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

Leo Group Co Ltd
Buy, Hold or Sell?

Let's analyze Leo Group Co Ltd together

I guess you are interested in Leo Group 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 Leo Group 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 Leo Group Co Ltd

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

1. Quick Overview

1.1. Quick analysis of Leo Group Co Ltd (30 sec.)










1.2. What can you expect buying and holding a share of Leo Group 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?
100.0%

What is your share worth?

Current worth
¥1.90
Expected worth in 1 year
¥1.76
How sure are you?
72.5%

+ What do you gain per year?

Total Gains per Share
¥-0.10
Return On Investment
-2.5%

For what price can you sell your share?

Current Price per Share
¥4.11
Expected price per share
¥2.5336632 - ¥5.91
How sure are you?
50%
3rd party ad coffee SUPPORTERis ad-free.

2. Detailed Analysis

2.1. Valuation of Leo Group Co Ltd (5 min.)




Live pricePrice per Share (EOD)
¥4.11
Intrinsic Value Per Share
¥-1.95 - ¥-1.36
Total Value Per Share
¥-0.05 - ¥0.54

2.2. Growth of Leo Group Co Ltd (5 min.)




Is Leo Group Co Ltd growing?

Current yearPrevious yearGrowGrow %
How rich?$1.7b$1.7b$54m3.0%

How much money is Leo Group Co Ltd making?

Current yearPrevious yearGrowGrow %
Making money-$10.2m$59.7m-$70m-680.3%
Net Profit Margin-1.3%7.6%--

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

2.3. Financial Health of Leo Group Co Ltd (5 min.)




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




  Industry Rankings (Specialty Industrial Machinery)  


Richest
#87 / 730

Most Revenue
#114 / 730

Most Profit
#698 / 730

Most Efficient
#564 / 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 Leo Group Co Ltd?

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

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

Speculation

The Price per Share of Leo Group Co Ltd is ¥4.11. 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 Leo Group 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 Leo Group 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 ¥1.90. Based on the TTM, the Book Value Change Per Share is ¥-0.04 per quarter. Based on the YOY, the Book Value Change Per Share is ¥0.07 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 ¥0.01 per quarter.
Based on historical numbers we can estimate the returns while holding a share of Leo Group 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 Eps0.010.3%0.000.0%0.010.3%0.010.2%0.000.1%
Usd Book Value Change Per Share0.000.1%0.00-0.1%0.010.2%0.000.1%0.010.1%
Usd Dividend Per Share0.000.0%0.000.0%0.000.0%0.000.0%0.000.0%
Usd Total Gains Per Share0.000.1%0.00-0.1%0.010.2%0.010.1%0.010.2%
Usd Price Per Share0.25-0.27-0.30-0.34-1.03-
Price to Earnings Ratio5.36--10.74-4.60-94.61-205.79-
Price-to-Total Gains Ratio82.87-53.62-21.57-0.16-210.02-
Price to Book Ratio0.97-0.99-1.15-1.46-13.50-
Price-to-Total Gains Ratio82.87-53.62-21.57-0.16-210.02-

When do you get the money?

Usd Investment
$.00
Usd Price Per Share0.565125
Number of shares1769
Gains per QuarterTrailing 12 Months5 Year
Usd Dividend Per Share0.000.00
Usd Book Value Change Per Share0.000.00
Usd Total Gains Per Share0.000.01
Gains per Quarter (1769 shares)-6.229.60
Gains per Year (1769 shares)-24.9038.40
YearsReturn on Investment (TTM)Return on Investment (5Y)
 DividendBook Value gainTotal gainsDividendBook Value gainTotal gains
Broker costs---10---10
110-35-3553428
220-69-6096766
329-104-8514101104
439-139-11019135142
549-173-13524168180
659-208-16028202218
769-243-18533236256
878-278-21038269294
988-312-23543303332
1098-347-26047337370

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%6.06.00.050.0%12.08.00.060.0%30.09.01.075.0%59.09.03.083.1%
Book Value Change Per Share2.02.00.050.0%6.06.00.050.0%11.09.00.055.0%27.013.00.067.5%55.016.00.077.5%
Dividend per Share4.00.00.0100.0%12.00.00.0100.0%20.00.00.0100.0%40.00.00.0100.0%64.00.07.090.1%
Total Gains per Share2.02.00.050.0%6.06.00.050.0%11.09.00.055.0%29.011.00.072.5%60.011.00.084.5%
3rd party ad coffee SUPPORTERis ad-free.

3.2. Key Performance Indicators

The key performance indicators of Leo Group 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--0.019-0.036+289%0.069-72%0.035-45%0.041-54%
Book Value Per Share--1.9011.956-3%1.898+0%1.777+7%1.363+39%
Current Ratio--2.0532.023+1%1.858+11%1.839+12%1.677+22%
Debt To Asset Ratio--0.4370.436+0%0.400+9%0.384+14%0.400+9%
Debt To Equity Ratio--0.7760.775+0%0.668+16%0.632+23%0.692+12%
Dividend Per Share--0.0030.010-66%0.002+82%0.005-30%0.006-42%
Enterprise Value--2542072240.6106327086761.528-60%9922855435.000-74%11489484747.041-78%46295153645.680-95%
Eps--0.086-0.011+113%0.091-5%0.062+38%0.031+176%
Ev To Ebitda Ratio--infnannan%infnan%nannan%nannan%
Ev To Sales Ratio--0.1230.327-63%0.482-75%0.658-81%8.283-99%
Free Cash Flow Per Share---0.068-0.049-28%-0.021-70%-0.021-69%-0.013-82%
Free Cash Flow To Equity Per Share---0.068-0.049-28%0.015-559%-0.014-79%0.003-2490%
Gross Profit Margin--1.0001.0000%1.0000%1.0000%0.975+3%
Intrinsic Value_10Y_max---1.363--------
Intrinsic Value_10Y_min---1.949--------
Intrinsic Value_1Y_max---0.063--------
Intrinsic Value_1Y_min---0.128--------
Intrinsic Value_3Y_max---0.245--------
Intrinsic Value_3Y_min---0.445--------
Intrinsic Value_5Y_max---0.495--------
Intrinsic Value_5Y_min---0.826--------
Market Cap27830947200.000+55%12527320672.80013204466168.200-5%14778842400.000-15%16590224433.640-24%50537648429.620-75%
Net Profit Margin--0.113-0.013+112%0.076+48%0.067+69%0.028+302%
Operating Margin----0%0.011-100%0.015-100%-0.0170%
Operating Ratio--1.8791.8860%1.8880%1.8870%1.572+20%
Pb Ratio2.162+55%0.9730.992-2%1.150-15%1.459-33%13.504-93%
Pe Ratio11.906+55%5.359-10.737+300%4.598+17%94.612-94%205.787-97%
Price Per Share4.110+55%1.8501.950-5%2.183-15%2.450-24%7.463-75%
Price To Free Cash Flow Ratio-15.118-122%-6.805-3.074-55%-7.617+12%-2.989-56%331.702-102%
Price To Total Gains Ratio184.111+55%82.87353.624+55%21.566+284%0.165+50254%210.018-61%
Quick Ratio--1.3551.755-23%1.844-27%1.738-22%1.544-12%
Return On Assets--0.026-0.003+112%0.019+31%0.014+84%0.008+204%
Return On Equity--0.045-0.006+112%0.032+42%0.020+127%0.011+298%
Total Gains Per Share--0.022-0.026+215%0.070-68%0.039-43%0.047-53%
Usd Book Value--1770284080.0631821586729.078-3%1767544517.853+0%1654850301.881+7%1269228027.407+39%
Usd Book Value Change Per Share--0.003-0.005+289%0.009-72%0.005-45%0.006-54%
Usd Book Value Per Share--0.2610.269-3%0.261+0%0.244+7%0.187+39%
Usd Dividend Per Share--0.0000.001-66%0.000+82%0.001-30%0.001-42%
Usd Enterprise Value--349534933.084869974429.710-60%1364392622.313-74%1579804152.718-78%6365583626.281-95%
Usd Eps--0.012-0.002+113%0.013-5%0.009+38%0.004+176%
Usd Free Cash Flow---63280710.493-45452883.529-28%-19243612.407-70%-19863462.428-69%-9343107.549-85%
Usd Free Cash Flow Per Share---0.009-0.007-28%-0.003-70%-0.003-69%-0.002-82%
Usd Free Cash Flow To Equity Per Share---0.009-0.007-28%0.002-559%-0.002-79%0.000-2490%
Usd Market Cap3826755240.000+55%1722506592.5101815614098.128-5%2032090830.000-15%2281155859.626-24%6948926659.073-75%
Usd Price Per Share0.565+55%0.2540.268-5%0.300-15%0.337-24%1.026-75%
Usd Profit--80351293.950-10293788.349+113%59735208.622+35%35168036.424+128%17593632.076+357%
Usd Revenue--713150214.263709530418.872+1%714871506.5650%658234965.939+8%485277140.990+47%
Usd Total Gains Per Share--0.003-0.004+215%0.010-68%0.005-43%0.006-53%
 EOD+5 -3MRQTTM+17 -20YOY+14 -245Y+17 -2110Y+16 -22

3.3 Fundamental Score

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

Penke's Stock Scanner

  
  
IndicatorConditionValue
Price to Earnings Ratio (EOD)Between0-1511.906
Price to Book Ratio (EOD)Between0-12.162
Net Profit Margin (MRQ)Greater than00.113
Operating Margin (MRQ)Greater than00.000
Quick Ratio (MRQ)Greater than11.355
Current Ratio (MRQ)Greater than12.053
Debt to Asset Ratio (MRQ)Less than10.437
Debt to Equity Ratio (MRQ)Less than10.776
Return on Equity (MRQ)Greater than0.150.045
Return on Assets (MRQ)Greater than0.050.026
Total6/10 (60.0%)

3.4 Technical Score

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

Penke's Symbol Scanner

  
  
IndicatorConditionValue
RsiGreater than5057.706
Ma 20Greater thanMa 503.733
Ma 50Greater thanMa 1002.627
Ma 100Greater thanMa 2002.037
OpenGreater thanClose4.160
Total5/5 (100.0%)

4. In-depth Analysis

4.1 About Leo Group Co Ltd

Leo Group Co., Ltd., through its subsidiaries, researches, develops, manufactures, and sells pumps and garden machinery products in China. The company offers small water pumps, lawn mowers, pasture equipment, motors, chippers, and other products; and digital marketing services. Its products are widely used in agriculture and forestry irrigation, urban water supply, building HVAC, firefighting, water conservancy, chemical, energy, metallurgy, mining, and other fields. The company was formerly known as Zhejiang Leo Co., Ltd. and changed its name to Leo Group Co., Ltd. in April 2013. The company was founded in 1995 and is headquartered in Wenling, China.

Fundamental data was last updated by Penke on 2024-12-08 22:17:03.

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 inefficient in keeping operating costs low.
Liquidity Details
 Compared to previous yearCompared to industry
The company is able to pay all its short-term debts.
The company is very able to pay all its short-term debts with the most liquid assets.
Solvency Details
 Compared to previous yearCompared to industry
The company is very able to pay all its debts by selling its assets.
The company is very able to pay all its debts with equity.

4.2.2. Valuation Summary

Valuation Details
 Compared to previous yearCompared to industry
Based on the equity, the company is cheap.
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 Leo Group Co Ltd earns for each ¥1 of revenue.

  • Above 10% is considered healthy but always compare Leo Group Co Ltd to the Specialty Industrial Machinery industry mean.
  • A Net Profit Margin of 11.3% means that ¥0.11 for each ¥1 in revenue is generated as profit.

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

  • The MRQ is 11.3%. The company is making a huge profit. +2
  • The TTM is -1.3%. The company is making a loss. -1
Trends
Current periodCompared to+/- 
MRQ11.3%TTM-1.3%+12.6%
TTM-1.3%YOY7.6%-8.9%
TTM-1.3%5Y6.7%-8.0%
5Y6.7%10Y2.8%+3.9%
Compared to industry (Specialty Industrial Machinery)
PeriodCompanyIndustry (mean)+/- 
MRQ11.3%5.6%+5.7%
TTM-1.3%5.1%-6.4%
YOY7.6%5.2%+2.4%
5Y6.7%4.7%+2.0%
10Y2.8%4.8%-2.0%
4.3.1.2. Return on Assets

Shows how efficient Leo Group Co Ltd is using its assets to generate profit.

  • Above 5% is considered healthy but always compare Leo Group Co Ltd to the Specialty Industrial Machinery industry mean.
  • 2.6% Return on Assets means that Leo Group Co Ltd generated ¥0.03 profit for each $1 in assets.

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

  • The MRQ is 2.6%. Using its assets, the company is less efficient in making profit.
  • The TTM is -0.3%. Using its assets, the company is very inefficient in making profit. -2
Trends
Current periodCompared to+/- 
MRQ2.6%TTM-0.3%+2.9%
TTM-0.3%YOY1.9%-2.3%
TTM-0.3%5Y1.4%-1.7%
5Y1.4%10Y0.8%+0.5%
Compared to industry (Specialty Industrial Machinery)
PeriodCompanyIndustry (mean)+/- 
MRQ2.6%1.0%+1.6%
TTM-0.3%1.0%-1.3%
YOY1.9%1.0%+0.9%
5Y1.4%1.0%+0.4%
10Y0.8%1.1%-0.3%
4.3.1.3. Return on Equity

Shows how efficient Leo Group Co Ltd is using its investors money to generate profit.

  • Above 15%-20% is considered healthy but always compare Leo Group Co Ltd to the Specialty Industrial Machinery industry mean.
  • 4.5% Return on Equity means Leo Group Co Ltd generated ¥0.05 for each ¥1 the owners (shareholders) invested.

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

  • The MRQ is 4.5%. Using its investors money, the company is inefficient in making profit. -1
  • The TTM is -0.6%. Using its investors money, the company is very inefficient in making profit. -2
Trends
Current periodCompared to+/- 
MRQ4.5%TTM-0.6%+5.1%
TTM-0.6%YOY3.2%-3.7%
TTM-0.6%5Y2.0%-2.6%
5Y2.0%10Y1.1%+0.9%
Compared to industry (Specialty Industrial Machinery)
PeriodCompanyIndustry (mean)+/- 
MRQ4.5%2.4%+2.1%
TTM-0.6%2.1%-2.7%
YOY3.2%2.2%+1.0%
5Y2.0%1.9%+0.1%
10Y1.1%2.2%-1.1%
3rd party ad coffee SUPPORTERis ad-free.

4.3.2. Operating Efficiency of Leo Group Co Ltd.

4.3.2. Operating Efficiency
4.3.2.1. Operating Margin

Measures how efficient Leo Group Co Ltd is operating .

  • Measures how much profit Leo Group 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 Leo Group Co Ltd to the Specialty Industrial Machinery industry mean.
  • An Operating Margin of 0.0% means the company generated ¥0.00  for each ¥1 in revenue (before taxes).

Let's take a look of the Operating Margin trends of Leo Group Co Ltd:

  • The MRQ is 0.0%. The data is not here.
Trends
Current periodCompared to+/- 
MRQ-TTM-0.0%
TTM-YOY1.1%-1.1%
TTM-5Y1.5%-1.5%
5Y1.5%10Y-1.7%+3.2%
Compared to industry (Specialty Industrial Machinery)
PeriodCompanyIndustry (mean)+/- 
MRQ-9.1%-9.1%
TTM-6.8%-6.8%
YOY1.1%6.1%-5.0%
5Y1.5%5.8%-4.3%
10Y-1.7%5.3%-7.0%
4.3.2.2. Operating Ratio

Measures how efficient Leo Group Co Ltd is keeping operating costs low.

  • Below 1 is considered healthy (always compare to Specialty Industrial Machinery industry mean).
  • An Operation Ratio of 1.88 means that the operating costs are ¥1.88 for each ¥1 in net sales.

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

  • The MRQ is 1.879. The company is inefficient in keeping operating costs low. -1
  • The TTM is 1.886. The company is inefficient in keeping operating costs low. -1
Trends
Current periodCompared to+/- 
MRQ1.879TTM1.886-0.007
TTM1.886YOY1.888-0.002
TTM1.8865Y1.8870.000
5Y1.88710Y1.572+0.315
Compared to industry (Specialty Industrial Machinery)
PeriodCompanyIndustry (mean)+/- 
MRQ1.8791.445+0.434
TTM1.8861.366+0.520
YOY1.8881.343+0.545
5Y1.8871.354+0.533
10Y1.5721.197+0.375
3rd party ad coffee SUPPORTERis ad-free.

4.4.3. Liquidity of Leo Group Co Ltd.

4.4.3. Liquidity
4.4.3.1. Current Ratio

Measures if Leo Group Co Ltd is able to pay off Short-term Debt.

  • Above 1.5 is considered healthy (always compare to Specialty Industrial Machinery industry mean).
  • A Current Ratio of 2.05 means the company has ¥2.05 in assets for each ¥1 in short-term debts.

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

  • The MRQ is 2.053. The company is able to pay all its short-term debts. +1
  • The TTM is 2.023. The company is able to pay all its short-term debts. +1
Trends
Current periodCompared to+/- 
MRQ2.053TTM2.023+0.030
TTM2.023YOY1.858+0.165
TTM2.0235Y1.839+0.184
5Y1.83910Y1.677+0.162
Compared to industry (Specialty Industrial Machinery)
PeriodCompanyIndustry (mean)+/- 
MRQ2.0531.693+0.360
TTM2.0231.701+0.322
YOY1.8581.686+0.172
5Y1.8391.721+0.118
10Y1.6771.654+0.023
4.4.3.2. Quick Ratio

Measures if Leo Group 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 Leo Group Co Ltd to the Specialty Industrial Machinery industry mean.
  • A Quick Ratio of 1.35 means the company can pay off ¥1.35 for each ¥1 in debt (using most liquid assets).

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

  • The MRQ is 1.355. The company is able to pay all its short-term debts with the most liquid assets. +1
  • The TTM is 1.755. The company is very able to pay all its short-term debts with the most liquid assets. +2
Trends
Current periodCompared to+/- 
MRQ1.355TTM1.755-0.400
TTM1.755YOY1.844-0.089
TTM1.7555Y1.738+0.018
5Y1.73810Y1.544+0.193
Compared to industry (Specialty Industrial Machinery)
PeriodCompanyIndustry (mean)+/- 
MRQ1.3550.726+0.629
TTM1.7550.809+0.946
YOY1.8440.884+0.960
5Y1.7380.956+0.782
10Y1.5440.967+0.577
3rd party ad coffee SUPPORTERis ad-free.

4.5.4. Solvency of Leo Group Co Ltd.

4.5.4. Solvency
4.5.4.1. Debt to Asset Ratio

Measures how much % of Leo Group Co Ltd assets are financed with debt.

  • Below 1 (100%) is considered healthy but always compare Leo Group Co Ltd to Specialty Industrial Machinery industry mean.
  • A Debt to Asset Ratio of 0.44 means that Leo Group Co Ltd assets are financed with 43.7% credit (debt) and the remaining percentage (100% - 43.7%) is financed by its owners/shareholders. 

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

  • The MRQ is 0.437. The company is very able to pay all its debts by selling its assets. +2
  • The TTM is 0.436. The company is very able to pay all its debts by selling its assets. +2
Trends
Current periodCompared to+/- 
MRQ0.437TTM0.436+0.001
TTM0.436YOY0.400+0.036
TTM0.4365Y0.384+0.052
5Y0.38410Y0.400-0.016
Compared to industry (Specialty Industrial Machinery)
PeriodCompanyIndustry (mean)+/- 
MRQ0.4370.490-0.053
TTM0.4360.491-0.055
YOY0.4000.506-0.106
5Y0.3840.502-0.118
10Y0.4000.495-0.095
4.5.4.2. Debt to Equity Ratio

Measures if Leo Group Co Ltd is able to pay off its debts by using shareholders equity.

  • Below 2 is considered healthy but always compare Leo Group Co Ltd to the Specialty Industrial Machinery industry mean.
  • A Debt to Equity ratio of 77.6% means that company has ¥0.78 debt for each ¥1 in shareholders equity.

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

  • The MRQ is 0.776. The company is very able to pay all its debts with equity. +2
  • The TTM is 0.775. The company is very able to pay all its debts with equity. +2
Trends
Current periodCompared to+/- 
MRQ0.776TTM0.775+0.000
TTM0.775YOY0.668+0.107
TTM0.7755Y0.632+0.144
5Y0.63210Y0.692-0.060
Compared to industry (Specialty Industrial Machinery)
PeriodCompanyIndustry (mean)+/- 
MRQ0.7760.963-0.187
TTM0.7750.959-0.184
YOY0.6681.038-0.370
5Y0.6321.075-0.443
10Y0.6921.053-0.361
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 Leo Group Co Ltd generates.

  • Above 15 is considered overpriced but always compare Leo Group Co Ltd to the Specialty Industrial Machinery industry mean.
  • A PE ratio of 5.36 means the investor is paying ¥5.36 for every ¥1 in earnings.

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

  • The EOD is 11.906. Based on the earnings, the company is underpriced. +1
  • The MRQ is 5.359. Based on the earnings, the company is cheap. +2
  • The TTM is -10.737. Based on the earnings, the company is expensive. -2
Trends
Current periodCompared to+/- 
EOD11.906MRQ5.359+6.547
MRQ5.359TTM-10.737+16.096
TTM-10.737YOY4.598-15.334
TTM-10.7375Y94.612-105.348
5Y94.61210Y205.787-111.176
Compared to industry (Specialty Industrial Machinery)
PeriodCompanyIndustry (mean)+/- 
EOD11.90619.620-7.714
MRQ5.35918.125-12.766
TTM-10.73719.321-30.058
YOY4.59818.587-13.989
5Y94.61221.755+72.857
10Y205.78727.976+177.811
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 Leo Group Co Ltd:

  • The EOD is -15.118. Based on how much money comes from the company's main activities, the company is expensive. -2
  • The MRQ is -6.805. Based on how much money comes from the company's main activities, the company is expensive. -2
  • The TTM is -3.074. Based on how much money comes from the company's main activities, the company is expensive. -2
Trends
Current periodCompared to+/- 
EOD-15.118MRQ-6.805-8.313
MRQ-6.805TTM-3.074-3.731
TTM-3.074YOY-7.617+4.543
TTM-3.0745Y-2.989-0.085
5Y-2.98910Y331.702-334.691
Compared to industry (Specialty Industrial Machinery)
PeriodCompanyIndustry (mean)+/- 
EOD-15.1186.829-21.947
MRQ-6.8056.646-13.451
TTM-3.0742.685-5.759
YOY-7.6171.815-9.432
5Y-2.9891.475-4.464
10Y331.7021.243+330.459
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 Leo Group Co Ltd is to cheap or to expensive compared to its book value.

  • At or below 1 is considered healthy (always compare to Specialty Industrial Machinery industry mean).
  • A PB ratio of 0.97 means the investor is paying ¥0.97 for each ¥1 in book value.

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

  • The EOD is 2.162. Based on the equity, the company is underpriced. +1
  • The MRQ is 0.973. Based on the equity, the company is cheap. +2
  • The TTM is 0.992. Based on the equity, the company is cheap. +2
Trends
Current periodCompared to+/- 
EOD2.162MRQ0.973+1.189
MRQ0.973TTM0.992-0.019
TTM0.992YOY1.150-0.157
TTM0.9925Y1.459-0.467
5Y1.45910Y13.504-12.045
Compared to industry (Specialty Industrial Machinery)
PeriodCompanyIndustry (mean)+/- 
EOD2.1622.305-0.143
MRQ0.9732.027-1.054
TTM0.9922.145-1.153
YOY1.1502.208-1.058
5Y1.4592.472-1.013
10Y13.5042.886+10.618
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 Assets22,860,042
Total Liabilities9,985,248
Total Stockholder Equity12,875,334
 As reported
Total Liabilities 9,985,248
Total Stockholder Equity+ 12,875,334
Total Assets = 22,860,042

Assets

Total Assets22,860,042
Total Current Assets15,175,984
Long-term Assets7,684,058
Total Current Assets
Cash And Cash Equivalents 3,067,722
Short-term Investments 3,598,404
Net Receivables 6,416,550
Inventory 846,345
Other Current Assets 456,256
Total Current Assets  (as reported)15,175,984
Total Current Assets  (calculated)14,385,277
+/- 790,707
Long-term Assets
Property Plant Equipment 1,466,266
Goodwill 344,499
Intangible Assets 260,740
Long-term Assets Other 55,964
Long-term Assets  (as reported)7,684,058
Long-term Assets  (calculated)2,127,470
+/- 5,556,588

Liabilities & Shareholders' Equity

Total Current Liabilities7,391,238
Long-term Liabilities2,594,010
Total Stockholder Equity12,875,334
Total Current Liabilities
Short Long Term Debt 3,118,267
Accounts payable 3,056,303
Other Current Liabilities 43,546
Total Current Liabilities  (as reported)7,391,238
Total Current Liabilities  (calculated)6,218,116
+/- 1,173,122
Long-term Liabilities
Long term Debt 355,511
Capital Lease Obligations Min Short Term Debt134,009
Long-term Liabilities Other 23,415
Long-term Liabilities  (as reported)2,594,010
Long-term Liabilities  (calculated)512,934
+/- 2,081,077
Total Stockholder Equity
Retained Earnings 4,805,302
Total Stockholder Equity (as reported)12,875,334
Total Stockholder Equity (calculated)4,805,302
+/- 8,070,032
Other
Capital Stock6,771,525
Common Stock Shares Outstanding 6,771,525
Net Debt 406,056
Net Invested Capital 16,349,111
Net Working Capital 7,784,746
Property Plant and Equipment Gross 1,466,266



6.2. Balance Sheets Structured

Currency in CNY. All numbers in thousands.

 Trend2024-09-302024-06-302024-03-312023-12-312023-09-302023-06-302023-03-312022-12-312022-09-302022-06-302022-03-312021-12-312021-09-302021-06-302021-03-312020-12-312020-09-302020-06-302020-03-312019-12-312019-09-302019-06-302019-03-312018-12-312018-09-302018-06-302018-03-312017-12-312017-09-302017-06-302017-03-312016-12-312016-09-302016-06-302016-03-312015-12-312015-09-302015-06-302015-03-312014-12-312014-09-302014-06-302014-03-312013-12-312013-09-302013-06-302013-03-312012-12-312012-09-302012-06-302012-03-312011-12-312011-09-302011-06-302011-03-312010-12-312010-09-302010-06-302010-03-312009-12-312009-09-302009-06-302009-03-312008-12-312008-09-302008-06-302008-03-312007-12-312007-09-302007-06-302007-03-312006-12-312005-12-312004-12-31
> Total Assets 
192,398
245,400
342,189
396,812
573,316
544,496
643,581
806,302
775,408
665,526
688,558
715,459
686,682
692,201
748,604
839,745
962,739
887,418
1,055,085
1,165,818
1,197,045
1,188,265
1,818,499
2,199,284
2,095,445
2,032,750
2,214,730
2,294,564
2,325,104
2,239,076
2,843,415
2,720,626
3,589,704
3,499,600
4,201,408
4,073,128
4,403,313
4,504,953
8,400,028
8,429,716
9,013,639
10,784,383
11,252,690
11,338,117
12,215,523
13,040,708
13,344,231
16,083,323
16,697,722
16,270,456
14,174,558
13,830,650
13,947,860
14,124,562
13,322,567
13,625,656
12,722,993
16,044,617
19,257,875
19,262,985
21,608,812
20,035,952
19,844,950
17,944,519
20,679,819
19,252,188
19,437,334
20,113,774
22,310,043
23,883,397
24,644,250
23,481,925
22,880,210
22,860,042
22,860,04222,880,21023,481,92524,644,25023,883,39722,310,04320,113,77419,437,33419,252,18820,679,81917,944,51919,844,95020,035,95221,608,81219,262,98519,257,87516,044,61712,722,99313,625,65613,322,56714,124,56213,947,86013,830,65014,174,55816,270,45616,697,72216,083,32313,344,23113,040,70812,215,52311,338,11711,252,69010,784,3839,013,6398,429,7168,400,0284,504,9534,403,3134,073,1284,201,4083,499,6003,589,7042,720,6262,843,4152,239,0762,325,1042,294,5642,214,7302,032,7502,095,4452,199,2841,818,4991,188,2651,197,0451,165,8181,055,085887,418962,739839,745748,604692,201686,682715,459688,558665,526775,408806,302643,581544,496573,316396,812342,189245,400192,398
   > Total Current Assets 
0
0
240,678
285,196
426,977
393,738
436,959
555,703
519,425
391,000
346,383
374,740
340,040
325,199
367,239
451,406
561,428
444,870
538,836
625,979
612,262
568,772
964,884
1,197,787
1,096,482
1,041,356
1,155,256
1,255,729
1,290,232
1,217,730
1,685,514
1,717,336
2,113,114
2,024,773
2,321,901
2,180,179
2,391,817
2,435,518
3,535,250
3,458,308
3,617,802
4,404,964
4,580,137
4,637,508
5,400,306
6,044,641
6,378,198
9,037,795
9,577,124
8,927,491
8,757,599
9,665,863
8,603,504
8,713,343
8,208,187
8,429,617
7,551,930
6,770,502
7,547,799
7,902,343
9,544,420
8,429,537
8,815,592
7,879,593
10,307,446
10,283,318
10,668,140
10,794,258
11,268,232
13,453,264
15,644,215
15,024,702
15,741,826
15,175,984
15,175,98415,741,82615,024,70215,644,21513,453,26411,268,23210,794,25810,668,14010,283,31810,307,4467,879,5938,815,5928,429,5379,544,4207,902,3437,547,7996,770,5027,551,9308,429,6178,208,1878,713,3438,603,5049,665,8638,757,5998,927,4919,577,1249,037,7956,378,1986,044,6415,400,3064,637,5084,580,1374,404,9643,617,8023,458,3083,535,2502,435,5182,391,8172,180,1792,321,9012,024,7732,113,1141,717,3361,685,5141,217,7301,290,2321,255,7291,155,2561,041,3561,096,4821,197,787964,884568,772612,262625,979538,836444,870561,428451,406367,239325,199340,040374,740346,383391,000519,425555,703436,959393,738426,977285,196240,67800
       Cash And Cash Equivalents 
0
0
23,437
28,190
147,805
134,544
142,606
116,730
78,075
69,788
55,601
56,520
65,705
87,876
53,928
52,785
130,361
69,808
66,403
127,269
66,532
41,303
85,256
136,550
123,084
85,732
153,853
143,416
136,503
130,391
482,266
531,843
191,904
179,156
179,468
154,499
134,473
135,544
770,547
458,092
520,070
479,743
688,078
456,143
729,759
692,261
984,328
2,884,900
2,536,425
1,793,155
2,185,213
2,315,575
2,270,886
2,547,650
1,981,137
1,541,675
1,580,796
1,270,505
982,634
1,297,464
2,612,516
1,433,070
1,722,642
1,248,355
3,355,940
2,758,713
1,350,336
3,202,841
3,166,045
3,095,775
4,948,410
3,049,785
3,148,479
3,067,722
3,067,7223,148,4793,049,7854,948,4103,095,7753,166,0453,202,8411,350,3362,758,7133,355,9401,248,3551,722,6421,433,0702,612,5161,297,464982,6341,270,5051,580,7961,541,6751,981,1372,547,6502,270,8862,315,5752,185,2131,793,1552,536,4252,884,900984,328692,261729,759456,143688,078479,743520,070458,092770,547135,544134,473154,499179,468179,156191,904531,843482,266130,391136,503143,416153,85385,732123,084136,55085,25641,30366,532127,26966,40369,808130,36152,78553,92887,87665,70556,52055,60169,78878,075116,730142,606134,544147,80528,19023,43700
       Short-term Investments 
0
0
0
0
0
20,000
0
0
0
0
0
0
0
0
0
0
668
4,948
7,171
6,083
9,014
9,234
43,462
1,227
2,237
660
6,638
6,690
11,750
15,399
18,517
4,179
1,145
2,779
-7,735
7,362
13,069
-15,690
-16,406
-16,254
-16,681
-16,030
-18,172
-16,827
-16,352
-16,874
-16,710
-16,171
-14,932
-9,473
-98,058
982,359
1,898
-107,730
-98,385
-93,655
-120,146
1,373
4,877
4,820
6,992
4,009
3,685
2,968
7,992,384
413,024
1,695,978
387,037
338,098
1,665,013
2,042,420
3,324,680
3,759,365
3,598,404
3,598,4043,759,3653,324,6802,042,4201,665,013338,098387,0371,695,978413,0247,992,3842,9683,6854,0096,9924,8204,8771,373-120,146-93,655-98,385-107,7301,898982,359-98,058-9,473-14,932-16,171-16,710-16,874-16,352-16,827-18,172-16,030-16,681-16,254-16,406-15,69013,0697,362-7,7352,7791,1454,17918,51715,39911,7506,6906,6386602,2371,22743,4629,2349,0146,0837,1714,948668000000000020,00000000
       Net Receivables 
52,053
73,053
128,955
171,953
183,717
170,096
165,245
246,318
267,345
191,624
168,635
195,994
148,948
115,952
178,763
239,592
260,575
212,420
277,902
302,899
319,980
314,484
573,532
751,469
722,242
716,868
634,353
718,573
765,168
675,414
786,969
809,606
1,529,291
1,415,209
1,657,504
1,533,244
1,863,810
1,911,542
2,322,406
2,497,605
2,564,306
3,145,009
3,353,583
3,672,552
4,189,958
4,865,411
4,894,313
5,656,570
6,537,799
6,613,408
5,983,292
5,774,270
5,748,087
5,568,884
4,821,460
5,476,059
5,002,326
4,828,312
5,943,337
5,859,421
6,056,986
6,028,690
6,021,363
5,555,744
5,972,196
6,114,037
6,597,384
6,108,049
6,718,625
7,502,914
7,395,059
6,880,756
6,731,257
6,416,550
6,416,5506,731,2576,880,7567,395,0597,502,9146,718,6256,108,0496,597,3846,114,0375,972,1965,555,7446,021,3636,028,6906,056,9865,859,4215,943,3374,828,3125,002,3265,476,0594,821,4605,568,8845,748,0875,774,2705,983,2926,613,4086,537,7995,656,5704,894,3134,865,4114,189,9583,672,5523,353,5833,145,0092,564,3062,497,6052,322,4061,911,5421,863,8101,533,2441,657,5041,415,2091,529,291809,606786,969675,414765,168718,573634,353716,868722,242751,469573,532314,484319,980302,899277,902212,420260,575239,592178,763115,952148,948195,994168,635191,624267,345246,318165,245170,096183,717171,953128,95573,05352,053
       Other Current Assets 
9,368
17,541
3,042
-5,784
-11,967
-17,917
-4,265
-3,629
-8,792
-6,053
-9,799
-7,746
-8,110
-6,013
-6,497
-8,973
-9,175
-4,555
-11,500
-7,556
-17,612
-27,394
-38,579
-46,798
-56,773
-71,565
19,932
19,840
19,784
23,894
33,539
22,231
17,613
27,855
36,166
40,650
22,038
28,582
78,053
107,337
157,872
389,151
166,728
132,284
91,479
72,971
77,495
71,076
85,581
71,305
91,099
105,238
90,233
69,554
982,089
1,003,425
595,452
256,861
142,763
183,155
218,353
234,121
277,260
284,655
298,339
337,685
375,417
393,386
379,021
385,220
416,267
927,078
455,103
456,256
456,256455,103927,078416,267385,220379,021393,386375,417337,685298,339284,655277,260234,121218,353183,155142,763256,861595,4521,003,425982,08969,55490,233105,23891,09971,30585,58171,07677,49572,97191,479132,284166,728389,151157,872107,33778,05328,58222,03840,65036,16627,85517,61322,23133,53923,89419,78419,84019,932-71,565-56,773-46,798-38,579-27,394-17,612-7,556-11,500-4,555-9,175-8,973-6,497-6,013-8,110-7,746-9,799-6,053-8,792-3,629-4,265-17,917-11,967-5,7843,04217,5419,368
   > Long-term Assets 
0
0
101,511
111,616
146,339
150,758
206,621
250,598
255,982
274,526
342,175
340,719
346,642
367,001
381,364
388,338
401,311
442,548
516,249
539,839
584,783
619,493
853,615
1,001,497
998,963
991,394
1,059,474
1,038,834
1,034,872
1,021,346
1,157,901
1,003,290
1,476,590
1,474,828
1,879,507
1,892,949
2,011,496
2,069,435
4,864,778
4,971,409
5,395,838
6,379,419
6,672,553
6,700,609
6,815,217
6,996,068
6,966,033
7,045,528
7,120,599
7,342,965
5,416,959
4,164,787
5,344,355
5,411,219
5,114,381
5,196,039
5,171,064
9,274,115
11,710,076
11,360,641
12,064,392
11,606,415
11,029,358
10,064,926
10,372,373
8,968,870
8,769,194
9,319,516
11,041,811
10,430,133
9,000,035
8,457,223
7,138,384
7,684,058
7,684,0587,138,3848,457,2239,000,03510,430,13311,041,8119,319,5168,769,1948,968,87010,372,37310,064,92611,029,35811,606,41512,064,39211,360,64111,710,0769,274,1155,171,0645,196,0395,114,3815,411,2195,344,3554,164,7875,416,9597,342,9657,120,5997,045,5286,966,0336,996,0686,815,2176,700,6096,672,5536,379,4195,395,8384,971,4094,864,7782,069,4352,011,4961,892,9491,879,5071,474,8281,476,5901,003,2901,157,9011,021,3461,034,8721,038,8341,059,474991,394998,9631,001,497853,615619,493584,783539,839516,249442,548401,311388,338381,364367,001346,642340,719342,175274,526255,982250,598206,621150,758146,339111,616101,51100
       Property Plant Equipment 
54,132
74,152
96,550
92,580
96,647
102,008
156,022
190,487
195,346
200,974
270,832
267,596
273,945
275,416
290,801
296,929
308,410
314,406
358,412
337,547
400,801
432,469
566,551
636,521
639,069
639,170
642,528
631,045
626,212
614,712
601,744
510,812
524,873
542,055
572,883
618,978
663,256
669,398
710,712
714,664
765,914
795,703
868,376
918,679
1,012,598
1,023,789
1,351,559
1,388,953
1,409,985
1,424,757
1,144,112
1,148,739
1,150,073
1,135,362
934,420
934,145
959,377
953,561
952,863
1,297,570
1,248,479
1,292,491
1,172,653
1,172,840
1,195,181
1,150,755
1,328,986
1,334,947
1,356,796
1,396,276
1,491,450
1,515,700
1,484,121
1,466,266
1,466,2661,484,1211,515,7001,491,4501,396,2761,356,7961,334,9471,328,9861,150,7551,195,1811,172,8401,172,6531,292,4911,248,4791,297,570952,863953,561959,377934,145934,4201,135,3621,150,0731,148,7391,144,1121,424,7571,409,9851,388,9531,351,5591,023,7891,012,598918,679868,376795,703765,914714,664710,712669,398663,256618,978572,883542,055524,873510,812601,744614,712626,212631,045642,528639,170639,069636,521566,551432,469400,801337,547358,412314,406308,410296,929290,801275,416273,945267,596270,832200,974195,346190,487156,022102,00896,64792,58096,55074,15254,132
       Goodwill 
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
53,497
74,852
74,852
74,852
81,683
81,683
81,683
81,683
77,106
77,106
401,630
401,630
762,100
762,100
762,100
762,100
3,166,166
3,166,166
3,166,166
3,847,937
3,851,331
3,840,786
3,851,331
3,851,331
3,740,455
3,740,455
3,740,455
3,740,455
1,931,420
1,931,420
1,931,420
1,931,420
1,835,657
1,835,657
1,835,657
1,835,657
1,762,418
1,762,418
1,762,418
1,767,634
350,227
350,227
350,227
350,227
344,499
344,499
344,499
344,499
344,499
344,499
344,499
344,499
344,499344,499344,499344,499344,499344,499344,499344,499350,227350,227350,227350,2271,767,6341,762,4181,762,4181,762,4181,835,6571,835,6571,835,6571,835,6571,931,4201,931,4201,931,4201,931,4203,740,4553,740,4553,740,4553,740,4553,851,3313,851,3313,840,7863,851,3313,847,9373,166,1663,166,1663,166,166762,100762,100762,100762,100401,630401,63077,10677,10681,68381,68381,68381,68374,85274,85274,85253,4970000000000000000000000
       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
1,361,206
1,573,922
1,715,462
468,382
1,629,387
1,682,261
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
000000000000000000001,682,2611,629,387468,3821,715,4621,573,9221,361,206000000000000000000000000000000000000000000000000
       Intangible Assets 
0
72
3,961
16,078
46,189
46,101
46,529
55,458
55,164
48,339
46,270
46,707
46,348
45,979
45,640
45,292
45,324
44,918
68,429
68,002
68,049
67,708
128,071
141,590
139,686
138,243
137,653
135,924
134,712
132,947
125,470
213,609
239,981
238,422
236,580
234,226
231,695
271,956
454,899
421,384
431,465
424,274
416,286
408,501
400,817
392,725
393,434
384,956
380,203
401,503
313,973
307,525
308,773
296,597
240,183
360,663
315,622
233,751
285,766
291,719
287,751
287,212
282,236
280,728
226,520
243,196
254,387
250,310
247,493
248,531
267,249
264,853
244,090
260,740
260,740244,090264,853267,249248,531247,493250,310254,387243,196226,520280,728282,236287,212287,751291,719285,766233,751315,622360,663240,183296,597308,773307,525313,973401,503380,203384,956393,434392,725400,817408,501416,286424,274431,465421,384454,899271,956231,695234,226236,580238,422239,981213,609125,470132,947134,712135,924137,653138,243139,686141,590128,07167,70868,04968,00268,42944,91845,32445,29245,64045,97946,34846,70746,27048,33955,16455,45846,52946,10146,18916,0783,961720
       Long-term Assets Other 
0
0
1,000
1,000
1,000
20,000
2,278
2,213
2,148
22,083
21,260
22,011
22,709
43,643
43,266
44,090
668
4,948
7,171
27,176
9,014
9,234
43,563
1,369
2,544
934
68,272
69,249
72,833
78,064
223,338
95,113
186,441
167,908
170,488
185,410
192,890
130,258
259,769
258,719
258,579
277,736
437,680
421,077
432,656
437,741
36,564
46,259
56,305
32,500
31,072
1,109,814
153,845
83,517
50,926
70,296
44,330
246,193
206,753
175,356
214,060
235,870
350,475
285,047
8,346,772
862,816
1,937,184
623,854
572,628
1,881,820
61,043
88,719
50,296
55,964
55,96450,29688,71961,0431,881,820572,628623,8541,937,184862,8168,346,772285,047350,475235,870214,060175,356206,753246,19344,33070,29650,92683,517153,8451,109,81431,07232,50056,30546,25936,564437,741432,656421,077437,680277,736258,579258,719259,769130,258192,890185,410170,488167,908186,44195,113223,33878,06472,83369,24968,2729342,5441,36943,5639,2349,01427,1767,1714,94866844,09043,26643,64322,70922,01121,26022,0832,1482,2132,27820,0001,0001,0001,00000
> Total Liabilities 
136,118
166,861
224,887
258,813
185,364
142,170
230,530
375,007
334,305
177,407
178,579
177,824
167,133
156,375
185,723
266,710
354,136
247,069
385,104
470,663
468,052
439,208
775,194
1,106,931
985,733
925,713
1,104,624
1,162,227
1,175,130
1,093,402
1,287,318
1,044,285
1,891,643
1,783,629
2,117,320
1,911,166
2,173,210
2,255,323
2,610,352
2,500,332
2,982,132
3,211,696
3,795,233
3,714,119
4,475,457
5,300,706
5,682,402
7,765,621
8,372,627
7,860,962
7,198,598
5,904,219
5,839,645
5,935,374
5,187,256
5,297,860
4,254,894
4,750,259
6,244,609
6,763,214
7,796,298
7,215,796
7,906,230
6,847,467
7,774,868
7,269,772
7,779,054
7,873,133
8,630,068
10,042,815
10,730,770
10,025,391
10,133,404
9,985,248
9,985,24810,133,40410,025,39110,730,77010,042,8158,630,0687,873,1337,779,0547,269,7727,774,8686,847,4677,906,2307,215,7967,796,2986,763,2146,244,6094,750,2594,254,8945,297,8605,187,2565,935,3745,839,6455,904,2197,198,5987,860,9628,372,6277,765,6215,682,4025,300,7064,475,4573,714,1193,795,2333,211,6962,982,1322,500,3322,610,3522,255,3232,173,2101,911,1662,117,3201,783,6291,891,6431,044,2851,287,3181,093,4021,175,1301,162,2271,104,624925,713985,7331,106,931775,194439,208468,052470,663385,104247,069354,136266,710185,723156,375167,133177,824178,579177,407334,305375,007230,530142,170185,364258,813224,887166,861136,118
   > Total Current Liabilities 
135,118
151,861
208,054
247,993
184,564
141,370
229,730
374,207
333,505
176,607
178,579
177,824
167,133
156,375
185,723
266,710
354,136
247,069
383,028
468,750
415,600
386,723
672,841
1,004,661
883,411
823,872
1,001,697
1,059,348
1,071,467
989,108
962,215
942,652
1,539,318
1,428,468
1,815,357
1,539,636
1,808,189
1,686,902
2,028,797
1,918,442
2,397,917
2,627,808
3,290,675
3,208,194
3,845,860
4,574,818
5,161,882
5,613,026
6,278,788
5,727,835
5,649,329
5,260,169
5,313,740
5,413,699
4,715,603
4,940,290
3,903,274
3,384,113
4,477,967
4,549,507
5,705,620
5,502,058
5,720,960
4,937,422
5,184,482
4,863,748
5,755,361
5,745,898
6,154,766
7,199,674
8,185,841
7,231,500
7,676,820
7,391,238
7,391,2387,676,8207,231,5008,185,8417,199,6746,154,7665,745,8985,755,3614,863,7485,184,4824,937,4225,720,9605,502,0585,705,6204,549,5074,477,9673,384,1133,903,2744,940,2904,715,6035,413,6995,313,7405,260,1695,649,3295,727,8356,278,7885,613,0265,161,8824,574,8183,845,8603,208,1943,290,6752,627,8082,397,9171,918,4422,028,7971,686,9021,808,1891,539,6361,815,3571,428,4681,539,318942,652962,215989,1081,071,4671,059,3481,001,697823,872883,4111,004,661672,841386,723415,600468,750383,028247,069354,136266,710185,723156,375167,133177,824178,579176,607333,505374,207229,730141,370184,564247,993208,054151,861135,118
       Short-term Debt 
0
0
57,221
83,308
2,180
0
21,162
47,781
49,866
7,182
23,000
20,500
3,237
0
21,810
70,458
151,705
72,442
149,759
243,077
188,025
204,152
338,538
518,131
483,980
434,902
540,163
549,666
543,437
490,835
434,795
449,020
319,306
285,882
421,617
323,834
586,387
420,638
125,707
133,380
690,532
665,787
865,902
1,078,132
1,347,985
1,655,567
2,170,866
2,406,257
2,655,247
2,313,524
2,216,441
2,240,758
1,606,848
1,627,837
1,211,575
1,107,310
610,755
767,799
663,905
1,148,963
1,463,238
1,620,016
2,026,643
1,447,898
1,188,077
1,124,121
1,707,828
1,852,246
2,057,116
2,714,441
4,088,611
4,076,824
0
0
004,076,8244,088,6112,714,4412,057,1161,852,2461,707,8281,124,1211,188,0771,447,8982,026,6431,620,0161,463,2381,148,963663,905767,799610,7551,107,3101,211,5751,627,8371,606,8482,240,7582,216,4412,313,5242,655,2472,406,2572,170,8661,655,5671,347,9851,078,132865,902665,787690,532133,380125,707420,638586,387323,834421,617285,882319,306449,020434,795490,835543,437549,666540,163434,902483,980518,131338,538204,152188,025243,077149,75972,442151,70570,45821,81003,23720,50023,0007,18249,86647,78121,16202,18083,30857,22100
       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
125,000
38,515
22,500
2,240,758
1,606,848
1,627,837
1,211,575
1,107,310
610,755
767,799
546,740
1,031,823
1,346,111
1,502,889
1,992,173
1,412,755
1,154,474
1,093,385
1,624,856
1,772,156
1,972,281
2,679,655
3,236,346
3,332,794
2,597,933
3,118,267
3,118,2672,597,9333,332,7943,236,3462,679,6551,972,2811,772,1561,624,8561,093,3851,154,4741,412,7551,992,1731,502,8891,346,1111,031,823546,740767,799610,7551,107,3101,211,5751,627,8371,606,8482,240,75822,50038,515125,000000000000000000000000000000000000000000000000000
       Accounts payable 
75,685
98,492
139,573
137,219
158,105
116,194
201,198
308,337
261,622
146,362
134,965
131,043
129,728
124,895
139,191
164,978
165,387
144,848
192,769
192,627
191,687
151,051
261,715
349,291
290,223
271,500
321,990
388,515
389,746
340,672
377,245
357,334
798,052
700,531
886,916
780,771
817,504
867,814
1,268,980
1,172,272
1,102,651
1,284,412
1,489,289
1,218,358
1,679,337
1,991,885
2,050,825
2,234,685
2,795,806
2,662,764
2,222,471
2,268,297
2,993,443
3,045,901
2,872,734
3,311,482
2,875,476
2,220,204
3,130,991
2,726,421
3,523,104
2,892,053
2,753,918
2,773,113
3,316,865
2,989,337
3,029,817
2,964,877
3,169,014
3,458,156
3,001,565
2,334,371
4,009,343
3,056,303
3,056,3034,009,3432,334,3713,001,5653,458,1563,169,0142,964,8773,029,8172,989,3373,316,8652,773,1132,753,9182,892,0533,523,1042,726,4213,130,9912,220,2042,875,4763,311,4822,872,7343,045,9012,993,4432,268,2972,222,4712,662,7642,795,8062,234,6852,050,8251,991,8851,679,3371,218,3581,489,2891,284,4121,102,6511,172,2721,268,980867,814817,504780,771886,916700,531798,052357,334377,245340,672389,746388,515321,990271,500290,223349,291261,715151,051191,687192,627192,769144,848165,387164,978139,191124,895129,728131,043134,965146,362261,622308,337201,198116,194158,105137,219139,57398,49275,685
       Other Current Liabilities 
16,122
14,611
5,244
10,346
10,970
25,176
9,417
11,184
13,420
12,665
8,659
7,547
13,170
31,480
11,649
18,220
21,221
15,731
19,263
18,680
22,542
19,578
31,533
66,558
63,297
71,168
69,494
68,871
86,422
90,820
73,443
74,227
102,051
125,753
134,110
147,142
105,175
103,048
136,197
186,357
231,448
256,587
245,553
268,180
318,201
226,268
269,151
302,372
360,878
249,310
390,085
305,382
205,183
198,576
276,947
207,255
152,624
318,342
16,926
20,660
11,047
9,357
30,940
716,410
679,540
350,672
487,259
403,813
17,611
33,280
548,106
388,389
42,751
43,546
43,54642,751388,389548,10633,28017,611403,813487,259350,672679,540716,41030,9409,35711,04720,66016,926318,342152,624207,255276,947198,576205,183305,382390,085249,310360,878302,372269,151226,268318,201268,180245,553256,587231,448186,357136,197103,048105,175147,142134,110125,753102,05174,22773,44390,82086,42268,87169,49471,16863,29766,55831,53319,57822,54218,68019,26315,73121,22118,22011,64931,48013,1707,5478,65912,66513,42011,1849,41725,17610,97010,3465,24414,61116,122
   > Long-term Liabilities 
0
0
16,833
10,819
800
800
800
800
800
800
0
0
0
0
0
0
0
0
2,076
1,912
52,452
52,485
102,353
102,270
102,323
101,841
102,927
102,879
103,663
104,294
325,102
101,633
352,326
355,161
301,963
371,530
365,021
568,421
581,556
581,891
584,215
583,888
504,558
505,926
629,597
725,889
520,520
2,152,595
2,093,839
2,133,127
1,549,269
644,049
525,905
521,676
471,654
357,570
351,620
1,366,147
1,766,642
2,213,707
2,090,678
1,713,738
2,185,270
1,910,045
2,590,386
2,406,024
2,023,693
2,127,236
2,475,303
2,843,142
2,544,929
2,793,891
2,456,584
2,594,010
2,594,0102,456,5842,793,8912,544,9292,843,1422,475,3032,127,2362,023,6932,406,0242,590,3861,910,0452,185,2701,713,7382,090,6782,213,7071,766,6421,366,147351,620357,570471,654521,676525,905644,0491,549,2692,133,1272,093,8392,152,595520,520725,889629,597505,926504,558583,888584,215581,891581,556568,421365,021371,530301,963355,161352,326101,633325,102104,294103,663102,879102,927101,841102,323102,270102,35352,48552,4521,9122,0760000000080080080080080080010,81916,83300
       Capital Lease Obligations Min Short Term Debt
0
0
-57,221
-83,308
-2,180
0
-21,162
-47,781
-49,866
-7,182
-23,000
-20,500
-3,237
0
-21,810
-70,458
-151,705
-72,442
-149,759
-243,077
-188,025
-204,152
-338,538
-518,131
-483,980
-434,902
-540,163
-549,666
-543,437
-490,835
-434,795
-449,020
-319,306
-285,882
-421,617
-323,834
-586,387
-420,638
-125,707
-133,380
-690,532
-665,787
-865,902
-1,078,132
-1,347,985
-1,655,567
-2,170,866
-2,406,257
-2,655,247
-2,313,524
-2,216,441
-2,240,758
-1,606,848
-1,627,837
-1,211,575
-1,107,310
-610,755
-767,799
-663,905
-818,875
-1,113,283
-1,274,261
-1,738,501
-1,139,099
-915,647
-853,647
-1,449,180
-1,601,586
-1,818,091
-2,478,445
-3,861,840
-3,861,505
142,948
134,009
134,009142,948-3,861,505-3,861,840-2,478,445-1,818,091-1,601,586-1,449,180-853,647-915,647-1,139,099-1,738,501-1,274,261-1,113,283-818,875-663,905-767,799-610,755-1,107,310-1,211,575-1,627,837-1,606,848-2,240,758-2,216,441-2,313,524-2,655,247-2,406,257-2,170,866-1,655,567-1,347,985-1,078,132-865,902-665,787-690,532-133,380-125,707-420,638-586,387-323,834-421,617-285,882-319,306-449,020-434,795-490,835-543,437-549,666-540,163-434,902-483,980-518,131-338,538-204,152-188,025-243,077-149,759-72,442-151,705-70,458-21,8100-3,237-20,500-23,000-7,182-49,866-47,781-21,1620-2,180-83,308-57,22100
       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
231,131
149,916
2,468
5,497
6,802
6,779
7,001
7,444
7,530
7,597
7,769
22,753
22,801
28,655
18,716
19,753
19,943
20,649
21,152
22,003
22,419
22,871
23,415
23,41522,87122,41922,00321,15220,64919,94319,75318,71628,65522,80122,7537,7697,5977,5307,4447,0016,7796,8025,4972,468149,916231,131000000000000000000000000000000000000000000000000000
       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
11,855
6,447
65,172
62,067
56,739
52,082
46,105
42,521
37,601
33,720
24,424
23,212
20,713
21,311
25,551
0
25,243
34,051
31,552
0
31,775
31,071
0
0
0
0
000031,07131,775031,55234,05125,243025,55121,31120,71323,21224,42433,72037,60142,52146,10552,08256,73962,06765,1726,44711,855000000000000000000000000000000000000000000000000
> Total Stockholder Equity
56,280
78,539
117,302
138,000
387,953
402,326
413,051
430,830
439,764
458,616
479,505
506,310
489,634
505,483
531,697
552,538
585,919
616,331
643,047
667,609
700,120
719,543
1,018,764
1,052,858
1,058,294
1,055,958
1,062,954
1,084,312
1,103,384
1,101,789
1,512,295
1,603,498
1,619,836
1,637,010
2,003,736
2,079,632
2,140,216
2,157,339
5,723,784
5,858,312
5,952,157
7,490,026
7,370,488
7,532,910
7,640,027
7,674,505
7,596,224
8,250,684
8,255,399
8,339,200
6,887,701
7,835,450
8,011,423
8,088,890
8,132,631
8,324,905
8,464,524
11,290,503
12,977,252
12,463,314
13,774,651
12,750,699
11,871,558
11,035,677
12,847,439
11,917,689
11,616,850
12,202,068
13,652,919
13,816,839
13,657,902
13,449,719
12,746,386
12,875,334
12,875,33412,746,38613,449,71913,657,90213,816,83913,652,91912,202,06811,616,85011,917,68912,847,43911,035,67711,871,55812,750,69913,774,65112,463,31412,977,25211,290,5038,464,5248,324,9058,132,6318,088,8908,011,4237,835,4506,887,7018,339,2008,255,3998,250,6847,596,2247,674,5057,640,0277,532,9107,370,4887,490,0265,952,1575,858,3125,723,7842,157,3392,140,2162,079,6322,003,7361,637,0101,619,8361,603,4981,512,2951,101,7891,103,3841,084,3121,062,9541,055,9581,058,2941,052,8581,018,764719,543700,120667,609643,047616,331585,919552,538531,697505,483489,634506,310479,505458,616439,764430,830413,051402,326387,953138,000117,30278,53956,280
   Common Stock
26,322
56,280
56,280
56,280
75,280
75,280
75,280
75,280
150,560
150,560
150,560
150,560
150,560
150,560
150,560
150,560
301,120
301,120
301,120
301,120
301,120
301,120
319,644
319,644
319,644
319,644
319,644
319,644
319,644
319,644
375,588
375,588
372,736
372,736
391,424
391,424
391,424
1,174,273
1,509,428
1,509,428
1,509,428
1,606,699
1,606,699
1,606,699
5,607,625
5,607,625
5,587,864
5,587,864
5,558,517
5,558,592
6,052,315
6,594,809
6,651,026
6,651,140
6,681,442
6,754,804
6,754,804
6,754,804
6,754,804
6,754,804
6,754,804
6,754,804
6,754,804
6,754,804
6,754,804
6,754,804
6,754,804
6,754,804
6,754,804
6,764,787
6,767,240
6,768,294
0
0
006,768,2946,767,2406,764,7876,754,8046,754,8046,754,8046,754,8046,754,8046,754,8046,754,8046,754,8046,754,8046,754,8046,754,8046,754,8046,754,8046,754,8046,681,4426,651,1406,651,0266,594,8096,052,3155,558,5925,558,5175,587,8645,587,8645,607,6255,607,6251,606,6991,606,6991,606,6991,509,4281,509,4281,509,4281,174,273391,424391,424391,424372,736372,736375,588375,588319,644319,644319,644319,644319,644319,644319,644319,644301,120301,120301,120301,120301,120301,120150,560150,560150,560150,560150,560150,560150,560150,56075,28075,28075,28075,28056,28056,28056,28026,322
   Retained Earnings 
23,308
18,826
51,863
66,061
76,025
90,399
96,283
114,061
107,940
126,792
141,260
168,065
151,389
167,237
183,863
204,704
238,087
268,512
284,443
309,051
341,473
360,960
386,922
413,491
427,739
425,553
426,650
446,490
464,414
462,226
461,337
551,873
568,116
585,060
606,760
682,123
742,292
758,913
798,003
931,855
1,025,616
1,188,363
1,310,608
1,469,195
1,570,344
1,696,685
1,666,514
1,776,503
1,775,490
1,855,920
-254,461
-118,536
-28,175
54,233
44,306
132,005
265,403
3,090,644
4,748,486
4,240,517
5,552,738
4,526,521
3,634,179
2,804,708
4,589,381
3,559,238
3,191,054
3,787,746
5,109,756
5,296,990
5,166,583
4,928,574
4,220,929
4,805,302
4,805,3024,220,9294,928,5745,166,5835,296,9905,109,7563,787,7463,191,0543,559,2384,589,3812,804,7083,634,1794,526,5215,552,7384,240,5174,748,4863,090,644265,403132,00544,30654,233-28,175-118,536-254,4611,855,9201,775,4901,776,5031,666,5141,696,6851,570,3441,469,1951,310,6081,188,3631,025,616931,855798,003758,913742,292682,123606,760585,060568,116551,873461,337462,226464,414446,490426,650425,553427,739413,491386,922360,960341,473309,051284,443268,512238,087204,704183,863167,237151,389168,065141,260126,792107,940114,06196,28390,39976,02566,06151,86318,82623,308
   Capital Surplus 00000000000000000000000000000000000000000000000000000000000000000000000000
   Treasury Stock000000000000000000000000-141,363-141,363-211,915-211,915-215,766-215,766-254,140-254,140000000000000000000000000000000000000000000
   Other Stockholders Equity 
0
0
9,160
15,659
236,647
236,647
241,488
241,488
181,264
181,264
187,686
187,686
187,686
187,686
197,274
197,274
46,712
46,699
57,484
57,438
57,527
57,463
312,198
319,723
310,911
310,761
316,659
318,178
319,326
319,919
675,369
676,037
678,984
679,214
1,005,552
1,006,084
1,006,499
224,153
3,416,354
3,417,030
3,417,113
4,694,965
4,453,182
4,457,016
462,058
370,195
341,847
886,317
921,391
924,689
1,089,847
1,359,177
1,388,571
1,383,517
1,406,883
1,438,096
1,444,317
1,445,055
1,473,962
1,467,994
1,467,109
1,469,374
1,482,575
1,476,164
1,266,326
126,216
1,266,326
0
1,266,326
208,065
1,268,446
0
0
0
0001,268,446208,0651,266,32601,266,326126,2161,266,3261,476,1641,482,5751,469,3741,467,1091,467,9941,473,9621,445,0551,444,3171,438,0961,406,8831,383,5171,388,5711,359,1771,089,847924,689921,391886,317341,847370,195462,0584,457,0164,453,1824,694,9653,417,1133,417,0303,416,354224,1531,006,4991,006,0841,005,552679,214678,984676,037675,369319,919319,326318,178316,659310,761310,911319,723312,19857,46357,52757,43857,48446,69946,712197,274197,274187,686187,686187,686187,686181,264181,264241,488241,488236,647236,64715,6599,16000



6.3. Balance Sheets

Currency in CNY. All numbers in thousands.