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

Guangdong Dongfang Precision Science & Technology Co Ltd
Buy, Hold or Sell?

Let's analyze Guangdong Dongfang Precision Science & Technology Co Ltd together

I guess you are interested in Guangdong Dongfang Precision Science & Technology 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 Guangdong Dongfang Precision Science & Technology 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 Guangdong Dongfang Precision Science & Technology Co Ltd

I send you an email if I find something interesting about Guangdong Dongfang Precision Science & Technology Co Ltd.

1. Quick Overview

1.1. Quick analysis of Guangdong Dongfang Precision Science & Technology Co Ltd (30 sec.)










1.2. What can you expect buying and holding a share of Guangdong Dongfang Precision Science & Technology 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?
100.0%

What is your share worth?

Current worth
¥4.17
Expected worth in 1 year
¥4.66
How sure are you?
77.5%

+ What do you gain per year?

Total Gains per Share
¥0.50
Return On Investment
3.9%

For what price can you sell your share?

Current Price per Share
¥12.91
Expected price per share
¥9.04 - ¥17.14
How sure are you?
50%
3rd party ad coffee SUPPORTERis ad-free.

2. Detailed Analysis

2.1. Valuation of Guangdong Dongfang Precision Science & Technology Co Ltd (5 min.)




Live pricePrice per Share (EOD)
¥12.91
Intrinsic Value Per Share
¥2.05 - ¥7.01
Total Value Per Share
¥6.22 - ¥11.18

2.2. Growth of Guangdong Dongfang Precision Science & Technology Co Ltd (5 min.)




Is Guangdong Dongfang Precision Science & Technology Co Ltd growing?

Current yearPrevious yearGrowGrow %
How rich?$700.4m$608.9m$61.9m9.2%

How much money is Guangdong Dongfang Precision Science & Technology Co Ltd making?

Current yearPrevious yearGrowGrow %
Making money$16.9m$18.8m-$1.9m-11.3%
Net Profit Margin10.1%10.9%--

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

2.3. Financial Health of Guangdong Dongfang Precision Science & Technology Co Ltd (5 min.)




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




  Industry Rankings (Specialty Industrial Machinery)  


Richest
#171 / 730

Most Revenue
#248 / 730

Most Profit
#200 / 730

Most Efficient
#193 / 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 Guangdong Dongfang Precision Science & Technology Co Ltd?

Welcome investor! Guangdong Dongfang Precision Science & Technology Co Ltd's management wants to use your money to grow the business. In return you get a share of Guangdong Dongfang Precision Science & Technology Co Ltd.

First you should know what it really means to hold a share of Guangdong Dongfang Precision Science & Technology Co Ltd. And how you can make/lose money.

Speculation

The Price per Share of Guangdong Dongfang Precision Science & Technology Co Ltd is ¥12.91. 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 Guangdong Dongfang Precision Science & Technology 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 Guangdong Dongfang Precision Science & Technology Co Ltd, you will have to let go of the thought of selling in the future. If you have to sell the share for less than you bought it, it can still be a good investment. Focus on what it means to hold the stock forever:

  • You own a part of the company. The equity of this part can grow or shrink. The current Book Value per Share is ¥4.17. Based on the TTM, the Book Value Change Per Share is ¥0.12 per quarter. Based on the YOY, the Book Value Change Per Share is ¥0.18 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 Guangdong Dongfang Precision Science & Technology Co Ltd.

How much money are you going to get?

 MRQTTMYOY5Y10Y
 ¥% of Price per Share¥% of Price per Share¥% of Price per Share¥% of Price per Share¥% of Price per Share
Usd Eps0.020.1%0.010.1%0.010.1%0.020.1%0.000.0%
Usd Book Value Change Per Share0.020.2%0.020.1%0.020.2%0.010.1%0.010.1%
Usd Dividend Per Share0.000.0%0.000.0%0.000.0%0.000.0%0.000.0%
Usd Total Gains Per Share0.020.2%0.020.1%0.020.2%0.010.1%0.010.1%
Usd Price Per Share0.87-0.82-0.68-0.69-1.12-
Price to Earnings Ratio11.61-21.05-19.77-21.60-102.76-
Price-to-Total Gains Ratio40.21-49.79-84.52-9.92-199.16-
Price to Book Ratio1.52-1.50-1.39-1.57-4.57-
Price-to-Total Gains Ratio40.21-49.79-84.52-9.92-199.16-

When do you get the money?

Usd Investment
$.00
Usd Price Per Share1.778998
Number of shares562
Gains per QuarterTrailing 12 Months5 Year
Usd Dividend Per Share0.000.00
Usd Book Value Change Per Share0.020.01
Usd Total Gains Per Share0.020.01
Gains per Quarter (562 shares)9.766.96
Gains per Year (562 shares)39.0527.83
YearsReturn on Investment (TTM)Return on Investment (5Y)
 DividendBook Value gainTotal gainsDividendBook Value gainTotal gains
Broker costs---10---10
11382912618
22766835346
3311410747974
451521465106102
561901857132130
672272248159158
7826526310185186
8930330211212214
91034134112238242
101237938014265270

How sure are you?

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

Linear %
 Trailing 12 Months3Y5 Year10 YearALLTIME
  % % % % %
Earnings Per Share4.00.00.0100.0%12.00.00.0100.0%20.00.00.0100.0%39.01.00.097.5%52.01.00.098.1%
Book Value Change Per Share4.00.00.0100.0%10.02.00.083.3%14.06.00.070.0%28.012.00.070.0%40.013.00.075.5%
Dividend per Share4.00.00.0100.0%12.00.00.0100.0%20.00.00.0100.0%40.00.00.0100.0%49.00.04.092.5%
Total Gains per Share4.00.00.0100.0%10.02.00.083.3%14.06.00.070.0%31.09.00.077.5%44.09.00.083.0%
3rd party ad coffee SUPPORTERis ad-free.

3.2. Key Performance Indicators

The key performance indicators of Guangdong Dongfang Precision Science & Technology 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--0.1550.122+27%0.179-13%0.085+82%0.083+87%
Book Value Per Share--4.1703.977+5%3.561+17%3.221+29%2.963+41%
Current Ratio--2.4422.184+12%2.045+19%2.424+1%1.470+66%
Debt To Asset Ratio--0.3090.342-9%0.391-21%0.358-14%0.412-25%
Debt To Equity Ratio--0.4710.547-14%0.676-30%0.587-20%0.800-41%
Dividend Per Share--0.0020.004-43%0.002+7%0.004-52%0.010-79%
Enterprise Value--5440959314.8004756121393.945+14%3316247907.613+64%4379738993.852+24%7905477037.936-31%
Eps--0.1360.100+36%0.095+43%0.115+19%0.024+468%
Ev To Ebitda Ratio--infinfnan%infnan%infnan%nannan%
Ev To Sales Ratio--1.1881.066+11%0.723+64%1.1930%4.020-70%
Free Cash Flow Per Share--0.0200.036-45%0.061-67%0.006+211%0.049-60%
Free Cash Flow To Equity Per Share--0.0200.036-45%0.205-90%-0.033+269%0.161-88%
Gross Profit Margin--1.0001.0000%1.0000%1.0000%1.0000%
Intrinsic Value_10Y_max--7.013--------
Intrinsic Value_10Y_min--2.052--------
Intrinsic Value_1Y_max--0.270--------
Intrinsic Value_1Y_min--0.186--------
Intrinsic Value_3Y_max--1.141--------
Intrinsic Value_3Y_min--0.580--------
Intrinsic Value_5Y_max--2.410--------
Intrinsic Value_5Y_min--0.992--------
Market Cap15737935293.440+51%7716586398.7207283139865.600+6%6155230084.000+25%6815464797.455+13%10702552612.644-28%
Net Profit Margin--0.1450.101+44%0.109+33%0.137+6%0.065+123%
Operating Margin----0%0.095-100%0.112-100%0.065-100%
Operating Ratio--1.5121.521-1%1.580-4%1.594-5%1.322+14%
Pb Ratio3.096+51%1.5181.497+1%1.390+9%1.572-3%4.569-67%
Pe Ratio23.678+51%11.61021.048-45%19.771-41%21.601-46%102.757-89%
Price Per Share12.910+51%6.3305.953+6%4.960+28%5.021+26%8.147-22%
Price To Free Cash Flow Ratio163.121+51%79.98118.823+325%84.156-5%25.978+208%89.501-11%
Price To Total Gains Ratio82.017+51%40.21449.793-19%84.516-52%9.925+305%199.162-80%
Quick Ratio--0.8000.704+14%0.713+12%0.934-14%0.737+9%
Return On Assets--0.0230.017+36%0.019+18%0.027-15%0.006+271%
Return On Equity--0.0340.026+30%0.033+4%0.041-17%0.004+838%
Total Gains Per Share--0.1570.126+25%0.181-13%0.090+75%0.093+68%
Usd Book Value--700453514.003670899004.693+4%608918571.500+15%599461261.489+17%564174279.300+24%
Usd Book Value Change Per Share--0.0210.017+27%0.025-13%0.012+82%0.011+87%
Usd Book Value Per Share--0.5750.548+5%0.491+17%0.444+29%0.408+41%
Usd Dividend Per Share--0.0000.001-43%0.000+7%0.001-52%0.001-79%
Usd Enterprise Value--749764193.579655393528.086+14%456978961.669+64%603528033.353+24%1089374735.828-31%
Usd Eps--0.0190.014+36%0.013+43%0.016+19%0.003+468%
Usd Free Cash Flow--3323744.0286131687.918-46%10404660.313-68%-1190806.305+136%8993797.601-63%
Usd Free Cash Flow Per Share--0.0030.005-45%0.008-67%0.001+211%0.007-60%
Usd Free Cash Flow To Equity Per Share--0.0030.005-45%0.028-90%-0.005+269%0.022-88%
Usd Market Cap2168687483.436+51%1063345605.7441003616673.480+6%848190705.575+25%939171049.089+13%1474811750.022-28%
Usd Price Per Share1.779+51%0.8720.820+6%0.683+28%0.692+26%1.123-22%
Usd Profit--22897281.10816929564.219+35%18834512.347+22%24182608.393-5%2423773.561+845%
Usd Revenue--157732964.326162787109.700-3%164949831.989-4%141979672.349+11%147895130.201+7%
Usd Total Gains Per Share--0.0220.017+25%0.025-13%0.012+75%0.013+68%
 EOD+4 -4MRQTTM+25 -12YOY+24 -145Y+28 -1010Y+22 -16

3.3 Fundamental Score

Let's check the fundamental score of Guangdong Dongfang Precision Science & Technology Co Ltd based on Penke's default stock scanner.

Penke's Stock Scanner

  
  
IndicatorConditionValue
Price to Earnings Ratio (EOD)Between0-1523.678
Price to Book Ratio (EOD)Between0-13.096
Net Profit Margin (MRQ)Greater than00.145
Operating Margin (MRQ)Greater than00.000
Quick Ratio (MRQ)Greater than10.800
Current Ratio (MRQ)Greater than12.442
Debt to Asset Ratio (MRQ)Less than10.309
Debt to Equity Ratio (MRQ)Less than10.471
Return on Equity (MRQ)Greater than0.150.034
Return on Assets (MRQ)Greater than0.050.023
Total4/10 (40.0%)

3.4 Technical Score

Let's check the technical score of Guangdong Dongfang Precision Science & Technology Co Ltd based on Penke's default Symbol scanner.

Penke's Symbol Scanner

  
  
IndicatorConditionValue
RsiGreater than5062.505
Ma 20Greater thanMa 5011.356
Ma 50Greater thanMa 1008.342
Ma 100Greater thanMa 2006.935
OpenGreater thanClose13.490
Total5/5 (100.0%)

4. In-depth Analysis

4.1 About Guangdong Dongfang Precision Science & Technology Co Ltd

Guangdong Dongfang Precision Science & Technology Co., Ltd. engages in the research, development, and production of corrugated packaging equipment in China and internationally. It offers corrugated board production lines; corrugated box printing and packaging equipment, such as top-printing and bottom-printing slotting die-cutting machines; industry smart factory solutions, including intelligent factory layout planning and design, intelligent logistics and warehousing solutions, and industrial internet platform services; digital printing equipment; and marine power equipment, consisting of outboard engines used in water recreation and sports, fishing, water transportation, emergency rescue, coastal service, maritime patrol, and other fields. The company was founded in 1996 and is headquartered in Foshan, China.

Fundamental data was last updated by Penke on 2024-11-18 00:57:02.

4.2 In-depth Summary

4.2.1. Financial Health Summary

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

4.2.2. Valuation Summary

Valuation Details
 Compared to previous yearCompared to industry
Based on the equity, the company is underpriced.
Based on the earnings, the company is fair priced.
Based on how much money comes from the company's main activities, the company is underpriced.
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 Guangdong Dongfang Precision Science & Technology Co Ltd earns for each ¥1 of revenue.

  • Above 10% is considered healthy but always compare Guangdong Dongfang Precision Science & Technology Co Ltd to the Specialty Industrial Machinery industry mean.
  • A Net Profit Margin of 14.5% means that ¥0.15 for each ¥1 in revenue is generated as profit.

Let's take a look of the Net Profit Margin trends of Guangdong Dongfang Precision Science & Technology Co Ltd:

  • The MRQ is 14.5%. The company is making a huge profit. +2
  • The TTM is 10.1%. The company is making a huge profit. +2
Trends
Current periodCompared to+/- 
MRQ14.5%TTM10.1%+4.4%
TTM10.1%YOY10.9%-0.8%
TTM10.1%5Y13.7%-3.6%
5Y13.7%10Y6.5%+7.2%
Compared to industry (Specialty Industrial Machinery)
PeriodCompanyIndustry (mean)+/- 
MRQ14.5%5.6%+8.9%
TTM10.1%5.1%+5.0%
YOY10.9%5.3%+5.6%
5Y13.7%4.7%+9.0%
10Y6.5%4.8%+1.7%
4.3.1.2. Return on Assets

Shows how efficient Guangdong Dongfang Precision Science & Technology Co Ltd is using its assets to generate profit.

  • Above 5% is considered healthy but always compare Guangdong Dongfang Precision Science & Technology Co Ltd to the Specialty Industrial Machinery industry mean.
  • 2.3% Return on Assets means that Guangdong Dongfang Precision Science & Technology Co Ltd generated ¥0.02 profit for each $1 in assets.

Let's take a look of the Return on Assets trends of Guangdong Dongfang Precision Science & Technology Co Ltd:

  • The MRQ is 2.3%. Using its assets, the company is less efficient in making profit.
  • The TTM is 1.7%. Using its assets, the company is less efficient in making profit.
Trends
Current periodCompared to+/- 
MRQ2.3%TTM1.7%+0.6%
TTM1.7%YOY1.9%-0.3%
TTM1.7%5Y2.7%-1.0%
5Y2.7%10Y0.6%+2.1%
Compared to industry (Specialty Industrial Machinery)
PeriodCompanyIndustry (mean)+/- 
MRQ2.3%1.0%+1.3%
TTM1.7%1.0%+0.7%
YOY1.9%1.1%+0.8%
5Y2.7%1.0%+1.7%
10Y0.6%1.1%-0.5%
4.3.1.3. Return on Equity

Shows how efficient Guangdong Dongfang Precision Science & Technology Co Ltd is using its investors money to generate profit.

  • Above 15%-20% is considered healthy but always compare Guangdong Dongfang Precision Science & Technology Co Ltd to the Specialty Industrial Machinery industry mean.
  • 3.4% Return on Equity means Guangdong Dongfang Precision Science & Technology Co Ltd generated ¥0.03 for each ¥1 the owners (shareholders) invested.

Let's take a look of the Return on Equity trends of Guangdong Dongfang Precision Science & Technology Co Ltd:

  • The MRQ is 3.4%. Using its investors money, the company is inefficient in making profit. -1
  • The TTM is 2.6%. Using its investors money, the company is inefficient in making profit. -1
Trends
Current periodCompared to+/- 
MRQ3.4%TTM2.6%+0.8%
TTM2.6%YOY3.3%-0.7%
TTM2.6%5Y4.1%-1.5%
5Y4.1%10Y0.4%+3.8%
Compared to industry (Specialty Industrial Machinery)
PeriodCompanyIndustry (mean)+/- 
MRQ3.4%2.4%+1.0%
TTM2.6%2.1%+0.5%
YOY3.3%2.2%+1.1%
5Y4.1%1.9%+2.2%
10Y0.4%2.2%-1.8%
3rd party ad coffee SUPPORTERis ad-free.

4.3.2. Operating Efficiency of Guangdong Dongfang Precision Science & Technology Co Ltd.

4.3.2. Operating Efficiency
4.3.2.1. Operating Margin

Measures how efficient Guangdong Dongfang Precision Science & Technology Co Ltd is operating .

  • Measures how much profit Guangdong Dongfang Precision Science & Technology 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 Guangdong Dongfang Precision Science & Technology 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 Guangdong Dongfang Precision Science & Technology Co Ltd:

  • The MRQ is 0.0%. The data is not here.
Trends
Current periodCompared to+/- 
MRQ-TTM-0.0%
TTM-YOY9.5%-9.5%
TTM-5Y11.2%-11.2%
5Y11.2%10Y6.5%+4.8%
Compared to industry (Specialty Industrial Machinery)
PeriodCompanyIndustry (mean)+/- 
MRQ-9.2%-9.2%
TTM-6.8%-6.8%
YOY9.5%6.1%+3.4%
5Y11.2%5.7%+5.5%
10Y6.5%5.3%+1.2%
4.3.2.2. Operating Ratio

Measures how efficient Guangdong Dongfang Precision Science & Technology Co Ltd is keeping operating costs low.

  • Below 1 is considered healthy (always compare to Specialty Industrial Machinery industry mean).
  • An Operation Ratio of 1.51 means that the operating costs are ¥1.51 for each ¥1 in net sales.

Let's take a look of the Operating Ratio trends of Guangdong Dongfang Precision Science & Technology Co Ltd:

  • The MRQ is 1.512. The company is inefficient in keeping operating costs low. -1
  • The TTM is 1.521. The company is inefficient in keeping operating costs low. -1
Trends
Current periodCompared to+/- 
MRQ1.512TTM1.521-0.009
TTM1.521YOY1.580-0.059
TTM1.5215Y1.594-0.073
5Y1.59410Y1.322+0.273
Compared to industry (Specialty Industrial Machinery)
PeriodCompanyIndustry (mean)+/- 
MRQ1.5121.445+0.067
TTM1.5211.366+0.155
YOY1.5801.343+0.237
5Y1.5941.357+0.237
10Y1.3221.197+0.125
3rd party ad coffee SUPPORTERis ad-free.

4.4.3. Liquidity of Guangdong Dongfang Precision Science & Technology Co Ltd.

4.4.3. Liquidity
4.4.3.1. Current Ratio

Measures if Guangdong Dongfang Precision Science & Technology 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 2.44 means the company has ¥2.44 in assets for each ¥1 in short-term debts.

Let's take a look of the Current Ratio trends of Guangdong Dongfang Precision Science & Technology Co Ltd:

  • The MRQ is 2.442. The company is able to pay all its short-term debts. +1
  • The TTM is 2.184. The company is able to pay all its short-term debts. +1
Trends
Current periodCompared to+/- 
MRQ2.442TTM2.184+0.258
TTM2.184YOY2.045+0.139
TTM2.1845Y2.424-0.240
5Y2.42410Y1.470+0.953
Compared to industry (Specialty Industrial Machinery)
PeriodCompanyIndustry (mean)+/- 
MRQ2.4421.695+0.747
TTM2.1841.701+0.483
YOY2.0451.686+0.359
5Y2.4241.721+0.703
10Y1.4701.654-0.184
4.4.3.2. Quick Ratio

Measures if Guangdong Dongfang Precision Science & Technology 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 Guangdong Dongfang Precision Science & Technology Co Ltd to the Specialty Industrial Machinery industry mean.
  • A Quick Ratio of 0.80 means the company can pay off ¥0.80 for each ¥1 in debt (using most liquid assets).

Let's take a look of the Quick Ratio trends of Guangdong Dongfang Precision Science & Technology Co Ltd:

  • The MRQ is 0.800. The company is just not able to pay all its short-term debts with the most liquid assets. -1
  • The TTM is 0.704. The company is just not able to pay all its short-term debts with the most liquid assets. -1
Trends
Current periodCompared to+/- 
MRQ0.800TTM0.704+0.096
TTM0.704YOY0.713-0.009
TTM0.7045Y0.934-0.229
5Y0.93410Y0.737+0.196
Compared to industry (Specialty Industrial Machinery)
PeriodCompanyIndustry (mean)+/- 
MRQ0.8000.736+0.064
TTM0.7040.813-0.109
YOY0.7130.884-0.171
5Y0.9340.959-0.025
10Y0.7370.970-0.233
3rd party ad coffee SUPPORTERis ad-free.

4.5.4. Solvency of Guangdong Dongfang Precision Science & Technology Co Ltd.

4.5.4. Solvency
4.5.4.1. Debt to Asset Ratio

Measures how much % of Guangdong Dongfang Precision Science & Technology Co Ltd assets are financed with debt.

  • Below 1 (100%) is considered healthy but always compare Guangdong Dongfang Precision Science & Technology Co Ltd to Specialty Industrial Machinery industry mean.
  • A Debt to Asset Ratio of 0.31 means that Guangdong Dongfang Precision Science & Technology Co Ltd assets are financed with 30.9% credit (debt) and the remaining percentage (100% - 30.9%) is financed by its owners/shareholders. 

Let's take a look of the Debt to Asset Ratio trends of Guangdong Dongfang Precision Science & Technology Co Ltd:

  • The MRQ is 0.309. The company is very able to pay all its debts by selling its assets. +2
  • The TTM is 0.342. The company is very able to pay all its debts by selling its assets. +2
Trends
Current periodCompared to+/- 
MRQ0.309TTM0.342-0.032
TTM0.342YOY0.391-0.050
TTM0.3425Y0.358-0.017
5Y0.35810Y0.412-0.054
Compared to industry (Specialty Industrial Machinery)
PeriodCompanyIndustry (mean)+/- 
MRQ0.3090.490-0.181
TTM0.3420.491-0.149
YOY0.3910.506-0.115
5Y0.3580.502-0.144
10Y0.4120.495-0.083
4.5.4.2. Debt to Equity Ratio

Measures if Guangdong Dongfang Precision Science & Technology Co Ltd is able to pay off its debts by using shareholders equity.

  • Below 2 is considered healthy but always compare Guangdong Dongfang Precision Science & Technology Co Ltd to the Specialty Industrial Machinery industry mean.
  • A Debt to Equity ratio of 47.1% means that company has ¥0.47 debt for each ¥1 in shareholders equity.

Let's take a look of the Debt to Equity Ratio trends of Guangdong Dongfang Precision Science & Technology Co Ltd:

  • The MRQ is 0.471. The company is very able to pay all its debts with equity. +2
  • The TTM is 0.547. The company is very able to pay all its debts with equity. +2
Trends
Current periodCompared to+/- 
MRQ0.471TTM0.547-0.076
TTM0.547YOY0.676-0.129
TTM0.5475Y0.587-0.040
5Y0.58710Y0.800-0.213
Compared to industry (Specialty Industrial Machinery)
PeriodCompanyIndustry (mean)+/- 
MRQ0.4710.960-0.489
TTM0.5470.959-0.412
YOY0.6761.038-0.362
5Y0.5871.075-0.488
10Y0.8001.049-0.249
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 Guangdong Dongfang Precision Science & Technology Co Ltd generates.

  • Above 15 is considered overpriced but always compare Guangdong Dongfang Precision Science & Technology Co Ltd to the Specialty Industrial Machinery industry mean.
  • A PE ratio of 11.61 means the investor is paying ¥11.61 for every ¥1 in earnings.

Let's take a look of the Price to Earnings Ratio trends of Guangdong Dongfang Precision Science & Technology Co Ltd:

  • The EOD is 23.678. Based on the earnings, the company is fair priced.
  • The MRQ is 11.610. Based on the earnings, the company is underpriced. +1
  • The TTM is 21.048. Based on the earnings, the company is fair priced.
Trends
Current periodCompared to+/- 
EOD23.678MRQ11.610+12.068
MRQ11.610TTM21.048-9.438
TTM21.048YOY19.771+1.277
TTM21.0485Y21.601-0.553
5Y21.60110Y102.757-81.156
Compared to industry (Specialty Industrial Machinery)
PeriodCompanyIndustry (mean)+/- 
EOD23.67819.292+4.386
MRQ11.61017.860-6.250
TTM21.04818.989+2.059
YOY19.77118.365+1.406
5Y21.60121.761-0.160
10Y102.75727.709+75.048
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 Guangdong Dongfang Precision Science & Technology Co Ltd:

  • The EOD is 163.121. Based on how much money comes from the company's main activities, the company is expensive. -2
  • The MRQ is 79.981. Based on how much money comes from the company's main activities, the company is overpriced. -1
  • The TTM is 18.823. Based on how much money comes from the company's main activities, the company is underpriced. +1
Trends
Current periodCompared to+/- 
EOD163.121MRQ79.981+83.140
MRQ79.981TTM18.823+61.158
TTM18.823YOY84.156-65.333
TTM18.8235Y25.978-7.155
5Y25.97810Y89.501-63.524
Compared to industry (Specialty Industrial Machinery)
PeriodCompanyIndustry (mean)+/- 
EOD163.1216.529+156.592
MRQ79.9816.304+73.677
TTM18.8232.944+15.879
YOY84.1561.789+82.367
5Y25.9781.548+24.430
10Y89.5011.243+88.258
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 Guangdong Dongfang Precision Science & Technology 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 1.52 means the investor is paying ¥1.52 for each ¥1 in book value.

Let's take a look of the Price to Book Ratio trends of Guangdong Dongfang Precision Science & Technology Co Ltd:

  • The EOD is 3.096. Based on the equity, the company is fair priced.
  • The MRQ is 1.518. Based on the equity, the company is underpriced. +1
  • The TTM is 1.497. Based on the equity, the company is underpriced. +1
Trends
Current periodCompared to+/- 
EOD3.096MRQ1.518+1.578
MRQ1.518TTM1.497+0.022
TTM1.497YOY1.390+0.106
TTM1.4975Y1.572-0.075
5Y1.57210Y4.569-2.997
Compared to industry (Specialty Industrial Machinery)
PeriodCompanyIndustry (mean)+/- 
EOD3.0962.297+0.799
MRQ1.5182.022-0.504
TTM1.4972.138-0.641
YOY1.3902.216-0.826
5Y1.5722.472-0.900
10Y4.5692.889+1.680
4.6.2. Total Gains per Share
3rd party ad coffee SUPPORTERis ad-free.

6. Financial Statements




6.1. Latest Balance Sheet

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

Summary
Total Assets7,358,744
Total Liabilities2,275,627
Total Stockholder Equity4,834,949
 As reported
Total Liabilities 2,275,627
Total Stockholder Equity+ 4,834,949
Total Assets = 7,358,744

Assets

Total Assets7,358,744
Total Current Assets4,593,422
Long-term Assets2,765,322
Total Current Assets
Cash And Cash Equivalents 1,511,162
Short-term Investments 694,014
Net Receivables 810,818
Inventory 1,300,114
Other Current Assets 68,509
Total Current Assets  (as reported)4,593,422
Total Current Assets  (calculated)4,384,617
+/- 208,805
Long-term Assets
Property Plant Equipment 956,253
Goodwill 439,910
Intangible Assets 348,924
Long-term Assets Other 100,840
Long-term Assets  (as reported)2,765,322
Long-term Assets  (calculated)1,845,927
+/- 919,395

Liabilities & Shareholders' Equity

Total Current Liabilities1,881,224
Long-term Liabilities394,403
Total Stockholder Equity4,834,949
Total Current Liabilities
Short Long Term Debt 83,531
Accounts payable 761,527
Other Current Liabilities 27,180
Total Current Liabilities  (as reported)1,881,224
Total Current Liabilities  (calculated)872,239
+/- 1,008,986
Long-term Liabilities
Long term Debt 142,483
Capital Lease Obligations Min Short Term Debt58,643
Long-term Liabilities Other 168,198
Long-term Liabilities  (as reported)394,403
Long-term Liabilities  (calculated)369,324
+/- 25,079
Total Stockholder Equity
Retained Earnings 786,303
Total Stockholder Equity (as reported)4,834,949
Total Stockholder Equity (calculated)786,303
+/- 4,048,646
Other
Capital Stock1,219,046
Common Stock Shares Outstanding 1,219,046
Net Invested Capital 5,060,963
Net Working Capital 2,712,197
Property Plant and Equipment Gross 956,253



6.2. Balance Sheets Structured

Currency in CNY. All numbers in thousands.

 Trend2024-09-302024-06-302024-03-312023-12-312023-09-302023-06-302023-03-312022-12-312022-09-302022-06-302022-03-312021-12-312021-09-302021-06-302021-03-312020-12-312020-09-302020-06-302020-03-312019-12-312019-09-302019-06-302019-03-312018-12-312018-09-302018-06-302018-03-312017-12-312017-09-302017-06-302017-03-312016-12-312016-09-302016-06-302016-03-312015-12-312015-09-302015-06-302015-03-312014-12-312014-09-302014-06-302014-03-312013-12-312013-09-302013-06-302013-03-312012-12-312012-09-302012-06-302012-03-312011-12-312011-09-302011-06-302010-12-312009-12-312008-12-31
> Total Assets 
136,120
174,351
262,626
304,893
793,074
810,382
822,116
813,558
852,036
875,986
887,883
897,442
937,495
958,390
1,784,125
1,959,248
1,930,820
1,965,360
1,932,094
1,980,853
2,547,866
2,489,034
2,840,711
2,882,784
3,032,431
3,075,520
3,587,393
11,030,589
11,853,563
12,437,799
12,659,431
11,748,049
11,849,678
8,986,974
10,976,733
11,343,741
10,709,487
6,273,516
6,367,537
6,485,013
6,310,618
6,323,237
6,428,626
6,478,831
6,630,830
6,357,169
6,318,576
6,498,247
6,632,849
6,928,577
7,127,788
7,546,447
7,428,547
7,538,223
7,346,743
7,338,936
7,358,744
7,358,7447,338,9367,346,7437,538,2237,428,5477,546,4477,127,7886,928,5776,632,8496,498,2476,318,5766,357,1696,630,8306,478,8316,428,6266,323,2376,310,6186,485,0136,367,5376,273,51610,709,48711,343,74110,976,7338,986,97411,849,67811,748,04912,659,43112,437,79911,853,56311,030,5893,587,3933,075,5203,032,4312,882,7842,840,7112,489,0342,547,8661,980,8531,932,0941,965,3601,930,8201,959,2481,784,125958,390937,495897,442887,883875,986852,036813,558822,116810,382793,074304,893262,626174,351136,120
   > 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
5,867,518
6,034,594
7,015,444
9,006,595
9,249,403
8,583,945
4,973,231
4,990,265
5,086,454
4,908,733
3,957,791
4,264,531
4,701,875
4,871,992
4,375,366
4,236,469
4,543,614
4,615,940
4,692,607
4,853,150
5,133,591
4,927,144
4,877,177
4,589,959
4,593,040
4,593,422
4,593,4224,593,0404,589,9594,877,1774,927,1445,133,5914,853,1504,692,6074,615,9404,543,6144,236,4694,375,3664,871,9924,701,8754,264,5313,957,7914,908,7335,086,4544,990,2654,973,2318,583,9459,249,4039,006,5957,015,4446,034,5945,867,5180000000000000000000000000000000
       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
1,844,012
1,384,733
2,547,346
2,103,645
1,647,675
1,293,012
2,356,703
2,655,577
1,940,002
1,931,953
885,711
1,326,499
1,766,558
1,639,146
1,664,336
1,604,035
1,242,404
1,107,296
1,274,447
1,429,734
1,512,207
1,773,355
1,826,420
1,585,447
1,557,965
1,511,162
1,511,1621,557,9651,585,4471,826,4201,773,3551,512,2071,429,7341,274,4471,107,2961,242,4041,604,0351,664,3361,639,1461,766,5581,326,499885,7111,931,9531,940,0022,655,5772,356,7031,293,0121,647,6752,103,6452,547,3461,384,7331,844,0120000000000000000000000000000000
       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
551,718
0
0
449
672
205,907
1,164,039
625,117
1,493,921
1,433,042
1,636,296
1,410,751
1,022,938
1,251,119
788,186
697,323
830,382
882,702
860,832
826,565
754,102
717,700
682,625
710,124
607,016
694,014
694,014607,016710,124682,625717,700754,102826,565860,832882,702830,382697,323788,1861,251,1191,022,9381,410,7511,636,2961,433,0421,493,921625,1171,164,039205,90767244900551,7180000000000000000000000000000000
       Net Receivables 
22,773
29,008
22,867
33,993
52,608
39,019
54,799
62,089
66,683
55,814
69,723
82,045
78,293
79,801
392,637
320,886
264,817
415,570
305,923
315,856
405,301
460,418
414,118
361,570
461,160
453,950
805,360
1,341,145
1,743,441
3,166,910
3,069,813
2,237,813
2,063,705
3,439,260
1,391,764
2,356,465
1,711,249
735,018
796,747
646,117
649,160
663,402
666,551
771,009
950,905
904,154
842,705
931,872
896,598
1,051,211
765,635
855,063
977,537
904,004
761,832
842,777
810,818
810,818842,777761,832904,004977,537855,063765,6351,051,211896,598931,872842,705904,154950,905771,009666,551663,402649,160646,117796,747735,0181,711,2492,356,4651,391,7643,439,2602,063,7052,237,8133,069,8133,166,9101,743,4411,341,145805,360453,950461,160361,570414,118460,418405,301315,856305,923415,570264,817320,886392,63779,80178,29382,04569,72355,81466,68362,08954,79939,01952,60833,99322,86729,00822,773
       Other Current Assets 
176
5,920
29,663
8,998
12,400
7,190
13,510
8,062
13,548
12,059
34,505
54,353
63,713
7,305
40,178
49,603
32,103
11,902
8,045
43,631
32,665
31,860
37,682
38,844
26,296
42,868
359,835
165,728
888,936
35,964
842,131
40,804
1,102,258
41,243
1,726,650
2,056,174
1,361,546
31,503
152,264
60,322
74,610
33,713
62,113
47,812
94,731
39,418
82,299
350,391
459,717
89,251
383,997
399,529
133,991
81,205
91,456
103,687
68,509
68,509103,68791,45681,205133,991399,529383,99789,251459,717350,39182,29939,41894,73147,81262,11333,71374,61060,322152,26431,5031,361,5462,056,1741,726,65041,2431,102,25840,804842,13135,964888,936165,728359,83542,86826,29638,84437,68231,86032,66543,6318,04511,90232,10349,60340,1787,30563,71354,35334,50512,05913,5488,06213,5107,19012,4008,99829,6635,920176
   > 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
1,970,138
2,094,338
2,125,542
1,300,285
1,377,272
1,398,559
1,401,885
2,365,446
2,164,096
1,776,956
1,758,838
1,981,803
2,082,108
1,954,633
2,016,909
2,235,970
2,274,638
2,412,856
2,501,403
2,661,045
2,756,784
2,745,896
2,765,322
2,765,3222,745,8962,756,7842,661,0452,501,4032,412,8562,274,6382,235,9702,016,9091,954,6332,082,1081,981,8031,758,8381,776,9562,164,0962,365,4461,401,8851,398,5591,377,2721,300,2852,125,5422,094,3381,970,1380000000000000000000000000000000000
       Property Plant Equipment 
42,739
42,211
55,130
120,380
51,074
118,952
50,958
122,781
55,201
123,416
62,540
169,326
128,073
232,389
223,849
285,483
331,231
434,428
434,781
444,025
552,745
540,825
534,688
533,317
537,374
528,884
527,057
632,061
641,295
683,748
675,605
677,188
686,901
695,742
709,402
826,759
821,480
590,594
580,441
582,456
580,062
580,476
659,225
649,673
633,472
636,865
633,050
655,028
670,632
695,554
721,650
776,408
828,936
889,751
924,550
950,530
956,253
956,253950,530924,550889,751828,936776,408721,650695,554670,632655,028633,050636,865633,472649,673659,225580,476580,062582,456580,441590,594821,480826,759709,402695,742686,901677,188675,605683,748641,295632,061527,057528,884537,374533,317534,688540,825552,745444,025434,781434,428331,231285,483223,849232,389128,073169,32662,540123,41655,201122,78150,958118,95251,074120,38055,13042,21142,739
       Goodwill 
0
0
0
0
0
0
0
0
0
0
0
0
0
0
214,628
133,997
133,997
173,737
173,737
173,737
402,697
353,701
358,546
359,445
428,677
417,774
419,688
4,614,388
4,616,548
4,555,373
4,553,482
4,550,953
4,561,493
670,287
661,887
669,399
667,546
306,634
329,151
332,718
333,493
324,904
317,728
317,359
313,761
306,969
303,963
447,185
446,758
430,917
432,511
441,032
434,525
440,634
436,565
436,235
439,910
439,910436,235436,565440,634434,525441,032432,511430,917446,758447,185303,963306,969313,761317,359317,728324,904333,493332,718329,151306,634667,546669,399661,887670,2874,561,4934,550,9534,553,4824,555,3734,616,5484,614,388419,688417,774428,677359,445358,546353,701402,697173,737173,737173,737133,997133,997214,62800000000000000
       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
157,803
72,744
79,771
80,434
70,883
71,161
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0000000000000000000071,16170,88380,43479,77172,744157,8030000000000000000000000000000000
       Intangible Assets 
6,044
6,015
6,094
794
68,550
722
67,772
708
66,989
743
66,282
739
65,419
642
279,510
383,497
382,765
398,856
397,385
396,588
655,605
589,674
597,733
598,130
668,933
654,168
655,681
4,969,753
4,970,231
4,905,787
4,902,175
340,583
345,239
341,038
332,754
334,832
333,887
249,882
314,561
317,715
333,353
332,387
320,984
317,815
310,451
293,719
288,454
301,891
296,076
371,806
367,434
374,101
362,275
365,954
356,091
350,014
348,924
348,924350,014356,091365,954362,275374,101367,434371,806296,076301,891288,454293,719310,451317,815320,984332,387333,353317,715314,561249,882333,887334,832332,754341,038345,239340,5834,902,1754,905,7874,970,2314,969,753655,681654,168668,933598,130597,733589,674655,605396,588397,385398,856382,765383,497279,51064265,41973966,28274366,98970867,77272268,5507946,0946,0156,044
       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
5,382
4,923
3,430
2,519
2,532
1,444
580,968
936,540
673,639
298,083
299,552
304,597
307,134
8,269
66,479
45,320
57,828
61,310
91,765
97,438
100,257
89,564
100,840
100,84089,564100,25797,43891,76561,31057,82845,32066,4798,269307,134304,597299,552298,083673,639936,540580,9681,4442,5322,5193,4304,9235,3820000000000000000000000000000000000
> Total Liabilities 
81,382
85,828
118,398
126,906
105,066
98,298
94,048
77,256
98,340
113,850
108,089
139,676
153,208
155,839
965,729
959,212
904,667
939,414
866,102
924,770
1,442,971
1,398,654
1,245,227
1,250,818
1,357,894
1,360,754
1,861,035
3,423,530
4,423,365
4,725,033
4,909,937
3,867,425
3,827,383
4,954,741
6,998,902
7,120,085
6,270,467
1,871,433
1,919,763
1,942,309
1,958,884
2,091,708
2,230,586
2,434,064
2,457,364
2,503,593
2,516,597
2,623,499
2,700,713
2,662,582
2,817,465
3,014,114
2,861,768
2,804,015
2,583,293
2,445,139
2,275,627
2,275,6272,445,1392,583,2932,804,0152,861,7683,014,1142,817,4652,662,5822,700,7132,623,4992,516,5972,503,5932,457,3642,434,0642,230,5862,091,7081,958,8841,942,3091,919,7631,871,4336,270,4677,120,0856,998,9024,954,7413,827,3833,867,4254,909,9374,725,0334,423,3653,423,5301,861,0351,360,7541,357,8941,250,8181,245,2271,398,6541,442,971924,770866,102939,414904,667959,212965,729155,839153,208139,676108,089113,85098,34077,25694,04898,298105,066126,906118,39885,82881,382
   > Total Current Liabilities 
81,382
85,828
118,398
126,906
105,066
98,298
94,048
77,256
98,340
113,850
108,089
119,576
133,108
135,739
906,586
891,776
524,747
539,327
512,103
521,159
819,573
915,178
1,050,853
1,026,715
1,124,624
1,131,159
1,644,626
3,127,827
3,847,950
4,190,889
4,389,183
3,044,027
3,042,783
3,888,825
6,020,200
6,030,233
5,372,176
1,521,192
1,740,520
1,745,695
1,486,886
1,509,499
1,601,385
1,813,067
1,849,923
1,829,222
1,872,022
2,231,729
2,304,160
2,249,287
2,415,036
2,552,880
2,377,336
2,435,492
2,235,302
2,052,181
1,881,224
1,881,2242,052,1812,235,3022,435,4922,377,3362,552,8802,415,0362,249,2872,304,1602,231,7291,872,0221,829,2221,849,9231,813,0671,601,3851,509,4991,486,8861,745,6951,740,5201,521,1925,372,1766,030,2336,020,2003,888,8253,042,7833,044,0274,389,1834,190,8893,847,9503,127,8271,644,6261,131,1591,124,6241,026,7151,050,853915,178819,573521,159512,103539,327524,747891,776906,586135,739133,108119,576108,089113,85098,34077,25694,04898,298105,066126,906118,39885,82881,382
       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
79,699
64,507
95,201
217,667
115,848
121,427
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
00000000000000000000121,427115,848217,66795,20164,50779,6990000000000000000000000000000000
       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
79,699
64,507
95,201
217,667
115,848
121,427
117,888
75,568
82,889
77,973
39,533
225,834
228,290
371,831
228,313
201,107
67,132
117,608
41,815
96,302
358,142
371,045
370,550
353,477
93,157
83,531
83,53193,157353,477370,550371,045358,14296,30241,815117,60867,132201,107228,313371,831228,290225,83439,53377,97382,88975,568117,888121,427115,848217,66795,20164,50779,6990000000000000000000000000000000
       Accounts payable 
28,081
43,238
45,690
53,162
59,842
57,731
53,936
50,465
68,220
62,646
78,047
68,410
81,731
82,678
268,058
274,672
255,465
235,360
198,343
220,821
264,219
267,733
233,795
312,554
319,585
285,306
256,785
2,035,472
2,890,890
2,726,292
3,146,129
2,067,765
2,155,168
2,579,214
3,953,065
4,701,837
4,083,899
516,837
608,516
503,019
529,852
607,898
572,938
729,012
738,443
768,458
686,883
773,357
782,380
898,238
833,543
962,076
880,937
889,978
784,125
858,494
761,527
761,527858,494784,125889,978880,937962,076833,543898,238782,380773,357686,883768,458738,443729,012572,938607,898529,852503,019608,516516,8374,083,8994,701,8373,953,0652,579,2142,155,1682,067,7653,146,1292,726,2922,890,8902,035,472256,785285,306319,585312,554233,795267,733264,219220,821198,343235,360255,465274,672268,05882,67881,73168,41078,04762,64668,22050,46553,93657,73159,84253,16245,69043,23828,081
       Other Current Liabilities 
31,901
34,290
51,308
43,744
45,224
40,567
40,112
26,791
30,120
51,204
30,042
51,166
51,377
53,061
176,423
220,500
175,292
188,446
184,227
203,686
395,540
463,587
504,523
357,694
390,634
437,072
528,949
532,412
448,402
604,466
564,191
467,169
470,128
547,672
132,143
91,184
3,382
365,059
469,053
527,563
562,431
507,960
657,551
685,767
604,168
615,730
833,186
951,462
1,018,834
828,982
1,038,413
7,677
932,484
9,145
5,789
9,007
27,180
27,1809,0075,7899,145932,4847,6771,038,413828,9821,018,834951,462833,186615,730604,168685,767657,551507,960562,431527,563469,053365,0593,38291,184132,143547,672470,128467,169564,191604,466448,402532,412528,949437,072390,634357,694504,523463,587395,540203,686184,227188,446175,292220,500176,42353,06151,37751,16630,04251,20430,12026,79140,11240,56745,22443,74451,30834,29031,901
   > 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
978,703
1,089,852
898,291
350,241
179,243
196,614
471,998
582,210
629,200
620,997
607,441
674,371
644,574
391,770
396,553
413,295
402,429
461,233
484,432
368,523
347,991
392,958
394,403
394,403392,958347,991368,523484,432461,233402,429413,295396,553391,770644,574674,371607,441620,997629,200582,210471,998196,614179,243350,241898,2911,089,852978,7030000000000000000000000000000000000
       Other Liabilities 
0
0
0
0
0
0
0
0
0
0
0
20,100
20,100
20,100
41,928
54,028
50,059
71,803
65,521
76,975
214,143
79,693
83,796
70,675
80,389
80,767
71,334
122,816
137,940
169,413
157,005
187,645
200,500
529,557
527,331
605,998
670,130
126,095
146,837
147,521
148,884
228,797
229,979
211,809
232,720
284,132
271,279
262,960
262,152
286,421
284,448
0
330,488
0
0
0
0
0000330,4880284,448286,421262,152262,960271,279284,132232,720211,809229,979228,797148,884147,521146,837126,095670,130605,998527,331529,557200,500187,645157,005169,413137,940122,81671,33480,76780,38970,67583,79679,693214,14376,97565,52171,80350,05954,02841,92820,10020,10020,10000000000000
       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
68,854
66,666
49,813
45,828
52,304
48,125
8,699
8,769
11,295
12,476
12,097
12,323
14,162
13,501
11,962
11,328
14,208
12,930
20,438
22,123
0
30,917
0
0
0
0
000030,917022,12320,43812,93014,20811,32811,96213,50114,16212,32312,09712,47611,2958,7698,69948,12552,30445,82849,81366,66668,8540000000000000000000000000000000
> Total Stockholder Equity
54,738
88,523
143,059
177,080
687,211
711,397
727,517
735,847
753,243
761,704
779,376
757,766
784,287
802,550
818,396
841,298
877,083
892,748
928,997
926,992
939,743
909,580
1,408,167
1,455,658
1,486,471
1,518,002
1,526,574
7,416,663
7,388,780
7,670,809
7,706,660
7,827,605
7,974,122
4,026,565
3,971,065
4,160,241
4,375,146
4,337,065
4,384,368
4,478,400
4,282,836
4,158,538
4,120,726
3,885,981
4,014,149
3,681,970
3,627,045
3,643,189
3,747,586
4,063,966
4,096,866
4,310,080
4,332,240
4,511,691
4,531,747
4,648,163
4,834,949
4,834,9494,648,1634,531,7474,511,6914,332,2404,310,0804,096,8664,063,9663,747,5863,643,1893,627,0453,681,9704,014,1493,885,9814,120,7264,158,5384,282,8364,478,4004,384,3684,337,0654,375,1464,160,2413,971,0654,026,5657,974,1227,827,6057,706,6607,670,8097,388,7807,416,6631,526,5741,518,0021,486,4711,455,6581,408,167909,580939,743926,992928,997892,748877,083841,298818,396802,550784,287757,766779,376761,704753,243735,847727,517711,397687,211177,080143,05988,52354,738
   Common Stock
50,400
64,470
102,000
102,000
136,000
136,000
136,000
176,800
176,800
176,800
176,800
176,800
180,955
180,955
180,955
362,930
362,870
362,870
362,870
580,592
580,592
580,592
641,867
641,867
641,867
641,867
641,867
1,158,054
1,149,154
1,149,154
1,149,154
1,838,647
1,838,647
1,838,647
1,838,647
1,838,647
1,838,647
1,838,647
1,545,127
1,545,127
1,545,127
1,545,127
1,544,227
1,332,088
1,332,088
1,331,938
1,331,938
1,331,938
1,326,428
1,241,106
1,240,978
0
1,240,858
0
0
0
0
00001,240,85801,240,9781,241,1061,326,4281,331,9381,331,9381,331,9381,332,0881,332,0881,544,2271,545,1271,545,1271,545,1271,545,1271,838,6471,838,6471,838,6471,838,6471,838,6471,838,6471,838,6471,149,1541,149,1541,149,1541,158,054641,867641,867641,867641,867641,867580,592580,592580,592362,870362,870362,870362,930180,955180,955180,955176,800176,800176,800176,800176,800136,000136,000136,000102,000102,00064,47050,400
   Retained Earnings 
631
15,609
27,384
61,405
79,536
96,038
112,158
120,488
137,884
139,923
157,595
136,587
144,892
154,351
193,786
210,031
220,323
243,892
251,852
259,002
288,479
297,844
309,074
342,575
370,251
393,502
400,219
504,772
574,978
860,839
872,757
1,015,949
1,155,164
-3,066,861
-3,092,466
-2,936,301
-2,723,510
-1,228,842
-1,181,351
-1,101,644
-1,003,124
-839,662
-775,034
-648,544
-518,790
-372,328
-335,219
-224,128
-200,011
74,850
159,823
229,168
346,709
456,259
500,901
620,139
786,303
786,303620,139500,901456,259346,709229,168159,82374,850-200,011-224,128-335,219-372,328-518,790-648,544-775,034-839,662-1,003,124-1,101,644-1,181,351-1,228,842-2,723,510-2,936,301-3,092,466-3,066,8611,155,1641,015,949872,757860,839574,978504,772400,219393,502370,251342,575309,074297,844288,479259,002251,852243,892220,323210,031193,786154,351144,892136,587157,595139,923137,884120,488112,15896,03879,53661,40527,38415,609631
   Capital Surplus 000000000000000000000000000000000000000000000000000000000
   Treasury Stock00000000000000000000000000000-13,185-13,185-13,185-13,185-13,185-21,974-21,974-21,974-21,974-21,974-21,97400000000000000000
   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
15,460
24,393
20,301
11,924
20,043
20,723
24,971
24,783
28,923
23,154
30,084
18,558
10,989
2,692
-22,070
-32,842
-32,333
-8,052
41,002
0
0
60,736
0
0
0
0
000060,7360041,002-8,052-32,333-32,842-22,0702,69210,98918,55830,08423,15428,92324,78324,97120,72320,04311,92420,30124,39315,4600000000000000000000000000000000



6.3. Balance Sheets

Currency in CNY. All numbers in thousands.




6.4. Cash Flows

Currency in CNY. All numbers in thousands.