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

Western Metal Materials Co Ltd
Buy, Hold or Sell?

Let's analyze Western Metal Materials Co Ltd together

I guess you are interested in Western Metal Materials 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 Western Metal Materials 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 Western Metal Materials Co Ltd

I send you an email if I find something interesting about Western Metal Materials Co Ltd.

1. Quick Overview

1.1. Quick analysis of Western Metal Materials Co Ltd (30 sec.)










1.2. What can you expect buying and holding a share of Western Metal Materials Co Ltd? (30 sec.)

How much money do you get?

How much money do you get?
¥0.03
When do you have the money?
1 year
How often do you get paid?
97.5%

What is your share worth?

Current worth
¥7.20
Expected worth in 1 year
¥7.42
How sure are you?
92.5%

+ What do you gain per year?

Total Gains per Share
¥0.46
Return On Investment
2.9%

For what price can you sell your share?

Current Price per Share
¥15.93
Expected price per share
¥14.25 - ¥18.19
How sure are you?
50%
3rd party ad coffee SUPPORTERis ad-free.

2. Detailed Analysis

2.1. Valuation of Western Metal Materials Co Ltd (5 min.)




Live pricePrice per Share (EOD)
¥15.93
Intrinsic Value Per Share
¥3.79 - ¥4.52
Total Value Per Share
¥10.98 - ¥11.71

2.2. Growth of Western Metal Materials Co Ltd (5 min.)




Is Western Metal Materials Co Ltd growing?

Current yearPrevious yearGrowGrow %
How rich?$484.1m$454.1m$25.1m5.3%

How much money is Western Metal Materials Co Ltd making?

Current yearPrevious yearGrowGrow %
Making money$6.3m$6.9m-$591.8k-9.4%
Net Profit Margin5.9%6.3%--

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

2.3. Financial Health of Western Metal Materials 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
#86 / 856

Most Revenue
#109 / 856

Most Profit
#101 / 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 Western Metal Materials Co Ltd?

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

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

Speculation

The Price per Share of Western Metal Materials Co Ltd is ¥15.93. 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 Western Metal Materials 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 Western Metal Materials Co Ltd, you will have to let go of the thought of selling in the future. If you have to sell the share for less than you bought it, it can still be a good investment. Focus on what it means to hold the stock forever:

  • You own a part of the company. The equity of this part can grow or shrink. The current Book Value per Share is ¥7.20. Based on the TTM, the Book Value Change Per Share is ¥0.06 per quarter. Based on the YOY, the Book Value Change Per Share is ¥0.14 per quarter.
  • You may receive quarterly/yearly dividend in the form of additional shares.
  • You may receive quarterly/yearly dividend in the form of cash. Based on the TTM the Dividend per Share is ¥0.06 per quarter.
Based on historical numbers we can estimate the returns while holding a share of Western Metal Materials 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 Eps0.010.1%0.010.1%0.020.1%0.010.1%0.010.0%
Usd Book Value Change Per Share0.020.1%0.010.0%0.020.1%0.020.1%0.020.1%
Usd Dividend Per Share0.000.0%0.010.1%0.020.2%0.010.1%0.010.1%
Usd Total Gains Per Share0.020.1%0.020.1%0.040.3%0.030.2%0.030.2%
Usd Price Per Share2.08-2.08-2.24-1.92-2.15-
Price to Earnings Ratio43.58-41.68-32.06-39.51-134.34-
Price-to-Total Gains Ratio100.80-150.06-57.60-159.80-266.22-
Price to Book Ratio2.10-2.12-2.42-2.25-4.22-
Price-to-Total Gains Ratio100.80-150.06-57.60-159.80-266.22-

When do you get the money?

Usd Investment
$.00
Usd Price Per Share2.195154
Number of shares455
Gains per QuarterTrailing 12 Months5 Year
Usd Dividend Per Share0.010.01
Usd Book Value Change Per Share0.010.02
Usd Total Gains Per Share0.020.03
Gains per Quarter (455 shares)7.2013.95
Gains per Year (455 shares)28.7955.79
YearsReturn on Investment (TTM)Return on Investment (5Y)
 DividendBook Value gainTotal gainsDividendBook Value gainTotal gains
Broker costs---10---10
1151419203646
23028484071102
345417760107158
4605510681143214
57569135101178270
69083164121214326
710597193141250382
8120111222161285438
9135124251181321494
10150138280201357550

How sure are you?

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

Linear %
 Trailing 12 Months3Y5 Year10 YearALLTIME
  % % % % %
Earnings Per Share4.00.00.0100.0%12.00.00.0100.0%19.01.00.095.0%33.01.06.082.5%55.01.013.079.7%
Book Value Change Per Share3.01.00.075.0%11.01.00.091.7%16.04.00.080.0%29.011.00.072.5%48.021.00.069.6%
Dividend per Share4.00.00.0100.0%12.00.00.0100.0%20.00.00.0100.0%39.00.01.097.5%61.00.08.088.4%
Total Gains per Share4.00.00.0100.0%12.00.00.0100.0%19.01.00.095.0%37.03.00.092.5%60.09.00.087.0%
3rd party ad coffee SUPPORTERis ad-free.

3.2. Key Performance Indicators

The key performance indicators of Western Metal Materials 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--0.1320.055+140%0.140-6%0.142-7%0.126+5%
Book Value Per Share--7.1967.125+1%6.751+7%6.115+18%4.773+51%
Current Ratio--1.4401.560-8%1.587-9%1.536-6%0.985+46%
Debt To Asset Ratio--0.4860.484+0%0.523-7%0.497-2%0.518-6%
Debt To Equity Ratio--1.1271.108+2%1.276-12%1.159-3%1.339-16%
Dividend Per Share--0.0170.060-71%0.177-90%0.080-78%0.072-76%
Enterprise Value--4037331181.7704109007160.228-2%4324809159.263-7%3863801857.998+4%5200211678.127-22%
Eps--0.0870.094-8%0.129-33%0.082+5%0.051+70%
Ev To Ebitda Ratio--infinfnan%infnan%infnan%infnan%
Ev To Sales Ratio--1.4931.343+11%1.389+8%1.455+3%3.506-57%
Free Cash Flow Per Share---0.0130.115-111%0.100-113%-0.044+253%-0.026+104%
Free Cash Flow To Equity Per Share---0.0130.115-111%0.196-106%0.094-113%0.047-127%
Gross Profit Margin--1.0001.0000%1.0000%1.0000%0.850+18%
Intrinsic Value_10Y_max--4.516--------
Intrinsic Value_10Y_min--3.787--------
Intrinsic Value_1Y_max--0.156--------
Intrinsic Value_1Y_min--0.153--------
Intrinsic Value_3Y_max--0.695--------
Intrinsic Value_3Y_min--0.659--------
Intrinsic Value_5Y_max--1.507--------
Intrinsic Value_5Y_min--1.379--------
Market Cap7777249274.880+5%7362271251.9207373256073.0850%7950569452.090-7%6809856032.436+8%7614797476.186-3%
Net Profit Margin--0.0620.059+6%0.063-1%0.052+19%0.037+68%
Operating Margin----0%0.067-100%0.058-100%0.042-100%
Operating Ratio--1.7271.695+2%1.657+4%1.679+3%1.372+26%
Pb Ratio2.214+5%2.0962.119-1%2.416-13%2.250-7%4.223-50%
Pe Ratio46.036+5%43.58041.676+5%32.056+36%39.508+10%134.344-68%
Price Per Share15.930+5%15.08015.1030%16.285-7%13.949+8%15.597-3%
Price To Free Cash Flow Ratio-316.512-6%-299.623-89.427-70%10.400-2981%-30.706-90%-22.791-92%
Price To Total Gains Ratio106.477+5%100.795150.063-33%57.602+75%159.802-37%266.217-62%
Quick Ratio--0.5140.490+5%0.566-9%0.539-5%0.483+6%
Return On Assets--0.0060.007-9%0.007-15%0.006+1%0.004+43%
Return On Equity--0.0140.016-8%0.018-19%0.014+1%0.010+43%
Total Gains Per Share--0.1500.115+30%0.318-53%0.222-33%0.197-24%
Usd Book Value--484115237.412479362929.635+1%454169339.286+7%411390944.144+18%321118858.687+51%
Usd Book Value Change Per Share--0.0180.008+140%0.019-6%0.020-7%0.017+5%
Usd Book Value Per Share--0.9920.982+1%0.930+7%0.843+18%0.658+51%
Usd Dividend Per Share--0.0020.008-71%0.024-90%0.011-78%0.010-76%
Usd Enterprise Value--556344236.848566221186.679-2%595958702.146-7%532431896.032+4%716589169.246-22%
Usd Eps--0.0120.013-8%0.018-33%0.011+5%0.007+70%
Usd Free Cash Flow---846497.4067741285.522-111%6718743.505-113%-2986989.119+253%-1206573.504+43%
Usd Free Cash Flow Per Share---0.0020.016-111%0.014-113%-0.006+253%-0.004+104%
Usd Free Cash Flow To Equity Per Share---0.0020.016-111%0.027-106%0.013-113%0.006-127%
Usd Market Cap1071704950.078+5%1014520978.5151016034686.8710%1095588470.498-7%938398161.270+8%1049319092.218-3%
Usd Price Per Share2.195+5%2.0782.0810%2.244-7%1.922+8%2.149-3%
Usd Profit--5819923.5436316576.685-8%6908441.924-16%5178955.927+12%3242577.564+79%
Usd Revenue--93145911.983106656149.663-13%107825948.514-14%91902927.895+1%71187497.248+31%
Usd Total Gains Per Share--0.0210.016+30%0.044-53%0.031-33%0.027-24%
 EOD+5 -3MRQTTM+13 -24YOY+10 -285Y+23 -1510Y+24 -15

3.3 Fundamental Score

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

Penke's Stock Scanner

  
  
IndicatorConditionValue
Price to Earnings Ratio (EOD)Between0-1546.036
Price to Book Ratio (EOD)Between0-12.214
Net Profit Margin (MRQ)Greater than00.062
Operating Margin (MRQ)Greater than00.000
Quick Ratio (MRQ)Greater than10.514
Current Ratio (MRQ)Greater than11.440
Debt to Asset Ratio (MRQ)Less than10.486
Debt to Equity Ratio (MRQ)Less than11.127
Return on Equity (MRQ)Greater than0.150.014
Return on Assets (MRQ)Greater than0.050.006
Total3/10 (30.0%)

3.4 Technical Score

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

Penke's Symbol Scanner

  
  
IndicatorConditionValue
RsiGreater than5047.558
Ma 20Greater thanMa 5016.359
Ma 50Greater thanMa 10015.742
Ma 100Greater thanMa 20014.299
OpenGreater thanClose16.020
Total4/5 (80.0%)

4. In-depth Analysis

4.1 About Western Metal Materials Co Ltd

Western Metal Materials Co., Ltd. processes nonferrous metal and rare metal materials in China and internationally. It offers titanium and titanium alloys, zirconium and zirconium alloys, and other rare metal materials; titanium/steel clad plates, zirconium/steel clad plates, stainless steel/steel clad plates, composite transition joints in aerospace, composite rods, etc.; metal fibers, metal fiber met, multi-layer sintered meshes, powder sintered parts, various metal filters, filter plates, etc.; and towers and reactors, composite materials, and heat exchanging of pressure vessels and pipe fittings. The company also provides tantalum, niobium, tungsten, molybdenum, and other refractory metal plates, strips, foils, wires, rods, tubes, and deep processing products; silver alloy control rods, stainless steel and nickel-base alloy and other supporting materials, tantalum niobium alloy and rare metal electrodes in aerospace, and function materials; and titanium kitchen utensils, appliances, cups and pots, and tea sets for the consumer goods industry. Its products are primarily used in various areas, including aviation, spaceflight, navigation, information, electronics, energy, environmental protection, and others. The company was incorporated in 2000 and is based in Xi'an, China.

Fundamental data was last updated by Penke on 2024-11-17 20:19:04.

4.2 In-depth Summary

4.2.1. Financial Health Summary

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

4.2.2. Valuation Summary

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

  • Above 10% is considered healthy but always compare Western Metal Materials Co Ltd to the Other Industrial Metals & Mining industry mean.
  • A Net Profit Margin of 6.2% means that ¥0.06 for each ¥1 in revenue is generated as profit.

Let's take a look of the Net Profit Margin trends of Western Metal Materials Co Ltd:

  • The MRQ is 6.2%. The company is making a profit. +1
  • The TTM is 5.9%. The company is making a profit. +1
Trends
Current periodCompared to+/- 
MRQ6.2%TTM5.9%+0.3%
TTM5.9%YOY6.3%-0.4%
TTM5.9%5Y5.2%+0.7%
5Y5.2%10Y3.7%+1.5%
Compared to industry (Other Industrial Metals & Mining)
PeriodCompanyIndustry (mean)+/- 
MRQ6.2%-4.4%+10.6%
TTM5.9%-7.6%+13.5%
YOY6.3%-46.6%+52.9%
5Y5.2%-173.8%+179.0%
10Y3.7%-670.0%+673.7%
4.3.1.2. Return on Assets

Shows how efficient Western Metal Materials Co Ltd is using its assets to generate profit.

  • Above 5% is considered healthy but always compare Western Metal Materials Co Ltd to the Other Industrial Metals & Mining industry mean.
  • 0.6% Return on Assets means that Western Metal Materials Co Ltd generated ¥0.01 profit for each $1 in assets.

Let's take a look of the Return on Assets trends of Western Metal Materials Co Ltd:

  • The MRQ is 0.6%. Using its assets, the company is inefficient in making profit. -1
  • The TTM is 0.7%. Using its assets, the company is inefficient in making profit. -1
Trends
Current periodCompared to+/- 
MRQ0.6%TTM0.7%-0.1%
TTM0.7%YOY0.7%0.0%
TTM0.7%5Y0.6%+0.1%
5Y0.6%10Y0.4%+0.2%
Compared to industry (Other Industrial Metals & Mining)
PeriodCompanyIndustry (mean)+/- 
MRQ0.6%-6.4%+7.0%
TTM0.7%-6.9%+7.6%
YOY0.7%-6.5%+7.2%
5Y0.6%-9.2%+9.8%
10Y0.4%-14.1%+14.5%
4.3.1.3. Return on Equity

Shows how efficient Western Metal Materials Co Ltd is using its investors money to generate profit.

  • Above 15%-20% is considered healthy but always compare Western Metal Materials Co Ltd to the Other Industrial Metals & Mining industry mean.
  • 1.4% Return on Equity means Western Metal Materials Co Ltd generated ¥0.01 for each ¥1 the owners (shareholders) invested.

Let's take a look of the Return on Equity trends of Western Metal Materials Co Ltd:

  • The MRQ is 1.4%. Using its investors money, the company is inefficient in making profit. -1
  • The TTM is 1.6%. Using its investors money, the company is inefficient in making profit. -1
Trends
Current periodCompared to+/- 
MRQ1.4%TTM1.6%-0.1%
TTM1.6%YOY1.8%-0.2%
TTM1.6%5Y1.4%+0.1%
5Y1.4%10Y1.0%+0.4%
Compared to industry (Other Industrial Metals & Mining)
PeriodCompanyIndustry (mean)+/- 
MRQ1.4%-6.8%+8.2%
TTM1.6%-7.6%+9.2%
YOY1.8%-7.2%+9.0%
5Y1.4%-9.7%+11.1%
10Y1.0%-14.3%+15.3%
3rd party ad coffee SUPPORTERis ad-free.

4.3.2. Operating Efficiency of Western Metal Materials Co Ltd.

4.3.2. Operating Efficiency
4.3.2.1. Operating Margin

Measures how efficient Western Metal Materials Co Ltd is operating .

  • Measures how much profit Western Metal Materials 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 Western Metal Materials 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 Western Metal Materials Co Ltd:

  • The MRQ is 0.0%. The data is not here.
Trends
Current periodCompared to+/- 
MRQ-TTM-0.0%
TTM-YOY6.7%-6.7%
TTM-5Y5.8%-5.8%
5Y5.8%10Y4.2%+1.6%
Compared to industry (Other Industrial Metals & Mining)
PeriodCompanyIndustry (mean)+/- 
MRQ--97.0%+97.0%
TTM--42.6%+42.6%
YOY6.7%-49.7%+56.4%
5Y5.8%-272.8%+278.6%
10Y4.2%-629.6%+633.8%
4.3.2.2. Operating Ratio

Measures how efficient Western Metal Materials 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 1.73 means that the operating costs are ¥1.73 for each ¥1 in net sales.

Let's take a look of the Operating Ratio trends of Western Metal Materials Co Ltd:

  • The MRQ is 1.727. The company is inefficient in keeping operating costs low. -1
  • The TTM is 1.695. The company is inefficient in keeping operating costs low. -1
Trends
Current periodCompared to+/- 
MRQ1.727TTM1.695+0.032
TTM1.695YOY1.657+0.038
TTM1.6955Y1.679+0.015
5Y1.67910Y1.372+0.307
Compared to industry (Other Industrial Metals & Mining)
PeriodCompanyIndustry (mean)+/- 
MRQ1.7271.700+0.027
TTM1.6951.707-0.012
YOY1.6571.954-0.297
5Y1.6793.533-1.854
10Y1.3728.363-6.991
3rd party ad coffee SUPPORTERis ad-free.

4.4.3. Liquidity of Western Metal Materials Co Ltd.

4.4.3. Liquidity
4.4.3.1. Current Ratio

Measures if Western Metal Materials 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 1.44 means the company has ¥1.44 in assets for each ¥1 in short-term debts.

Let's take a look of the Current Ratio trends of Western Metal Materials Co Ltd:

  • The MRQ is 1.440. The company is just able to pay all its short-term debts.
  • The TTM is 1.560. The company is able to pay all its short-term debts. +1
Trends
Current periodCompared to+/- 
MRQ1.440TTM1.560-0.120
TTM1.560YOY1.587-0.027
TTM1.5605Y1.536+0.024
5Y1.53610Y0.985+0.551
Compared to industry (Other Industrial Metals & Mining)
PeriodCompanyIndustry (mean)+/- 
MRQ1.4401.950-0.510
TTM1.5602.046-0.486
YOY1.5872.812-1.225
5Y1.5363.920-2.384
10Y0.9854.512-3.527
4.4.3.2. Quick Ratio

Measures if Western Metal Materials 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 Western Metal Materials Co Ltd to the Other Industrial Metals & Mining industry mean.
  • A Quick Ratio of 0.51 means the company can pay off ¥0.51 for each ¥1 in debt (using most liquid assets).

Let's take a look of the Quick Ratio trends of Western Metal Materials Co Ltd:

  • The MRQ is 0.514. The company is just not able to pay all its short-term debts with the most liquid assets. -1
  • The TTM is 0.490. The company is just not able to pay all its short-term debts with the most liquid assets. -1
Trends
Current periodCompared to+/- 
MRQ0.514TTM0.490+0.024
TTM0.490YOY0.566-0.076
TTM0.4905Y0.539-0.049
5Y0.53910Y0.483+0.056
Compared to industry (Other Industrial Metals & Mining)
PeriodCompanyIndustry (mean)+/- 
MRQ0.5140.913-0.399
TTM0.4901.159-0.669
YOY0.5661.736-1.170
5Y0.5392.392-1.853
10Y0.4833.407-2.924
3rd party ad coffee SUPPORTERis ad-free.

4.5.4. Solvency of Western Metal Materials Co Ltd.

4.5.4. Solvency
4.5.4.1. Debt to Asset Ratio

Measures how much % of Western Metal Materials Co Ltd assets are financed with debt.

  • Below 1 (100%) is considered healthy but always compare Western Metal Materials Co Ltd to Other Industrial Metals & Mining industry mean.
  • A Debt to Asset Ratio of 0.49 means that Western Metal Materials Co Ltd assets are financed with 48.6% credit (debt) and the remaining percentage (100% - 48.6%) is financed by its owners/shareholders. 

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

  • The MRQ is 0.486. The company is very able to pay all its debts by selling its assets. +2
  • The TTM is 0.484. The company is very able to pay all its debts by selling its assets. +2
Trends
Current periodCompared to+/- 
MRQ0.486TTM0.484+0.002
TTM0.484YOY0.523-0.039
TTM0.4845Y0.497-0.013
5Y0.49710Y0.518-0.021
Compared to industry (Other Industrial Metals & Mining)
PeriodCompanyIndustry (mean)+/- 
MRQ0.4860.200+0.286
TTM0.4840.200+0.284
YOY0.5230.180+0.343
5Y0.4970.228+0.269
10Y0.5180.261+0.257
4.5.4.2. Debt to Equity Ratio

Measures if Western Metal Materials Co Ltd is able to pay off its debts by using shareholders equity.

  • Below 2 is considered healthy but always compare Western Metal Materials Co Ltd to the Other Industrial Metals & Mining industry mean.
  • A Debt to Equity ratio of 112.7% means that company has ¥1.13 debt for each ¥1 in shareholders equity.

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

  • The MRQ is 1.127. The company is able to pay all its debts with equity. +1
  • The TTM is 1.108. The company is able to pay all its debts with equity. +1
Trends
Current periodCompared to+/- 
MRQ1.127TTM1.108+0.019
TTM1.108YOY1.276-0.168
TTM1.1085Y1.159-0.051
5Y1.15910Y1.339-0.180
Compared to industry (Other Industrial Metals & Mining)
PeriodCompanyIndustry (mean)+/- 
MRQ1.1270.182+0.945
TTM1.1080.187+0.921
YOY1.2760.187+1.089
5Y1.1590.238+0.921
10Y1.3390.293+1.046
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 Western Metal Materials Co Ltd generates.

  • Above 15 is considered overpriced but always compare Western Metal Materials Co Ltd to the Other Industrial Metals & Mining industry mean.
  • A PE ratio of 43.58 means the investor is paying ¥43.58 for every ¥1 in earnings.

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

  • The EOD is 46.036. Based on the earnings, the company is overpriced. -1
  • The MRQ is 43.580. Based on the earnings, the company is overpriced. -1
  • The TTM is 41.676. Based on the earnings, the company is overpriced. -1
Trends
Current periodCompared to+/- 
EOD46.036MRQ43.580+2.456
MRQ43.580TTM41.676+1.904
TTM41.676YOY32.056+9.620
TTM41.6765Y39.508+2.168
5Y39.50810Y134.344-94.836
Compared to industry (Other Industrial Metals & Mining)
PeriodCompanyIndustry (mean)+/- 
EOD46.036-3.577+49.613
MRQ43.580-4.669+48.249
TTM41.676-5.105+46.781
YOY32.056-7.093+39.149
5Y39.508-10.583+50.091
10Y134.344-11.586+145.930
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 Western Metal Materials Co Ltd:

  • The EOD is -316.512. Based on how much money comes from the company's main activities, the company is expensive. -2
  • The MRQ is -299.623. Based on how much money comes from the company's main activities, the company is expensive. -2
  • The TTM is -89.427. Based on how much money comes from the company's main activities, the company is expensive. -2
Trends
Current periodCompared to+/- 
EOD-316.512MRQ-299.623-16.889
MRQ-299.623TTM-89.427-210.196
TTM-89.427YOY10.400-99.827
TTM-89.4275Y-30.706-58.721
5Y-30.70610Y-22.791-7.916
Compared to industry (Other Industrial Metals & Mining)
PeriodCompanyIndustry (mean)+/- 
EOD-316.512-4.807-311.705
MRQ-299.623-5.544-294.079
TTM-89.427-5.880-83.547
YOY10.400-7.722+18.122
5Y-30.706-12.193-18.513
10Y-22.791-15.452-7.339
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 Western Metal Materials 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 2.10 means the investor is paying ¥2.10 for each ¥1 in book value.

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

  • The EOD is 2.214. Based on the equity, the company is underpriced. +1
  • The MRQ is 2.096. Based on the equity, the company is underpriced. +1
  • The TTM is 2.119. Based on the equity, the company is underpriced. +1
Trends
Current periodCompared to+/- 
EOD2.214MRQ2.096+0.118
MRQ2.096TTM2.119-0.024
TTM2.119YOY2.416-0.296
TTM2.1195Y2.250-0.131
5Y2.25010Y4.223-1.972
Compared to industry (Other Industrial Metals & Mining)
PeriodCompanyIndustry (mean)+/- 
EOD2.2141.105+1.109
MRQ2.0961.241+0.855
TTM2.1191.390+0.729
YOY2.4161.840+0.576
5Y2.2502.538-0.288
10Y4.2233.102+1.121
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.

 2023-09-302023-12-312024-03-312024-06-302024-09-30
Minority Interest  -28,49312,182-16,3113,472-12,839-3,866-16,70519,1212,416



6.2. Latest Balance Sheet

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

Summary
Total Assets6,838,113
Total Liabilities3,324,940
Total Stockholder Equity2,950,138
 As reported
Total Liabilities 3,324,940
Total Stockholder Equity+ 2,950,138
Total Assets = 6,838,113

Assets

Total Assets6,838,113
Total Current Assets4,319,384
Long-term Assets2,518,729
Total Current Assets
Cash And Cash Equivalents 544,410
Net Receivables 1,542,682
Inventory 1,635,774
Other Current Assets 9,933
Total Current Assets  (as reported)4,319,384
Total Current Assets  (calculated)3,732,799
+/- 586,585
Long-term Assets
Property Plant Equipment 1,698,502
Intangible Assets 213,627
Long-term Assets Other 106,409
Long-term Assets  (as reported)2,518,729
Long-term Assets  (calculated)2,018,538
+/- 500,191

Liabilities & Shareholders' Equity

Total Current Liabilities2,998,973
Long-term Liabilities325,967
Total Stockholder Equity2,950,138
Total Current Liabilities
Short Long Term Debt 1,020,985
Accounts payable 824,164
Other Current Liabilities 286,194
Total Current Liabilities  (as reported)2,998,973
Total Current Liabilities  (calculated)2,131,343
+/- 867,630
Long-term Liabilities
Long term Debt 27,016
Capital Lease Obligations Min Short Term Debt6,955
Long-term Liabilities Other 20,516
Long-term Liabilities  (as reported)325,967
Long-term Liabilities  (calculated)54,487
+/- 271,480
Total Stockholder Equity
Retained Earnings 393,504
Total Stockholder Equity (as reported)2,950,138
Total Stockholder Equity (calculated)393,504
+/- 2,556,634
Other
Capital Stock488,214
Common Stock Shares Outstanding 488,214
Net Debt 503,591
Net Invested Capital 3,998,140
Net Working Capital 1,320,410
Property Plant and Equipment Gross 1,698,502



6.3. Balance Sheets Structured

Currency in CNY. All numbers in thousands.

 Trend2024-09-302024-06-302024-03-312023-12-312023-09-302023-06-302023-03-312022-12-312022-09-302022-06-302022-03-312021-12-312021-09-302021-06-302021-03-312020-12-312020-09-302020-06-302020-03-312019-12-312019-09-302019-06-302019-03-312018-12-312018-09-302018-06-302018-03-312017-12-312017-09-302017-06-302017-03-312016-12-312016-09-302016-06-302016-03-312015-12-312015-09-302015-06-302015-03-312014-12-312014-09-302014-06-302014-03-312013-12-312013-09-302013-06-302013-03-312012-12-312012-09-302012-06-302012-03-312011-12-312011-09-302011-06-302011-03-312010-12-312010-09-302010-06-302010-03-312009-12-312009-09-302009-06-302009-03-312008-12-312008-09-302008-06-302008-03-312007-12-312007-09-302007-06-302006-12-312005-12-312004-12-31
> Total Assets 
264,681
351,338
422,963
461,741
632,309
640,380
765,526
767,983
825,483
885,578
1,025,086
1,982,717
1,988,745
2,042,962
2,132,243
2,315,906
2,343,070
2,423,374
2,696,319
2,640,921
2,615,060
2,673,355
2,662,736
2,702,400
2,780,780
2,621,535
2,700,932
2,791,974
2,757,436
2,782,847
2,782,045
2,844,083
2,943,763
2,896,869
2,954,881
2,922,269
3,004,470
2,866,694
2,799,270
3,039,132
3,579,122
3,327,725
3,440,146
3,859,853
3,853,037
3,568,705
4,217,389
4,126,874
4,019,001
3,872,350
4,120,678
4,114,941
4,583,556
4,425,802
4,505,974
4,639,843
4,508,340
5,589,339
5,231,893
5,528,963
5,733,242
5,764,756
5,837,265
5,953,143
6,252,717
6,395,309
6,887,165
7,158,986
7,245,017
6,563,616
6,861,254
6,708,756
6,838,113
6,838,1136,708,7566,861,2546,563,6167,245,0177,158,9866,887,1656,395,3096,252,7175,953,1435,837,2655,764,7565,733,2425,528,9635,231,8935,589,3394,508,3404,639,8434,505,9744,425,8024,583,5564,114,9414,120,6783,872,3504,019,0014,126,8744,217,3893,568,7053,853,0373,859,8533,440,1463,327,7253,579,1223,039,1322,799,2702,866,6943,004,4702,922,2692,954,8812,896,8692,943,7632,844,0832,782,0452,782,8472,757,4362,791,9742,700,9322,621,5352,780,7802,702,4002,662,7362,673,3552,615,0602,640,9212,696,3192,423,3742,343,0702,315,9062,132,2432,042,9621,988,7451,982,7171,025,086885,578825,483767,983765,526640,380632,309461,741422,963351,338264,681
   > 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
2,355,817
2,250,369
2,114,019
2,346,392
2,346,631
2,781,994
2,579,232
2,674,311
2,811,587
2,717,393
3,730,512
3,361,447
3,548,928
3,688,183
3,660,326
3,711,254
3,774,433
3,979,980
4,076,413
4,577,241
4,789,653
4,879,014
4,184,959
4,484,767
4,283,009
4,319,384
4,319,3844,283,0094,484,7674,184,9594,879,0144,789,6534,577,2414,076,4133,979,9803,774,4333,711,2543,660,3263,688,1833,548,9283,361,4473,730,5122,717,3932,811,5872,674,3112,579,2322,781,9942,346,6312,346,3922,114,0192,250,3692,355,81700000000000000000000000000000000000000000000000
       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
598,864
330,835
252,514
354,154
190,060
519,322
349,537
316,977
398,718
228,631
1,106,460
501,598
445,038
492,313
660,434
529,260
544,172
413,039
633,036
698,377
879,238
884,403
722,085
607,773
625,972
544,410
544,410625,972607,773722,085884,403879,238698,377633,036413,039544,172529,260660,434492,313445,038501,5981,106,460228,631398,718316,977349,537519,322190,060354,154252,514330,835598,86400000000000000000000000000000000000000000000000
       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
7,719
0
0
0
0
00007,71900000000000000000000000000000000000000000000000000000000000000000000
       Net Receivables 
43,032
46,911
71,026
82,593
77,145
49,779
104,767
87,617
89,564
93,537
141,962
128,368
143,309
147,884
183,248
224,505
239,389
269,149
310,705
362,643
359,977
375,126
367,849
399,644
409,841
367,918
366,087
425,507
408,035
427,659
436,072
410,043
402,376
437,814
405,574
389,334
456,098
388,674
379,877
555,386
493,199
494,812
545,071
660,111
712,838
792,558
792,353
888,577
871,754
907,792
713,989
699,451
789,877
763,646
838,043
952,299
996,858
1,064,463
1,100,382
1,299,155
1,349,680
1,339,479
1,449,481
1,766,991
1,800,665
984,872
1,214,335
2,121,801
2,237,478
1,126,696
1,461,305
1,354,152
1,542,682
1,542,6821,354,1521,461,3051,126,6962,237,4782,121,8011,214,335984,8721,800,6651,766,9911,449,4811,339,4791,349,6801,299,1551,100,3821,064,463996,858952,299838,043763,646789,877699,451713,989907,792871,754888,577792,353792,558712,838660,111545,071494,812493,199555,386379,877388,674456,098389,334405,574437,814402,376410,043436,072427,659408,035425,507366,087367,918409,841399,644367,849375,126359,977362,643310,705269,149239,389224,505183,248147,884143,309128,368141,96293,53789,56487,617104,76749,77977,14582,59371,02646,91143,032
       Other Current Assets 
12,720
18,860
9,583
33,004
26,221
26,202
23,354
13,841
11,055
10,676
9,806
17,770
23,584
9,116
36,156
93,592
46,591
44,226
77,893
105,716
80,250
31,736
42,072
61,279
57,954
39,182
48,600
42,039
73,734
19,428
49,045
19,759
56,850
22,619
37,451
27,448
14,801
16,483
54,018
22,095
84,254
26,266
88,642
68,499
99,873
43,686
79,215
49,261
95,042
80,792
15,859
16,201
24,218
144,225
175,157
101,744
148,814
158,287
179,080
186,077
152,748
132,609
155,697
126,773
227,847
37,480
14,883
119,789
91,748
11,152
7,860
10,755
9,933
9,93310,7557,86011,15291,748119,78914,88337,480227,847126,773155,697132,609152,748186,077179,080158,287148,814101,744175,157144,22524,21816,20115,85980,79295,04249,26179,21543,68699,87368,49988,64226,26684,25422,09554,01816,48314,80127,44837,45122,61956,85019,75949,04519,42873,73442,03948,60039,18257,95461,27942,07231,73680,250105,71677,89344,22646,59193,59236,1569,11623,58417,7709,80610,67611,05513,84123,35426,20226,22133,0049,58318,86012,720
   > 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
1,774,285
1,768,310
1,801,562
1,846,570
1,831,663
1,828,256
1,790,947
1,858,827
1,870,446
1,980,035
2,045,059
2,104,430
2,126,011
2,178,710
2,272,737
2,318,896
2,309,924
2,369,332
2,366,002
2,378,657
2,376,487
2,425,747
2,518,729
2,518,7292,425,7472,376,4872,378,6572,366,0022,369,3322,309,9242,318,8962,272,7372,178,7102,126,0112,104,4302,045,0591,980,0351,870,4461,858,8271,790,9471,828,2561,831,6631,846,5701,801,5621,768,3101,774,28500000000000000000000000000000000000000000000000000
       Property Plant Equipment 
83,738
106,885
148,525
140,341
167,427
215,771
256,094
346,909
399,433
494,287
565,598
1,085,504
1,120,097
1,254,760
1,219,378
1,315,413
1,301,905
1,421,486
1,338,797
1,433,016
1,377,582
1,469,570
1,399,503
1,458,425
1,381,903
1,431,512
1,365,686
1,419,939
1,359,117
1,391,410
1,341,034
1,345,522
1,356,288
1,357,228
1,361,830
1,381,367
1,378,103
1,362,654
1,358,396
1,355,335
1,352,286
1,343,814
1,334,886
1,343,579
1,333,821
1,327,674
1,323,010
1,318,346
1,320,419
1,332,426
1,305,476
1,306,975
1,341,258
1,380,077
1,345,657
1,359,629
1,330,191
1,332,572
1,326,809
1,324,066
1,344,047
1,444,759
1,463,005
1,472,975
1,539,561
1,649,456
1,610,194
1,641,563
1,651,902
1,700,079
1,671,657
1,698,346
1,698,502
1,698,5021,698,3461,671,6571,700,0791,651,9021,641,5631,610,1941,649,4561,539,5611,472,9751,463,0051,444,7591,344,0471,324,0661,326,8091,332,5721,330,1911,359,6291,345,6571,380,0771,341,2581,306,9751,305,4761,332,4261,320,4191,318,3461,323,0101,327,6741,333,8211,343,5791,334,8861,343,8141,352,2861,355,3351,358,3961,362,6541,378,1031,381,3671,361,8301,357,2281,356,2881,345,5221,341,0341,391,4101,359,1171,419,9391,365,6861,431,5121,381,9031,458,4251,399,5031,469,5701,377,5821,433,0161,338,7971,421,4861,301,9051,315,4131,219,3781,254,7601,120,0971,085,504565,598494,287399,433346,909256,094215,771167,427140,341148,525106,88583,738
       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
19,440
19,440
23,040
38,628
40,852
42,700
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0000000000000000000042,70040,85238,62823,04019,44019,44000000000000000000000000000000000000000000000000
       Intangible Assets 
20,430
31,627
14,914
28,924
28,568
5,589
28,408
4,908
27,489
4,077
26,525
17,515
95,825
35,984
106,358
37,891
120,519
48,261
123,599
46,858
129,144
55,378
138,157
54,967
147,321
79,272
152,246
76,767
162,590
94,587
150,020
146,765
136,104
178,532
175,680
175,452
172,049
218,225
215,020
212,952
225,340
276,930
272,874
272,370
267,003
288,492
280,004
273,127
264,524
283,506
304,958
222,087
299,612
296,667
299,433
284,956
285,315
288,782
290,644
284,487
286,358
269,325
265,058
263,901
259,469
256,250
254,295
254,578
249,907
239,400
230,996
222,208
213,627
213,627222,208230,996239,400249,907254,578254,295256,250259,469263,901265,058269,325286,358284,487290,644288,782285,315284,956299,433296,667299,612222,087304,958283,506264,524273,127280,004288,492267,003272,370272,874276,930225,340212,952215,020218,225172,049175,452175,680178,532136,104146,765150,02094,587162,59076,767152,24679,272147,32154,967138,15755,378129,14446,858123,59948,261120,51937,891106,35835,98495,82517,51526,5254,07727,4894,90828,4085,58928,56828,92414,91431,62720,430
       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
45,870
44,709
39,644
24,314
36,865
38,253
1,359,490
46,332
63,556
153,609
200,556
144,657
150,435
118,117
137,010
55,717
68,308
91,024
72,597
43,432
61,881
73,421
106,409
106,40973,42161,88143,43272,59791,02468,30855,717137,010118,117150,435144,657200,556153,60963,55646,3321,359,49038,25336,86524,31439,64444,70945,87000000000000000000000000000000000000000000000000000
> Total Liabilities 
157,021
221,275
250,420
282,696
266,405
258,387
385,678
368,298
416,868
470,209
611,871
1,064,050
1,079,954
1,118,018
1,146,050
1,312,426
1,327,147
1,378,595
1,679,715
1,649,543
1,609,798
1,677,202
1,702,184
1,730,674
1,771,615
1,582,872
1,712,716
1,799,735
1,770,276
1,727,172
1,744,494
1,790,527
1,885,090
1,816,596
1,934,737
1,913,156
1,939,359
1,882,434
1,833,735
2,049,212
1,664,178
1,397,500
1,513,644
1,888,508
1,834,465
1,526,322
2,206,807
2,077,579
1,948,084
1,756,863
2,000,678
2,019,667
2,458,825
2,295,231
2,407,013
2,498,294
2,396,687
2,646,301
2,295,723
2,564,869
2,765,664
2,749,466
2,792,483
2,827,852
3,121,465
3,199,949
3,636,976
3,826,618
3,839,498
3,114,011
3,357,951
3,260,094
3,324,940
3,324,9403,260,0943,357,9513,114,0113,839,4983,826,6183,636,9763,199,9493,121,4652,827,8522,792,4832,749,4662,765,6642,564,8692,295,7232,646,3012,396,6872,498,2942,407,0132,295,2312,458,8252,019,6672,000,6781,756,8631,948,0842,077,5792,206,8071,526,3221,834,4651,888,5081,513,6441,397,5001,664,1782,049,2121,833,7351,882,4341,939,3591,913,1561,934,7371,816,5961,885,0901,790,5271,744,4941,727,1721,770,2761,799,7351,712,7161,582,8721,771,6151,730,6741,702,1841,677,2021,609,7981,649,5431,679,7151,378,5951,327,1471,312,4261,146,0501,118,0181,079,9541,064,050611,871470,209416,868368,298385,678258,387266,405282,696250,420221,275157,021
   > Total Current Liabilities 
136,450
209,775
222,700
244,467
228,225
193,220
299,035
290,396
304,815
363,650
442,113
664,171
699,043
750,935
781,226
906,334
917,106
996,812
1,294,868
1,369,457
1,348,001
1,483,562
1,509,814
1,538,582
1,610,336
1,475,980
1,607,779
1,679,366
1,649,957
1,057,654
1,075,484
1,125,184
1,211,435
1,149,395
1,269,654
1,211,466
1,217,449
1,597,301
1,514,844
1,747,015
1,398,176
1,168,978
1,285,014
1,665,719
1,589,476
1,082,978
1,543,388
1,426,100
1,380,893
1,497,256
1,693,484
1,788,760
2,129,298
1,904,360
2,028,090
2,130,685
2,031,199
2,321,064
1,966,227
2,013,293
2,223,303
2,295,869
2,344,334
2,558,850
2,824,606
2,836,254
2,844,463
2,919,185
2,936,232
2,300,789
2,925,319
2,957,827
2,998,973
2,998,9732,957,8272,925,3192,300,7892,936,2322,919,1852,844,4632,836,2542,824,6062,558,8502,344,3342,295,8692,223,3032,013,2931,966,2272,321,0642,031,1992,130,6852,028,0901,904,3602,129,2981,788,7601,693,4841,497,2561,380,8931,426,1001,543,3881,082,9781,589,4761,665,7191,285,0141,168,9781,398,1761,747,0151,514,8441,597,3011,217,4491,211,4661,269,6541,149,3951,211,4351,125,1841,075,4841,057,6541,649,9571,679,3661,607,7791,475,9801,610,3361,538,5821,509,8141,483,5621,348,0011,369,4571,294,868996,812917,106906,334781,226750,935699,043664,171442,113363,650304,815290,396299,035193,220228,225244,467222,700209,775136,450
       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
6,000
5,000
165,500
740,000
665,000
1,026,000
764,786
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0000000000000000000764,7861,026,000665,000740,000165,5005,0006,00000000000000000000000000000000000000000000000000
       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
6,000
5,000
165,500
740,000
665,000
1,026,000
764,786
942,761
1,071,349
1,053,126
1,239,312
907,416
915,827
1,091,902
1,132,304
1,240,147
1,279,941
1,361,892
1,350,789
1,219,267
1,382,970
1,303,404
1,070,994
1,072,771
1,103,758
1,020,985
1,020,9851,103,7581,072,7711,070,9941,303,4041,382,9701,219,2671,350,7891,361,8921,279,9411,240,1471,132,3041,091,902915,827907,4161,239,3121,053,1261,071,349942,761764,7861,026,000665,000740,000165,5005,0006,00000000000000000000000000000000000000000000000000
       Accounts payable 
28,190
43,056
48,012
31,990
47,295
55,188
53,280
55,737
52,843
61,992
138,902
379,545
282,946
314,337
306,671
346,463
300,717
282,308
262,319
310,884
288,253
284,279
319,236
333,810
360,838
325,143
427,747
468,523
446,890
405,504
405,461
469,390
560,692
424,747
508,415
479,567
539,649
303,728
264,405
388,414
411,852
353,822
441,424
624,990
560,802
376,662
408,749
487,658
561,704
512,850
509,102
660,746
751,425
870,248
716,108
744,760
710,974
705,265
768,415
847,066
808,179
681,700
675,479
551,013
731,082
639,698
827,553
883,312
888,370
628,276
835,292
823,056
824,164
824,164823,056835,292628,276888,370883,312827,553639,698731,082551,013675,479681,700808,179847,066768,415705,265710,974744,760716,108870,248751,425660,746509,102512,850561,704487,658408,749376,662560,802624,990441,424353,822411,852388,414264,405303,728539,649479,567508,415424,747560,692469,390405,461405,504446,890468,523427,747325,143360,838333,810319,236284,279288,253310,884262,319282,308300,717346,463306,671314,337282,946379,545138,90261,99252,84355,73753,28055,18847,29531,99048,01243,05628,190
       Other Current Liabilities 
26,260
38,219
21,188
33,977
40,430
29,032
36,730
20,659
26,014
18,658
20,211
79,626
76,571
40,598
57,555
77,871
84,266
41,505
72,549
329,981
360,975
382,661
96,675
364,022
401,748
387,337
392,532
91,843
126,067
105,950
122,824
102,594
115,743
116,647
107,939
140,099
115,500
97,333
111,439
154,102
128,324
140,156
138,590
179,728
157,674
138,316
149,640
175,687
184,503
80,151
294,100
273,800
103,800
144,971
308,003
183,468
142,414
140,699
228,787
190,220
285,349
237,953
341,617
419,665
476,646
293,442
303,209
517,980
632,961
240,722
265,044
206,789
286,194
286,194206,789265,044240,722632,961517,980303,209293,442476,646419,665341,617237,953285,349190,220228,787140,699142,414183,468308,003144,971103,800273,800294,10080,151184,503175,687149,640138,316157,674179,728138,590140,156128,324154,102111,43997,333115,500140,099107,939116,647115,743102,594122,824105,950126,06791,843392,532387,337401,748364,02296,675382,661360,975329,98172,54941,50584,26677,87157,55540,59876,57179,62620,21118,65826,01420,65936,73029,03240,43033,97721,18838,21926,260
   > 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
307,194
230,907
329,527
390,871
378,923
367,609
365,488
325,237
329,496
551,576
542,361
453,597
448,149
269,002
296,858
363,695
792,512
907,434
903,266
813,222
432,632
302,267
325,967
325,967302,267432,632813,222903,266907,434792,512363,695296,858269,002448,149453,597542,361551,576329,496325,237365,488367,609378,923390,871329,527230,907307,19400000000000000000000000000000000000000000000000000
       Capital Lease Obligations Min Short Term Debt
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
-6,000
-5,000
-165,500
-740,000
-665,000
-1,026,000
-764,786
0
0
0
0
9,104
8,690
7,408
7,006
7,974
7,744
13,735
10,308
9,021
8,842
7,797
8,950
8,134
7,264
6,955
6,9557,2648,1348,9507,7978,8429,02110,30813,7357,7447,9747,0067,4088,6909,1040000-764,786-1,026,000-665,000-740,000-165,500-5,000-6,00000000000000000000000000000000000000000000000000
       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
69,400
0
100,000
150,166
150,166
143,157
0
0
0
0
0
0
4,400
0
0
0
0
0
0
1,449
1,344
410
20,516
20,5164101,3441,4490000004,400000000143,157150,166150,166100,000069,40000000000000000000000000000000000000000000000000000
       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
51,583
56,068
18,242
33,717
36,003
46,419
19,568
32,232
26,132
40,778
21,652
33,561
36,230
48,990
24,639
28,709
32,939
36,678
0
0
45,904
50,955
0
0
0
0
000050,95545,9040036,67832,93928,70924,63948,99036,23033,56121,65240,77826,13232,23219,56846,41936,00333,71718,24256,06851,58300000000000000000000000000000000000000000000000
> Total Stockholder Equity
101,475
110,686
123,176
130,465
313,643
323,568
329,027
343,971
349,129
352,134
354,872
851,377
837,698
849,162
853,262
864,544
871,870
889,031
877,682
844,787
849,244
830,549
813,145
815,388
838,607
858,313
851,703
847,175
834,378
872,044
868,732
875,176
874,199
879,618
851,990
828,346
811,525
763,749
757,822
769,660
1,691,635
1,702,865
1,702,060
1,740,958
1,756,151
1,775,076
1,776,256
1,761,373
1,776,018
1,798,469
1,800,981
1,782,710
1,798,890
1,798,939
1,777,814
1,765,012
1,770,477
2,581,955
2,588,280
2,563,557
2,593,248
2,629,450
2,653,786
2,743,983
2,745,783
2,793,830
2,837,311
2,834,010
2,894,510
2,921,832
2,962,550
2,952,382
2,950,138
2,950,1382,952,3822,962,5502,921,8322,894,5102,834,0102,837,3112,793,8302,745,7832,743,9832,653,7862,629,4502,593,2482,563,5572,588,2802,581,9551,770,4771,765,0121,777,8141,798,9391,798,8901,782,7101,800,9811,798,4691,776,0181,761,3731,776,2561,775,0761,756,1511,740,9581,702,0601,702,8651,691,635769,660757,822763,749811,525828,346851,990879,618874,199875,176868,732872,044834,378847,175851,703858,313838,607815,388813,145830,549849,244844,787877,682889,031871,870864,544853,262849,162837,698851,377354,872352,134349,129343,971329,027323,568313,643130,465123,176110,686101,475
   Common Stock
68,420
68,420
68,420
68,420
91,420
91,420
91,420
91,420
91,420
91,420
91,420
116,420
174,630
174,630
174,630
174,630
174,630
174,630
174,630
174,630
174,630
174,630
174,630
174,630
174,630
174,630
174,630
174,630
174,630
174,630
174,630
174,630
174,630
174,630
174,630
174,630
174,630
174,630
174,630
174,630
212,707
212,707
212,707
425,414
425,414
425,414
425,414
425,414
425,414
425,414
425,414
425,414
425,414
425,414
425,414
425,414
425,414
488,214
488,214
488,214
488,214
488,214
488,214
488,214
488,214
0
0
488,214
488,214
0
0
0
0
0000488,214488,21400488,214488,214488,214488,214488,214488,214488,214488,214425,414425,414425,414425,414425,414425,414425,414425,414425,414425,414425,414425,414425,414425,414212,707212,707212,707174,630174,630174,630174,630174,630174,630174,630174,630174,630174,630174,630174,630174,630174,630174,630174,630174,630174,630174,630174,630174,630174,630174,630174,630174,630174,630174,630174,630116,42091,42091,42091,42091,42091,42091,42091,42068,42068,42068,42068,420
   Retained Earnings 
16,538
22,350
32,185
39,474
44,307
53,680
59,139
74,083
79,241
80,053
82,791
93,827
80,149
91,816
95,916
107,199
114,524
130,635
119,287
86,391
90,848
72,153
54,749
56,992
80,209
92,004
84,539
79,150
65,810
96,830
126,712
132,449
130,694
136,293
107,851
83,239
69,060
3,982
0
8,996
12,428
25,203
24,338
45,309
60,903
79,278
80,265
64,138
78,186
101,308
58,028
39,800
55,324
119,689
105,458
91,913
113,582
156,565
187,302
155,254
186,680
216,404
237,440
309,601
302,671
288,196
323,543
358,583
405,842
377,714
414,420
400,091
393,504
393,504400,091414,420377,714405,842358,583323,543288,196302,671309,601237,440216,404186,680155,254187,302156,565113,58291,913105,458119,68955,32439,80058,028101,30878,18664,13880,26579,27860,90345,30924,33825,20312,4288,99603,98269,06083,239107,851136,293130,694132,449126,71296,83065,81079,15084,53992,00480,20956,99254,74972,15390,84886,391119,287130,635114,524107,19995,91691,81680,14993,82782,79180,05379,24174,08359,13953,68044,30739,47432,18522,35016,538
   Capital Surplus 0000000000000000000000000000000000000000000000000000000000000000000000000
   Treasury Stock0000000000000000000000000000000000000000000000000000000000000000000000000
   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
9,870
10,467
9,796
10,936
10,892
11,549
9,548
8,323
7,616
5,592
4,416
2,426
1,591
-145
6,440
5,757
22,910
31,412
0
0
37,137
46,059
0
0
0
0
000046,05937,1370031,41222,9105,7576,440-1451,5912,4264,4165,5927,6168,3239,54811,54910,89210,9369,79610,4679,87000000000000000000000000000000000000000000000000



6.4. Balance Sheets

Currency in CNY. All numbers in thousands.