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

Taier Heavy Industry Co Ltd
Buy, Hold or Sell?

Let's analyze Taier Heavy Industry Co Ltd together

I guess you are interested in Taier Heavy Industry 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 Taier Heavy Industry 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 Taier Heavy Industry Co Ltd

I send you an email if I find something interesting about Taier Heavy Industry Co Ltd.

1. Quick Overview

1.1. Quick analysis of Taier Heavy Industry Co Ltd (30 sec.)










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

How much money do you get?

How much money do you get?
¥0.00
When do you have the money?
1 year
How often do you get paid?
97.5%

What is your share worth?

Current worth
¥2.40
Expected worth in 1 year
¥2.30
How sure are you?
72.5%

+ What do you gain per year?

Total Gains per Share
¥-0.10
Return On Investment
-1.1%

For what price can you sell your share?

Current Price per Share
¥9.10
Expected price per share
¥5.97 - ¥
How sure are you?
50%
3rd party ad coffee SUPPORTERis ad-free.

2. Detailed Analysis

2.1. Valuation of Taier Heavy Industry Co Ltd (5 min.)




Live pricePrice per Share (EOD)
¥9.10
Intrinsic Value Per Share
¥-7.80 - ¥-9.37
Total Value Per Share
¥-5.40 - ¥-6.97

2.2. Growth of Taier Heavy Industry Co Ltd (5 min.)




Is Taier Heavy Industry Co Ltd growing?

Current yearPrevious yearGrowGrow %
How rich?$166.2m$173.6m-$6.4m-3.8%

How much money is Taier Heavy Industry Co Ltd making?

Current yearPrevious yearGrowGrow %
Making money-$1.8m-$1.1m-$683.1k-37.0%
Net Profit Margin-4.8%-2.8%--

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

2.3. Financial Health of Taier Heavy Industry Co Ltd (5 min.)




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




  Industry Rankings (Specialty Industrial Machinery)  


Richest
#425 / 730

Most Revenue
#503 / 730

Most Profit
#627 / 730

Most Efficient
#605 / 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 Taier Heavy Industry Co Ltd?

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

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

Speculation

The Price per Share of Taier Heavy Industry Co Ltd is ¥9.1. 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 Taier Heavy Industry 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 Taier Heavy Industry 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 ¥2.40. Based on the TTM, the Book Value Change Per Share is ¥-0.03 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 ¥0.00 per quarter.
Based on historical numbers we can estimate the returns while holding a share of Taier Heavy Industry 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%0.000.0%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 Share0.000.0%0.000.0%0.000.0%0.000.0%0.000.0%
Usd Total Gains Per Share0.000.0%0.000.0%0.000.0%0.000.0%0.000.0%
Usd Price Per Share0.59-0.67-0.71-0.64-0.98-
Price to Earnings Ratio-92.76-63.51-224.11--27.40-693.32-
Price-to-Total Gains Ratio-530.57--46.37-178.21-96.38-741.16-
Price to Book Ratio1.80-2.03-2.07-1.92-2.97-
Price-to-Total Gains Ratio-530.57--46.37-178.21-96.38-741.16-

When do you get the money?

Usd Investment
$.00
Usd Price Per Share1.24943
Number of shares800
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 (800 shares)-2.641.80
Gains per Year (800 shares)-10.557.20
YearsReturn on Investment (TTM)Return on Investment (5Y)
 DividendBook Value gainTotal gainsDividendBook Value gainTotal gains
Broker costs---10---10
11-11-2152-3
21-22-321054
32-33-4314711
42-44-54191018
53-55-65241225
63-67-76291432
74-78-87341739
84-89-98391946
95-100-109432153
105-111-120482460

How sure are you?

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

Linear %
 Trailing 12 Months3Y5 Year10 YearALLTIME
  % % % % %
Earnings Per Share1.03.00.025.0%4.08.00.033.3%10.010.00.050.0%27.010.03.067.5%44.010.07.072.1%
Book Value Change Per Share1.03.00.025.0%5.07.00.041.7%10.010.00.050.0%22.018.00.055.0%38.023.00.062.3%
Dividend per Share4.00.00.0100.0%12.00.00.0100.0%20.00.00.0100.0%39.00.01.097.5%57.00.04.093.4%
Total Gains per Share1.03.00.025.0%5.07.00.041.7%12.08.00.060.0%29.011.00.072.5%49.012.00.080.3%
3rd party ad coffee SUPPORTERis ad-free.

3.2. Key Performance Indicators

The key performance indicators of Taier Heavy Industry 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---0.009-0.025+180%-0.014+61%0.005-266%0.006-246%
Book Value Per Share--2.3992.413-1%2.506-4%2.435-1%2.396+0%
Current Ratio--1.5261.536-1%1.627-6%1.701-10%1.106+38%
Debt To Asset Ratio--0.5200.507+3%0.503+3%0.482+8%0.424+23%
Debt To Equity Ratio--1.1131.055+5%1.035+8%0.958+16%0.780+43%
Dividend Per Share--0.0010.001-28%0.002-57%0.011-92%0.010-91%
Enterprise Value--864157622.9801216883584.618-29%1333672428.065-35%1204978150.435-28%2744697856.353-69%
Eps---0.012-0.027+129%-0.017+50%-0.005-61%0.001-981%
Ev To Ebitda Ratio--infinfnan%infnan%infnan%infnan%
Ev To Sales Ratio--0.8461.145-26%1.212-30%1.262-33%5.992-86%
Free Cash Flow Per Share---0.1200.005-2694%-0.011-91%0.004-3496%0.004-3496%
Free Cash Flow To Equity Per Share---0.1200.005-2694%-0.079-34%-0.007-95%-0.007-95%
Gross Profit Margin--1.0001.0000%1.0000%1.0000%0.925+8%
Intrinsic Value_10Y_max---9.374--------
Intrinsic Value_10Y_min---7.801--------
Intrinsic Value_1Y_max---0.186--------
Intrinsic Value_1Y_min---0.182--------
Intrinsic Value_3Y_max---1.133--------
Intrinsic Value_3Y_min---1.070--------
Intrinsic Value_5Y_max---2.772--------
Intrinsic Value_5Y_min---2.523--------
Market Cap4592788345.600+53%2175266809.5602469255885.330-12%2615619545.370-17%2358220939.620-8%3592974036.834-39%
Net Profit Margin---0.023-0.048+108%-0.028+22%-0.006-72%0.011-307%
Operating Margin----0%-0.0030%0.008-100%0.013-100%
Operating Ratio--1.8081.829-1%1.827-1%1.781+2%1.340+35%
Pb Ratio3.793+53%1.7962.026-11%2.068-13%1.919-6%2.969-39%
Pe Ratio-195.859-111%-92.76463.515-246%224.114-141%-27.400-70%693.316-113%
Price Per Share9.100+53%4.3104.893-12%5.183-17%4.673-8%7.119-39%
Price To Free Cash Flow Ratio-18.970-111%-8.9850.373-2508%-13.799+54%-29.447+228%-14.724+64%
Price To Total Gains Ratio-1120.239-111%-530.575-46.372-91%178.212-398%96.385-650%741.162-172%
Quick Ratio--0.5430.575-6%0.795-32%0.772-30%0.868-38%
Return On Assets---0.002-0.005+134%-0.003+44%-0.001-69%0.001-496%
Return On Equity---0.005-0.011+127%-0.007+38%-0.002-66%0.001-818%
Total Gains Per Share---0.008-0.024+196%-0.012+53%0.016-150%0.016-150%
Usd Book Value--166266790.681167222915.283-1%173631620.799-4%168763706.665-1%166063842.322+0%
Usd Book Value Change Per Share---0.001-0.003+180%-0.002+61%0.001-266%0.001-246%
Usd Book Value Per Share--0.3290.331-1%0.344-4%0.334-1%0.329+0%
Usd Dividend Per Share--0.0000.000-28%0.000-57%0.002-92%0.001-91%
Usd Eps---0.002-0.004+129%-0.002+50%-0.001-61%0.000-981%
Usd Free Cash Flow---8310489.995320358.258-2694%-785480.373-91%232498.360-3674%116249.180-7249%
Usd Free Cash Flow Per Share---0.0160.001-2694%-0.002-91%0.000-3496%0.000-3496%
Usd Free Cash Flow To Equity Per Share---0.0160.001-2694%-0.011-34%-0.001-95%-0.001-95%
Usd Market Cap630589839.851+53%298664132.953339028833.056-12%359124563.579-17%323783735.010-8%493315335.257-39%
Usd Price Per Share1.249+53%0.5920.672-12%0.712-17%0.642-8%0.977-39%
Usd Profit---804901.547-1847226.215+129%-1164076.009+45%-308730.930-62%95820.412-940%
Usd Revenue--35046205.22635677205.692-2%38411080.777-9%34321170.099+2%26212242.046+34%
Usd Total Gains Per Share---0.001-0.003+196%-0.002+53%0.002-150%0.002-150%
 EOD+5 -3MRQTTM+15 -21YOY+14 -225Y+4 -3310Y+9 -29

3.3 Fundamental Score

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

Penke's Stock Scanner

  
  
IndicatorConditionValue
Price to Earnings Ratio (EOD)Between0-15-195.859
Price to Book Ratio (EOD)Between0-13.793
Net Profit Margin (MRQ)Greater than0-0.023
Operating Margin (MRQ)Greater than00.000
Quick Ratio (MRQ)Greater than10.543
Current Ratio (MRQ)Greater than11.526
Debt to Asset Ratio (MRQ)Less than10.520
Debt to Equity Ratio (MRQ)Less than11.113
Return on Equity (MRQ)Greater than0.15-0.005
Return on Assets (MRQ)Greater than0.05-0.002
Total2/10 (20.0%)

3.4 Technical Score

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

Penke's Symbol Scanner

  
  
IndicatorConditionValue
RsiGreater than5089.503
Ma 20Greater thanMa 505.707
Ma 50Greater thanMa 1004.986
Ma 100Greater thanMa 2004.311
OpenGreater thanClose7.500
Total3/5 (60.0%)

4. In-depth Analysis

4.1 About Taier Heavy Industry Co Ltd

Taier Heavy Industry Co., Ltd. designs, develops, manufactures, markets, and services metallurgical equipment and spare parts in China. The company provides universal joint shafts, gear couplings, shear blades, sliding plates, mandrels; and cold-rolled hot-dip galvanized shaft sleeve and bush, sink roll and stabilizing roll series, furnace roll, process roll, side guide, laminar colling roll, and crystallizer for continuous casting. It also offers wire rod coil compactors; bar bundling, H-beam tying, strapping, and spray marking machines; and de-coilers/re-coilers, as well as compactor spare parts, and cold and hot rolling equipment. The company was formerly known as Anhui Taier Heavy Industry Co., Ltd. and changed its name to Taier Heavy Industry Co., Ltd. in February 2013. Taier Heavy Industry Co., Ltd. was founded in 2000 and is based in Maanshan, China.

Fundamental data was last updated by Penke on 2024-11-17 22:16:04.

4.2 In-depth Summary

4.2.1. Financial Health Summary

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

4.2.2. Valuation Summary

Valuation Details
 Compared to previous yearCompared to industry
Based on the equity, the company is underpriced.
Based on the earnings, the company is expensive.
Based on how much money comes from the company's main activities, the company is cheap.
3rd party ad coffee SUPPORTERis ad-free.

4.3 Financial Health

4.3.1. Profitability

4.3.1 Profitability
4.3.1.1. Net Profit Margin

Measures how much net profit Taier Heavy Industry Co Ltd earns for each ¥1 of revenue.

  • Above 10% is considered healthy but always compare Taier Heavy Industry Co Ltd to the Specialty Industrial Machinery industry mean.
  • A Net Profit Margin of -2.3% means that ¥-0.02 for each ¥1 in revenue is generated as profit.

Let's take a look of the Net Profit Margin trends of Taier Heavy Industry Co Ltd:

  • The MRQ is -2.3%. The company is making a loss. -1
  • The TTM is -4.8%. The company is making a loss. -1
Trends
Current periodCompared to+/- 
MRQ-2.3%TTM-4.8%+2.5%
TTM-4.8%YOY-2.8%-2.0%
TTM-4.8%5Y-0.6%-4.1%
5Y-0.6%10Y1.1%-1.7%
Compared to industry (Specialty Industrial Machinery)
PeriodCompanyIndustry (mean)+/- 
MRQ-2.3%5.6%-7.9%
TTM-4.8%5.1%-9.9%
YOY-2.8%5.3%-8.1%
5Y-0.6%4.7%-5.3%
10Y1.1%4.8%-3.7%
4.3.1.2. Return on Assets

Shows how efficient Taier Heavy Industry Co Ltd is using its assets to generate profit.

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

Let's take a look of the Return on Assets trends of Taier Heavy Industry Co Ltd:

  • The MRQ is -0.2%. Using its assets, the company is very inefficient in making profit. -2
  • The TTM is -0.5%. Using its assets, the company is very inefficient in making profit. -2
Trends
Current periodCompared to+/- 
MRQ-0.2%TTM-0.5%+0.3%
TTM-0.5%YOY-0.3%-0.2%
TTM-0.5%5Y-0.1%-0.5%
5Y-0.1%10Y0.1%-0.1%
Compared to industry (Specialty Industrial Machinery)
PeriodCompanyIndustry (mean)+/- 
MRQ-0.2%1.1%-1.3%
TTM-0.5%1.0%-1.5%
YOY-0.3%1.1%-1.4%
5Y-0.1%1.0%-1.1%
10Y0.1%1.1%-1.0%
4.3.1.3. Return on Equity

Shows how efficient Taier Heavy Industry Co Ltd is using its investors money to generate profit.

  • Above 15%-20% is considered healthy but always compare Taier Heavy Industry Co Ltd to the Specialty Industrial Machinery industry mean.
  • -0.5% Return on Equity means Taier Heavy Industry Co Ltd generated ¥0.00 for each ¥1 the owners (shareholders) invested.

Let's take a look of the Return on Equity trends of Taier Heavy Industry Co Ltd:

  • The MRQ is -0.5%. Using its investors money, the company is very inefficient in making profit. -2
  • The TTM is -1.1%. Using its investors money, the company is very inefficient in making profit. -2
Trends
Current periodCompared to+/- 
MRQ-0.5%TTM-1.1%+0.6%
TTM-1.1%YOY-0.7%-0.4%
TTM-1.1%5Y-0.2%-1.0%
5Y-0.2%10Y0.1%-0.2%
Compared to industry (Specialty Industrial Machinery)
PeriodCompanyIndustry (mean)+/- 
MRQ-0.5%2.4%-2.9%
TTM-1.1%2.1%-3.2%
YOY-0.7%2.2%-2.9%
5Y-0.2%1.9%-2.1%
10Y0.1%2.2%-2.1%
3rd party ad coffee SUPPORTERis ad-free.

4.3.2. Operating Efficiency of Taier Heavy Industry Co Ltd.

4.3.2. Operating Efficiency
4.3.2.1. Operating Margin

Measures how efficient Taier Heavy Industry Co Ltd is operating .

  • Measures how much profit Taier Heavy Industry 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 Taier Heavy Industry 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 Taier Heavy Industry Co Ltd:

  • The MRQ is 0.0%. The data is not here.
Trends
Current periodCompared to+/- 
MRQ-TTM-0.0%
TTM-YOY-0.3%+0.3%
TTM-5Y0.8%-0.8%
5Y0.8%10Y1.3%-0.5%
Compared to industry (Specialty Industrial Machinery)
PeriodCompanyIndustry (mean)+/- 
MRQ-9.0%-9.0%
TTM-6.7%-6.7%
YOY-0.3%6.1%-6.4%
5Y0.8%5.7%-4.9%
10Y1.3%5.3%-4.0%
4.3.2.2. Operating Ratio

Measures how efficient Taier Heavy Industry Co Ltd is keeping operating costs low.

  • Below 1 is considered healthy (always compare to Specialty Industrial Machinery industry mean).
  • An Operation Ratio of 1.81 means that the operating costs are ¥1.81 for each ¥1 in net sales.

Let's take a look of the Operating Ratio trends of Taier Heavy Industry Co Ltd:

  • The MRQ is 1.808. The company is inefficient in keeping operating costs low. -1
  • The TTM is 1.829. The company is inefficient in keeping operating costs low. -1
Trends
Current periodCompared to+/- 
MRQ1.808TTM1.829-0.021
TTM1.829YOY1.827+0.002
TTM1.8295Y1.781+0.048
5Y1.78110Y1.340+0.442
Compared to industry (Specialty Industrial Machinery)
PeriodCompanyIndustry (mean)+/- 
MRQ1.8081.449+0.359
TTM1.8291.375+0.454
YOY1.8271.342+0.485
5Y1.7811.358+0.423
10Y1.3401.197+0.143
3rd party ad coffee SUPPORTERis ad-free.

4.4.3. Liquidity of Taier Heavy Industry Co Ltd.

4.4.3. Liquidity
4.4.3.1. Current Ratio

Measures if Taier Heavy Industry 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 1.53 means the company has ¥1.53 in assets for each ¥1 in short-term debts.

Let's take a look of the Current Ratio trends of Taier Heavy Industry Co Ltd:

  • The MRQ is 1.526. The company is able to pay all its short-term debts. +1
  • The TTM is 1.536. The company is able to pay all its short-term debts. +1
Trends
Current periodCompared to+/- 
MRQ1.526TTM1.536-0.010
TTM1.536YOY1.627-0.091
TTM1.5365Y1.701-0.166
5Y1.70110Y1.106+0.595
Compared to industry (Specialty Industrial Machinery)
PeriodCompanyIndustry (mean)+/- 
MRQ1.5261.695-0.169
TTM1.5361.701-0.165
YOY1.6271.686-0.059
5Y1.7011.721-0.020
10Y1.1061.654-0.548
4.4.3.2. Quick Ratio

Measures if Taier Heavy Industry 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 Taier Heavy Industry Co Ltd to the Specialty Industrial Machinery industry mean.
  • A Quick Ratio of 0.54 means the company can pay off ¥0.54 for each ¥1 in debt (using most liquid assets).

Let's take a look of the Quick Ratio trends of Taier Heavy Industry Co Ltd:

  • The MRQ is 0.543. The company is just not able to pay all its short-term debts with the most liquid assets. -1
  • The TTM is 0.575. The company is just not able to pay all its short-term debts with the most liquid assets. -1
Trends
Current periodCompared to+/- 
MRQ0.543TTM0.575-0.032
TTM0.575YOY0.795-0.220
TTM0.5755Y0.772-0.197
5Y0.77210Y0.868-0.096
Compared to industry (Specialty Industrial Machinery)
PeriodCompanyIndustry (mean)+/- 
MRQ0.5430.737-0.194
TTM0.5750.816-0.241
YOY0.7950.886-0.091
5Y0.7720.959-0.187
10Y0.8680.970-0.102
3rd party ad coffee SUPPORTERis ad-free.

4.5.4. Solvency of Taier Heavy Industry Co Ltd.

4.5.4. Solvency
4.5.4.1. Debt to Asset Ratio

Measures how much % of Taier Heavy Industry Co Ltd assets are financed with debt.

  • Below 1 (100%) is considered healthy but always compare Taier Heavy Industry Co Ltd to Specialty Industrial Machinery industry mean.
  • A Debt to Asset Ratio of 0.52 means that Taier Heavy Industry Co Ltd assets are financed with 52.0% credit (debt) and the remaining percentage (100% - 52.0%) is financed by its owners/shareholders. 

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

  • The MRQ is 0.520. The company is able to pay all its debts by selling its assets. +1
  • The TTM is 0.507. The company is able to pay all its debts by selling its assets. +1
Trends
Current periodCompared to+/- 
MRQ0.520TTM0.507+0.013
TTM0.507YOY0.503+0.003
TTM0.5075Y0.482+0.025
5Y0.48210Y0.424+0.058
Compared to industry (Specialty Industrial Machinery)
PeriodCompanyIndustry (mean)+/- 
MRQ0.5200.490+0.030
TTM0.5070.491+0.016
YOY0.5030.506-0.003
5Y0.4820.502-0.020
10Y0.4240.495-0.071
4.5.4.2. Debt to Equity Ratio

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

  • Below 2 is considered healthy but always compare Taier Heavy Industry Co Ltd to the Specialty Industrial Machinery industry mean.
  • A Debt to Equity ratio of 111.3% means that company has ¥1.11 debt for each ¥1 in shareholders equity.

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

  • The MRQ is 1.113. The company is able to pay all its debts with equity. +1
  • The TTM is 1.055. The company is able to pay all its debts with equity. +1
Trends
Current periodCompared to+/- 
MRQ1.113TTM1.055+0.058
TTM1.055YOY1.035+0.020
TTM1.0555Y0.958+0.098
5Y0.95810Y0.780+0.178
Compared to industry (Specialty Industrial Machinery)
PeriodCompanyIndustry (mean)+/- 
MRQ1.1130.960+0.153
TTM1.0550.959+0.096
YOY1.0351.038-0.003
5Y0.9581.075-0.117
10Y0.7801.049-0.269
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 Taier Heavy Industry Co Ltd generates.

  • Above 15 is considered overpriced but always compare Taier Heavy Industry Co Ltd to the Specialty Industrial Machinery industry mean.
  • A PE ratio of -92.76 means the investor is paying ¥-92.76 for every ¥1 in earnings.

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

  • The EOD is -195.859. Based on the earnings, the company is expensive. -2
  • The MRQ is -92.764. Based on the earnings, the company is expensive. -2
  • The TTM is 63.515. Based on the earnings, the company is expensive. -2
Trends
Current periodCompared to+/- 
EOD-195.859MRQ-92.764-103.095
MRQ-92.764TTM63.515-156.279
TTM63.515YOY224.114-160.599
TTM63.5155Y-27.400+90.915
5Y-27.40010Y693.316-720.717
Compared to industry (Specialty Industrial Machinery)
PeriodCompanyIndustry (mean)+/- 
EOD-195.85919.227-215.086
MRQ-92.76417.584-110.348
TTM63.51519.321+44.194
YOY224.11418.345+205.769
5Y-27.40021.857-49.257
10Y693.31627.709+665.607
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 Taier Heavy Industry Co Ltd:

  • The EOD is -18.970. Based on how much money comes from the company's main activities, the company is expensive. -2
  • The MRQ is -8.985. Based on how much money comes from the company's main activities, the company is expensive. -2
  • The TTM is 0.373. Based on how much money comes from the company's main activities, the company is cheap. +2
Trends
Current periodCompared to+/- 
EOD-18.970MRQ-8.985-9.985
MRQ-8.985TTM0.373-9.358
TTM0.373YOY-13.799+14.172
TTM0.3735Y-29.447+29.820
5Y-29.44710Y-14.724-14.724
Compared to industry (Specialty Industrial Machinery)
PeriodCompanyIndustry (mean)+/- 
EOD-18.9706.724-25.694
MRQ-8.9856.304-15.289
TTM0.3732.685-2.312
YOY-13.7991.711-15.510
5Y-29.4471.522-30.969
10Y-14.7241.275-15.999
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 Taier Heavy Industry 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 1.80 means the investor is paying ¥1.80 for each ¥1 in book value.

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

  • The EOD is 3.793. Based on the equity, the company is fair priced.
  • The MRQ is 1.796. Based on the equity, the company is underpriced. +1
  • The TTM is 2.026. Based on the equity, the company is underpriced. +1
Trends
Current periodCompared to+/- 
EOD3.793MRQ1.796+1.996
MRQ1.796TTM2.026-0.230
TTM2.026YOY2.068-0.042
TTM2.0265Y1.919+0.108
5Y1.91910Y2.969-1.050
Compared to industry (Specialty Industrial Machinery)
PeriodCompanyIndustry (mean)+/- 
EOD3.7932.291+1.502
MRQ1.7962.019-0.223
TTM2.0262.126-0.100
YOY2.0682.198-0.130
5Y1.9192.472-0.553
10Y2.9692.900+0.069
4.6.2. Total Gains per Share
3rd party ad coffee SUPPORTERis ad-free.

6. Financial Statements




6.1. Latest Balance Sheet

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

Summary
Total Assets2,522,084
Total Liabilities1,311,109
Total Stockholder Equity1,177,893
 As reported
Total Liabilities 1,311,109
Total Stockholder Equity+ 1,177,893
Total Assets = 2,522,084

Assets

Total Assets2,522,084
Total Current Assets1,932,358
Long-term Assets589,726
Total Current Assets
Cash And Cash Equivalents 321,906
Net Receivables 687,039
Inventory 567,861
Other Current Assets 13,185
Total Current Assets  (as reported)1,932,358
Total Current Assets  (calculated)1,589,991
+/- 342,366
Long-term Assets
Property Plant Equipment 266,633
Intangible Assets 139,092
Long-term Assets Other 47
Long-term Assets  (as reported)589,726
Long-term Assets  (calculated)405,771
+/- 183,955

Liabilities & Shareholders' Equity

Total Current Liabilities1,266,355
Long-term Liabilities44,754
Total Stockholder Equity1,177,893
Total Current Liabilities
Short Long Term Debt 57,727
Accounts payable 887,210
Other Current Liabilities 133,933
Total Current Liabilities  (as reported)1,266,355
Total Current Liabilities  (calculated)1,078,869
+/- 187,486
Long-term Liabilities
Long term Debt 2,604
Capital Lease Obligations Min Short Term Debt18,956
Long-term Liabilities  (as reported)44,754
Long-term Liabilities  (calculated)21,559
+/- 23,194
Total Stockholder Equity
Retained Earnings 35,009
Total Stockholder Equity (as reported)1,177,893
Total Stockholder Equity (calculated)35,009
+/- 1,142,884
Other
Capital Stock504,702
Common Stock Shares Outstanding 504,702
Net Invested Capital 1,238,223
Net Working Capital 666,003
Property Plant and Equipment Gross 266,633



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 
156,110
290,686
429,978
412,436
486,583
488,524
975,079
959,120
978,421
1,063,088
1,038,754
1,194,385
1,225,680
1,170,840
1,207,582
1,228,569
1,298,589
1,234,423
1,565,849
1,630,297
1,742,719
1,651,591
1,695,104
1,758,389
1,703,921
1,705,815
1,740,270
1,737,729
1,714,085
1,730,792
1,769,209
1,756,863
1,749,326
1,800,091
1,765,644
1,810,739
1,861,599
1,996,386
1,961,329
1,910,754
2,099,786
2,223,909
2,172,913
2,241,553
2,193,835
2,190,150
2,076,748
2,114,603
2,147,250
2,061,747
2,066,606
2,225,697
2,293,451
2,598,025
2,622,342
2,596,923
2,587,030
2,544,500
2,577,274
2,552,753
2,511,721
2,478,062
2,449,702
2,431,394
2,522,084
2,522,0842,431,3942,449,7022,478,0622,511,7212,552,7532,577,2742,544,5002,587,0302,596,9232,622,3422,598,0252,293,4512,225,6972,066,6062,061,7472,147,2502,114,6032,076,7482,190,1502,193,8352,241,5532,172,9132,223,9092,099,7861,910,7541,961,3291,996,3861,861,5991,810,7391,765,6441,800,0911,749,3261,756,8631,769,2091,730,7921,714,0851,737,7291,740,2701,705,8151,703,9211,758,3891,695,1041,651,5911,742,7191,630,2971,565,8491,234,4231,298,5891,228,5691,207,5821,170,8401,225,6801,194,3851,038,7541,063,088978,421959,120975,079488,524486,583412,436429,978290,686156,110
   > 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
1,353,232
1,541,729
1,708,667
1,657,374
1,743,382
1,702,863
1,700,678
1,597,367
1,644,208
1,678,830
1,587,466
1,600,977
1,766,746
1,831,569
2,124,666
2,146,926
2,104,192
2,086,185
1,964,594
1,958,259
1,918,331
1,875,346
1,845,718
1,827,381
1,815,311
1,932,358
1,932,3581,815,3111,827,3811,845,7181,875,3461,918,3311,958,2591,964,5942,086,1852,104,1922,146,9262,124,6661,831,5691,766,7461,600,9771,587,4661,678,8301,644,2081,597,3671,700,6781,702,8631,743,3821,657,3741,708,6671,541,7291,353,232000000000000000000000000000000000000000
       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
90,098
199,821
275,728
242,884
301,907
223,877
313,214
242,623
252,370
268,149
256,993
236,520
305,580
264,614
526,907
537,120
502,325
447,501
385,163
362,927
330,392
280,829
375,153
302,976
341,391
321,906
321,906341,391302,976375,153280,829330,392362,927385,163447,501502,325537,120526,907264,614305,580236,520256,993268,149252,370242,623313,214223,877301,907242,884275,728199,82190,098000000000000000000000000000000000000000
       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
1,000
0
0
0
0
0
0
4,990
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
00000000000000004,9900000001,00000000000000000000000000000000000000000000
       Net Receivables 
43,039
92,248
119,404
115,754
143,344
121,579
101,136
81,848
97,775
143,342
166,399
209,507
233,566
252,040
267,028
327,843
375,536
439,653
499,692
485,513
487,027
490,063
507,294
503,453
522,427
481,140
531,414
578,809
600,204
539,950
592,293
647,111
658,294
568,748
606,879
626,174
650,045
606,551
595,199
642,601
681,586
834,055
488,263
535,857
562,895
788,842
705,103
710,029
769,116
795,609
786,058
852,482
904,647
979,376
946,078
963,260
973,745
1,016,918
675,729
1,041,650
1,031,463
695,195
725,913
667,182
687,039
687,039667,182725,913695,1951,031,4631,041,650675,7291,016,918973,745963,260946,078979,376904,647852,482786,058795,609769,116710,029705,103788,842562,895535,857488,263834,055681,586642,601595,199606,551650,045626,174606,879568,748658,294647,111592,293539,950600,204578,809531,414481,140522,427503,453507,294490,063487,027485,513499,692439,653375,536327,843267,028252,040233,566209,507166,399143,34297,77581,848101,136121,579143,344115,754119,40492,24843,039
       Other Current Assets 
8,307
10,129
11,337
13,727
7,285
13,524
10,474
4,122
5,201
3,062
2,550
10,070
11,793
13,160
45,013
67,968
72,104
2,773
4,802
9,557
19,100
3,949
3,394
4,918
7,096
6,649
5,644
6,427
5,692
4,285
5,217
3,713
6,993
4,360
2,894
6,566
7,757
15,457
52,955
37,369
38,974
22,327
7,015
6,425
5,859
70,943
94,802
114,411
109,815
29,203
43,124
52,631
67,063
42,698
46,155
47,587
66,022
36,450
8,485
39,371
74,640
14,574
12,711
17,011
13,185
13,18517,01112,71114,57474,64039,3718,48536,45066,02247,58746,15542,69867,06352,63143,12429,203109,815114,41194,80270,9435,8596,4257,01522,32738,97437,36952,95515,4577,7576,5662,8944,3606,9933,7135,2174,2855,6926,4275,6446,6497,0964,9183,3943,94919,1009,5574,8022,77372,10467,96845,01313,16011,79310,0702,5503,0625,2014,12210,47413,5247,28513,72711,33710,1298,307
   > 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
515,539
498,171
490,973
489,472
479,381
470,395
468,420
474,281
465,629
458,950
461,881
473,360
475,415
492,732
500,845
579,905
619,015
634,423
636,375
632,344
622,321
616,083
589,726
589,726616,083622,321632,344636,375634,423619,015579,905500,845492,732475,415473,360461,881458,950465,629474,281468,420470,395479,381489,472490,973498,171515,539000000000000000000000000000000000000000000
       Property Plant Equipment 
35,664
58,669
79,224
104,355
75,834
128,279
81,284
169,822
154,569
260,277
257,223
356,121
310,030
374,757
324,416
383,648
309,300
390,869
342,714
406,125
351,611
413,809
351,812
362,828
379,954
378,043
370,630
362,771
362,346
358,635
349,333
340,572
328,943
313,583
306,490
301,913
296,401
290,101
281,817
279,424
280,487
277,992
276,661
271,125
265,678
258,248
249,367
242,053
241,470
240,375
233,112
229,785
232,377
248,738
251,306
265,723
271,942
329,863
367,817
377,022
377,873
282,482
278,532
275,033
266,633
266,633275,033278,532282,482377,873377,022367,817329,863271,942265,723251,306248,738232,377229,785233,112240,375241,470242,053249,367258,248265,678271,125276,661277,992280,487279,424281,817290,101296,401301,913306,490313,583328,943340,572349,333358,635362,346362,771370,630378,043379,954362,828351,812413,809351,611406,125342,714390,869309,300383,648324,416374,757310,030356,121257,223260,277154,569169,82281,284128,27975,834104,35579,22458,66935,664
       Goodwill 
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
21,325
21,325
21,325
14,825
14,825
14,825
14,825
6,825
6,825
6,825
6,825
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
000000000000000000000000000000006,8256,8256,8256,82514,82514,82514,82514,82521,32521,32521,3250000000000000000000000
       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
175,406
175,377
149,812
150,237
149,826
148,538
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
00000000000000000000148,538149,826150,237149,812175,377175,406000000000000000000000000000000000000000
       Intangible Assets 
5,591
5,495
29,358
46
52,804
43
58,996
41
58,643
2,575
60,498
2,445
95,755
2,294
95,167
2,212
94,482
2,378
93,431
2,306
92,709
0
86,707
88,807
88,332
82,156
81,718
81,220
80,759
72,312
71,812
71,312
71,034
70,598
70,121
69,437
68,754
68,121
67,436
81,960
81,579
72,810
72,085
12,785
59,865
62,188
61,408
60,644
60,249
60,138
59,407
59,041
58,300
57,558
56,818
56,388
66,965
66,875
67,186
65,812
64,691
147,102
143,460
141,687
139,092
139,092141,687143,460147,10264,69165,81267,18666,87566,96556,38856,81857,55858,30059,04159,40760,13860,24960,64461,40862,18859,86512,78572,08572,81081,57981,96067,43668,12168,75469,43770,12170,59871,03471,31271,81272,31280,75981,22081,71882,15688,33288,80786,707092,7092,30693,4312,37894,4822,21295,1672,29495,7552,44560,4982,57558,6434158,9964352,8044629,3585,4955,591
       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
131,000
131,000
131,000
131,000
131,000
131,000
241,470
0
0
0
0
653
1,176
0
1,636
5,589
5,589
4,997
0
3,123
0
47
47
474703,12304,9975,5895,5891,63601,1766530000241,470131,000131,000131,000131,000131,000131,000000000000000000000000000000000000000000000
> Total Liabilities 
117,599
187,057
271,404
229,720
290,185
284,602
183,100
181,549
187,146
260,415
216,041
368,404
397,411
327,118
377,798
380,040
434,744
378,982
636,107
696,694
809,360
724,991
754,027
788,743
617,654
499,159
531,179
529,455
502,649
519,381
554,425
535,092
524,162
577,930
540,757
579,740
636,309
862,255
820,251
758,085
944,308
1,074,706
1,024,823
1,093,763
1,037,552
1,014,104
905,089
971,438
998,859
895,858
893,885
1,036,140
1,141,901
1,223,815
1,247,613
1,303,037
1,295,839
1,282,191
1,312,160
1,283,684
1,249,753
1,257,081
1,225,431
1,215,869
1,311,109
1,311,1091,215,8691,225,4311,257,0811,249,7531,283,6841,312,1601,282,1911,295,8391,303,0371,247,6131,223,8151,141,9011,036,140893,885895,858998,859971,438905,0891,014,1041,037,5521,093,7631,024,8231,074,706944,308758,085820,251862,255636,309579,740540,757577,930524,162535,092554,425519,381502,649529,455531,179499,159617,654788,743754,027724,991809,360696,694636,107378,982434,744380,040377,798327,118397,411368,404216,041260,415187,146181,549183,100284,602290,185229,720271,404187,057117,599
   > Total Current Liabilities 
100,449
184,057
264,954
223,270
234,056
197,083
157,570
155,549
161,146
224,615
180,241
332,604
361,811
286,077
337,516
340,417
345,729
290,691
303,818
361,112
470,414
381,541
407,655
467,962
411,836
466,368
499,075
498,038
471,921
489,340
525,072
506,426
496,184
550,639
514,153
553,824
601,080
827,714
786,352
724,919
911,830
1,042,843
987,604
1,057,246
1,001,727
972,399
863,060
926,267
954,400
849,261
848,288
998,197
1,104,966
1,168,727
1,193,549
1,227,830
1,206,288
1,199,123
1,197,892
1,181,273
1,163,684
1,213,218
1,183,601
1,169,660
1,266,355
1,266,3551,169,6601,183,6011,213,2181,163,6841,181,2731,197,8921,199,1231,206,2881,227,8301,193,5491,168,7271,104,966998,197848,288849,261954,400926,267863,060972,3991,001,7271,057,246987,6041,042,843911,830724,919786,352827,714601,080553,824514,153550,639496,184506,426525,072489,340471,921498,038499,075466,368411,836467,962407,655381,541470,414361,112303,818290,691345,729340,417337,516286,077361,811332,604180,241224,615161,146155,549157,570197,083234,056223,270264,954184,057100,449
       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
321,220
381,000
254,780
235,913
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0000000000000000000235,913254,780381,000321,220000000000000000000000000000000000000000000
       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
321,220
381,000
254,780
235,913
282,140
243,341
233,482
182,325
162,318
178,094
148,088
119,330
144,329
149,055
134,061
79,025
84,037
70,061
70,091
66,290
66,255
54,800
57,727
57,72754,80066,25566,29070,09170,06184,03779,025134,061149,055144,329119,330148,088178,094162,318182,325233,482243,341282,140235,913254,780381,000321,220000000000000000000000000000000000000000000
       Accounts payable 
26,240
48,782
115,566
96,768
95,331
115,191
107,475
117,278
133,399
150,099
161,090
191,325
226,756
207,239
221,383
244,177
248,921
228,769
245,047
253,331
290,848
264,665
253,978
270,162
276,867
310,788
311,940
347,902
353,986
308,446
299,321
262,614
285,362
292,459
305,823
326,508
362,137
455,537
401,615
428,801
514,110
550,635
513,285
503,612
580,879
573,566
417,654
482,719
518,592
517,514
531,094
637,800
793,294
874,851
881,895
911,333
915,360
762,568
752,572
767,967
747,207
770,520
769,284
791,257
887,210
887,210791,257769,284770,520747,207767,967752,572762,568915,360911,333881,895874,851793,294637,800531,094517,514518,592482,719417,654573,566580,879503,612513,285550,635514,110428,801401,615455,537362,137326,508305,823292,459285,362262,614299,321308,446353,986347,902311,940310,788276,867270,162253,978264,665290,848253,331245,047228,769248,921244,177221,383207,239226,756191,325161,090150,099133,399117,278107,475115,19195,33196,768115,56648,78226,240
       Other Current Liabilities 
69,209
99,275
122,288
98,802
104,725
57,892
50,095
30,271
27,747
34,516
19,151
71,279
75,055
78,838
116,133
80,240
70,808
46,922
58,771
37,781
39,566
46,876
43,677
39,799
46,969
47,580
39,136
42,137
37,935
50,894
45,751
47,912
44,921
57,280
57,431
52,415
64,043
112,271
104,837
113,088
130,716
102,671
135,052
131,670
142,783
116,179
140,746
154,279
175,959
93,899
130,123
131,720
128,735
91,159
120,791
100,349
117,871
308,077
208,427
262,862
280,731
173,167
148,577
142,889
133,933
133,933142,889148,577173,167280,731262,862208,427308,077117,871100,349120,79191,159128,735131,720130,12393,899175,959154,279140,746116,179142,783131,670135,052102,671130,716113,088104,837112,27164,04352,41557,43157,28044,92147,91245,75150,89437,93542,13739,13647,58046,96939,79943,67746,87639,56637,78158,77146,92270,80880,240116,13378,83875,05571,27919,15134,51627,74730,27150,09557,892104,72598,802122,28899,27569,209
   > 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
37,219
36,517
35,825
41,705
42,030
45,172
44,459
46,597
45,597
37,943
36,934
55,088
54,063
75,207
89,551
83,068
114,268
102,412
86,069
43,863
41,830
46,208
44,754
44,75446,20841,83043,86386,069102,412114,26883,06889,55175,20754,06355,08836,93437,94345,59746,59744,45945,17242,03041,70535,82536,51737,219000000000000000000000000000000000000000000
       Capital Lease Obligations Min Short Term Debt
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
-321,220
-381,000
-254,780
-235,913
0
0
0
0
0
0
0
546
539
10,883
10,981
15,521
23,996
22,297
20,892
18,106
17,352
20,401
18,956
18,95620,40117,35218,10620,89222,29723,99615,52110,98110,8835395460000000-235,913-254,780-381,000-321,220000000000000000000000000000000000000000000
       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
17,500
17,500
17,500
17,733
17,785
17,836
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0000000000000000017,83617,78517,73317,50017,50017,500000000000000000000000000000000000000000000
       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
945
850
756
661
567
472
3,476
3,382
4,370
4,550
4,362
4,036
3,943
3,850
7,706
7,560
7,288
11,469
9,049
0
0
9,858
0
0
0
0
00009,858009,04911,4697,2887,5607,7063,8503,9434,0364,3624,5504,3703,3823,476472567661756850945000000000000000000000000000000000000000
> Total Stockholder Equity
38,512
103,629
158,575
182,716
196,398
203,922
791,980
777,570
791,275
802,673
822,713
816,392
827,619
843,023
829,068
847,792
863,060
854,648
928,937
932,812
932,583
925,779
940,262
968,855
1,085,507
1,205,829
1,208,286
1,207,469
1,210,617
1,210,572
1,213,949
1,220,956
1,224,368
1,221,413
1,224,148
1,230,327
1,215,351
1,130,652
1,135,215
1,143,891
1,145,766
1,140,421
1,139,136
1,139,033
1,146,543
1,154,250
1,151,900
1,121,708
1,120,934
1,136,192
1,141,580
1,155,549
1,113,553
1,336,265
1,337,571
1,282,814
1,279,912
1,237,239
1,240,724
1,242,690
1,234,548
1,192,350
1,194,390
1,183,324
1,177,893
1,177,8931,183,3241,194,3901,192,3501,234,5481,242,6901,240,7241,237,2391,279,9121,282,8141,337,5711,336,2651,113,5531,155,5491,141,5801,136,1921,120,9341,121,7081,151,9001,154,2501,146,5431,139,0331,139,1361,140,4211,145,7661,143,8911,135,2151,130,6521,215,3511,230,3271,224,1481,221,4131,224,3681,220,9561,213,9491,210,5721,210,6171,207,4691,208,2861,205,8291,085,507968,855940,262925,779932,583932,812928,937854,648863,060847,792829,068843,023827,619816,392822,713802,673791,275777,570791,980203,922196,398182,716158,575103,62938,512
   Common Stock
10,980
78,000
78,000
78,000
78,000
78,000
104,000
104,000
104,000
104,000
104,000
104,000
104,000
104,000
104,000
104,000
104,000
104,000
104,000
187,200
187,200
187,200
187,238
191,069
207,355
224,675
224,675
224,675
224,675
224,675
224,675
224,675
449,351
449,351
449,351
449,351
449,351
449,351
449,351
449,351
449,351
449,351
449,351
447,020
447,020
447,020
447,020
447,020
447,020
447,020
447,020
447,020
447,020
504,702
504,702
504,702
504,702
504,702
0
0
504,702
0
0
0
0
0000504,70200504,702504,702504,702504,702504,702447,020447,020447,020447,020447,020447,020447,020447,020447,020447,020449,351449,351449,351449,351449,351449,351449,351449,351449,351449,351449,351224,675224,675224,675224,675224,675224,675224,675207,355191,069187,238187,200187,200187,200104,000104,000104,000104,000104,000104,000104,000104,000104,000104,000104,000104,000104,00078,00078,00078,00078,00078,00010,980
   Retained Earnings 
23,527
18,626
67,297
91,438
105,120
116,329
134,505
120,095
133,800
139,765
159,670
153,349
170,781
180,051
166,096
184,763
199,918
187,918
200,851
204,501
203,445
195,718
240,016
240,793
238,396
234,837
237,101
236,164
239,572
239,702
243,162
250,014
253,063
249,740
252,144
258,329
260,659
176,173
180,183
189,084
190,706
196,233
156,753
161,007
168,750
213,331
210,883
180,406
179,249
195,064
200,153
212,636
170,169
170,350
171,030
164,667
161,252
131,816
96,016
97,344
127,294
50,786
52,371
40,871
35,009
35,00940,87152,37150,786127,29497,34496,016131,816161,252164,667171,030170,350170,169212,636200,153195,064179,249180,406210,883213,331168,750161,007156,753196,233190,706189,084180,183176,173260,659258,329252,144249,740253,063250,014243,162239,702239,572236,164237,101234,837238,396240,793240,016195,718203,445204,501200,851187,918199,918184,763166,096180,051170,781153,349159,670139,765133,800120,095134,505116,329105,12091,43867,29718,62623,527
   Capital Surplus 00000000000000000000000000000000000000000000000000000000000000000
   Treasury Stock00000000000000000000000000000000000000000000000000000000000000000
   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
2,884
3,136
2,987
3,791
3,434
3,202
3,205
3,303
3,495
3,878
3,815
4,114
5,600
6,071
5,370
5,996
6,431
6,944
7,674
0
0
9,505
0
0
0
0
00009,505007,6746,9446,4315,9965,3706,0715,6004,1143,8153,8783,4953,3033,2053,2023,4343,7912,9873,1362,884000000000000000000000000000000000000000



6.3. Balance Sheets

Currency in CNY. All numbers in thousands.




6.4. Cash Flows

Currency in CNY. All numbers in thousands.