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

Shenyang Brilliant Elevator Group Co Ltd
Buy, Hold or Sell?

Let's analyze Shenyang Brilliant Elevator Group Co Ltd together

I guess you are interested in Shenyang Brilliant Elevator Group Co Ltd. Buy, hold or sell? I don't know! However, I do recommend doing research before doing anything. I will help you with that.

I'm going to help you getting a better view of Shenyang Brilliant Elevator Group Co Ltd. At the end you don't have to ask anyone for trading advice. You can make your own decision, with more confidence, the odds in your favor, backed by data.

Get notifications about Shenyang Brilliant Elevator Group Co Ltd

I send you an email if I find something interesting about Shenyang Brilliant Elevator Group Co Ltd.

1. Quick Overview

1.1. Quick analysis of Shenyang Brilliant Elevator Group Co Ltd (30 sec.)










1.2. What can you expect buying and holding a share of Shenyang Brilliant Elevator Group Co Ltd? (30 sec.)

How much money do you get?

How much money do you get?
¥0.00
When do you have the money?
1 year
How often do you get paid?
17.5%

What is your share worth?

Current worth
¥1.11
Expected worth in 1 year
¥1.10
How sure are you?
60.0%

+ What do you gain per year?

Total Gains per Share
¥-0.01
Return On Investment
-0.1%

For what price can you sell your share?

Current Price per Share
¥4.45
Expected price per share
¥4.6 - ¥5.31
How sure are you?
50%
3rd party ad coffee SUPPORTERis ad-free.

2. Detailed Analysis

2.1. Valuation of Shenyang Brilliant Elevator Group Co Ltd (5 min.)




Live pricePrice per Share (EOD)
¥4.45
Intrinsic Value Per Share
¥-3.36 - ¥-4.03
Total Value Per Share
¥-2.25 - ¥-2.92

2.2. Growth of Shenyang Brilliant Elevator Group Co Ltd (5 min.)




Is Shenyang Brilliant Elevator Group Co Ltd growing?

Current yearPrevious yearGrowGrow %
How rich?$159.4m$157m$1.4m0.9%

How much money is Shenyang Brilliant Elevator Group Co Ltd making?

Current yearPrevious yearGrowGrow %
Making money-$158.7k-$2.2m$2.1m1,339.3%
Net Profit Margin-2.1%-6.3%--

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

2.3. Financial Health of Shenyang Brilliant Elevator Group Co Ltd (5 min.)




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




  Industry Rankings (Specialty Industrial Machinery)  


Richest
#433 / 730

Most Revenue
#480 / 730

Most Profit
#558 / 730

Most Efficient
#575 / 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 Shenyang Brilliant Elevator Group Co Ltd?

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

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

Speculation

The Price per Share of Shenyang Brilliant Elevator Group Co Ltd is ¥4.45. 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 Shenyang Brilliant Elevator Group Co Ltd.
  • The technials: based on market psychology, we can make a calculated estimate of what the price will do in the future. We can do this through technical analysis. We can calculate the probabilities and the expected value (millionaire math). That's called speculation.
  • The book value: what is the market price compared to it's book value.

Investing

If you really want to invest in Shenyang Brilliant Elevator Group Co Ltd, you will have to let go of the thought of selling in the future. If you have to sell the share for less than you bought it, it can still be a good investment. Focus on what it means to hold the stock forever:

  • You own a part of the company. The equity of this part can grow or shrink. The current Book Value per Share is ¥1.11. Based on the TTM, the Book Value Change Per Share is ¥0.00 per quarter. Based on the YOY, the Book Value Change Per Share is ¥-0.03 per quarter.
  • You may receive quarterly/yearly dividend in the form of additional shares.
  • You may receive quarterly/yearly dividend in the form of cash. Based on the TTM the Dividend per Share is ¥0.00 per quarter.
Based on historical numbers we can estimate the returns while holding a share of Shenyang Brilliant Elevator Group Co Ltd.

How much money are you going to get?

 MRQTTMYOY5Y10Y
 ¥% of Price per Share¥% of Price per Share¥% of Price per Share¥% of Price per Share¥% of Price per Share
Usd Eps0.000.0%0.000.0%0.000.0%0.000.0%0.000.0%
Usd Book Value Change Per Share0.000.0%0.000.0%0.00-0.1%0.000.0%0.000.0%
Usd Dividend Per Share0.000.0%0.000.0%0.000.0%0.000.0%0.000.1%
Usd Total Gains Per Share0.000.0%0.000.0%0.00-0.1%0.000.0%0.000.1%
Usd Price Per Share0.44-0.47-0.65-0.51-0.71-
Price to Earnings Ratio-1,799.69--371.08-5.16--142.74-98.73-
Price-to-Total Gains Ratio-19,574.61--4,189.91-38.21-1,665.29-685.59-
Price to Book Ratio2.90-3.09-4.29-3.20-4.11-
Price-to-Total Gains Ratio-19,574.61--4,189.91-38.21-1,665.29-685.59-

When do you get the money?

Usd Investment
$.00
Usd Price Per Share0.61321
Number of shares1630
Gains per QuarterTrailing 12 Months5 Year
Usd Dividend Per Share0.000.00
Usd Book Value Change Per Share0.000.00
Usd Total Gains Per Share0.000.00
Gains per Quarter (1630 shares)-0.29-1.72
Gains per Year (1630 shares)-1.14-6.89
YearsReturn on Investment (TTM)Return on Investment (5Y)
 DividendBook Value gainTotal gainsDividendBook Value gainTotal gains
Broker costs---10---10
10-1-110-7-17
20-2-120-14-24
30-3-130-21-31
40-5-140-28-38
50-6-150-34-45
60-7-160-41-52
70-8-170-48-59
80-9-180-55-66
90-10-190-62-73
100-11-200-69-80

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 Share2.02.00.050.0%7.05.00.058.3%10.010.00.050.0%23.012.05.057.5%29.012.08.059.2%
Book Value Change Per Share2.02.00.050.0%7.05.00.058.3%11.09.00.055.0%22.018.00.055.0%28.021.00.057.1%
Dividend per Share0.00.04.00.0%0.00.012.00.0%0.00.020.00.0%7.00.033.017.5%16.00.033.032.7%
Total Gains per Share2.02.00.050.0%7.05.00.058.3%11.09.00.055.0%24.016.00.060.0%31.018.00.063.3%
3rd party ad coffee SUPPORTERis ad-free.

3.2. Key Performance Indicators

The key performance indicators of Shenyang Brilliant Elevator Group Co Ltd compared to the Most Recent Quarter (MRQ).

 End of day+/-Most Recent QuarterTrailing 12 Months+/-Year-Over-Year+/-5 Year+/-10 Year+/-
Book Value Change Per Share--0.000-0.001+674%-0.031+18994%-0.008+4576%-0.002+1253%
Book Value Per Share--1.1091.102+1%1.092+2%1.178-6%1.251-11%
Current Ratio--2.0942.078+1%1.956+7%1.971+6%1.810+16%
Debt To Asset Ratio--0.3860.3880%0.418-8%0.394-2%0.420-8%
Debt To Equity Ratio--0.6300.635-1%0.720-13%0.650-3%0.730-14%
Dividend Per Share----0%-0%-0%0.019-100%
Enterprise Value--2620300141.6403034769303.525-14%4390989724.813-40%3374257566.423-22%4748551488.784-45%
Eps--0.000-0.001+148%-0.010+2243%-0.006+1240%0.009-105%
Ev To Ebitda Ratio--infinfnan%infnan%infnan%infnan%
Ev To Sales Ratio--2.4172.820-14%3.791-36%3.837-37%4.889-51%
Free Cash Flow Per Share---0.060-0.022-64%-0.001-98%-0.004-94%0.006-1073%
Free Cash Flow To Equity Per Share---0.060-0.022-64%-0.012-80%-0.003-95%0.000-12187%
Gross Profit Margin--1.0001.0000%1.0000%1.0000%0.875+14%
Intrinsic Value_10Y_max---4.027--------
Intrinsic Value_10Y_min---3.363--------
Intrinsic Value_1Y_max---0.107--------
Intrinsic Value_1Y_min---0.105--------
Intrinsic Value_3Y_max---0.547--------
Intrinsic Value_3Y_min---0.517--------
Intrinsic Value_5Y_max---1.259--------
Intrinsic Value_5Y_min---1.149--------
Market Cap4642729571.200+28%3349027427.2503547256465.000-6%4885302469.813-31%3896243902.513-14%5409824343.360-38%
Net Profit Margin---0.002-0.021+1142%-0.063+3576%-0.084+4775%-0.027+1461%
Operating Margin----0%-0.0320%-0.0820%-0.0490%
Operating Ratio--1.7331.800-4%1.832-5%1.848-6%1.416+22%
Pb Ratio4.014+28%2.8953.087-6%4.291-33%3.197-9%4.112-30%
Pe Ratio-2494.891-39%-1799.685-371.076-79%5.155-35009%-142.741-92%98.728-1923%
Price Per Share4.450+28%3.2103.400-6%4.683-31%3.735-14%5.185-38%
Price To Free Cash Flow Ratio-18.525-39%-13.363-89.837+572%40.913-133%-1.967-85%-81.257+508%
Price To Total Gains Ratio-27136.135-39%-19574.605-4189.911-79%38.210-51330%1665.289-1275%685.590-2955%
Quick Ratio--0.7121.139-37%1.223-42%1.316-46%1.298-45%
Return On Assets--0.000-0.001+179%-0.008+3277%-0.004+1429%0.003-109%
Return On Equity--0.000-0.001+218%-0.015+3571%-0.006+1476%0.006-107%
Total Gains Per Share--0.000-0.001+674%-0.031+18994%-0.008+4576%0.017-101%
Usd Book Value--159401115.095158468294.057+1%157020026.922+2%169346665.022-6%179936772.625-11%
Usd Book Value Change Per Share--0.0000.000+674%-0.004+18994%-0.001+4576%0.000+1253%
Usd Book Value Per Share--0.1530.152+1%0.151+2%0.162-6%0.172-11%
Usd Dividend Per Share----0%-0%-0%0.003-100%
Usd Enterprise Value--361077359.518418191210.026-14%605078384.079-40%464972692.653-22%654350395.154-45%
Usd Eps--0.0000.000+148%-0.001+2243%-0.001+1240%0.001-105%
Usd Free Cash Flow---8633781.900-3143532.330-64%-151241.454-98%-522558.849-94%686019.095-1359%
Usd Free Cash Flow Per Share---0.008-0.003-64%0.000-98%-0.001-94%0.001-1073%
Usd Free Cash Flow To Equity Per Share---0.008-0.003-64%-0.002-80%0.000-95%0.000-12187%
Usd Market Cap639768134.911+28%461495979.475488811940.877-6%673194680.340-31%536902409.766-14%745473794.515-38%
Usd Price Per Share0.613+28%0.4420.469-6%0.645-31%0.515-14%0.714-38%
Usd Profit---64107.870-158789.351+148%-2285392.111+3465%-1015554.933+1484%1176796.540-105%
Usd Revenue--37353688.30339052977.362-4%44690744.964-16%35155621.707+6%40658837.966-8%
Usd Total Gains Per Share--0.0000.000+674%-0.004+18994%-0.001+4576%0.002-101%
 EOD+5 -3MRQTTM+20 -15YOY+21 -145Y+19 -1610Y+10 -28

3.3 Fundamental Score

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

Penke's Stock Scanner

  
  
IndicatorConditionValue
Price to Earnings Ratio (EOD)Between0-15-2,494.891
Price to Book Ratio (EOD)Between0-14.014
Net Profit Margin (MRQ)Greater than0-0.002
Operating Margin (MRQ)Greater than00.000
Quick Ratio (MRQ)Greater than10.712
Current Ratio (MRQ)Greater than12.094
Debt to Asset Ratio (MRQ)Less than10.386
Debt to Equity Ratio (MRQ)Less than10.630
Return on Equity (MRQ)Greater than0.150.000
Return on Assets (MRQ)Greater than0.050.000
Total3/10 (30.0%)

3.4 Technical Score

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

Penke's Symbol Scanner

  
  
IndicatorConditionValue
RsiGreater than5064.756
Ma 20Greater thanMa 503.836
Ma 50Greater thanMa 1003.433
Ma 100Greater thanMa 2002.904
OpenGreater thanClose4.700
Total4/5 (80.0%)

4. In-depth Analysis

4.1 About Shenyang Brilliant Elevator Group Co Ltd

Shenyang Yuanda Intellectual Industry Group Co.,Ltd researches, develops, manufactures, installs, and sells elevators in China and internationally. It offers lift products, including machine room and roomless, panoramic, freight, bed, accessional, home, and high-speed elevators; traction machine products; elevator spare partsand elevator spare parts, such as door machine and landing door products, and security components. The company also provides maintenance, supervision, remote monitoring, focus call center, and after-sale services. Its products are used in military special weapons and equipments, aeronautics and astronautics, watercrafts, rail transports, NEVs, mechanical sheet metal processing, and others. The company was formerly known as ShenYang Brilliant Elevator Co., Ltd. and changed its name to Shenyang Yuanda Intellectual Industry Group Co.,Ltd in December 2015. The company was founded in 2001 and is headquartered in Shenyang, China.

Fundamental data was last updated by Penke on 2024-11-18 01:36:04.

4.2 In-depth Summary

4.2.1. Financial Health Summary

Profitability Details
 Compared to previous yearCompared to industry
The company is making a loss.
Using its assets, the company is very inefficient in making profit.
Using its investors money, the company is very 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 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 fair priced.
Based on the earnings, the company is expensive.
Based on how much money comes from the company's main activities, the company is expensive.
3rd party ad coffee SUPPORTERis ad-free.

4.3 Financial Health

4.3.1. Profitability

4.3.1 Profitability
4.3.1.1. Net Profit Margin

Measures how much net profit Shenyang Brilliant Elevator Group Co Ltd earns for each ¥1 of revenue.

  • Above 10% is considered healthy but always compare Shenyang Brilliant Elevator Group Co Ltd to the Specialty Industrial Machinery industry mean.
  • A Net Profit Margin of -0.2% means that ¥0.00 for each ¥1 in revenue is generated as profit.

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

  • The MRQ is -0.2%. The company is not making a profit/loss.
  • The TTM is -2.1%. The company is making a loss. -1
Trends
Current periodCompared to+/- 
MRQ-0.2%TTM-2.1%+2.0%
TTM-2.1%YOY-6.3%+4.2%
TTM-2.1%5Y-8.4%+6.2%
5Y-8.4%10Y-2.7%-5.7%
Compared to industry (Specialty Industrial Machinery)
PeriodCompanyIndustry (mean)+/- 
MRQ-0.2%5.6%-5.8%
TTM-2.1%5.1%-7.2%
YOY-6.3%5.3%-11.6%
5Y-8.4%4.7%-13.1%
10Y-2.7%4.8%-7.5%
4.3.1.2. Return on Assets

Shows how efficient Shenyang Brilliant Elevator Group Co Ltd is using its assets to generate profit.

  • Above 5% is considered healthy but always compare Shenyang Brilliant Elevator Group Co Ltd to the Specialty Industrial Machinery industry mean.
  • 0.0% Return on Assets means that Shenyang Brilliant Elevator Group Co Ltd generated ¥0.00 profit for each $1 in assets.

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

  • The MRQ is 0.0%. Using its assets, the company is very inefficient in making profit. -2
  • The TTM is -0.1%. Using its assets, the company is very inefficient in making profit. -2
Trends
Current periodCompared to+/- 
MRQ0.0%TTM-0.1%+0.0%
TTM-0.1%YOY-0.8%+0.8%
TTM-0.1%5Y-0.4%+0.3%
5Y-0.4%10Y0.3%-0.7%
Compared to industry (Specialty Industrial Machinery)
PeriodCompanyIndustry (mean)+/- 
MRQ0.0%1.0%-1.0%
TTM-0.1%1.0%-1.1%
YOY-0.8%1.1%-1.9%
5Y-0.4%1.0%-1.4%
10Y0.3%1.1%-0.8%
4.3.1.3. Return on Equity

Shows how efficient Shenyang Brilliant Elevator Group Co Ltd is using its investors money to generate profit.

  • Above 15%-20% is considered healthy but always compare Shenyang Brilliant Elevator Group Co Ltd to the Specialty Industrial Machinery industry mean.
  • 0.0% Return on Equity means Shenyang Brilliant Elevator Group Co Ltd generated ¥0.00 for each ¥1 the owners (shareholders) invested.

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

  • The MRQ is 0.0%. Using its investors money, the company is very inefficient in making profit. -2
  • The TTM is -0.1%. Using its investors money, the company is very inefficient in making profit. -2
Trends
Current periodCompared to+/- 
MRQ0.0%TTM-0.1%+0.1%
TTM-0.1%YOY-1.5%+1.3%
TTM-0.1%5Y-0.6%+0.5%
5Y-0.6%10Y0.6%-1.2%
Compared to industry (Specialty Industrial Machinery)
PeriodCompanyIndustry (mean)+/- 
MRQ0.0%2.4%-2.4%
TTM-0.1%2.1%-2.2%
YOY-1.5%2.2%-3.7%
5Y-0.6%1.9%-2.5%
10Y0.6%2.2%-1.6%
3rd party ad coffee SUPPORTERis ad-free.

4.3.2. Operating Efficiency of Shenyang Brilliant Elevator Group Co Ltd.

4.3.2. Operating Efficiency
4.3.2.1. Operating Margin

Measures how efficient Shenyang Brilliant Elevator Group Co Ltd is operating .

  • Measures how much profit Shenyang Brilliant Elevator Group Co Ltd makes for each ¥1 of sales after paying variable costs (production costs, wages, etc) but before taxes.
  • Above 15% is considered healthy but always compare Shenyang Brilliant Elevator Group Co Ltd to the Specialty Industrial Machinery industry mean.
  • An Operating Margin of 0.0% means the company generated ¥0.00  for each ¥1 in revenue (before taxes).

Let's take a look of the Operating Margin trends of Shenyang Brilliant Elevator Group Co Ltd:

  • The MRQ is 0.0%. The data is not here.
Trends
Current periodCompared to+/- 
MRQ-TTM-0.0%
TTM-YOY-3.2%+3.2%
TTM-5Y-8.2%+8.2%
5Y-8.2%10Y-4.9%-3.3%
Compared to industry (Specialty Industrial Machinery)
PeriodCompanyIndustry (mean)+/- 
MRQ-9.2%-9.2%
TTM-6.8%-6.8%
YOY-3.2%6.1%-9.3%
5Y-8.2%5.7%-13.9%
10Y-4.9%5.3%-10.2%
4.3.2.2. Operating Ratio

Measures how efficient Shenyang Brilliant Elevator Group Co Ltd is keeping operating costs low.

  • Below 1 is considered healthy (always compare to Specialty Industrial Machinery industry mean).
  • An Operation Ratio of 1.73 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 Shenyang Brilliant Elevator Group Co Ltd:

  • The MRQ is 1.733. The company is inefficient in keeping operating costs low. -1
  • The TTM is 1.800. The company is inefficient in keeping operating costs low. -1
Trends
Current periodCompared to+/- 
MRQ1.733TTM1.800-0.067
TTM1.800YOY1.832-0.031
TTM1.8005Y1.848-0.048
5Y1.84810Y1.416+0.432
Compared to industry (Specialty Industrial Machinery)
PeriodCompanyIndustry (mean)+/- 
MRQ1.7331.445+0.288
TTM1.8001.366+0.434
YOY1.8321.343+0.489
5Y1.8481.357+0.491
10Y1.4161.197+0.219
3rd party ad coffee SUPPORTERis ad-free.

4.4.3. Liquidity of Shenyang Brilliant Elevator Group Co Ltd.

4.4.3. Liquidity
4.4.3.1. Current Ratio

Measures if Shenyang Brilliant Elevator Group Co Ltd is able to pay off Short-term Debt.

  • Above 1.5 is considered healthy (always compare to Specialty Industrial Machinery industry mean).
  • A Current Ratio of 2.09 means the company has ¥2.09 in assets for each ¥1 in short-term debts.

Let's take a look of the Current Ratio trends of Shenyang Brilliant Elevator Group Co Ltd:

  • The MRQ is 2.094. The company is able to pay all its short-term debts. +1
  • The TTM is 2.078. The company is able to pay all its short-term debts. +1
Trends
Current periodCompared to+/- 
MRQ2.094TTM2.078+0.017
TTM2.078YOY1.956+0.122
TTM2.0785Y1.971+0.107
5Y1.97110Y1.810+0.161
Compared to industry (Specialty Industrial Machinery)
PeriodCompanyIndustry (mean)+/- 
MRQ2.0941.695+0.399
TTM2.0781.701+0.377
YOY1.9561.686+0.270
5Y1.9711.721+0.250
10Y1.8101.654+0.156
4.4.3.2. Quick Ratio

Measures if Shenyang Brilliant Elevator Group Co Ltd is able to pay off Short-term Debt but only using the most liquid assets.

  • Above 1 is considered healthy but always compare Shenyang Brilliant Elevator Group Co Ltd to the Specialty Industrial Machinery industry mean.
  • A Quick Ratio of 0.71 means the company can pay off ¥0.71 for each ¥1 in debt (using most liquid assets).

Let's take a look of the Quick Ratio trends of Shenyang Brilliant Elevator Group Co Ltd:

  • The MRQ is 0.712. The company is just not able to pay all its short-term debts with the most liquid assets. -1
  • The TTM is 1.139. The company is just able to pay all its short-term debts with the most liquid assets.
Trends
Current periodCompared to+/- 
MRQ0.712TTM1.139-0.427
TTM1.139YOY1.223-0.085
TTM1.1395Y1.316-0.177
5Y1.31610Y1.298+0.018
Compared to industry (Specialty Industrial Machinery)
PeriodCompanyIndustry (mean)+/- 
MRQ0.7120.736-0.024
TTM1.1390.813+0.326
YOY1.2230.884+0.339
5Y1.3160.959+0.357
10Y1.2980.970+0.328
3rd party ad coffee SUPPORTERis ad-free.

4.5.4. Solvency of Shenyang Brilliant Elevator Group Co Ltd.

4.5.4. Solvency
4.5.4.1. Debt to Asset Ratio

Measures how much % of Shenyang Brilliant Elevator Group Co Ltd assets are financed with debt.

  • Below 1 (100%) is considered healthy but always compare Shenyang Brilliant Elevator Group Co Ltd to Specialty Industrial Machinery industry mean.
  • A Debt to Asset Ratio of 0.39 means that Shenyang Brilliant Elevator Group Co Ltd assets are financed with 38.6% credit (debt) and the remaining percentage (100% - 38.6%) is financed by its owners/shareholders. 

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

  • The MRQ is 0.386. The company is very able to pay all its debts by selling its assets. +2
  • The TTM is 0.388. The company is very able to pay all its debts by selling its assets. +2
Trends
Current periodCompared to+/- 
MRQ0.386TTM0.388-0.002
TTM0.388YOY0.418-0.030
TTM0.3885Y0.394-0.005
5Y0.39410Y0.420-0.026
Compared to industry (Specialty Industrial Machinery)
PeriodCompanyIndustry (mean)+/- 
MRQ0.3860.490-0.104
TTM0.3880.491-0.103
YOY0.4180.506-0.088
5Y0.3940.502-0.108
10Y0.4200.495-0.075
4.5.4.2. Debt to Equity Ratio

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

  • Below 2 is considered healthy but always compare Shenyang Brilliant Elevator Group Co Ltd to the Specialty Industrial Machinery industry mean.
  • A Debt to Equity ratio of 63.0% means that company has ¥0.63 debt for each ¥1 in shareholders equity.

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

  • The MRQ is 0.630. The company is very able to pay all its debts with equity. +2
  • The TTM is 0.635. The company is very able to pay all its debts with equity. +2
Trends
Current periodCompared to+/- 
MRQ0.630TTM0.635-0.005
TTM0.635YOY0.720-0.085
TTM0.6355Y0.650-0.015
5Y0.65010Y0.730-0.080
Compared to industry (Specialty Industrial Machinery)
PeriodCompanyIndustry (mean)+/- 
MRQ0.6300.960-0.330
TTM0.6350.959-0.324
YOY0.7201.038-0.318
5Y0.6501.075-0.425
10Y0.7301.049-0.319
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 Shenyang Brilliant Elevator Group Co Ltd generates.

  • Above 15 is considered overpriced but always compare Shenyang Brilliant Elevator Group Co Ltd to the Specialty Industrial Machinery industry mean.
  • A PE ratio of -1,799.69 means the investor is paying ¥-1,799.69 for every ¥1 in earnings.

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

  • The EOD is -2,494.891. Based on the earnings, the company is expensive. -2
  • The MRQ is -1,799.685. Based on the earnings, the company is expensive. -2
  • The TTM is -371.076. Based on the earnings, the company is expensive. -2
Trends
Current periodCompared to+/- 
EOD-2,494.891MRQ-1,799.685-695.206
MRQ-1,799.685TTM-371.076-1,428.609
TTM-371.076YOY5.155-376.232
TTM-371.0765Y-142.741-228.335
5Y-142.74110Y98.728-241.469
Compared to industry (Specialty Industrial Machinery)
PeriodCompanyIndustry (mean)+/- 
EOD-2,494.89119.292-2,514.183
MRQ-1,799.68517.860-1,817.545
TTM-371.07618.989-390.065
YOY5.15518.365-13.210
5Y-142.74121.761-164.502
10Y98.72827.709+71.019
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 Shenyang Brilliant Elevator Group Co Ltd:

  • The EOD is -18.525. Based on how much money comes from the company's main activities, the company is expensive. -2
  • The MRQ is -13.363. Based on how much money comes from the company's main activities, the company is expensive. -2
  • The TTM is -89.837. Based on how much money comes from the company's main activities, the company is expensive. -2
Trends
Current periodCompared to+/- 
EOD-18.525MRQ-13.363-5.162
MRQ-13.363TTM-89.837+76.474
TTM-89.837YOY40.913-130.750
TTM-89.8375Y-1.967-87.870
5Y-1.96710Y-81.257+79.290
Compared to industry (Specialty Industrial Machinery)
PeriodCompanyIndustry (mean)+/- 
EOD-18.5256.529-25.054
MRQ-13.3636.304-19.667
TTM-89.8372.944-92.781
YOY40.9131.789+39.124
5Y-1.9671.548-3.515
10Y-81.2571.243-82.500
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 Shenyang Brilliant Elevator Group Co Ltd is to cheap or to expensive compared to its book value.

  • At or below 1 is considered healthy (always compare to Specialty Industrial Machinery industry mean).
  • A PB ratio of 2.90 means the investor is paying ¥2.90 for each ¥1 in book value.

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

  • The EOD is 4.014. Based on the equity, the company is fair priced.
  • The MRQ is 2.895. Based on the equity, the company is underpriced. +1
  • The TTM is 3.087. Based on the equity, the company is fair priced.
Trends
Current periodCompared to+/- 
EOD4.014MRQ2.895+1.118
MRQ2.895TTM3.087-0.191
TTM3.087YOY4.291-1.204
TTM3.0875Y3.197-0.110
5Y3.19710Y4.112-0.915
Compared to industry (Specialty Industrial Machinery)
PeriodCompanyIndustry (mean)+/- 
EOD4.0142.297+1.717
MRQ2.8952.022+0.873
TTM3.0872.138+0.949
YOY4.2912.216+2.075
5Y3.1972.472+0.725
10Y4.1122.889+1.223
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 Assets1,885,484
Total Liabilities728,727
Total Stockholder Equity1,156,757
 As reported
Total Liabilities 728,727
Total Stockholder Equity+ 1,156,757
Total Assets = 1,885,484

Assets

Total Assets1,885,484
Total Current Assets1,294,333
Long-term Assets591,152
Total Current Assets
Cash And Cash Equivalents 257,762
Short-term Investments 68,723
Net Receivables 371,345
Inventory 441,408
Other Current Assets 17,945
Total Current Assets  (as reported)1,294,333
Total Current Assets  (calculated)1,157,182
+/- 137,151
Long-term Assets
Property Plant Equipment 277,855
Intangible Assets 175,848
Long-term Assets  (as reported)591,152
Long-term Assets  (calculated)453,703
+/- 137,449

Liabilities & Shareholders' Equity

Total Current Liabilities618,040
Long-term Liabilities110,687
Total Stockholder Equity1,156,757
Total Current Liabilities
Accounts payable 307,599
Other Current Liabilities 26,750
Total Current Liabilities  (as reported)618,040
Total Current Liabilities  (calculated)334,348
+/- 283,692
Long-term Liabilities
Capital Lease Obligations Min Short Term Debt5,889
Long-term Liabilities Other 8,783
Long-term Liabilities  (as reported)110,687
Long-term Liabilities  (calculated)14,673
+/- 96,015
Total Stockholder Equity
Total Stockholder Equity (as reported)1,156,757
Total Stockholder Equity (calculated)0
+/- 1,156,757
Other
Capital Stock1,043,311
Common Stock Shares Outstanding 1,043,311
Net Invested Capital 1,156,757
Net Working Capital 676,293
Property Plant and Equipment Gross 277,855



6.2. Balance Sheets Structured

Currency in CNY. All numbers in thousands.

 Trend2024-09-302024-06-302024-03-312023-12-312023-09-302023-06-302023-03-312022-12-312022-09-302022-06-302022-03-312021-12-312021-09-302021-06-302021-03-312020-12-312020-09-302020-06-302020-03-312019-12-312019-09-302019-06-302019-03-312018-12-312018-09-302018-06-302018-03-312017-12-312017-09-302017-06-302017-03-312016-12-312016-09-302016-06-302016-03-312015-12-312015-09-302015-06-302015-03-312014-12-312014-09-302014-06-302014-03-312013-12-312013-09-302013-06-302013-03-312012-12-312012-09-302012-06-302011-12-312010-12-312009-12-31
> Total Assets 
1,336,578
1,455,496
1,775,063
1,857,083
2,535,813
2,469,322
2,487,796
2,453,766
2,615,605
2,606,849
2,653,625
2,703,995
2,912,631
2,781,856
2,636,293
2,624,693
2,727,207
2,586,542
2,504,037
2,541,290
2,608,182
2,498,989
2,399,138
2,441,192
2,536,753
2,518,933
2,495,303
2,518,013
2,471,915
2,375,379
2,337,517
2,233,699
2,238,224
2,119,049
2,070,454
2,089,147
2,102,075
2,119,419
2,067,149
2,082,448
2,160,319
2,105,112
1,992,862
2,050,190
2,217,766
1,970,241
1,975,600
1,953,747
1,939,091
1,901,960
1,854,756
1,877,305
1,885,484
1,885,4841,877,3051,854,7561,901,9601,939,0911,953,7471,975,6001,970,2412,217,7662,050,1901,992,8622,105,1122,160,3192,082,4482,067,1492,119,4192,102,0752,089,1472,070,4542,119,0492,238,2242,233,6992,337,5172,375,3792,471,9152,518,0132,495,3032,518,9332,536,7532,441,1922,399,1382,498,9892,608,1822,541,2902,504,0372,586,5422,727,2072,624,6932,636,2932,781,8562,912,6312,703,9952,653,6252,606,8492,615,6052,453,7662,487,7962,469,3222,535,8131,857,0831,775,0631,455,4961,336,578
   > Total Current Assets 
0
0
1,082,453
1,108,215
1,742,340
1,539,198
1,497,746
1,452,402
1,597,516
1,547,567
1,583,788
1,640,584
1,852,279
1,742,164
1,600,784
1,593,157
1,706,249
1,568,509
1,498,076
1,547,396
1,624,965
1,520,759
1,433,761
1,489,416
1,590,690
1,579,327
1,566,667
1,603,648
1,563,320
1,465,045
1,438,531
1,345,059
1,359,480
1,251,797
1,216,484
1,248,363
1,263,882
1,264,304
1,225,449
1,254,909
1,347,421
1,304,337
1,204,159
1,274,568
1,563,961
1,339,506
1,355,371
1,349,172
1,342,270
1,284,914
1,253,657
1,286,793
1,294,333
1,294,3331,286,7931,253,6571,284,9141,342,2701,349,1721,355,3711,339,5061,563,9611,274,5681,204,1591,304,3371,347,4211,254,9091,225,4491,264,3041,263,8821,248,3631,216,4841,251,7971,359,4801,345,0591,438,5311,465,0451,563,3201,603,6481,566,6671,579,3271,590,6901,489,4161,433,7611,520,7591,624,9651,547,3961,498,0761,568,5091,706,2491,593,1571,600,7841,742,1641,852,2791,640,5841,583,7881,547,5671,597,5161,452,4021,497,7461,539,1981,742,3401,108,2151,082,45300
       Cash And Cash Equivalents 
0
0
186,789
90,205
648,352
614,160
474,834
348,696
354,115
514,755
405,811
332,487
445,168
542,081
320,975
323,899
399,615
411,422
324,728
297,463
398,457
410,650
313,379
269,734
361,312
356,748
284,877
298,762
230,470
246,330
256,827
181,522
182,050
201,349
165,880
206,471
244,214
296,470
269,465
275,681
279,349
365,450
258,240
259,347
370,780
288,907
318,229
321,254
326,619
343,670
381,149
301,766
257,762
257,762301,766381,149343,670326,619321,254318,229288,907370,780259,347258,240365,450279,349275,681269,465296,470244,214206,471165,880201,349182,050181,522256,827246,330230,470298,762284,877356,748361,312269,734313,379410,650398,457297,463324,728411,422399,615323,899320,975542,081445,168332,487405,811514,755354,115348,696474,834614,160648,35290,205186,78900
       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
-92,303
-90,920
-89,537
-88,154
-100,091
-98,509
-97,038
-95,418
0
50,012
50,000
50,000
0
0
0
0
30,903
0
20,064
28,446
88,609
56,179
78,751
68,723
68,72378,75156,17988,60928,44620,064030,903000050,00050,00050,0120-95,418-97,038-98,509-100,091-88,154-89,537-90,920-92,30300000000000000000000000000000
       Net Receivables 
402,003
300,993
583,362
726,798
730,804
665,266
673,947
736,109
756,151
720,268
745,958
887,755
915,495
913,441
937,691
1,000,313
987,534
885,644
852,748
969,893
883,097
828,069
789,588
904,522
877,415
894,177
914,008
922,255
930,145
943,420
864,545
865,173
851,929
712,555
682,319
674,256
711,793
689,166
613,421
603,795
653,858
655,797
630,697
648,748
782,317
519,173
473,616
461,399
524,698
508,227
427,424
340,781
371,345
371,345340,781427,424508,227524,698461,399473,616519,173782,317648,748630,697655,797653,858603,795613,421689,166711,793674,256682,319712,555851,929865,173864,545943,420930,145922,255914,008894,177877,415904,522789,588828,069883,097969,893852,748885,644987,5341,000,313937,691913,441915,495887,755745,958720,268756,151736,109673,947665,266730,804726,798583,362300,993402,003
       Other Current Assets 
13,978
74,244
-30,766
-85,732
-87,918
28
28
28
61
773
70
1
9
630
69
140
30
2,559
883
2,920
2,468
1,105
416
9,212
7,604
1,754
2,865
4,469
5,790
4,098
6,021
6,396
7,877
10,092
10,780
8,251
5,894
6,140
7,843
8,932
10,515
4,218
4,632
7,977
11,747
42,770
42,632
39,899
47,890
6,880
21,224
22,437
17,945
17,94522,43721,2246,88047,89039,89942,63242,77011,7477,9774,6324,21810,5158,9327,8436,1405,8948,25110,78010,0927,8776,3966,0214,0985,7904,4692,8651,7547,6049,2124161,1052,4682,9208832,5593014069630917077361282828-87,918-85,732-30,76674,24413,978
   > Long-term Assets 
0
0
692,610
748,868
793,473
930,124
990,050
1,001,364
1,018,089
1,059,282
1,069,836
1,063,411
1,060,352
1,039,692
1,035,509
1,031,536
1,020,959
1,018,033
1,005,961
993,894
983,216
978,230
965,377
951,776
946,063
939,606
928,636
914,365
908,595
910,335
898,985
888,640
878,745
867,252
853,970
840,783
838,193
855,115
841,700
827,539
812,898
800,775
788,704
775,622
653,805
630,734
620,228
604,575
596,821
617,046
601,099
590,513
591,152
591,152590,513601,099617,046596,821604,575620,228630,734653,805775,622788,704800,775812,898827,539841,700855,115838,193840,783853,970867,252878,745888,640898,985910,335908,595914,365928,636939,606946,063951,776965,377978,230983,216993,8941,005,9611,018,0331,020,9591,031,5361,035,5091,039,6921,060,3521,063,4111,069,8361,059,2821,018,0891,001,364990,050930,124793,473748,868692,61000
       Property Plant Equipment 
207,003
329,684
399,320
394,105
440,154
556,535
616,893
632,138
647,307
689,796
698,452
695,387
694,880
682,624
679,652
677,203
667,991
603,469
593,922
560,671
552,407
544,585
534,749
524,918
520,211
515,789
506,088
496,015
492,468
473,563
465,971
459,281
452,389
433,824
424,398
414,514
416,595
415,946
406,213
396,276
379,301
370,588
361,873
353,286
310,616
295,521
287,825
276,938
269,430
280,772
267,070
276,613
277,855
277,855276,613267,070280,772269,430276,938287,825295,521310,616353,286361,873370,588379,301396,276406,213415,946416,595414,514424,398433,824452,389459,281465,971473,563492,468496,015506,088515,789520,211524,918534,749544,585552,407560,671593,922603,469667,991677,203679,652682,624694,880695,387698,452689,796647,307632,138616,893556,535440,154394,105399,320329,684207,003
       Goodwill 
0
0
0
0
0
0
0
2,396
2,396
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
000000000000000000000000000000000000000000002,3962,3960000000
       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
149
151
151
151
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0000000000000000000015115115114900000000000000000000000000000
       Intangible Assets 
205,170
201,887
249,905
305,862
304,055
318,730
317,933
317,258
317,616
316,024
314,630
312,936
311,469
297,790
295,994
294,236
293,512
291,885
289,855
287,825
285,803
284,047
281,953
279,919
277,983
276,131
274,069
272,620
270,541
269,504
267,410
265,315
263,326
261,217
259,107
256,998
254,888
252,897
251,089
249,281
247,482
245,696
243,914
242,135
193,394
181,546
180,088
179,468
178,000
188,425
190,520
177,326
175,848
175,848177,326190,520188,425178,000179,468180,088181,546193,394242,135243,914245,696247,482249,281251,089252,897254,888256,998259,107261,217263,326265,315267,410269,504270,541272,620274,069276,131277,983279,919281,953284,047285,803287,825289,855291,885293,512294,236295,994297,790311,469312,936314,630316,024317,616317,258317,933318,730304,055305,862249,905201,887205,170
       Long-term Assets Other 
0
0
991
5,019
6,174
5,965
5,777
0
0
0
0
0
0
0
0
0
0
56,854
56,118
79,637
78,605
1,686
1,699
1,700
1,673
4,802
6,426
4,802
4,150
3,269
3,269
3,269
3,269
3,324
3,192
3,192
3,374
1,710
1,710
1,683
1,683
1,683
113,864
111,747
1,683
7,090
7,090
7,090
7,090
0
0
0
0
00007,0907,0907,0907,0901,683111,747113,8641,6831,6831,6831,7101,7103,3743,1923,1923,3243,2693,2693,2693,2694,1504,8026,4264,8021,6731,7001,6991,68678,60579,63756,11856,85400000000005,7775,9656,1745,01999100
> Total Liabilities 
948,345
1,036,241
1,233,941
1,268,709
1,367,317
1,218,842
1,286,265
1,247,170
1,408,315
1,296,457
1,386,730
1,456,095
1,663,307
1,398,101
1,259,419
1,300,231
1,399,029
1,226,874
1,181,719
1,143,850
1,207,600
1,070,319
1,007,589
975,825
1,069,190
1,053,266
1,077,369
1,069,794
1,113,106
1,008,987
1,024,591
914,170
921,459
824,285
827,631
851,763
824,485
795,004
792,267
807,499
849,179
770,570
716,038
771,472
925,043
831,473
857,962
814,295
777,039
738,277
732,174
720,377
728,727
728,727720,377732,174738,277777,039814,295857,962831,473925,043771,472716,038770,570849,179807,499792,267795,004824,485851,763827,631824,285921,459914,1701,024,5911,008,9871,113,1061,069,7941,077,3691,053,2661,069,190975,8251,007,5891,070,3191,207,6001,143,8501,181,7191,226,8741,399,0291,300,2311,259,4191,398,1011,663,3071,456,0951,386,7301,296,4571,408,3151,247,1701,286,2651,218,8421,367,3171,268,7091,233,9411,036,241948,345
   > Total Current Liabilities 
565,078
636,751
821,236
881,713
984,328
838,696
903,225
908,007
1,071,772
985,916
1,179,890
1,252,110
1,457,031
1,196,317
1,061,495
1,106,492
1,207,567
1,038,789
997,689
962,765
1,020,693
888,676
829,795
801,917
898,175
887,238
916,152
911,554
957,859
842,528
862,984
756,310
747,122
654,956
663,278
692,433
668,624
641,452
642,233
658,632
702,640
626,867
576,018
635,024
796,472
696,106
726,130
685,215
650,393
618,585
617,554
609,998
618,040
618,040609,998617,554618,585650,393685,215726,130696,106796,472635,024576,018626,867702,640658,632642,233641,452668,624692,433663,278654,956747,122756,310862,984842,528957,859911,554916,152887,238898,175801,917829,795888,6761,020,693962,765997,6891,038,7891,207,5671,106,4921,061,4951,196,3171,457,0311,252,1101,179,890985,9161,071,772908,007903,225838,696984,328881,713821,236636,751565,078
       Short-term Debt 
0
0
60,000
90,000
0
0
0
0
0
0
100,000
100,000
100,000
100,000
0
100,000
100,000
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
28,132
31,153
42,810
51,483
44,434
46,963
3,708
85,026
0
0
0085,0263,70846,96344,43451,48342,81031,15328,13200000000000000000000000000100,000100,0000100,000100,000100,000100,00000000090,00060,00000
       Accounts payable 
212,145
252,879
416,919
401,773
480,404
547,974
518,214
516,821
548,639
619,807
645,837
750,944
822,843
816,530
671,914
739,459
817,792
800,978
683,917
670,837
702,083
679,537
594,166
610,982
693,621
713,494
665,476
711,414
712,247
669,822
641,600
575,479
549,092
462,152
425,645
442,302
469,289
443,739
383,763
405,011
451,328
431,168
376,755
399,956
525,246
391,005
361,931
370,141
385,390
380,831
245,615
332,734
307,599
307,599332,734245,615380,831385,390370,141361,931391,005525,246399,956376,755431,168451,328405,011383,763443,739469,289442,302425,645462,152549,092575,479641,600669,822712,247711,414665,476713,494693,621610,982594,166679,537702,083670,837683,917800,978817,792739,459671,914816,530822,843750,944645,837619,807548,639516,821518,214547,974480,404401,773416,919252,879212,145
       Other Current Liabilities 
352,933
383,872
291,168
346,680
503,925
290,721
385,011
391,187
523,132
366,108
417,200
354,099
494,353
217,399
389,582
217,161
264,753
237,812
313,772
291,928
318,610
209,139
235,629
190,935
204,554
173,744
250,676
200,140
245,612
172,706
221,384
180,832
198,031
192,804
237,632
250,131
199,335
197,713
258,469
253,620
251,312
195,699
199,263
29,184
34,927
15,891
-389
5,817
-3,025
25,472
48,769
26,270
26,750
26,75026,27048,76925,472-3,0255,817-38915,89134,92729,184199,263195,699251,312253,620258,469197,713199,335250,131237,632192,804198,031180,832221,384172,706245,612200,140250,676173,744204,554190,935235,629209,139318,610291,928313,772237,812264,753217,161389,582217,399494,353354,099417,200366,108523,132391,187385,011290,721503,925346,680291,168383,872352,933
   > Long-term Liabilities 
0
0
412,705
386,995
382,989
380,146
383,040
339,162
336,543
310,541
206,840
203,985
206,276
201,783
197,924
193,738
191,462
188,085
184,030
181,085
186,907
181,643
177,794
173,909
171,015
166,027
161,216
158,241
155,247
166,460
161,607
157,860
174,337
169,330
164,353
159,330
155,861
153,551
150,034
148,867
146,539
143,703
140,020
136,448
128,570
135,368
131,832
129,080
126,646
119,692
114,620
110,380
110,687
110,687110,380114,620119,692126,646129,080131,832135,368128,570136,448140,020143,703146,539148,867150,034153,551155,861159,330164,353169,330174,337157,860161,607166,460155,247158,241161,216166,027171,015173,909177,794181,643186,907181,085184,030188,085191,462193,738197,924201,783206,276203,985206,840310,541336,543339,162383,040380,146382,989386,995412,70500
       Capital Lease Obligations Min Short Term Debt
0
0
-60,000
-90,000
0
0
0
0
0
0
-100,000
-100,000
-100,000
-100,000
0
-100,000
-100,000
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
-28,132
-31,153
-42,810
-51,483
-44,434
-46,963
20
-81,217
3,295
5,889
5,8893,295-81,21720-46,963-44,434-51,483-42,810-31,153-28,13200000000000000000000000000-100,000-100,0000-100,000-100,000-100,000-100,000000000-90,000-60,00000
       Long-term Liabilities 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
4,261
4,805
4,911
3,161
2,426
1,739
2,399
2,566
2,853
3,020
4,706
4,539
4,711
5,175
5,958
11,167
11,624
12,764
14,030
7,121
7,477
8,292
8,783
8,7838,2927,4777,12114,03012,76411,62411,1675,9585,1754,7114,5394,7063,0202,8532,5662,3991,7392,4263,1614,9114,8054,261000000000000000000000000000000
       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
130
110
93
76
59
42
26
10
0
0
0
0
0
0
0
0
0
0
000000000010264259769311013000000000000000000000000000000000000
> Total Stockholder Equity
388,233
419,255
541,123
588,375
1,168,496
1,250,480
1,201,531
1,209,577
1,210,512
1,313,877
1,270,995
1,252,274
1,254,126
1,387,694
1,380,137
1,328,393
1,332,246
1,364,906
1,327,470
1,403,589
1,406,251
1,434,864
1,398,177
1,471,546
1,473,151
1,469,097
1,421,807
1,452,109
1,363,314
1,370,697
1,317,069
1,324,301
1,321,981
1,300,780
1,248,010
1,243,348
1,285,120
1,332,526
1,283,236
1,274,949
1,311,140
1,334,542
1,276,824
1,278,718
1,292,723
1,138,767
1,117,638
1,139,453
1,162,053
1,163,684
1,122,582
1,156,928
1,156,757
1,156,7571,156,9281,122,5821,163,6841,162,0531,139,4531,117,6381,138,7671,292,7231,278,7181,276,8241,334,5421,311,1401,274,9491,283,2361,332,5261,285,1201,243,3481,248,0101,300,7801,321,9811,324,3011,317,0691,370,6971,363,3141,452,1091,421,8071,469,0971,473,1511,471,5461,398,1771,434,8641,406,2511,403,5891,327,4701,364,9061,332,2461,328,3931,380,1371,387,6941,254,1261,252,2741,270,9951,313,8771,210,5121,209,5771,201,5311,250,4801,168,496588,375541,123419,255388,233
   Common Stock
156,672
232,379
232,379
232,379
309,879
309,879
309,879
402,843
402,843
402,843
402,843
523,695
523,695
523,695
534,641
962,355
962,355
962,355
962,355
962,223
956,308
956,308
956,308
956,308
948,464
948,464
948,464
948,464
1,043,311
1,043,311
1,043,311
1,043,311
1,043,311
1,043,311
1,043,311
1,043,311
1,043,311
1,043,311
1,043,311
1,043,311
1,043,311
1,043,311
1,043,311
1,043,311
1,043,311
1,043,311
1,043,311
1,043,311
1,043,311
1,043,311
1,043,311
0
0
001,043,3111,043,3111,043,3111,043,3111,043,3111,043,3111,043,3111,043,3111,043,3111,043,3111,043,3111,043,3111,043,3111,043,3111,043,3111,043,3111,043,3111,043,3111,043,3111,043,3111,043,3111,043,3111,043,311948,464948,464948,464948,464956,308956,308956,308956,308962,223962,355962,355962,355962,355534,641523,695523,695523,695402,843402,843402,843402,843309,879309,879309,879232,379232,379232,379156,672
   Retained Earnings 
203,025
0
70,811
117,920
112,270
185,505
135,901
143,865
145,314
233,778
190,170
170,798
171,409
285,849
241,771
180,436
180,913
226,854
187,058
261,294
262,379
291,071
253,564
326,926
328,426
322,984
271,429
303,679
215,630
222,907
169,275
177,563
173,408
115,719
60,523
59,145
101,765
124,343
75,396
74,872
113,284
137,346
79,900
81,935
96,961
-71,278
-93,791
-67,742
-43,861
-40,264
-82,276
-48,005
-48,471
-48,471-48,005-82,276-40,264-43,861-67,742-93,791-71,27896,96181,93579,900137,346113,28474,87275,396124,343101,76559,14560,523115,719173,408177,563169,275222,907215,630303,679271,429322,984328,426326,926253,564291,071262,379261,294187,058226,854180,913180,436241,771285,849171,409170,798190,170233,778145,314143,865135,901185,505112,270117,92070,8110203,025
   Capital Surplus 00000000000000000000000000000000000000000000000000000
   Treasury Stock00000000000000000000000000000-13,160-13,160-13,160-12,214-22,129-22,129-22,12900000000000000000
   Other Stockholders Equity 
0
0
237,932
238,076
746,348
755,097
755,750
662,870
662,355
677,257
677,983
557,781
559,021
578,150
603,725
185,602
188,979
175,698
178,058
180,072
187,564
187,486
188,305
188,312
196,261
197,648
201,914
199,966
104,373
104,479
104,484
103,427
105,262
141,750
144,176
140,892
140,045
164,872
164,530
156,766
154,545
153,886
153,613
38,901
-5,958
38,901
0
38,901
0
160,638
0
0
0
000160,638038,901038,901-5,95838,901153,613153,886154,545156,766164,530164,872140,045140,892144,176141,750105,262103,427104,484104,479104,373199,966201,914197,648196,261188,312188,305187,486187,564180,072178,058175,698188,979185,602603,725578,150559,021557,781677,983677,257662,355662,870755,750755,097746,348238,076237,93200



6.3. Balance Sheets

Currency in CNY. All numbers in thousands.




6.4. Cash Flows

Currency in CNY. All numbers in thousands.