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

Canny Elevator Co Ltd
Buy, Hold or Sell?

Let's analyze Canny Elevator Co Ltd together

I guess you are interested in Canny Elevator 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 Canny Elevator 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 Canny Elevator Co Ltd

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

1. Quick Overview

1.1. Quick analysis of Canny Elevator Co Ltd (30 sec.)










1.2. What can you expect buying and holding a share of Canny Elevator 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?
72.5%

What is your share worth?

Current worth
¥4.35
Expected worth in 1 year
¥4.38
How sure are you?
95.0%

+ What do you gain per year?

Total Gains per Share
¥0.04
Return On Investment
0.5%

For what price can you sell your share?

Current Price per Share
¥7.63
Expected price per share
¥7.4260411311054 - ¥8.0067808219178
How sure are you?
50%
3rd party ad coffee SUPPORTERis ad-free.

2. Detailed Analysis

2.1. Valuation of Canny Elevator Co Ltd (5 min.)




Live pricePrice per Share (EOD)
¥7.63
Intrinsic Value Per Share
¥9.26 - ¥34.73
Total Value Per Share
¥13.60 - ¥39.08

2.2. Growth of Canny Elevator Co Ltd (5 min.)




Is Canny Elevator Co Ltd growing?

Current yearPrevious yearGrowGrow %
How rich?$477.5m$456.7m$19.4m4.1%

How much money is Canny Elevator Co Ltd making?

Current yearPrevious yearGrowGrow %
Making money$10.1m$14.4m-$4.2m-41.7%
Net Profit Margin7.4%8.8%--

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

2.3. Financial Health of Canny Elevator Co Ltd (5 min.)




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




  Industry Rankings (Specialty Industrial Machinery)  


Richest
#223 / 730

Most Revenue
#259 / 730

Most Profit
#251 / 730

Most Efficient
#281 / 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 Canny Elevator Co Ltd?

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

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

Speculation

The Price per Share of Canny Elevator Co Ltd is ¥7.63. 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 Canny Elevator 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 Canny Elevator 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 ¥4.35. 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 ¥0.09 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 Canny Elevator 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 Eps0.020.2%0.010.2%0.020.2%0.020.2%0.010.2%
Usd Book Value Change Per Share0.020.3%0.000.0%0.010.2%0.000.1%0.010.1%
Usd Dividend Per Share0.000.0%0.000.0%0.020.2%0.020.2%0.020.3%
Usd Total Gains Per Share0.020.3%0.000.0%0.030.4%0.020.3%0.030.4%
Usd Price Per Share0.92-0.93-1.15-1.12-1.38-
Price to Earnings Ratio12.60-37.72-16.87-36.16-34.31-
Price-to-Total Gains Ratio47.46-285.43-49.81-288.60-181.53-
Price to Book Ratio1.54-1.56-2.02-2.05-2.76-
Price-to-Total Gains Ratio47.46-285.43-49.81-288.60-181.53-

When do you get the money?

Usd Investment
$.00
Usd Price Per Share1.049125
Number of shares953
Gains per QuarterTrailing 12 Months5 Year
Usd Dividend Per Share0.000.02
Usd Book Value Change Per Share0.000.00
Usd Total Gains Per Share0.000.02
Gains per Quarter (953 shares)1.1621.32
Gains per Year (953 shares)4.6485.27
YearsReturn on Investment (TTM)Return on Investment (5Y)
 DividendBook Value gainTotal gainsDividendBook Value gainTotal gains
Broker costs---10---10
105-5681775
209013734160
3014520551245
40191027368330
50231534185415
602820410102500
703225478119585
803730546136670
904235615153755
1004640683170840

How sure are you?

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

Linear %
 Trailing 12 Months3Y5 Year10 YearALLTIME
  % % % % %
Earnings Per Share4.00.00.0100.0%12.00.00.0100.0%20.00.00.0100.0%39.01.00.097.5%58.01.00.098.3%
Book Value Change Per Share3.01.00.075.0%9.03.00.075.0%14.06.00.070.0%28.012.00.070.0%41.018.00.069.5%
Dividend per Share0.00.04.00.0%8.00.04.066.7%15.00.05.075.0%29.00.011.072.5%43.00.016.072.9%
Total Gains per Share3.01.00.075.0%11.01.00.091.7%19.01.00.095.0%38.02.00.095.0%55.04.00.093.2%
3rd party ad coffee SUPPORTERis ad-free.

3.2. Key Performance Indicators

The key performance indicators of Canny Elevator 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--0.1410.009+1490%0.089+59%0.032+334%0.049+188%
Book Value Per Share--4.3484.336+0%4.158+5%3.991+9%3.895+12%
Current Ratio--1.4461.4470%1.415+2%1.409+3%1.584-9%
Debt To Asset Ratio--0.5190.512+1%0.526-1%0.5200%0.452+15%
Debt To Equity Ratio--1.0801.056+2%1.115-3%1.090-1%0.867+25%
Dividend Per Share----0%0.123-100%0.130-100%0.158-100%
Enterprise Value--1594362034.6402913968781.465-45%5034404928.970-68%4656950677.360-66%6280799106.037-75%
Eps--0.1330.093+43%0.131+1%0.117+14%0.108+23%
Ev To Ebitda Ratio--infinfnan%infnan%infnan%infnan%
Ev To Sales Ratio--0.3910.706-45%1.077-64%1.074-64%1.754-78%
Free Cash Flow Per Share--0.4990.159+214%0.217+130%0.156+220%0.128+289%
Free Cash Flow To Equity Per Share--0.4990.159+214%0.085+486%0.093+435%0.095+425%
Gross Profit Margin--1.0001.0000%1.0000%1.0000%1.0000%
Intrinsic Value_10Y_max--34.728--------
Intrinsic Value_10Y_min--9.256--------
Intrinsic Value_1Y_max--1.049--------
Intrinsic Value_1Y_min--0.587--------
Intrinsic Value_3Y_max--5.005--------
Intrinsic Value_3Y_min--2.068--------
Intrinsic Value_5Y_max--11.194--------
Intrinsic Value_5Y_min--3.873--------
Market Cap6094737057.920+12%5335891729.1605425754793.558-2%6703811370.720-20%6486541782.520-18%7996041322.484-33%
Net Profit Margin--0.1040.074+41%0.088+18%0.078+33%0.087+20%
Operating Margin----0%0.103-100%0.076-100%0.044-100%
Operating Ratio--1.5831.594-1%1.608-2%1.618-2%1.282+23%
Pb Ratio1.755+12%1.5361.564-2%2.017-24%2.053-25%2.764-44%
Pe Ratio14.391+12%12.59937.717-67%16.870-25%36.158-65%34.310-63%
Price Per Share7.630+12%6.6806.793-2%8.393-20%8.121-18%10.008-33%
Price To Free Cash Flow Ratio3.825+12%3.3492.939+14%-8.411+351%-3.779+213%12.268-73%
Price To Total Gains Ratio54.207+12%47.458285.429-83%49.813-5%288.602-84%181.531-74%
Quick Ratio--0.5110.854-40%1.137-55%1.128-55%0.984-48%
Return On Assets--0.0150.011+39%0.015-1%0.014+4%0.016-8%
Return On Equity--0.0310.022+41%0.032-3%0.030+3%0.030+2%
Total Gains Per Share--0.1410.009+1490%0.212-33%0.163-13%0.206-32%
Usd Book Value--477543124.726476216357.418+0%456723968.697+5%438304753.445+9%428030119.585+12%
Usd Book Value Change Per Share--0.0190.001+1490%0.012+59%0.004+334%0.007+188%
Usd Book Value Per Share--0.5980.596+0%0.572+5%0.549+9%0.536+12%
Usd Dividend Per Share----0%0.017-100%0.018-100%0.022-100%
Usd Enterprise Value--219224779.763400670707.451-45%692230677.733-68%640330718.137-66%863609877.080-75%
Usd Eps--0.0180.013+43%0.018+1%0.016+14%0.015+23%
Usd Free Cash Flow--54768039.51617457947.247+214%23812730.565+130%17088734.559+220%13369351.009+310%
Usd Free Cash Flow Per Share--0.0690.022+214%0.030+130%0.021+220%0.018+289%
Usd Free Cash Flow To Equity Per Share--0.0690.022+214%0.012+486%0.013+435%0.013+425%
Usd Market Cap838026345.464+12%733685112.760746041284.114-2%921774063.474-20%891899495.096-18%1099455681.842-33%
Usd Price Per Share1.049+12%0.9190.934-2%1.154-20%1.117-18%1.376-33%
Usd Profit--14557881.78910189365.509+43%14439747.832+1%12801822.539+14%11884390.638+22%
Usd Revenue--140151287.668151476782.920-7%164482927.079-15%160994209.044-13%137249712.004+2%
Usd Total Gains Per Share--0.0190.001+1490%0.029-33%0.022-13%0.028-32%
 EOD+4 -4MRQTTM+22 -13YOY+21 -175Y+23 -1510Y+20 -18

3.3 Fundamental Score

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

Penke's Stock Scanner

  
  
IndicatorConditionValue
Price to Earnings Ratio (EOD)Between0-1514.391
Price to Book Ratio (EOD)Between0-11.755
Net Profit Margin (MRQ)Greater than00.104
Operating Margin (MRQ)Greater than00.000
Quick Ratio (MRQ)Greater than10.511
Current Ratio (MRQ)Greater than11.446
Debt to Asset Ratio (MRQ)Less than10.519
Debt to Equity Ratio (MRQ)Less than11.080
Return on Equity (MRQ)Greater than0.150.031
Return on Assets (MRQ)Greater than0.050.015
Total4/10 (40.0%)

3.4 Technical Score

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

Penke's Symbol Scanner

  
  
IndicatorConditionValue
RsiGreater than5066.040
Ma 20Greater thanMa 507.103
Ma 50Greater thanMa 1006.688
Ma 100Greater thanMa 2006.109
OpenGreater thanClose7.780
Total4/5 (80.0%)

4. In-depth Analysis

4.1 About Canny Elevator Co Ltd

Canny Elevator Co., Ltd. engages in the research and development, manufacturing, production, sale, installation, repair, and maintenance of elevators in China. The company offers high speed, machine room less, panorama, hospital, freight, and home-use elevators; heavy-duty and public traffic type escalators; and moving walkways; as well as elevator accessories. It also provides Internet of Things equipment; special equipment; mechanical parking equipment and its installation; components and stainless steel steps for escalators and moving walkways; rail transit special equipment, and key systems and components; and installation, modification, and repair of special equipment. In addition, the company provides renovation, repair, and maintenance services; hoisting services; after-sales service and consulting services; building electronic engineering installation and parts sales; weight rental services; investment consulting services; foundation engineering, building curtain wall engineering, steel structure engineering, and decoration engineering services; and engineering consultation. Further, it engages in robotic investment; and electricity and heat production and supply. Its products are used in residential buildings, business buildings, hotels, and shopping centers, as well as large-scale public construction projects, such as hospitals, industrial plants, subways, high-speed rail, airports, and cultural and tourism scenic spots. The company also exports its products. Canny Elevator Co., Ltd. was founded in 1997 and is headquartered in Suzhou, China.

Fundamental data was last updated by Penke on 2024-12-09 00:39:03.

4.2 In-depth Summary

4.2.1. Financial Health Summary

Profitability Details
 Compared to previous yearCompared to industry
The company is making a profit.
Using its assets, the company is less efficient in making profit.
Using its investors money, the company is inefficient in making profit.
Operating Efficiency Details
 Compared to previous yearCompared to industry
The company is inefficient in keeping operating costs low.
Liquidity Details
 Compared to previous yearCompared to industry
The company is just able to pay all its short-term debts.
The company is just not able to pay all its short-term debts with the most liquid assets.
Solvency Details
 Compared to previous yearCompared to industry
The company is able to pay all its debts by selling its assets.
The company is 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 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 Canny Elevator Co Ltd earns for each ¥1 of revenue.

  • Above 10% is considered healthy but always compare Canny Elevator Co Ltd to the Specialty Industrial Machinery industry mean.
  • A Net Profit Margin of 10.4% means that ¥0.10 for each ¥1 in revenue is generated as profit.

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

  • The MRQ is 10.4%. The company is making a huge profit. +2
  • The TTM is 7.4%. The company is making a profit. +1
Trends
Current periodCompared to+/- 
MRQ10.4%TTM7.4%+3.0%
TTM7.4%YOY8.8%-1.4%
TTM7.4%5Y7.8%-0.4%
5Y7.8%10Y8.7%-0.9%
Compared to industry (Specialty Industrial Machinery)
PeriodCompanyIndustry (mean)+/- 
MRQ10.4%5.6%+4.8%
TTM7.4%5.1%+2.3%
YOY8.8%5.2%+3.6%
5Y7.8%4.7%+3.1%
10Y8.7%4.8%+3.9%
4.3.1.2. Return on Assets

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

  • Above 5% is considered healthy but always compare Canny Elevator Co Ltd to the Specialty Industrial Machinery industry mean.
  • 1.5% Return on Assets means that Canny Elevator Co Ltd generated ¥0.01 profit for each $1 in assets.

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

  • The MRQ is 1.5%. Using its assets, the company is less efficient in making profit.
  • The TTM is 1.1%. Using its assets, the company is less efficient in making profit.
Trends
Current periodCompared to+/- 
MRQ1.5%TTM1.1%+0.4%
TTM1.1%YOY1.5%-0.4%
TTM1.1%5Y1.4%-0.4%
5Y1.4%10Y1.6%-0.2%
Compared to industry (Specialty Industrial Machinery)
PeriodCompanyIndustry (mean)+/- 
MRQ1.5%1.0%+0.5%
TTM1.1%1.0%+0.1%
YOY1.5%1.0%+0.5%
5Y1.4%1.0%+0.4%
10Y1.6%1.1%+0.5%
4.3.1.3. Return on Equity

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

  • Above 15%-20% is considered healthy but always compare Canny Elevator Co Ltd to the Specialty Industrial Machinery industry mean.
  • 3.1% Return on Equity means Canny Elevator Co Ltd generated ¥0.03 for each ¥1 the owners (shareholders) invested.

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

  • The MRQ is 3.1%. Using its investors money, the company is inefficient in making profit. -1
  • The TTM is 2.2%. Using its investors money, the company is inefficient in making profit. -1
Trends
Current periodCompared to+/- 
MRQ3.1%TTM2.2%+0.9%
TTM2.2%YOY3.2%-1.0%
TTM2.2%5Y3.0%-0.8%
5Y3.0%10Y3.0%0.0%
Compared to industry (Specialty Industrial Machinery)
PeriodCompanyIndustry (mean)+/- 
MRQ3.1%2.4%+0.7%
TTM2.2%2.1%+0.1%
YOY3.2%2.2%+1.0%
5Y3.0%1.9%+1.1%
10Y3.0%2.2%+0.8%
3rd party ad coffee SUPPORTERis ad-free.

4.3.2. Operating Efficiency of Canny Elevator Co Ltd.

4.3.2. Operating Efficiency
4.3.2.1. Operating Margin

Measures how efficient Canny Elevator Co Ltd is operating .

  • Measures how much profit Canny Elevator 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 Canny Elevator 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 Canny Elevator Co Ltd:

  • The MRQ is 0.0%. The data is not here.
Trends
Current periodCompared to+/- 
MRQ-TTM-0.0%
TTM-YOY10.3%-10.3%
TTM-5Y7.6%-7.6%
5Y7.6%10Y4.4%+3.2%
Compared to industry (Specialty Industrial Machinery)
PeriodCompanyIndustry (mean)+/- 
MRQ-9.1%-9.1%
TTM-6.8%-6.8%
YOY10.3%6.1%+4.2%
5Y7.6%5.8%+1.8%
10Y4.4%5.3%-0.9%
4.3.2.2. Operating Ratio

Measures how efficient Canny Elevator Co Ltd is keeping operating costs low.

  • Below 1 is considered healthy (always compare to Specialty Industrial Machinery industry mean).
  • An Operation Ratio of 1.58 means that the operating costs are ¥1.58 for each ¥1 in net sales.

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

  • The MRQ is 1.583. The company is inefficient in keeping operating costs low. -1
  • The TTM is 1.594. The company is inefficient in keeping operating costs low. -1
Trends
Current periodCompared to+/- 
MRQ1.583TTM1.594-0.010
TTM1.594YOY1.608-0.014
TTM1.5945Y1.618-0.024
5Y1.61810Y1.282+0.336
Compared to industry (Specialty Industrial Machinery)
PeriodCompanyIndustry (mean)+/- 
MRQ1.5831.445+0.138
TTM1.5941.366+0.228
YOY1.6081.343+0.265
5Y1.6181.354+0.264
10Y1.2821.197+0.085
3rd party ad coffee SUPPORTERis ad-free.

4.4.3. Liquidity of Canny Elevator Co Ltd.

4.4.3. Liquidity
4.4.3.1. Current Ratio

Measures if Canny Elevator 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 1.45 means the company has ¥1.45 in assets for each ¥1 in short-term debts.

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

  • The MRQ is 1.446. The company is just able to pay all its short-term debts.
  • The TTM is 1.447. The company is just able to pay all its short-term debts.
Trends
Current periodCompared to+/- 
MRQ1.446TTM1.447-0.001
TTM1.447YOY1.415+0.033
TTM1.4475Y1.409+0.038
5Y1.40910Y1.584-0.175
Compared to industry (Specialty Industrial Machinery)
PeriodCompanyIndustry (mean)+/- 
MRQ1.4461.693-0.247
TTM1.4471.701-0.254
YOY1.4151.686-0.271
5Y1.4091.721-0.312
10Y1.5841.654-0.070
4.4.3.2. Quick Ratio

Measures if Canny Elevator 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 Canny Elevator Co Ltd to the Specialty Industrial Machinery industry mean.
  • A Quick Ratio of 0.51 means the company can pay off ¥0.51 for each ¥1 in debt (using most liquid assets).

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

  • The MRQ is 0.511. The company is just not able to pay all its short-term debts with the most liquid assets. -1
  • The TTM is 0.854. The company is just not able to pay all its short-term debts with the most liquid assets. -1
Trends
Current periodCompared to+/- 
MRQ0.511TTM0.854-0.343
TTM0.854YOY1.137-0.284
TTM0.8545Y1.128-0.275
5Y1.12810Y0.984+0.144
Compared to industry (Specialty Industrial Machinery)
PeriodCompanyIndustry (mean)+/- 
MRQ0.5110.726-0.215
TTM0.8540.809+0.045
YOY1.1370.884+0.253
5Y1.1280.956+0.172
10Y0.9840.967+0.017
3rd party ad coffee SUPPORTERis ad-free.

4.5.4. Solvency of Canny Elevator Co Ltd.

4.5.4. Solvency
4.5.4.1. Debt to Asset Ratio

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

  • Below 1 (100%) is considered healthy but always compare Canny Elevator Co Ltd to Specialty Industrial Machinery industry mean.
  • A Debt to Asset Ratio of 0.52 means that Canny Elevator Co Ltd assets are financed with 51.9% credit (debt) and the remaining percentage (100% - 51.9%) is financed by its owners/shareholders. 

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

  • The MRQ is 0.519. The company is able to pay all its debts by selling its assets. +1
  • The TTM is 0.512. The company is able to pay all its debts by selling its assets. +1
Trends
Current periodCompared to+/- 
MRQ0.519TTM0.512+0.007
TTM0.512YOY0.526-0.014
TTM0.5125Y0.520-0.008
5Y0.52010Y0.452+0.068
Compared to industry (Specialty Industrial Machinery)
PeriodCompanyIndustry (mean)+/- 
MRQ0.5190.490+0.029
TTM0.5120.491+0.021
YOY0.5260.506+0.020
5Y0.5200.502+0.018
10Y0.4520.495-0.043
4.5.4.2. Debt to Equity Ratio

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

  • Below 2 is considered healthy but always compare Canny Elevator Co Ltd to the Specialty Industrial Machinery industry mean.
  • A Debt to Equity ratio of 108.0% means that company has ¥1.08 debt for each ¥1 in shareholders equity.

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

  • The MRQ is 1.080. The company is able to pay all its debts with equity. +1
  • The TTM is 1.056. The company is able to pay all its debts with equity. +1
Trends
Current periodCompared to+/- 
MRQ1.080TTM1.056+0.024
TTM1.056YOY1.115-0.059
TTM1.0565Y1.090-0.034
5Y1.09010Y0.867+0.224
Compared to industry (Specialty Industrial Machinery)
PeriodCompanyIndustry (mean)+/- 
MRQ1.0800.963+0.117
TTM1.0560.959+0.097
YOY1.1151.038+0.077
5Y1.0901.075+0.015
10Y0.8671.053-0.186
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 Canny Elevator Co Ltd generates.

  • Above 15 is considered overpriced but always compare Canny Elevator Co Ltd to the Specialty Industrial Machinery industry mean.
  • A PE ratio of 12.60 means the investor is paying ¥12.60 for every ¥1 in earnings.

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

  • The EOD is 14.391. Based on the earnings, the company is underpriced. +1
  • The MRQ is 12.599. Based on the earnings, the company is underpriced. +1
  • The TTM is 37.717. Based on the earnings, the company is overpriced. -1
Trends
Current periodCompared to+/- 
EOD14.391MRQ12.599+1.792
MRQ12.599TTM37.717-25.118
TTM37.717YOY16.870+20.847
TTM37.7175Y36.158+1.559
5Y36.15810Y34.310+1.848
Compared to industry (Specialty Industrial Machinery)
PeriodCompanyIndustry (mean)+/- 
EOD14.39119.620-5.229
MRQ12.59918.125-5.526
TTM37.71719.321+18.396
YOY16.87018.587-1.717
5Y36.15821.755+14.403
10Y34.31027.976+6.334
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 Canny Elevator Co Ltd:

  • The EOD is 3.825. Based on how much money comes from the company's main activities, the company is cheap. +2
  • The MRQ is 3.349. Based on how much money comes from the company's main activities, the company is cheap. +2
  • The TTM is 2.939. Based on how much money comes from the company's main activities, the company is cheap. +2
Trends
Current periodCompared to+/- 
EOD3.825MRQ3.349+0.476
MRQ3.349TTM2.939+0.410
TTM2.939YOY-8.411+11.350
TTM2.9395Y-3.779+6.718
5Y-3.77910Y12.268-16.048
Compared to industry (Specialty Industrial Machinery)
PeriodCompanyIndustry (mean)+/- 
EOD3.8256.829-3.004
MRQ3.3496.646-3.297
TTM2.9392.685+0.254
YOY-8.4111.815-10.226
5Y-3.7791.475-5.254
10Y12.2681.243+11.025
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 Canny Elevator 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 1.54 means the investor is paying ¥1.54 for each ¥1 in book value.

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

  • The EOD is 1.755. Based on the equity, the company is underpriced. +1
  • The MRQ is 1.536. Based on the equity, the company is underpriced. +1
  • The TTM is 1.564. Based on the equity, the company is underpriced. +1
Trends
Current periodCompared to+/- 
EOD1.755MRQ1.536+0.218
MRQ1.536TTM1.564-0.028
TTM1.564YOY2.017-0.453
TTM1.5645Y2.053-0.489
5Y2.05310Y2.764-0.711
Compared to industry (Specialty Industrial Machinery)
PeriodCompanyIndustry (mean)+/- 
EOD1.7552.305-0.550
MRQ1.5362.027-0.491
TTM1.5642.145-0.581
YOY2.0172.208-0.191
5Y2.0532.472-0.419
10Y2.7642.886-0.122
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 Assets7,214,571
Total Liabilities3,741,530
Total Stockholder Equity3,463,621
 As reported
Total Liabilities 3,741,530
Total Stockholder Equity+ 3,463,621
Total Assets = 7,214,571

Assets

Total Assets7,214,571
Total Current Assets5,338,755
Long-term Assets1,875,815
Total Current Assets
Cash And Cash Equivalents 1,784,846
Short-term Investments 577,501
Net Receivables 1,309,234
Inventory 1,281,728
Other Current Assets 16,213
Total Current Assets  (as reported)5,338,755
Total Current Assets  (calculated)4,969,522
+/- 369,234
Long-term Assets
Property Plant Equipment 973,881
Intangible Assets 177,670
Long-term Assets  (as reported)1,875,815
Long-term Assets  (calculated)1,151,550
+/- 724,265

Liabilities & Shareholders' Equity

Total Current Liabilities3,691,673
Long-term Liabilities49,857
Total Stockholder Equity3,463,621
Total Current Liabilities
Accounts payable 1,682,731
Other Current Liabilities 101,774
Total Current Liabilities  (as reported)3,691,673
Total Current Liabilities  (calculated)1,784,505
+/- 1,907,168
Long-term Liabilities
Long-term Liabilities  (as reported)49,857
Long-term Liabilities  (calculated)0
+/- 49,857
Total Stockholder Equity
Retained Earnings 1,035,741
Total Stockholder Equity (as reported)3,463,621
Total Stockholder Equity (calculated)1,035,741
+/- 2,427,880
Other
Capital Stock798,786
Common Stock Shares Outstanding 798,786
Net Invested Capital 3,463,621
Net Working Capital 1,647,083
Property Plant and Equipment Gross 973,881



6.2. Balance Sheets Structured

Currency in CNY. All numbers in thousands.

 Trend2024-09-302024-06-302024-03-312023-12-312023-09-302023-06-302023-03-312022-12-312022-09-302022-06-302022-03-312021-12-312021-09-302021-06-302021-03-312020-12-312020-09-302020-06-302020-03-312019-12-312019-09-302019-06-302019-03-312018-12-312018-09-302018-06-302018-03-312017-12-312017-09-302017-06-302017-03-312016-12-312016-09-302016-06-302016-03-312015-12-312015-09-302015-06-302015-03-312014-12-312014-09-302014-06-302014-03-312013-12-312013-09-302013-06-302013-03-312012-12-312012-09-302012-06-302012-03-312011-12-312011-09-302011-06-302011-03-312010-12-312010-09-302010-06-302010-03-312009-12-312009-06-30
> Total Assets 
669,360
942,987
1,713,561
1,840,353
2,012,968
2,103,524
1,994,926
2,157,466
2,427,897
2,402,797
2,173,137
2,293,521
2,530,346
2,646,142
2,454,440
2,742,170
2,959,530
2,976,707
2,917,810
3,472,628
3,756,620
3,778,245
3,595,585
3,681,811
3,855,061
4,048,974
4,169,475
4,311,114
5,069,879
5,208,832
5,434,925
5,570,005
5,568,917
5,609,720
5,493,784
5,636,164
5,456,607
5,507,651
5,424,011
5,230,605
5,437,033
5,794,700
5,756,898
5,794,826
6,064,198
6,284,335
6,028,560
6,587,177
6,857,357
7,062,623
6,772,629
6,644,987
6,908,694
6,740,898
6,717,546
7,244,204
7,355,591
7,409,645
6,929,867
6,832,969
7,214,571
7,214,5716,832,9696,929,8677,409,6457,355,5917,244,2046,717,5466,740,8986,908,6946,644,9876,772,6297,062,6236,857,3576,587,1776,028,5606,284,3356,064,1985,794,8265,756,8985,794,7005,437,0335,230,6055,424,0115,507,6515,456,6075,636,1645,493,7845,609,7205,568,9175,570,0055,434,9255,208,8325,069,8794,311,1144,169,4754,048,9743,855,0613,681,8113,595,5853,778,2453,756,6203,472,6282,917,8102,976,7072,959,5302,742,1702,454,4402,646,1422,530,3462,293,5212,173,1372,402,7972,427,8972,157,4661,994,9262,103,5242,012,9681,840,3531,713,561942,987669,360
   > Total Current Assets 
430,792
705,619
1,474,832
1,584,918
1,753,071
1,784,544
1,649,058
1,778,201
1,990,398
1,906,188
1,672,587
1,735,788
1,924,782
1,976,013
1,755,793
1,951,363
2,127,692
2,080,397
1,944,781
2,406,920
2,448,397
2,280,625
2,051,922
2,126,100
2,274,375
2,296,162
2,431,044
2,500,760
3,113,835
3,165,732
3,405,370
3,597,692
3,685,775
3,705,754
3,613,355
3,790,778
3,617,226
3,691,720
3,621,277
3,452,069
3,655,731
3,969,575
3,962,094
3,959,291
4,209,090
4,448,899
4,198,550
4,766,461
5,007,136
5,232,875
4,894,508
4,782,376
5,038,450
4,878,813
4,841,092
5,387,152
5,450,950
5,490,761
5,024,601
4,934,391
5,338,755
5,338,7554,934,3915,024,6015,490,7615,450,9505,387,1524,841,0924,878,8135,038,4504,782,3764,894,5085,232,8755,007,1364,766,4614,198,5504,448,8994,209,0903,959,2913,962,0943,969,5753,655,7313,452,0693,621,2773,691,7203,617,2263,790,7783,613,3553,705,7543,685,7753,597,6923,405,3703,165,7323,113,8352,500,7602,431,0442,296,1622,274,3752,126,1002,051,9222,280,6252,448,3972,406,9201,944,7812,080,3972,127,6921,951,3631,755,7931,976,0131,924,7821,735,7881,672,5871,906,1881,990,3981,778,2011,649,0581,784,5441,753,0711,584,9181,474,832705,619430,792
       Cash And Cash Equivalents 
132,758
228,799
976,993
1,006,288
1,124,637
1,115,993
918,820
938,301
1,033,612
1,056,603
828,325
901,166
1,028,556
996,812
717,986
783,032
863,938
640,555
479,347
579,504
357,747
405,530
365,324
359,485
233,664
152,747
265,636
211,047
177,911
166,728
241,182
207,002
240,745
259,258
271,170
282,288
170,321
203,298
318,622
346,694
427,446
652,643
797,363
663,168
597,269
861,392
805,000
948,045
1,023,653
999,111
1,200,158
1,158,500
1,610,058
1,653,646
1,697,479
1,886,054
1,910,794
2,165,635
1,761,308
1,284,865
1,784,846
1,784,8461,284,8651,761,3082,165,6351,910,7941,886,0541,697,4791,653,6461,610,0581,158,5001,200,158999,1111,023,653948,045805,000861,392597,269663,168797,363652,643427,446346,694318,622203,298170,321282,288271,170259,258240,745207,002241,182166,728177,911211,047265,636152,747233,664359,485365,324405,530357,747579,504479,347640,555863,938783,032717,986996,8121,028,556901,166828,3251,056,6031,033,612938,301918,8201,115,9931,124,6371,006,288976,993228,799132,758
       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
1,505,000
100,000
1,365,000
30,000
865,000
0
880,301
759,441
822,366
1,072,081
1,023,574
735,769
805,221
704,885
942,792
361,960
348,331
303,512
246,446
215,874
250,731
233,075
286,948
272,451
607,632
577,501
577,501607,632272,451286,948233,075250,731215,874246,446303,512348,331361,960942,792704,885805,221735,7691,023,5741,072,081822,366759,441880,3010865,00030,0001,365,000100,0001,505,00000000000000000000000000000000000000
       Net Receivables 
134,093
180,822
202,769
219,780
237,416
216,262
244,282
297,732
361,077
336,816
372,185
400,429
423,574
460,498
547,501
563,758
607,081
536,274
640,803
624,385
627,328
582,183
647,521
667,264
744,277
741,737
888,313
1,010,205
1,101,581
1,014,313
1,180,302
1,190,694
1,205,873
1,166,054
1,226,328
1,270,510
1,204,933
1,205,559
1,249,689
1,329,762
1,384,498
1,328,489
1,224,021
1,336,603
1,382,892
1,323,738
1,391,330
1,568,044
1,738,995
1,713,982
1,721,515
1,769,941
1,936,785
1,875,429
1,749,057
1,941,620
1,914,785
1,672,431
1,716,704
1,369,741
1,309,234
1,309,2341,369,7411,716,7041,672,4311,914,7851,941,6201,749,0571,875,4291,936,7851,769,9411,721,5151,713,9821,738,9951,568,0441,391,3301,323,7381,382,8921,336,6031,224,0211,328,4891,384,4981,329,7621,249,6891,205,5591,204,9331,270,5101,226,3281,166,0541,205,8731,190,6941,180,3021,014,3131,101,5811,010,205888,313741,737744,277667,264647,521582,183627,328624,385640,803536,274607,081563,758547,501460,498423,574400,429372,185336,816361,077297,732244,282216,262237,416219,780202,769180,822134,093
       Inventory 
163,941
307,239
307,109
373,476
409,370
470,693
506,112
563,692
617,068
531,985
496,099
460,888
502,646
538,711
518,017
630,561
691,720
693,568
634,631
712,031
770,322
759,911
687,077
706,351
744,434
777,257
717,395
675,599
668,245
645,998
643,848
683,978
664,341
643,045
618,626
721,846
845,797
914,974
870,318
904,175
948,792
1,081,370
1,146,486
1,110,880
1,130,122
1,213,723
1,239,379
1,413,161
1,509,682
1,493,723
1,532,774
1,429,452
1,166,150
1,070,513
1,159,918
1,289,908
1,375,928
1,216,888
1,256,149
1,259,674
1,281,728
1,281,7281,259,6741,256,1491,216,8881,375,9281,289,9081,159,9181,070,5131,166,1501,429,4521,532,7741,493,7231,509,6821,413,1611,239,3791,213,7231,130,1221,110,8801,146,4861,081,370948,792904,175870,318914,974845,797721,846618,626643,045664,341683,978643,848645,998668,245675,599717,395777,257744,434706,351687,077759,911770,322712,031634,631693,568691,720630,561518,017538,711502,646460,888496,099531,985617,068563,692506,112470,693409,370373,476307,109307,239163,941
       Other Current Assets 
0
-11,241
-12,040
-14,625
-18,352
-18,404
-20,156
-21,523
-21,360
-19,216
-24,023
-26,696
-29,995
-20,008
-27,711
-25,988
-35,048
210,000
190,000
491,000
693,000
533,000
352,000
393,000
552,000
624,421
559,699
603,910
1,166,097
1,338,694
1,340,038
1,516,018
1,574,817
1,637,397
1,497,231
1,516,134
1,396,176
1,367,889
1,182,647
871,438
894,995
26,771
34,783
26,274
26,725
26,471
27,072
31,990
29,920
83,267
78,102
76,151
21,945
32,779
18,765
18,840
16,369
148,859
17,990
16,070
16,213
16,21316,07017,990148,85916,36918,84018,76532,77921,94576,15178,10283,26729,92031,99027,07226,47126,72526,27434,78326,771894,995871,4381,182,6471,367,8891,396,1761,516,1341,497,2311,637,3971,574,8171,516,0181,340,0381,338,6941,166,097603,910559,699624,421552,000393,000352,000533,000693,000491,000190,000210,000-35,048-25,988-27,711-20,008-29,995-26,696-24,023-19,216-21,360-21,523-20,156-18,404-18,352-14,625-12,040-11,2410
   > Long-term Assets 
238,568
237,368
238,730
255,435
259,897
318,981
345,868
379,265
437,500
496,609
500,549
557,733
605,564
670,129
698,647
790,808
831,838
896,310
973,029
1,065,708
1,308,223
1,497,620
1,543,664
1,555,711
1,580,687
1,752,812
1,738,431
1,810,354
1,956,044
2,043,100
2,029,554
1,972,313
1,883,142
1,903,966
1,880,429
1,845,387
1,839,382
1,815,931
1,802,734
1,778,536
1,781,302
1,825,125
1,794,804
1,835,535
1,855,108
1,835,436
1,830,010
1,820,716
1,850,221
1,829,748
1,878,120
1,862,611
1,870,245
1,862,085
1,876,454
1,857,052
1,904,641
1,918,884
1,905,266
1,898,578
1,875,815
1,875,8151,898,5781,905,2661,918,8841,904,6411,857,0521,876,4541,862,0851,870,2451,862,6111,878,1201,829,7481,850,2211,820,7161,830,0101,835,4361,855,1081,835,5351,794,8041,825,1251,781,3021,778,5361,802,7341,815,9311,839,3821,845,3871,880,4291,903,9661,883,1421,972,3132,029,5542,043,1001,956,0441,810,3541,738,4311,752,8121,580,6871,555,7111,543,6641,497,6201,308,2231,065,708973,029896,310831,838790,808698,647670,129605,564557,733500,549496,609437,500379,265345,868318,981259,897255,435238,730237,368238,568
       Property Plant Equipment 
204,226
201,635
202,020
218,004
221,524
240,435
267,162
299,017
336,536
396,924
400,530
419,071
467,274
502,653
528,678
574,565
616,700
664,697
742,426
789,899
854,450
947,527
1,018,500
1,071,683
1,125,657
1,279,017
1,296,412
1,311,045
1,338,685
1,418,433
1,419,917
1,415,252
1,411,074
1,448,662
1,433,581
1,412,358
1,377,590
1,339,866
1,317,230
1,287,483
1,270,209
1,243,138
1,225,236
1,201,045
1,207,446
1,177,981
1,173,213
1,144,868
1,134,738
1,126,207
1,112,151
1,091,418
1,069,323
1,080,606
1,068,676
1,052,144
1,047,006
1,033,754
1,022,403
1,001,039
973,881
973,8811,001,0391,022,4031,033,7541,047,0061,052,1441,068,6761,080,6061,069,3231,091,4181,112,1511,126,2071,134,7381,144,8681,173,2131,177,9811,207,4461,201,0451,225,2361,243,1381,270,2091,287,4831,317,2301,339,8661,377,5901,412,3581,433,5811,448,6621,411,0741,415,2521,419,9171,418,4331,338,6851,311,0451,296,4121,279,0171,125,6571,071,6831,018,500947,527854,450789,899742,426664,697616,700574,565528,678502,653467,274419,071400,530396,924336,536299,017267,162240,435221,524218,004202,020201,635204,226
       Goodwill 
0
0
0
0
0
0
0
0
0
0
0
0
0
1,565
1,565
2,036
2,036
2,036
2,036
2,036
2,036
2,036
2,036
2,036
2,036
2,036
2,036
2,036
2,036
2,036
2,036
2,036
2,036
2,036
2,036
2,036
2,036
2,036
2,036
2,036
2,036
2,036
2,036
2,036
2,036
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
00000000000000002,0362,0362,0362,0362,0362,0362,0362,0362,0362,0362,0362,0362,0362,0362,0362,0362,0362,0362,0362,0362,0362,0362,0362,0362,0362,0362,0362,0362,0362,0361,5651,5650000000000000
       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
138,831
146,101
144,433
153,130
161,477
182,020
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
00000000000000000000182,020161,477153,130144,433146,101138,83100000000000000000000000000000000000
       Intangible Assets 
32,265
31,799
31,858
31,540
31,335
71,186
71,292
71,779
91,845
90,539
90,661
128,722
127,405
154,179
156,396
200,410
198,297
197,096
194,962
238,014
235,831
236,087
233,514
231,073
230,385
237,383
235,124
232,561
229,853
227,475
225,143
222,607
220,422
217,994
216,556
213,701
211,923
211,534
209,806
207,048
204,906
203,182
201,859
195,059
193,623
192,500
191,024
189,890
188,560
187,432
185,997
185,041
184,810
183,409
185,040
183,520
182,132
180,654
180,356
179,226
177,670
177,670179,226180,356180,654182,132183,520185,040183,409184,810185,041185,997187,432188,560189,890191,024192,500193,623195,059201,859203,182204,906207,048209,806211,534211,923213,701216,556217,994220,422222,607225,143227,475229,853232,561235,124237,383230,385231,073233,514236,087235,831238,014194,962197,096198,297200,410156,396154,179127,405128,72290,66190,53991,84571,77971,29271,18631,33531,54031,85831,79932,265
       Long-term Assets Other 
0
0
500
500
855
808
762
716
670
523
477
431
400
350
350
350
350
18,200
18,200
18,150
198,200
281,400
258,143
215,338
185,242
193,232
163,041
222,750
342,559
346,245
335,613
280,294
194,903
177,550
166,890
150,040
177,867
175,942
184,572
192,472
214,276
906,551
785,374
847,936
1,097,015
2,138,963
1,562,689
1,735,115
1,534,415
2,010,297
424,438
409,803
365,569
297,720
260,092
294,145
276,279
5,974
315,461
0
0
00315,4615,974276,279294,145260,092297,720365,569409,803424,4382,010,2971,534,4151,735,1151,562,6892,138,9631,097,015847,936785,374906,551214,276192,472184,572175,942177,867150,040166,890177,550194,903280,294335,613346,245342,559222,750163,041193,232185,242215,338258,143281,400198,20018,15018,20018,20035035035035040043147752367071676280885550050000
> Total Liabilities 
395,252
612,897
516,281
644,819
780,758
840,226
750,062
872,392
982,024
906,476
714,684
785,666
959,446
1,013,274
853,757
1,170,558
1,313,571
1,227,778
1,217,603
1,674,446
1,844,361
1,724,660
1,462,247
1,607,086
1,646,865
1,681,477
1,707,097
1,696,075
1,608,877
1,687,880
1,790,168
1,842,529
1,848,699
1,825,014
1,683,174
1,928,930
2,206,031
2,322,742
2,221,943
2,350,773
2,481,698
2,817,765
2,793,625
2,965,435
3,148,511
3,262,536
2,941,619
3,578,753
3,712,619
3,847,256
3,555,729
3,572,915
3,746,883
3,510,547
3,397,232
3,953,101
3,910,844
3,902,482
3,417,110
3,472,363
3,741,530
3,741,5303,472,3633,417,1103,902,4823,910,8443,953,1013,397,2323,510,5473,746,8833,572,9153,555,7293,847,2563,712,6193,578,7532,941,6193,262,5363,148,5112,965,4352,793,6252,817,7652,481,6982,350,7732,221,9432,322,7422,206,0311,928,9301,683,1741,825,0141,848,6991,842,5291,790,1681,687,8801,608,8771,696,0751,707,0971,681,4771,646,8651,607,0861,462,2471,724,6601,844,3611,674,4461,217,6031,227,7781,313,5711,170,558853,7571,013,274959,446785,666714,684906,476982,024872,392750,062840,226780,758644,819516,281612,897395,252
   > Total Current Liabilities 
347,136
605,074
508,637
634,009
767,977
827,475
737,369
857,588
964,284
888,387
695,935
766,386
939,421
991,390
831,670
1,143,370
1,264,034
1,177,792
1,161,551
1,585,135
1,754,250
1,634,367
1,372,312
1,515,955
1,555,140
1,582,876
1,608,020
1,596,502
1,509,894
1,590,099
1,692,685
1,740,097
1,747,395
1,724,599
1,583,643
1,830,288
2,108,279
2,219,996
2,118,131
2,243,022
2,374,003
2,713,713
2,724,099
2,897,519
3,081,991
3,197,670
2,876,184
3,515,187
3,650,665
3,786,628
3,496,292
3,513,522
3,688,993
3,452,201
3,340,332
3,897,049
3,856,716
3,901,710
3,366,208
3,421,136
3,691,673
3,691,6733,421,1363,366,2083,901,7103,856,7163,897,0493,340,3323,452,2013,688,9933,513,5223,496,2923,786,6283,650,6653,515,1872,876,1843,197,6703,081,9912,897,5192,724,0992,713,7132,374,0032,243,0222,118,1312,219,9962,108,2791,830,2881,583,6431,724,5991,747,3951,740,0971,692,6851,590,0991,509,8941,596,5021,608,0201,582,8761,555,1401,515,9551,372,3121,634,3671,754,2501,585,1351,161,5511,177,7921,264,0341,143,370831,670991,390939,421766,386695,935888,387964,284857,588737,369827,475767,977634,009508,637605,074347,136
       Short-term Debt 
55,000
17,000
17,000
0
0
0
0
0
0
0
0
0
0
4,000
4,000
0
0
0
0
0
0
0
0
0
0
0
0
0
0
301,487
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
117
150
95
95
108
108
864,316
1,033,293
649
833
660
1,200
987,641
828,922
0
0
00828,922987,6411,2006608336491,033,293864,3161081089595150117000000000000000301,487000000000000004,0004,000000000000017,00017,00055,000
       Short Long Term Debt 
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
561
0
0
0
000561000000000000000000000000000000000000000000000000000000000
       Accounts payable 
148,750
195,090
127,836
197,590
222,600
249,956
200,352
271,118
321,786
295,568
214,102
272,045
302,351
320,177
237,828
399,633
361,832
379,812
397,007
664,560
745,939
737,080
581,043
689,010
723,384
822,949
818,793
895,897
832,315
910,710
878,113
948,885
900,039
859,267
713,521
872,065
990,876
1,021,141
965,311
1,095,696
1,087,553
1,240,073
1,111,750
1,388,979
1,514,562
1,547,984
1,144,535
1,804,510
1,888,091
2,052,457
1,747,129
1,804,165
1,914,662
1,764,418
1,636,515
1,979,423
1,847,362
908,419
1,455,746
1,472,329
1,682,731
1,682,7311,472,3291,455,746908,4191,847,3621,979,4231,636,5151,764,4181,914,6621,804,1651,747,1292,052,4571,888,0911,804,5101,144,5351,547,9841,514,5621,388,9791,111,7501,240,0731,087,5531,095,696965,3111,021,141990,876872,065713,521859,267900,039948,885878,113910,710832,315895,897818,793822,949723,384689,010581,043737,080745,939664,560397,007379,812361,832399,633237,828320,177302,351272,045214,102295,568321,786271,118200,352249,956222,600197,590127,836195,090148,750
       Other Current Liabilities 
143,386
392,984
363,801
436,419
545,377
577,519
537,017
586,469
642,499
592,820
481,834
494,341
637,070
667,212
589,842
743,736
902,203
797,980
764,543
920,576
1,008,311
897,287
791,269
826,945
831,756
759,927
789,227
700,605
677,579
377,901
814,572
791,212
847,356
865,332
870,122
958,223
1,117,403
1,198,856
1,152,820
1,147,325
1,286,450
1,473,640
1,612,349
1,508,540
1,567,430
1,649,569
1,731,499
1,710,583
1,762,479
1,734,062
166,916
-396,839
-560,796
524,566
429,519
133,427
177,447
514,142
-444,947
102,971
101,774
101,774102,971-444,947514,142177,447133,427429,519524,566-560,796-396,839166,9161,734,0621,762,4791,710,5831,731,4991,649,5691,567,4301,508,5401,612,3491,473,6401,286,4501,147,3251,152,8201,198,8561,117,403958,223870,122865,332847,356791,212814,572377,901677,579700,605789,227759,927831,756826,945791,269897,2871,008,311920,576764,543797,980902,203743,736589,842667,212637,070494,341481,834592,820642,499586,469537,017577,519545,377436,419363,801392,984143,386
   > Long-term Liabilities 
48,116
7,822
7,644
10,810
12,781
12,751
12,693
14,805
17,740
18,088
18,749
19,280
20,025
21,885
22,088
27,188
49,536
49,986
56,053
89,310
90,111
90,294
89,935
91,132
91,724
98,601
99,077
99,573
98,983
97,782
97,483
102,431
101,304
100,415
99,530
98,642
97,751
102,745
103,811
107,751
107,696
104,051
69,526
67,916
66,520
64,866
65,435
63,566
61,954
60,628
59,437
59,393
57,890
58,345
56,901
56,052
54,129
772
50,902
51,227
49,857
49,85751,22750,90277254,12956,05256,90158,34557,89059,39359,43760,62861,95463,56665,43564,86666,52067,91669,526104,051107,696107,751103,811102,74597,75198,64299,530100,415101,304102,43197,48397,78298,98399,57399,07798,60191,72491,13289,93590,29490,11189,31056,05349,98649,53627,18822,08821,88520,02519,28018,74918,08817,74014,80512,69312,75112,78110,8107,6447,82248,116
       Other Liabilities 
0
6,223
6,044
7,823
7,586
7,349
6,924
6,874
8,297
8,001
7,705
7,408
7,111
7,885
7,589
11,793
33,102
32,723
56,053
89,310
90,111
90,294
89,935
91,132
91,725
98,601
99,077
99,573
98,983
97,782
97,483
102,431
101,304
100,415
99,530
98,642
97,751
102,745
103,811
107,751
107,696
104,051
69,526
67,916
66,520
64,866
65,435
63,566
61,954
60,628
59,437
59,393
57,890
0
55,699
54,661
53,261
0
0
0
0
000053,26154,66155,699057,89059,39359,43760,62861,95463,56665,43564,86666,52067,91669,526104,051107,696107,751103,811102,74597,75198,64299,530100,415101,304102,43197,48397,78298,98399,57399,07798,60191,72591,13289,93590,29490,11189,31056,05332,72333,10211,7937,5897,8857,1117,4087,7058,0018,2976,8746,9247,3497,5867,8236,0446,2230
       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
261
368
584
988
1,012
2,745
2,105
2,166
2,180
1,921
2,427
2,737
3,085
4,004
4,963
6,019
5,947
15,581
5,584
5,183
5,055
5,520
0
0
0
0
00005,5205,0555,1835,58415,5815,9476,0194,9634,0043,0852,7372,4271,9212,1802,1662,1052,7451,01298858436826100000000000000000000000000000000000
> Total Stockholder Equity
274,108
330,090
1,197,280
1,195,534
1,232,210
1,263,298
1,244,864
1,285,074
1,445,873
1,496,321
1,458,453
1,507,855
1,570,900
1,632,868
1,600,682
1,547,003
1,621,508
1,724,787
1,676,358
1,773,464
1,886,630
2,027,228
2,106,935
2,048,412
2,181,406
2,340,064
2,434,569
2,586,474
3,430,806
3,489,147
3,612,400
3,695,944
3,688,066
3,752,129
3,777,944
3,675,676
3,219,340
3,154,068
3,171,599
2,850,017
2,925,770
2,947,374
2,933,596
2,804,037
2,890,337
3,011,545
3,076,677
3,007,355
3,143,663
3,214,301
3,215,833
3,071,003
3,152,790
3,220,153
3,310,215
3,280,908
3,434,613
3,446,168
3,503,273
3,351,220
3,463,621
3,463,6213,351,2203,503,2733,446,1683,434,6133,280,9083,310,2153,220,1533,152,7903,071,0033,215,8333,214,3013,143,6633,007,3553,076,6773,011,5452,890,3372,804,0372,933,5962,947,3742,925,7702,850,0173,171,5993,154,0683,219,3403,675,6763,777,9443,752,1293,688,0663,695,9443,612,4003,489,1473,430,8062,586,4742,434,5692,340,0642,181,4062,048,4122,106,9352,027,2281,886,6301,773,4641,676,3581,724,7871,621,5081,547,0031,600,6821,632,8681,570,9001,507,8551,458,4531,496,3211,445,8731,285,0741,244,8641,263,2981,232,2101,195,5341,197,280330,090274,108
   Common Stock
100,000
100,000
133,500
160,200
160,200
160,200
240,300
240,300
251,735
252,480
378,720
378,720
380,670
380,670
380,670
380,670
380,670
380,670
739,214
739,214
739,214
738,600
738,600
738,600
738,600
738,600
738,600
738,600
797,653
797,653
797,653
797,653
797,653
797,653
797,653
797,653
797,653
797,653
797,653
797,653
797,653
797,653
797,653
797,653
797,653
797,653
797,653
797,653
797,653
797,653
797,653
797,653
797,969
798,002
798,074
798,239
798,682
798,781
798,786
0
0
00798,786798,781798,682798,239798,074798,002797,969797,653797,653797,653797,653797,653797,653797,653797,653797,653797,653797,653797,653797,653797,653797,653797,653797,653797,653797,653797,653797,653797,653797,653797,653738,600738,600738,600738,600738,600738,600738,600739,214739,214739,214380,670380,670380,670380,670380,670380,670378,720378,720252,480251,735240,300240,300160,200160,200160,200133,500100,000100,000
   Retained Earnings 
101,628
152,194
176,716
174,970
211,646
230,353
211,919
252,129
294,696
321,768
279,865
325,233
375,895
418,314
461,178
432,815
503,144
578,857
526,925
621,157
731,252
838,862
915,781
854,477
985,230
1,108,082
1,201,446
1,351,974
1,316,465
1,325,429
1,447,335
1,529,584
1,520,326
1,543,780
1,568,080
1,464,675
1,007,719
934,331
963,765
641,256
715,882
755,270
760,109
610,544
689,684
756,501
815,019
738,572
834,982
887,582
924,473
776,607
855,561
897,590
985,010
930,659
1,050,956
1,033,243
1,087,013
929,865
1,035,741
1,035,741929,8651,087,0131,033,2431,050,956930,659985,010897,590855,561776,607924,473887,582834,982738,572815,019756,501689,684610,544760,109755,270715,882641,256963,765934,3311,007,7191,464,6751,568,0801,543,7801,520,3261,529,5841,447,3351,325,4291,316,4651,351,9741,201,4461,108,082985,230854,477915,781838,862731,252621,157526,925578,857503,144432,815461,178418,314375,895325,233279,865321,768294,696252,129211,919230,353211,646174,970176,716152,194101,628
   Capital Surplus 0000000000000000000000000000000000000000000000000000000000000
   Treasury Stock0000000000000000000000000000000000000000000000000000000000000
   Other Stockholders Equity 
72,480
77,896
887,064
860,364
860,364
872,745
792,645
792,645
899,443
922,073
799,867
803,902
814,335
833,884
758,834
733,518
737,694
765,260
410,219
413,093
416,164
449,766
452,554
455,334
457,576
493,382
494,523
495,901
1,316,688
1,366,066
1,367,413
1,368,708
1,370,088
1,410,696
1,412,211
1,413,349
1,413,968
1,422,084
1,410,182
1,411,108
1,412,235
1,394,452
1,375,834
1,395,840
1,403,001
1,457,391
1,464,005
1,471,130
1,511,029
1,529,066
1,493,706
1,108,317
-84,267
1,126,121
-84,267
1,158,273
-7,348
1,205,570
-7,348
0
0
00-7,3481,205,570-7,3481,158,273-84,2671,126,121-84,2671,108,3171,493,7061,529,0661,511,0291,471,1301,464,0051,457,3911,403,0011,395,8401,375,8341,394,4521,412,2351,411,1081,410,1821,422,0841,413,9681,413,3491,412,2111,410,6961,370,0881,368,7081,367,4131,366,0661,316,688495,901494,523493,382457,576455,334452,554449,766416,164413,093410,219765,260737,694733,518758,834833,884814,335803,902799,867922,073899,443792,645792,645872,745860,364860,364887,06477,89672,480



6.3. Balance Sheets

Currency in CNY. All numbers in thousands.