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

Yunnan Lincang Xinyuan Germanium Industrial Co Ltd
Buy, Hold or Sell?

Let's analyze Yunnan Lincang Xinyuan Germanium Industrial Co Ltd together

I guess you are interested in Yunnan Lincang Xinyuan Germanium Industrial 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 Yunnan Lincang Xinyuan Germanium Industrial 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 Yunnan Lincang Xinyuan Germanium Industrial Co Ltd

I send you an email if I find something interesting about Yunnan Lincang Xinyuan Germanium Industrial Co Ltd.

1. Quick Overview

1.1. Quick analysis of Yunnan Lincang Xinyuan Germanium Industrial Co Ltd (30 sec.)










1.2. What can you expect buying and holding a share of Yunnan Lincang Xinyuan Germanium Industrial Co Ltd? (30 sec.)

How much money do you get?

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

What is your share worth?

Current worth
¥2.26
Expected worth in 1 year
¥2.25
How sure are you?
67.5%

+ What do you gain per year?

Total Gains per Share
¥0.06
Return On Investment
0.2%

For what price can you sell your share?

Current Price per Share
¥23.40
Expected price per share
¥16.25 - ¥29.60
How sure are you?
50%
3rd party ad coffee SUPPORTERis ad-free.

2. Detailed Analysis

2.1. Valuation of Yunnan Lincang Xinyuan Germanium Industrial Co Ltd (5 min.)




Live pricePrice per Share (EOD)
¥23.40
Intrinsic Value Per Share
¥-3.91 - ¥-1.53
Total Value Per Share
¥-1.64 - ¥0.73

2.2. Growth of Yunnan Lincang Xinyuan Germanium Industrial Co Ltd (5 min.)




Is Yunnan Lincang Xinyuan Germanium Industrial Co Ltd growing?

Current yearPrevious yearGrowGrow %
How rich?$203.5m$206.6m-$1.5m-0.8%

How much money is Yunnan Lincang Xinyuan Germanium Industrial Co Ltd making?

Current yearPrevious yearGrowGrow %
Making money$171.7k-$2.8m$2.9m1,743.0%
Net Profit Margin-0.2%-17.1%--

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

2.3. Financial Health of Yunnan Lincang Xinyuan Germanium Industrial Co Ltd (5 min.)




2.4. Comparing to competitors in the Other Industrial Metals & Mining industry (5 min.)




  Industry Rankings (Other Industrial Metals & Mining)  


Richest
#125 / 856

Most Revenue
#153 / 856

Most Profit
#141 / 856

Most Efficient
#633 / 856
3rd party ad coffee SUPPORTERis ad-free.

3. Summary and Key Metrics

3.1. What can you expect buying and holding a share of Yunnan Lincang Xinyuan Germanium Industrial Co Ltd?

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

First you should know what it really means to hold a share of Yunnan Lincang Xinyuan Germanium Industrial Co Ltd. And how you can make/lose money.

Speculation

The Price per Share of Yunnan Lincang Xinyuan Germanium Industrial Co Ltd is ¥23.40. 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 Yunnan Lincang Xinyuan Germanium Industrial 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 Yunnan Lincang Xinyuan Germanium Industrial 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 ¥2.26. Based on the TTM, the Book Value Change Per Share is ¥0.00 per quarter. Based on the YOY, the Book Value Change Per Share is ¥-0.03 per quarter.
  • You may receive quarterly/yearly dividend in the form of additional shares.
  • You may receive quarterly/yearly dividend in the form of cash. Based on the TTM the Dividend per Share is ¥0.02 per quarter.
Based on historical numbers we can estimate the returns while holding a share of Yunnan Lincang Xinyuan Germanium Industrial 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 Share1.50-1.64-1.47-1.54-1.67-
Price to Earnings Ratio787.79-425.05-582.27-272.91-312.19-
Price-to-Total Gains Ratio646.16--116.83--670.49--7,978.76--3,818.98-
Price to Book Ratio4.80-5.21-4.64-4.81-5.10-
Price-to-Total Gains Ratio646.16--116.83--670.49--7,978.76--3,818.98-

When do you get the money?

Usd Investment
$.00
Usd Price Per Share3.22452
Number of shares310
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 (310 shares)0.610.27
Gains per Year (310 shares)2.431.09
YearsReturn on Investment (TTM)Return on Investment (5Y)
 DividendBook Value gainTotal gainsDividendBook Value gainTotal gains
Broker costs---10---10
13-0-82-1-9
26-1-63-1-8
39-1-45-2-7
411-2-27-3-6
514-209-3-5
617-3210-4-4
720-3412-5-3
823-4614-5-2
926-4816-6-1
1029-41017-70

How sure are you?

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

Linear %
 Trailing 12 Months3Y5 Year10 YearALLTIME
  % % % % %
Earnings Per Share3.01.00.075.0%8.04.00.066.7%14.06.00.070.0%27.08.05.067.5%44.08.05.077.2%
Book Value Change Per Share2.02.00.050.0%5.07.00.041.7%10.010.00.050.0%22.018.00.055.0%38.019.00.066.7%
Dividend per Share4.00.00.0100.0%12.00.00.0100.0%20.00.00.0100.0%40.00.00.0100.0%55.00.02.096.5%
Total Gains per Share3.01.00.075.0%8.04.00.066.7%13.07.00.065.0%27.013.00.067.5%43.014.00.075.4%
3rd party ad coffee SUPPORTERis ad-free.

3.2. Key Performance Indicators

The key performance indicators of Yunnan Lincang Xinyuan Germanium Industrial 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---0.017-0.003-85%-0.031+83%-0.004-78%-0.003-85%
Book Value Per Share--2.2622.278-1%2.296-1%2.318-2%2.369-5%
Current Ratio--1.5291.386+10%1.470+4%1.501+2%0.935+64%
Debt To Asset Ratio--0.4550.433+5%0.390+17%0.361+26%0.292+56%
Debt To Equity Ratio--0.8860.811+9%0.676+31%0.605+46%0.452+96%
Dividend Per Share--0.0340.017+103%0.009+274%0.010+232%0.018+91%
Enterprise Value--5858053402.0806613076831.260-11%5988406138.438-2%6423851683.695-9%7276754146.615-19%
Eps--0.0030.002+81%-0.005+240%-0.001+121%0.005-27%
Ev To Ebitda Ratio--infinfnan%-88.357nan%infnan%infnan%
Ev To Sales Ratio--6.7349.249-27%11.865-43%11.189-40%17.000-60%
Free Cash Flow Per Share---0.041-0.089+119%-0.034-16%-0.033-20%-0.015-64%
Free Cash Flow To Equity Per Share---0.041-0.067+63%0.054-175%-0.006-86%0.023-275%
Gross Profit Margin--1.0001.0000%1.0000%1.0000%0.875+14%
Intrinsic Value_10Y_max---1.528--------
Intrinsic Value_10Y_min---3.906--------
Intrinsic Value_1Y_max---0.072--------
Intrinsic Value_1Y_min---0.241--------
Intrinsic Value_3Y_max---0.278--------
Intrinsic Value_3Y_min---0.858--------
Intrinsic Value_5Y_max---0.559--------
Intrinsic Value_5Y_min---1.619--------
Market Cap15283008000.000+54%7092883200.0007752534400.000-9%6945931200.000+2%7293293304.000-3%7938488289.500-11%
Net Profit Margin--0.010-0.002+115%-0.171+1754%-0.047+551%0.005+92%
Operating Margin---0.035-100%-0.0060%0.000-100%0.001-100%
Operating Ratio--1.8091.787+1%2.076-13%1.822-1%1.417+28%
Pb Ratio10.345+54%4.8015.209-8%4.638+4%4.8140%5.096-6%
Pe Ratio1697.439+54%787.786425.045+85%582.265+35%272.909+189%312.191+152%
Price Per Share23.400+54%10.86011.870-9%10.635+2%11.163-3%12.150-11%
Price To Free Cash Flow Ratio-143.308-115%-66.509-40.182-40%-31.775-52%53.404-225%89.828-174%
Price To Total Gains Ratio1392.283+54%646.162-116.830+118%-670.489+204%-7978.756+1335%-3818.984+691%
Quick Ratio--0.4520.374+21%0.246+83%0.318+42%0.339+33%
Return On Assets--0.0010.001+60%-0.008+1114%-0.002+313%0.001+17%
Return On Equity--0.0020.001+85%-0.014+993%-0.003+274%0.001+124%
Total Gains Per Share--0.0170.014+18%-0.022+233%0.006+163%0.015+11%
Usd Book Value--203569268.061205050630.428-1%206645080.167-1%208704316.571-2%213360749.712-5%
Usd Book Value Change Per Share---0.0020.000-85%-0.004+83%-0.001-78%0.000-85%
Usd Book Value Per Share--0.3120.314-1%0.316-1%0.319-2%0.326-5%
Usd Dividend Per Share--0.0050.002+103%0.001+274%0.001+232%0.002+91%
Usd Enterprise Value--807239758.807911281987.348-11%825202365.877-2%885206762.013-9%1002736721.404-19%
Usd Eps--0.0000.000+81%-0.001+240%0.000+121%0.001-27%
Usd Free Cash Flow---3673914.225-8036360.821+119%-3079070.208-16%-2943443.526-20%-1244884.111-66%
Usd Free Cash Flow Per Share---0.006-0.012+119%-0.005-16%-0.005-20%-0.002-64%
Usd Free Cash Flow To Equity Per Share---0.006-0.009+63%0.007-175%-0.001-86%0.003-275%
Usd Market Cap2105998502.400+54%977399304.9601068299240.320-9%957149319.360+2%1005015817.291-3%1093923686.293-11%
Usd Price Per Share3.225+54%1.4971.636-9%1.466+2%1.538-3%1.674-11%
Usd Profit--310172.998171790.456+81%-2822488.644+1010%-544167.483+275%185587.807+67%
Usd Revenue--29969784.06325434216.413+18%17488296.660+71%20477448.873+46%17561450.069+71%
Usd Total Gains Per Share--0.0020.002+18%-0.003+233%0.001+163%0.002+11%
 EOD+5 -3MRQTTM+22 -16YOY+21 -165Y+18 -2010Y+16 -23

3.3 Fundamental Score

Let's check the fundamental score of Yunnan Lincang Xinyuan Germanium Industrial Co Ltd based on Penke's default stock scanner.

Penke's Stock Scanner

  
  
IndicatorConditionValue
Price to Earnings Ratio (EOD)Between0-151,697.439
Price to Book Ratio (EOD)Between0-110.345
Net Profit Margin (MRQ)Greater than00.010
Operating Margin (MRQ)Greater than00.000
Quick Ratio (MRQ)Greater than10.452
Current Ratio (MRQ)Greater than11.529
Debt to Asset Ratio (MRQ)Less than10.455
Debt to Equity Ratio (MRQ)Less than10.886
Return on Equity (MRQ)Greater than0.150.002
Return on Assets (MRQ)Greater than0.050.001
Total4/10 (40.0%)

3.4 Technical Score

Let's check the technical score of Yunnan Lincang Xinyuan Germanium Industrial Co Ltd based on Penke's default Symbol scanner.

Penke's Symbol Scanner

  
  
IndicatorConditionValue
RsiGreater than5057.998
Ma 20Greater thanMa 5022.306
Ma 50Greater thanMa 10018.984
Ma 100Greater thanMa 20015.635
OpenGreater thanClose24.630
Total5/5 (100.0%)

4. In-depth Analysis

4.1 About Yunnan Lincang Xinyuan Germanium Industrial Co Ltd

Yunnan Lincang Xinyuan Germanium Industry Co.,LTD engages in the research and development, deep processing, and germanium mining in China. It offers germanium single crystals and chips for solar cells; ultra-high-purity germanium single crystals; high-purity germanium detectors; infrared optical germanium precision components; infrared thermal imaging cameras; high-end new germanium products; and indium phosphide single crystals and chips, as well as high-efficiency concentrating solar battery modules, high-purity germanium dioxide, organic germanium, zone-fused germanium, high-efficiency concentrating solar battery modules, optical fiber germanium tetrachloride, high-purity gallium arsenide single crystals and wafers, and indium phosphide single crystals and wafers. The company also engages in the mining, processing, and sale of coal. Yunnan Lincang Xinyuan Germanium Industry Co.,LTD was founded in 1998 and is based in Kunming, China.

Fundamental data was last updated by Penke on 2024-11-17 23:05:03.

4.2 In-depth Summary

4.2.1. Financial Health Summary

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

4.2.2. Valuation Summary

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

4.3 Financial Health

4.3.1. Profitability

4.3.1 Profitability
4.3.1.1. Net Profit Margin

Measures how much net profit Yunnan Lincang Xinyuan Germanium Industrial Co Ltd earns for each ¥1 of revenue.

  • Above 10% is considered healthy but always compare Yunnan Lincang Xinyuan Germanium Industrial Co Ltd to the Other Industrial Metals & Mining industry mean.
  • A Net Profit Margin of 1.0% means that ¥0.01 for each ¥1 in revenue is generated as profit.

Let's take a look of the Net Profit Margin trends of Yunnan Lincang Xinyuan Germanium Industrial Co Ltd:

  • The MRQ is 1.0%. The company is making a profit. +1
  • The TTM is -0.2%. The company is not making a profit/loss.
Trends
Current periodCompared to+/- 
MRQ1.0%TTM-0.2%+1.2%
TTM-0.2%YOY-17.1%+17.0%
TTM-0.2%5Y-4.7%+4.5%
5Y-4.7%10Y0.5%-5.2%
Compared to industry (Other Industrial Metals & Mining)
PeriodCompanyIndustry (mean)+/- 
MRQ1.0%-4.4%+5.4%
TTM-0.2%-7.6%+7.4%
YOY-17.1%-46.6%+29.5%
5Y-4.7%-173.8%+169.1%
10Y0.5%-670.0%+670.5%
4.3.1.2. Return on Assets

Shows how efficient Yunnan Lincang Xinyuan Germanium Industrial Co Ltd is using its assets to generate profit.

  • Above 5% is considered healthy but always compare Yunnan Lincang Xinyuan Germanium Industrial Co Ltd to the Other Industrial Metals & Mining industry mean.
  • 0.1% Return on Assets means that Yunnan Lincang Xinyuan Germanium Industrial Co Ltd generated ¥0.00 profit for each $1 in assets.

Let's take a look of the Return on Assets trends of Yunnan Lincang Xinyuan Germanium Industrial Co Ltd:

  • The MRQ is 0.1%. Using its assets, the company is inefficient in making profit. -1
  • The TTM is 0.1%. Using its assets, the company is inefficient in making profit. -1
Trends
Current periodCompared to+/- 
MRQ0.1%TTM0.1%+0.0%
TTM0.1%YOY-0.8%+0.9%
TTM0.1%5Y-0.2%+0.2%
5Y-0.2%10Y0.1%-0.2%
Compared to industry (Other Industrial Metals & Mining)
PeriodCompanyIndustry (mean)+/- 
MRQ0.1%-6.4%+6.5%
TTM0.1%-6.9%+7.0%
YOY-0.8%-6.5%+5.7%
5Y-0.2%-9.2%+9.0%
10Y0.1%-14.1%+14.2%
4.3.1.3. Return on Equity

Shows how efficient Yunnan Lincang Xinyuan Germanium Industrial Co Ltd is using its investors money to generate profit.

  • Above 15%-20% is considered healthy but always compare Yunnan Lincang Xinyuan Germanium Industrial Co Ltd to the Other Industrial Metals & Mining industry mean.
  • 0.2% Return on Equity means Yunnan Lincang Xinyuan Germanium Industrial Co Ltd generated ¥0.00 for each ¥1 the owners (shareholders) invested.

Let's take a look of the Return on Equity trends of Yunnan Lincang Xinyuan Germanium Industrial Co Ltd:

  • The MRQ is 0.2%. Using its investors money, the company is inefficient in making profit. -1
  • The TTM is 0.1%. Using its investors money, the company is inefficient in making profit. -1
Trends
Current periodCompared to+/- 
MRQ0.2%TTM0.1%+0.1%
TTM0.1%YOY-1.4%+1.5%
TTM0.1%5Y-0.3%+0.4%
5Y-0.3%10Y0.1%-0.4%
Compared to industry (Other Industrial Metals & Mining)
PeriodCompanyIndustry (mean)+/- 
MRQ0.2%-6.8%+7.0%
TTM0.1%-7.6%+7.7%
YOY-1.4%-7.2%+5.8%
5Y-0.3%-9.7%+9.4%
10Y0.1%-14.3%+14.4%
3rd party ad coffee SUPPORTERis ad-free.

4.3.2. Operating Efficiency of Yunnan Lincang Xinyuan Germanium Industrial Co Ltd.

4.3.2. Operating Efficiency
4.3.2.1. Operating Margin

Measures how efficient Yunnan Lincang Xinyuan Germanium Industrial Co Ltd is operating .

  • Measures how much profit Yunnan Lincang Xinyuan Germanium Industrial 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 Yunnan Lincang Xinyuan Germanium Industrial Co Ltd to the Other Industrial Metals & Mining 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 Yunnan Lincang Xinyuan Germanium Industrial Co Ltd:

  • The MRQ is 0.0%. The data is not here.
Trends
Current periodCompared to+/- 
MRQ-TTM3.5%-3.5%
TTM3.5%YOY-0.6%+4.1%
TTM3.5%5Y0.0%+3.5%
5Y0.0%10Y0.1%-0.1%
Compared to industry (Other Industrial Metals & Mining)
PeriodCompanyIndustry (mean)+/- 
MRQ--97.0%+97.0%
TTM3.5%-42.6%+46.1%
YOY-0.6%-49.7%+49.1%
5Y0.0%-272.8%+272.8%
10Y0.1%-629.6%+629.7%
4.3.2.2. Operating Ratio

Measures how efficient Yunnan Lincang Xinyuan Germanium Industrial Co Ltd is keeping operating costs low.

  • Below 1 is considered healthy (always compare to Other Industrial Metals & Mining 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 Yunnan Lincang Xinyuan Germanium Industrial Co Ltd:

  • The MRQ is 1.809. The company is inefficient in keeping operating costs low. -1
  • The TTM is 1.787. The company is inefficient in keeping operating costs low. -1
Trends
Current periodCompared to+/- 
MRQ1.809TTM1.787+0.022
TTM1.787YOY2.076-0.289
TTM1.7875Y1.822-0.035
5Y1.82210Y1.417+0.404
Compared to industry (Other Industrial Metals & Mining)
PeriodCompanyIndustry (mean)+/- 
MRQ1.8091.700+0.109
TTM1.7871.707+0.080
YOY2.0761.954+0.122
5Y1.8223.533-1.711
10Y1.4178.363-6.946
3rd party ad coffee SUPPORTERis ad-free.

4.4.3. Liquidity of Yunnan Lincang Xinyuan Germanium Industrial Co Ltd.

4.4.3. Liquidity
4.4.3.1. Current Ratio

Measures if Yunnan Lincang Xinyuan Germanium Industrial Co Ltd is able to pay off Short-term Debt.

  • Above 1.5 is considered healthy (always compare to Other Industrial Metals & Mining 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 Yunnan Lincang Xinyuan Germanium Industrial Co Ltd:

  • The MRQ is 1.529. The company is able to pay all its short-term debts. +1
  • The TTM is 1.386. The company is just able to pay all its short-term debts.
Trends
Current periodCompared to+/- 
MRQ1.529TTM1.386+0.143
TTM1.386YOY1.470-0.085
TTM1.3865Y1.501-0.116
5Y1.50110Y0.935+0.567
Compared to industry (Other Industrial Metals & Mining)
PeriodCompanyIndustry (mean)+/- 
MRQ1.5291.950-0.421
TTM1.3862.046-0.660
YOY1.4702.812-1.342
5Y1.5013.920-2.419
10Y0.9354.512-3.577
4.4.3.2. Quick Ratio

Measures if Yunnan Lincang Xinyuan Germanium Industrial 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 Yunnan Lincang Xinyuan Germanium Industrial Co Ltd to the Other Industrial Metals & Mining industry mean.
  • A Quick Ratio of 0.45 means the company can pay off ¥0.45 for each ¥1 in debt (using most liquid assets).

Let's take a look of the Quick Ratio trends of Yunnan Lincang Xinyuan Germanium Industrial Co Ltd:

  • The MRQ is 0.452. The company is just not able to pay all its short-term debts with the most liquid assets. -1
  • The TTM is 0.374. The company is just not able to pay all its short-term debts with the most liquid assets. -1
Trends
Current periodCompared to+/- 
MRQ0.452TTM0.374+0.078
TTM0.374YOY0.246+0.128
TTM0.3745Y0.318+0.056
5Y0.31810Y0.339-0.021
Compared to industry (Other Industrial Metals & Mining)
PeriodCompanyIndustry (mean)+/- 
MRQ0.4520.913-0.461
TTM0.3741.159-0.785
YOY0.2461.736-1.490
5Y0.3182.392-2.074
10Y0.3393.407-3.068
3rd party ad coffee SUPPORTERis ad-free.

4.5.4. Solvency of Yunnan Lincang Xinyuan Germanium Industrial Co Ltd.

4.5.4. Solvency
4.5.4.1. Debt to Asset Ratio

Measures how much % of Yunnan Lincang Xinyuan Germanium Industrial Co Ltd assets are financed with debt.

  • Below 1 (100%) is considered healthy but always compare Yunnan Lincang Xinyuan Germanium Industrial Co Ltd to Other Industrial Metals & Mining industry mean.
  • A Debt to Asset Ratio of 0.46 means that Yunnan Lincang Xinyuan Germanium Industrial Co Ltd assets are financed with 45.5% credit (debt) and the remaining percentage (100% - 45.5%) is financed by its owners/shareholders. 

Let's take a look of the Debt to Asset Ratio trends of Yunnan Lincang Xinyuan Germanium Industrial Co Ltd:

  • The MRQ is 0.455. The company is very able to pay all its debts by selling its assets. +2
  • The TTM is 0.433. The company is very able to pay all its debts by selling its assets. +2
Trends
Current periodCompared to+/- 
MRQ0.455TTM0.433+0.022
TTM0.433YOY0.390+0.044
TTM0.4335Y0.361+0.072
5Y0.36110Y0.292+0.070
Compared to industry (Other Industrial Metals & Mining)
PeriodCompanyIndustry (mean)+/- 
MRQ0.4550.200+0.255
TTM0.4330.200+0.233
YOY0.3900.180+0.210
5Y0.3610.228+0.133
10Y0.2920.261+0.031
4.5.4.2. Debt to Equity Ratio

Measures if Yunnan Lincang Xinyuan Germanium Industrial Co Ltd is able to pay off its debts by using shareholders equity.

  • Below 2 is considered healthy but always compare Yunnan Lincang Xinyuan Germanium Industrial Co Ltd to the Other Industrial Metals & Mining industry mean.
  • A Debt to Equity ratio of 88.6% means that company has ¥0.89 debt for each ¥1 in shareholders equity.

Let's take a look of the Debt to Equity Ratio trends of Yunnan Lincang Xinyuan Germanium Industrial Co Ltd:

  • The MRQ is 0.886. The company is very able to pay all its debts with equity. +2
  • The TTM is 0.811. The company is very able to pay all its debts with equity. +2
Trends
Current periodCompared to+/- 
MRQ0.886TTM0.811+0.075
TTM0.811YOY0.676+0.136
TTM0.8115Y0.605+0.206
5Y0.60510Y0.452+0.153
Compared to industry (Other Industrial Metals & Mining)
PeriodCompanyIndustry (mean)+/- 
MRQ0.8860.182+0.704
TTM0.8110.187+0.624
YOY0.6760.187+0.489
5Y0.6050.238+0.367
10Y0.4520.293+0.159
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 Yunnan Lincang Xinyuan Germanium Industrial Co Ltd generates.

  • Above 15 is considered overpriced but always compare Yunnan Lincang Xinyuan Germanium Industrial Co Ltd to the Other Industrial Metals & Mining industry mean.
  • A PE ratio of 787.79 means the investor is paying ¥787.79 for every ¥1 in earnings.

Let's take a look of the Price to Earnings Ratio trends of Yunnan Lincang Xinyuan Germanium Industrial Co Ltd:

  • The EOD is 1,697.439. Based on the earnings, the company is expensive. -2
  • The MRQ is 787.786. Based on the earnings, the company is expensive. -2
  • The TTM is 425.045. Based on the earnings, the company is expensive. -2
Trends
Current periodCompared to+/- 
EOD1,697.439MRQ787.786+909.653
MRQ787.786TTM425.045+362.740
TTM425.045YOY582.265-157.220
TTM425.0455Y272.909+152.136
5Y272.90910Y312.191-39.283
Compared to industry (Other Industrial Metals & Mining)
PeriodCompanyIndustry (mean)+/- 
EOD1,697.439-3.577+1,701.016
MRQ787.786-4.669+792.455
TTM425.045-5.105+430.150
YOY582.265-7.093+589.358
5Y272.909-10.583+283.492
10Y312.191-11.586+323.777
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 Yunnan Lincang Xinyuan Germanium Industrial Co Ltd:

  • The EOD is -143.308. Based on how much money comes from the company's main activities, the company is expensive. -2
  • The MRQ is -66.509. Based on how much money comes from the company's main activities, the company is expensive. -2
  • The TTM is -40.182. Based on how much money comes from the company's main activities, the company is expensive. -2
Trends
Current periodCompared to+/- 
EOD-143.308MRQ-66.509-76.798
MRQ-66.509TTM-40.182-26.327
TTM-40.182YOY-31.775-8.407
TTM-40.1825Y53.404-93.586
5Y53.40410Y89.828-36.423
Compared to industry (Other Industrial Metals & Mining)
PeriodCompanyIndustry (mean)+/- 
EOD-143.308-4.807-138.501
MRQ-66.509-5.544-60.965
TTM-40.182-5.880-34.302
YOY-31.775-7.722-24.053
5Y53.404-12.193+65.597
10Y89.828-15.452+105.280
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 Yunnan Lincang Xinyuan Germanium Industrial Co Ltd is to cheap or to expensive compared to its book value.

  • At or below 1 is considered healthy (always compare to Other Industrial Metals & Mining industry mean).
  • A PB ratio of 4.80 means the investor is paying ¥4.80 for each ¥1 in book value.

Let's take a look of the Price to Book Ratio trends of Yunnan Lincang Xinyuan Germanium Industrial Co Ltd:

  • The EOD is 10.345. Based on the equity, the company is expensive. -2
  • The MRQ is 4.801. Based on the equity, the company is fair priced.
  • The TTM is 5.209. Based on the equity, the company is overpriced. -1
Trends
Current periodCompared to+/- 
EOD10.345MRQ4.801+5.544
MRQ4.801TTM5.209-0.408
TTM5.209YOY4.638+0.571
TTM5.2095Y4.814+0.395
5Y4.81410Y5.096-0.282
Compared to industry (Other Industrial Metals & Mining)
PeriodCompanyIndustry (mean)+/- 
EOD10.3451.105+9.240
MRQ4.8011.241+3.560
TTM5.2091.390+3.819
YOY4.6381.840+2.798
5Y4.8142.538+2.276
10Y5.0963.102+1.994
4.6.2. Total Gains per Share
3rd party ad coffee SUPPORTERis ad-free.

6. Financial Statements




6.1. Latest Balance Sheet

Balance Sheet of 2024-06-30. Currency in CNY. All numbers in thousands.

Summary
Total Assets2,712,110
Total Liabilities1,234,830
Total Stockholder Equity1,393,382
 As reported
Total Liabilities 1,234,830
Total Stockholder Equity+ 1,393,382
Total Assets = 2,712,110

Assets

Total Assets2,712,110
Total Current Assets1,083,005
Long-term Assets1,629,106
Total Current Assets
Cash And Cash Equivalents 131,679
Net Receivables 319,931
Inventory 550,490
Other Current Assets 14,356
Total Current Assets  (as reported)1,083,005
Total Current Assets  (calculated)1,016,456
+/- 66,549
Long-term Assets
Property Plant Equipment 1,053,441
Intangible Assets 489,269
Long-term Assets Other 5,432
Long-term Assets  (as reported)1,629,106
Long-term Assets  (calculated)1,548,142
+/- 80,964

Liabilities & Shareholders' Equity

Total Current Liabilities708,465
Long-term Liabilities526,365
Total Stockholder Equity1,393,382
Total Current Liabilities
Short Long Term Debt 473,988
Accounts payable 183,397
Other Current Liabilities 1,378
Total Current Liabilities  (as reported)708,465
Total Current Liabilities  (calculated)658,763
+/- 49,702
Long-term Liabilities
Long term Debt 189,360
Capital Lease Obligations Min Short Term Debt4,205
Long-term Liabilities  (as reported)526,365
Long-term Liabilities  (calculated)193,565
+/- 332,800
Total Stockholder Equity
Retained Earnings 319,206
Total Stockholder Equity (as reported)1,393,382
Total Stockholder Equity (calculated)319,206
+/- 1,074,176
Other
Capital Stock653,120
Common Stock Shares Outstanding 653,120
Net Debt 531,668
Net Invested Capital 2,056,730
Net Working Capital 374,540
Property Plant and Equipment Gross 1,053,441



6.2. Balance Sheets Structured

Currency in CNY. All numbers in thousands.

 Trend2024-06-302024-03-312023-12-312023-09-302023-06-302023-03-312022-12-312022-09-302022-06-302022-03-312021-12-312021-09-302021-06-302021-03-312020-12-312020-09-302020-06-302020-03-312019-12-312019-09-302019-06-302019-03-312018-12-312018-09-302018-06-302018-03-312017-12-312017-09-302017-06-302017-03-312016-12-312016-09-302016-06-302016-03-312015-12-312015-09-302015-06-302015-03-312014-12-312014-09-302014-06-302014-03-312013-12-312013-09-302013-06-302013-03-312012-12-312012-09-302012-06-302012-03-312011-12-312011-09-302011-06-302011-03-312010-12-312010-09-302010-06-30
> Total Assets 
1,294,522
1,226,416
1,258,093
1,274,199
1,322,192
1,350,867
1,384,566
1,390,418
1,472,397
1,656,092
1,746,532
1,873,475
1,830,691
1,918,185
2,005,182
2,016,031
1,997,981
2,049,398
2,038,326
2,140,442
2,159,883
2,168,584
2,240,923
2,064,985
2,081,073
2,061,623
1,905,804
2,043,274
1,986,825
1,927,944
1,969,391
1,896,641
1,916,220
1,962,649
1,911,270
2,062,234
2,135,596
2,124,442
2,031,333
2,232,535
2,159,564
2,222,575
2,218,800
2,403,622
2,380,808
2,414,978
2,348,877
2,391,713
2,412,028
2,489,500
2,413,849
2,443,885
2,481,273
2,539,337
2,579,246
2,679,260
2,712,110
2,712,1102,679,2602,579,2462,539,3372,481,2732,443,8852,413,8492,489,5002,412,0282,391,7132,348,8772,414,9782,380,8082,403,6222,218,8002,222,5752,159,5642,232,5352,031,3332,124,4422,135,5962,062,2341,911,2701,962,6491,916,2201,896,6411,969,3911,927,9441,986,8252,043,2741,905,8042,061,6232,081,0732,064,9852,240,9232,168,5842,159,8832,140,4422,038,3262,049,3981,997,9812,016,0312,005,1821,918,1851,830,6911,873,4751,746,5321,656,0921,472,3971,390,4181,384,5661,350,8671,322,1921,274,1991,258,0931,226,4161,294,522
   > 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
503,078
547,217
487,420
642,201
721,993
718,615
628,840
824,792
733,605
744,286
652,150
848,558
798,840
842,042
782,723
827,066
796,795
837,680
765,586
797,890
823,282
864,401
912,627
1,027,817
1,083,005
1,083,0051,027,817912,627864,401823,282797,890765,586837,680796,795827,066782,723842,042798,840848,558652,150744,286733,605824,792628,840718,615721,993642,201487,420547,217503,07800000000000000000000000000000000
       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
57,676
119,611
96,251
131,524
146,296
119,928
103,244
118,351
77,583
104,191
139,081
216,255
193,155
127,754
109,934
124,438
125,340
173,388
132,008
144,814
143,342
143,097
71,000
128,779
131,679
131,679128,77971,000143,097143,342144,814132,008173,388125,340124,438109,934127,754193,155216,255139,081104,19177,583118,351103,244119,928146,296131,52496,251119,61157,67600000000000000000000000000000000
       Net Receivables 
51,954
37,158
22,295
43,376
33,306
50,899
25,104
39,936
43,993
100,720
74,220
231,677
121,536
157,473
112,997
154,228
146,033
112,671
147,851
188,342
192,892
252,701
208,823
188,521
168,681
161,277
111,865
109,857
123,837
114,095
97,543
123,518
125,866
158,589
133,831
95,831
93,838
106,870
112,826
164,262
133,505
149,350
157,151
166,401
196,204
193,339
180,249
175,948
180,489
154,661
113,693
109,969
163,842
238,941
274,423
214,258
319,931
319,931214,258274,423238,941163,842109,969113,693154,661180,489175,948180,249193,339196,204166,401157,151149,350133,505164,262112,826106,87093,83895,831133,831158,589125,866123,51897,543114,095123,837109,857111,865161,277168,681188,521208,823252,701192,892188,342147,851112,671146,033154,228112,997157,473121,536231,67774,220100,72043,99339,93625,10450,89933,30643,37622,29537,15851,954
       Other Current Assets 
9,109
9,023
11,421
96,074
19,433
37,417
45,831
38,752
147,340
142,415
130,923
182,326
208,550
157,088
109,591
80,245
75,987
70,415
55,983
47,279
54,383
50,180
95,478
94,403
70,031
74,887
72,120
80,044
73,851
73,554
69,970
84,420
82,987
38,825
23,362
15,258
19,412
14,075
37,179
133,296
125,824
131,222
49,080
121,311
59,299
49,449
54,855
68,424
32,497
40,612
9,103
51,367
61,277
46,629
10,658
14,751
14,356
14,35614,75110,65846,62961,27751,3679,10340,61232,49768,42454,85549,44959,299121,31149,080131,222125,824133,29637,17914,07519,41215,25823,36238,82582,98784,42069,97073,55473,85180,04472,12074,88770,03194,40395,47850,18054,38347,27955,98370,41575,98780,245109,591157,088208,550182,326130,923142,415147,34038,75245,83137,41719,43396,07411,4219,0239,109
   > 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
1,420,033
1,413,604
1,405,827
1,402,493
1,407,743
1,425,959
1,478,289
1,566,650
1,555,065
1,581,967
1,572,937
1,566,154
1,564,647
1,615,233
1,651,820
1,648,263
1,645,995
1,657,991
1,674,936
1,666,619
1,651,443
1,629,106
1,629,1061,651,4431,666,6191,674,9361,657,9911,645,9951,648,2631,651,8201,615,2331,564,6471,566,1541,572,9371,581,9671,555,0651,566,6501,478,2891,425,9591,407,7431,402,4931,405,8271,413,6041,420,03300000000000000000000000000000000000
       Property Plant Equipment 
192,778
180,927
210,618
201,209
268,815
248,744
338,534
310,270
414,513
417,939
553,123
547,031
654,116
685,139
875,295
863,379
905,996
949,467
990,629
1,014,257
1,050,397
1,044,558
1,093,474
1,086,119
1,094,951
1,081,666
1,018,911
1,021,636
1,014,739
1,009,015
1,013,106
1,004,831
999,365
1,003,836
1,000,847
995,289
986,362
976,794
972,828
981,205
1,003,295
1,056,033
1,149,557
1,137,231
1,154,926
1,142,812
1,140,200
1,136,698
1,163,236
1,161,490
1,152,983
1,138,582
1,126,364
1,116,465
1,093,550
1,075,522
1,053,441
1,053,4411,075,5221,093,5501,116,4651,126,3641,138,5821,152,9831,161,4901,163,2361,136,6981,140,2001,142,8121,154,9261,137,2311,149,5571,056,0331,003,295981,205972,828976,794986,362995,2891,000,8471,003,836999,3651,004,8311,013,1061,009,0151,014,7391,021,6361,018,9111,081,6661,094,9511,086,1191,093,4741,044,5581,050,3971,014,257990,629949,467905,996863,379875,295685,139654,116547,031553,123417,939414,513310,270338,534248,744268,815201,209210,618180,927192,778
       Goodwill 
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
24,888
24,888
24,888
24,888
24,888
24,888
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
00000000000000000000000000000000000024,88824,88824,88824,88824,88824,888000000000000000
       Intangible Assets 
22,445
46,802
21,815
53,785
42,375
120,759
41,249
155,787
40,121
162,468
52,303
163,452
55,052
277,574
294,269
370,449
368,485
376,937
386,637
384,640
384,651
351,753
349,969
347,439
347,751
348,322
391,784
388,583
385,159
382,663
380,315
377,223
373,983
370,840
370,239
380,059
339,703
384,518
380,604
377,536
375,464
375,846
369,412
368,304
367,525
370,846
374,185
374,449
398,003
431,427
418,768
434,870
458,515
486,153
497,507
493,620
489,269
489,269493,620497,507486,153458,515434,870418,768431,427398,003374,449374,185370,846367,525368,304369,412375,846375,464377,536380,604384,518339,703380,059370,239370,840373,983377,223380,315382,663385,159388,583391,784348,322347,751347,439349,969351,753384,651384,640386,637376,937368,485370,449294,269277,57455,052163,45252,303162,46840,121155,78741,249120,75942,37553,78521,81546,80222,445
       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
8,881
7,121
6,841
6,841
6,841
5,432
1,061,465
5,432
5,432
5,432
5,432
5,432
5,432
5,432
5,432
11,467
7,750
7,750
5,432
5,432
5,432
5,432
5,4325,4325,4325,4327,7507,75011,4675,4325,4325,4325,4325,4325,4325,4325,4321,061,4655,4326,8416,8416,8417,1218,88100000000000000000000000000000000000
> Total Liabilities 
99,546
14,828
18,598
16,648
21,683
24,532
31,005
22,509
91,910
235,649
317,682
409,771
366,232
359,777
423,182
401,754
453,561
466,679
412,920
485,985
497,037
487,001
566,110
399,386
462,305
465,705
357,654
517,808
460,382
401,267
436,829
361,987
376,457
420,893
371,253
524,965
607,910
595,060
550,064
748,721
671,638
731,349
682,530
846,233
828,275
866,212
803,666
831,281
845,874
943,744
925,326
963,748
997,283
1,052,564
1,079,711
1,190,725
1,234,830
1,234,8301,190,7251,079,7111,052,564997,283963,748925,326943,744845,874831,281803,666866,212828,275846,233682,530731,349671,638748,721550,064595,060607,910524,965371,253420,893376,457361,987436,829401,267460,382517,808357,654465,705462,305399,386566,110487,001497,037485,985412,920466,679453,561401,754423,182359,777366,232409,771317,682235,64991,91022,50931,00524,53221,68316,64818,59814,82899,546
   > Total Current Liabilities 
99,546
14,828
18,598
16,648
21,683
24,532
28,505
20,009
89,410
233,149
310,182
402,271
358,732
352,277
400,379
379,265
430,884
443,315
386,450
461,255
471,934
458,558
534,311
368,016
429,651
431,581
325,720
485,500
388,201
329,049
366,270
291,593
344,767
387,328
330,288
429,189
477,793
469,602
410,761
560,735
459,727
535,972
542,766
616,946
463,635
501,869
485,348
452,810
477,498
537,941
541,466
532,711
583,062
646,133
722,350
727,555
708,465
708,465727,555722,350646,133583,062532,711541,466537,941477,498452,810485,348501,869463,635616,946542,766535,972459,727560,735410,761469,602477,793429,189330,288387,328344,767291,593366,270329,049388,201485,500325,720431,581429,651368,016534,311458,558471,934461,255386,450443,315430,884379,265400,379352,277358,732402,271310,182233,14989,41020,00928,50524,53221,68316,64818,59814,82899,546
       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
40,000
40,000
40,000
181,726
233,026
237,026
207,026
221,886
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
00000000000000000221,886207,026237,026233,026181,72640,00040,00040,00000000000000000000000000000000000
       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
40,000
40,000
40,000
181,726
233,026
237,026
207,026
221,886
194,000
295,000
322,300
407,580
342,780
394,630
339,987
327,070
296,769
411,344
345,028
379,476
432,453
442,454
317,471
446,054
473,988
473,988446,054317,471442,454432,453379,476345,028411,344296,769327,070339,987394,630342,780407,580322,300295,000194,000221,886207,026237,026233,026181,72640,00040,00040,00000000000000000000000000000000000
       Accounts payable 
6,664
5,424
7,783
9,528
11,719
12,940
12,699
16,050
25,182
26,541
44,501
44,412
54,871
58,868
146,032
115,671
125,732
97,040
92,193
113,835
153,415
122,084
111,483
105,870
80,466
70,576
57,767
68,169
61,614
88,359
39,184
65,968
74,239
127,653
44,070
48,888
56,592
52,292
37,279
68,529
82,590
77,767
74,317
106,922
84,534
80,959
65,994
55,635
70,510
60,143
56,235
80,952
69,329
107,046
150,314
151,169
183,397
183,397151,169150,314107,04669,32980,95256,23560,14370,51055,63565,99480,95984,534106,92274,31777,76782,59068,52937,27952,29256,59248,88844,070127,65374,23965,96839,18488,35961,61468,16957,76770,57680,466105,870111,483122,084153,415113,83592,19397,040125,732115,671146,03258,86854,87144,41244,50126,54125,18216,05012,69912,94011,7199,5287,7835,4246,664
       Other Current Liabilities 
12,882
9,404
10,815
7,120
9,964
11,592
15,806
3,959
64,228
63,608
42,681
44,859
4,961
7,561
0
0
0
0
0
0
0
56,474
12,828
9,992
149,185
211,006
217,952
217,332
126,587
70,690
47,086
13,048
128,415
98,951
85,406
42,871
2,027
1,183
156,450
269,169
14,954
161,739
79,803
39,169
18,907
9,341
27,535
22,795
52,221
17,713
3,777
2
30,046
68,091
9,851
1,359
1,378
1,3781,3599,85168,09130,04623,77717,71352,22122,79527,5359,34118,90739,16979,803161,73914,954269,169156,4501,1832,02742,87185,40698,951128,41513,04847,08670,690126,587217,332217,952211,006149,1859,99212,82856,47400000007,5614,96144,85942,68163,60864,2283,95915,80611,5929,9647,12010,8159,40412,882
   > 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
95,777
130,117
125,458
139,304
187,986
211,911
195,377
139,764
229,287
364,640
364,343
318,317
378,471
368,376
405,803
383,860
431,036
414,221
406,431
357,361
463,170
526,365
526,365463,170357,361406,431414,221431,036383,860405,803368,376378,471318,317364,343364,640229,287139,764195,377211,911187,986139,304125,458130,11795,77700000000000000000000000000000000000
       Other Liabilities 
0
0
0
0
0
0
2,500
2,500
2,500
2,500
7,500
7,500
7,500
7,500
22,803
22,490
22,677
23,364
26,470
24,730
25,103
28,443
31,799
31,371
32,654
34,124
31,934
32,308
32,181
32,218
30,559
30,394
31,689
33,565
40,966
95,777
40,796
40,711
55,691
78,103
77,853
88,377
79,974
169,497
186,420
186,260
175,772
186,140
185,299
213,078
0
0
218,844
213,094
0
0
0
000213,094218,84400213,078185,299186,140175,772186,260186,420169,49779,97488,37777,85378,10355,69140,71140,79695,77740,96633,56531,68930,39430,55932,21832,18132,30831,93434,12432,65431,37131,79928,44325,10324,73026,47023,36422,67722,49022,8037,5007,5007,5007,5002,5002,5002,5002,500000000
       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
21,154
22,404
22,909
29,012
34,307
45,180
13,625
13,473
13,132
16,106
12,352
14,790
8,913
14,503
14,055
17,599
44,063
71,064
0
0
108,234
140,171
0
0
0
000140,171108,2340071,06444,06317,59914,05514,5038,91314,79012,35216,10613,13213,47313,62545,18034,30729,01222,90922,40421,15400000000000000000000000000000000
> Total Stockholder Equity
1,185,819
1,202,506
1,230,377
1,248,087
1,256,138
1,276,566
1,306,017
1,320,644
1,333,598
1,360,514
1,386,610
1,421,699
1,421,716
1,455,005
1,478,352
1,511,616
1,494,041
1,531,379
1,548,467
1,577,009
1,585,046
1,602,955
1,595,677
1,585,649
1,540,389
1,518,638
1,473,502
1,475,752
1,477,378
1,478,577
1,483,443
1,484,869
1,490,814
1,492,353
1,491,652
1,488,780
1,479,947
1,477,637
1,430,300
1,432,019
1,436,893
1,440,213
1,455,083
1,470,892
1,476,329
1,472,494
1,470,134
1,478,814
1,482,634
1,462,862
1,407,968
1,398,531
1,401,174
1,404,117
1,416,022
1,404,799
1,393,382
1,393,3821,404,7991,416,0221,404,1171,401,1741,398,5311,407,9681,462,8621,482,6341,478,8141,470,1341,472,4941,476,3291,470,8921,455,0831,440,2131,436,8931,432,0191,430,3001,477,6371,479,9471,488,7801,491,6521,492,3531,490,8141,484,8691,483,4431,478,5771,477,3781,475,7521,473,5021,518,6381,540,3891,585,6491,595,6771,602,9551,585,0461,577,0091,548,4671,531,3791,494,0411,511,6161,478,3521,455,0051,421,7161,421,6991,386,6101,360,5141,333,5981,320,6441,306,0171,276,5661,256,1381,248,0871,230,3771,202,5061,185,819
   Common Stock
125,600
125,600
125,600
125,600
163,280
163,280
163,280
163,280
326,560
326,560
326,560
326,560
653,120
653,120
653,120
653,120
653,120
653,120
653,120
653,120
653,120
653,120
653,120
653,120
653,120
653,120
653,120
653,120
653,120
653,120
653,120
653,120
653,120
653,120
653,120
653,120
653,120
653,120
653,120
653,120
653,120
653,120
653,120
653,120
653,120
653,120
653,120
653,120
653,120
653,120
0
653,120
653,120
653,120
0
0
0
000653,120653,120653,1200653,120653,120653,120653,120653,120653,120653,120653,120653,120653,120653,120653,120653,120653,120653,120653,120653,120653,120653,120653,120653,120653,120653,120653,120653,120653,120653,120653,120653,120653,120653,120653,120653,120653,120653,120653,120653,120653,120326,560326,560326,560326,560163,280163,280163,280163,280125,600125,600125,600125,600
   Retained Earnings 
164,500
181,040
198,640
216,351
223,832
244,129
265,210
280,211
293,094
319,917
340,414
375,503
374,929
407,945
418,943
515,389
514,181
549,668
569,323
598,015
605,861
618,598
610,799
600,437
554,706
533,468
487,992
489,414
490,592
491,999
496,456
498,145
504,073
505,544
505,077
420,340
411,202
408,696
442,071
443,301
448,119
451,124
464,703
480,226
483,740
480,067
478,665
487,401
490,936
471,625
334,539
325,017
409,044
411,437
341,513
330,018
319,206
319,206330,018341,513411,437409,044325,017334,539471,625490,936487,401478,665480,067483,740480,226464,703451,124448,119443,301442,071408,696411,202420,340505,077505,544504,073498,145496,456491,999490,592489,414487,992533,468554,706600,437610,799618,598605,861598,015569,323549,668514,181515,389418,943407,945374,929375,503340,414319,917293,094280,211265,210244,129223,832216,351198,640181,040164,500
   Capital Surplus 000000000000000000000000000000000000000000000000000000000
   Treasury Stock000000000000000000000000000000000000000000000000000000000
   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
5,151
5,219
4,985
5,088
5,393
5,589
6,639
7,129
7,185
7,499
7,759
8,045
8,303
8,140
7,183
7,127
7,413
6,951
0
0
7,844
8,394
0
0
0
0008,3947,844006,9517,4137,1277,1838,1408,3038,0457,7597,4997,1857,1296,6395,5895,3935,0884,9855,2195,15100000000000000000000000000000000



6.3. Balance Sheets

Currency in CNY. All numbers in thousands.




6.4. Cash Flows

Currency in CNY. All numbers in thousands.