electricity Co Ltd:

  • The MRQ is 10.5%. The company is making a huge profit. +2
  • The TTM is -6.8%. The company is making a loss. -1
Trends
Current periodCompared to+/- 
MRQ10.5%TTM-6.8%+17.3%
TTM-6.8%YOY-13.6%+6.8%
TTM-6.8%5Y-8.0%+1.2%
5Y-8.0%10Y-3.6%-4.4%
Compared to industry (Other Industrial Metals & Mining)
PeriodCompanyIndustry (mean)+/- 
MRQ10.5%-4.4%+14.9%
TTM-6.8%-7.6%+0.8%
YOY-13.6%-46.6%+33.0%
5Y-8.0%-173.8%+165.8%
10Y-3.6%-670.0%+666.4%
4.3.1.2. Return on Assets

Shows how efficient Yunnan luoping Zinc & Electricity Co Ltd is using its assets to generate profit.

  • Above 5% is considered healthy but always compare Yunnan luoping Zinc & Electricity Co Ltd to the Other Industrial Metals & Mining industry mean.
  • 1.4% Return on Assets means that Yunnan luoping Zinc & Electricity Co Ltd generated ¥0.01 profit for each $1 in assets.

Let's take a look of the Return on Assets trends of Yunnan luoping Zinc & Electricity Co Ltd:

  • The MRQ is 1.4%. Using its assets, the company is less efficient in making profit.
  • The TTM is -1.1%. Using its assets, the company is very inefficient in making profit. -2
Trends
Current periodCompared to+/- 
MRQ1.4%TTM-1.1%+2.6%
TTM-1.1%YOY-2.7%+1.5%
TTM-1.1%5Y-1.1%0.0%
5Y-1.1%10Y-0.4%-0.7%
Compared to industry (Other Industrial Metals & Mining)
PeriodCompanyIndustry (mean)+/- 
MRQ1.4%-6.4%+7.8%
TTM-1.1%-6.9%+5.8%
YOY-2.7%-6.5%+3.8%
5Y-1.1%-9.2%+8.1%
10Y-0.4%-14.1%+13.7%
4.3.1.3. Return on Equity

Shows how efficient Yunnan luoping Zinc & Electricity Co Ltd is using its investors money to generate profit.

  • Above 15%-20% is considered healthy but always compare Yunnan luoping Zinc & Electricity Co Ltd to the Other Industrial Metals & Mining industry mean.
  • 3.1% Return on Equity means Yunnan luoping Zinc & Electricity Co Ltd generated ¥0.03 for each ¥1 the owners (shareholders) invested.

Let's take a look of the Return on Equity trends of Yunnan luoping Zinc & Electricity Co Ltd:

  • The MRQ is 3.1%. Using its investors money, the company is inefficient in making profit. -1
  • The TTM is -2.7%. Using its investors money, the company is very inefficient in making profit. -2
Trends
Current periodCompared to+/- 
MRQ3.1%TTM-2.7%+5.8%
TTM-2.7%YOY-5.3%+2.6%
TTM-2.7%5Y-2.1%-0.6%
5Y-2.1%10Y-0.6%-1.5%
Compared to industry (Other Industrial Metals & Mining)
PeriodCompanyIndustry (mean)+/- 
MRQ3.1%-6.8%+9.9%
TTM-2.7%-7.6%+4.9%
YOY-5.3%-7.2%+1.9%
5Y-2.1%-9.7%+7.6%
10Y-0.6%-14.3%+13.7%
3rd party ad coffee SUPPORTERis ad-free.

4.3.2. Operating Efficiency of Yunnan luoping Zinc & Electricity Co Ltd.

4.3.2. Operating Efficiency
4.3.2.1. Operating Margin

Measures how efficient Yunnan luoping Zinc & Electricity Co Ltd is operating .

  • Measures how much profit Yunnan luoping Zinc & Electricity 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 Yunnan luoping Zinc & Electricity Co Ltd to the Other Industrial Metals & Mining 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 Yunnan luoping Zinc & Electricity Co Ltd:

  • The MRQ is 0.0%. The data is not here.
Trends
Current periodCompared to+/- 
MRQ-TTM-1.4%+1.4%
TTM-1.4%YOY-5.3%+3.8%
TTM-1.4%5Y-3.6%+2.1%
5Y-3.6%10Y-3.4%-0.2%
Compared to industry (Other Industrial Metals & Mining)
PeriodCompanyIndustry (mean)+/- 
MRQ--97.0%+97.0%
TTM-1.4%-42.6%+41.2%
YOY-5.3%-49.7%+44.4%
5Y-3.6%-272.8%+269.2%
10Y-3.4%-629.6%+626.2%
4.3.2.2. Operating Ratio

Measures how efficient Yunnan luoping Zinc & Electricity Co Ltd is keeping operating costs low.

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

Let's take a look of the Operating Ratio trends of Yunnan luoping Zinc & Electricity Co Ltd:

  • The MRQ is 1.817. The company is inefficient in keeping operating costs low. -1
  • The TTM is 2.059. The company is inefficient in keeping operating costs low. -1
Trends
Current periodCompared to+/- 
MRQ1.817TTM2.059-0.242
TTM2.059YOY2.199-0.140
TTM2.0595Y2.011+0.048
5Y2.01110Y1.533+0.478
Compared to industry (Other Industrial Metals & Mining)
PeriodCompanyIndustry (mean)+/- 
MRQ1.8171.700+0.117
TTM2.0591.707+0.352
YOY2.1991.954+0.245
5Y2.0113.533-1.522
10Y1.5338.363-6.830
3rd party ad coffee SUPPORTERis ad-free.

4.4.3. Liquidity of Yunnan luoping Zinc & Electricity Co Ltd.

4.4.3. Liquidity
4.4.3.1. Current Ratio

Measures if Yunnan luoping Zinc & Electricity Co Ltd is able to pay off Short-term Debt.

  • Above 1.5 is considered healthy (always compare to Other Industrial Metals & Mining industry mean).
  • A Current Ratio of 0.42 means the company has ¥0.42 in assets for each ¥1 in short-term debts.

Let's take a look of the Current Ratio trends of Yunnan luoping Zinc & Electricity Co Ltd:

  • The MRQ is 0.422. The company is unable to pay all its short-term debts. -2
  • The TTM is 0.452. The company is unable to pay all its short-term debts. -2
Trends
Current periodCompared to+/- 
MRQ0.422TTM0.452-0.029
TTM0.452YOY0.690-0.239
TTM0.4525Y0.810-0.358
5Y0.81010Y0.508+0.301
Compared to industry (Other Industrial Metals & Mining)
PeriodCompanyIndustry (mean)+/- 
MRQ0.4221.950-1.528
TTM0.4522.046-1.594
YOY0.6902.812-2.122
5Y0.8103.920-3.110
10Y0.5084.512-4.004
4.4.3.2. Quick Ratio

Measures if Yunnan luoping Zinc & Electricity 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 Yunnan luoping Zinc & Electricity Co Ltd to the Other Industrial Metals & Mining industry mean.
  • A Quick Ratio of 0.01 means the company can pay off ¥0.01 for each ¥1 in debt (using most liquid assets).

Let's take a look of the Quick Ratio trends of Yunnan luoping Zinc & Electricity Co Ltd:

  • The MRQ is 0.012. The company is just not able to pay all its short-term debts with the most liquid assets. -1
  • The TTM is 0.010. The company is just not able to pay all its short-term debts with the most liquid assets. -1
Trends
Current periodCompared to+/- 
MRQ0.012TTM0.010+0.002
TTM0.010YOY0.024-0.014
TTM0.0105Y0.029-0.019
5Y0.02910Y0.050-0.021
Compared to industry (Other Industrial Metals & Mining)
PeriodCompanyIndustry (mean)+/- 
MRQ0.0120.913-0.901
TTM0.0101.159-1.149
YOY0.0241.736-1.712
5Y0.0292.392-2.363
10Y0.0503.407-3.357
3rd party ad coffee SUPPORTERis ad-free.

4.5.4. Solvency of Yunnan luoping Zinc & Electricity Co Ltd.

4.5.4. Solvency
4.5.4.1. Debt to Asset Ratio

Measures how much % of Yunnan luoping Zinc & Electricity Co Ltd assets are financed with debt.

  • Below 1 (100%) is considered healthy but always compare Yunnan luoping Zinc & Electricity Co Ltd to Other Industrial Metals & Mining industry mean.
  • A Debt to Asset Ratio of 0.55 means that Yunnan luoping Zinc & Electricity Co Ltd assets are financed with 54.6% credit (debt) and the remaining percentage (100% - 54.6%) is financed by its owners/shareholders. 

Let's take a look of the Debt to Asset Ratio trends of Yunnan luoping Zinc & Electricity Co Ltd:

  • The MRQ is 0.546. The company is able to pay all its debts by selling its assets. +1
  • The TTM is 0.552. The company is able to pay all its debts by selling its assets. +1
Trends
Current periodCompared to+/- 
MRQ0.546TTM0.552-0.006
TTM0.552YOY0.477+0.075
TTM0.5525Y0.422+0.130
5Y0.42210Y0.407+0.015
Compared to industry (Other Industrial Metals & Mining)
PeriodCompanyIndustry (mean)+/- 
MRQ0.5460.200+0.346
TTM0.5520.200+0.352
YOY0.4770.180+0.297
5Y0.4220.228+0.194
10Y0.4070.261+0.146
4.5.4.2. Debt to Equity Ratio

Measures if Yunnan luoping Zinc & Electricity Co Ltd is able to pay off its debts by using shareholders equity.

  • Below 2 is considered healthy but always compare Yunnan luoping Zinc & Electricity Co Ltd to the Other Industrial Metals & Mining industry mean.
  • A Debt to Equity ratio of 120.2% means that company has ¥1.20 debt for each ¥1 in shareholders equity.

Let's take a look of the Debt to Equity Ratio trends of Yunnan luoping Zinc & Electricity Co Ltd:

  • The MRQ is 1.202. The company is able to pay all its debts with equity. +1
  • The TTM is 1.245. The company is able to pay all its debts with equity. +1
Trends
Current periodCompared to+/- 
MRQ1.202TTM1.245-0.044
TTM1.245YOY0.946+0.300
TTM1.2455Y0.786+0.459
5Y0.78610Y0.772+0.014
Compared to industry (Other Industrial Metals & Mining)
PeriodCompanyIndustry (mean)+/- 
MRQ1.2020.182+1.020
TTM1.2450.187+1.058
YOY0.9460.187+0.759
5Y0.7860.238+0.548
10Y0.7720.293+0.479
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 Yunnan luoping Zinc & Electricity Co Ltd generates.

  • Above 15 is considered overpriced but always compare Yunnan luoping Zinc & Electricity Co Ltd to the Other Industrial Metals & Mining industry mean.
  • A PE ratio of 10.79 means the investor is paying ¥10.79 for every ¥1 in earnings.

Let's take a look of the Price to Earnings Ratio trends of Yunnan luoping Zinc & Electricity Co Ltd:

  • The EOD is 19.077. Based on the earnings, the company is fair priced.
  • The MRQ is 10.793. Based on the earnings, the company is underpriced. +1
  • The TTM is -9.794. Based on the earnings, the company is expensive. -2
Trends
Current periodCompared to+/- 
EOD19.077MRQ10.793+8.285
MRQ10.793TTM-9.794+20.587
TTM-9.794YOY-43.677+33.883
TTM-9.7945Y-18.033+8.239
5Y-18.03310Y414.061-432.094
Compared to industry (Other Industrial Metals & Mining)
PeriodCompanyIndustry (mean)+/- 
EOD19.077-3.577+22.654
MRQ10.793-4.669+15.462
TTM-9.794-5.105-4.689
YOY-43.677-7.093-36.584
5Y-18.033-10.583-7.450
10Y414.061-11.586+425.647
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 Yunnan luoping Zinc & Electricity Co Ltd:

  • The EOD is 3.532. Based on how much money comes from the company's main activities, the company is cheap. +2
  • The MRQ is 1.998. Based on how much money comes from the company's main activities, the company is cheap. +2
  • The TTM is -13.965. Based on how much money comes from the company's main activities, the company is expensive. -2
Trends
Current periodCompared to+/- 
EOD3.532MRQ1.998+1.534
MRQ1.998TTM-13.965+15.963
TTM-13.965YOY1.398-15.363
TTM-13.9655Y-49.799+35.834
5Y-49.79910Y-19.306-30.493
Compared to industry (Other Industrial Metals & Mining)
PeriodCompanyIndustry (mean)+/- 
EOD3.532-4.807+8.339
MRQ1.998-5.544+7.542
TTM-13.965-5.880-8.085
YOY1.398-7.722+9.120
5Y-49.799-12.193-37.606
10Y-19.306-15.452-3.854
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 Yunnan luoping Zinc & Electricity Co Ltd is to cheap or to expensive compared to its book value.

  • At or below 1 is considered healthy (always compare to Other Industrial Metals & Mining industry mean).
  • A PB ratio of 1.33 means the investor is paying ¥1.33 for each ¥1 in book value.

Let's take a look of the Price to Book Ratio trends of Yunnan luoping Zinc & Electricity Co Ltd:

  • The EOD is 2.357. Based on the equity, the company is underpriced. +1
  • The MRQ is 1.333. Based on the equity, the company is underpriced. +1
  • The TTM is 1.837. Based on the equity, the company is underpriced. +1
Trends
Current periodCompared to+/- 
EOD2.357MRQ1.333+1.023
MRQ1.333TTM1.837-0.503
TTM1.837YOY1.672+0.164
TTM1.8375Y1.642+0.195
5Y1.64210Y3.239-1.597
Compared to industry (Other Industrial Metals & Mining)
PeriodCompanyIndustry (mean)+/- 
EOD2.3571.105+1.252
MRQ1.3331.241+0.092
TTM1.8371.390+0.447
YOY1.6721.840-0.168
5Y1.6422.538-0.896
10Y3.2393.102+0.137
4.6.2. Total Gains per Share
3rd party ad coffee SUPPORTERis ad-free.

6. Financial Statements




6.1. Reversals in quarterly reports

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

 2023-06-302023-09-302023-12-312024-03-312024-06-30
Income before Tax  -89,52669,794-19,732-71,643-91,37561,499-29,87664,50534,630
Net Income  -88,07568,856-19,219-75,696-94,91565,389-29,52661,43831,912
Operating Income  -66,44340,301-26,142-41,258-67,40050,661-16,73931,89615,157
Net Income from Continuing Operations  -91,08770,279-20,808-72,253-93,06162,986-30,07561,49231,417



6.2. Latest Balance Sheet

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

Summary
Total Assets2,274,094
Total Liabilities1,240,834
Total Stockholder Equity1,032,622
 As reported
Total Liabilities 1,240,834
Total Stockholder Equity+ 1,032,622
Total Assets = 2,274,094

Assets

Total Assets2,274,094
Total Current Assets401,223
Long-term Assets1,872,871
Total Current Assets
Cash And Cash Equivalents 202,129
Short-term Investments 522
Net Receivables 11,157
Inventory 172,999
Other Current Assets 3,007
Total Current Assets  (as reported)401,223
Total Current Assets  (calculated)389,814
+/- 11,409
Long-term Assets
Property Plant Equipment 859,164
Goodwill 11,163
Intangible Assets 842,443
Long-term Assets Other 23,119
Long-term Assets  (as reported)1,872,871
Long-term Assets  (calculated)1,735,888
+/- 136,982

Liabilities & Shareholders' Equity

Total Current Liabilities949,692
Long-term Liabilities291,142
Total Stockholder Equity1,032,622
Total Current Liabilities
Short Long Term Debt 272,430
Accounts payable 382,447
Other Current Liabilities 6,239
Total Current Liabilities  (as reported)949,692
Total Current Liabilities  (calculated)661,116
+/- 288,576
Long-term Liabilities
Long term Debt 150,138
Capital Lease Obligations Min Short Term Debt257
Long-term Liabilities Other 25,179
Long-term Liabilities  (as reported)291,142
Long-term Liabilities  (calculated)175,574
+/- 115,568
Total Stockholder Equity
Total Stockholder Equity (as reported)1,032,622
Total Stockholder Equity (calculated)0
+/- 1,032,622
Other
Capital Stock323,395
Common Stock Shares Outstanding 323,395
Net Debt 220,439
Net Invested Capital 1,455,190
Net Working Capital -548,469
Property Plant and Equipment Gross 859,164



6.3. Balance Sheets Structured

Currency in CNY. All numbers in thousands.

 Trend2024-06-302024-03-312023-12-312023-09-302023-06-302023-03-312022-12-312022-09-302022-06-302022-03-312021-12-312021-09-302021-06-302021-03-312020-12-312020-09-302020-06-302020-03-312019-12-312019-09-302019-06-302019-03-312018-12-312018-09-302018-06-302018-03-312017-12-312017-09-302017-06-302017-03-312016-12-312016-09-302016-06-302016-03-312015-12-312015-09-302015-06-302015-03-312014-12-312014-09-302014-06-302014-03-312013-12-312013-09-302013-06-302013-03-312012-12-312012-09-302012-06-302012-03-312011-12-312011-09-302011-06-302011-03-312010-12-312010-09-302010-06-302010-03-312009-12-312009-09-302009-06-302009-03-312008-12-312008-09-302008-06-302008-03-312007-12-312007-09-302007-06-302007-03-312006-12-312006-06-302005-12-312004-12-312003-12-31
> Total Assets 
355,119
404,605
444,246
565,155
740,738
1,071,898
994,952
1,113,134
1,154,620
1,126,662
1,063,543
1,023,897
944,905
1,094,545
1,067,831
1,104,983
1,126,262
1,414,550
1,208,677
1,361,203
1,331,591
1,546,281
1,354,411
1,421,859
1,082,989
1,116,584
1,032,413
1,043,857
839,255
762,054
883,870
1,148,702
1,770,039
1,517,146
1,522,210
1,516,055
1,561,250
1,747,320
1,692,090
1,842,815
1,789,023
1,820,973
1,955,286
1,876,473
1,892,194
2,333,270
2,372,336
2,381,724
2,355,346
2,335,666
2,154,678
2,114,662
2,194,100
2,139,009
2,161,846
2,204,856
2,231,902
2,192,937
2,233,398
2,383,555
2,361,748
2,305,879
2,484,129
2,441,351
2,360,115
2,384,774
2,534,191
2,598,187
2,494,668
2,457,285
2,279,478
2,498,297
2,417,782
2,265,056
2,274,094
2,274,0942,265,0562,417,7822,498,2972,279,4782,457,2852,494,6682,598,1872,534,1912,384,7742,360,1152,441,3512,484,1292,305,8792,361,7482,383,5552,233,3982,192,9372,231,9022,204,8562,161,8462,139,0092,194,1002,114,6622,154,6782,335,6662,355,3462,381,7242,372,3362,333,2701,892,1941,876,4731,955,2861,820,9731,789,0231,842,8151,692,0901,747,3201,561,2501,516,0551,522,2101,517,1461,770,0391,148,702883,870762,054839,2551,043,8571,032,4131,116,5841,082,9891,421,8591,354,4111,546,2811,331,5911,361,2031,208,6771,414,5501,126,2621,104,9831,067,8311,094,545944,9051,023,8971,063,5431,126,6621,154,6201,113,134994,9521,071,898740,738565,155444,246404,605355,119
   > 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
400,228
424,838
385,768
418,381
470,016
511,643
482,213
530,362
698,235
692,263
657,870
775,912
737,271
659,969
688,120
849,121
801,063
654,412
627,465
465,354
617,458
542,308
397,135
401,223
401,223397,135542,308617,458465,354627,465654,412801,063849,121688,120659,969737,271775,912657,870692,263698,235530,362482,213511,643470,016418,381385,768424,838400,228000000000000000000000000000000000000000000000000000
       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
57,604
90,193
60,665
56,159
108,622
251,234
197,536
213,663
240,800
320,650
247,028
377,846
306,680
267,393
224,346
357,237
318,876
249,725
238,808
175,295
265,519
317,510
146,902
202,129
202,129146,902317,510265,519175,295238,808249,725318,876357,237224,346267,393306,680377,846247,028320,650240,800213,663197,536251,234108,62256,15960,66590,19357,604000000000000000000000000000000000000000000000000000
       Short-term Investments 
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
251
137
0
0
0
0
522
522000013725100000000000000000000000000000000000000000000000000000000000000000000
       Net Receivables 
34,840
31,324
37,988
40,303
51,111
111,773
42,698
41,848
41,411
58,823
47,816
57,290
11,581
47,789
53,657
40,809
21,892
47,090
16,052
45,749
24,513
36,927
26,951
30,205
17,199
22,765
16,637
30,883
29,991
5,962
17,863
25,200
38,966
23,621
45,381
5,186
4,670
16,230
13,530
39,357
141,550
92,822
33,513
53,071
47,622
48,173
35,624
27,709
50,076
49,644
41,208
16,588
16,463
83,168
2,351
1,394
12,787
12,047
15,268
42,862
19,668
21,944
13,994
39,659
41,565
45,236
49,001
35,264
3,023
39,873
10,131
13,960
1,416
14,275
11,157
11,15714,2751,41613,96010,13139,8733,02335,26449,00145,23641,56539,65913,99421,94419,66842,86215,26812,04712,7871,3942,35183,16816,46316,58841,20849,64450,07627,70935,62448,17347,62253,07133,51392,822141,55039,35713,53016,2304,6705,18645,38123,62138,96625,20017,8635,96229,99130,88316,63722,76517,19930,20526,95136,92724,51345,74916,05247,09021,89240,80953,65747,78911,58157,29047,81658,82341,41141,84842,698111,77351,11140,30337,98831,32434,840
       Other Current Assets 
27,381
17,883
31,880
31,322
64,024
62,892
49,842
76,230
91,659
75,451
59,453
105,187
39,046
50,668
63,541
87,704
37,738
25,317
15,133
91,091
31,008
119,842
37,227
87,337
3,995
27,882
35,581
25,931
9,857
18,087
33,046
49,241
23,746
25,530
21,152
28,883
26,147
59,978
38,817
65,901
23,497
12,217
39,682
13,699
23,200
42,723
141,830
88,553
44,193
52,447
44,368
49,488
41,313
9,511
16,375
22,931
21,055
35,464
55,807
75,065
94,603
102,247
9,108
94,960
98,625
104,073
69,481
55,842
17,773
27,671
31,033
43,430
11,878
11,854
3,007
3,00711,85411,87843,43031,03327,67117,77355,84269,481104,07398,62594,9609,108102,24794,60375,06555,80735,46421,05522,93116,3759,51141,31349,48844,36852,44744,19388,553141,83042,72323,20013,69939,68212,21723,49765,90138,81759,97826,14728,88321,15225,53023,74649,24133,04618,0879,85725,93135,58127,8823,99587,33737,227119,84231,00891,09115,13325,31737,73887,70463,54150,66839,046105,18759,45375,45191,65976,23049,84262,89264,02431,32231,88017,88327,381
   > 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
1,753,241
1,743,466
1,734,840
1,720,258
1,710,724
1,703,036
1,685,320
1,669,485
1,648,009
1,708,218
1,704,080
1,700,146
1,696,654
1,685,070
1,797,124
1,840,256
1,829,820
1,814,124
1,880,839
1,875,473
1,867,922
1,872,871
1,872,8711,867,9221,875,4731,880,8391,814,1241,829,8201,840,2561,797,1241,685,0701,696,6541,700,1461,704,0801,708,2181,648,0091,669,4851,685,3201,703,0361,710,7241,720,2581,734,8401,743,4661,753,24100000000000000000000000000000000000000000000000000000
       Property Plant Equipment 
180,538
185,246
199,237
236,054
220,120
220,474
233,357
251,733
281,930
308,133
322,319
349,586
372,770
417,444
438,504
450,386
474,786
473,000
477,396
483,680
497,060
494,824
495,707
486,762
474,246
464,777
463,756
454,806
453,833
446,172
444,083
433,081
560,988
520,894
510,532
516,357
516,815
522,443
524,513
534,571
546,724
575,422
606,997
620,392
618,764
662,281
672,246
670,575
675,938
668,462
657,641
644,530
673,525
665,172
668,983
668,449
658,615
652,274
660,523
654,596
651,629
645,391
0
695,478
702,852
698,305
694,793
729,141
756,011
758,996
765,085
841,581
844,804
847,606
859,164
859,164847,606844,804841,581765,085758,996756,011729,141694,793698,305702,852695,4780645,391651,629654,596660,523652,274658,615668,449668,983665,172673,525644,530657,641668,462675,938670,575672,246662,281618,764620,392606,997575,422546,724534,571524,513522,443516,815516,357510,532520,894560,988433,081444,083446,172453,833454,806463,756464,777474,246486,762495,707494,824497,060483,680477,396473,000474,786450,386438,504417,444372,770349,586322,319308,133281,930251,733233,357220,474220,120236,054199,237185,246180,538
       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
2,304
2,304
2,304
2,304
2,304
2,304
2,304
2,304
2,304
2,304
2,304
2,304
2,304
2,304
2,304
2,304
2,304
2,304
2,303
2,303
2,303
2,303
2,303
2,303
2,303
2,303
2,303
2,303
2,303
2,303
2,303
2,303
2,303
2,303
2,303
11,486
11,486
11,486
11,486
11,163
11,163
11,163
11,16311,16311,16311,48611,48611,48611,4862,3032,3032,3032,3032,3032,3032,3032,3032,3032,3032,3032,3032,3032,3032,3032,3032,3032,3042,3042,3042,3042,3042,3042,3042,3042,3042,3042,3042,3042,3042,3042,3042,3042,3042,304000000000000000000000000000000000
       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
117,339
117,428
113,617
111,195
116,712
120,134
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
000000000000000000120,134116,712111,195113,617117,428117,339000000000000000000000000000000000000000000000000000
       Intangible Assets 
1,628
2,934
1,469
1,078
4,074
3,806
3,539
3,530
24,552
27,309
27,100
27,086
24,781
26,687
23,751
25,695
19,483
25,579
18,476
24,525
19,456
25,643
18,827
24,988
18,240
24,352
17,653
23,716
17,066
23,104
16,526
21,015
599,248
628,900
622,102
617,036
614,961
612,552
605,667
599,809
609,240
606,787
597,961
592,835
604,237
975,052
967,281
960,591
947,599
945,766
938,285
931,968
924,226
922,490
844,796
901,460
895,493
894,745
883,390
872,855
860,398
853,225
868,336
856,364
846,747
843,832
835,570
904,041
898,643
889,759
878,155
870,081
858,316
853,207
842,443
842,443853,207858,316870,081878,155889,759898,643904,041835,570843,832846,747856,364868,336853,225860,398872,855883,390894,745895,493901,460844,796922,490924,226931,968938,285945,766947,599960,591967,281975,052604,237592,835597,961606,787609,240599,809605,667612,552614,961617,036622,102628,900599,24821,01516,52623,10417,06623,71617,65324,35218,24024,98818,82725,64319,45624,52518,47625,57919,48325,69523,75126,68724,78127,08627,10027,30924,5523,5303,5393,8064,0741,0781,4692,9341,628
       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
1,753,241
1,743,466
1,734,840
1,720,258
1,710,724
0
654,596
0
0
0
0
0
0
0
0
15,675
13,591
11,234
10,001
17,054
17,017
23,119
23,11917,01717,05410,00111,23413,59115,67500000000654,59601,710,7241,720,2581,734,8401,743,4661,753,24100000000000000000000000000000000000000000000000000000
> Total Liabilities 
210,174
239,464
261,402
349,921
526,536
607,562
494,962
579,170
579,926
577,126
531,411
510,929
469,311
617,839
590,403
636,638
637,613
941,206
859,568
961,768
854,948
1,071,945
958,624
1,113,316
888,225
919,084
909,808
831,166
625,582
586,733
732,102
979,662
988,434
754,066
764,825
705,754
754,190
955,288
921,065
1,059,822
961,588
1,017,709
1,151,110
1,022,345
983,892
574,363
611,548
580,583
545,228
519,339
426,406
447,284
646,504
587,848
615,102
661,075
665,960
722,261
776,854
884,438
881,050
813,354
967,337
896,125
854,851
927,784
1,107,371
1,188,092
1,215,226
1,186,255
1,092,162
1,326,921
1,384,321
1,264,054
1,240,834
1,240,8341,264,0541,384,3211,326,9211,092,1621,186,2551,215,2261,188,0921,107,371927,784854,851896,125967,337813,354881,050884,438776,854722,261665,960661,075615,102587,848646,504447,284426,406519,339545,228580,583611,548574,363983,8921,022,3451,151,1101,017,709961,5881,059,822921,065955,288754,190705,754764,825754,066988,434979,662732,102586,733625,582831,166909,808919,084888,2251,113,316958,6241,071,945854,948961,768859,568941,206637,613636,638590,403617,839469,311510,929531,411577,126579,926579,170494,962607,562526,536349,921261,402239,464210,174
   > Total Current Liabilities 
197,173
145,837
224,402
255,921
442,536
523,562
410,961
456,170
383,415
366,616
357,158
356,718
360,805
421,333
386,898
500,633
523,377
832,971
771,332
873,532
766,951
1,042,948
950,628
1,109,320
884,789
915,648
906,372
827,730
622,416
583,567
728,936
976,496
911,854
683,775
690,139
631,502
680,908
881,848
847,182
985,585
882,427
938,528
1,071,488
942,544
898,994
488,549
525,470
491,340
451,427
423,259
227,142
281,986
480,949
423,197
450,723
439,763
446,683
508,631
567,660
680,123
755,696
700,005
859,995
775,602
712,833
755,977
882,686
933,429
973,151
947,789
818,279
1,149,203
1,167,371
1,040,119
949,692
949,6921,040,1191,167,3711,149,203818,279947,789973,151933,429882,686755,977712,833775,602859,995700,005755,696680,123567,660508,631446,683439,763450,723423,197480,949281,986227,142423,259451,427491,340525,470488,549898,994942,5441,071,488938,528882,427985,585847,182881,848680,908631,502690,139683,775911,854976,496728,936583,567622,416827,730906,372915,648884,7891,109,320950,6281,042,948766,951873,532771,332832,971523,377500,633386,898421,333360,805356,718357,158366,616383,415456,170410,961523,562442,536255,921224,402145,837197,173
       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
127,500
127,500
97,500
77,556
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
00000000000000000077,55697,500127,500127,50000000000000000000000000000000000000000000000000000000
       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
127,500
127,500
97,500
77,556
147,000
147,000
197,000
402,000
440,000
605,000
547,000
483,367
519,200
581,696
590,335
572,976
497,311
339,763
432,943
455,905
362,971
272,430
272,430362,971455,905432,943339,763497,311572,976590,335581,696519,200483,367547,000605,000440,000402,000197,000147,000147,00077,55697,500127,500127,50000000000000000000000000000000000000000000000000000000
       Accounts payable 
29,415
36,979
41,687
89,286
207,560
165,219
137,194
139,422
58,197
42,746
38,199
47,115
88,664
130,784
115,686
143,641
161,938
362,620
230,339
303,662
125,805
122,689
127,131
104,560
105,722
101,336
77,509
134,006
81,181
90,747
168,416
239,503
262,648
215,301
178,739
104,617
154,553
247,410
249,506
332,246
121,532
162,331
233,618
211,246
194,123
124,133
94,420
119,379
79,313
50,301
53,639
129,277
305,996
263,891
198,117
289,215
301,876
311,202
360,931
374,702
161,807
122,722
165,501
130,033
118,408
118,796
209,044
164,165
217,733
194,253
229,662
328,588
393,199
402,821
382,447
382,447402,821393,199328,588229,662194,253217,733164,165209,044118,796118,408130,033165,501122,722161,807374,702360,931311,202301,876289,215198,117263,891305,996129,27753,63950,30179,313119,37994,420124,133194,123211,246233,618162,331121,532332,246249,506247,410154,553104,617178,739215,301262,648239,503168,41690,74781,181134,00677,509101,336105,722104,560127,131122,689125,805303,662230,339362,620161,938143,641115,686130,78488,66447,11538,19942,74658,197139,422137,194165,219207,56089,28641,68736,97929,415
       Other Current Liabilities 
29,258
39,304
58,430
45,407
86,348
123,715
34,139
61,120
37,767
43,419
20,508
35,152
20,690
38,098
26,761
32,541
8,451
25,351
0
65,870
687
127,246
142,871
164,681
22,367
95,009
139,975
75,454
47,985
59,070
60,369
147,744
48,868
49,258
119,109
89,215
48,606
89,538
34,677
68,036
78,432
53,637
31,189
37,978
75,551
77,576
35,538
37,296
46,694
53,538
63,503
54,773
18,821
1,039
1,039
1,039
25,590
28,005
37,482
90,884
82,064
75,021
2,940
80,407
55,914
96,272
76,454
159,858
8,267
241,946
101,236
376,047
8,307
532
6,239
6,2395328,307376,047101,236241,9468,267159,85876,45496,27255,91480,4072,94075,02182,06490,88437,48228,00525,5901,0391,0391,03918,82154,77363,50353,53846,69437,29635,53877,57675,55137,97831,18953,63778,43268,03634,67789,53848,60689,215119,10949,25848,868147,74460,36959,07047,98575,454139,97595,00922,367164,681142,871127,24668765,870025,3518,45132,54126,76138,09820,69035,15220,50843,41937,76761,12034,139123,71586,34845,40758,43039,30429,258
   > 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
164,651
164,379
221,313
219,277
213,630
209,194
204,315
125,354
113,349
107,341
120,524
142,019
171,807
224,685
254,662
242,076
238,465
273,884
177,718
216,950
223,935
291,142
291,142223,935216,950177,718273,884238,465242,076254,662224,685171,807142,019120,524107,341113,349125,354204,315209,194213,630219,277221,313164,379164,65100000000000000000000000000000000000000000000000000000
       Other Liabilities 
0
0
0
0
0
0
1
0
484
483
226
184
1
1
0
0
0
0
0
0
1
1
0
0
0
0
0
0
0
0
0
0
73,684
6,789
12,229
11,795
70,655
70,881
71,391
71,814
76,805
76,892
77,400
77,646
82,811
83,794
84,126
87,358
91,947
94,330
127,541
95,298
95,555
94,651
94,379
151,313
96,395
143,630
94,902
134,315
109,516
113,349
0
120,524
135,940
171,203
163,204
154,217
0
138,062
137,608
126,178
0
0
0
000126,178137,608138,0620154,217163,204171,203135,940120,5240113,349109,516134,31594,902143,63096,395151,31394,37994,65195,55595,298127,54194,33091,94787,35884,12683,79482,81177,64677,40076,89276,80571,81471,39170,88170,65511,79512,2296,78973,6840000000000110000001118422648348401000000
       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
14,981
50,062
47,939
45,776
44,082
41,664
41,588
39,308
39,527
37,516
33,889
0
30,729
28,862
32,067
31,620
31,430
0
28,309
25,953
24,551
0
0
0
00024,55125,95328,309031,43031,62032,06728,86230,729033,88937,51639,52739,30841,58841,66444,08245,77647,93950,06214,981000000000000000000000000000000000000000000000000000
> Total Stockholder Equity
142,171
162,918
179,764
214,368
212,906
463,453
498,665
532,584
555,041
529,815
512,703
492,838
468,792
470,058
471,041
462,275
476,901
461,768
337,659
384,213
460,543
458,152
378,204
290,509
178,058
181,384
108,903
198,227
198,551
159,873
136,643
153,031
767,054
748,947
744,024
797,597
796,319
781,448
760,516
772,616
817,263
793,321
794,747
844,378
899,418
1,750,718
1,753,246
1,792,694
1,801,811
1,808,137
1,720,107
1,659,342
1,540,021
1,543,801
1,546,605
1,544,170
1,566,826
1,471,905
1,416,056
1,457,233
1,440,651
1,451,019
1,474,480
1,501,022
1,468,068
1,422,179
1,393,104
1,351,613
1,234,915
1,228,117
1,145,516
1,131,143
1,031,780
999,870
1,032,622
1,032,622999,8701,031,7801,131,1431,145,5161,228,1171,234,9151,351,6131,393,1041,422,1791,468,0681,501,0221,474,4801,451,0191,440,6511,457,2331,416,0561,471,9051,566,8261,544,1701,546,6051,543,8011,540,0211,659,3421,720,1071,808,1371,801,8111,792,6941,753,2461,750,718899,418844,378794,747793,321817,263772,616760,516781,448796,319797,597744,024748,947767,054153,031136,643159,873198,551198,227108,903181,384178,058290,509378,204458,152460,543384,213337,659461,768476,901462,275471,041470,058468,792492,838512,703529,815555,041532,584498,665463,453212,906214,368179,764162,918142,171
   Common Stock
76,540
76,540
76,540
76,540
76,540
102,140
102,140
102,140
102,140
102,140
183,852
183,852
183,852
183,852
183,852
183,852
183,852
183,852
183,852
183,852
183,852
183,852
183,852
183,852
183,852
183,852
183,852
183,852
183,852
183,852
183,852
183,852
271,841
271,841
271,841
271,841
271,841
271,841
271,841
271,841
271,841
271,841
271,841
271,841
271,841
323,395
323,395
323,395
323,395
323,395
323,395
323,395
323,395
323,395
323,395
323,395
323,395
323,395
323,395
323,395
323,395
323,395
0
323,395
323,395
323,395
323,395
323,395
0
323,395
323,395
323,395
0
0
0
000323,395323,395323,3950323,395323,395323,395323,395323,3950323,395323,395323,395323,395323,395323,395323,395323,395323,395323,395323,395323,395323,395323,395323,395323,395323,395271,841271,841271,841271,841271,841271,841271,841271,841271,841271,841271,841271,841271,841183,852183,852183,852183,852183,852183,852183,852183,852183,852183,852183,852183,852183,852183,852183,852183,852183,852183,852183,852183,852183,852183,852102,140102,140102,140102,140102,14076,54076,54076,54076,54076,540
   Retained Earnings 
22,821
39,108
50,033
84,617
74,846
85,847
120,838
154,757
168,774
143,548
126,436
106,571
80,119
81,384
81,844
73,286
87,909
72,655
0
0
71,457
69,158
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
-171,434
-288,581
-317,947
-315,501
-319,292
-263,015
-358,145
-414,931
-374,630
-390,352
-380,050
-391,533
-330,786
-359,777
-404,152
-432,678
-478,667
-630,559
-603,171
-691,247
-710,466
-839,690
-869,216
-837,304
-837,304-869,216-839,690-710,466-691,247-603,171-630,559-478,667-432,678-404,152-359,777-330,786-391,533-380,050-390,352-374,630-414,931-358,145-263,015-319,292-315,501-317,947-288,581-171,4340000000000000000000000000000069,15871,4570072,65587,90973,28681,84481,38480,119106,571126,436143,548168,774154,757120,83885,84774,84684,61750,03339,10822,821
   Capital Surplus 000000000000000000000000000000000000000000000000000000000000000000000000000
   Treasury Stock000000000000000000000000000000000000000000000000000000000000000000000000000
   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
11,937
9,762
8,601
8,959
10,314
11,003
11,211
12,148
13,025
12,164
12,230
0
12,969
9,006
7,492
6,943
11,441
0
12,440
17,916
22,761
0
0
0
00022,76117,91612,440011,4416,9437,4929,00612,969012,23012,16413,02512,14811,21111,00310,3148,9598,6019,76211,937000000000000000000000000000000000000000000000000000



6.4. Balance Sheets

Currency in CNY. All numbers in thousands.