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

Sanlux Co Ltd
Buy, Hold or Sell?

Let's analyze Sanlux Co Ltd together

I guess you are interested in Sanlux 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 Sanlux 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 Sanlux Co Ltd

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

1. Quick Overview

1.1. Quick analysis of Sanlux Co Ltd (30 sec.)










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

How much money do you get?

How much money do you get?
¥0.01
When do you have the money?
1 year
How often do you get paid?
100.0%

What is your share worth?

Current worth
¥3.56
Expected worth in 1 year
¥4.31
How sure are you?
82.5%

+ What do you gain per year?

Total Gains per Share
¥0.85
Return On Investment
18.1%

For what price can you sell your share?

Current Price per Share
¥4.67
Expected price per share
¥4.03 - ¥4.8438
How sure are you?
50%
3rd party ad coffee SUPPORTERis ad-free.

2. Detailed Analysis

2.1. Valuation of Sanlux Co Ltd (5 min.)




Live pricePrice per Share (EOD)
¥4.67
Intrinsic Value Per Share
¥-4.41 - ¥-0.66
Total Value Per Share
¥-0.85 - ¥2.90

2.2. Growth of Sanlux Co Ltd (5 min.)




Is Sanlux Co Ltd growing?

Current yearPrevious yearGrowGrow %
How rich?$440.6m$345.8m$50.9m12.8%

How much money is Sanlux Co Ltd making?

Current yearPrevious yearGrowGrow %
Making money$893k$2m-$1.1m-132.3%
Net Profit Margin4.1%7.4%--

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

2.3. Financial Health of Sanlux Co Ltd (5 min.)




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




  Industry Rankings (Specialty Industrial Machinery)  


Richest
#237 / 730

Most Revenue
#528 / 730

Most Profit
#489 / 730

Most Efficient
#404 / 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 Sanlux Co Ltd?

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

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

Speculation

The Price per Share of Sanlux Co Ltd is ¥4.67. 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 Sanlux 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 Sanlux Co Ltd, you will have to let go of the thought of selling in the future. If you have to sell the share for less than you bought it, it can still be a good investment. Focus on what it means to hold the stock forever:

  • You own a part of the company. The equity of this part can grow or shrink. The current Book Value per Share is ¥3.56. Based on the TTM, the Book Value Change Per Share is ¥0.19 per quarter. Based on the YOY, the Book Value Change Per Share is ¥0.01 per quarter.
  • You may receive quarterly/yearly dividend in the form of additional shares.
  • You may receive quarterly/yearly dividend in the form of cash. Based on the TTM the Dividend per Share is ¥0.02 per quarter.
Based on historical numbers we can estimate the returns while holding a share of Sanlux 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 Eps0.000.0%0.000.0%0.010.1%0.000.1%0.010.1%
Usd Book Value Change Per Share-0.01-0.2%0.030.6%0.000.0%0.010.2%0.010.2%
Usd Dividend Per Share0.010.3%0.000.1%0.000.1%0.000.0%0.000.1%
Usd Total Gains Per Share0.000.0%0.030.6%0.010.1%0.010.2%0.010.2%
Usd Price Per Share0.53-0.65-0.63-0.71-1.17-
Price to Earnings Ratio145.60-67.99-31.37--527.69--235.87-
Price-to-Total Gains Ratio257.21-79.24-128.65--604.85--257.14-
Price to Book Ratio1.08-1.51-1.63-1.89-4.44-
Price-to-Total Gains Ratio257.21-79.24-128.65--604.85--257.14-

When do you get the money?

Usd Investment
$.00
Usd Price Per Share0.641191
Number of shares1559
Gains per QuarterTrailing 12 Months5 Year
Usd Dividend Per Share0.000.00
Usd Book Value Change Per Share0.030.01
Usd Total Gains Per Share0.030.01
Gains per Quarter (1559 shares)45.2514.23
Gains per Year (1559 shares)180.9856.91
YearsReturn on Investment (TTM)Return on Investment (5Y)
 DividendBook Value gainTotal gainsDividendBook Value gainTotal gains
Broker costs---10---10
120161171134447
2393233522589104
35948453338133161
47864671450177218
59880789563221275
6117969107676266332
71371130125788310389
815612921438101354446
917614531619114399503
1019516151800126443560

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%17.03.00.085.0%36.04.00.090.0%62.04.00.093.9%
Book Value Change Per Share2.02.00.050.0%7.05.00.058.3%13.07.00.065.0%31.09.00.077.5%56.010.00.084.8%
Dividend per Share4.00.00.0100.0%12.00.00.0100.0%20.00.00.0100.0%40.00.00.0100.0%63.00.03.095.5%
Total Gains per Share3.01.00.075.0%9.03.00.075.0%15.05.00.075.0%33.07.00.082.5%58.08.00.087.9%
3rd party ad coffee SUPPORTERis ad-free.

3.2. Key Performance Indicators

The key performance indicators of Sanlux 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---0.0760.189-140%0.008-1032%0.052-246%0.057-233%
Book Value Per Share--3.5583.204+11%2.792+27%2.799+27%2.307+54%
Current Ratio--5.1475.009+3%7.346-30%6.856-25%4.537+13%
Debt To Asset Ratio--0.1230.164-25%0.178-31%0.170-28%0.147-16%
Debt To Equity Ratio--0.1400.199-30%0.218-36%0.207-32%0.179-22%
Dividend Per Share--0.0910.023+297%0.032+182%0.015+515%0.027+237%
Enterprise Value--3023560027.1203706305565.753-18%3566529338.443-15%4177691921.499-28%7330922040.405-59%
Eps--0.0070.007-8%0.045-85%0.033-80%0.042-84%
Ev To Ebitda Ratio--infinfnan%96.878+inf%infnan%infnan%
Ev To Sales Ratio--3.5854.663-23%4.081-12%4.827-26%8.440-58%
Free Cash Flow Per Share---0.053-0.098+84%0.006-1026%-0.013-76%0.020-362%
Free Cash Flow To Equity Per Share---0.053-0.094+76%-0.034-36%-0.023-56%0.032-267%
Gross Profit Margin--1.0001.0000%1.0000%1.0000%1.0000%
Intrinsic Value_10Y_max---0.662--------
Intrinsic Value_10Y_min---4.412--------
Intrinsic Value_1Y_max--0.060--------
Intrinsic Value_1Y_min---0.167--------
Intrinsic Value_3Y_max--0.084--------
Intrinsic Value_3Y_min---0.743--------
Intrinsic Value_5Y_max---0.008--------
Intrinsic Value_5Y_min---1.580--------
Market Cap4212881570.560+18%3473147847.4004267008871.290-19%4113648814.080-16%4693709450.034-26%7719180843.449-55%
Net Profit Margin--0.0280.041-32%0.074-62%0.105-73%0.151-81%
Operating Margin---0.027-100%0.053-100%0.116-100%0.078-100%
Operating Ratio--1.7481.716+2%1.724+1%1.584+10%1.193+47%
Pb Ratio1.313+18%1.0821.513-28%1.633-34%1.886-43%4.445-76%
Pe Ratio176.616+18%145.60467.991+114%31.368+364%-527.693+462%-235.869+262%
Price Per Share4.670+18%3.8504.730-19%4.560-16%5.203-26%8.557-55%
Price To Free Cash Flow Ratio-21.916-21%-18.06873.764-124%23.423-177%52.695-134%17.875-201%
Price To Total Gains Ratio311.994+18%257.21179.237+225%128.649+100%-604.846+335%-257.142+200%
Quick Ratio--0.5610.659-15%1.050-47%1.049-47%1.118-50%
Return On Assets--0.0020.002-18%0.005-66%0.008-80%0.018-91%
Return On Equity--0.0020.002-19%0.006-69%0.010-81%0.020-91%
Total Gains Per Share--0.0150.211-93%0.040-63%0.066-77%0.084-82%
Usd Book Value--440660062.670396791028.550+11%345809323.489+27%346669724.983+27%285756553.935+54%
Usd Book Value Change Per Share---0.0100.026-140%0.001-1032%0.007-246%0.008-233%
Usd Book Value Per Share--0.4880.440+11%0.383+27%0.384+27%0.317+54%
Usd Dividend Per Share--0.0120.003+297%0.004+182%0.002+515%0.004+237%
Usd Eps--0.0010.001-8%0.006-85%0.004-80%0.006-84%
Usd Free Cash Flow---6598275.102-12118833.626+84%712464.573-1026%-1573707.225-76%2202023.823-400%
Usd Free Cash Flow Per Share---0.007-0.013+84%0.001-1026%-0.002-76%0.003-362%
Usd Free Cash Flow To Equity Per Share---0.007-0.013+76%-0.005-36%-0.003-56%0.004-267%
Usd Market Cap578428639.638+18%476863199.448585860318.028-19%564803982.173-16%644446307.490-26%1059843529.806-55%
Usd Price Per Share0.641+18%0.5290.649-19%0.626-16%0.714-26%1.175-55%
Usd Profit--818765.006893027.361-8%2074665.621-61%3310575.948-75%4777050.284-83%
Usd Revenue--28952226.59430405973.542-5%30696379.409-6%31594233.959-8%31571441.907-8%
Usd Total Gains Per Share--0.0020.029-93%0.006-63%0.009-77%0.012-82%
 EOD+5 -3MRQTTM+17 -20YOY+12 -265Y+11 -2610Y+12 -25

3.3 Fundamental Score

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

Penke's Stock Scanner

  
  
IndicatorConditionValue
Price to Earnings Ratio (EOD)Between0-15176.616
Price to Book Ratio (EOD)Between0-11.313
Net Profit Margin (MRQ)Greater than00.028
Operating Margin (MRQ)Greater than00.000
Quick Ratio (MRQ)Greater than10.561
Current Ratio (MRQ)Greater than15.147
Debt to Asset Ratio (MRQ)Less than10.123
Debt to Equity Ratio (MRQ)Less than10.140
Return on Equity (MRQ)Greater than0.150.002
Return on Assets (MRQ)Greater than0.050.002
Total4/10 (40.0%)

3.4 Technical Score

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

Penke's Symbol Scanner

  
  
IndicatorConditionValue
RsiGreater than5056.395
Ma 20Greater thanMa 504.588
Ma 50Greater thanMa 1004.403
Ma 100Greater thanMa 2004.062
OpenGreater thanClose4.660
Total3/5 (60.0%)

4. In-depth Analysis

4.1 About Sanlux Co Ltd

Sanlux Co.,Ltd engages in the research and development, production, and sales of rubber V-belts in China and internationally. The company provides tires, motorcycle and bicycle tires, conveyor belts, cutting V-belts, molded rubber products, and 3D printed rubber products. Sanlux Co.,Ltd was founded in 1984 and is headquartered in Shaoxing, China.

Fundamental data was last updated by Penke on 2024-11-17 20:59:02.

4.2 In-depth Summary

4.2.1. Financial Health Summary

Profitability Details
 Compared to previous yearCompared to industry
The company is making a profit.
Using its assets, the company is inefficient in making profit.
Using its investors money, the company is inefficient in making profit.
Operating Efficiency Details
 Compared to previous yearCompared to industry
The company is operating less efficient.
The company is inefficient in keeping operating costs low.
Liquidity Details
 Compared to previous yearCompared to industry
The company is very 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 very able to pay all its debts with equity.

4.2.2. Valuation Summary

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

  • Above 10% is considered healthy but always compare Sanlux Co Ltd to the Specialty Industrial Machinery industry mean.
  • A Net Profit Margin of 2.8% means that ¥0.03 for each ¥1 in revenue is generated as profit.

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

  • The MRQ is 2.8%. The company is making a profit. +1
  • The TTM is 4.1%. The company is making a profit. +1
Trends
Current periodCompared to+/- 
MRQ2.8%TTM4.1%-1.3%
TTM4.1%YOY7.4%-3.3%
TTM4.1%5Y10.5%-6.4%
5Y10.5%10Y15.1%-4.6%
Compared to industry (Specialty Industrial Machinery)
PeriodCompanyIndustry (mean)+/- 
MRQ2.8%5.6%-2.8%
TTM4.1%5.1%-1.0%
YOY7.4%5.3%+2.1%
5Y10.5%4.7%+5.8%
10Y15.1%4.8%+10.3%
4.3.1.2. Return on Assets

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

  • Above 5% is considered healthy but always compare Sanlux Co Ltd to the Specialty Industrial Machinery industry mean.
  • 0.2% Return on Assets means that Sanlux Co Ltd generated ¥0.00 profit for each $1 in assets.

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

  • The MRQ is 0.2%. Using its assets, the company is inefficient in making profit. -1
  • The TTM is 0.2%. Using its assets, the company is inefficient in making profit. -1
Trends
Current periodCompared to+/- 
MRQ0.2%TTM0.2%0.0%
TTM0.2%YOY0.5%-0.3%
TTM0.2%5Y0.8%-0.6%
5Y0.8%10Y1.8%-0.9%
Compared to industry (Specialty Industrial Machinery)
PeriodCompanyIndustry (mean)+/- 
MRQ0.2%1.1%-0.9%
TTM0.2%1.0%-0.8%
YOY0.5%1.1%-0.6%
5Y0.8%1.0%-0.2%
10Y1.8%1.1%+0.7%
4.3.1.3. Return on Equity

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

  • Above 15%-20% is considered healthy but always compare Sanlux Co Ltd to the Specialty Industrial Machinery industry mean.
  • 0.2% Return on Equity means Sanlux Co Ltd generated ¥0.00 for each ¥1 the owners (shareholders) invested.

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

  • The MRQ is 0.2%. Using its investors money, the company is inefficient in making profit. -1
  • The TTM is 0.2%. Using its investors money, the company is inefficient in making profit. -1
Trends
Current periodCompared to+/- 
MRQ0.2%TTM0.2%0.0%
TTM0.2%YOY0.6%-0.4%
TTM0.2%5Y1.0%-0.8%
5Y1.0%10Y2.0%-1.0%
Compared to industry (Specialty Industrial Machinery)
PeriodCompanyIndustry (mean)+/- 
MRQ0.2%2.4%-2.2%
TTM0.2%2.1%-1.9%
YOY0.6%2.2%-1.6%
5Y1.0%1.9%-0.9%
10Y2.0%2.2%-0.2%
3rd party ad coffee SUPPORTERis ad-free.

4.3.2. Operating Efficiency of Sanlux Co Ltd.

4.3.2. Operating Efficiency
4.3.2.1. Operating Margin

Measures how efficient Sanlux Co Ltd is operating .

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

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

  • The MRQ is 0.0%. The data is not here.
Trends
Current periodCompared to+/- 
MRQ-TTM2.7%-2.7%
TTM2.7%YOY5.3%-2.6%
TTM2.7%5Y11.6%-8.9%
5Y11.6%10Y7.8%+3.8%
Compared to industry (Specialty Industrial Machinery)
PeriodCompanyIndustry (mean)+/- 
MRQ-9.0%-9.0%
TTM2.7%6.7%-4.0%
YOY5.3%6.1%-0.8%
5Y11.6%5.7%+5.9%
10Y7.8%5.3%+2.5%
4.3.2.2. Operating Ratio

Measures how efficient Sanlux Co Ltd is keeping operating costs low.

  • Below 1 is considered healthy (always compare to Specialty Industrial Machinery industry mean).
  • An Operation Ratio of 1.75 means that the operating costs are ¥1.75 for each ¥1 in net sales.

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

  • The MRQ is 1.748. The company is inefficient in keeping operating costs low. -1
  • The TTM is 1.716. The company is inefficient in keeping operating costs low. -1
Trends
Current periodCompared to+/- 
MRQ1.748TTM1.716+0.032
TTM1.716YOY1.724-0.008
TTM1.7165Y1.584+0.133
5Y1.58410Y1.193+0.390
Compared to industry (Specialty Industrial Machinery)
PeriodCompanyIndustry (mean)+/- 
MRQ1.7481.449+0.299
TTM1.7161.375+0.341
YOY1.7241.342+0.382
5Y1.5841.358+0.226
10Y1.1931.197-0.004
3rd party ad coffee SUPPORTERis ad-free.

4.4.3. Liquidity of Sanlux Co Ltd.

4.4.3. Liquidity
4.4.3.1. Current Ratio

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

  • Above 1.5 is considered healthy (always compare to Specialty Industrial Machinery industry mean).
  • A Current Ratio of 5.15 means the company has ¥5.15 in assets for each ¥1 in short-term debts.

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

  • The MRQ is 5.147. The company is very able to pay all its short-term debts. +2
  • The TTM is 5.009. The company is very able to pay all its short-term debts. +2
Trends
Current periodCompared to+/- 
MRQ5.147TTM5.009+0.139
TTM5.009YOY7.346-2.337
TTM5.0095Y6.856-1.847
5Y6.85610Y4.537+2.319
Compared to industry (Specialty Industrial Machinery)
PeriodCompanyIndustry (mean)+/- 
MRQ5.1471.695+3.452
TTM5.0091.701+3.308
YOY7.3461.686+5.660
5Y6.8561.721+5.135
10Y4.5371.654+2.883
4.4.3.2. Quick Ratio

Measures if Sanlux 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 Sanlux Co Ltd to the Specialty Industrial Machinery industry mean.
  • A Quick Ratio of 0.56 means the company can pay off ¥0.56 for each ¥1 in debt (using most liquid assets).

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

  • The MRQ is 0.561. The company is just not able to pay all its short-term debts with the most liquid assets. -1
  • The TTM is 0.659. The company is just not able to pay all its short-term debts with the most liquid assets. -1
Trends
Current periodCompared to+/- 
MRQ0.561TTM0.659-0.099
TTM0.659YOY1.050-0.391
TTM0.6595Y1.049-0.390
5Y1.04910Y1.118-0.068
Compared to industry (Specialty Industrial Machinery)
PeriodCompanyIndustry (mean)+/- 
MRQ0.5610.737-0.176
TTM0.6590.816-0.157
YOY1.0500.886+0.164
5Y1.0490.959+0.090
10Y1.1180.970+0.148
3rd party ad coffee SUPPORTERis ad-free.

4.5.4. Solvency of Sanlux Co Ltd.

4.5.4. Solvency
4.5.4.1. Debt to Asset Ratio

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

  • Below 1 (100%) is considered healthy but always compare Sanlux Co Ltd to Specialty Industrial Machinery industry mean.
  • A Debt to Asset Ratio of 0.12 means that Sanlux Co Ltd assets are financed with 12.3% credit (debt) and the remaining percentage (100% - 12.3%) is financed by its owners/shareholders. 

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

  • The MRQ is 0.123. The company is very able to pay all its debts by selling its assets. +2
  • The TTM is 0.164. The company is very able to pay all its debts by selling its assets. +2
Trends
Current periodCompared to+/- 
MRQ0.123TTM0.164-0.041
TTM0.164YOY0.178-0.014
TTM0.1645Y0.170-0.006
5Y0.17010Y0.147+0.023
Compared to industry (Specialty Industrial Machinery)
PeriodCompanyIndustry (mean)+/- 
MRQ0.1230.490-0.367
TTM0.1640.491-0.327
YOY0.1780.506-0.328
5Y0.1700.502-0.332
10Y0.1470.495-0.348
4.5.4.2. Debt to Equity Ratio

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

  • Below 2 is considered healthy but always compare Sanlux Co Ltd to the Specialty Industrial Machinery industry mean.
  • A Debt to Equity ratio of 14.0% means that company has ¥0.14 debt for each ¥1 in shareholders equity.

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

  • The MRQ is 0.140. The company is very able to pay all its debts with equity. +2
  • The TTM is 0.199. The company is very able to pay all its debts with equity. +2
Trends
Current periodCompared to+/- 
MRQ0.140TTM0.199-0.059
TTM0.199YOY0.218-0.019
TTM0.1995Y0.207-0.008
5Y0.20710Y0.179+0.028
Compared to industry (Specialty Industrial Machinery)
PeriodCompanyIndustry (mean)+/- 
MRQ0.1400.960-0.820
TTM0.1990.959-0.760
YOY0.2181.038-0.820
5Y0.2071.075-0.868
10Y0.1791.049-0.870
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 Sanlux Co Ltd generates.

  • Above 15 is considered overpriced but always compare Sanlux Co Ltd to the Specialty Industrial Machinery industry mean.
  • A PE ratio of 145.60 means the investor is paying ¥145.60 for every ¥1 in earnings.

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

  • The EOD is 176.616. Based on the earnings, the company is expensive. -2
  • The MRQ is 145.604. Based on the earnings, the company is expensive. -2
  • The TTM is 67.991. Based on the earnings, the company is expensive. -2
Trends
Current periodCompared to+/- 
EOD176.616MRQ145.604+31.012
MRQ145.604TTM67.991+77.613
TTM67.991YOY31.368+36.623
TTM67.9915Y-527.693+595.684
5Y-527.69310Y-235.869-291.825
Compared to industry (Specialty Industrial Machinery)
PeriodCompanyIndustry (mean)+/- 
EOD176.61619.227+157.389
MRQ145.60417.584+128.020
TTM67.99119.321+48.670
YOY31.36818.345+13.023
5Y-527.69321.857-549.550
10Y-235.86927.709-263.578
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 Sanlux Co Ltd:

  • The EOD is -21.916. Based on how much money comes from the company's main activities, the company is expensive. -2
  • The MRQ is -18.068. Based on how much money comes from the company's main activities, the company is expensive. -2
  • The TTM is 73.764. Based on how much money comes from the company's main activities, the company is overpriced. -1
Trends
Current periodCompared to+/- 
EOD-21.916MRQ-18.068-3.848
MRQ-18.068TTM73.764-91.832
TTM73.764YOY23.423+50.341
TTM73.7645Y52.695+21.069
5Y52.69510Y17.875+34.820
Compared to industry (Specialty Industrial Machinery)
PeriodCompanyIndustry (mean)+/- 
EOD-21.9166.724-28.640
MRQ-18.0686.304-24.372
TTM73.7642.685+71.079
YOY23.4231.711+21.712
5Y52.6951.522+51.173
10Y17.8751.275+16.600
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 Sanlux Co Ltd is to cheap or to expensive compared to its book value.

  • At or below 1 is considered healthy (always compare to Specialty Industrial Machinery industry mean).
  • A PB ratio of 1.08 means the investor is paying ¥1.08 for each ¥1 in book value.

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

  • The EOD is 1.313. Based on the equity, the company is underpriced. +1
  • The MRQ is 1.082. Based on the equity, the company is underpriced. +1
  • The TTM is 1.513. Based on the equity, the company is underpriced. +1
Trends
Current periodCompared to+/- 
EOD1.313MRQ1.082+0.230
MRQ1.082TTM1.513-0.431
TTM1.513YOY1.633-0.120
TTM1.5135Y1.886-0.373
5Y1.88610Y4.445-2.558
Compared to industry (Specialty Industrial Machinery)
PeriodCompanyIndustry (mean)+/- 
EOD1.3132.291-0.978
MRQ1.0822.019-0.937
TTM1.5132.126-0.613
YOY1.6332.198-0.565
5Y1.8862.472-0.586
10Y4.4452.900+1.545
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 2024-06-30. Currency in CNY. All numbers in thousands.

Summary
Total Assets3,659,057
Total Liabilities449,588
Total Stockholder Equity3,203,703
 As reported
Total Liabilities 449,588
Total Stockholder Equity+ 3,203,703
Total Assets = 3,659,057

Assets

Total Assets3,659,057
Total Current Assets1,749,362
Long-term Assets1,909,694
Total Current Assets
Cash And Cash Equivalents 1,173,317
Short-term Investments 82,565
Net Receivables 107,984
Inventory 255,152
Other Current Assets 45,794
Total Current Assets  (as reported)1,749,362
Total Current Assets  (calculated)1,664,812
+/- 84,551
Long-term Assets
Property Plant Equipment 1,338,028
Goodwill 158
Intangible Assets 219,445
Long-term Assets Other 35,846
Long-term Assets  (as reported)1,909,694
Long-term Assets  (calculated)1,593,477
+/- 316,217

Liabilities & Shareholders' Equity

Total Current Liabilities339,856
Long-term Liabilities109,731
Total Stockholder Equity3,203,703
Total Current Liabilities
Short Long Term Debt 54,208
Accounts payable 163,922
Other Current Liabilities 4,409
Total Current Liabilities  (as reported)339,856
Total Current Liabilities  (calculated)222,539
+/- 117,318
Long-term Liabilities
Capital Lease Obligations Min Short Term Debt2,126
Long-term Liabilities  (as reported)109,731
Long-term Liabilities  (calculated)2,126
+/- 107,605
Total Stockholder Equity
Retained Earnings 1,163,327
Total Stockholder Equity (as reported)3,203,703
Total Stockholder Equity (calculated)1,163,327
+/- 2,040,376
Other
Capital Stock902,116
Common Stock Shares Outstanding 902,116
Net Invested Capital 3,257,911
Net Working Capital 1,409,506
Property Plant and Equipment Gross 1,338,028



6.2. Balance Sheets Structured

Currency in CNY. All numbers in thousands.

 Trend2024-06-302024-03-312023-12-312023-09-302023-06-302023-03-312022-12-312022-09-302022-06-302022-03-312021-12-312021-09-302021-06-302021-03-312020-12-312020-09-302020-06-302020-03-312019-12-312019-09-302019-06-302019-03-312018-12-312018-09-302018-06-302018-03-312017-12-312017-09-302017-06-302017-03-312016-12-312016-09-302016-06-302016-03-312015-12-312015-09-302015-06-302015-03-312014-12-312014-09-302014-06-302014-03-312013-12-312013-09-302013-06-302013-03-312012-12-312012-09-302012-06-302012-03-312011-12-312011-09-302011-06-302011-03-312010-12-312010-09-302010-06-302010-03-312009-12-312009-09-302009-06-302009-03-312008-12-312008-09-302008-06-302008-03-312007-12-312006-12-312005-12-31
> Total Assets 
192,221
285,692
352,082
359,592
515,996
494,711
449,288
489,782
503,061
524,364
568,236
555,860
540,573
589,902
598,880
625,467
625,723
633,252
689,688
735,406
750,536
822,198
810,772
1,152,675
1,113,939
1,183,319
1,177,404
1,212,822
1,313,651
1,369,580
1,395,613
1,407,211
1,435,514
1,503,620
1,580,393
1,624,354
1,620,679
1,664,213
1,771,858
1,781,075
1,773,879
1,839,835
1,975,529
1,988,394
2,562,464
2,613,816
2,642,007
2,684,942
2,727,158
2,747,763
2,819,787
2,848,464
2,806,185
2,856,351
2,925,080
2,850,848
2,901,787
2,914,448
3,058,083
2,971,968
3,052,047
3,027,324
3,018,414
3,087,790
3,129,511
3,049,619
3,213,128
3,880,836
3,659,057
3,659,0573,880,8363,213,1283,049,6193,129,5113,087,7903,018,4143,027,3243,052,0472,971,9683,058,0832,914,4482,901,7872,850,8482,925,0802,856,3512,806,1852,848,4642,819,7872,747,7632,727,1582,684,9422,642,0072,613,8162,562,4641,988,3941,975,5291,839,8351,773,8791,781,0751,771,8581,664,2131,620,6791,624,3541,580,3931,503,6201,435,5141,407,2111,395,6131,369,5801,313,6511,212,8221,177,4041,183,3191,113,9391,152,675810,772822,198750,536735,406689,688633,252625,723625,467598,880589,902540,573555,860568,236524,364503,061489,782449,288494,711515,996359,592352,082285,692192,221
   > 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
1,543,582
1,572,729
1,499,184
1,555,100
1,348,016
1,333,001
1,638,980
1,652,123
1,562,146
1,660,698
1,797,114
1,705,205
1,726,873
1,728,805
1,863,453
1,720,380
1,762,405
1,737,943
1,696,002
1,768,031
1,584,275
1,492,915
1,410,604
2,042,878
1,749,362
1,749,3622,042,8781,410,6041,492,9151,584,2751,768,0311,696,0021,737,9431,762,4051,720,3801,863,4531,728,8051,726,8731,705,2051,797,1141,660,6981,562,1461,652,1231,638,9801,333,0011,348,0161,555,1001,499,1841,572,7291,543,58200000000000000000000000000000000000000000000
       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
813,931
816,414
779,331
561,322
716,396
707,861
967,739
919,534
1,122,488
1,183,117
1,134,469
1,087,456
1,057,576
1,098,372
1,268,745
1,106,763
1,118,550
1,128,666
1,135,171
1,149,054
1,040,072
912,744
912,897
1,481,423
1,173,317
1,173,3171,481,423912,897912,7441,040,0721,149,0541,135,1711,128,6661,118,5501,106,7631,268,7451,098,3721,057,5761,087,4561,134,4691,183,1171,122,488919,534967,739707,861716,396561,322779,331816,414813,93100000000000000000000000000000000000000000000
       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
300,000
0
300,000
451,000
140,000
190,000
0
0
0
0
180,655
137,244
133,897
131,639
124,609
99,176
123,161
98,708
101,179
109,188
103,096
104,842
100,795
94,025
82,565
82,56594,025100,795104,842103,096109,188101,17998,708123,16199,176124,609131,639133,897137,244180,6550000190,000140,000451,000300,0000300,00000000000000000000000000000000000000000000000
       Net Receivables 
26,208
29,869
37,653
46,536
81,144
85,123
30,258
44,908
45,566
51,027
32,801
49,848
67,986
74,505
50,458
78,776
88,394
92,521
68,770
114,272
157,390
93,894
64,014
89,112
117,051
110,832
93,207
85,084
133,137
129,948
94,219
94,932
112,663
120,578
77,876
121,784
142,636
138,584
82,572
110,896
161,472
147,819
109,415
131,468
133,370
165,378
106,903
135,410
132,073
118,807
381,238
436,925
155,871
193,561
99,208
102,191
113,452
122,468
133,047
137,377
132,475
189,104
77,183
162,917
139,601
131,664
95,534
113,487
107,984
107,984113,48795,534131,664139,601162,91777,183189,104132,475137,377133,047122,468113,452102,19199,208193,561155,871436,925381,238118,807132,073135,410106,903165,378133,370131,468109,415147,819161,472110,89682,572138,584142,636121,78477,876120,578112,66394,93294,219129,948133,13785,08493,207110,832117,05189,11264,01493,894157,390114,27268,77092,52188,39478,77650,45874,50567,98649,84832,80151,02745,56644,90830,25885,12381,14446,53637,65329,86926,208
       Other Current Assets 
5,585
3,664
8,332
7,455
7,921
14,123
12,436
12,488
23,593
27,735
15,280
26,812
16,904
9,660
10,117
9,154
9,756
9,904
30,737
77,402
74,851
118,066
38,248
130,646
115,488
111,727
119,249
103,971
76,123
97,879
70,945
58,827
60,839
51,834
19,528
46,767
29,873
177,317
23,613
71,546
26,635
30,330
20,815
34,524
54,011
372,976
49,425
31,568
33,732
33,904
55,619
60,518
71,687
73,873
186,595
126,225
127,503
80,919
50,574
64,908
66,526
23,744
8,526
8,648
38,922
52,147
34,217
46,136
45,794
45,79446,13634,21752,14738,9228,6488,52623,74466,52664,90850,57480,919127,503126,225186,59573,87371,68760,51855,61933,90433,73231,56849,425372,97654,01134,52420,81530,33026,63571,54623,613177,31729,87346,76719,52851,83460,83958,82770,94597,87976,123103,971119,249111,727115,488130,64638,248118,06674,85177,40230,7379,9049,7569,15410,1179,66016,90426,81215,28027,73523,59312,48812,43614,1237,9217,4558,3323,6645,585
   > 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
1,129,841
1,379,141
1,414,762
1,433,347
1,444,120
1,244,039
1,195,654
1,127,966
1,145,643
1,174,914
1,185,643
1,194,629
1,251,588
1,289,642
1,287,788
1,322,412
1,319,759
1,545,237
1,556,704
1,802,524
1,837,957
1,909,694
1,909,6941,837,9571,802,5241,556,7041,545,2371,319,7591,322,4121,287,7881,289,6421,251,5881,194,6291,185,6431,174,9141,145,6431,127,9661,195,6541,244,0391,444,1201,433,3471,414,7621,379,1411,129,84100000000000000000000000000000000000000000000000
       Property Plant Equipment 
80,136
114,253
159,723
138,938
163,549
152,438
179,706
160,177
177,564
167,203
212,184
193,292
223,268
215,117
244,546
209,019
232,860
219,851
240,730
224,831
233,053
244,330
300,729
270,268
298,655
266,371
298,294
273,319
305,949
306,369
336,395
334,580
333,020
336,733
373,789
371,740
384,461
391,204
427,283
417,387
415,046
423,252
695,085
690,069
694,003
720,334
778,579
767,541
845,625
864,965
866,530
856,882
847,051
857,288
773,823
771,189
798,933
786,958
787,065
798,076
834,722
688,096
680,939
675,692
892,562
889,034
1,247,974
1,273,826
1,338,028
1,338,0281,273,8261,247,974889,034892,562675,692680,939688,096834,722798,076787,065786,958798,933771,189773,823857,288847,051856,882866,530864,965845,625767,541778,579720,334694,003690,069695,085423,252415,046417,387427,283391,204384,461371,740373,789336,733333,020334,580336,395306,369305,949273,319298,294266,371298,655270,268300,729244,330233,053224,831240,730219,851232,860209,019244,546215,117223,268193,292212,184167,203177,564160,177179,706152,438163,549138,938159,723114,25380,136
       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
445
445
445
445
445
445
445
445
445
445
445
445
445
445
445
28,371
28,371
28,371
28,371
445
445
445
445
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
158
158
158
158158158000000000000000044544544544528,37128,37128,37128,371445445445445445445445445445445445445445445445000000000000000000000000000
       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
106,087
103,483
176,806
175,706
336,022
335,989
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0000000000000000000335,989336,022175,706176,806103,483106,08700000000000000000000000000000000000000000000
       Intangible Assets 
20,670
20,337
783
19,663
728
19,395
714
18,311
668
18,053
606
17,795
552
17,536
489
14,117
495
13,955
433
15,117
370
32,010
346
30,819
279
30,409
212
29,999
79,233
78,771
78,309
77,870
77,431
76,991
95,472
94,938
116,323
114,713
163,915
162,044
160,172
158,387
202,453
200,529
170,235
168,312
166,644
164,709
9,855
160,572
158,546
156,718
252,748
254,743
227,404
225,456
226,030
224,145
221,475
220,071
218,525
217,167
204,969
203,831
202,542
201,411
206,052
220,799
219,445
219,445220,799206,052201,411202,542203,831204,969217,167218,525220,071221,475224,145226,030225,456227,404254,743252,748156,718158,546160,5729,855164,709166,644168,312170,235200,529202,453158,387160,172162,044163,915114,713116,32394,93895,47276,99177,43177,87078,30978,77179,23329,99921230,40927930,81934632,01037015,11743313,95549514,11748917,53655217,79560618,05366818,31171419,39572819,66378320,33720,670
       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
8,031
167,484
35,589
103,167
85,345
15,799
739,126
18,725
22,889
17,996
20,443
9,998
12,468
9,226
7,575
4,695
11,023
23,772
40,895
54,139
34,772
35,846
35,84634,77254,13940,89523,77211,0234,6957,5759,22612,4689,99820,44317,99622,88918,725739,12615,79985,345103,16735,589167,4848,03100000000000000000000000000000000000000000000000
> Total Liabilities 
95,205
161,210
203,764
208,945
199,351
172,413
122,281
158,090
143,765
147,872
172,555
157,085
131,555
161,435
149,148
171,602
161,290
104,077
151,893
208,117
199,074
226,434
196,097
217,919
136,464
156,037
102,358
120,606
162,420
159,234
116,016
101,091
112,972
127,554
124,623
139,982
122,261
114,967
152,249
191,820
131,936
158,157
246,372
222,010
620,720
645,004
682,076
589,856
451,102
440,923
478,323
464,719
425,597
447,781
490,957
493,078
494,037
465,076
609,395
526,801
552,372
508,588
507,636
571,714
600,539
496,102
693,982
603,141
449,588
449,588603,141693,982496,102600,539571,714507,636508,588552,372526,801609,395465,076494,037493,078490,957447,781425,597464,719478,323440,923451,102589,856682,076645,004620,720222,010246,372158,157131,936191,820152,249114,967122,261139,982124,623127,554112,972101,091116,016159,234162,420120,606102,358156,037136,464217,919196,097226,434199,074208,117151,893104,077161,290171,602149,148161,435131,555157,085172,555147,872143,765158,090122,281172,413199,351208,945203,764161,21095,205
   > Total Current Liabilities 
94,747
143,215
191,769
168,987
159,393
143,954
115,863
152,661
143,765
147,872
172,389
157,083
131,555
161,435
149,148
120,564
110,252
104,077
151,893
208,117
199,074
226,434
196,097
217,919
136,464
156,037
102,358
120,606
162,420
159,234
116,016
101,091
112,972
127,554
124,624
139,982
122,262
114,967
152,250
191,820
131,936
158,157
206,623
182,427
137,626
153,626
185,172
196,087
195,472
181,722
248,086
249,171
222,281
243,140
280,169
208,149
208,863
176,832
311,832
225,727
250,975
203,739
198,580
259,455
288,168
179,194
583,919
493,379
339,856
339,856493,379583,919179,194288,168259,455198,580203,739250,975225,727311,832176,832208,863208,149280,169243,140222,281249,171248,086181,722195,472196,087185,172153,626137,626182,427206,623158,157131,936191,820152,250114,967122,262139,982124,624127,554112,972101,091116,016159,234162,420120,606102,358156,037136,464217,919196,097226,434199,074208,117151,893104,077110,252120,564149,148161,435131,555157,083172,389147,872143,765152,661115,863143,954159,393168,987191,769143,21594,747
       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
14,500
14,500
14,500
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
000000000000000000014,50014,50014,50000000000000000000000000000000000000000000000000
       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
14,500
14,500
14,500
14,535
14,516
0
0
50,000
0
0
0
51,922
51,798
53,693
35,678
10,011
0
0
14,197
24,220
24,209
54,208
54,20824,20924,22014,1970010,01135,67853,69351,79851,92200050,0000014,51614,53514,50014,50014,50000000000000000000000000000000000000000000000000
       Accounts payable 
41,778
55,588
83,990
82,014
91,340
90,138
82,087
63,644
76,473
82,321
90,081
89,767
45,106
61,647
64,061
38,973
43,025
28,020
50,529
69,321
60,693
78,007
64,188
66,465
57,211
63,413
46,263
48,067
63,653
55,817
46,475
39,575
46,767
42,094
55,642
60,261
61,598
44,563
76,802
66,493
62,822
75,902
103,653
53,152
65,808
73,422
114,309
108,078
113,231
105,306
168,307
170,848
152,908
165,101
114,551
110,410
94,884
94,282
139,314
81,792
108,946
100,865
134,556
96,335
187,531
83,595
292,325
205,739
163,922
163,922205,739292,32583,595187,53196,335134,556100,865108,94681,792139,31494,28294,884110,410114,551165,101152,908170,848168,307105,306113,231108,078114,30973,42265,80853,152103,65375,90262,82266,49376,80244,56361,59860,26155,64242,09446,76739,57546,47555,81763,65348,06746,26363,41357,21166,46564,18878,00760,69369,32150,52928,02043,02538,97364,06161,64745,10689,76790,08182,32176,47363,64482,08790,13891,34082,01483,99055,58841,778
       Other Current Liabilities 
10,969
17,627
20,779
17,673
10,053
11,316
14,476
14,017
23,292
21,551
23,308
23,316
21,449
21,788
26,087
26,591
37,227
21,057
26,693
40,796
40,381
50,427
48,909
69,454
34,253
47,624
56,095
72,538
65,767
78,417
49,540
44,517
49,206
68,460
51,982
64,821
45,763
55,504
60,547
110,827
54,614
67,755
80,923
114,775
34,889
47,638
24,430
57,357
45,396
40,711
32,827
47,280
46,247
64,396
91,477
84,981
92,455
67,944
100,684
76,866
60,570
52,601
8,273
13,330
68,662
64,280
3,240
3,814
4,409
4,4093,8143,24064,28068,66213,3308,27352,60160,57076,866100,68467,94492,45584,98191,47764,39646,24747,28032,82740,71145,39657,35724,43047,63834,889114,77580,92367,75554,614110,82760,54755,50445,76364,82151,98268,46049,20644,51749,54078,41765,76772,53856,09547,62434,25369,45448,90950,42740,38140,79626,69321,05737,22726,59126,08721,78821,44923,31623,30821,55123,29214,01714,47611,31610,05317,67320,77917,62710,969
   > 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
393,768
255,630
259,201
237,837
195,989
203,316
204,641
210,789
284,930
285,174
288,244
297,563
301,074
301,397
304,850
309,056
312,259
312,371
316,909
110,063
109,763
109,731
109,731109,763110,063316,909312,371312,259309,056304,850301,397301,074297,563288,244285,174284,930210,789204,641203,316195,989237,837259,201255,630393,76800000000000000000000000000000000000000000000000
       Other Liabilities 
0
0
0
0
0
0
6,418
5,429
0
0
1
0
0
0
0
51,038
51,038
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
39,750
39,750
39,836
39,836
39,750
39,750
35,922
35,591
35,922
33,994
36,896
107,711
106,524
106,135
109,495
109,495
108,957
108,687
0
0
107,954
108,514
0
0
0
000108,514107,95400108,687108,957109,495109,495106,135106,524107,71136,89633,99435,92235,59135,92239,75039,75039,83639,83639,75039,75000000000000000000000000000051,03851,03800001005,4296,418000000
       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
729
992
2,620
2,206
3,457
3,076
3,841
3,344
2,874
2,664
4,881
4,152
3,504
3,197
4,717
4,032
3,305
2,823
0
0
2,911
5,752
0
0
0
0005,7522,911002,8233,3054,0324,7173,1973,5044,1524,8812,6642,8743,3443,8413,0763,4572,2062,62099272900000000000000000000000000000000000000000000
> Total Stockholder Equity
88,422
116,498
140,751
143,330
309,385
315,145
319,829
324,685
352,024
366,645
385,795
389,226
399,240
418,653
439,792
444,071
454,179
509,959
528,644
518,120
541,968
567,032
580,383
924,897
960,974
1,010,768
1,055,495
1,072,635
1,098,126
1,157,072
1,225,407
1,252,007
1,268,671
1,339,582
1,426,458
1,455,765
1,470,391
1,521,721
1,592,692
1,562,829
1,616,087
1,656,116
1,688,456
1,707,499
1,883,012
1,911,531
1,903,692
2,039,372
2,220,558
2,251,894
2,289,486
2,332,945
2,350,371
2,392,699
2,416,882
2,355,882
2,403,281
2,444,692
2,443,246
2,439,611
2,493,999
2,512,376
2,501,194
2,507,294
2,520,164
2,544,303
2,510,337
3,269,134
3,203,703
3,203,7033,269,1342,510,3372,544,3032,520,1642,507,2942,501,1942,512,3762,493,9992,439,6112,443,2462,444,6922,403,2812,355,8822,416,8822,392,6992,350,3712,332,9452,289,4862,251,8942,220,5582,039,3721,903,6921,911,5311,883,0121,707,4991,688,4561,656,1161,616,0871,562,8291,592,6921,521,7211,470,3911,455,7651,426,4581,339,5821,268,6711,252,0071,225,4071,157,0721,098,1261,072,6351,055,4951,010,768960,974924,897580,383567,032541,968518,120528,644509,959454,179444,071439,792418,653399,240389,226385,795366,645352,024324,685319,829315,145309,385143,330140,751116,49888,422
   Common Stock
50,000
55,000
55,000
55,000
74,000
74,000
74,000
74,000
74,000
88,800
88,800
88,800
133,200
133,200
133,200
133,200
159,840
159,840
159,840
159,840
159,840
159,840
159,840
218,223
218,223
327,335
327,335
327,335
654,670
654,670
654,670
654,670
654,670
654,670
655,830
656,570
656,570
656,570
657,314
658,066
658,066
658,066
658,066
658,066
658,066
658,066
658,643
683,926
716,136
716,207
719,957
729,539
729,542
729,550
729,570
729,570
729,570
729,580
729,587
729,593
729,594
729,596
0
0
729,597
729,597
0
0
0
000729,597729,59700729,596729,594729,593729,587729,580729,570729,570729,570729,550729,542729,539719,957716,207716,136683,926658,643658,066658,066658,066658,066658,066658,066658,066657,314656,570656,570656,570655,830654,670654,670654,670654,670654,670654,670327,335327,335327,335218,223218,223159,840159,840159,840159,840159,840159,840159,840133,200133,200133,200133,20088,80088,80088,80074,00074,00074,00074,00074,00055,00055,00055,00050,000
   Retained Earnings 
32,821
48,637
70,353
74,737
78,086
83,851
88,267
91,308
97,062
113,307
126,879
130,745
140,760
160,174
173,497
177,780
187,866
201,336
206,770
196,246
219,981
245,046
251,619
238,466
283,262
333,056
362,745
427,197
354,488
413,434
476,570
499,174
509,366
593,800
658,033
682,039
691,032
746,727
818,205
784,160
837,418
877,448
913,192
932,234
946,726
973,174
962,829
841,575
878,239
907,432
1,083,990
1,103,935
1,152,206
1,194,494
1,238,766
1,246,545
1,296,525
1,337,883
1,338,072
1,332,656
1,385,104
1,401,013
1,180,603
1,185,232
1,409,368
1,433,504
1,178,946
1,184,447
1,163,327
1,163,3271,184,4471,178,9461,433,5041,409,3681,185,2321,180,6031,401,0131,385,1041,332,6561,338,0721,337,8831,296,5251,246,5451,238,7661,194,4941,152,2061,103,9351,083,990907,432878,239841,575962,829973,174946,726932,234913,192877,448837,418784,160818,205746,727691,032682,039658,033593,800509,366499,174476,570413,434354,488427,197362,745333,056283,262238,466251,619245,046219,981196,246206,770201,336187,866177,780173,497160,174140,760130,745126,879113,30797,06291,30888,26783,85178,08674,73770,35348,63732,821
   Capital Surplus 000000000000000000000000000000000000000000000000000000000000000000000
   Treasury Stock000000000000000000000000000000000000000000000000000000000000000000000
   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
161,021
163,092
162,205
123,365
73,883
73,773
27,442
12,747
12,743
12,731
3,575
3,575
3,575
3,559
652
548
642
637
0
0
486
486
0
0
0
000486486006376425486523,5593,5753,5753,57512,73112,74312,74727,44273,77373,883123,365162,205163,092161,02100000000000000000000000000000000000000000000



6.3. Balance Sheets

Currency in CNY. All numbers in thousands.