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

Shanghai SK Petroleum & Chemical Equipment Corp Ltd
Buy, Hold or Sell?

Let's analyze Shanghai SK Petroleum & Chemical Equipment Corp Ltd together

I guess you are interested in Shanghai SK Petroleum & Chemical Equipment Corp 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 Shanghai SK Petroleum & Chemical Equipment Corp 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 Shanghai SK Petroleum & Chemical Equipment Corp Ltd

I send you an email if I find something interesting about Shanghai SK Petroleum & Chemical Equipment Corp Ltd.

1. Quick Overview

1.1. Quick analysis of Shanghai SK Petroleum & Chemical Equipment Corp Ltd (30 sec.)










1.2. What can you expect buying and holding a share of Shanghai SK Petroleum & Chemical Equipment Corp 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?
95.0%

What is your share worth?

Current worth
¥3.26
Expected worth in 1 year
¥3.32
How sure are you?
65.0%

+ What do you gain per year?

Total Gains per Share
¥0.12
Return On Investment
2.0%

For what price can you sell your share?

Current Price per Share
¥6.00
Expected price per share
¥4.8 - ¥6.4901062193126
How sure are you?
50%
3rd party ad coffee SUPPORTERis ad-free.

2. Detailed Analysis

2.1. Valuation of Shanghai SK Petroleum & Chemical Equipment Corp Ltd (5 min.)




Live pricePrice per Share (EOD)
¥6.00
Intrinsic Value Per Share
¥-1.21 - ¥-1.38
Total Value Per Share
¥2.05 - ¥1.88

2.2. Growth of Shanghai SK Petroleum & Chemical Equipment Corp Ltd (5 min.)




Is Shanghai SK Petroleum & Chemical Equipment Corp Ltd growing?

Current yearPrevious yearGrowGrow %
How rich?$163.3m$159.3m$3.7m2.3%

How much money is Shanghai SK Petroleum & Chemical Equipment Corp Ltd making?

Current yearPrevious yearGrowGrow %
Making money$896k-$484.6k$1.3m154.1%
Net Profit Margin3.0%-1.9%--

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

2.3. Financial Health of Shanghai SK Petroleum & Chemical Equipment Corp Ltd (5 min.)




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




  Industry Rankings (Specialty Industrial Machinery)  


Richest
#430 / 730

Most Revenue
#558 / 730

Most Profit
#489 / 730

Most Efficient
#457 / 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 Shanghai SK Petroleum & Chemical Equipment Corp Ltd?

Welcome investor! Shanghai SK Petroleum & Chemical Equipment Corp Ltd's management wants to use your money to grow the business. In return you get a share of Shanghai SK Petroleum & Chemical Equipment Corp Ltd.

First you should know what it really means to hold a share of Shanghai SK Petroleum & Chemical Equipment Corp Ltd. And how you can make/lose money.

Speculation

The Price per Share of Shanghai SK Petroleum & Chemical Equipment Corp Ltd is ¥6. 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 Shanghai SK Petroleum & Chemical Equipment Corp 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 Shanghai SK Petroleum & Chemical Equipment Corp 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 ¥3.26. Based on the TTM, the Book Value Change Per Share is ¥0.01 per quarter. Based on the YOY, the Book Value Change Per Share is ¥0.00 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 Shanghai SK Petroleum & Chemical Equipment Corp Ltd.

How much money are you going to get?

 MRQTTMYOY5Y10Y
 ¥% of Price per Share¥% of Price per Share¥% of Price per Share¥% of Price per Share¥% of Price per Share
Usd Eps0.010.1%0.000.0%0.000.0%0.000.0%0.000.0%
Usd Book Value Change Per Share0.000.0%0.000.0%0.000.0%0.000.0%0.000.0%
Usd Dividend Per Share0.010.1%0.000.0%0.000.0%0.000.0%0.000.1%
Usd Total Gains Per Share0.010.1%0.000.1%0.000.1%0.000.0%0.000.1%
Usd Price Per Share0.57-0.72-0.72-0.78-1.24-
Price to Earnings Ratio23.39-45.34-0.96--890.28--418.38-
Price-to-Total Gains Ratio75.32--89.50--53.48-15.66-35.25-
Price to Book Ratio1.27-1.60-1.64-1.75-2.77-
Price-to-Total Gains Ratio75.32--89.50--53.48-15.66-35.25-

When do you get the money?

Usd Investment
$.00
Usd Price Per Share0.825
Number of shares1212
Gains per QuarterTrailing 12 Months5 Year
Usd Dividend Per Share0.000.00
Usd Book Value Change Per Share0.000.00
Usd Total Gains Per Share0.000.00
Gains per Quarter (1212 shares)4.972.98
Gains per Year (1212 shares)19.9011.94
YearsReturn on Investment (TTM)Return on Investment (5Y)
 DividendBook Value gainTotal gainsDividendBook Value gainTotal gains
Broker costs---10---10
11010101112
220203022214
330295032326
440397043538
550499054650
6615911065762
7716913075874
8817815086986
99188170971098
101019819010812110

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%7.05.00.058.3%14.06.00.070.0%25.06.09.062.5%45.06.09.075.0%
Book Value Change Per Share3.01.00.075.0%7.05.00.058.3%11.09.00.055.0%20.020.00.050.0%35.025.00.058.3%
Dividend per Share4.00.00.0100.0%12.00.00.0100.0%20.00.00.0100.0%38.00.02.095.0%52.00.08.086.7%
Total Gains per Share3.01.00.075.0%7.05.00.058.3%13.07.00.065.0%26.014.00.065.0%46.014.00.076.7%
3rd party ad coffee SUPPORTERis ad-free.

3.2. Key Performance Indicators

The key performance indicators of Shanghai SK Petroleum & Chemical Equipment Corp 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--0.0010.015-91%0.004-68%0.002-28%0.000+134%
Book Value Per Share--3.2643.260+0%3.185+2%3.233+1%3.238+1%
Current Ratio--2.3252.319+0%2.258+3%2.521-8%2.812-17%
Debt To Asset Ratio--0.3320.338-2%0.352-6%0.312+6%0.299+11%
Debt To Equity Ratio--0.5400.554-3%0.586-8%0.490+10%0.457+18%
Dividend Per Share--0.0540.015+255%0.018+190%0.016+232%0.023+136%
Enterprise Value--917347111.5301445070524.143-37%1514859231.530-39%1722041784.949-47%2950035597.877-69%
Eps--0.0440.018+147%-0.010+122%0.014+209%0.016+170%
Ev To Ebitda Ratio--infinfnan%-17.739nan%infnan%infnan%
Ev To Sales Ratio--1.2152.048-41%2.104-42%2.518-52%5.246-77%
Free Cash Flow Per Share---0.031-0.093+198%-0.072+131%-0.023-25%-0.025-20%
Free Cash Flow To Equity Per Share---0.031-0.102+228%-0.047+51%-0.017-46%-0.023-28%
Gross Profit Margin--1.0001.0000%1.0000%1.0000%0.775+29%
Intrinsic Value_10Y_max---1.384--------
Intrinsic Value_10Y_min---1.214--------
Intrinsic Value_1Y_max---0.174--------
Intrinsic Value_1Y_min---0.171--------
Intrinsic Value_3Y_max---0.496--------
Intrinsic Value_3Y_min---0.474--------
Intrinsic Value_5Y_max---0.785--------
Intrinsic Value_5Y_min---0.731--------
Market Cap2183460096.000+31%1506587466.2401895061408.320-20%1894151633.280-20%2057547230.464-27%3273373673.731-54%
Net Profit Margin--0.0850.030+185%-0.019+122%0.022+295%0.030+187%
Operating Margin---0.015-100%0.023-100%0.037-100%0.025-100%
Operating Ratio--1.5001.593-6%1.670-10%1.601-6%1.241+21%
Pb Ratio1.838+31%1.2681.598-21%1.635-22%1.749-27%2.774-54%
Pe Ratio33.896+31%23.38845.341-48%0.957+2344%-890.285+3907%-418.385+1889%
Price Per Share6.000+31%4.1405.208-20%5.205-20%5.654-27%8.995-54%
Price To Free Cash Flow Ratio-48.136-45%-33.214-17.940-46%-3.080-91%-16.602-50%-12.293-63%
Price To Total Gains Ratio109.154+31%75.316-89.502+219%-53.478+171%15.659+381%35.247+114%
Quick Ratio--1.0241.474-31%1.688-39%1.796-43%1.912-46%
Return On Assets--0.0090.004+150%-0.002+121%0.003+194%0.004+155%
Return On Equity--0.0150.006+148%-0.003+123%0.005+218%0.005+179%
Total Gains Per Share--0.0550.030+84%0.022+146%0.018+207%0.022+146%
Usd Book Value--163325798.412163119235.622+0%159392003.925+2%161749146.339+1%162037340.076+1%
Usd Book Value Change Per Share--0.0000.002-91%0.001-68%0.000-28%0.000+134%
Usd Book Value Per Share--0.4490.448+0%0.438+2%0.444+1%0.445+1%
Usd Dividend Per Share--0.0070.002+255%0.003+190%0.002+232%0.003+136%
Usd Enterprise Value--126135227.835198697197.070-37%208293144.335-39%236780745.430-47%405629894.708-69%
Usd Eps--0.0060.002+147%-0.001+122%0.002+209%0.002+170%
Usd Free Cash Flow---1559255.016-4648661.845+198%-3607672.595+131%-1166359.940-25%-872251.241-44%
Usd Free Cash Flow Per Share---0.004-0.013+198%-0.010+131%-0.003-25%-0.003-20%
Usd Free Cash Flow To Equity Per Share---0.004-0.014+228%-0.006+51%-0.002-46%-0.003-28%
Usd Market Cap300225763.200+31%207155776.608260570943.644-20%260445849.576-20%282912744.189-27%450088880.138-54%
Usd Price Per Share0.825+31%0.5690.716-20%0.716-20%0.777-27%1.237-54%
Usd Profit--2214333.155896063.569+147%-484685.374+122%717566.823+209%821453.611+170%
Usd Revenue--25953538.72824830296.387+5%25297659.863+3%24866037.513+4%22497664.965+15%
Usd Total Gains Per Share--0.0080.004+84%0.003+146%0.002+207%0.003+146%
 EOD+5 -3MRQTTM+28 -10YOY+27 -115Y+19 -1910Y+21 -18

3.3 Fundamental Score

Let's check the fundamental score of Shanghai SK Petroleum & Chemical Equipment Corp Ltd based on Penke's default stock scanner.

Penke's Stock Scanner

  
  
IndicatorConditionValue
Price to Earnings Ratio (EOD)Between0-1533.896
Price to Book Ratio (EOD)Between0-11.838
Net Profit Margin (MRQ)Greater than00.085
Operating Margin (MRQ)Greater than00.000
Quick Ratio (MRQ)Greater than11.024
Current Ratio (MRQ)Greater than12.325
Debt to Asset Ratio (MRQ)Less than10.332
Debt to Equity Ratio (MRQ)Less than10.540
Return on Equity (MRQ)Greater than0.150.015
Return on Assets (MRQ)Greater than0.050.009
Total5/10 (50.0%)

3.4 Technical Score

Let's check the technical score of Shanghai SK Petroleum & Chemical Equipment Corp Ltd based on Penke's default Symbol scanner.

Penke's Symbol Scanner

  
  
IndicatorConditionValue
RsiGreater than5062.165
Ma 20Greater thanMa 505.742
Ma 50Greater thanMa 1005.461
Ma 100Greater thanMa 2004.910
OpenGreater thanClose6.070
Total5/5 (100.0%)

4. In-depth Analysis

4.1 About Shanghai SK Petroleum & Chemical Equipment Corp Ltd

Shanghai SK Petroleum & Chemical Equipment Corporation Ltd., together with its subsidiaries, engages in the research and development, and manufacture of petroleum and chemical equipment in China. The company offers mud logging units, chromatographs, sensors, special and drilling instruments, LWD's, GMWD's, and FMWD's. It also provides well logging tools, oil instruments, well control equipment, wellhead equipment, and rubber seals. In addition, the company offers mud logging and well logging services, MWD services, and rental services. Further, it provides oilfield engineering technical services; manufactures precision analyzing instrumentation; and supplies petroleum analysis instrumentation. The company also exports its products to America, the Middle East, Europe, Central Asia, South Asia, and Africa. Shanghai SK Petroleum & Chemical Equipment Corporation Ltd. was founded in 1993 and is headquartered in Shanghai, China.

Fundamental data was last updated by Penke on 2024-12-08 23:34:05.

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 able to pay all its short-term debts.
The company is 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 overpriced.
Based on how much money comes from the company's main activities, the company is expensive.
3rd party ad coffee SUPPORTERis ad-free.

4.3 Financial Health

4.3.1. Profitability

4.3.1 Profitability
4.3.1.1. Net Profit Margin

Measures how much net profit Shanghai SK Petroleum & Chemical Equipment Corp Ltd earns for each ¥1 of revenue.

  • Above 10% is considered healthy but always compare Shanghai SK Petroleum & Chemical Equipment Corp Ltd to the Specialty Industrial Machinery industry mean.
  • A Net Profit Margin of 8.5% means that ¥0.09 for each ¥1 in revenue is generated as profit.

Let's take a look of the Net Profit Margin trends of Shanghai SK Petroleum & Chemical Equipment Corp Ltd:

  • The MRQ is 8.5%. The company is making a profit. +1
  • The TTM is 3.0%. The company is making a profit. +1
Trends
Current periodCompared to+/- 
MRQ8.5%TTM3.0%+5.5%
TTM3.0%YOY-1.9%+4.8%
TTM3.0%5Y2.2%+0.8%
5Y2.2%10Y3.0%-0.8%
Compared to industry (Specialty Industrial Machinery)
PeriodCompanyIndustry (mean)+/- 
MRQ8.5%5.6%+2.9%
TTM3.0%5.1%-2.1%
YOY-1.9%5.2%-7.1%
5Y2.2%4.7%-2.5%
10Y3.0%4.8%-1.8%
4.3.1.2. Return on Assets

Shows how efficient Shanghai SK Petroleum & Chemical Equipment Corp Ltd is using its assets to generate profit.

  • Above 5% is considered healthy but always compare Shanghai SK Petroleum & Chemical Equipment Corp Ltd to the Specialty Industrial Machinery industry mean.
  • 0.9% Return on Assets means that Shanghai SK Petroleum & Chemical Equipment Corp Ltd generated ¥0.01 profit for each $1 in assets.

Let's take a look of the Return on Assets trends of Shanghai SK Petroleum & Chemical Equipment Corp Ltd:

  • The MRQ is 0.9%. Using its assets, the company is inefficient in making profit. -1
  • The TTM is 0.4%. Using its assets, the company is inefficient in making profit. -1
Trends
Current periodCompared to+/- 
MRQ0.9%TTM0.4%+0.5%
TTM0.4%YOY-0.2%+0.6%
TTM0.4%5Y0.3%+0.1%
5Y0.3%10Y0.4%0.0%
Compared to industry (Specialty Industrial Machinery)
PeriodCompanyIndustry (mean)+/- 
MRQ0.9%1.0%-0.1%
TTM0.4%1.0%-0.6%
YOY-0.2%1.0%-1.2%
5Y0.3%1.0%-0.7%
10Y0.4%1.1%-0.7%
4.3.1.3. Return on Equity

Shows how efficient Shanghai SK Petroleum & Chemical Equipment Corp Ltd is using its investors money to generate profit.

  • Above 15%-20% is considered healthy but always compare Shanghai SK Petroleum & Chemical Equipment Corp Ltd to the Specialty Industrial Machinery industry mean.
  • 1.5% Return on Equity means Shanghai SK Petroleum & Chemical Equipment Corp Ltd generated ¥0.01 for each ¥1 the owners (shareholders) invested.

Let's take a look of the Return on Equity trends of Shanghai SK Petroleum & Chemical Equipment Corp Ltd:

  • The MRQ is 1.5%. Using its investors money, the company is inefficient in making profit. -1
  • The TTM is 0.6%. Using its investors money, the company is inefficient in making profit. -1
Trends
Current periodCompared to+/- 
MRQ1.5%TTM0.6%+0.9%
TTM0.6%YOY-0.3%+0.9%
TTM0.6%5Y0.5%+0.1%
5Y0.5%10Y0.5%-0.1%
Compared to industry (Specialty Industrial Machinery)
PeriodCompanyIndustry (mean)+/- 
MRQ1.5%2.4%-0.9%
TTM0.6%2.1%-1.5%
YOY-0.3%2.2%-2.5%
5Y0.5%1.9%-1.4%
10Y0.5%2.2%-1.7%
3rd party ad coffee SUPPORTERis ad-free.

4.3.2. Operating Efficiency of Shanghai SK Petroleum & Chemical Equipment Corp Ltd.

4.3.2. Operating Efficiency
4.3.2.1. Operating Margin

Measures how efficient Shanghai SK Petroleum & Chemical Equipment Corp Ltd is operating .

  • Measures how much profit Shanghai SK Petroleum & Chemical Equipment Corp 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 Shanghai SK Petroleum & Chemical Equipment Corp 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 Shanghai SK Petroleum & Chemical Equipment Corp Ltd:

  • The MRQ is 0.0%. The data is not here.
Trends
Current periodCompared to+/- 
MRQ-TTM1.5%-1.5%
TTM1.5%YOY2.3%-0.8%
TTM1.5%5Y3.7%-2.1%
5Y3.7%10Y2.5%+1.2%
Compared to industry (Specialty Industrial Machinery)
PeriodCompanyIndustry (mean)+/- 
MRQ-9.1%-9.1%
TTM1.5%6.8%-5.3%
YOY2.3%6.1%-3.8%
5Y3.7%5.8%-2.1%
10Y2.5%5.3%-2.8%
4.3.2.2. Operating Ratio

Measures how efficient Shanghai SK Petroleum & Chemical Equipment Corp Ltd is keeping operating costs low.

  • Below 1 is considered healthy (always compare to Specialty Industrial Machinery industry mean).
  • An Operation Ratio of 1.50 means that the operating costs are ¥1.50 for each ¥1 in net sales.

Let's take a look of the Operating Ratio trends of Shanghai SK Petroleum & Chemical Equipment Corp Ltd:

  • The MRQ is 1.500. The company is inefficient in keeping operating costs low. -1
  • The TTM is 1.593. The company is inefficient in keeping operating costs low. -1
Trends
Current periodCompared to+/- 
MRQ1.500TTM1.593-0.094
TTM1.593YOY1.670-0.077
TTM1.5935Y1.601-0.007
5Y1.60110Y1.241+0.360
Compared to industry (Specialty Industrial Machinery)
PeriodCompanyIndustry (mean)+/- 
MRQ1.5001.445+0.055
TTM1.5931.366+0.227
YOY1.6701.343+0.327
5Y1.6011.354+0.247
10Y1.2411.197+0.044
3rd party ad coffee SUPPORTERis ad-free.

4.4.3. Liquidity of Shanghai SK Petroleum & Chemical Equipment Corp Ltd.

4.4.3. Liquidity
4.4.3.1. Current Ratio

Measures if Shanghai SK Petroleum & Chemical Equipment Corp Ltd is able to pay off Short-term Debt.

  • Above 1.5 is considered healthy (always compare to Specialty Industrial Machinery industry mean).
  • A Current Ratio of 2.32 means the company has ¥2.32 in assets for each ¥1 in short-term debts.

Let's take a look of the Current Ratio trends of Shanghai SK Petroleum & Chemical Equipment Corp Ltd:

  • The MRQ is 2.325. The company is able to pay all its short-term debts. +1
  • The TTM is 2.319. The company is able to pay all its short-term debts. +1
Trends
Current periodCompared to+/- 
MRQ2.325TTM2.319+0.006
TTM2.319YOY2.258+0.061
TTM2.3195Y2.521-0.202
5Y2.52110Y2.812-0.291
Compared to industry (Specialty Industrial Machinery)
PeriodCompanyIndustry (mean)+/- 
MRQ2.3251.693+0.632
TTM2.3191.701+0.618
YOY2.2581.686+0.572
5Y2.5211.721+0.800
10Y2.8121.654+1.158
4.4.3.2. Quick Ratio

Measures if Shanghai SK Petroleum & Chemical Equipment Corp Ltd is able to pay off Short-term Debt but only using the most liquid assets.

  • Above 1 is considered healthy but always compare Shanghai SK Petroleum & Chemical Equipment Corp Ltd to the Specialty Industrial Machinery industry mean.
  • A Quick Ratio of 1.02 means the company can pay off ¥1.02 for each ¥1 in debt (using most liquid assets).

Let's take a look of the Quick Ratio trends of Shanghai SK Petroleum & Chemical Equipment Corp Ltd:

  • The MRQ is 1.024. The company is just able to pay all its short-term debts with the most liquid assets.
  • The TTM is 1.474. The company is able to pay all its short-term debts with the most liquid assets. +1
Trends
Current periodCompared to+/- 
MRQ1.024TTM1.474-0.450
TTM1.474YOY1.688-0.215
TTM1.4745Y1.796-0.322
5Y1.79610Y1.912-0.117
Compared to industry (Specialty Industrial Machinery)
PeriodCompanyIndustry (mean)+/- 
MRQ1.0240.726+0.298
TTM1.4740.809+0.665
YOY1.6880.884+0.804
5Y1.7960.956+0.840
10Y1.9120.967+0.945
3rd party ad coffee SUPPORTERis ad-free.

4.5.4. Solvency of Shanghai SK Petroleum & Chemical Equipment Corp Ltd.

4.5.4. Solvency
4.5.4.1. Debt to Asset Ratio

Measures how much % of Shanghai SK Petroleum & Chemical Equipment Corp Ltd assets are financed with debt.

  • Below 1 (100%) is considered healthy but always compare Shanghai SK Petroleum & Chemical Equipment Corp Ltd to Specialty Industrial Machinery industry mean.
  • A Debt to Asset Ratio of 0.33 means that Shanghai SK Petroleum & Chemical Equipment Corp Ltd assets are financed with 33.2% credit (debt) and the remaining percentage (100% - 33.2%) is financed by its owners/shareholders. 

Let's take a look of the Debt to Asset Ratio trends of Shanghai SK Petroleum & Chemical Equipment Corp Ltd:

  • The MRQ is 0.332. The company is very able to pay all its debts by selling its assets. +2
  • The TTM is 0.338. The company is very able to pay all its debts by selling its assets. +2
Trends
Current periodCompared to+/- 
MRQ0.332TTM0.338-0.006
TTM0.338YOY0.352-0.014
TTM0.3385Y0.312+0.026
5Y0.31210Y0.299+0.013
Compared to industry (Specialty Industrial Machinery)
PeriodCompanyIndustry (mean)+/- 
MRQ0.3320.490-0.158
TTM0.3380.491-0.153
YOY0.3520.506-0.154
5Y0.3120.502-0.190
10Y0.2990.495-0.196
4.5.4.2. Debt to Equity Ratio

Measures if Shanghai SK Petroleum & Chemical Equipment Corp Ltd is able to pay off its debts by using shareholders equity.

  • Below 2 is considered healthy but always compare Shanghai SK Petroleum & Chemical Equipment Corp Ltd to the Specialty Industrial Machinery industry mean.
  • A Debt to Equity ratio of 54.0% means that company has ¥0.54 debt for each ¥1 in shareholders equity.

Let's take a look of the Debt to Equity Ratio trends of Shanghai SK Petroleum & Chemical Equipment Corp Ltd:

  • The MRQ is 0.540. The company is very able to pay all its debts with equity. +2
  • The TTM is 0.554. The company is very able to pay all its debts with equity. +2
Trends
Current periodCompared to+/- 
MRQ0.540TTM0.554-0.014
TTM0.554YOY0.586-0.032
TTM0.5545Y0.490+0.064
5Y0.49010Y0.457+0.033
Compared to industry (Specialty Industrial Machinery)
PeriodCompanyIndustry (mean)+/- 
MRQ0.5400.963-0.423
TTM0.5540.959-0.405
YOY0.5861.038-0.452
5Y0.4901.075-0.585
10Y0.4571.053-0.596
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 Shanghai SK Petroleum & Chemical Equipment Corp Ltd generates.

  • Above 15 is considered overpriced but always compare Shanghai SK Petroleum & Chemical Equipment Corp Ltd to the Specialty Industrial Machinery industry mean.
  • A PE ratio of 23.39 means the investor is paying ¥23.39 for every ¥1 in earnings.

Let's take a look of the Price to Earnings Ratio trends of Shanghai SK Petroleum & Chemical Equipment Corp Ltd:

  • The EOD is 33.896. Based on the earnings, the company is overpriced. -1
  • The MRQ is 23.388. Based on the earnings, the company is fair priced.
  • The TTM is 45.341. Based on the earnings, the company is overpriced. -1
Trends
Current periodCompared to+/- 
EOD33.896MRQ23.388+10.508
MRQ23.388TTM45.341-21.953
TTM45.341YOY0.957+44.384
TTM45.3415Y-890.285+935.626
5Y-890.28510Y-418.385-471.900
Compared to industry (Specialty Industrial Machinery)
PeriodCompanyIndustry (mean)+/- 
EOD33.89619.620+14.276
MRQ23.38818.125+5.263
TTM45.34119.321+26.020
YOY0.95718.587-17.630
5Y-890.28521.755-912.040
10Y-418.38527.976-446.361
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 Shanghai SK Petroleum & Chemical Equipment Corp Ltd:

  • The EOD is -48.136. Based on how much money comes from the company's main activities, the company is expensive. -2
  • The MRQ is -33.214. Based on how much money comes from the company's main activities, the company is expensive. -2
  • The TTM is -17.940. Based on how much money comes from the company's main activities, the company is expensive. -2
Trends
Current periodCompared to+/- 
EOD-48.136MRQ-33.214-14.922
MRQ-33.214TTM-17.940-15.274
TTM-17.940YOY-3.080-14.860
TTM-17.9405Y-16.602-1.339
5Y-16.60210Y-12.293-4.309
Compared to industry (Specialty Industrial Machinery)
PeriodCompanyIndustry (mean)+/- 
EOD-48.1366.829-54.965
MRQ-33.2146.646-39.860
TTM-17.9402.685-20.625
YOY-3.0801.815-4.895
5Y-16.6021.475-18.077
10Y-12.2931.243-13.536
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 Shanghai SK Petroleum & Chemical Equipment Corp 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 1.27 means the investor is paying ¥1.27 for each ¥1 in book value.

Let's take a look of the Price to Book Ratio trends of Shanghai SK Petroleum & Chemical Equipment Corp Ltd:

  • The EOD is 1.838. Based on the equity, the company is underpriced. +1
  • The MRQ is 1.268. Based on the equity, the company is underpriced. +1
  • The TTM is 1.598. Based on the equity, the company is underpriced. +1
Trends
Current periodCompared to+/- 
EOD1.838MRQ1.268+0.570
MRQ1.268TTM1.598-0.329
TTM1.598YOY1.635-0.038
TTM1.5985Y1.749-0.151
5Y1.74910Y2.774-1.025
Compared to industry (Specialty Industrial Machinery)
PeriodCompanyIndustry (mean)+/- 
EOD1.8382.305-0.467
MRQ1.2682.027-0.759
TTM1.5982.145-0.547
YOY1.6352.208-0.573
5Y1.7492.472-0.723
10Y2.7742.886-0.112
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 Assets1,847,887
Total Liabilities633,176
Total Stockholder Equity1,114,300
 As reported
Total Liabilities 633,176
Total Stockholder Equity+ 1,114,300
Total Assets = 1,847,887

Assets

Total Assets1,847,887
Total Current Assets1,343,434
Long-term Assets504,453
Total Current Assets
Cash And Cash Equivalents 174,369
Short-term Investments 31,290
Net Receivables 522,356
Inventory 457,455
Other Current Assets 10,326
Total Current Assets  (as reported)1,343,434
Total Current Assets  (calculated)1,195,796
+/- 147,638
Long-term Assets
Property Plant Equipment 279,597
Goodwill 87,689
Intangible Assets 23,337
Long-term Assets Other 3,287
Long-term Assets  (as reported)504,453
Long-term Assets  (calculated)393,909
+/- 110,544

Liabilities & Shareholders' Equity

Total Current Liabilities593,577
Long-term Liabilities39,599
Total Stockholder Equity1,114,300
Total Current Liabilities
Short Long Term Debt 114,133
Accounts payable 390,167
Other Current Liabilities 8,131
Total Current Liabilities  (as reported)593,577
Total Current Liabilities  (calculated)512,431
+/- 81,147
Long-term Liabilities
Long term Debt 32,038
Capital Lease Obligations Min Short Term Debt2,473
Long-term Liabilities  (as reported)39,599
Long-term Liabilities  (calculated)34,511
+/- 5,088
Total Stockholder Equity
Retained Earnings 223,891
Total Stockholder Equity (as reported)1,114,300
Total Stockholder Equity (calculated)223,891
+/- 890,409
Other
Capital Stock363,910
Common Stock Shares Outstanding 363,910
Net Invested Capital 1,260,471
Net Working Capital 749,857
Property Plant and Equipment Gross 279,597



6.2. Balance Sheets Structured

Currency in CNY. All numbers in thousands.

 Trend2024-09-302024-06-302024-03-312023-12-312023-09-302023-06-302023-03-312022-12-312022-09-302022-06-302022-03-312021-12-312021-09-302021-06-302021-03-312020-12-312020-09-302020-06-302020-03-312019-12-312019-09-302019-06-302019-03-312018-12-312018-09-302018-06-302018-03-312017-12-312017-09-302017-06-302017-03-312016-12-312016-09-302016-06-302016-03-312015-12-312015-09-302015-06-302015-03-312014-12-312014-09-302014-06-302014-03-312013-12-312013-09-302013-06-302013-03-312012-12-312012-09-302012-06-302012-03-312011-12-312011-09-302011-06-302011-03-312010-12-312010-09-302010-06-302010-03-312009-12-312009-09-302009-06-302008-12-312007-12-312006-12-31
> Total Assets 
338,754
503,748
621,063
613,954
1,289,532
1,249,763
1,257,401
1,242,986
1,264,533
1,279,020
1,413,815
1,447,893
1,487,510
1,491,218
1,513,584
1,546,888
1,585,952
1,555,319
1,554,300
1,571,388
1,574,964
1,588,887
1,586,493
1,602,809
1,645,956
1,896,506
1,856,082
1,803,410
1,770,751
1,747,302
1,695,282
1,679,734
1,664,274
1,624,231
1,591,986
1,527,591
1,539,962
1,571,207
1,516,489
1,566,381
1,582,540
1,642,392
1,595,428
1,621,219
1,594,584
1,640,793
1,626,948
1,654,735
1,689,531
1,721,294
1,632,672
1,593,051
1,620,901
1,771,256
1,693,992
1,711,244
1,717,883
1,813,108
1,808,560
1,824,082
1,828,210
1,806,343
1,758,826
1,777,064
1,847,887
1,847,8871,777,0641,758,8261,806,3431,828,2101,824,0821,808,5601,813,1081,717,8831,711,2441,693,9921,771,2561,620,9011,593,0511,632,6721,721,2941,689,5311,654,7351,626,9481,640,7931,594,5841,621,2191,595,4281,642,3921,582,5401,566,3811,516,4891,571,2071,539,9621,527,5911,591,9861,624,2311,664,2741,679,7341,695,2821,747,3021,770,7511,803,4101,856,0821,896,5061,645,9561,602,8091,586,4931,588,8871,574,9641,571,3881,554,3001,555,3191,585,9521,546,8881,513,5841,491,2181,487,5101,447,8931,413,8151,279,0201,264,5331,242,9861,257,4011,249,7631,289,532613,954621,063503,748338,754
   > Total Current Assets 
0
0
548,149
528,291
1,192,021
1,156,416
1,152,785
1,122,120
1,118,648
1,124,195
1,236,641
1,222,659
1,263,596
1,265,081
1,291,440
1,319,312
1,366,976
1,323,346
1,317,347
1,326,522
1,315,703
1,307,738
1,166,345
1,134,015
1,119,269
1,280,039
1,159,303
1,260,659
1,221,071
1,247,511
1,179,002
1,157,613
1,137,316
1,101,237
1,076,890
1,022,550
1,041,587
1,053,368
1,014,752
1,062,162
1,079,004
1,112,278
1,078,916
1,109,111
1,097,489
1,125,197
1,127,361
1,154,074
1,201,179
1,211,312
1,131,548
1,101,673
1,138,618
1,277,976
1,212,529
1,243,786
1,231,959
1,333,697
1,341,874
1,366,598
1,375,494
1,307,324
1,274,499
1,277,864
1,343,434
1,343,4341,277,8641,274,4991,307,3241,375,4941,366,5981,341,8741,333,6971,231,9591,243,7861,212,5291,277,9761,138,6181,101,6731,131,5481,211,3121,201,1791,154,0741,127,3611,125,1971,097,4891,109,1111,078,9161,112,2781,079,0041,062,1621,014,7521,053,3681,041,5871,022,5501,076,8901,101,2371,137,3161,157,6131,179,0021,247,5111,221,0711,260,6591,159,3031,280,0391,119,2691,134,0151,166,3451,307,7381,315,7031,326,5221,317,3471,323,3461,366,9761,319,3121,291,4401,265,0811,263,5961,222,6591,236,6411,124,1951,118,6481,122,1201,152,7851,156,4161,192,021528,291548,14900
       Cash And Cash Equivalents 
0
0
71,701
43,956
723,960
659,612
629,106
560,703
537,305
593,689
542,966
513,004
487,612
548,356
535,116
511,724
493,916
534,490
489,553
477,406
472,406
538,604
378,088
299,326
253,805
364,654
222,613
312,344
281,227
194,610
138,922
246,238
125,282
114,780
120,208
140,270
128,905
87,584
110,049
91,739
56,034
104,831
75,405
77,422
58,822
84,474
71,047
62,861
51,905
119,512
144,714
154,521
103,189
221,127
167,634
132,762
155,597
216,812
153,538
130,964
143,983
163,080
128,657
144,248
174,369
174,369144,248128,657163,080143,983130,964153,538216,812155,597132,762167,634221,127103,189154,521144,714119,51251,90562,86171,04784,47458,82277,42275,405104,83156,03491,739110,04987,584128,905140,270120,208114,780125,282246,238138,922194,610281,227312,344222,613364,654253,805299,326378,088538,604472,406477,406489,553534,490493,916511,724535,116548,356487,612513,004542,966593,689537,305560,703629,106659,612723,96043,95671,70100
       Short-term Investments 
0
0
0
0
0
0
0
0
0
0
300
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
5,001
1,209
0
6,000
6,058
0
0
0
0
0
45,040
0
61,540
0
39,134
24,850
119,113
107,982
112,313
135,342
168,879
77,846
34,346
69,716
45,911
24,571
119,587
56,039
63,212
95,704
137,738
68,248
57,337
63,888
46,643
31,290
31,29046,64363,88857,33768,248137,73895,70463,21256,039119,58724,57145,91169,71634,34677,846168,879135,342112,313107,982119,11324,85039,134061,540045,040000006,0586,00001,2095,0010000000000000000003000000000000
       Net Receivables 
134,238
193,222
250,244
308,095
282,459
291,258
316,677
381,731
393,457
362,341
410,973
414,370
461,360
398,044
420,310
468,251
513,765
487,040
534,306
551,782
564,555
526,787
521,835
566,177
578,984
609,224
622,876
644,523
626,474
611,027
597,447
590,392
545,558
541,864
507,816
497,492
519,487
552,033
501,960
557,142
569,788
547,014
509,427
530,829
565,476
499,070
524,904
540,274
573,601
525,057
507,842
526,150
576,641
663,834
646,800
603,904
621,279
662,145
655,714
649,687
665,898
659,300
632,639
516,026
522,356
522,356516,026632,639659,300665,898649,687655,714662,145621,279603,904646,800663,834576,641526,150507,842525,057573,601540,274524,904499,070565,476530,829509,427547,014569,788557,142501,960552,033519,487497,492507,816541,864545,558590,392597,447611,027626,474644,523622,876609,224578,984566,177521,835526,787564,555551,782534,306487,040513,765468,251420,310398,044461,360414,370410,973362,341393,457381,731316,677291,258282,459308,095250,244193,222134,238
       Other Current Assets 
3,167
4,383
-7,317
-7,299
-4,487
-3,287
-1,712
-3,318
-6,327
-5,626
-9,602
-10,914
-16,339
-5,571
-14,473
-6,691
-9,321
-5,095
-6,592
-4,793
-7,362
-4,361
232
-8,838
-11,629
-13,044
-19,123
-9,966
-14,279
114,343
126,780
12,913
130,583
137,502
135,012
59,380
67,956
105,554
64,728
47,741
46,199
67,134
84,026
11,842
6,916
5,789
6,855
8,517
6,715
8,185
9,958
9,360
10,649
9,126
7,795
6,520
6,459
5,908
10,535
11,495
14,683
11,924
14,652
10,318
10,326
10,32610,31814,65211,92414,68311,49510,5355,9086,4596,5207,7959,12610,6499,3609,9588,1856,7158,5176,8555,7896,91611,84284,02667,13446,19947,74164,728105,55467,95659,380135,012137,502130,58312,913126,780114,343-14,279-9,966-19,123-13,044-11,629-8,838232-4,361-7,362-4,793-6,592-5,095-9,321-6,691-14,473-5,571-16,339-10,914-9,602-5,626-6,327-3,318-1,712-3,287-4,487-7,299-7,3174,3833,167
   > Long-term Assets 
0
0
72,914
85,662
97,511
93,347
104,616
120,866
145,886
154,825
177,174
225,234
223,915
226,136
222,144
227,576
218,975
231,973
236,953
244,866
259,261
281,150
420,148
468,795
526,687
616,467
696,779
542,751
549,680
499,791
516,281
522,121
526,958
522,994
515,096
505,042
498,375
517,839
501,737
504,219
503,536
530,114
516,512
512,108
497,096
515,596
499,587
500,661
488,352
509,982
501,124
491,378
482,283
493,280
481,463
467,458
485,924
479,411
466,686
457,484
452,716
499,019
484,327
499,200
504,453
504,453499,200484,327499,019452,716457,484466,686479,411485,924467,458481,463493,280482,283491,378501,124509,982488,352500,661499,587515,596497,096512,108516,512530,114503,536504,219501,737517,839498,375505,042515,096522,994526,958522,121516,281499,791549,680542,751696,779616,467526,687468,795420,148281,150259,261244,866236,953231,973218,975227,576222,144226,136223,915225,234177,174154,825145,886120,866104,61693,34797,51185,66272,91400
       Property Plant Equipment 
62,174
60,343
55,746
68,516
80,352
76,389
87,199
99,263
124,546
133,609
156,154
184,356
182,498
185,159
181,357
186,210
177,954
191,180
197,745
205,612
220,264
220,416
217,738
220,602
236,547
245,913
254,431
266,716
269,913
275,530
296,248
291,626
287,364
284,351
278,377
259,620
256,431
292,177
280,314
285,031
287,187
305,478
295,909
294,367
297,070
320,044
306,238
310,279
306,335
330,161
325,242
317,644
272,346
282,539
271,727
257,778
277,417
263,785
253,757
245,099
240,486
278,632
271,520
285,682
279,597
279,597285,682271,520278,632240,486245,099253,757263,785277,417257,778271,727282,539272,346317,644325,242330,161306,335310,279306,238320,044297,070294,367295,909305,478287,187285,031280,314292,177256,431259,620278,377284,351287,364291,626296,248275,530269,913266,716254,431245,913236,547220,602217,738220,416220,264205,612197,745191,180177,954186,210181,357185,159182,498184,356156,154133,609124,54699,26387,19976,38980,35268,51655,74660,34362,174
       Goodwill 
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
3,366
3,366
3,366
3,366
183,471
183,471
183,471
183,471
94,150
94,150
94,150
94,150
87,689
87,689
87,689
87,689
87,689
87,689
87,689
87,689
87,689
87,689
87,689
87,689
87,689
87,689
87,689
87,689
87,689
87,689
87,689
87,689
87,689
87,689
87,689
87,689
87,689
87,689
87,689
87,689
87,689
87,689
87,689
87,689
87,68987,68987,68987,68987,68987,68987,68987,68987,68987,68987,68987,68987,68987,68987,68987,68987,68987,68987,68987,68987,68987,68987,68987,68987,68987,68987,68987,68987,68987,68987,68987,68994,15094,15094,15094,150183,471183,471183,471183,4713,3663,3663,3663,366000000000000000000000
       Intangible Assets 
254
385
15,072
14,626
14,407
14,480
14,292
18,478
18,302
18,088
17,891
36,297
36,836
36,595
36,405
36,099
35,754
35,518
34,292
34,012
33,726
48,925
58,025
64,264
74,373
76,521
76,761
76,854
86,538
89,925
92,145
102,372
109,192
77,640
74,969
72,300
69,680
67,159
64,495
61,832
59,318
67,864
65,223
62,479
45,114
42,347
39,795
37,342
34,722
32,657
29,995
27,336
24,775
24,443
24,227
24,964
24,698
25,043
24,761
24,751
24,466
24,182
23,898
23,614
23,337
23,33723,61423,89824,18224,46624,75124,76125,04324,69824,96424,22724,44324,77527,33629,99532,65734,72237,34239,79542,34745,11462,47965,22367,86459,31861,83264,49567,15969,68072,30074,96977,640109,192102,37292,14589,92586,53876,85476,76176,52174,37364,26458,02548,92533,72634,01234,29235,51835,75436,09936,40536,59536,83636,29717,89118,08818,30218,47814,29214,48014,40714,62615,072385254
       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
255
132,831
172,027
203,887
101,288
173,085
5,929
1,285
7,224
777
745
720
31,379
32,098
43,922
43,876
54,143
53,510
53,302
52,667
53,050
51,951
51,595
51,151
49,568
48,873
48,522
48,672
48,575
47,570
47,772
85,921
83,614
3,843
3,289
4,383
6,034
4,157
3,005
3,011
9,211
3,003
3,287
3,287
3,2873,2873,0039,2113,0113,0054,1576,0344,3833,2893,84383,61485,92147,77247,57048,57548,67248,52248,87349,56851,15151,59551,95153,05052,66753,30253,51054,14343,87643,92232,09831,3797207457777,2241,2855,929173,085101,288203,887172,027132,831255000000000000000000000
> Total Liabilities 
172,119
295,349
340,510
289,067
258,812
191,553
188,352
176,002
184,626
169,824
269,912
308,613
336,613
311,697
330,522
389,184
416,026
375,859
366,744
395,057
385,904
385,968
374,764
408,819
432,571
654,135
602,625
554,837
523,863
517,181
481,423
476,505
499,799
494,294
468,678
409,914
418,508
433,553
385,488
419,687
425,788
467,135
415,628
446,126
414,613
443,651
432,433
469,954
496,329
511,334
441,546
453,108
476,834
592,683
523,031
550,483
535,732
664,386
668,990
657,666
648,040
616,418
571,459
589,240
633,176
633,176589,240571,459616,418648,040657,666668,990664,386535,732550,483523,031592,683476,834453,108441,546511,334496,329469,954432,433443,651414,613446,126415,628467,135425,788419,687385,488433,553418,508409,914468,678494,294499,799476,505481,423517,181523,863554,837602,625654,135432,571408,819374,764385,968385,904395,057366,744375,859416,026389,184330,522311,697336,613308,613269,912169,824184,626176,002188,352191,553258,812289,067340,510295,349172,119
   > Total Current Liabilities 
168,491
261,207
323,267
287,075
258,755
183,421
176,060
166,473
176,135
151,953
254,290
293,225
321,469
296,891
316,433
375,355
402,459
350,291
341,463
359,935
351,045
349,120
338,180
357,183
381,227
448,194
396,962
341,797
311,103
366,130
330,150
323,189
354,509
354,435
332,028
333,666
345,790
383,937
338,380
374,048
381,431
429,091
380,064
413,010
378,460
406,211
391,158
426,414
447,691
463,728
395,674
407,456
429,712
545,688
476,567
504,909
490,640
620,060
624,866
614,661
605,031
576,622
528,785
549,690
593,577
593,577549,690528,785576,622605,031614,661624,866620,060490,640504,909476,567545,688429,712407,456395,674463,728447,691426,414391,158406,211378,460413,010380,064429,091381,431374,048338,380383,937345,790333,666332,028354,435354,509323,189330,150366,130311,103341,797396,962448,194381,227357,183338,180349,120351,045359,935341,463350,291402,459375,355316,433296,891321,469293,225254,290151,953176,135166,473176,060183,421258,755287,075323,267261,207168,491
       Short-term Debt 
0
0
93,000
90,000
90,000
0
0
0
0
0
0
15,000
15,000
15,000
15,000
0
0
0
0
0
0
11,371
0
0
0
8,000
8,000
5,400
4,000
4,000
4,000
4,000
4,000
4,000
4,000
4,000
4,000
4,000
4,000
4,000
4,000
5,000
2,000
2,000
2,000
2,500
23,500
35,000
46,000
56,067
59,000
59,000
61,963
53,375
50,336
85,496
86,399
124,288
131,460
112,945
96,736
94,741
86,220
0
0
0086,22094,74196,736112,945131,460124,28886,39985,49650,33653,37561,96359,00059,00056,06746,00035,00023,5002,5002,0002,0002,0005,0004,0004,0004,0004,0004,0004,0004,0004,0004,0004,0004,0004,0004,0005,4008,0008,00000011,37100000015,00015,00015,00015,00000000090,00090,00093,00000
       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
2,000
2,000
2,000
2,500
23,500
35,000
46,000
56,067
59,000
59,000
61,963
52,043
49,004
84,055
85,092
120,409
127,861
109,630
92,492
88,662
81,101
94,416
114,133
114,13394,41681,10188,66292,492109,630127,861120,40985,09284,05549,00452,04361,96359,00059,00056,06746,00035,00023,5002,5002,0002,0002,000000000000000000000000000000000000000000000
       Accounts payable 
74,624
111,918
164,179
163,568
142,126
146,339
126,313
132,905
142,396
132,421
207,115
227,584
258,214
257,354
258,856
330,916
363,091
301,412
289,125
311,991
315,368
297,782
293,047
316,533
349,189
359,876
338,276
324,837
297,667
324,067
304,696
291,581
304,657
280,640
276,184
277,359
280,824
302,811
269,201
299,248
307,718
348,566
326,533
335,300
320,788
319,665
301,664
337,117
337,146
325,610
283,451
267,694
298,529
384,636
341,848
310,224
318,052
381,593
409,133
416,470
440,024
400,415
372,949
381,219
390,167
390,167381,219372,949400,415440,024416,470409,133381,593318,052310,224341,848384,636298,529267,694283,451325,610337,146337,117301,664319,665320,788335,300326,533348,566307,718299,248269,201302,811280,824277,359276,184280,640304,657291,581304,696324,067297,667324,837338,276359,876349,189316,533293,047297,782315,368311,991289,125301,412363,091330,916258,856257,354258,214227,584207,115132,421142,396132,905126,313146,339142,126163,568164,179111,91874,624
       Other Current Liabilities 
44,867
80,289
66,088
33,506
26,629
37,082
49,746
33,568
33,738
19,531
47,175
50,641
48,255
24,536
42,577
44,439
39,368
48,879
52,337
47,944
35,676
39,967
45,134
40,650
32,038
80,318
50,686
11,559
9,436
38,064
21,454
27,609
45,852
69,795
51,844
52,307
60,966
77,127
65,179
70,800
69,713
75,525
51,531
75,710
55,672
84,046
65,994
54,297
64,545
82,051
53,223
80,762
69,219
107,677
5,291
5,495
60,216
81,441
56,702
6,808
6,426
3,829
5,809
5,679
8,131
8,1315,6795,8093,8296,4266,80856,70281,44160,2165,4955,291107,67769,21980,76253,22382,05164,54554,29765,99484,04655,67275,71051,53175,52569,71370,80065,17977,12760,96652,30751,84469,79545,85227,60921,45438,0649,43611,55950,68680,31832,03840,65045,13439,96735,67647,94452,33748,87939,36844,43942,57724,53648,25550,64147,17519,53133,73833,56849,74637,08226,62933,50666,08880,28944,867
   > Long-term Liabilities 
0
0
17,243
1,993
58
8,132
12,292
9,529
8,491
17,871
15,622
15,388
15,144
14,807
14,089
13,829
13,567
25,568
25,281
35,122
34,859
36,847
36,584
51,636
51,344
205,941
205,663
213,040
212,760
151,051
151,274
153,316
145,290
139,859
136,650
76,249
72,717
49,616
47,108
45,639
44,358
38,044
35,563
33,116
36,153
37,440
41,274
43,540
48,637
47,606
45,872
45,653
47,123
46,995
46,464
45,574
45,092
44,326
44,124
43,005
43,009
39,796
42,674
39,550
39,599
39,59939,55042,67439,79643,00943,00544,12444,32645,09245,57446,46446,99547,12345,65345,87247,60648,63743,54041,27437,44036,15333,11635,56338,04444,35845,63947,10849,61672,71776,249136,650139,859145,290153,316151,274151,051212,760213,040205,663205,94151,34451,63636,58436,84734,85935,12225,28125,56813,56713,82914,08914,80715,14415,38815,62217,8718,4919,52912,2928,132581,99317,24300
       Capital Lease Obligations Min Short Term Debt
0
0
-93,000
-90,000
-90,000
0
0
0
0
0
0
-15,000
-15,000
-15,000
-15,000
0
0
0
0
0
0
-11,371
0
0
0
-8,000
-8,000
-5,400
-4,000
-4,000
-4,000
-4,000
-4,000
-4,000
-4,000
-4,000
-4,000
-4,000
-4,000
-4,000
-4,000
-5,000
-2,000
-2,000
-2,000
-2,500
-23,500
-35,000
-46,000
-56,067
-59,000
-59,000
-61,963
-52,324
-49,538
-85,171
-86,293
-124,123
-131,377
-112,945
-96,736
-92,710
-83,729
2,086
2,473
2,4732,086-83,729-92,710-96,736-112,945-131,377-124,123-86,293-85,171-49,538-52,324-61,963-59,000-59,000-56,067-46,000-35,000-23,500-2,500-2,000-2,000-2,000-5,000-4,000-4,000-4,000-4,000-4,000-4,000-4,000-4,000-4,000-4,000-4,000-4,000-4,000-5,400-8,000-8,000000-11,371000000-15,000-15,000-15,000-15,000000000-90,000-90,000-93,00000
       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
5,100
12,100
18,300
22,900
0
0
0
0
0
0
0
0
0
0
0
0
0
0
1,852
0
0
001,8520000000000000022,90018,30012,1005,10000000000000000000000000000000000000000000000
       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
1,646
1,601
1,519
1,530
1,438
1,366
1,164
1,193
1,023
1,625
1,559
1,418
1,276
1,492
1,369
1,221
1,012
904
731
0
1,699
2,177
0
0
0
0
00002,1771,69907319041,0121,2211,3691,4921,2761,4181,5591,6251,0231,1931,1641,3661,4381,5301,5191,6011,646000000000000000000000000000000000000000
> Total Stockholder Equity
138,395
208,399
280,553
324,886
1,030,719
1,058,209
1,069,049
1,066,984
1,079,908
1,109,197
1,120,465
1,115,586
1,127,196
1,156,256
1,160,244
1,134,394
1,146,371
1,155,459
1,164,361
1,152,684
1,165,854
1,172,135
1,181,890
1,164,492
1,184,208
1,190,646
1,201,158
1,195,343
1,195,084
1,173,290
1,158,131
1,147,026
1,109,094
1,066,814
1,061,513
1,054,803
1,057,141
1,071,893
1,065,702
1,080,368
1,089,932
1,104,751
1,111,042
1,104,466
1,120,538
1,130,494
1,128,677
1,119,962
1,129,242
1,139,717
1,120,117
1,070,458
1,074,127
1,108,181
1,098,953
1,086,357
1,106,481
1,069,849
1,058,649
1,082,058
1,094,323
1,098,990
1,093,787
1,091,720
1,114,300
1,114,3001,091,7201,093,7871,098,9901,094,3231,082,0581,058,6491,069,8491,106,4811,086,3571,098,9531,108,1811,074,1271,070,4581,120,1171,139,7171,129,2421,119,9621,128,6771,130,4941,120,5381,104,4661,111,0421,104,7511,089,9321,080,3681,065,7021,071,8931,057,1411,054,8031,061,5131,066,8141,109,0941,147,0261,158,1311,173,2901,195,0841,195,3431,201,1581,190,6461,184,2081,164,4921,181,8901,172,1351,165,8541,152,6841,164,3611,155,4591,146,3711,134,3941,160,2441,156,2561,127,1961,115,5861,120,4651,109,1971,079,9081,066,9841,069,0491,058,2091,030,719324,886280,553208,399138,395
   Common Stock
50,000
135,613
135,613
135,613
181,613
181,613
181,613
217,936
217,936
217,936
217,936
261,523
261,523
261,523
261,523
261,523
261,523
261,523
261,523
287,676
287,676
287,676
287,676
316,443
316,443
316,443
316,443
363,910
363,910
363,910
363,910
363,910
363,910
363,910
363,910
363,910
363,910
363,910
363,910
363,910
363,910
363,910
363,910
363,910
363,910
363,910
363,910
363,910
363,910
363,910
363,910
363,910
363,910
363,910
363,910
363,910
363,910
363,910
363,910
363,910
363,910
363,910
363,910
0
0
00363,910363,910363,910363,910363,910363,910363,910363,910363,910363,910363,910363,910363,910363,910363,910363,910363,910363,910363,910363,910363,910363,910363,910363,910363,910363,910363,910363,910363,910363,910363,910363,910363,910363,910363,910363,910316,443316,443316,443316,443287,676287,676287,676287,676261,523261,523261,523261,523261,523261,523261,523261,523217,936217,936217,936217,936181,613181,613181,613135,613135,613135,61350,000
   Retained Earnings 
35,452
41,145
101,847
146,182
152,024
179,490
190,330
188,290
201,294
223,788
235,204
230,437
242,149
265,689
269,690
243,783
255,731
264,891
273,838
262,473
275,731
276,912
286,354
268,948
288,671
288,773
299,318
293,525
291,330
260,675
247,394
234,507
196,149
151,504
146,515
140,962
144,542
162,055
158,200
169,707
176,799
188,856
196,511
188,424
202,679
214,326
211,517
202,958
214,047
224,235
227,689
217,836
217,806
244,934
232,319
222,080
230,993
197,190
188,500
206,279
209,102
221,756
216,242
214,222
223,891
223,891214,222216,242221,756209,102206,279188,500197,190230,993222,080232,319244,934217,806217,836227,689224,235214,047202,958211,517214,326202,679188,424196,511188,856176,799169,707158,200162,055144,542140,962146,515151,504196,149234,507247,394260,675291,330293,525299,318288,773288,671268,948286,354276,912275,731262,473273,838264,891255,731243,783269,690265,689242,149230,437235,204223,788201,294188,290190,330179,490152,024146,182101,84741,14535,452
   Capital Surplus 00000000000000000000000000000000000000000000000000000000000000000
   Treasury Stock00000000000000000000000000000000000000000000000000000000000000000
   Other Stockholders Equity 
0
0
43,092
43,091
697,082
697,106
697,106
660,758
660,677
667,472
667,326
623,625
623,523
629,043
629,031
629,087
629,117
629,045
629,000
602,536
602,447
607,548
607,860
579,101
579,094
585,430
585,397
537,908
539,844
548,705
546,828
548,609
549,036
551,401
551,088
549,931
548,689
545,928
543,592
546,752
549,224
551,985
550,621
552,133
553,950
552,258
553,250
553,094
551,285
551,573
528,519
488,712
492,412
499,338
502,724
407,893
-31,440
421,783
-31,440
421,783
-22,548
507,435
507,435
0
0
00507,435507,435-22,548421,783-31,440421,783-31,440407,893502,724499,338492,412488,712528,519551,573551,285553,094553,250552,258553,950552,133550,621551,985549,224546,752543,592545,928548,689549,931551,088551,401549,036548,609546,828548,705539,844537,908585,397585,430579,094579,101607,860607,548602,447602,536629,000629,045629,117629,087629,031629,043623,523623,625667,326667,472660,677660,758697,106697,106697,08243,09143,09200



6.3. Balance Sheets

Currency in CNY. All numbers in thousands.