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

Zhongnanhong Culture Group Co Ltd
Buy, Hold or Sell?

Let's analyze Zhongnanhong Culture Group Co Ltd together

I guess you are interested in Zhongnanhong Culture Group 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 Zhongnanhong Culture Group 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 Zhongnanhong Culture Group Co Ltd

I send you an email if I find something interesting about Zhongnanhong Culture Group Co Ltd.

1. Quick Overview

1.1. Quick analysis of Zhongnanhong Culture Group Co Ltd (30 sec.)










1.2. What can you expect buying and holding a share of Zhongnanhong Culture Group 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?
82.5%

What is your share worth?

Current worth
¥0.95
Expected worth in 1 year
¥0.97
How sure are you?
65.0%

+ What do you gain per year?

Total Gains per Share
¥0.03
Return On Investment
1.1%

For what price can you sell your share?

Current Price per Share
¥2.60
Expected price per share
¥2.17 - ¥3.29
How sure are you?
50%
3rd party ad coffee SUPPORTERis ad-free.

2. Detailed Analysis

2.1. Valuation of Zhongnanhong Culture Group Co Ltd (5 min.)




Live pricePrice per Share (EOD)
¥2.60
Intrinsic Value Per Share
¥0.14 - ¥0.16
Total Value Per Share
¥1.08 - ¥1.11

2.2. Growth of Zhongnanhong Culture Group Co Ltd (5 min.)




Is Zhongnanhong Culture Group Co Ltd growing?

Current yearPrevious yearGrowGrow %
How rich?$310.8m$283.1m$21.8m7.2%

How much money is Zhongnanhong Culture Group Co Ltd making?

Current yearPrevious yearGrowGrow %
Making money$1.2m$2.8m-$1.6m-134.5%
Net Profit Margin3.2%16.0%--

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

2.3. Financial Health of Zhongnanhong Culture Group Co Ltd (5 min.)




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




  Industry Rankings (Specialty Industrial Machinery)  


Richest
#307 / 730

Most Revenue
#539 / 730

Most Profit
#469 / 730

Most Efficient
#447 / 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 Zhongnanhong Culture Group Co Ltd?

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

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

Speculation

The Price per Share of Zhongnanhong Culture Group Co Ltd is ¥2.6. The market price reflects what other people think it is worth; not what it's really worth. Your job is to find out if the market price is fair, overpriced, or underpriced. I will help you with that.

If you buy blind, there is a 50% chance of making or losing money by selling the stock in the future. However, we can look at a few things to determine the odds in our favor:

  • The fundamentals: the financial health trends of Zhongnanhong Culture Group 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 Zhongnanhong Culture Group 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 ¥0.95. 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 ¥0.02 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 Zhongnanhong Culture Group 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 Eps0.000.1%0.000.0%0.000.0%0.00-0.1%0.00-0.1%
Usd Book Value Change Per Share0.000.0%0.000.0%0.000.1%0.000.1%0.000.1%
Usd Dividend Per Share0.000.0%0.000.0%0.000.0%0.000.0%0.000.1%
Usd Total Gains Per Share0.000.0%0.000.0%0.000.1%0.000.1%0.000.1%
Usd Price Per Share0.28-0.28-0.33-0.30-0.59-
Price to Earnings Ratio47.91-1,419.29-362.68-354.67-237.76-
Price-to-Total Gains Ratio304.65-1,796.37-3.09-351.55-262.59-
Price to Book Ratio2.19-2.23-2.82-2.81-4.51-
Price-to-Total Gains Ratio304.65-1,796.37-3.09-351.55-262.59-

When do you get the money?

Usd Investment
$.00
Usd Price Per Share0.35698
Number of shares2801
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 (2801 shares)2.794.55
Gains per Year (2801 shares)11.1618.19
YearsReturn on Investment (TTM)Return on Investment (5Y)
 DividendBook Value gainTotal gainsDividendBook Value gainTotal gains
Broker costs---10---10
101111188
20221213526
31332325344
41443437062
51554538880
616656410598
7277675123116
8288785140134
9298896158152
1021091007175170

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%11.09.00.055.0%26.014.00.065.0%42.014.01.073.7%
Book Value Change Per Share3.01.00.075.0%8.04.00.066.7%11.09.00.055.0%25.015.00.062.5%41.016.00.071.9%
Dividend per Share4.00.00.0100.0%8.00.04.066.7%13.00.07.065.0%33.00.07.082.5%47.00.010.082.5%
Total Gains per Share3.01.00.075.0%8.04.00.066.7%11.09.00.055.0%26.014.00.065.0%43.014.00.075.4%
3rd party ad coffee SUPPORTERis ad-free.

3.2. Key Performance Indicators

The key performance indicators of Zhongnanhong Culture Group 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--0.0070.007-7%0.023-71%0.011-42%0.013-49%
Book Value Per Share--0.9470.929+2%0.862+10%0.680+39%0.9510%
Current Ratio--4.4494.808-7%3.955+13%3.214+38%1.752+154%
Debt To Asset Ratio--0.1980.179+11%0.238-17%0.392-49%0.433-54%
Debt To Equity Ratio--0.2570.225+14%0.324-21%2.239-89%1.589-84%
Dividend Per Share--0.0000.000+41%0.000+422%0.000-53%0.010-98%
Enterprise Value--4391001221.6904458092583.250-2%5155125569.755-15%4234467085.149+4%9666408976.566-55%
Eps--0.0110.004+188%0.009+23%-0.021+293%-0.028+361%
Ev To Ebitda Ratio--infinfnan%infnan%infnan%infnan%
Ev To Sales Ratio--4.9355.617-12%7.068-30%7.320-33%11.166-56%
Free Cash Flow Per Share---0.0070.005-223%-0.005-21%0.000-98%0.015-145%
Free Cash Flow To Equity Per Share---0.0070.005-223%-0.052+682%0.000-8503%0.044-115%
Gross Profit Margin--1.0001.0000%1.0000%1.0000%1.0000%
Intrinsic Value_10Y_max--0.165--------
Intrinsic Value_10Y_min--0.137--------
Intrinsic Value_1Y_max--0.003--------
Intrinsic Value_1Y_min--0.003--------
Intrinsic Value_3Y_max--0.020--------
Intrinsic Value_3Y_min--0.019--------
Intrinsic Value_5Y_max--0.049--------
Intrinsic Value_5Y_min--0.045--------
Market Cap6218342041.600+20%4950756933.1204944777758.080+0%5805778963.840-15%5268639498.232-6%10259980219.881-52%
Net Profit Margin--0.1160.032+264%0.160-27%-0.370+419%-0.686+691%
Operating Margin----0%0.083-100%-0.6720%-0.4750%
Operating Ratio--1.6981.647+3%1.662+2%1.912-11%1.625+4%
Pb Ratio2.747+20%2.1872.229-2%2.824-23%2.813-22%4.514-52%
Pe Ratio60.179+20%47.9121419.293-97%362.681-87%354.667-86%237.761-80%
Price Per Share2.600+20%2.0702.068+0%2.428-15%2.202-6%4.289-52%
Price To Free Cash Flow Ratio-97.691-26%-77.777-19.043-76%13.610-671%40.942-290%22.741-442%
Price To Total Gains Ratio382.652+20%304.6501796.366-83%3.089+9763%351.554-13%262.589+16%
Quick Ratio--2.8993.170-9%2.758+5%2.002+45%1.276+127%
Return On Assets--0.0090.003+206%0.007+24%-0.013+247%-0.015+267%
Return On Equity--0.0120.004+190%0.010+17%-0.426+3695%-0.235+2083%
Total Gains Per Share--0.0070.007-6%0.023-70%0.012-43%0.023-71%
Usd Book Value--310810307.950305000699.856+2%283175319.502+10%223410327.580+39%312356558.6320%
Usd Book Value Change Per Share--0.0010.001-7%0.003-71%0.002-42%0.002-49%
Usd Book Value Per Share--0.1300.128+2%0.118+10%0.093+39%0.1310%
Usd Dividend Per Share--0.0000.000+41%0.000+422%0.000-53%0.001-98%
Usd Eps--0.0010.001+188%0.001+23%-0.003+293%-0.004+361%
Usd Free Cash Flow---2184891.9751781961.613-223%-1726163.967-21%-48412.954-98%3980548.043-155%
Usd Free Cash Flow Per Share---0.0010.001-223%-0.001-21%0.000-98%0.002-145%
Usd Free Cash Flow To Equity Per Share---0.0010.001-223%-0.007+682%0.000-8503%0.006-115%
Usd Market Cap853778362.312+20%679738926.917678917986.184+0%797133451.735-15%723384203.107-6%1408695284.190-52%
Usd Price Per Share0.357+20%0.2840.284+0%0.333-15%0.302-6%0.589-52%
Usd Profit--3546822.9581230544.089+188%2886123.984+23%-6827019.863+292%-9259895.083+361%
Usd Revenue--30544043.19828357457.410+8%26576980.959+15%20883811.217+46%29718088.135+3%
Usd Total Gains Per Share--0.0010.001-6%0.003-70%0.002-43%0.003-71%
 EOD+5 -3MRQTTM+18 -18YOY+22 -155Y+20 -1610Y+16 -20

3.3 Fundamental Score

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

Penke's Stock Scanner

  
  
IndicatorConditionValue
Price to Earnings Ratio (EOD)Between0-1560.179
Price to Book Ratio (EOD)Between0-12.747
Net Profit Margin (MRQ)Greater than00.116
Operating Margin (MRQ)Greater than00.000
Quick Ratio (MRQ)Greater than12.899
Current Ratio (MRQ)Greater than14.449
Debt to Asset Ratio (MRQ)Less than10.198
Debt to Equity Ratio (MRQ)Less than10.257
Return on Equity (MRQ)Greater than0.150.012
Return on Assets (MRQ)Greater than0.050.009
Total5/10 (50.0%)

3.4 Technical Score

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

Penke's Symbol Scanner

  
  
IndicatorConditionValue
RsiGreater than5065.097
Ma 20Greater thanMa 502.427
Ma 50Greater thanMa 1002.238
Ma 100Greater thanMa 2001.946
OpenGreater thanClose2.480
Total4/5 (80.0%)

4. In-depth Analysis

4.1 About Zhongnanhong Culture Group Co Ltd

Jiangyin Zhongnan Heavy Industries Co.,Ltd engages in the production and sale of metal pipe fittings, flanges, piping systems, and pressure vessels primarily in China. It operates in three segments: Metal products, Cultural Media, and Photovoltaic Power. The Metal products segment is involved in production and sale of metal products. The Cultural Media segment engages in investment, planning, production, distribution, marketing and development of derivatives of TV dramas, movies, and other projects; and promotion and sale of film and television cultural products. The Photovoltaic Power segment is involved in photovoltaic power generation, power transmission, and power supply distribution businesses. The company is also involved in manufacturing and processing of chemical pressure vessels, industrial and mining machinery, expansion joints, and prefabricated and direct-buried insulation pipes; and sale of metal materials. In addition, it operates an agency for the import and export of various commodities and technologies. The company was formerly known as Jiangyin Jiangnan Pipe Industry Equipment Complete Set Co., Ltd. and changed its name to Jiangyin Zhongnan Heavy Industries Co.,Ltd. The company was founded in 2003 and is based in Jiangyin, China.

Fundamental data was last updated by Penke on 2024-11-17 23:12:04.

4.2 In-depth Summary

4.2.1. Financial Health Summary

Profitability Details
 Compared to previous yearCompared to industry
The company is making a profit.
Using its assets, the company is inefficient in making profit.
Using its investors money, the company is inefficient in making profit.
Operating Efficiency Details
 Compared to previous yearCompared to industry
The company is inefficient in keeping operating costs low.
Liquidity Details
 Compared to previous yearCompared to industry
The company is very able to pay all its short-term debts.
The company is very able to pay all its short-term debts with the most liquid assets.
Solvency Details
 Compared to previous yearCompared to industry
The company is very able to pay all its debts by selling its assets.
The company is very able to pay all its debts with equity.

4.2.2. Valuation Summary

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

  • Above 10% is considered healthy but always compare Zhongnanhong Culture Group Co Ltd to the Specialty Industrial Machinery industry mean.
  • A Net Profit Margin of 11.6% means that ¥0.12 for each ¥1 in revenue is generated as profit.

Let's take a look of the Net Profit Margin trends of Zhongnanhong Culture Group Co Ltd:

  • The MRQ is 11.6%. The company is making a huge profit. +2
  • The TTM is 3.2%. The company is making a profit. +1
Trends
Current periodCompared to+/- 
MRQ11.6%TTM3.2%+8.4%
TTM3.2%YOY16.0%-12.8%
TTM3.2%5Y-37.0%+40.2%
5Y-37.0%10Y-68.6%+31.6%
Compared to industry (Specialty Industrial Machinery)
PeriodCompanyIndustry (mean)+/- 
MRQ11.6%5.6%+6.0%
TTM3.2%5.1%-1.9%
YOY16.0%5.3%+10.7%
5Y-37.0%4.7%-41.7%
10Y-68.6%4.8%-73.4%
4.3.1.2. Return on Assets

Shows how efficient Zhongnanhong Culture Group Co Ltd is using its assets to generate profit.

  • Above 5% is considered healthy but always compare Zhongnanhong Culture Group Co Ltd to the Specialty Industrial Machinery industry mean.
  • 0.9% Return on Assets means that Zhongnanhong Culture Group Co Ltd generated ¥0.01 profit for each $1 in assets.

Let's take a look of the Return on Assets trends of Zhongnanhong Culture Group Co Ltd:

  • The MRQ is 0.9%. Using its assets, the company is inefficient in making profit. -1
  • The TTM is 0.3%. Using its assets, the company is inefficient in making profit. -1
Trends
Current periodCompared to+/- 
MRQ0.9%TTM0.3%+0.6%
TTM0.3%YOY0.7%-0.4%
TTM0.3%5Y-1.3%+1.6%
5Y-1.3%10Y-1.5%+0.2%
Compared to industry (Specialty Industrial Machinery)
PeriodCompanyIndustry (mean)+/- 
MRQ0.9%1.1%-0.2%
TTM0.3%1.0%-0.7%
YOY0.7%1.1%-0.4%
5Y-1.3%1.0%-2.3%
10Y-1.5%1.1%-2.6%
4.3.1.3. Return on Equity

Shows how efficient Zhongnanhong Culture Group Co Ltd is using its investors money to generate profit.

  • Above 15%-20% is considered healthy but always compare Zhongnanhong Culture Group Co Ltd to the Specialty Industrial Machinery industry mean.
  • 1.2% Return on Equity means Zhongnanhong Culture Group Co Ltd generated ¥0.01 for each ¥1 the owners (shareholders) invested.

Let's take a look of the Return on Equity trends of Zhongnanhong Culture Group Co Ltd:

  • The MRQ is 1.2%. Using its investors money, the company is inefficient in making profit. -1
  • The TTM is 0.4%. Using its investors money, the company is inefficient in making profit. -1
Trends
Current periodCompared to+/- 
MRQ1.2%TTM0.4%+0.8%
TTM0.4%YOY1.0%-0.6%
TTM0.4%5Y-42.6%+43.0%
5Y-42.6%10Y-23.5%-19.1%
Compared to industry (Specialty Industrial Machinery)
PeriodCompanyIndustry (mean)+/- 
MRQ1.2%2.4%-1.2%
TTM0.4%2.1%-1.7%
YOY1.0%2.2%-1.2%
5Y-42.6%1.9%-44.5%
10Y-23.5%2.2%-25.7%
3rd party ad coffee SUPPORTERis ad-free.

4.3.2. Operating Efficiency of Zhongnanhong Culture Group Co Ltd.

4.3.2. Operating Efficiency
4.3.2.1. Operating Margin

Measures how efficient Zhongnanhong Culture Group Co Ltd is operating .

  • Measures how much profit Zhongnanhong Culture Group 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 Zhongnanhong Culture Group 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 Zhongnanhong Culture Group Co Ltd:

  • The MRQ is 0.0%. The data is not here.
Trends
Current periodCompared to+/- 
MRQ-TTM-0.0%
TTM-YOY8.3%-8.3%
TTM-5Y-67.2%+67.2%
5Y-67.2%10Y-47.5%-19.7%
Compared to industry (Specialty Industrial Machinery)
PeriodCompanyIndustry (mean)+/- 
MRQ-9.0%-9.0%
TTM-6.7%-6.7%
YOY8.3%6.1%+2.2%
5Y-67.2%5.7%-72.9%
10Y-47.5%5.3%-52.8%
4.3.2.2. Operating Ratio

Measures how efficient Zhongnanhong Culture Group Co Ltd is keeping operating costs low.

  • Below 1 is considered healthy (always compare to Specialty Industrial Machinery industry mean).
  • An Operation Ratio of 1.70 means that the operating costs are ¥1.70 for each ¥1 in net sales.

Let's take a look of the Operating Ratio trends of Zhongnanhong Culture Group Co Ltd:

  • The MRQ is 1.698. The company is inefficient in keeping operating costs low. -1
  • The TTM is 1.647. The company is inefficient in keeping operating costs low. -1
Trends
Current periodCompared to+/- 
MRQ1.698TTM1.647+0.051
TTM1.647YOY1.662-0.015
TTM1.6475Y1.912-0.265
5Y1.91210Y1.625+0.287
Compared to industry (Specialty Industrial Machinery)
PeriodCompanyIndustry (mean)+/- 
MRQ1.6981.449+0.249
TTM1.6471.375+0.272
YOY1.6621.342+0.320
5Y1.9121.358+0.554
10Y1.6251.197+0.428
3rd party ad coffee SUPPORTERis ad-free.

4.4.3. Liquidity of Zhongnanhong Culture Group Co Ltd.

4.4.3. Liquidity
4.4.3.1. Current Ratio

Measures if Zhongnanhong Culture Group 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 4.45 means the company has ¥4.45 in assets for each ¥1 in short-term debts.

Let's take a look of the Current Ratio trends of Zhongnanhong Culture Group Co Ltd:

  • The MRQ is 4.449. The company is very able to pay all its short-term debts. +2
  • The TTM is 4.808. The company is very able to pay all its short-term debts. +2
Trends
Current periodCompared to+/- 
MRQ4.449TTM4.808-0.359
TTM4.808YOY3.955+0.853
TTM4.8085Y3.214+1.594
5Y3.21410Y1.752+1.462
Compared to industry (Specialty Industrial Machinery)
PeriodCompanyIndustry (mean)+/- 
MRQ4.4491.695+2.754
TTM4.8081.701+3.107
YOY3.9551.686+2.269
5Y3.2141.721+1.493
10Y1.7521.654+0.098
4.4.3.2. Quick Ratio

Measures if Zhongnanhong Culture Group 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 Zhongnanhong Culture Group Co Ltd to the Specialty Industrial Machinery industry mean.
  • A Quick Ratio of 2.90 means the company can pay off ¥2.90 for each ¥1 in debt (using most liquid assets).

Let's take a look of the Quick Ratio trends of Zhongnanhong Culture Group Co Ltd:

  • The MRQ is 2.899. The company is very able to pay all its short-term debts with the most liquid assets. +2
  • The TTM is 3.170. The company is very able to pay all its short-term debts with the most liquid assets. +2
Trends
Current periodCompared to+/- 
MRQ2.899TTM3.170-0.272
TTM3.170YOY2.758+0.412
TTM3.1705Y2.002+1.168
5Y2.00210Y1.276+0.726
Compared to industry (Specialty Industrial Machinery)
PeriodCompanyIndustry (mean)+/- 
MRQ2.8990.737+2.162
TTM3.1700.816+2.354
YOY2.7580.886+1.872
5Y2.0020.959+1.043
10Y1.2760.970+0.306
3rd party ad coffee SUPPORTERis ad-free.

4.5.4. Solvency of Zhongnanhong Culture Group Co Ltd.

4.5.4. Solvency
4.5.4.1. Debt to Asset Ratio

Measures how much % of Zhongnanhong Culture Group Co Ltd assets are financed with debt.

  • Below 1 (100%) is considered healthy but always compare Zhongnanhong Culture Group Co Ltd to Specialty Industrial Machinery industry mean.
  • A Debt to Asset Ratio of 0.20 means that Zhongnanhong Culture Group Co Ltd assets are financed with 19.8% credit (debt) and the remaining percentage (100% - 19.8%) is financed by its owners/shareholders. 

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

  • The MRQ is 0.198. The company is very able to pay all its debts by selling its assets. +2
  • The TTM is 0.179. The company is very able to pay all its debts by selling its assets. +2
Trends
Current periodCompared to+/- 
MRQ0.198TTM0.179+0.020
TTM0.179YOY0.238-0.059
TTM0.1795Y0.392-0.213
5Y0.39210Y0.433-0.040
Compared to industry (Specialty Industrial Machinery)
PeriodCompanyIndustry (mean)+/- 
MRQ0.1980.490-0.292
TTM0.1790.491-0.312
YOY0.2380.506-0.268
5Y0.3920.502-0.110
10Y0.4330.495-0.062
4.5.4.2. Debt to Equity Ratio

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

  • Below 2 is considered healthy but always compare Zhongnanhong Culture Group Co Ltd to the Specialty Industrial Machinery industry mean.
  • A Debt to Equity ratio of 25.7% means that company has ¥0.26 debt for each ¥1 in shareholders equity.

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

  • The MRQ is 0.257. The company is very able to pay all its debts with equity. +2
  • The TTM is 0.225. The company is very able to pay all its debts with equity. +2
Trends
Current periodCompared to+/- 
MRQ0.257TTM0.225+0.032
TTM0.225YOY0.324-0.098
TTM0.2255Y2.239-2.014
5Y2.23910Y1.589+0.650
Compared to industry (Specialty Industrial Machinery)
PeriodCompanyIndustry (mean)+/- 
MRQ0.2570.960-0.703
TTM0.2250.959-0.734
YOY0.3241.038-0.714
5Y2.2391.075+1.164
10Y1.5891.049+0.540
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 Zhongnanhong Culture Group Co Ltd generates.

  • Above 15 is considered overpriced but always compare Zhongnanhong Culture Group Co Ltd to the Specialty Industrial Machinery industry mean.
  • A PE ratio of 47.91 means the investor is paying ¥47.91 for every ¥1 in earnings.

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

  • The EOD is 60.179. Based on the earnings, the company is expensive. -2
  • The MRQ is 47.912. Based on the earnings, the company is overpriced. -1
  • The TTM is 1,419.293. Based on the earnings, the company is expensive. -2
Trends
Current periodCompared to+/- 
EOD60.179MRQ47.912+12.267
MRQ47.912TTM1,419.293-1,371.381
TTM1,419.293YOY362.681+1,056.612
TTM1,419.2935Y354.667+1,064.626
5Y354.66710Y237.761+116.906
Compared to industry (Specialty Industrial Machinery)
PeriodCompanyIndustry (mean)+/- 
EOD60.17919.227+40.952
MRQ47.91217.584+30.328
TTM1,419.29319.321+1,399.972
YOY362.68118.345+344.336
5Y354.66721.857+332.810
10Y237.76127.709+210.052
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 Zhongnanhong Culture Group Co Ltd:

  • The EOD is -97.691. Based on how much money comes from the company's main activities, the company is expensive. -2
  • The MRQ is -77.777. Based on how much money comes from the company's main activities, the company is expensive. -2
  • The TTM is -19.043. Based on how much money comes from the company's main activities, the company is expensive. -2
Trends
Current periodCompared to+/- 
EOD-97.691MRQ-77.777-19.914
MRQ-77.777TTM-19.043-58.734
TTM-19.043YOY13.610-32.654
TTM-19.0435Y40.942-59.986
5Y40.94210Y22.741+18.201
Compared to industry (Specialty Industrial Machinery)
PeriodCompanyIndustry (mean)+/- 
EOD-97.6916.724-104.415
MRQ-77.7776.304-84.081
TTM-19.0432.685-21.728
YOY13.6101.711+11.899
5Y40.9421.522+39.420
10Y22.7411.275+21.466
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 Zhongnanhong Culture Group 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 2.19 means the investor is paying ¥2.19 for each ¥1 in book value.

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

  • The EOD is 2.747. Based on the equity, the company is underpriced. +1
  • The MRQ is 2.187. Based on the equity, the company is underpriced. +1
  • The TTM is 2.229. Based on the equity, the company is underpriced. +1
Trends
Current periodCompared to+/- 
EOD2.747MRQ2.187+0.560
MRQ2.187TTM2.229-0.042
TTM2.229YOY2.824-0.595
TTM2.2295Y2.813-0.584
5Y2.81310Y4.514-1.701
Compared to industry (Specialty Industrial Machinery)
PeriodCompanyIndustry (mean)+/- 
EOD2.7472.291+0.456
MRQ2.1872.019+0.168
TTM2.2292.126+0.103
YOY2.8242.198+0.626
5Y2.8132.472+0.341
10Y4.5142.900+1.614
4.6.2. Total Gains per Share
3rd party ad coffee SUPPORTERis ad-free.

6. Financial Statements




6.1. Latest Balance Sheet

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

Summary
Total Assets2,823,487
Total Liabilities559,756
Total Stockholder Equity2,178,418
 As reported
Total Liabilities 559,756
Total Stockholder Equity+ 2,178,418
Total Assets = 2,823,487

Assets

Total Assets2,823,487
Total Current Assets2,029,975
Long-term Assets793,512
Total Current Assets
Cash And Cash Equivalents 104,073
Short-term Investments 1,014,763
Net Receivables 307,718
Inventory 427,694
Other Current Assets 18,461
Total Current Assets  (as reported)2,029,975
Total Current Assets  (calculated)1,872,709
+/- 157,267
Long-term Assets
Property Plant Equipment 380,589
Intangible Assets 49,007
Long-term Assets  (as reported)793,512
Long-term Assets  (calculated)429,596
+/- 363,916

Liabilities & Shareholders' Equity

Total Current Liabilities456,263
Long-term Liabilities103,493
Total Stockholder Equity2,178,418
Total Current Liabilities
Accounts payable 206,364
Other Current Liabilities 53,206
Total Current Liabilities  (as reported)456,263
Total Current Liabilities  (calculated)259,570
+/- 196,693
Long-term Liabilities
Long term Debt 47,221
Capital Lease Obligations Min Short Term Debt20,225
Long-term Liabilities Other 8,848
Long-term Liabilities  (as reported)103,493
Long-term Liabilities  (calculated)76,295
+/- 27,198
Total Stockholder Equity
Total Stockholder Equity (as reported)2,178,418
Total Stockholder Equity (calculated)0
+/- 2,178,418
Other
Capital Stock2,391,668
Common Stock Shares Outstanding 2,391,668
Net Invested Capital 2,225,639
Net Working Capital 1,573,713
Property Plant and Equipment Gross 380,589



6.2. Balance Sheets Structured

Currency in CNY. All numbers in thousands.

 Trend2024-09-302024-06-302024-03-312023-12-312023-09-302023-06-302023-03-312022-12-312022-09-302022-06-302022-03-312021-12-312021-09-302021-06-302021-03-312020-12-312020-09-302020-06-302020-03-312019-12-312019-09-302019-06-302019-03-312018-12-312018-09-302018-06-302018-03-312017-12-312017-09-302017-06-302017-03-312016-12-312016-09-302016-06-302016-03-312015-12-312015-09-302015-06-302015-03-312014-12-312014-09-302014-06-302014-03-312013-12-312013-09-302013-06-302013-03-312012-12-312012-09-302012-06-302012-03-312011-12-312011-09-302011-06-302011-03-312010-12-312010-09-302010-06-302009-12-312008-12-312007-12-31
> Total Assets 
357,215
590,172
534,972
611,149
1,111,267
1,128,737
1,260,005
1,341,027
1,691,337
1,833,742
1,843,924
2,062,338
2,051,294
2,030,051
2,098,552
2,310,445
2,425,686
2,342,527
2,350,478
2,332,849
2,356,203
2,513,773
3,692,729
3,558,751
3,491,680
3,655,239
3,732,797
4,682,805
6,337,669
6,305,031
6,673,451
6,953,576
7,071,021
7,701,946
7,820,952
7,809,502
7,687,313
5,150,323
5,001,731
4,906,233
4,419,918
2,882,329
2,729,530
2,419,079
2,389,589
2,043,599
2,361,453
2,837,568
2,846,491
2,650,459
2,761,108
2,886,706
2,734,066
2,680,710
2,854,372
2,740,522
2,576,838
2,647,421
2,544,493
2,817,012
2,823,487
2,823,4872,817,0122,544,4932,647,4212,576,8382,740,5222,854,3722,680,7102,734,0662,886,7062,761,1082,650,4592,846,4912,837,5682,361,4532,043,5992,389,5892,419,0792,729,5302,882,3294,419,9184,906,2335,001,7315,150,3237,687,3137,809,5027,820,9527,701,9467,071,0216,953,5766,673,4516,305,0316,337,6694,682,8053,732,7973,655,2393,491,6803,558,7513,692,7292,513,7732,356,2032,332,8492,350,4782,342,5272,425,6862,310,4452,098,5522,030,0512,051,2942,062,3381,843,9241,833,7421,691,3371,341,0271,260,0051,128,7371,111,267611,149534,972590,172357,215
   > Total Current Assets 
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
3,441,074
3,325,078
2,419,907
2,283,050
2,206,169
1,901,203
1,739,061
1,597,973
1,298,273
1,275,481
993,220
1,050,391
1,401,341
1,417,716
1,463,240
1,497,925
1,549,826
1,675,004
1,736,923
1,866,772
1,838,747
1,738,658
1,834,569
1,771,728
2,013,607
2,029,975
2,029,9752,013,6071,771,7281,834,5691,738,6581,838,7471,866,7721,736,9231,675,0041,549,8261,497,9251,463,2401,417,7161,401,3411,050,391993,2201,275,4811,298,2731,597,9731,739,0611,901,2032,206,1692,283,0502,419,9073,325,0783,441,07400000000000000000000000000000000000
       Cash And Cash Equivalents 
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
275,074
283,353
270,836
175,593
158,017
153,107
184,330
107,590
184,040
188,837
262,050
279,535
392,373
345,058
374,059
178,550
176,362
94,189
179,106
215,322
238,207
121,383
65,692
124,893
111,211
104,073
104,073111,211124,89365,692121,383238,207215,322179,10694,189176,362178,550374,059345,058392,373279,535262,050188,837184,040107,590184,330153,107158,017175,593270,836283,353275,07400000000000000000000000000000000000
       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
40,000
0
3,000
212,560
212,560
0
0
0
0
0
0
0
179,500
203,500
517,167
714,659
770,500
967,000
955,302
1,012,513
771,005
822,368
926,245
882,165
1,003,728
1,014,763
1,014,7631,003,728882,165926,245822,368771,0051,012,513955,302967,000770,500714,659517,167203,500179,5000000000212,560212,5603,000040,00000000000000000000000000000000000000
       Net Receivables 
103,742
170,628
217,474
186,446
184,327
251,185
216,097
286,271
367,122
455,407
507,405
548,023
589,609
556,069
577,712
731,308
812,516
552,816
745,494
522,878
620,376
819,908
1,292,908
1,052,435
872,921
1,049,952
920,548
1,005,223
1,235,732
1,226,098
1,029,141
1,186,617
1,220,533
1,197,407
1,142,122
1,681,931
1,611,436
915,861
753,758
703,388
652,638
632,604
591,968
553,457
567,958
417,485
447,671
448,839
453,220
313,603
315,397
350,203
326,249
250,450
345,042
381,722
432,078
310,161
277,197
322,901
307,718
307,718322,901277,197310,161432,078381,722345,042250,450326,249350,203315,397313,603453,220448,839447,671417,485567,958553,457591,968632,604652,638703,388753,758915,8611,611,4361,681,9311,142,1221,197,4071,220,5331,186,6171,029,1411,226,0981,235,7321,005,223920,5481,049,952872,9211,052,4351,292,908819,908620,376522,878745,494552,816812,516731,308577,712556,069589,609548,023507,405455,407367,122286,271216,097251,185184,327186,446217,474170,628103,742
       Other Current Assets 
32,761
57,674
29,444
77,640
88,655
71,589
132,026
177,325
145,564
153,455
215,351
204,600
265,380
218,169
446,636
240,170
251,915
73,487
115,539
34,942
57,426
27,426
52,619
153,119
252,612
189,573
319,511
387,606
479,840
355,244
787,867
524,186
610,040
457,112
911,111
542,288
543,955
308,081
53,996
65,852
55,243
352,518
353,987
30,422
37,030
14,736
26,922
46,175
61,728
42,832
47,550
38,296
44,104
6,201
52,993
135,813
21,645
12,968
17,350
16,892
18,461
18,46116,89217,35012,96821,645135,81352,9936,20144,10438,29647,55042,83261,72846,17526,92214,73637,03030,422353,987352,51855,24365,85253,996308,081543,955542,288911,111457,112610,040524,186787,867355,244479,840387,606319,511189,573252,612153,11952,61927,42657,42634,942115,53973,487251,915240,170446,636218,169265,380204,600215,351153,455145,564177,325132,02671,58988,65577,64029,44457,67432,761
   > Long-term Assets 
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
2,718,681
2,700,064
2,518,715
1,143,268
1,131,557
1,120,806
1,114,108
1,050,379
1,311,063
1,436,228
1,428,776
1,187,219
1,263,183
1,336,879
1,059,062
943,787
987,600
901,775
838,180
812,852
772,765
803,405
793,512
793,512803,405772,765812,852838,180901,775987,600943,7871,059,0621,336,8791,263,1831,187,2191,428,7761,436,2281,311,0631,050,3791,114,1081,120,8061,131,5571,143,2682,518,7152,700,0642,718,68100000000000000000000000000000000000000
       Property Plant Equipment 
54,208
68,300
109,165
86,386
95,382
137,015
97,413
187,268
110,440
218,197
121,480
269,717
151,937
347,218
262,357
411,666
331,944
627,650
534,630
561,883
594,588
600,699
678,318
670,604
610,925
631,358
621,127
620,946
609,455
614,989
616,579
607,526
594,663
913,163
900,775
890,437
874,029
840,970
828,015
817,309
787,465
384,463
374,047
364,686
353,337
331,418
320,384
317,245
311,286
303,132
294,957
287,359
281,954
272,591
275,847
297,444
291,946
302,397
331,883
374,669
380,589
380,589374,669331,883302,397291,946297,444275,847272,591281,954287,359294,957303,132311,286317,245320,384331,418353,337364,686374,047384,463787,465817,309828,015840,970874,029890,437900,775913,163594,663607,526616,579614,989609,455620,946621,127631,358610,925670,604678,318600,699594,588561,883534,630627,650331,944411,666262,357347,218151,937269,717121,480218,197110,440187,26897,413137,01595,38286,386109,16568,30054,208
       Goodwill 
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
28,769
28,769
28,769
28,769
349,596
349,596
576,784
611,133
611,133
611,133
1,774,702
1,768,599
1,768,599
2,402,413
2,402,413
2,386,777
2,386,777
2,386,777
2,386,777
857,315
857,315
857,315
857,315
14,868
14,868
14,868
14,868
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
000000000000000014,86814,86814,86814,868857,315857,315857,315857,3152,386,7772,386,7772,386,7772,386,7772,402,4132,402,4131,768,5991,768,5991,774,702611,133611,133611,133576,784349,596349,59628,76928,76928,76928,769000000000000000000
       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
928,340
947,339
843,646
843,646
844,299
696,375
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
00000000000000000000696,375844,299843,646843,646947,339928,34000000000000000000000000000000000000
       Intangible Assets 
10,348
24,136
246
23,592
23,452
282
91,379
273
133,942
233
158,928
193
158,301
251
145,867
168
119,133
132
118,212
117,671
107,610
107,198
449,233
448,609
675,372
709,083
708,453
707,823
1,870,791
1,864,059
1,863,437
2,496,623
2,496,000
2,489,868
2,489,349
101,953
101,304
84,811
84,190
1,944
73,106
55,327
54,983
54,639
54,198
53,964
53,631
53,296
52,962
52,628
52,294
51,961
51,628
51,322
50,988
50,685
50,350
50,014
49,678
49,343
49,007
49,00749,34349,67850,01450,35050,68550,98851,32251,62851,96152,29452,62852,96253,29653,63153,96454,19854,63954,98355,32773,1061,94484,19084,811101,304101,9532,489,3492,489,8682,496,0002,496,6231,863,4371,864,0591,870,791707,823708,453709,083675,372448,609449,233107,198107,610117,671118,212132119,133168145,867251158,301193158,928233133,94227391,37928223,45223,59224624,13610,348
       Long-term Assets Other 
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
2,718,681
733,273
602,001
558,353
558,353
559,277
353,337
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0000000000000000353,337559,277558,353558,353602,001733,2732,718,68100000000000000000000000000000000000000
> Total Liabilities 
217,929
385,432
262,641
305,668
252,188
250,572
373,624
442,973
777,449
908,751
899,116
1,112,245
1,089,929
1,083,856
1,140,145
1,349,627
1,447,363
1,357,560
1,349,568
1,322,118
1,322,321
1,470,883
1,737,561
1,570,835
1,482,810
1,492,305
1,546,492
2,475,482
2,741,467
2,627,087
2,960,207
2,766,713
2,840,150
3,355,835
3,435,937
3,455,934
3,405,532
2,946,220
2,853,802
2,843,162
2,701,683
2,689,205
2,613,415
2,639,064
2,707,976
479,706
458,320
723,103
779,027
745,237
757,740
783,602
757,698
732,821
844,670
643,987
381,135
451,065
366,863
569,058
559,756
559,756569,058366,863451,065381,135643,987844,670732,821757,698783,602757,740745,237779,027723,103458,320479,7062,707,9762,639,0642,613,4152,689,2052,701,6832,843,1622,853,8022,946,2203,405,5323,455,9343,435,9373,355,8352,840,1502,766,7132,960,2072,627,0872,741,4672,475,4821,546,4921,492,3051,482,8101,570,8351,737,5611,470,8831,322,3211,322,1181,349,5681,357,5601,447,3631,349,6271,140,1451,083,8561,089,9291,112,245899,116908,751777,449442,973373,624250,572252,188305,668262,641385,432217,929
   > Total Current Liabilities 
217,929
385,432
262,640
305,668
252,188
250,572
373,624
442,973
777,449
908,751
899,116
1,112,245
1,089,929
1,083,856
1,140,145
1,349,627
1,447,363
1,357,560
1,349,568
1,322,118
1,322,321
1,470,852
1,712,530
1,545,835
1,462,810
1,472,305
1,546,492
1,875,482
2,105,153
1,989,822
2,092,477
1,851,512
1,936,473
2,143,496
2,142,725
3,054,614
3,003,812
2,542,445
2,449,569
2,438,861
2,419,957
2,673,832
2,598,042
2,426,093
2,494,857
293,534
272,149
536,932
547,284
417,141
411,433
425,787
455,468
447,276
548,917
592,045
320,297
397,291
302,404
467,619
456,263
456,263467,619302,404397,291320,297592,045548,917447,276455,468425,787411,433417,141547,284536,932272,149293,5342,494,8572,426,0932,598,0422,673,8322,419,9572,438,8612,449,5692,542,4453,003,8123,054,6142,142,7252,143,4961,936,4731,851,5122,092,4771,989,8222,105,1531,875,4821,546,4921,472,3051,462,8101,545,8351,712,5301,470,8521,322,3211,322,1181,349,5681,357,5601,447,3631,349,6271,140,1451,083,8561,089,9291,112,245899,116908,751777,449442,973373,624250,572252,188305,668262,640385,432217,929
       Short-term Debt 
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
293,000
314,333
341,750
920,050
1,203,693
1,193,995
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
000000000000000000001,193,9951,203,693920,050341,750314,333293,00000000000000000000000000000000000000
       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
293,000
314,333
341,750
920,050
1,203,693
1,193,995
1,306,962
1,306,962
1,324,929
1,317,372
0
0
0
0
0
0
0
0
0
100,000
0
0
0
0
0
0
000000100,0000000000001,317,3721,324,9291,306,9621,306,9621,193,9951,203,693920,050341,750314,333293,00000000000000000000000000000000000000
       Accounts payable 
66,438
139,067
105,503
150,794
168,342
163,191
229,949
293,453
328,571
403,147
338,716
429,626
394,686
288,625
438,432
744,603
868,876
847,321
881,570
919,999
721,173
775,885
830,177
642,825
416,803
383,549
429,904
401,605
538,574
485,593
534,711
487,114
512,613
346,526
417,330
462,019
439,012
307,127
292,748
250,489
224,254
193,526
159,982
140,726
141,340
42,962
47,197
60,321
60,328
50,023
60,321
58,145
65,785
58,090
68,479
78,237
88,296
99,013
76,970
186,561
206,364
206,364186,56176,97099,01388,29678,23768,47958,09065,78558,14560,32150,02360,32860,32147,19742,962141,340140,726159,982193,526224,254250,489292,748307,127439,012462,019417,330346,526512,613487,114534,711485,593538,574401,605429,904383,549416,803642,825830,177775,885721,173919,999881,570847,321868,876744,603438,432288,625394,686429,626338,716403,147328,571293,453229,949163,191168,342150,794105,503139,06766,438
       Other Current Liabilities 
61,491
104,365
39,137
28,874
22,846
44,381
40,675
58,520
168,878
139,204
148,637
137,955
137,522
336,781
304,213
305,268
293,487
136,239
147,998
112,120
126,148
105,173
172,566
145,380
379,007
330,975
328,808
341,446
588,030
560,679
564,216
654,398
608,860
659,136
689,562
615,551
1,345,867
815,122
390,461
128,211
220,296
745,798
847,447
649,507
672,366
214,476
204,774
451,624
466,972
340,323
343,772
355,705
378,667
52,545
63,361
488,999
211,411
79,383
65,269
65,218
53,206
53,20665,21865,26979,383211,411488,99963,36152,545378,667355,705343,772340,323466,972451,624204,774214,476672,366649,507847,447745,798220,296128,211390,461815,1221,345,867615,551689,562659,136608,860654,398564,216560,679588,030341,446328,808330,975379,007145,380172,566105,173126,148112,120147,998136,239293,487305,268304,213336,781137,522137,955148,637139,204168,87858,52040,67544,38122,84628,87439,137104,36561,491
   > Long-term Liabilities 
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
404,234
404,301
281,726
15,373
15,373
212,971
213,119
186,171
186,171
186,171
231,743
328,096
346,307
357,815
302,230
285,544
295,753
51,942
60,838
53,774
64,458
101,439
103,493
103,493101,43964,45853,77460,83851,942295,753285,544302,230357,815346,307328,096231,743186,171186,171186,171213,119212,97115,37315,373281,726404,301404,23400000000000000000000000000000000000000
       Other Liabilities 
0
0
1
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
15
0
0
0
0
0
0
0
0
105,771
105,771
105,771
99,318
15,373
15,373
212,971
213,119
186,171
186,171
186,171
231,743
327,056
345,512
357,212
301,820
0
0
51,942
46,420
0
0
0
0
000046,42051,94200301,820357,212345,512327,056231,743186,171186,171186,171213,119212,97115,37315,37399,318105,771105,771105,77100000000150000000000000000000000000100
       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
15,366
8,419
7,030
6,277
7,986
6,914
107
0
0
0
0
0
0
0
0
0
0
0
232
0
251
362
0
0
0
0
00003622510232000000000001076,9147,9866,2777,0308,41915,36600000000000000000000000000000000000
> Total Stockholder Equity
130,882
196,365
263,422
296,567
850,054
868,714
877,097
887,350
903,229
913,875
932,697
937,207
948,543
934,251
946,580
948,488
966,169
972,454
988,339
1,000,176
1,021,177
1,030,621
1,943,071
1,975,897
1,996,906
2,150,924
2,174,284
2,192,055
3,581,519
3,677,275
3,713,029
4,187,980
4,232,453
4,345,402
4,384,511
4,352,903
4,281,153
2,192,663
2,136,562
2,051,687
1,707,446
181,628
104,624
-231,472
-329,774
1,558,916
1,898,156
2,108,848
2,061,795
1,899,553
1,997,699
2,097,435
1,970,699
1,928,305
1,990,065
2,056,467
2,154,957
2,155,301
2,136,007
2,164,897
2,178,418
2,178,4182,164,8972,136,0072,155,3012,154,9572,056,4671,990,0651,928,3051,970,6992,097,4351,997,6991,899,5532,061,7952,108,8481,898,1561,558,916-329,774-231,472104,624181,6281,707,4462,051,6872,136,5622,192,6634,281,1534,352,9034,384,5114,345,4024,232,4534,187,9803,713,0293,677,2753,581,5192,192,0552,174,2842,150,9241,996,9061,975,8971,943,0711,030,6211,021,1771,000,176988,339972,454966,169948,488946,580934,251948,543937,207932,697913,875903,229887,350877,097868,714850,054296,567263,422196,365130,882
   Common Stock
41,280
92,000
92,000
92,000
123,000
123,000
123,000
123,000
252,150
252,150
252,150
252,150
252,150
252,150
252,150
252,150
252,150
252,150
252,150
252,150
252,150
252,150
369,383
369,383
738,767
738,767
738,767
747,937
810,952
810,952
810,952
829,780
829,780
829,780
829,780
829,780
1,410,626
1,408,839
1,408,839
1,408,839
1,389,391
1,389,391
1,389,391
1,389,391
1,389,391
2,402,581
2,402,581
2,391,668
2,391,668
2,391,668
2,391,668
2,391,668
2,391,668
0
0
2,391,668
2,391,668
0
0
0
0
00002,391,6682,391,668002,391,6682,391,6682,391,6682,391,6682,391,6682,391,6682,402,5812,402,5811,389,3911,389,3911,389,3911,389,3911,389,3911,408,8391,408,8391,408,8391,410,626829,780829,780829,780829,780829,780810,952810,952810,952747,937738,767738,767738,767369,383369,383252,150252,150252,150252,150252,150252,150252,150252,150252,150252,150252,150252,150252,150252,150123,000123,000123,000123,00092,00092,00092,00041,280
   Retained Earnings 
80,174
59,535
120,032
153,176
159,182
164,367
172,749
183,003
198,881
204,044
222,866
227,376
238,713
211,361
223,691
225,599
243,280
244,379
290,814
302,510
323,052
333,419
350,750
385,167
406,177
465,394
488,755
503,516
552,897
686,629
719,194
790,006
831,291
950,349
991,959
962,852
893,603
-1,183,778
-1,277,593
-1,353,124
-1,484,805
-2,972,909
-3,049,913
-3,386,009
-3,484,311
-2,841,650
-2,559,876
-2,423,110
-2,470,164
-2,634,197
-2,536,051
-2,435,517
-2,562,093
-2,644,188
-2,582,876
-2,478,972
-2,478,011
-2,515,475
-2,535,071
-2,505,708
-2,479,875
-2,479,875-2,505,708-2,535,071-2,515,475-2,478,011-2,478,972-2,582,876-2,644,188-2,562,093-2,435,517-2,536,051-2,634,197-2,470,164-2,423,110-2,559,876-2,841,650-3,484,311-3,386,009-3,049,913-2,972,909-1,484,805-1,353,124-1,277,593-1,183,778893,603962,852991,959950,349831,291790,006719,194686,629552,897503,516488,755465,394406,177385,167350,750333,419323,052302,510290,814244,379243,280225,599223,691211,361238,713227,376222,866204,044198,881183,003172,749164,367159,182153,176120,03259,53580,174
   Capital Surplus 0000000000000000000000000000000000000000000000000000000000000
   Treasury Stock000000000000000000000000-54,974-54,974-54,974-54,974-54,974-54,974-78,495-78,495-78,495-78,495000000000000000000000000000
   Other Stockholders Equity 
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
579
579
9,923
9,923
579
579
579
579
579
579
1,271
1,271
444
444
2,235
2,235
1,437
1,278
3,263
0
3,925
4,288
0
0
0
0
00004,2883,92503,2631,2781,4372,2352,2354444441,2711,2715795795795795795799,9239,92357957900000000000000000000000000000000000



6.3. Balance Sheets

Currency in CNY. All numbers in thousands.