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

Jiangsu Rainbow Heavy Industries Co Ltd
Buy, Hold or Sell?

Let's analyze Jiangsu Rainbow Heavy Industries Co Ltd together

I guess you are interested in Jiangsu Rainbow Heavy Industries 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 Jiangsu Rainbow Heavy Industries 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 Jiangsu Rainbow Heavy Industries Co Ltd

I send you an email if I find something interesting about Jiangsu Rainbow Heavy Industries Co Ltd.

1. Quick Overview

1.1. Quick analysis of Jiangsu Rainbow Heavy Industries Co Ltd (30 sec.)










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

How much money do you get?

How much money do you get?
¥0.02
When do you have the money?
1 year
How often do you get paid?
100.0%

What is your share worth?

Current worth
¥5.13
Expected worth in 1 year
¥5.36
How sure are you?
87.5%

+ What do you gain per year?

Total Gains per Share
¥0.37
Return On Investment
6.8%

For what price can you sell your share?

Current Price per Share
¥5.46
Expected price per share
¥5.04 - ¥5.9517427152318
How sure are you?
50%
3rd party ad coffee SUPPORTERis ad-free.

2. Detailed Analysis

2.1. Valuation of Jiangsu Rainbow Heavy Industries Co Ltd (5 min.)




Live pricePrice per Share (EOD)
¥5.46
Intrinsic Value Per Share
¥16.23 - ¥19.09
Total Value Per Share
¥21.36 - ¥24.22

2.2. Growth of Jiangsu Rainbow Heavy Industries Co Ltd (5 min.)




Is Jiangsu Rainbow Heavy Industries Co Ltd growing?

Current yearPrevious yearGrowGrow %
How rich?$625.3m$580.6m$23.1m3.8%

How much money is Jiangsu Rainbow Heavy Industries Co Ltd making?

Current yearPrevious yearGrowGrow %
Making money$3.1m$3.5m-$308.5k-9.7%
Net Profit Margin1.9%1.9%--

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

2.3. Financial Health of Jiangsu Rainbow Heavy Industries Co Ltd (5 min.)




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




  Industry Rankings (Specialty Industrial Machinery)  


Richest
#187 / 730

Most Revenue
#206 / 730

Most Profit
#390 / 730

Most Efficient
#487 / 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 Jiangsu Rainbow Heavy Industries Co Ltd?

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

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

Speculation

The Price per Share of Jiangsu Rainbow Heavy Industries Co Ltd is ¥5.46. 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 Jiangsu Rainbow Heavy Industries 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 Jiangsu Rainbow Heavy Industries 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 ¥5.13. Based on the TTM, the Book Value Change Per Share is ¥0.06 per quarter. Based on the YOY, the Book Value Change Per Share is ¥0.04 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 ¥0.03 per quarter.
Based on historical numbers we can estimate the returns while holding a share of Jiangsu Rainbow Heavy Industries 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 Eps0.010.2%0.000.1%0.010.1%0.010.2%0.010.1%
Usd Book Value Change Per Share0.020.4%0.010.1%0.000.1%0.010.2%0.010.1%
Usd Dividend Per Share0.000.0%0.000.1%0.010.1%0.000.1%0.000.1%
Usd Total Gains Per Share0.030.5%0.010.2%0.010.2%0.020.3%0.010.2%
Usd Price Per Share0.70-0.67-0.76-0.75-0.98-
Price to Earnings Ratio13.94-8.06-8.58-18.71-0.64-
Price-to-Total Gains Ratio28.08-8.47-24.79-32.51--128.59-
Price to Book Ratio1.00-0.98-1.20-1.21-2.02-
Price-to-Total Gains Ratio28.08-8.47-24.79-32.51--128.59-

When do you get the money?

Usd Investment
$.00
Usd Price Per Share0.75075
Number of shares1332
Gains per QuarterTrailing 12 Months5 Year
Usd Dividend Per Share0.000.00
Usd Book Value Change Per Share0.010.01
Usd Total Gains Per Share0.010.02
Gains per Quarter (1332 shares)16.8822.22
Gains per Year (1332 shares)67.5288.87
YearsReturn on Investment (TTM)Return on Investment (5Y)
 DividendBook Value gainTotal gainsDividendBook Value gainTotal gains
Broker costs---10---10
1254258226679
2518412645133168
37612619467199257
410216826290266346
5127210330112332435
6153252398135398524
7178294466157465613
8204337534180531702
9229379602202598791
10255421670225664880

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%10.02.00.083.3%18.02.00.090.0%35.03.02.087.5%52.03.02.091.2%
Book Value Change Per Share3.01.00.075.0%10.02.00.083.3%17.03.00.085.0%31.09.00.077.5%48.09.00.084.2%
Dividend per Share4.00.00.0100.0%12.00.00.0100.0%20.00.00.0100.0%40.00.00.0100.0%52.00.05.091.2%
Total Gains per Share3.01.00.075.0%10.02.00.083.3%17.03.00.085.0%35.05.00.087.5%52.05.00.091.2%
3rd party ad coffee SUPPORTERis ad-free.

3.2. Key Performance Indicators

The key performance indicators of Jiangsu Rainbow Heavy Industries 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--0.1730.057+201%0.036+380%0.091+90%0.059+191%
Book Value Per Share--5.1304.953+4%4.625+11%4.525+13%3.859+33%
Current Ratio--1.3511.311+3%1.219+11%1.296+4%0.874+55%
Debt To Asset Ratio--0.5650.585-3%0.630-10%0.532+6%0.446+27%
Debt To Equity Ratio--1.4131.524-7%1.780-21%1.255+13%0.953+48%
Dividend Per Share--0.0090.035-73%0.040-77%0.031-69%0.028-66%
Enterprise Value---1364889829.460-1886964308.868+38%-2162452384.185+58%-2505237.156-100%3113583459.814-144%
Eps--0.0920.026+250%0.050+85%0.061+50%0.040+130%
Ev To Ebitda Ratio--infinfnan%infnan%nannan%nannan%
Ev To Sales Ratio---0.171-0.264+55%-0.332+95%0.104-265%1.537-111%
Free Cash Flow Per Share--0.010-0.114+1280%0.370-97%0.150-94%0.126-92%
Free Cash Flow To Equity Per Share--0.010-0.114+1280%0.191-95%0.111-91%0.114-92%
Gross Profit Margin--1.0001.0000%1.0000%1.0000%0.950+5%
Intrinsic Value_10Y_max--19.089--------
Intrinsic Value_10Y_min--16.232--------
Intrinsic Value_1Y_max--1.191--------
Intrinsic Value_1Y_min--1.169--------
Intrinsic Value_3Y_max--4.128--------
Intrinsic Value_3Y_min--3.930--------
Intrinsic Value_5Y_max--7.729--------
Intrinsic Value_5Y_min--7.126--------
Market Cap4840115105.280+6%4529853590.4304317101171.310+5%5071541491.643-11%5058839908.534-10%6443628131.651-30%
Net Profit Margin--0.0410.019+114%0.019+109%0.053-23%0.043-5%
Operating Margin----0%0.067-100%0.064-100%0.037-100%
Operating Ratio--1.7271.682+3%1.7290%1.690+2%1.350+28%
Pb Ratio1.064+6%0.9960.984+1%1.200-17%1.213-18%2.019-51%
Pe Ratio14.899+6%13.9448.062+73%8.583+62%18.713-25%0.640+2079%
Price Per Share5.460+6%5.1104.870+5%5.558-8%5.474-7%7.153-29%
Price To Free Cash Flow Ratio141.092+6%132.04832.333+308%-20.594+116%-1.176+101%-2.585+102%
Price To Total Gains Ratio29.998+6%28.0758.467+232%24.794+13%32.511-14%-128.586+558%
Quick Ratio--0.2800.236+19%0.283-1%0.358-22%0.323-13%
Return On Assets--0.0080.002+253%0.002+334%0.006+21%0.005+52%
Return On Equity--0.0190.005+259%0.006+224%0.013+46%0.010+93%
Total Gains Per Share--0.1820.092+97%0.076+138%0.121+50%0.087+109%
Usd Book Value--625303510.627603776074.282+4%580625057.555+8%573598658.769+9%481409321.256+30%
Usd Book Value Change Per Share--0.0240.008+201%0.005+380%0.012+90%0.008+191%
Usd Book Value Per Share--0.7050.681+4%0.636+11%0.622+13%0.531+33%
Usd Dividend Per Share--0.0010.005-73%0.006-77%0.004-69%0.004-66%
Usd Enterprise Value---187672351.551-259457592.469+38%-297337202.825+58%-344470.109-100%428117725.724-144%
Usd Eps--0.0130.004+250%0.007+85%0.008+50%0.005+130%
Usd Free Cash Flow--1179221.979-13919084.693+1280%48035315.142-98%19689317.445-94%11852730.196-90%
Usd Free Cash Flow Per Share--0.001-0.016+1280%0.051-97%0.021-94%0.017-92%
Usd Free Cash Flow To Equity Per Share--0.001-0.016+1280%0.026-95%0.015-91%0.016-92%
Usd Market Cap665515826.976+6%622854868.684593601411.055+5%697336955.101-11%695590487.423-10%885998868.102-30%
Usd Price Per Share0.751+6%0.7030.670+5%0.764-8%0.753-7%0.983-29%
Usd Profit--11167298.0093192763.772+250%3501300.377+219%7228095.353+54%4759695.394+135%
Usd Revenue--274913349.202253183501.517+9%248222099.562+11%179146125.971+53%125844698.713+118%
Usd Total Gains Per Share--0.0250.013+97%0.011+138%0.017+50%0.012+109%
 EOD+4 -4MRQTTM+30 -7YOY+24 -145Y+17 -2110Y+18 -21

3.3 Fundamental Score

Let's check the fundamental score of Jiangsu Rainbow Heavy Industries Co Ltd based on Penke's default stock scanner.

Penke's Stock Scanner

  
  
IndicatorConditionValue
Price to Earnings Ratio (EOD)Between0-1514.899
Price to Book Ratio (EOD)Between0-11.064
Net Profit Margin (MRQ)Greater than00.041
Operating Margin (MRQ)Greater than00.000
Quick Ratio (MRQ)Greater than10.280
Current Ratio (MRQ)Greater than11.351
Debt to Asset Ratio (MRQ)Less than10.565
Debt to Equity Ratio (MRQ)Less than11.413
Return on Equity (MRQ)Greater than0.150.019
Return on Assets (MRQ)Greater than0.050.008
Total4/10 (40.0%)

3.4 Technical Score

Let's check the technical score of Jiangsu Rainbow Heavy Industries Co Ltd based on Penke's default Symbol scanner.

Penke's Symbol Scanner

  
  
IndicatorConditionValue
RsiGreater than5055.306
Ma 20Greater thanMa 505.391
Ma 50Greater thanMa 1005.202
Ma 100Greater thanMa 2004.730
OpenGreater thanClose5.580
Total5/5 (100.0%)

4. In-depth Analysis

4.1 About Jiangsu Rainbow Heavy Industries Co Ltd

Jiangsu Rainbow Heavy Industries Co., Ltd. engages in equipment manufacturing and environmental protection businesses in China. The company offers material handling equipment, including shipyard/yard/factory handling, bulk handling, scrap steel, wood, waste dump, and inland river wharf bulk, and container handling equipment; and ship mating products, such as hanging-from, side slip type, and folding hatch covers. It provides offshore jack-up equipment for used for cargo loading and unloading, food supply, salvage, and pile driving; wind power service platforms; offshore wind power monopole; and engineering ship equipment. In addition, the company is involved in hazardous waste and medical waste treatment, and sludge treatment; and operates port terminals. It sells its products under the GENMA brand. The company was founded in 2003 and is based in Nantong, China.

Fundamental data was last updated by Penke on 2024-12-09 02:07:02.

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 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 just 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 cheap.
Based on the earnings, the company is underpriced.
Based on how much money comes from the company's main activities, the company is fair priced.
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 Jiangsu Rainbow Heavy Industries Co Ltd earns for each ¥1 of revenue.

  • Above 10% is considered healthy but always compare Jiangsu Rainbow Heavy Industries Co Ltd to the Specialty Industrial Machinery industry mean.
  • A Net Profit Margin of 4.1% means that ¥0.04 for each ¥1 in revenue is generated as profit.

Let's take a look of the Net Profit Margin trends of Jiangsu Rainbow Heavy Industries Co Ltd:

  • The MRQ is 4.1%. The company is making a profit. +1
  • The TTM is 1.9%. The company is making a profit. +1
Trends
Current periodCompared to+/- 
MRQ4.1%TTM1.9%+2.2%
TTM1.9%YOY1.9%0.0%
TTM1.9%5Y5.3%-3.4%
5Y5.3%10Y4.3%+1.0%
Compared to industry (Specialty Industrial Machinery)
PeriodCompanyIndustry (mean)+/- 
MRQ4.1%5.6%-1.5%
TTM1.9%5.1%-3.2%
YOY1.9%5.2%-3.3%
5Y5.3%4.7%+0.6%
10Y4.3%4.8%-0.5%
4.3.1.2. Return on Assets

Shows how efficient Jiangsu Rainbow Heavy Industries Co Ltd is using its assets to generate profit.

  • Above 5% is considered healthy but always compare Jiangsu Rainbow Heavy Industries Co Ltd to the Specialty Industrial Machinery industry mean.
  • 0.8% Return on Assets means that Jiangsu Rainbow Heavy Industries Co Ltd generated ¥0.01 profit for each $1 in assets.

Let's take a look of the Return on Assets trends of Jiangsu Rainbow Heavy Industries Co Ltd:

  • The MRQ is 0.8%. Using its assets, the company is inefficient in making profit. -1
  • The TTM is 0.2%. Using its assets, the company is inefficient in making profit. -1
Trends
Current periodCompared to+/- 
MRQ0.8%TTM0.2%+0.6%
TTM0.2%YOY0.2%+0.0%
TTM0.2%5Y0.6%-0.4%
5Y0.6%10Y0.5%+0.1%
Compared to industry (Specialty Industrial Machinery)
PeriodCompanyIndustry (mean)+/- 
MRQ0.8%1.0%-0.2%
TTM0.2%1.0%-0.8%
YOY0.2%1.0%-0.8%
5Y0.6%1.0%-0.4%
10Y0.5%1.1%-0.6%
4.3.1.3. Return on Equity

Shows how efficient Jiangsu Rainbow Heavy Industries Co Ltd is using its investors money to generate profit.

  • Above 15%-20% is considered healthy but always compare Jiangsu Rainbow Heavy Industries Co Ltd to the Specialty Industrial Machinery industry mean.
  • 1.9% Return on Equity means Jiangsu Rainbow Heavy Industries Co Ltd generated ¥0.02 for each ¥1 the owners (shareholders) invested.

Let's take a look of the Return on Equity trends of Jiangsu Rainbow Heavy Industries Co Ltd:

  • The MRQ is 1.9%. Using its investors money, the company is inefficient in making profit. -1
  • The TTM is 0.5%. Using its investors money, the company is inefficient in making profit. -1
Trends
Current periodCompared to+/- 
MRQ1.9%TTM0.5%+1.4%
TTM0.5%YOY0.6%-0.1%
TTM0.5%5Y1.3%-0.8%
5Y1.3%10Y1.0%+0.3%
Compared to industry (Specialty Industrial Machinery)
PeriodCompanyIndustry (mean)+/- 
MRQ1.9%2.4%-0.5%
TTM0.5%2.1%-1.6%
YOY0.6%2.2%-1.6%
5Y1.3%1.9%-0.6%
10Y1.0%2.2%-1.2%
3rd party ad coffee SUPPORTERis ad-free.

4.3.2. Operating Efficiency of Jiangsu Rainbow Heavy Industries Co Ltd.

4.3.2. Operating Efficiency
4.3.2.1. Operating Margin

Measures how efficient Jiangsu Rainbow Heavy Industries Co Ltd is operating .

  • Measures how much profit Jiangsu Rainbow Heavy Industries 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 Jiangsu Rainbow Heavy Industries 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 Jiangsu Rainbow Heavy Industries Co Ltd:

  • The MRQ is 0.0%. The data is not here.
Trends
Current periodCompared to+/- 
MRQ-TTM-0.0%
TTM-YOY6.7%-6.7%
TTM-5Y6.4%-6.4%
5Y6.4%10Y3.7%+2.7%
Compared to industry (Specialty Industrial Machinery)
PeriodCompanyIndustry (mean)+/- 
MRQ-9.1%-9.1%
TTM-6.8%-6.8%
YOY6.7%6.1%+0.6%
5Y6.4%5.8%+0.6%
10Y3.7%5.3%-1.6%
4.3.2.2. Operating Ratio

Measures how efficient Jiangsu Rainbow Heavy Industries Co Ltd is keeping operating costs low.

  • Below 1 is considered healthy (always compare to Specialty Industrial Machinery industry mean).
  • An Operation Ratio of 1.73 means that the operating costs are ¥1.73 for each ¥1 in net sales.

Let's take a look of the Operating Ratio trends of Jiangsu Rainbow Heavy Industries Co Ltd:

  • The MRQ is 1.727. The company is inefficient in keeping operating costs low. -1
  • The TTM is 1.682. The company is inefficient in keeping operating costs low. -1
Trends
Current periodCompared to+/- 
MRQ1.727TTM1.682+0.045
TTM1.682YOY1.729-0.047
TTM1.6825Y1.690-0.008
5Y1.69010Y1.350+0.340
Compared to industry (Specialty Industrial Machinery)
PeriodCompanyIndustry (mean)+/- 
MRQ1.7271.445+0.282
TTM1.6821.366+0.316
YOY1.7291.343+0.386
5Y1.6901.354+0.336
10Y1.3501.197+0.153
3rd party ad coffee SUPPORTERis ad-free.

4.4.3. Liquidity of Jiangsu Rainbow Heavy Industries Co Ltd.

4.4.3. Liquidity
4.4.3.1. Current Ratio

Measures if Jiangsu Rainbow Heavy Industries 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 1.35 means the company has ¥1.35 in assets for each ¥1 in short-term debts.

Let's take a look of the Current Ratio trends of Jiangsu Rainbow Heavy Industries Co Ltd:

  • The MRQ is 1.351. The company is just able to pay all its short-term debts.
  • The TTM is 1.311. The company is just able to pay all its short-term debts.
Trends
Current periodCompared to+/- 
MRQ1.351TTM1.311+0.041
TTM1.311YOY1.219+0.092
TTM1.3115Y1.296+0.015
5Y1.29610Y0.874+0.421
Compared to industry (Specialty Industrial Machinery)
PeriodCompanyIndustry (mean)+/- 
MRQ1.3511.693-0.342
TTM1.3111.701-0.390
YOY1.2191.686-0.467
5Y1.2961.721-0.425
10Y0.8741.654-0.780
4.4.3.2. Quick Ratio

Measures if Jiangsu Rainbow Heavy Industries 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 Jiangsu Rainbow Heavy Industries Co Ltd to the Specialty Industrial Machinery industry mean.
  • A Quick Ratio of 0.28 means the company can pay off ¥0.28 for each ¥1 in debt (using most liquid assets).

Let's take a look of the Quick Ratio trends of Jiangsu Rainbow Heavy Industries Co Ltd:

  • The MRQ is 0.280. The company is just not able to pay all its short-term debts with the most liquid assets. -1
  • The TTM is 0.236. The company is just not able to pay all its short-term debts with the most liquid assets. -1
Trends
Current periodCompared to+/- 
MRQ0.280TTM0.236+0.044
TTM0.236YOY0.283-0.047
TTM0.2365Y0.358-0.122
5Y0.35810Y0.323+0.035
Compared to industry (Specialty Industrial Machinery)
PeriodCompanyIndustry (mean)+/- 
MRQ0.2800.726-0.446
TTM0.2360.809-0.573
YOY0.2830.884-0.601
5Y0.3580.956-0.598
10Y0.3230.967-0.644
3rd party ad coffee SUPPORTERis ad-free.

4.5.4. Solvency of Jiangsu Rainbow Heavy Industries Co Ltd.

4.5.4. Solvency
4.5.4.1. Debt to Asset Ratio

Measures how much % of Jiangsu Rainbow Heavy Industries Co Ltd assets are financed with debt.

  • Below 1 (100%) is considered healthy but always compare Jiangsu Rainbow Heavy Industries Co Ltd to Specialty Industrial Machinery industry mean.
  • A Debt to Asset Ratio of 0.56 means that Jiangsu Rainbow Heavy Industries Co Ltd assets are financed with 56.5% credit (debt) and the remaining percentage (100% - 56.5%) is financed by its owners/shareholders. 

Let's take a look of the Debt to Asset Ratio trends of Jiangsu Rainbow Heavy Industries Co Ltd:

  • The MRQ is 0.565. The company is able to pay all its debts by selling its assets. +1
  • The TTM is 0.585. The company is able to pay all its debts by selling its assets. +1
Trends
Current periodCompared to+/- 
MRQ0.565TTM0.585-0.020
TTM0.585YOY0.630-0.046
TTM0.5855Y0.532+0.053
5Y0.53210Y0.446+0.087
Compared to industry (Specialty Industrial Machinery)
PeriodCompanyIndustry (mean)+/- 
MRQ0.5650.490+0.075
TTM0.5850.491+0.094
YOY0.6300.506+0.124
5Y0.5320.502+0.030
10Y0.4460.495-0.049
4.5.4.2. Debt to Equity Ratio

Measures if Jiangsu Rainbow Heavy Industries Co Ltd is able to pay off its debts by using shareholders equity.

  • Below 2 is considered healthy but always compare Jiangsu Rainbow Heavy Industries Co Ltd to the Specialty Industrial Machinery industry mean.
  • A Debt to Equity ratio of 141.3% means that company has ¥1.41 debt for each ¥1 in shareholders equity.

Let's take a look of the Debt to Equity Ratio trends of Jiangsu Rainbow Heavy Industries Co Ltd:

  • The MRQ is 1.413. The company is able to pay all its debts with equity. +1
  • The TTM is 1.524. The company is just able to pay all its debts with equity.
Trends
Current periodCompared to+/- 
MRQ1.413TTM1.524-0.111
TTM1.524YOY1.780-0.256
TTM1.5245Y1.255+0.269
5Y1.25510Y0.953+0.302
Compared to industry (Specialty Industrial Machinery)
PeriodCompanyIndustry (mean)+/- 
MRQ1.4130.963+0.450
TTM1.5240.959+0.565
YOY1.7801.038+0.742
5Y1.2551.075+0.180
10Y0.9531.053-0.100
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 Jiangsu Rainbow Heavy Industries Co Ltd generates.

  • Above 15 is considered overpriced but always compare Jiangsu Rainbow Heavy Industries Co Ltd to the Specialty Industrial Machinery industry mean.
  • A PE ratio of 13.94 means the investor is paying ¥13.94 for every ¥1 in earnings.

Let's take a look of the Price to Earnings Ratio trends of Jiangsu Rainbow Heavy Industries Co Ltd:

  • The EOD is 14.899. Based on the earnings, the company is underpriced. +1
  • The MRQ is 13.944. Based on the earnings, the company is underpriced. +1
  • The TTM is 8.062. Based on the earnings, the company is underpriced. +1
Trends
Current periodCompared to+/- 
EOD14.899MRQ13.944+0.955
MRQ13.944TTM8.062+5.881
TTM8.062YOY8.583-0.521
TTM8.0625Y18.713-10.650
5Y18.71310Y0.640+18.073
Compared to industry (Specialty Industrial Machinery)
PeriodCompanyIndustry (mean)+/- 
EOD14.89919.620-4.721
MRQ13.94418.125-4.181
TTM8.06219.321-11.259
YOY8.58318.587-10.004
5Y18.71321.755-3.042
10Y0.64027.976-27.336
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 Jiangsu Rainbow Heavy Industries Co Ltd:

  • The EOD is 141.092. Based on how much money comes from the company's main activities, the company is expensive. -2
  • The MRQ is 132.048. Based on how much money comes from the company's main activities, the company is expensive. -2
  • The TTM is 32.333. Based on how much money comes from the company's main activities, the company is fair priced.
Trends
Current periodCompared to+/- 
EOD141.092MRQ132.048+9.044
MRQ132.048TTM32.333+99.715
TTM32.333YOY-20.594+52.927
TTM32.3335Y-1.176+33.509
5Y-1.17610Y-2.585+1.408
Compared to industry (Specialty Industrial Machinery)
PeriodCompanyIndustry (mean)+/- 
EOD141.0926.829+134.263
MRQ132.0486.646+125.402
TTM32.3332.685+29.648
YOY-20.5941.815-22.409
5Y-1.1761.475-2.651
10Y-2.5851.243-3.828
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 Jiangsu Rainbow Heavy Industries 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 1.00 means the investor is paying ¥1.00 for each ¥1 in book value.

Let's take a look of the Price to Book Ratio trends of Jiangsu Rainbow Heavy Industries Co Ltd:

  • The EOD is 1.064. Based on the equity, the company is underpriced. +1
  • The MRQ is 0.996. Based on the equity, the company is cheap. +2
  • The TTM is 0.984. Based on the equity, the company is cheap. +2
Trends
Current periodCompared to+/- 
EOD1.064MRQ0.996+0.068
MRQ0.996TTM0.984+0.012
TTM0.984YOY1.200-0.217
TTM0.9845Y1.213-0.229
5Y1.21310Y2.019-0.805
Compared to industry (Specialty Industrial Machinery)
PeriodCompanyIndustry (mean)+/- 
EOD1.0642.305-1.241
MRQ0.9962.027-1.031
TTM0.9842.145-1.161
YOY1.2002.208-1.008
5Y1.2132.472-1.259
10Y2.0192.886-0.867
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 Assets10,442,405
Total Liabilities5,894,743
Total Stockholder Equity4,170,719
 As reported
Total Liabilities 5,894,743
Total Stockholder Equity+ 4,170,719
Total Assets = 10,442,405

Assets

Total Assets10,442,405
Total Current Assets7,245,351
Long-term Assets3,197,054
Total Current Assets
Cash And Cash Equivalents 3,248,219
Short-term Investments 195,350
Net Receivables 1,308,354
Inventory 1,135,180
Other Current Assets 145,446
Total Current Assets  (as reported)7,245,351
Total Current Assets  (calculated)6,032,549
+/- 1,212,802
Long-term Assets
Property Plant Equipment 2,195,948
Goodwill 219,591
Intangible Assets 510,376
Long-term Assets Other 12,513
Long-term Assets  (as reported)3,197,054
Long-term Assets  (calculated)2,938,428
+/- 258,626

Liabilities & Shareholders' Equity

Total Current Liabilities5,361,041
Long-term Liabilities533,702
Total Stockholder Equity4,170,719
Total Current Liabilities
Short Long Term Debt 820,556
Accounts payable 1,156,397
Other Current Liabilities 20,587
Total Current Liabilities  (as reported)5,361,041
Total Current Liabilities  (calculated)1,997,540
+/- 3,363,502
Long-term Liabilities
Long term Debt 94,443
Capital Lease Obligations Min Short Term Debt22,407
Long-term Liabilities Other 60,591
Long-term Liabilities  (as reported)533,702
Long-term Liabilities  (calculated)177,441
+/- 356,261
Total Stockholder Equity
Retained Earnings 901,112
Total Stockholder Equity (as reported)4,170,719
Total Stockholder Equity (calculated)901,112
+/- 3,269,608
Other
Capital Stock886,468
Common Stock Shares Outstanding 886,468
Net Invested Capital 5,085,718
Net Working Capital 1,884,310
Property Plant and Equipment Gross 2,195,948



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 
453,005
888,523
744,136
880,803
2,273,692
2,287,915
2,286,964
2,409,968
2,707,237
2,574,117
2,589,279
2,913,766
3,201,576
3,050,769
3,176,446
3,335,317
3,180,120
3,128,105
3,113,094
3,409,206
3,634,693
3,598,874
3,662,113
3,943,559
4,922,068
4,501,048
4,382,449
4,215,759
4,524,093
4,662,693
4,711,012
4,617,790
4,378,694
4,357,619
4,256,420
4,300,771
4,356,812
4,545,271
4,692,019
4,753,304
5,206,335
5,345,555
7,339,911
7,299,898
7,058,540
7,492,658
7,455,383
7,516,656
7,610,155
8,099,961
8,969,235
11,125,360
11,138,579
10,364,542
11,864,539
12,014,511
11,583,294
10,712,646
10,041,218
11,184,388
10,442,405
10,442,40511,184,38810,041,21810,712,64611,583,29412,014,51111,864,53910,364,54211,138,57911,125,3608,969,2358,099,9617,610,1557,516,6567,455,3837,492,6587,058,5407,299,8987,339,9115,345,5555,206,3354,753,3044,692,0194,545,2714,356,8124,300,7714,256,4204,357,6194,378,6944,617,7904,711,0124,662,6934,524,0934,215,7594,382,4494,501,0484,922,0683,943,5593,662,1133,598,8743,634,6933,409,2063,113,0943,128,1053,180,1203,335,3173,176,4463,050,7693,201,5762,913,7662,589,2792,574,1172,707,2372,409,9682,286,9642,287,9152,273,692880,803744,136888,523453,005
   > Total Current Assets 
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
2,080,578
2,241,996
2,436,225
2,347,674
2,799,210
2,973,287
3,510,290
3,475,004
3,189,271
3,598,742
3,534,548
3,684,252
3,797,134
4,271,479
5,121,960
7,278,363
7,266,896
6,890,940
8,447,518
8,628,265
8,090,710
7,489,853
6,815,612
7,992,619
7,245,351
7,245,3517,992,6196,815,6127,489,8538,090,7108,628,2658,447,5186,890,9407,266,8967,278,3635,121,9604,271,4793,797,1343,684,2523,534,5483,598,7423,189,2713,475,0043,510,2902,973,2872,799,2102,347,6742,436,2252,241,9962,080,578000000000000000000000000000000000000
       Cash And Cash Equivalents 
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
310,456
363,586
559,052
498,827
700,994
701,861
861,282
885,493
747,244
857,518
805,338
604,739
781,959
1,063,720
1,800,747
3,535,955
3,282,650
3,129,514
4,468,303
4,346,179
4,090,219
3,509,709
3,045,677
3,494,592
3,248,219
3,248,2193,494,5923,045,6773,509,7094,090,2194,346,1794,468,3033,129,5143,282,6503,535,9551,800,7471,063,720781,959604,739805,338857,518747,244885,493861,282701,861700,994498,827559,052363,586310,456000000000000000000000000000000000000
       Short-term Investments 
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
112,500
20,606
109,729
103,000
50,462
50,541
54,057
58,837
71,379
33,870
95,831
50,712
248,686
20,597
68,739
68,246
97,532
63,104
49,365
56,110
8,000
19,100
12,000
195,350
195,35012,00019,1008,00056,11049,36563,10497,53268,24668,73920,597248,68650,71295,83133,87071,37958,83754,05750,54150,462103,000109,72920,606112,5000000000000000000000000000000000000000
       Net Receivables 
51,476
47,616
17,104
70,916
80,901
106,622
117,727
144,266
196,222
173,437
160,492
167,378
162,982
139,667
137,203
249,014
258,573
278,507
323,551
379,386
434,743
361,278
223,209
366,846
242,483
285,781
336,514
594,950
299,398
403,934
281,002
382,366
305,302
393,025
398,482
365,811
376,629
456,582
325,817
282,650
351,350
739,348
878,737
900,086
980,941
977,663
1,107,920
1,385,268
1,565,991
1,690,586
1,716,116
1,625,075
1,740,951
2,107,430
1,146,381
1,951,516
1,828,513
1,247,881
1,196,264
1,317,990
1,308,354
1,308,3541,317,9901,196,2641,247,8811,828,5131,951,5161,146,3812,107,4301,740,9511,625,0751,716,1161,690,5861,565,9911,385,2681,107,920977,663980,941900,086878,737739,348351,350282,650325,817456,582376,629365,811398,482393,025305,302382,366281,002403,934299,398594,950336,514285,781242,483366,846223,209361,278434,743379,386323,551278,507258,573249,014137,203139,667162,982167,378160,492173,437196,222144,266117,727106,62280,90170,91617,10447,61651,476
       Other Current Assets 
55,246
50,523
24,520
46,639
74,418
87,289
118,697
119,483
150,279
74,589
86,144
107,943
161,201
75,031
83,440
74,372
112,022
135,259
107,242
141,209
211,671
105,352
152,278
67,666
461,500
69,875
580,971
149,332
402,427
26,822
167,183
60,979
267,405
139,083
195,762
165,707
257,262
148,553
140,267
54,037
60,695
196,966
367,814
343,531
443,289
273,484
218,033
267,898
255,206
212,159
415,396
434,225
522,145
279,097
78,186
1,079,781
945,997
188,928
101,076
146,913
145,446
145,446146,913101,076188,928945,9971,079,78178,186279,097522,145434,225415,396212,159255,206267,898218,033273,484443,289343,531367,814196,96660,69554,037140,267148,553257,262165,707195,762139,083267,40560,979167,18326,822402,427149,332580,97169,875461,50067,666152,278105,352211,671141,209107,242135,259112,02274,37283,44075,031161,201107,94386,14474,589150,279119,483118,69787,28974,41846,63924,52050,52355,246
   > 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
2,255,794
2,405,629
2,407,126
2,372,269
3,829,621
3,824,894
3,869,268
3,893,916
3,920,835
3,832,404
3,813,021
3,828,482
3,847,275
3,846,996
3,871,683
3,473,601
3,417,022
3,386,246
3,492,585
3,222,793
3,225,607
3,191,769
3,197,054
3,197,0543,191,7693,225,6073,222,7933,492,5853,386,2463,417,0223,473,6013,871,6833,846,9963,847,2753,828,4823,813,0213,832,4043,920,8353,893,9163,869,2683,824,8943,829,6212,372,2692,407,1262,405,6292,255,79400000000000000000000000000000000000000
       Property Plant Equipment 
145,760
216,857
210,751
284,090
215,933
345,339
277,015
496,654
434,743
716,176
622,799
772,460
738,375
1,297,898
904,178
1,337,958
922,152
1,404,894
968,945
958,528
971,952
992,265
991,831
1,002,608
988,245
1,015,179
1,010,543
999,836
1,191,990
1,205,259
1,226,500
1,212,569
1,196,977
1,223,599
1,211,155
1,201,733
1,186,128
1,213,234
1,173,026
1,129,260
1,121,322
1,142,939
2,041,166
2,059,337
2,063,275
2,133,641
2,108,330
2,109,754
2,071,330
2,150,338
2,150,593
2,179,620
2,180,844
2,199,294
2,166,509
2,146,278
2,187,922
2,187,003
2,164,816
2,153,247
2,195,948
2,195,9482,153,2472,164,8162,187,0032,187,9222,146,2782,166,5092,199,2942,180,8442,179,6202,150,5932,150,3382,071,3302,109,7542,108,3302,133,6412,063,2752,059,3372,041,1661,142,9391,121,3221,129,2601,173,0261,213,2341,186,1281,201,7331,211,1551,223,5991,196,9771,212,5691,226,5001,205,2591,191,990999,8361,010,5431,015,179988,2451,002,608991,831992,265971,952958,528968,9451,404,894922,1521,337,958904,1781,297,898738,375772,460622,799716,176434,743496,654277,015345,339215,933284,090210,751216,857145,760
       Goodwill 
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
144,992
142,155
142,155
142,155
142,155
142,155
142,155
142,155
142,155
127,291
127,291
127,291
127,291
122,601
915,981
914,669
914,669
914,766
914,766
914,766
914,766
916,738
916,738
916,738
916,738
435,267
435,267
435,267
435,267
219,591
219,591
219,591
219,591
219,591219,591219,591219,591435,267435,267435,267435,267916,738916,738916,738916,738914,766914,766914,766914,766914,669914,669915,981122,601127,291127,291127,291127,291142,155142,155142,155142,155142,155142,155142,155142,155144,9920000000000000000000000000000
       Long Term Investments 
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
437,351
460,321
469,038
475,132
481,112
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
00000000000000000000481,112475,132469,038460,321437,351000000000000000000000000000000000000
       Intangible Assets 
10,407
30,892
73,085
1,638
93,528
1,713
113,522
2,158
118,680
2,852
117,590
4,318
368,336
4,968
433,078
5,003
430,637
7,206
433,333
431,150
429,056
427,051
427,265
425,240
423,265
424,633
421,864
419,749
594,268
607,939
611,679
613,480
610,076
605,097
601,423
602,405
455,707
456,377
433,451
34,996
418,722
414,961
533,133
524,890
526,330
513,901
505,538
510,328
504,039
501,132
494,766
488,500
493,084
491,789
485,166
478,910
490,741
488,576
520,318
514,645
510,376
510,376514,645520,318488,576490,741478,910485,166491,789493,084488,500494,766501,132504,039510,328505,538513,901526,330524,890533,133414,961418,72234,996433,451456,377455,707602,405601,423605,097610,076613,480611,679607,939594,268419,749421,864424,633423,265425,240427,265427,051429,056431,150433,3337,206430,6375,003433,0784,968368,3364,318117,5902,852118,6802,158113,5221,71393,5281,63873,08530,89210,407
       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
19,103
67,658
7,869
29,860
44,323
69,278
2,178,236
64,813
73,836
91,402
115,976
19,569
36,535
12,968
14,046
21,761
22,284
26,287
24,285
13,655
14,542
13,679
12,513
12,51313,67914,54213,65524,28526,28722,28421,76114,04612,96836,53519,569115,97691,40273,83664,8132,178,23669,27844,32329,8607,86967,65819,10300000000000000000000000000000000000000
> Total Liabilities 
294,396
689,908
491,214
536,853
490,171
463,913
424,184
500,013
756,183
548,191
538,606
749,086
921,955
730,678
834,365
985,230
823,596
761,972
725,605
1,003,177
1,192,845
1,129,032
1,163,186
1,309,920
1,656,095
1,853,477
1,678,280
1,442,368
1,689,162
1,832,034
1,885,936
1,793,974
1,526,564
1,482,354
1,350,913
1,422,549
1,435,831
1,584,471
1,711,885
1,761,208
2,265,645
2,329,361
3,384,441
3,453,406
3,139,233
3,460,279
3,348,985
3,343,345
3,371,405
3,766,217
4,576,550
6,644,826
6,656,618
6,255,634
7,693,238
7,747,877
7,239,226
6,441,213
5,690,578
6,789,728
5,894,743
5,894,7436,789,7285,690,5786,441,2137,239,2267,747,8777,693,2386,255,6346,656,6186,644,8264,576,5503,766,2173,371,4053,343,3453,348,9853,460,2793,139,2333,453,4063,384,4412,329,3612,265,6451,761,2081,711,8851,584,4711,435,8311,422,5491,350,9131,482,3541,526,5641,793,9741,885,9361,832,0341,689,1621,442,3681,678,2801,853,4771,656,0951,309,9201,163,1861,129,0321,192,8451,003,177725,605761,972823,596985,230834,365730,678921,955749,086538,606548,191756,183500,013424,184463,913490,171536,853491,214689,908294,396
   > Total Current Liabilities 
294,396
662,908
491,204
536,703
490,022
463,730
424,001
499,962
755,805
542,428
532,865
728,586
901,093
722,425
825,933
975,358
814,026
751,403
708,084
848,308
1,080,718
1,052,190
1,057,389
1,182,078
1,504,614
1,720,252
1,581,570
1,371,324
1,585,158
1,711,989
1,620,170
1,408,271
1,142,471
1,127,719
986,071
981,397
1,003,409
1,167,278
1,299,027
1,374,034
1,882,661
1,970,475
2,676,426
2,758,771
2,473,428
2,778,115
2,513,528
2,816,082
2,891,533
3,082,865
3,939,772
6,050,610
5,999,938
5,587,718
6,957,365
7,048,277
6,714,875
5,877,286
5,106,589
6,233,787
5,361,041
5,361,0416,233,7875,106,5895,877,2866,714,8757,048,2776,957,3655,587,7185,999,9386,050,6103,939,7723,082,8652,891,5332,816,0822,513,5282,778,1152,473,4282,758,7712,676,4261,970,4751,882,6611,374,0341,299,0271,167,2781,003,409981,397986,0711,127,7191,142,4711,408,2711,620,1701,711,9891,585,1581,371,3241,581,5701,720,2521,504,6141,182,0781,057,3891,052,1901,080,718848,308708,084751,403814,026975,358825,933722,425901,093728,586532,865542,428755,805499,962424,001463,730490,022536,703491,204662,908294,396
       Short-term Debt 
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
63,335
46,285
114,370
75,000
107,834
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
00000000000000000000107,83475,000114,37046,28563,335000000000000000000000000000000000000
       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
63,335
46,285
114,370
75,000
107,834
152,712
356,376
373,659
375,735
378,248
400,039
463,064
549,696
612,901
715,967
810,748
832,733
746,406
691,850
560,203
595,979
543,924
690,240
796,791
820,556
820,556796,791690,240543,924595,979560,203691,850746,406832,733810,748715,967612,901549,696463,064400,039378,248375,735373,659356,376152,712107,83475,000114,37046,28563,335000000000000000000000000000000000000
       Accounts payable 
47,924
101,714
114,678
148,973
128,160
178,281
186,426
239,850
281,856
316,615
269,459
346,717
413,400
430,247
464,000
578,874
411,855
345,107
312,882
466,756
527,211
525,310
523,321
601,245
767,191
845,836
785,515
744,513
711,535
810,462
768,324
747,913
597,715
612,298
487,493
469,168
446,745
521,578
439,766
622,153
650,655
968,341
1,054,502
1,253,555
1,153,030
1,321,140
1,153,721
1,083,120
987,176
853,579
1,161,184
1,521,466
1,459,674
1,632,825
1,383,238
1,365,605
1,223,322
1,343,318
1,176,811
1,211,834
1,156,397
1,156,3971,211,8341,176,8111,343,3181,223,3221,365,6051,383,2381,632,8251,459,6741,521,4661,161,184853,579987,1761,083,1201,153,7211,321,1401,153,0301,253,5551,054,502968,341650,655622,153439,766521,578446,745469,168487,493612,298597,715747,913768,324810,462711,535744,513785,515845,836767,191601,245523,321525,310527,211466,756312,882345,107411,855578,874464,000430,247413,400346,717269,459316,615281,856239,850186,426178,281128,160148,973114,678101,71447,924
       Other Current Liabilities 
120,472
431,194
229,526
272,730
251,862
285,449
237,575
260,112
423,949
225,813
263,406
346,869
452,693
277,178
346,933
382,484
388,171
406,296
395,202
378,475
509,824
349,889
471,264
341,211
672,380
783,506
689,445
514,081
650,528
667,126
686,752
502,361
422,384
422,402
362,710
358,035
304,764
345,617
61,357
51,885
52,621
725,841
1,096,887
1,015,550
874,060
927,590
924,720
1,032,943
1,302,556
1,267,987
2,024,390
3,388,422
3,649,646
2,953,699
9,302
4,849,866
4,560,646
20,553
23,480
20,933
20,587
20,58720,93323,48020,5534,560,6464,849,8669,3022,953,6993,649,6463,388,4222,024,3901,267,9871,302,5561,032,943924,720927,590874,0601,015,5501,096,887725,84152,62151,88561,357345,617304,764358,035362,710422,402422,384502,361686,752667,126650,528514,081689,445783,506672,380341,211471,264349,889509,824378,475395,202406,296388,171382,484346,933277,178452,693346,869263,406225,813423,949260,112237,575285,449251,862272,730229,526431,194120,472
   > 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
412,859
387,174
382,984
358,886
708,015
694,635
665,805
682,164
835,457
527,263
479,871
683,352
636,779
594,217
656,680
667,916
735,873
699,600
524,351
563,927
583,988
555,940
533,702
533,702555,940583,988563,927524,351699,600735,873667,916656,680594,217636,779683,352479,871527,263835,457682,164665,805694,635708,015358,886382,984387,174412,85900000000000000000000000000000000000000
       Other Liabilities 
0
0
1
0
0
0
0
0
1
5,500
5,500
5,500
5,500
7,499
7,501
9,000
9,000
10,120
17,394
21,543
25,118
18,853
20,131
21,640
20,954
26,080
28,374
37,835
42,433
45,640
44,386
213,607
54,532
237,063
246,632
312,983
308,902
303,729
300,394
291,710
288,520
271,619
594,551
196,915
514,949
194,591
614,282
69,849
68,445
73,274
88,755
111,919
120,914
151,816
162,166
178,756
193,524
0
0
0
0
0000193,524178,756162,166151,816120,914111,91988,75573,27468,44569,849614,282194,591514,949196,915594,551271,619288,520291,710300,394303,729308,902312,983246,632237,06354,532213,60744,38645,64042,43337,83528,37426,08020,95421,64020,13118,85325,11821,54317,39410,1209,0009,0007,5017,4995,5005,5005,5005,500100000100
       Deferred Long Term Liability 
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
6,663
7,829
7,101
5,592
4,886
4,489
3,770
3,083
5,604
4,619
3,863
3,283
2,163
2,456
2,754
2,255
2,112
14,844
0
13,355
12,937
0
0
0
0
000012,93713,355014,8442,1122,2552,7542,4562,1633,2833,8634,6195,6043,0833,7704,4894,8865,5927,1017,8296,663000000000000000000000000000000000000
> Total Stockholder Equity
158,877
193,658
252,922
343,950
1,783,520
1,824,002
1,862,780
1,907,597
1,948,637
2,023,398
2,047,959
2,017,695
2,025,623
2,072,393
2,097,204
2,110,431
2,124,637
2,130,079
2,157,395
2,148,391
2,176,415
2,190,366
2,205,530
2,340,939
2,965,602
2,339,004
2,361,614
2,405,683
2,417,668
2,422,955
2,443,893
2,433,552
2,457,222
2,466,371
2,495,285
2,466,899
2,501,230
2,521,479
2,546,638
2,563,927
2,544,117
2,622,306
3,579,504
3,766,375
3,837,635
3,950,289
4,043,737
4,107,215
4,170,679
4,249,557
4,300,690
4,382,292
4,380,349
3,981,682
4,027,096
4,097,345
4,146,735
4,000,310
4,052,369
4,070,858
4,170,719
4,170,7194,070,8584,052,3694,000,3104,146,7354,097,3454,027,0963,981,6824,380,3494,382,2924,300,6904,249,5574,170,6794,107,2154,043,7373,950,2893,837,6353,766,3753,579,5042,622,3062,544,1172,563,9272,546,6382,521,4792,501,2302,466,8992,495,2852,466,3712,457,2222,433,5522,443,8932,422,9552,417,6682,405,6832,361,6142,339,0042,965,6022,340,9392,205,5302,190,3662,176,4152,148,3912,157,3952,130,0792,124,6372,110,4312,097,2042,072,3932,025,6232,017,6952,047,9592,023,3981,948,6371,907,5971,862,7801,824,0021,783,520343,950252,922193,658158,877
   Common Stock
24,666
24,666
150,000
150,000
200,000
200,000
200,000
360,000
360,000
360,000
360,000
360,000
360,000
360,000
360,000
360,000
360,000
360,000
360,000
360,000
360,000
360,000
360,000
383,458
443,738
443,738
443,738
420,280
420,280
420,280
420,280
672,448
672,448
672,448
672,448
672,448
672,448
672,448
672,448
672,448
672,448
672,448
942,289
942,289
942,289
942,289
942,289
942,289
942,289
942,289
942,289
942,289
942,289
942,289
0
886,468
886,468
0
0
0
0
0000886,468886,4680942,289942,289942,289942,289942,289942,289942,289942,289942,289942,289942,289942,289672,448672,448672,448672,448672,448672,448672,448672,448672,448672,448672,448420,280420,280420,280420,280443,738443,738443,738383,458360,000360,000360,000360,000360,000360,000360,000360,000360,000360,000360,000360,000360,000360,000360,000360,000200,000200,000200,000150,000150,00024,66624,666
   Retained Earnings 
83,206
86,108
15,123
106,151
158,441
188,673
227,451
272,268
313,308
381,839
406,400
376,136
384,064
414,050
438,861
452,088
466,294
469,005
532,732
523,728
551,752
565,703
580,867
574,624
560,652
87,104
109,715
153,784
165,769
171,056
191,994
181,653
205,323
214,102
243,019
213,024
246,239
245,957
203,176
220,492
200,173
349,254
349,884
363,813
435,868
546,562
639,797
703,886
764,188
848,922
898,102
971,433
970,435
854,960
769,634
966,100
1,025,176
734,920
797,411
819,895
901,112
901,112819,895797,411734,9201,025,176966,100769,634854,960970,435971,433898,102848,922764,188703,886639,797546,562435,868363,813349,884349,254200,173220,492203,176245,957246,239213,024243,019214,102205,323181,653191,994171,056165,769153,784109,71587,104560,652574,624580,867565,703551,752523,728532,732469,005466,294452,088438,861414,050384,064376,136406,400381,839313,308272,268227,451188,673158,441106,15115,12386,10883,206
   Capital Surplus 0000000000000000000000000000000000000000000000000000000000000
   Treasury Stock0000000000000000000000000000000000-139,107-139,1070000000000000000000000000
   Other Stockholders Equity 
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
451
314
271
244
752
988
1,402
1,589
794
1,005
1,218
606
3,768
1,998
3,950
12,221
11,277
-271,916
0
13,488
3,803
0
0
0
0
00003,80313,4880-271,91611,27712,2213,9501,9983,7686061,2181,0057941,5891,402988752244271314451000000000000000000000000000000000000



6.3. Balance Sheets

Currency in CNY. All numbers in thousands.