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

Guangzhou Tech-Long Packing Machine Co Ltd
Buy, Hold or Sell?

Let's analyze Tech-long together

I guess you are interested in Guangzhou Tech-Long Packing Machine 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 Guangzhou Tech-Long Packing Machine 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 Guangzhou Tech-Long Packing Machine Co Ltd

I send you an email if I find something interesting about Guangzhou Tech-Long Packing Machine Co Ltd.

1. Quick Overview

1.1. Quick analysis of Tech-long (30 sec.)










1.2. What can you expect buying and holding a share of Tech-long? (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
¥3.46
Expected worth in 1 year
¥3.72
How sure are you?
62.5%

+ What do you gain per year?

Total Gains per Share
¥0.30
Return On Investment
2.7%

For what price can you sell your share?

Current Price per Share
¥11.06
Expected price per share
¥8.71 - ¥13.19
How sure are you?
50%
3rd party ad coffee SUPPORTERis ad-free.

2. Detailed Analysis

2.1. Valuation of Tech-long (5 min.)




Live pricePrice per Share (EOD)
¥11.06
Intrinsic Value Per Share
¥9.18 - ¥26.51
Total Value Per Share
¥12.64 - ¥29.97

2.2. Growth of Tech-long (5 min.)




Is Tech-long growing?

Current yearPrevious yearGrowGrow %
How rich?$94.6m$83.4m$7.6m8.4%

How much money is Tech-long making?

Current yearPrevious yearGrowGrow %
Making money$1.4m$1.2m$192k13.7%
Net Profit Margin3.1%0.7%--

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

2.3. Financial Health of Tech-long (5 min.)




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




  Industry Rankings (Specialty Industrial Machinery)  


Richest
#519 / 730

Most Revenue
#451 / 730

Most Profit
#456 / 730

Most Efficient
#450 / 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 Tech-long?

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

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

Speculation

The Price per Share of Tech-long is ¥11.06. 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 Tech-long.
  • 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 Tech-long, you will have to let go of the thought of selling in the future. If you have to sell the share for less than you bought it, it can still be a good investment. Focus on what it means to hold the stock forever:

  • You own a part of the company. The equity of this part can grow or shrink. The current Book Value per Share is ¥3.46. 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 ¥0.03 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 Tech-long.

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%0.010.1%0.000.0%0.000.0%
Usd Book Value Change Per Share0.010.1%0.010.1%0.000.0%0.000.0%0.000.0%
Usd Dividend Per Share0.000.0%0.000.0%0.000.0%0.000.0%0.000.0%
Usd Total Gains Per Share0.010.1%0.010.1%0.010.1%0.000.0%0.000.0%
Usd Price Per Share1.23-1.28-1.34-1.08-1.52-
Price to Earnings Ratio33.38--93.50-5.15--150.44--7.04-
Price-to-Total Gains Ratio84.43-217.86--65.34-7.95--16.22-
Price to Book Ratio2.59-2.80-3.21-2.52-3.49-
Price-to-Total Gains Ratio84.43-217.86--65.34-7.95--16.22-

When do you get the money?

Usd Investment
$.00
Usd Price Per Share1.52075
Number of shares657
Gains per QuarterTrailing 12 Months5 Year
Usd Dividend Per Share0.000.00
Usd Book Value Change Per Share0.010.00
Usd Total Gains Per Share0.010.00
Gains per Quarter (657 shares)6.813.10
Gains per Year (657 shares)27.2412.38
YearsReturn on Investment (TTM)Return on Investment (5Y)
 DividendBook Value gainTotal gainsDividendBook Value gainTotal gains
Broker costs---10---10
142317572
284744111414
3127071162126
4169398222838
520117125273550
624140152334162
727163179384874
831187206445586
935210233496298
10392332605569110

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 Share3.01.00.075.0%9.03.00.075.0%11.09.00.055.0%21.013.06.052.5%49.013.07.071.0%
Book Value Change Per Share4.00.00.0100.0%9.03.00.075.0%12.08.00.060.0%20.020.00.050.0%47.022.00.068.1%
Dividend per Share4.00.00.0100.0%12.00.00.0100.0%20.00.00.0100.0%40.00.00.0100.0%62.00.07.089.9%
Total Gains per Share4.00.00.0100.0%9.03.00.075.0%13.07.00.065.0%25.015.00.062.5%54.015.00.078.3%
3rd party ad coffee SUPPORTERis ad-free.

3.2. Key Performance Indicators

The key performance indicators of Guangzhou Tech-Long Packing Machine 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--0.1010.065+57%0.030+243%0.019+431%0.005+1921%
Book Value Per Share--3.4603.328+4%3.048+13%3.122+11%3.156+10%
Current Ratio--1.2191.203+1%1.159+5%1.2210%1.208+1%
Debt To Asset Ratio--0.7190.698+3%0.672+7%0.646+11%0.619+16%
Debt To Equity Ratio--2.5592.314+11%2.059+24%1.877+36%1.666+54%
Dividend Per Share--0.0050.011-57%0.020-77%0.015-69%0.025-81%
Enterprise Value--20902540.370517293016.013-96%1009891190.820-98%629300847.662-97%1374882110.636-98%
Eps--0.0670.051+31%0.096-30%0.028+139%0.019+245%
Ev To Ebitda Ratio--infinfnan%infnan%infnan%infnan%
Ev To Sales Ratio--0.0150.433-97%1.047-99%0.630-98%1.614-99%
Free Cash Flow Per Share--0.2580.285-9%0.243+6%0.106+144%0.107+141%
Free Cash Flow To Equity Per Share--0.2580.285-9%0.170+52%0.095+171%0.110+135%
Gross Profit Margin--1.0001.0000%1.0000%1.0000%0.850+18%
Intrinsic Value_10Y_max--26.510--------
Intrinsic Value_10Y_min--9.179--------
Intrinsic Value_1Y_max--0.938--------
Intrinsic Value_1Y_min--0.515--------
Intrinsic Value_3Y_max--4.129--------
Intrinsic Value_3Y_min--1.906--------
Intrinsic Value_5Y_max--8.898--------
Intrinsic Value_5Y_min--3.682--------
Market Cap2201260651.520+19%1783300288.0001847487156.625-3%1945010824.320-8%1564467499.293+14%2199170900.943-19%
Net Profit Margin--0.0380.031+21%0.007+430%0.006+543%0.006+580%
Operating Margin----0%0.018-100%0.002-100%-0.0050%
Operating Ratio--1.6391.675-2%1.736-6%1.731-5%1.374+19%
Pb Ratio3.197+19%2.5902.798-7%3.207-19%2.519+3%3.486-26%
Pe Ratio41.209+19%33.385-93.501+380%5.154+548%-150.440+551%-7.038+121%
Price Per Share11.060+19%8.9609.283-3%9.773-8%7.861+14%11.050-19%
Price To Free Cash Flow Ratio10.713+19%8.6798.594+1%-57.442+762%-10.819+225%-2.971+134%
Price To Total Gains Ratio104.222+19%84.433217.862-61%-65.337+177%7.946+963%-16.216+119%
Quick Ratio--0.1960.416-53%0.596-67%0.579-66%0.652-70%
Return On Assets--0.0050.005+20%0.004+26%0.002+240%0.001+280%
Return On Equity--0.0190.015+28%0.014+42%0.005+285%0.004+367%
Total Gains Per Share--0.1060.075+41%0.050+112%0.034+210%0.030+258%
Usd Book Value--94678633.37191087366.163+4%83420402.038+13%85433064.842+11%86355228.449+10%
Usd Book Value Change Per Share--0.0140.009+57%0.004+243%0.003+431%0.001+1921%
Usd Book Value Per Share--0.4760.458+4%0.419+13%0.429+11%0.434+10%
Usd Dividend Per Share--0.0010.001-57%0.003-77%0.002-69%0.003-81%
Usd Enterprise Value--2874099.30171127789.702-96%138860038.738-98%86528866.553-97%189046290.212-98%
Usd Eps--0.0090.007+31%0.013-30%0.004+139%0.003+245%
Usd Free Cash Flow--7063313.4557800889.058-9%6650040.626+6%2892478.560+144%2559949.840+176%
Usd Free Cash Flow Per Share--0.0350.039-9%0.033+6%0.015+144%0.015+141%
Usd Free Cash Flow To Equity Per Share--0.0350.039-9%0.023+52%0.013+171%0.015+135%
Usd Market Cap302673339.584+19%245203789.600254029484.036-3%267438988.344-8%215114281.153+14%302385998.880-19%
Usd Price Per Share1.521+19%1.2321.276-3%1.344-8%1.081+14%1.519-19%
Usd Profit--1836187.7061402613.936+31%1210528.131+52%483572.795+280%389815.986+371%
Usd Revenue--48412680.25745905575.961+5%41751870.053+16%38606139.203+25%34010620.290+42%
Usd Total Gains Per Share--0.0150.010+41%0.007+112%0.005+210%0.004+258%
 EOD+4 -4MRQTTM+18 -19YOY+22 -165Y+24 -1410Y+24 -14

3.3 Fundamental Score

Let's check the fundamental score of Guangzhou Tech-Long Packing Machine Co Ltd based on Penke's default stock scanner.

Penke's Stock Scanner

  
  
IndicatorConditionValue
Price to Earnings Ratio (EOD)Between0-1541.209
Price to Book Ratio (EOD)Between0-13.197
Net Profit Margin (MRQ)Greater than00.038
Operating Margin (MRQ)Greater than00.000
Quick Ratio (MRQ)Greater than10.196
Current Ratio (MRQ)Greater than11.219
Debt to Asset Ratio (MRQ)Less than10.719
Debt to Equity Ratio (MRQ)Less than12.559
Return on Equity (MRQ)Greater than0.150.019
Return on Assets (MRQ)Greater than0.050.005
Total3/10 (30.0%)

3.4 Technical Score

Let's check the technical score of Guangzhou Tech-Long Packing Machine Co Ltd based on Penke's default Symbol scanner.

Penke's Symbol Scanner

  
  
IndicatorConditionValue
RsiGreater than5066.844
Ma 20Greater thanMa 5010.132
Ma 50Greater thanMa 1009.546
Ma 100Greater thanMa 2008.623
OpenGreater thanClose10.990
Total4/5 (80.0%)

4. In-depth Analysis

4.1 About Guangzhou Tech-Long Packing Machine Co Ltd

Guangzhou Tech-Long Packaging Machinery Co.,Ltd. engages in the research, development, production, and sales of liquid packaging machinery and automation equipment worldwide. The company offers water treatment systems, beverage treatment systems, PET fully automatic rotary blow molding machines, automatic oil filling machines, water and container filling machines, blowing-filling-capping and blowing-labeling-filling-capping monoblock machines, labelling machines, conveying systems, and bottle packaging machines. It also provides blow molds products and spare parts, as well as fittings replacement services. In addition, the company is involved in the provision of packaging automation solutions, including parallel robots, bottle unscramblers, pad printing machines, box filling machines, boxing machines, plastic packing systems, integrated assembly and packaging lines, sorting lines, and robot automatic loading and logistics solutions; and industrial automation and remote control software comprising group-scaled production management system, factory- level production management system, factory/workshop control system, and automatic control system software solutions. The company was founded in 1998 and is headquartered in Guangzhou, China.

Fundamental data was last updated by Penke on 2024-12-08 22:57:03.

4.2 In-depth Summary

4.2.1. Financial Health Summary

Profitability Details
 Compared to previous yearCompared to industry
The company is making a 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 just able to pay all its short-term debts.
The company is just not able to pay all its short-term debts with the most liquid assets.
Solvency Details
 Compared to previous yearCompared to industry
The company is able to pay all its debts by selling its assets.
The company is just not able to pay all its debts with equity.

4.2.2. Valuation Summary

Valuation Details
 Compared to previous yearCompared to industry
Based on the equity, the company is underpriced.
Based on the earnings, the company is expensive.
Based on how much money comes from the company's main activities, the company is cheap.
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 Tech-long earns for each ¥1 of revenue.

  • Above 10% is considered healthy but always compare Tech-long to the Specialty Industrial Machinery industry mean.
  • A Net Profit Margin of 3.8% means that ¥0.04 for each ¥1 in revenue is generated as profit.

Let's take a look of the Net Profit Margin trends of Guangzhou Tech-Long Packing Machine Co Ltd:

  • The MRQ is 3.8%. The company is making a profit. +1
  • The TTM is 3.1%. The company is making a profit. +1
Trends
Current periodCompared to+/- 
MRQ3.8%TTM3.1%+0.7%
TTM3.1%YOY0.7%+2.4%
TTM3.1%5Y0.6%+2.5%
5Y0.6%10Y0.6%+0.0%
Compared to industry (Specialty Industrial Machinery)
PeriodCompanyIndustry (mean)+/- 
MRQ3.8%5.6%-1.8%
TTM3.1%5.1%-2.0%
YOY0.7%5.2%-4.5%
5Y0.6%4.7%-4.1%
10Y0.6%4.8%-4.2%
4.3.1.2. Return on Assets

Shows how efficient Tech-long is using its assets to generate profit.

  • Above 5% is considered healthy but always compare Tech-long to the Specialty Industrial Machinery industry mean.
  • 0.5% Return on Assets means that Tech-long generated ¥0.01 profit for each $1 in assets.

Let's take a look of the Return on Assets trends of Guangzhou Tech-Long Packing Machine Co Ltd:

  • The MRQ is 0.5%. Using its assets, the company is inefficient in making profit. -1
  • The TTM is 0.5%. Using its assets, the company is inefficient in making profit. -1
Trends
Current periodCompared to+/- 
MRQ0.5%TTM0.5%+0.1%
TTM0.5%YOY0.4%+0.0%
TTM0.5%5Y0.2%+0.3%
5Y0.2%10Y0.1%+0.0%
Compared to industry (Specialty Industrial Machinery)
PeriodCompanyIndustry (mean)+/- 
MRQ0.5%1.0%-0.5%
TTM0.5%1.0%-0.5%
YOY0.4%1.0%-0.6%
5Y0.2%1.0%-0.8%
10Y0.1%1.1%-1.0%
4.3.1.3. Return on Equity

Shows how efficient Tech-long is using its investors money to generate profit.

  • Above 15%-20% is considered healthy but always compare Tech-long to the Specialty Industrial Machinery industry mean.
  • 1.9% Return on Equity means Tech-long generated ¥0.02 for each ¥1 the owners (shareholders) invested.

Let's take a look of the Return on Equity trends of Guangzhou Tech-Long Packing Machine Co Ltd:

  • The MRQ is 1.9%. Using its investors money, the company is inefficient in making profit. -1
  • The TTM is 1.5%. Using its investors money, the company is inefficient in making profit. -1
Trends
Current periodCompared to+/- 
MRQ1.9%TTM1.5%+0.4%
TTM1.5%YOY1.4%+0.2%
TTM1.5%5Y0.5%+1.0%
5Y0.5%10Y0.4%+0.1%
Compared to industry (Specialty Industrial Machinery)
PeriodCompanyIndustry (mean)+/- 
MRQ1.9%2.4%-0.5%
TTM1.5%2.1%-0.6%
YOY1.4%2.2%-0.8%
5Y0.5%1.9%-1.4%
10Y0.4%2.2%-1.8%
3rd party ad coffee SUPPORTERis ad-free.

4.3.2. Operating Efficiency of Guangzhou Tech-Long Packing Machine Co Ltd.

4.3.2. Operating Efficiency
4.3.2.1. Operating Margin

Measures how efficient Tech-long is operating .

  • Measures how much profit Tech-long 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 Tech-long 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 Guangzhou Tech-Long Packing Machine Co Ltd:

  • The MRQ is 0.0%. The data is not here.
Trends
Current periodCompared to+/- 
MRQ-TTM-0.0%
TTM-YOY1.8%-1.8%
TTM-5Y0.2%-0.2%
5Y0.2%10Y-0.5%+0.7%
Compared to industry (Specialty Industrial Machinery)
PeriodCompanyIndustry (mean)+/- 
MRQ-9.1%-9.1%
TTM-6.8%-6.8%
YOY1.8%6.1%-4.3%
5Y0.2%5.8%-5.6%
10Y-0.5%5.3%-5.8%
4.3.2.2. Operating Ratio

Measures how efficient Tech-long is keeping operating costs low.

  • Below 1 is considered healthy (always compare to Specialty Industrial Machinery industry mean).
  • An Operation Ratio of 1.64 means that the operating costs are ¥1.64 for each ¥1 in net sales.

Let's take a look of the Operating Ratio trends of Guangzhou Tech-Long Packing Machine Co Ltd:

  • The MRQ is 1.639. The company is inefficient in keeping operating costs low. -1
  • The TTM is 1.675. The company is inefficient in keeping operating costs low. -1
Trends
Current periodCompared to+/- 
MRQ1.639TTM1.675-0.036
TTM1.675YOY1.736-0.061
TTM1.6755Y1.731-0.055
5Y1.73110Y1.374+0.356
Compared to industry (Specialty Industrial Machinery)
PeriodCompanyIndustry (mean)+/- 
MRQ1.6391.445+0.194
TTM1.6751.366+0.309
YOY1.7361.343+0.393
5Y1.7311.354+0.377
10Y1.3741.197+0.177
3rd party ad coffee SUPPORTERis ad-free.

4.4.3. Liquidity of Guangzhou Tech-Long Packing Machine Co Ltd.

4.4.3. Liquidity
4.4.3.1. Current Ratio

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

  • Above 1.5 is considered healthy (always compare to Specialty Industrial Machinery industry mean).
  • A Current Ratio of 1.22 means the company has ¥1.22 in assets for each ¥1 in short-term debts.

Let's take a look of the Current Ratio trends of Guangzhou Tech-Long Packing Machine Co Ltd:

  • The MRQ is 1.219. The company is just able to pay all its short-term debts.
  • The TTM is 1.203. The company is just able to pay all its short-term debts.
Trends
Current periodCompared to+/- 
MRQ1.219TTM1.203+0.015
TTM1.203YOY1.159+0.044
TTM1.2035Y1.221-0.018
5Y1.22110Y1.208+0.014
Compared to industry (Specialty Industrial Machinery)
PeriodCompanyIndustry (mean)+/- 
MRQ1.2191.693-0.474
TTM1.2031.701-0.498
YOY1.1591.686-0.527
5Y1.2211.721-0.500
10Y1.2081.654-0.446
4.4.3.2. Quick Ratio

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

  • Above 1 is considered healthy but always compare Tech-long to the Specialty Industrial Machinery industry mean.
  • A Quick Ratio of 0.20 means the company can pay off ¥0.20 for each ¥1 in debt (using most liquid assets).

Let's take a look of the Quick Ratio trends of Guangzhou Tech-Long Packing Machine Co Ltd:

  • The MRQ is 0.196. The company is just not able to pay all its short-term debts with the most liquid assets. -1
  • The TTM is 0.416. The company is just not able to pay all its short-term debts with the most liquid assets. -1
Trends
Current periodCompared to+/- 
MRQ0.196TTM0.416-0.220
TTM0.416YOY0.596-0.180
TTM0.4165Y0.579-0.163
5Y0.57910Y0.652-0.074
Compared to industry (Specialty Industrial Machinery)
PeriodCompanyIndustry (mean)+/- 
MRQ0.1960.726-0.530
TTM0.4160.809-0.393
YOY0.5960.884-0.288
5Y0.5790.956-0.377
10Y0.6520.967-0.315
3rd party ad coffee SUPPORTERis ad-free.

4.5.4. Solvency of Guangzhou Tech-Long Packing Machine Co Ltd.

4.5.4. Solvency
4.5.4.1. Debt to Asset Ratio

Measures how much % of Tech-long assets are financed with debt.

  • Below 1 (100%) is considered healthy but always compare Tech-long to Specialty Industrial Machinery industry mean.
  • A Debt to Asset Ratio of 0.72 means that Tech-long assets are financed with 71.9% credit (debt) and the remaining percentage (100% - 71.9%) is financed by its owners/shareholders. 

Let's take a look of the Debt to Asset Ratio trends of Guangzhou Tech-Long Packing Machine Co Ltd:

  • The MRQ is 0.719. The company is able to pay all its debts by selling its assets. +1
  • The TTM is 0.698. The company is able to pay all its debts by selling its assets. +1
Trends
Current periodCompared to+/- 
MRQ0.719TTM0.698+0.021
TTM0.698YOY0.672+0.025
TTM0.6985Y0.646+0.052
5Y0.64610Y0.619+0.027
Compared to industry (Specialty Industrial Machinery)
PeriodCompanyIndustry (mean)+/- 
MRQ0.7190.490+0.229
TTM0.6980.491+0.207
YOY0.6720.506+0.166
5Y0.6460.502+0.144
10Y0.6190.495+0.124
4.5.4.2. Debt to Equity Ratio

Measures if Tech-long is able to pay off its debts by using shareholders equity.

  • Below 2 is considered healthy but always compare Tech-long to the Specialty Industrial Machinery industry mean.
  • A Debt to Equity ratio of 255.9% means that company has ¥2.56 debt for each ¥1 in shareholders equity.

Let's take a look of the Debt to Equity Ratio trends of Guangzhou Tech-Long Packing Machine Co Ltd:

  • The MRQ is 2.559. The company is unable to pay all its debts with equity. -1
  • The TTM is 2.314. The company is just not able to pay all its debts with equity.
Trends
Current periodCompared to+/- 
MRQ2.559TTM2.314+0.246
TTM2.314YOY2.059+0.255
TTM2.3145Y1.877+0.437
5Y1.87710Y1.666+0.212
Compared to industry (Specialty Industrial Machinery)
PeriodCompanyIndustry (mean)+/- 
MRQ2.5590.963+1.596
TTM2.3140.959+1.355
YOY2.0591.038+1.021
5Y1.8771.075+0.802
10Y1.6661.053+0.613
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 Tech-long generates.

  • Above 15 is considered overpriced but always compare Tech-long to the Specialty Industrial Machinery industry mean.
  • A PE ratio of 33.38 means the investor is paying ¥33.38 for every ¥1 in earnings.

Let's take a look of the Price to Earnings Ratio trends of Guangzhou Tech-Long Packing Machine Co Ltd:

  • The EOD is 41.209. Based on the earnings, the company is overpriced. -1
  • The MRQ is 33.385. Based on the earnings, the company is overpriced. -1
  • The TTM is -93.501. Based on the earnings, the company is expensive. -2
Trends
Current periodCompared to+/- 
EOD41.209MRQ33.385+7.825
MRQ33.385TTM-93.501+126.886
TTM-93.501YOY5.154-98.655
TTM-93.5015Y-150.440+56.939
5Y-150.44010Y-7.038-143.401
Compared to industry (Specialty Industrial Machinery)
PeriodCompanyIndustry (mean)+/- 
EOD41.20919.620+21.589
MRQ33.38518.125+15.260
TTM-93.50119.321-112.822
YOY5.15418.587-13.433
5Y-150.44021.755-172.195
10Y-7.03827.976-35.014
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 Guangzhou Tech-Long Packing Machine Co Ltd:

  • The EOD is 10.713. Based on how much money comes from the company's main activities, the company is cheap. +2
  • The MRQ is 8.679. Based on how much money comes from the company's main activities, the company is cheap. +2
  • The TTM is 8.594. Based on how much money comes from the company's main activities, the company is cheap. +2
Trends
Current periodCompared to+/- 
EOD10.713MRQ8.679+2.034
MRQ8.679TTM8.594+0.084
TTM8.594YOY-57.442+66.036
TTM8.5945Y-10.819+19.414
5Y-10.81910Y-2.971-7.849
Compared to industry (Specialty Industrial Machinery)
PeriodCompanyIndustry (mean)+/- 
EOD10.7136.829+3.884
MRQ8.6796.646+2.033
TTM8.5942.685+5.909
YOY-57.4421.815-59.257
5Y-10.8191.475-12.294
10Y-2.9711.243-4.214
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 Tech-long 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 2.59 means the investor is paying ¥2.59 for each ¥1 in book value.

Let's take a look of the Price to Book Ratio trends of Guangzhou Tech-Long Packing Machine Co Ltd:

  • The EOD is 3.197. Based on the equity, the company is fair priced.
  • The MRQ is 2.590. Based on the equity, the company is underpriced. +1
  • The TTM is 2.798. Based on the equity, the company is underpriced. +1
Trends
Current periodCompared to+/- 
EOD3.197MRQ2.590+0.607
MRQ2.590TTM2.798-0.208
TTM2.798YOY3.207-0.410
TTM2.7985Y2.519+0.278
5Y2.51910Y3.486-0.966
Compared to industry (Specialty Industrial Machinery)
PeriodCompanyIndustry (mean)+/- 
EOD3.1972.305+0.892
MRQ2.5902.027+0.563
TTM2.7982.145+0.653
YOY3.2072.208+0.999
5Y2.5192.472+0.047
10Y3.4862.886+0.600
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 Assets2,450,970
Total Liabilities1,762,398
Total Stockholder Equity688,572
 As reported
Total Liabilities 1,762,398
Total Stockholder Equity+ 688,572
Total Assets = 2,450,970

Assets

Total Assets2,450,970
Total Current Assets2,006,485
Long-term Assets444,484
Total Current Assets
Cash And Cash Equivalents 575,358
Net Receivables 321,965
Inventory 977,315
Other Current Assets 13,554
Total Current Assets  (as reported)2,006,485
Total Current Assets  (calculated)1,888,192
+/- 118,293
Long-term Assets
Property Plant Equipment 338,460
Goodwill 808
Intangible Assets 23,487
Long-term Assets Other 5,913
Long-term Assets  (as reported)444,484
Long-term Assets  (calculated)368,668
+/- 75,817

Liabilities & Shareholders' Equity

Total Current Liabilities1,646,632
Long-term Liabilities115,766
Total Stockholder Equity688,572
Total Current Liabilities
Short Long Term Debt 55,028
Accounts payable 740,378
Other Current Liabilities 23,717
Total Current Liabilities  (as reported)1,646,632
Total Current Liabilities  (calculated)819,123
+/- 827,509
Long-term Liabilities
Long term Debt 64,185
Capital Lease Obligations Min Short Term Debt39,113
Long-term Liabilities  (as reported)115,766
Long-term Liabilities  (calculated)103,298
+/- 12,467
Total Stockholder Equity
Retained Earnings 215,028
Total Stockholder Equity (as reported)688,572
Total Stockholder Equity (calculated)215,028
+/- 473,544
Other
Capital Stock199,029
Common Stock Shares Outstanding 199,029
Net Invested Capital 807,785
Net Working Capital 359,853
Property Plant and Equipment Gross 338,460



6.2. Balance Sheets Structured

Currency in CNY. All numbers in thousands.

 Trend2024-09-302024-06-302024-03-312023-12-312023-09-302023-06-302023-03-312022-12-312022-09-302022-06-302022-03-312021-12-312021-09-302021-06-302021-03-312020-12-312020-09-302020-06-302020-03-312019-12-312019-09-302019-06-302019-03-312018-12-312018-09-302018-06-302018-03-312017-12-312017-09-302017-06-302017-03-312016-12-312016-09-302016-06-302016-03-312015-12-312015-09-302015-06-302015-03-312014-12-312014-09-302014-06-302014-03-312013-12-312013-09-302013-06-302013-03-312012-12-312012-09-302012-06-302012-03-312011-12-312011-09-302011-06-302011-03-312010-12-312010-09-302010-06-302010-03-312009-12-312009-09-302009-06-302009-03-312008-12-312008-09-302008-06-302008-03-312007-12-312007-09-302007-06-302006-12-312005-12-312004-12-31
> Total Assets 
404,256
410,967
483,424
504,550
530,648
551,969
672,322
711,242
724,303
757,507
763,365
750,291
773,576
909,138
944,769
936,910
955,771
1,052,374
1,073,909
1,079,384
1,057,884
1,089,286
1,189,790
1,178,202
1,222,095
1,268,092
1,341,706
1,391,126
1,620,896
1,648,522
1,677,873
1,624,090
1,570,228
1,512,343
1,592,199
1,538,974
1,593,162
1,609,387
1,601,313
1,574,653
1,627,176
1,637,892
1,587,438
1,609,604
1,598,164
1,657,357
1,605,368
1,451,868
1,456,810
1,457,710
1,444,219
1,490,975
1,477,763
1,440,114
1,465,257
1,531,174
1,554,379
1,510,691
1,625,758
1,633,217
1,696,701
1,734,920
1,754,486
1,749,225
1,772,669
1,723,676
1,838,187
1,926,050
1,923,173
2,051,133
2,124,234
2,164,128
2,450,970
2,450,9702,164,1282,124,2342,051,1331,923,1731,926,0501,838,1871,723,6761,772,6691,749,2251,754,4861,734,9201,696,7011,633,2171,625,7581,510,6911,554,3791,531,1741,465,2571,440,1141,477,7631,490,9751,444,2191,457,7101,456,8101,451,8681,605,3681,657,3571,598,1641,609,6041,587,4381,637,8921,627,1761,574,6531,601,3131,609,3871,593,1621,538,9741,592,1991,512,3431,570,2281,624,0901,677,8731,648,5221,620,8961,391,1261,341,7061,268,0921,222,0951,178,2021,189,7901,089,2861,057,8841,079,3841,073,9091,052,374955,771936,910944,769909,138773,576750,291763,365757,507724,303711,242672,322551,969530,648504,550483,424410,967404,256
   > Total Current Assets 
0
0
339,084
354,262
367,790
383,202
500,516
499,294
494,391
487,143
484,739
464,193
484,312
617,819
637,495
616,212
610,659
678,468
697,168
694,159
661,893
668,568
763,733
735,039
786,221
834,154
902,178
936,375
1,082,365
1,059,611
1,101,435
1,055,955
992,075
927,539
1,025,947
983,132
1,022,980
1,063,059
1,053,839
1,029,796
1,087,415
1,119,309
1,083,056
1,105,985
1,101,857
1,167,265
1,124,715
975,227
989,404
992,374
984,915
1,036,311
1,027,619
990,864
1,014,821
1,087,697
1,120,040
1,062,884
1,180,639
1,195,034
1,207,419
1,216,352
1,249,644
1,262,791
1,290,092
1,219,251
1,341,488
1,441,614
1,450,857
1,556,503
1,637,323
1,695,387
2,006,485
2,006,4851,695,3871,637,3231,556,5031,450,8571,441,6141,341,4881,219,2511,290,0921,262,7911,249,6441,216,3521,207,4191,195,0341,180,6391,062,8841,120,0401,087,6971,014,821990,8641,027,6191,036,311984,915992,374989,404975,2271,124,7151,167,2651,101,8571,105,9851,083,0561,119,3091,087,4151,029,7961,053,8391,063,0591,022,980983,1321,025,947927,539992,0751,055,9551,101,4351,059,6111,082,365936,375902,178834,154786,221735,039763,733668,568661,893694,159697,168678,468610,659616,212637,495617,819484,312464,193484,739487,143494,391499,294500,516383,202367,790354,262339,08400
       Cash And Cash Equivalents 
0
0
59,635
67,615
78,502
80,783
168,668
124,202
95,859
105,350
90,416
80,810
127,795
278,162
271,113
199,142
144,621
191,023
171,500
214,468
168,356
155,313
182,733
121,566
138,575
162,695
130,955
159,749
243,105
183,298
154,741
169,685
135,320
117,710
174,799
162,804
218,325
254,291
266,553
244,709
248,180
227,534
220,347
203,398
195,732
234,019
234,724
177,692
164,102
232,746
205,348
198,988
179,264
194,602
174,349
142,382
176,044
181,915
262,438
252,374
225,707
227,061
221,248
192,790
221,211
197,308
246,755
393,135
406,633
429,433
390,441
423,981
575,358
575,358423,981390,441429,433406,633393,135246,755197,308221,211192,790221,248227,061225,707252,374262,438181,915176,044142,382174,349194,602179,264198,988205,348232,746164,102177,692234,724234,019195,732203,398220,347227,534248,180244,709266,553254,291218,325162,804174,799117,710135,320169,685154,741183,298243,105159,749130,955162,695138,575121,566182,733155,313168,356214,468171,500191,023144,621199,142271,113278,162127,79580,81090,416105,35095,859124,202168,66880,78378,50267,61559,63500
       Short-term Investments 
0
0
49
41
36
36
36
27
27
27
27
21
21
21
0
0
0
0
0
0
0
0
0
0
0
-22,996
-22,721
0
0
-33,709
-32,478
-31,264
-30,394
-37,681
-37,207
-36,868
-36,308
-37,125
-35,657
-45,810
-44,068
-45,459
-43,295
-41,466
-40,131
-38,204
-36,046
-34,758
-32,484
-32,034
-29,904
-28,041
-26,092
-24,289
0
0
0
0
0
0
0
0
0
0
4,355
-3,982
-1,006
-7,416
-6,475
-9,399
0
0
0
000-9,399-6,475-7,416-1,006-3,9824,3550000000000-24,289-26,092-28,041-29,904-32,034-32,484-34,758-36,046-38,204-40,131-41,466-43,295-45,459-44,068-45,810-35,657-37,125-36,308-36,868-37,207-37,681-30,394-31,264-32,478-33,70900-22,721-22,9960000000000021212127272727363636414900
       Net Receivables 
113,916
138,112
146,538
150,541
137,635
139,266
136,427
172,381
191,382
174,873
188,930
191,867
201,697
173,426
181,427
197,455
230,367
233,992
245,149
225,250
251,143
235,401
281,863
317,763
334,412
311,565
368,642
349,540
381,543
411,269
424,595
395,069
395,433
417,507
490,723
453,957
414,431
429,804
437,551
444,874
467,416
483,269
464,382
470,720
489,799
517,977
516,790
461,463
489,974
457,684
477,177
465,572
424,572
337,591
352,679
371,593
375,878
330,927
363,946
383,329
399,257
350,557
344,508
439,821
461,652
403,286
357,969
389,043
436,701
453,794
409,354
308,136
321,965
321,965308,136409,354453,794436,701389,043357,969403,286461,652439,821344,508350,557399,257383,329363,946330,927375,878371,593352,679337,591424,572465,572477,177457,684489,974461,463516,790517,977489,799470,720464,382483,269467,416444,874437,551429,804414,431453,957490,723417,507395,433395,069424,595411,269381,543349,540368,642311,565334,412317,763281,863235,401251,143225,250245,149233,992230,367197,455181,427173,426201,697191,867188,930174,873191,382172,381136,427139,266137,635150,541146,538138,112113,916
       Other Current Assets 
49,319
15,870
-6,994
-6,661
49
-6,075
-4,490
-4,780
-4,448
-7,810
-2,951
-5,205
-6,431
-3,808
-5,181
-5,323
-5,293
-4,144
-5,013
-4,449
-5,574
1,535
1,441
4,839
3,826
3,142
2,276
928
123
6,921
6,022
6,395
6,356
9,174
8,422
7,455
6,421
10,219
10,161
10,154
9,330
9,389
8,841
13,560
10,474
6,213
5,508
7,057
5,068
9,238
7,417
10,345
7,545
7,273
6,322
6,018
7,155
7,635
4,523
5,887
5,305
5,153
4,753
4,337
3,313
17,745
20,884
15,105
16,065
22,158
52,540
5,844
13,554
13,5545,84452,54022,15816,06515,10520,88417,7453,3134,3374,7535,1535,3055,8874,5237,6357,1556,0186,3227,2737,54510,3457,4179,2385,0687,0575,5086,21310,47413,5608,8419,3899,33010,15410,16110,2196,4217,4558,4229,1746,3566,3956,0226,9211239282,2763,1423,8264,8391,4411,535-5,574-4,449-5,013-4,144-5,293-5,323-5,181-3,808-6,431-5,205-2,951-7,810-4,448-4,780-4,490-6,07549-6,661-6,99415,87049,319
   > Long-term Assets 
0
0
144,340
150,288
162,858
168,767
171,805
211,948
229,912
270,364
278,627
286,098
289,264
291,319
307,274
320,698
345,112
373,906
376,741
385,225
395,992
420,718
426,057
443,163
435,874
433,938
439,528
454,751
538,531
588,911
576,437
568,135
578,154
584,804
566,252
555,842
570,182
546,328
547,474
544,858
539,761
518,583
504,383
503,620
496,307
490,092
480,654
476,642
467,406
465,337
459,304
454,664
450,144
449,250
450,436
443,478
434,339
447,807
445,119
438,183
489,282
518,568
504,843
486,434
482,577
504,425
496,699
484,435
472,316
494,630
486,911
468,741
444,484
444,484468,741486,911494,630472,316484,435496,699504,425482,577486,434504,843518,568489,282438,183445,119447,807434,339443,478450,436449,250450,144454,664459,304465,337467,406476,642480,654490,092496,307503,620504,383518,583539,761544,858547,474546,328570,182555,842566,252584,804578,154568,135576,437588,911538,531454,751439,528433,938435,874443,163426,057420,718395,992385,225376,741373,906345,112320,698307,274291,319289,264286,098278,627270,364229,912211,948171,805168,767162,858150,288144,34000
       Property Plant Equipment 
85,097
120,039
139,975
144,543
157,136
163,450
166,520
206,788
224,342
260,037
268,860
276,481
276,825
276,722
292,870
306,003
329,370
347,037
351,187
357,778
369,269
388,975
393,072
398,858
392,314
375,322
381,857
398,580
402,600
437,387
437,868
447,363
454,622
460,168
451,764
441,628
446,634
447,782
451,337
436,884
428,917
411,276
403,119
399,678
394,666
388,495
384,026
378,283
372,831
370,542
363,350
357,496
351,530
353,499
347,161
342,443
338,410
346,839
345,516
344,400
392,875
411,195
399,048
388,639
378,906
391,220
381,343
372,742
365,205
385,705
376,006
365,218
338,460
338,460365,218376,006385,705365,205372,742381,343391,220378,906388,639399,048411,195392,875344,400345,516346,839338,410342,443347,161353,499351,530357,496363,350370,542372,831378,283384,026388,495394,666399,678403,119411,276428,917436,884451,337447,782446,634441,628451,764460,168454,622447,363437,868437,387402,600398,580381,857375,322392,314398,858393,072388,975369,269357,778351,187347,037329,370306,003292,870276,722276,825276,481268,860260,037224,342206,788166,520163,450157,136144,543139,975120,03985,097
       Goodwill 
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
808
808
808
808
808
808
808
808
80880880880880880880880800000000000000000000000000000000000000000000000000000000000000000
       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
3,408
3,463
3,535
3,526
3,811
3,821
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
000000000000000000003,8213,8113,5263,5353,4633,40800000000000000000000000000000000000000000000000
       Intangible Assets 
1
1,482
1,291
1,149
1,126
1,031
946
893
808
4,882
4,809
4,707
4,849
5,458
5,454
5,546
7,504
7,213
7,197
9,800
9,112
9,662
11,013
10,725
10,320
21,800
21,319
20,948
20,732
20,668
20,180
19,979
19,531
19,065
18,653
18,222
17,827
18,762
18,440
18,226
20,444
19,187
18,794
21,757
21,262
21,167
20,971
20,782
20,318
21,498
20,919
20,554
19,933
24,340
33,296
32,606
33,085
32,165
31,583
30,722
31,033
30,353
29,610
29,217
34,162
27,424
26,602
25,918
25,201
25,639
24,972
24,189
23,487
23,48724,18924,97225,63925,20125,91826,60227,42434,16229,21729,61030,35331,03330,72231,58332,16533,08532,60633,29624,34019,93320,55420,91921,49820,31820,78220,97121,16721,26221,75718,79419,18720,44418,22618,44018,76217,82718,22218,65319,06519,53119,97920,18020,66820,73220,94821,31921,80010,32010,72511,0139,6629,1129,8007,1977,2137,5045,5465,4545,4584,8494,7074,8094,8828088939461,0311,1261,1491,2911,4821
       Long-term Assets Other 
0
0
49
41
36
36
330
314
307
27
27
21
21
21
5,675
5,973
4,977
14,864
13,986
12,372
12,540
15,984
15,296
26,512
26,452
195
195
26,579
106,046
685
972
877
826
1,108
1,046
1,021
1,007
1,681
1,852
1,764
1,755
3,580
2,565
2,476
2,415
8,498
5,491
6,747
3,834
3,104
3,867
4,564
5,633
3,738
5,268
2,597
2,010
3,636
4,296
3,034
3,593
6,079
21,587
17,126
14,880
11,796
13,131
5,711
4,481
2,866
11,142
2,218
5,913
5,9132,21811,1422,8664,4815,71113,13111,79614,88017,12621,5876,0793,5933,0344,2963,6362,0102,5975,2683,7385,6334,5643,8673,1043,8346,7475,4918,4982,4152,4762,5653,5801,7551,7641,8521,6811,0071,0211,0461,108826877972685106,04626,57919519526,45226,51215,29615,98412,54012,37213,98614,8644,9775,9735,67521212127273073143303636414900
> Total Liabilities 
327,094
315,253
337,467
344,777
364,132
375,133
381,446
417,281
421,277
445,055
443,388
423,985
431,501
383,030
412,563
403,219
406,861
490,841
505,022
501,077
462,594
484,944
576,169
555,258
591,787
640,985
709,654
759,674
984,982
1,006,903
1,032,908
977,888
921,617
861,429
937,504
883,582
949,848
947,921
940,653
927,908
992,339
1,025,424
972,032
1,005,401
995,280
1,023,075
969,152
815,965
824,671
814,213
808,674
869,194
865,218
834,507
859,771
922,432
919,221
881,201
985,212
999,686
1,077,664
1,158,559
1,170,869
1,150,438
1,158,995
1,130,478
1,254,349
1,313,512
1,285,970
1,410,193
1,472,314
1,495,746
1,762,398
1,762,3981,495,7461,472,3141,410,1931,285,9701,313,5121,254,3491,130,4781,158,9951,150,4381,170,8691,158,5591,077,664999,686985,212881,201919,221922,432859,771834,507865,218869,194808,674814,213824,671815,965969,1521,023,075995,2801,005,401972,0321,025,424992,339927,908940,653947,921949,848883,582937,504861,429921,617977,8881,032,9081,006,903984,982759,674709,654640,985591,787555,258576,169484,944462,594501,077505,022490,841406,861403,219412,563383,030431,501423,985443,388445,055421,277417,281381,446375,133364,132344,777337,467315,253327,094
   > Total Current Liabilities 
319,212
309,502
320,717
322,579
335,905
341,717
345,812
346,949
351,085
380,352
374,175
366,752
402,428
356,426
386,367
375,334
375,356
462,275
476,097
474,762
437,704
461,963
554,464
536,627
574,120
622,875
693,944
747,239
945,048
962,569
986,174
928,554
872,451
798,813
857,517
813,343
899,124
916,023
891,383
886,730
953,662
996,348
947,666
979,870
970,890
1,001,218
936,393
784,131
790,717
776,328
772,340
808,490
785,570
745,287
771,864
835,904
834,380
800,652
926,261
943,066
995,201
1,078,284
1,094,840
1,082,988
1,099,187
1,058,062
1,182,248
1,244,092
1,218,848
1,335,908
1,350,984
1,393,205
1,646,632
1,646,6321,393,2051,350,9841,335,9081,218,8481,244,0921,182,2481,058,0621,099,1871,082,9881,094,8401,078,284995,201943,066926,261800,652834,380835,904771,864745,287785,570808,490772,340776,328790,717784,131936,3931,001,218970,890979,870947,666996,348953,662886,730891,383916,023899,124813,343857,517798,813872,451928,554986,174962,569945,048747,239693,944622,875574,120536,627554,464461,963437,704474,762476,097462,275375,356375,334386,367356,426402,428366,752374,175380,352351,085346,949345,812341,717335,905322,579320,717309,502319,212
       Short-term Debt 
0
0
55,000
64,000
66,000
71,000
66,000
51,000
46,500
75,400
56,400
65,000
120,000
90,000
90,000
30,000
30,000
53,000
30,000
43,500
30,000
40,500
40,500
45,000
45,000
95,000
90,000
120,000
218,000
203,000
218,000
218,000
223,000
189,000
195,000
195,000
207,000
185,294
300,563
283,823
275,443
312,464
287,692
279,989
271,062
222,138
227,972
223,812
202,400
202,403
224,843
223,138
191,072
186,581
180,432
194,757
188,008
185,030
240,022
240,611
269,311
242,821
291,069
304,169
315,122
281,923
296,544
277,420
280,875
228,173
256,473
0
0
00256,473228,173280,875277,420296,544281,923315,122304,169291,069242,821269,311240,611240,022185,030188,008194,757180,432186,581191,072223,138224,843202,403202,400223,812227,972222,138271,062279,989287,692312,464275,443283,823300,563185,294207,000195,000195,000189,000223,000218,000218,000203,000218,000120,00090,00095,00045,00045,00040,50040,50030,00043,50030,00053,00030,00030,00090,00090,000120,00065,00056,40075,40046,50051,00066,00071,00066,00064,00055,00000
       Short Long Term Debt 
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
224,442
222,724
190,621
186,063
179,970
194,181
187,451
182,482
212,519
212,486
212,488
168,471
242,550
255,535
282,961
261,821
279,370
263,457
270,240
210,266
91,138
64,055
55,028
55,02864,05591,138210,266270,240263,457279,370261,821282,961255,535242,550168,471212,488212,486212,519182,482187,451194,181179,970186,063190,621222,724224,44200000000000000000000000000000000000000000000000000
       Accounts payable 
154,513
126,605
154,427
173,143
155,657
163,688
199,039
214,125
189,089
194,998
196,359
211,827
203,425
173,611
191,482
221,244
238,167
292,333
299,990
284,252
300,214
310,976
369,130
358,217
369,768
357,252
403,035
415,126
405,377
445,090
451,510
442,597
390,906
376,880
391,434
351,995
385,410
427,564
368,412
348,832
396,732
380,228
363,647
394,073
391,859
427,819
392,287
353,876
366,466
394,513
377,004
374,023
341,157
307,723
286,247
269,462
279,326
300,378
345,745
408,389
404,522
475,684
450,043
436,212
450,116
458,236
429,148
490,562
492,462
593,568
424,063
623,523
740,378
740,378623,523424,063593,568492,462490,562429,148458,236450,116436,212450,043475,684404,522408,389345,745300,378279,326269,462286,247307,723341,157374,023377,004394,513366,466353,876392,287427,819391,859394,073363,647380,228396,732348,832368,412427,564385,410351,995391,434376,880390,906442,597451,510445,090405,377415,126403,035357,252369,768358,217369,130310,976300,214284,252299,990292,333238,167221,244191,482173,611203,425211,827196,359194,998189,089214,125199,039163,688155,657173,143154,427126,605154,513
       Other Current Liabilities 
138,699
132,947
92,287
78,091
107,908
96,494
72,157
71,783
106,530
103,633
116,153
82,449
73,543
82,442
100,537
117,212
100,195
104,545
141,380
136,609
97,911
89,637
132,136
117,607
150,544
155,811
190,928
200,325
307,665
286,638
299,357
246,200
227,230
175,822
227,203
239,392
256,259
271,442
198,542
234,290
259,519
272,027
277,385
287,160
278,154
307,662
290,791
181,548
190,035
141,015
142,735
186,622
221,781
213,359
462
26,645
26,182
16,650
25,028
28,063
26,522
22,676
353,728
342,607
73,921
86,071
55,921
14,559
14,840
18,433
90,087
27,137
23,717
23,71727,13790,08718,43314,84014,55955,92186,07173,921342,607353,72822,67626,52228,06325,02816,65026,18226,645462213,359221,781186,622142,735141,015190,035181,548290,791307,662278,154287,160277,385272,027259,519234,290198,542271,442256,259239,392227,203175,822227,230246,200299,357286,638307,665200,325190,928155,811150,544117,607132,13689,63797,911136,609141,380104,545100,195117,212100,53782,44273,54382,449116,153103,633106,53071,78372,15796,494107,90878,09192,287132,947138,699
   > Long-term Liabilities 
0
0
16,750
22,198
28,227
33,416
35,634
70,332
70,192
64,703
69,213
57,233
29,073
26,603
26,195
27,885
31,505
28,565
28,925
26,315
24,890
22,980
21,705
18,630
17,667
18,110
15,710
12,435
39,934
44,334
46,734
49,334
49,166
62,617
79,987
70,238
50,724
31,898
49,270
41,178
38,677
29,076
24,366
25,531
24,391
21,858
32,758
31,834
33,954
37,886
36,334
60,705
79,648
89,221
87,907
86,528
84,841
80,549
58,951
56,620
82,462
80,275
76,029
67,449
59,808
72,416
72,101
69,420
67,122
74,285
121,329
102,542
115,766
115,766102,542121,32974,28567,12269,42072,10172,41659,80867,44976,02980,27582,46256,62058,95180,54984,84186,52887,90789,22179,64860,70536,33437,88633,95431,83432,75821,85824,39125,53124,36629,07638,67741,17849,27031,89850,72470,23879,98762,61749,16649,33446,73444,33439,93412,43515,71018,11017,66718,63021,70522,98024,89026,31528,92528,56531,50527,88526,19526,60329,07357,23369,21364,70370,19270,33235,63433,41628,22722,19816,75000
       Capital Lease Obligations Min Short Term Debt
0
0
-55,000
-64,000
-66,000
-71,000
-66,000
-51,000
-46,500
-75,400
-56,400
-65,000
-120,000
-90,000
-90,000
-30,000
-30,000
-53,000
-30,000
-43,500
-30,000
-40,500
-40,500
-45,000
-45,000
-95,000
-90,000
-120,000
-218,000
-203,000
-218,000
-218,000
-223,000
-189,000
-195,000
-195,000
-207,000
-185,294
-300,563
-283,823
-275,443
-312,464
-287,692
-279,989
-271,062
-222,138
-227,972
-223,812
-202,400
-202,403
-224,843
-223,138
-191,072
-186,581
-180,432
-194,757
-188,008
-185,030
-240,022
-240,611
-224,855
-189,047
-240,121
-258,454
-275,931
-229,134
-242,917
-226,308
-230,933
-170,286
-200,623
41,184
39,113
39,11341,184-200,623-170,286-230,933-226,308-242,917-229,134-275,931-258,454-240,121-189,047-224,855-240,611-240,022-185,030-188,008-194,757-180,432-186,581-191,072-223,138-224,843-202,403-202,400-223,812-227,972-222,138-271,062-279,989-287,692-312,464-275,443-283,823-300,563-185,294-207,000-195,000-195,000-189,000-223,000-218,000-218,000-203,000-218,000-120,000-90,000-95,000-45,000-45,000-40,500-40,500-30,000-43,500-30,000-53,000-30,000-30,000-90,000-90,000-120,000-65,000-56,400-75,400-46,500-51,000-66,000-71,000-66,000-64,000-55,00000
       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
25,000
44,980
54,980
54,970
54,910
0
0
3,628
0
2,357
0
2,121
0
0
0
0
0
0
0
0
0
0
00000000002,12102,35703,6280054,91054,97054,98044,98025,000000000000000000000000000000000000000000000000000000
       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
34,758
32,484
32,034
29,904
28,041
26,092
24,289
23,239
22,161
21,050
24,113
22,918
19,540
18,538
15,509
13,324
10,863
9,344
7,617
0
7,416
6,475
0
0
0
0
00006,4757,41607,6179,34410,86313,32415,50918,53819,54022,91824,11321,05022,16123,23924,28926,09228,04129,90432,03432,48434,75800000000000000000000000000000000000000000000000
> Total Stockholder Equity
75,787
94,318
145,958
159,773
166,516
176,835
290,876
293,961
303,026
312,451
319,978
326,307
342,075
526,108
532,207
533,691
548,910
561,534
568,886
578,307
595,290
604,342
613,621
622,945
630,307
627,107
632,053
631,453
635,914
641,619
644,964
646,202
648,611
650,914
654,694
655,393
643,314
661,465
660,660
646,745
634,837
612,468
615,407
604,204
602,884
634,282
636,217
635,903
632,140
643,497
635,545
621,781
612,545
605,336
600,441
601,540
628,217
623,155
633,388
626,675
612,037
569,357
576,530
591,541
606,222
591,379
582,018
610,720
637,203
640,940
651,920
668,382
688,572
688,572668,382651,920640,940637,203610,720582,018591,379606,222591,541576,530569,357612,037626,675633,388623,155628,217601,540600,441605,336612,545621,781635,545643,497632,140635,903636,217634,282602,884604,204615,407612,468634,837646,745660,660661,465643,314655,393654,694650,914648,611646,202644,964641,619635,914631,453632,053627,107630,307622,945613,621604,342595,290578,307568,886561,534548,910533,691532,207526,108342,075326,307319,978312,451303,026293,961290,876176,835166,516159,773145,95894,31875,787
   Common Stock
60,000
60,000
85,000
85,000
85,000
85,000
114,000
114,000
114,000
114,000
114,000
114,000
114,000
130,163
130,163
195,244
195,244
195,244
195,244
195,244
195,244
195,244
195,244
195,244
195,244
195,244
195,244
195,244
195,244
195,244
195,244
195,244
195,244
195,244
195,244
195,244
195,244
195,244
195,244
195,244
195,244
195,244
195,244
195,244
195,244
195,244
195,244
195,244
195,244
195,244
195,244
195,244
195,244
195,244
195,244
195,244
195,244
195,244
195,244
195,244
195,244
195,244
195,244
195,244
195,244
195,244
195,244
198,749
198,749
199,029
199,029
0
0
00199,029199,029198,749198,749195,244195,244195,244195,244195,244195,244195,244195,244195,244195,244195,244195,244195,244195,244195,244195,244195,244195,244195,244195,244195,244195,244195,244195,244195,244195,244195,244195,244195,244195,244195,244195,244195,244195,244195,244195,244195,244195,244195,244195,244195,244195,244195,244195,244195,244195,244195,244195,244195,244195,244195,244195,244130,163130,163114,000114,000114,000114,000114,000114,000114,00085,00085,00085,00085,00060,00060,000
   Retained Earnings 
12,757
26,214
13,503
27,318
34,061
41,293
47,625
50,710
59,776
65,840
73,366
79,695
95,464
95,562
101,660
103,145
118,364
124,688
133,371
141,461
158,445
162,002
171,281
180,595
187,956
181,825
186,775
186,190
190,653
194,208
197,564
198,807
201,221
201,665
205,452
206,139
194,220
210,649
209,788
194,312
182,554
163,378
166,153
154,402
152,567
182,909
184,553
183,335
180,034
190,217
182,186
168,559
159,865
152,108
147,643
147,524
175,431
171,522
181,675
175,204
160,484
118,036
125,191
141,332
152,931
137,947
128,165
157,331
183,133
177,866
186,396
201,674
215,028
215,028201,674186,396177,866183,133157,331128,165137,947152,931141,332125,191118,036160,484175,204181,675171,522175,431147,524147,643152,108159,865168,559182,186190,217180,034183,335184,553182,909152,567154,402166,153163,378182,554194,312209,788210,649194,220206,139205,452201,665201,221198,807197,564194,208190,653186,190186,775181,825187,956180,595171,281162,002158,445141,461133,371124,688118,364103,145101,66095,56295,46479,69573,36665,84059,77650,71047,62541,29334,06127,31813,50326,21412,757
   Capital Surplus 0000000000000000000000000000000000000000000000000000000000000000000000000
   Treasury Stock0000000000000000000000000000000000000000000000000000000000000000000000000
   Other Stockholders Equity 
0
0
47,455
47,455
47,455
50,543
129,251
129,251
129,251
132,611
132,611
132,611
132,611
300,383
300,383
235,302
235,302
241,601
240,271
241,601
241,601
247,096
247,096
247,105
247,107
250,038
250,034
250,019
250,017
252,167
252,156
252,151
252,146
254,005
253,998
254,009
253,850
255,572
255,628
257,189
257,039
253,846
254,010
254,557
255,073
256,128
256,420
257,324
256,861
258,036
258,114
257,977
257,436
257,984
257,554
258,771
257,542
256,390
256,469
256,227
256,308
256,077
256,095
222,530
-381,915
222,530
0
219,025
-16,859
218,745
-18,202
0
0
00-18,202218,745-16,859219,0250222,530-381,915222,530256,095256,077256,308256,227256,469256,390257,542258,771257,554257,984257,436257,977258,114258,036256,861257,324256,420256,128255,073254,557254,010253,846257,039257,189255,628255,572253,850254,009253,998254,005252,146252,151252,156252,167250,017250,019250,034250,038247,107247,105247,096247,096241,601241,601240,271241,601235,302235,302300,383300,383132,611132,611132,611132,611129,251129,251129,25150,54347,45547,45547,45500



6.3. Balance Sheets

Currency in CNY. All numbers in thousands.