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

Sinomine Resource Exploration Co Ltd
Buy, Hold or Sell?

Let's analyze Sinomine together

I guess you are interested in Sinomine Resource Exploration 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 Sinomine Resource Exploration 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 Sinomine Resource Exploration Co Ltd

I send you an email if I find something interesting about Sinomine Resource Exploration Co Ltd.

1. Quick Overview

1.1. Quick analysis of Sinomine (30 sec.)










1.2. What can you expect buying and holding a share of Sinomine? (30 sec.)

How much money do you get?

How much money do you get?
¥0.16
When do you have the money?
1 year
How often do you get paid?
100.0%

What is your share worth?

Current worth
¥16.38
Expected worth in 1 year
¥16.63
How sure are you?
82.1%

+ What do you gain per year?

Total Gains per Share
¥1.37
Return On Investment
3.6%

For what price can you sell your share?

Current Price per Share
¥38.22
Expected price per share
¥32.44 - ¥42.60
How sure are you?
50%
3rd party ad coffee SUPPORTERis ad-free.

2. Detailed Analysis

2.1. Valuation of Sinomine (5 min.)




Live pricePrice per Share (EOD)
¥38.22
Intrinsic Value Per Share
¥-16.25 - ¥-20.01
Total Value Per Share
¥0.13 - ¥-3.63

2.2. Growth of Sinomine (5 min.)




Is Sinomine growing?

Current yearPrevious yearGrowGrow %
How rich?$1.6b$1.2b$406.9m24.2%

How much money is Sinomine making?

Current yearPrevious yearGrowGrow %
Making money$40.6m$119.6m-$79m-194.8%
Net Profit Margin23.4%40.8%--

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

2.3. Financial Health of Sinomine (5 min.)




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




  Industry Rankings (Other Industrial Metals & Mining)  


Richest
#45 / 856

Most Revenue
#91 / 856

Most Profit
#44 / 856
3rd party ad coffee SUPPORTERis ad-free.

3. Summary and Key Metrics

3.1. What can you expect buying and holding a share of Sinomine?

Welcome investor! Sinomine's management wants to use your money to grow the business. In return you get a share of Sinomine.

First you should know what it really means to hold a share of Sinomine. And how you can make/lose money.

Speculation

The Price per Share of Sinomine is ¥38.22. 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 Sinomine.
  • 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 Sinomine, 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 ¥16.38. Based on the TTM, the Book Value Change Per Share is ¥0.06 per quarter. Based on the YOY, the Book Value Change Per Share is ¥2.15 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 ¥0.28 per quarter.
Based on historical numbers we can estimate the returns while holding a share of Sinomine.

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 Eps0.040.1%0.060.1%0.170.4%0.060.2%0.030.1%
Usd Book Value Change Per Share-0.09-0.2%0.010.0%0.300.8%0.090.2%0.060.1%
Usd Dividend Per Share0.140.4%0.040.1%0.000.0%0.010.0%0.010.0%
Usd Total Gains Per Share0.050.1%0.050.1%0.300.8%0.100.3%0.060.2%
Usd Price Per Share3.69-4.73-9.64-6.21-4.77-
Price to Earnings Ratio22.55-27.37-15.38-60.51-1,416.03-
Price-to-Total Gains Ratio75.68-128.23-119.30-27.34--118.01-
Price to Book Ratio1.64-2.05-6.16-6.15-15.38-
Price-to-Total Gains Ratio75.68-128.23-119.30-27.34--118.01-

When do you get the money?

Usd Investment
$.00
Usd Price Per Share5.266716
Number of shares189
Gains per QuarterTrailing 12 Months5 Year
Usd Dividend Per Share0.040.01
Usd Book Value Change Per Share0.010.09
Usd Total Gains Per Share0.050.10
Gains per Quarter (189 shares)8.9218.56
Gains per Year (189 shares)35.6874.24
YearsReturn on Investment (TTM)Return on Investment (5Y)
 DividendBook Value gainTotal gainsDividendBook Value gainTotal gains
Broker costs---10---10
12962686664
259136216133138
388199824199212
41172513432265286
51473217040331360
61763820648398434
72054424256464508
82355127864530582
92645731472597656
102936335080663730

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%38.00.01.097.4%40.00.01.097.6%
Book Value Change Per Share3.01.00.075.0%11.01.00.091.7%17.03.00.085.0%30.09.00.076.9%31.09.01.075.6%
Dividend per Share4.00.00.0100.0%12.00.00.0100.0%20.00.00.0100.0%39.00.00.0100.0%41.00.00.0100.0%
Total Gains per Share4.00.00.0100.0%12.00.00.0100.0%18.02.00.090.0%32.07.00.082.1%34.07.00.082.9%
3rd party ad coffee SUPPORTERis ad-free.

3.2. Key Performance Indicators

The key performance indicators of Sinomine Resource Exploration 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---0.6680.061-1198%2.148-131%0.636-205%0.405-265%
Book Value Per Share--16.38416.752-2%12.796+28%8.817+86%5.117+220%
Current Ratio--3.2683.529-7%3.151+4%3.154+4%2.875+14%
Debt To Asset Ratio--0.2250.223+1%0.309-27%0.321-30%0.311-28%
Debt To Equity Ratio--0.2920.289+1%0.458-36%0.487-40%0.473-38%
Dividend Per Share--1.0220.282+263%0.025+4050%0.076+1239%0.047+2065%
Enterprise Value--16083604794.50025398632372.450-37%51102305739.050-69%32311819675.661-50%25400363118.779-37%
Eps--0.2970.406-27%1.209-75%0.468-36%0.252+18%
Ev To Ebitda Ratio--infinfnan%14.363+inf%infnan%infnan%
Ev To Sales Ratio--3.1055.401-43%6.308-51%9.064-66%33.032-91%
Free Cash Flow Per Share---0.234-0.208-11%0.644-136%0.178-232%0.140-268%
Free Cash Flow To Equity Per Share---0.234-0.408+74%2.426-110%0.615-138%0.492-148%
Gross Profit Margin--1.0001.0000%1.0000%1.0000%0.974+3%
Intrinsic Value_10Y_max---20.010--------
Intrinsic Value_10Y_min---16.250--------
Intrinsic Value_1Y_max--0.547--------
Intrinsic Value_1Y_min--0.538--------
Intrinsic Value_3Y_max---0.302--------
Intrinsic Value_3Y_min---0.249--------
Intrinsic Value_5Y_max---3.496--------
Intrinsic Value_5Y_min---3.077--------
Market Cap27575423016.960+29%19558953399.20024951230995.625-22%50486400460.800-61%32534641454.001-40%24979001025.685-22%
Net Profit Margin--0.1670.234-28%0.408-59%0.244-31%0.185-9%
Operating Margin---0.123-100%0.345-100%0.240-100%0.137-100%
Operating Ratio--1.2511.290-3%0.949+32%1.213+3%0.975+28%
Pb Ratio2.333+30%1.6362.045-20%6.162-73%6.149-73%15.383-89%
Pe Ratio32.159+30%22.55027.370-18%15.376+47%60.515-63%1416.025-98%
Price Per Share38.220+30%26.80034.310-22%69.975-62%45.039-40%34.593-23%
Price To Free Cash Flow Ratio-40.774-43%-28.591-10.900-62%36.210-179%25.586-212%-12.597-56%
Price To Total Gains Ratio107.933+30%75.683128.234-41%119.302-37%27.335+177%-118.007+256%
Quick Ratio--0.3552.342-85%2.571-86%2.359-85%2.204-84%
Return On Assets--0.0140.019-25%0.070-80%0.033-57%0.024-41%
Return On Equity--0.0180.024-25%0.103-82%0.050-63%0.036-49%
Total Gains Per Share--0.3540.342+3%2.172-84%0.713-50%0.452-22%
Usd Book Value--1647754896.0391679105917.677-2%1272171221.630+30%879344958.425+87%510117404.520+223%
Usd Book Value Change Per Share---0.0920.008-1198%0.296-131%0.088-205%0.056-265%
Usd Book Value Per Share--2.2582.308-2%1.763+28%1.215+86%0.705+220%
Usd Dividend Per Share--0.1410.039+263%0.003+4050%0.011+1239%0.007+2065%
Usd Enterprise Value--2216320740.6823499931540.924-37%7041897730.841-69%4452568751.306-50%3500170037.768-37%
Usd Eps--0.0410.056-27%0.167-75%0.064-36%0.035+18%
Usd Free Cash Flow---23567269.425-21027950.383-11%64053266.855-137%17620507.650-234%8878940.934-365%
Usd Free Cash Flow Per Share---0.032-0.029-11%0.089-136%0.025-232%0.019-268%
Usd Free Cash Flow To Equity Per Share---0.032-0.056+74%0.334-110%0.085-138%0.068-148%
Usd Market Cap3799893291.737+29%2695223778.4103438279631.197-22%6957025983.498-61%4483273592.361-40%3442106341.339-22%
Usd Price Per Share5.267+30%3.6934.728-22%9.643-62%6.206-40%4.767-23%
Usd Profit--29880711.25840607883.025-26%119697487.076-75%46463402.465-36%25061875.038+19%
Usd Revenue--178465060.324166507192.365+7%283573745.394-37%143190276.368+25%81963353.628+118%
Usd Total Gains Per Share--0.0490.047+3%0.299-84%0.098-50%0.062-22%
 EOD+5 -3MRQTTM+12 -26YOY+12 -275Y+14 -2410Y+18 -21

3.3 Fundamental Score

Let's check the fundamental score of Sinomine Resource Exploration Co Ltd based on Penke's default stock scanner.

Penke's Stock Scanner

  
  
IndicatorConditionValue
Price to Earnings Ratio (EOD)Between0-1532.159
Price to Book Ratio (EOD)Between0-12.333
Net Profit Margin (MRQ)Greater than00.167
Operating Margin (MRQ)Greater than00.000
Quick Ratio (MRQ)Greater than10.355
Current Ratio (MRQ)Greater than13.268
Debt to Asset Ratio (MRQ)Less than10.225
Debt to Equity Ratio (MRQ)Less than10.292
Return on Equity (MRQ)Greater than0.150.018
Return on Assets (MRQ)Greater than0.050.014
Total4/10 (40.0%)

3.4 Technical Score

Let's check the technical score of Sinomine Resource Exploration Co Ltd based on Penke's default Symbol scanner.

Penke's Symbol Scanner

  
  
IndicatorConditionValue
RsiGreater than5054.231
Ma 20Greater thanMa 5038.450
Ma 50Greater thanMa 10035.553
Ma 100Greater thanMa 20031.522
OpenGreater thanClose37.930
Total3/5 (60.0%)

4. In-depth Analysis

4.1 About Sinomine Resource Exploration Co Ltd

Sinomine Resource Group Co., Ltd. operates as a geological exploration technology services company. It offers hot water equipment, which includes commercial air energy heat pump, commercial volumetric gas water heater, and commercial once-through heating hot water; and water purification equipment including AO smith commercial all-in-one water purifier and pipeline machine. The company also provides household electric water heaters, commercial electric water heaters, domestic gas water heaters, commercial gas water heaters, household solar volumetric water heaters, commercial solar volumetric water heaters, electric instant water heaters, gas instant water heaters, air source heat pump water heaters, and air source heat pumps. In addition, it engages in new energy business, which offers battery-grade lithium hydroxide, battery-grade lithium carbonate, and battery-grade lithium fluoride for manufacturing of lithium-ion batteries. It has operations in Canada, the United states, the United Kingdom, Norway, Zambia, Congo, Zimbabwe, Uganda, Indonesia, Malaysia, rest of Asia, Africa, Europe, and Oceania. The company was formerly known as Sinomine Resource Exploration Co., Ltd. and changed its name to Sinomine Resource Group Co., Ltd. in August 2018. Sinomine Resource Group Co., Ltd. was founded in 1999 and is based in Beijing, China.

Fundamental data was last updated by Penke on 2024-11-18 01:59:05.

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 operating less efficient.
The company is inefficient in keeping operating costs low.
Liquidity Details
 Compared to previous yearCompared to industry
The company is very able to pay all its short-term debts.
The company is very able to pay all its short-term debts with the most liquid assets.
Solvency Details
 Compared to previous yearCompared to industry
The company is very able to pay all its debts by selling its assets.
The company is very able to pay all its debts with equity.

4.2.2. Valuation Summary

Valuation Details
 Compared to previous yearCompared to industry
Based on the equity, the company is underpriced.
Based on the earnings, the company is overpriced.
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 Sinomine earns for each ¥1 of revenue.

  • Above 10% is considered healthy but always compare Sinomine to the Other Industrial Metals & Mining industry mean.
  • A Net Profit Margin of 16.7% means that ¥0.17 for each ¥1 in revenue is generated as profit.

Let's take a look of the Net Profit Margin trends of Sinomine Resource Exploration Co Ltd:

  • The MRQ is 16.7%. The company is making a huge profit. +2
  • The TTM is 23.4%. The company is making a huge profit. +2
Trends
Current periodCompared to+/- 
MRQ16.7%TTM23.4%-6.7%
TTM23.4%YOY40.8%-17.4%
TTM23.4%5Y24.4%-1.0%
5Y24.4%10Y18.5%+6.0%
Compared to industry (Other Industrial Metals & Mining)
PeriodCompanyIndustry (mean)+/- 
MRQ16.7%-4.4%+21.1%
TTM23.4%-7.6%+31.0%
YOY40.8%-46.6%+87.4%
5Y24.4%-173.8%+198.2%
10Y18.5%-670.0%+688.5%
4.3.1.2. Return on Assets

Shows how efficient Sinomine is using its assets to generate profit.

  • Above 5% is considered healthy but always compare Sinomine to the Other Industrial Metals & Mining industry mean.
  • 1.4% Return on Assets means that Sinomine generated ¥0.01 profit for each $1 in assets.

Let's take a look of the Return on Assets trends of Sinomine Resource Exploration Co Ltd:

  • The MRQ is 1.4%. Using its assets, the company is less efficient in making profit.
  • The TTM is 1.9%. Using its assets, the company is less efficient in making profit.
Trends
Current periodCompared to+/- 
MRQ1.4%TTM1.9%-0.5%
TTM1.9%YOY7.0%-5.1%
TTM1.9%5Y3.3%-1.4%
5Y3.3%10Y2.4%+0.9%
Compared to industry (Other Industrial Metals & Mining)
PeriodCompanyIndustry (mean)+/- 
MRQ1.4%-6.4%+7.8%
TTM1.9%-6.9%+8.8%
YOY7.0%-6.5%+13.5%
5Y3.3%-9.2%+12.5%
10Y2.4%-14.1%+16.5%
4.3.1.3. Return on Equity

Shows how efficient Sinomine is using its investors money to generate profit.

  • Above 15%-20% is considered healthy but always compare Sinomine to the Other Industrial Metals & Mining industry mean.
  • 1.8% Return on Equity means Sinomine generated ¥0.02 for each ¥1 the owners (shareholders) invested.

Let's take a look of the Return on Equity trends of Sinomine Resource Exploration Co Ltd:

  • The MRQ is 1.8%. Using its investors money, the company is inefficient in making profit. -1
  • The TTM is 2.4%. Using its investors money, the company is inefficient in making profit. -1
Trends
Current periodCompared to+/- 
MRQ1.8%TTM2.4%-0.6%
TTM2.4%YOY10.3%-7.9%
TTM2.4%5Y5.0%-2.5%
5Y5.0%10Y3.6%+1.4%
Compared to industry (Other Industrial Metals & Mining)
PeriodCompanyIndustry (mean)+/- 
MRQ1.8%-6.8%+8.6%
TTM2.4%-7.6%+10.0%
YOY10.3%-7.2%+17.5%
5Y5.0%-9.7%+14.7%
10Y3.6%-14.3%+17.9%
3rd party ad coffee SUPPORTERis ad-free.

4.3.2. Operating Efficiency of Sinomine Resource Exploration Co Ltd.

4.3.2. Operating Efficiency
4.3.2.1. Operating Margin

Measures how efficient Sinomine is operating .

  • Measures how much profit Sinomine 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 Sinomine to the Other Industrial Metals & Mining industry mean.
  • An Operating Margin of 0.0% means the company generated ¥0.00  for each ¥1 in revenue (before taxes).

Let's take a look of the Operating Margin trends of Sinomine Resource Exploration Co Ltd:

  • The MRQ is 0.0%. The data is not here.
Trends
Current periodCompared to+/- 
MRQ-TTM12.3%-12.3%
TTM12.3%YOY34.5%-22.2%
TTM12.3%5Y24.0%-11.7%
5Y24.0%10Y13.7%+10.2%
Compared to industry (Other Industrial Metals & Mining)
PeriodCompanyIndustry (mean)+/- 
MRQ--97.0%+97.0%
TTM12.3%-42.6%+54.9%
YOY34.5%-49.7%+84.2%
5Y24.0%-272.8%+296.8%
10Y13.7%-629.6%+643.3%
4.3.2.2. Operating Ratio

Measures how efficient Sinomine is keeping operating costs low.

  • Below 1 is considered healthy (always compare to Other Industrial Metals & Mining industry mean).
  • An Operation Ratio of 1.25 means that the operating costs are ¥1.25 for each ¥1 in net sales.

Let's take a look of the Operating Ratio trends of Sinomine Resource Exploration Co Ltd:

  • The MRQ is 1.251. The company is inefficient in keeping operating costs low. -1
  • The TTM is 1.290. The company is inefficient in keeping operating costs low. -1
Trends
Current periodCompared to+/- 
MRQ1.251TTM1.290-0.039
TTM1.290YOY0.949+0.341
TTM1.2905Y1.213+0.077
5Y1.21310Y0.975+0.237
Compared to industry (Other Industrial Metals & Mining)
PeriodCompanyIndustry (mean)+/- 
MRQ1.2511.700-0.449
TTM1.2901.707-0.417
YOY0.9491.954-1.005
5Y1.2133.533-2.320
10Y0.9758.363-7.388
3rd party ad coffee SUPPORTERis ad-free.

4.4.3. Liquidity of Sinomine Resource Exploration Co Ltd.

4.4.3. Liquidity
4.4.3.1. Current Ratio

Measures if Sinomine is able to pay off Short-term Debt.

  • Above 1.5 is considered healthy (always compare to Other Industrial Metals & Mining industry mean).
  • A Current Ratio of 3.27 means the company has ¥3.27 in assets for each ¥1 in short-term debts.

Let's take a look of the Current Ratio trends of Sinomine Resource Exploration Co Ltd:

  • The MRQ is 3.268. The company is very able to pay all its short-term debts. +2
  • The TTM is 3.529. The company is very able to pay all its short-term debts. +2
Trends
Current periodCompared to+/- 
MRQ3.268TTM3.529-0.260
TTM3.529YOY3.151+0.378
TTM3.5295Y3.154+0.375
5Y3.15410Y2.875+0.279
Compared to industry (Other Industrial Metals & Mining)
PeriodCompanyIndustry (mean)+/- 
MRQ3.2681.950+1.318
TTM3.5292.046+1.483
YOY3.1512.812+0.339
5Y3.1543.920-0.766
10Y2.8754.512-1.637
4.4.3.2. Quick Ratio

Measures if Sinomine is able to pay off Short-term Debt but only using the most liquid assets.

  • Above 1 is considered healthy but always compare Sinomine to the Other Industrial Metals & Mining industry mean.
  • A Quick Ratio of 0.36 means the company can pay off ¥0.36 for each ¥1 in debt (using most liquid assets).

Let's take a look of the Quick Ratio trends of Sinomine Resource Exploration Co Ltd:

  • The MRQ is 0.355. The company is just not able to pay all its short-term debts with the most liquid assets. -1
  • The TTM is 2.342. The company is very able to pay all its short-term debts with the most liquid assets. +2
Trends
Current periodCompared to+/- 
MRQ0.355TTM2.342-1.987
TTM2.342YOY2.571-0.229
TTM2.3425Y2.359-0.017
5Y2.35910Y2.204+0.156
Compared to industry (Other Industrial Metals & Mining)
PeriodCompanyIndustry (mean)+/- 
MRQ0.3550.913-0.558
TTM2.3421.159+1.183
YOY2.5711.736+0.835
5Y2.3592.392-0.033
10Y2.2043.407-1.203
3rd party ad coffee SUPPORTERis ad-free.

4.5.4. Solvency of Sinomine Resource Exploration Co Ltd.

4.5.4. Solvency
4.5.4.1. Debt to Asset Ratio

Measures how much % of Sinomine assets are financed with debt.

  • Below 1 (100%) is considered healthy but always compare Sinomine to Other Industrial Metals & Mining industry mean.
  • A Debt to Asset Ratio of 0.23 means that Sinomine assets are financed with 22.5% credit (debt) and the remaining percentage (100% - 22.5%) is financed by its owners/shareholders. 

Let's take a look of the Debt to Asset Ratio trends of Sinomine Resource Exploration Co Ltd:

  • The MRQ is 0.225. The company is very able to pay all its debts by selling its assets. +2
  • The TTM is 0.223. The company is very able to pay all its debts by selling its assets. +2
Trends
Current periodCompared to+/- 
MRQ0.225TTM0.223+0.002
TTM0.223YOY0.309-0.086
TTM0.2235Y0.321-0.098
5Y0.32110Y0.311+0.010
Compared to industry (Other Industrial Metals & Mining)
PeriodCompanyIndustry (mean)+/- 
MRQ0.2250.200+0.025
TTM0.2230.200+0.023
YOY0.3090.180+0.129
5Y0.3210.228+0.093
10Y0.3110.261+0.050
4.5.4.2. Debt to Equity Ratio

Measures if Sinomine is able to pay off its debts by using shareholders equity.

  • Below 2 is considered healthy but always compare Sinomine to the Other Industrial Metals & Mining industry mean.
  • A Debt to Equity ratio of 29.2% means that company has ¥0.29 debt for each ¥1 in shareholders equity.

Let's take a look of the Debt to Equity Ratio trends of Sinomine Resource Exploration Co Ltd:

  • The MRQ is 0.292. The company is very able to pay all its debts with equity. +2
  • The TTM is 0.289. The company is very able to pay all its debts with equity. +2
Trends
Current periodCompared to+/- 
MRQ0.292TTM0.289+0.003
TTM0.289YOY0.458-0.169
TTM0.2895Y0.487-0.198
5Y0.48710Y0.473+0.014
Compared to industry (Other Industrial Metals & Mining)
PeriodCompanyIndustry (mean)+/- 
MRQ0.2920.182+0.110
TTM0.2890.187+0.102
YOY0.4580.187+0.271
5Y0.4870.238+0.249
10Y0.4730.293+0.180
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 Sinomine generates.

  • Above 15 is considered overpriced but always compare Sinomine to the Other Industrial Metals & Mining industry mean.
  • A PE ratio of 22.55 means the investor is paying ¥22.55 for every ¥1 in earnings.

Let's take a look of the Price to Earnings Ratio trends of Sinomine Resource Exploration Co Ltd:

  • The EOD is 32.159. Based on the earnings, the company is overpriced. -1
  • The MRQ is 22.550. Based on the earnings, the company is fair priced.
  • The TTM is 27.370. Based on the earnings, the company is overpriced. -1
Trends
Current periodCompared to+/- 
EOD32.159MRQ22.550+9.609
MRQ22.550TTM27.370-4.820
TTM27.370YOY15.376+11.994
TTM27.3705Y60.515-33.145
5Y60.51510Y1,416.025-1,355.510
Compared to industry (Other Industrial Metals & Mining)
PeriodCompanyIndustry (mean)+/- 
EOD32.159-3.577+35.736
MRQ22.550-4.669+27.219
TTM27.370-5.105+32.475
YOY15.376-7.093+22.469
5Y60.515-10.583+71.098
10Y1,416.025-11.586+1,427.611
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 Sinomine Resource Exploration Co Ltd:

  • The EOD is -40.774. Based on how much money comes from the company's main activities, the company is expensive. -2
  • The MRQ is -28.591. Based on how much money comes from the company's main activities, the company is expensive. -2
  • The TTM is -10.900. Based on how much money comes from the company's main activities, the company is expensive. -2
Trends
Current periodCompared to+/- 
EOD-40.774MRQ-28.591-12.183
MRQ-28.591TTM-10.900-17.691
TTM-10.900YOY36.210-47.110
TTM-10.9005Y25.586-36.486
5Y25.58610Y-12.597+38.184
Compared to industry (Other Industrial Metals & Mining)
PeriodCompanyIndustry (mean)+/- 
EOD-40.774-4.807-35.967
MRQ-28.591-5.544-23.047
TTM-10.900-5.880-5.020
YOY36.210-7.722+43.932
5Y25.586-12.193+37.779
10Y-12.597-15.452+2.855
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 Sinomine is to cheap or to expensive compared to its book value.

  • At or below 1 is considered healthy (always compare to Other Industrial Metals & Mining industry mean).
  • A PB ratio of 1.64 means the investor is paying ¥1.64 for each ¥1 in book value.

Let's take a look of the Price to Book Ratio trends of Sinomine Resource Exploration Co Ltd:

  • The EOD is 2.333. Based on the equity, the company is underpriced. +1
  • The MRQ is 1.636. Based on the equity, the company is underpriced. +1
  • The TTM is 2.045. Based on the equity, the company is underpriced. +1
Trends
Current periodCompared to+/- 
EOD2.333MRQ1.636+0.697
MRQ1.636TTM2.045-0.410
TTM2.045YOY6.162-4.117
TTM2.0455Y6.149-4.104
5Y6.14910Y15.383-9.234
Compared to industry (Other Industrial Metals & Mining)
PeriodCompanyIndustry (mean)+/- 
EOD2.3331.105+1.228
MRQ1.6361.241+0.395
TTM2.0451.390+0.655
YOY6.1621.840+4.322
5Y6.1492.538+3.611
10Y15.3833.102+12.281
4.6.2. Total Gains per Share
3rd party ad coffee SUPPORTERis ad-free.

6. Financial Statements




6.1. Latest Balance Sheet

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

Summary
Total Assets15,432,931
Total Liabilities3,475,349
Total Stockholder Equity11,911,445
 As reported
Total Liabilities 3,475,349
Total Stockholder Equity+ 11,911,445
Total Assets = 15,432,931

Assets

Total Assets15,432,931
Total Current Assets7,166,860
Long-term Assets8,266,072
Total Current Assets
Cash And Cash Equivalents 3,277,963
Short-term Investments 396,966
Net Receivables 381,468
Inventory 2,004,609
Other Current Assets 722,388
Total Current Assets  (as reported)7,166,860
Total Current Assets  (calculated)6,783,394
+/- 383,465
Long-term Assets
Property Plant Equipment 3,322,418
Goodwill 1,226,538
Intangible Assets 1,815,225
Long-term Assets Other 700,495
Long-term Assets  (as reported)8,266,072
Long-term Assets  (calculated)7,064,677
+/- 1,201,395

Liabilities & Shareholders' Equity

Total Current Liabilities2,192,757
Long-term Liabilities1,282,591
Total Stockholder Equity11,911,445
Total Current Liabilities
Short Long Term Debt 484,608
Accounts payable 663,567
Other Current Liabilities 2,459
Total Current Liabilities  (as reported)2,192,757
Total Current Liabilities  (calculated)1,150,633
+/- 1,042,124
Long-term Liabilities
Long term Debt 434,471
Capital Lease Obligations Min Short Term Debt15,394
Long-term Liabilities Other 89,282
Long-term Liabilities  (as reported)1,282,591
Long-term Liabilities  (calculated)539,146
+/- 743,445
Total Stockholder Equity
Retained Earnings 5,864,394
Total Stockholder Equity (as reported)11,911,445
Total Stockholder Equity (calculated)5,864,394
+/- 6,047,051
Other
Capital Stock729,812
Common Stock Shares Outstanding 729,812
Net Invested Capital 12,830,523
Net Working Capital 4,974,102
Property Plant and Equipment Gross 3,322,418



6.2. Balance Sheets Structured

Currency in CNY. All numbers in thousands.

 Trend2024-06-302024-03-312023-12-312023-09-302023-06-302023-03-312022-12-312022-09-302022-06-302022-03-312021-12-312021-09-302021-06-302021-03-312020-12-312020-09-302020-06-302020-03-312019-12-312019-09-302019-06-302019-03-312018-12-312018-09-302018-06-302018-03-312017-12-312017-09-302017-06-302017-03-312016-12-312016-09-302016-06-302016-03-312015-12-312015-09-302015-06-302015-03-312014-12-312014-09-302014-06-302014-03-312013-12-312012-12-312011-12-312010-06-30
> Total Assets 
223,408
389,800
524,368
584,234
0
628,977
682,224
798,370
723,387
711,188
706,012
776,412
753,125
809,065
854,428
978,239
965,015
1,004,977
991,290
1,007,943
1,088,897
1,350,303
3,201,635
3,273,925
3,278,202
3,927,013
4,192,260
4,095,560
4,000,324
4,923,003
4,785,090
4,919,947
5,028,046
4,971,093
5,624,778
6,145,369
7,918,522
9,097,803
9,984,964
11,482,451
15,375,015
15,842,283
15,910,426
15,884,832
15,511,621
15,432,931
15,432,93115,511,62115,884,83215,910,42615,842,28315,375,01511,482,4519,984,9649,097,8037,918,5226,145,3695,624,7784,971,0935,028,0464,919,9474,785,0904,923,0034,000,3244,095,5604,192,2603,927,0133,278,2023,273,9253,201,6351,350,3031,088,8971,007,943991,2901,004,977965,015978,239854,428809,065753,125776,412706,012711,188723,387798,370682,224628,9770584,234524,368389,800223,408
   > Total Current Assets 
135,721
0
0
276,270
0
326,687
381,043
495,706
442,595
419,196
435,465
484,405
470,082
514,050
561,785
674,425
665,997
705,706
700,560
713,478
752,708
1,028,744
1,554,338
1,612,839
1,627,008
1,313,254
1,790,033
1,693,873
1,635,354
2,536,313
2,413,428
2,276,652
2,296,852
2,223,116
2,622,560
3,106,668
4,867,308
4,398,924
5,199,471
6,232,392
9,732,701
8,920,789
8,322,189
8,062,877
7,521,801
7,166,860
7,166,8607,521,8018,062,8778,322,1898,920,7899,732,7016,232,3925,199,4714,398,9244,867,3083,106,6682,622,5602,223,1162,296,8522,276,6522,413,4282,536,3131,635,3541,693,8731,790,0331,313,2541,627,0081,612,8391,554,3381,028,744752,708713,478700,560705,706665,997674,425561,785514,050470,082484,405435,465419,196442,595495,706381,043326,6870276,27000135,721
       Cash And Cash Equivalents 
47,582
0
0
60,301
0
88,617
74,222
224,841
178,543
104,288
155,761
129,567
116,666
85,828
104,611
149,425
106,097
96,973
89,846
103,991
97,392
304,079
226,063
630,380
558,770
265,866
378,792
459,330
431,335
1,361,535
1,134,906
1,214,218
1,196,978
1,266,847
1,265,887
1,751,760
2,267,106
2,302,364
2,433,042
2,911,685
6,134,972
6,039,139
5,382,384
4,608,920
4,079,033
3,277,963
3,277,9634,079,0334,608,9205,382,3846,039,1396,134,9722,911,6852,433,0422,302,3642,267,1061,751,7601,265,8871,266,8471,196,9781,214,2181,134,9061,361,535431,335459,330378,792265,866558,770630,380226,063304,07997,392103,99189,84696,973106,097149,425104,61185,828116,666129,567155,761104,288178,543224,84174,22288,617060,3010047,582
       Short-term Investments 
0
0
0
0
0
-7,970
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
-3,595
-2,673
-2,345
-2,648
-3,437
-3,100
-3,037
-3,221
-3,688
-3,193
-2,688
-2,792
-2,463
102,389
3,231
125
200,000
200,146
301,177
434,540
920,992
363,172
396,966
396,966363,172920,992434,540301,177200,146200,0001253,231102,389-2,463-2,792-2,688-3,193-3,688-3,221-3,037-3,100-3,437-2,648-2,345-2,673-3,59500000000000000000-7,97000000
       Net Receivables 
59,403
62,002
70,560
165,087
0
165,551
228,058
190,023
178,463
219,161
182,851
270,681
258,188
308,060
352,049
408,167
430,703
433,057
434,721
473,336
499,587
544,543
718,756
687,741
801,371
746,870
887,691
655,636
635,669
586,435
682,155
549,418
574,766
466,754
797,490
602,592
1,738,773
973,900
1,481,803
1,420,310
1,690,735
1,071,094
970,993
900,117
749,855
381,468
381,468749,855900,117970,9931,071,0941,690,7351,420,3101,481,803973,9001,738,773602,592797,490466,754574,766549,418682,155586,435635,669655,636887,691746,870801,371687,741718,756544,543499,587473,336434,721433,057430,703408,167352,049308,060258,188270,681182,851219,161178,463190,023228,058165,5510165,08770,56062,00259,403
       Inventory 
28,536
24,209
51,003
63,771
0
60,914
65,217
69,089
73,955
81,727
85,412
73,303
85,189
108,966
92,264
108,596
120,992
166,228
167,107
126,967
147,402
164,014
297,123
278,357
252,528
285,058
502,900
555,769
542,843
556,993
566,087
489,313
508,222
470,281
536,001
718,260
837,377
1,081,701
1,258,523
1,580,832
1,559,580
1,322,312
1,381,308
1,444,865
1,721,179
2,004,609
2,004,6091,721,1791,444,8651,381,3081,322,3121,559,5801,580,8321,258,5231,081,701837,377718,260536,001470,281508,222489,313566,087556,993542,843555,769502,900285,058252,528278,357297,123164,014147,402126,967167,107166,228120,992108,59692,264108,96685,18973,30385,41281,72773,95569,08965,21760,914063,77151,00324,20928,536
       Other Current Assets 
201
250
16,433
-12,889
0
11,604
13,547
11,753
11,634
14,019
11,442
10,854
10,039
11,196
12,861
8,237
8,205
9,449
8,885
9,184
8,328
16,108
312,396
16,361
14,339
15,460
20,650
23,138
25,508
31,351
30,280
23,702
16,887
19,233
23,182
34,056
24,053
37,728
25,979
119,566
147,268
187,066
152,964
187,983
608,562
722,388
722,388608,562187,983152,964187,066147,268119,56625,97937,72824,05334,05623,18219,23316,88723,70230,28031,35125,50823,13820,65015,46014,33916,361312,39616,1088,3289,1848,8859,4498,2058,23712,86111,19610,03910,85411,44214,01911,63411,75313,54711,6040-12,88916,433250201
   > Long-term Assets 
87,687
0
0
307,965
0
302,291
301,180
302,664
280,792
291,992
270,547
292,007
283,044
295,015
292,643
303,813
299,018
299,271
290,730
294,465
336,189
321,559
1,647,298
1,661,086
1,651,193
2,613,759
2,402,227
2,401,687
2,364,970
2,386,690
2,371,663
2,643,295
2,731,193
2,747,977
3,002,218
3,038,700
3,051,214
4,698,879
4,785,492
5,250,059
5,642,313
6,921,494
7,588,237
7,821,956
7,989,820
8,266,072
8,266,0727,989,8207,821,9567,588,2376,921,4945,642,3135,250,0594,785,4924,698,8793,051,2143,038,7003,002,2182,747,9772,731,1932,643,2952,371,6632,386,6902,364,9702,401,6872,402,2272,613,7591,651,1931,661,0861,647,298321,559336,189294,465290,730299,271299,018303,813292,643295,015283,044292,007270,547291,992280,792302,664301,180302,2910307,9650087,687
       Property Plant Equipment 
78,864
92,762
190,784
209,049
0
199,496
202,292
205,950
192,503
203,500
195,632
205,204
197,258
203,991
199,658
206,350
201,980
203,952
199,678
204,653
198,474
200,646
266,520
270,894
265,960
266,078
325,998
327,035
311,699
330,547
321,724
535,686
595,600
680,264
895,542
916,761
914,576
988,677
1,083,092
1,348,119
1,630,244
2,215,811
2,720,952
3,004,430
3,184,114
3,322,418
3,322,4183,184,1143,004,4302,720,9522,215,8111,630,2441,348,1191,083,092988,677914,576916,761895,542680,264595,600535,686321,724330,547311,699327,035325,998266,078265,960270,894266,520200,646198,474204,653199,678203,952201,980206,350199,658203,991197,258205,204195,632203,500192,503205,950202,292199,4960209,049190,78492,76278,864
       Goodwill 
0
0
0
1,773
0
1,773
1,773
1,773
1,773
1,773
1,773
1,773
1,773
1,773
1,773
6,492
6,492
6,492
6,492
6,492
6,492
6,492
1,233,030
1,233,030
1,232,668
1,232,668
1,232,668
1,232,668
1,232,668
1,232,668
1,232,668
1,232,668
1,232,668
1,227,948
1,227,948
1,226,538
1,226,538
1,226,538
1,226,538
1,226,538
1,226,538
1,226,538
1,226,538
1,226,538
1,226,538
1,226,538
1,226,5381,226,5381,226,5381,226,5381,226,5381,226,5381,226,5381,226,5381,226,5381,226,5381,226,5381,227,9481,227,9481,232,6681,232,6681,232,6681,232,6681,232,6681,232,6681,232,6681,232,6681,232,6681,233,0301,233,0306,4926,4926,4926,4926,4926,4926,4921,7731,7731,7731,7731,7731,7731,7731,7731,7731,77301,773000
       Intangible Assets 
2,486
646
442
61,121
0
81,318
79,936
79,281
71,815
72,768
59,342
63,228
62,358
67,182
67,357
73,933
74,400
75,264
71,529
68,058
67,652
69,848
106,421
123,003
117,739
114,399
112,938
109,623
100,808
109,135
99,946
94,344
93,318
91,743
146,504
149,127
142,423
1,736,556
1,737,113
1,835,599
1,804,203
1,895,046
1,866,100
1,852,634
1,822,532
1,815,225
1,815,2251,822,5321,852,6341,866,1001,895,0461,804,2031,835,5991,737,1131,736,556142,423149,127146,50491,74393,31894,34499,946109,135100,808109,623112,938114,399117,739123,003106,42169,84867,65268,05871,52975,26474,40073,93367,35767,18262,35863,22859,34272,76871,81579,28179,93681,318061,1214426462,486
       Long-term Assets Other 
148
0
0
31,428
0
2,438
12,150
10,239
9,279
8,532
8,381
15,843
15,695
15,016
16,399
9,790
9,068
6,068
5,487
6,001
53,492
33,423
29,944
1,345
1,345
963,474
700,606
687,212
687,881
681,597
672,488
704,737
726,384
664,336
624,831
609,485
714,634
588,382
661,357
972,778
1,111,030
1,514,157
1,664,600
1,200,551
1,151,784
700,495
700,4951,151,7841,200,5511,664,6001,514,1571,111,030972,778661,357588,382714,634609,485624,831664,336726,384704,737672,488681,597687,881687,212700,606963,4741,3451,34529,94433,42353,4926,0015,4876,0689,0689,79016,39915,01615,69515,8438,3818,5329,27910,23912,1502,438031,42800148
> Total Liabilities 
52,357
45,728
109,593
150,142
0
206,886
251,724
176,310
136,241
125,353
108,947
213,780
192,663
216,512
245,610
305,041
281,068
357,453
341,700
320,968
395,743
695,533
1,115,438
1,098,889
1,094,357
1,286,696
1,511,842
1,385,720
1,318,497
2,088,131
1,972,249
1,747,207
1,616,183
1,431,365
1,889,450
2,074,474
3,058,591
3,650,244
3,792,884
3,948,018
3,819,063
4,196,700
3,841,496
3,616,292
3,066,298
3,475,349
3,475,3493,066,2983,616,2923,841,4964,196,7003,819,0633,948,0183,792,8843,650,2443,058,5912,074,4741,889,4501,431,3651,616,1831,747,2071,972,2492,088,1311,318,4971,385,7201,511,8421,286,6961,094,3571,098,8891,115,438695,533395,743320,968341,700357,453281,068305,041245,610216,512192,663213,780108,947125,353136,241176,310251,724206,8860150,142109,59345,72852,357
   > Total Current Liabilities 
52,357
45,728
96,192
127,304
0
184,830
226,929
151,905
113,271
102,509
88,949
193,259
172,329
195,404
224,541
283,768
259,739
335,946
320,793
282,953
287,667
594,556
1,010,201
994,871
991,904
843,073
953,587
833,760
743,661
728,922
577,738
646,686
631,356
514,987
902,461
1,140,038
1,545,314
1,877,378
2,364,208
2,312,397
2,278,856
2,594,622
2,726,956
2,292,666
1,758,004
2,192,757
2,192,7571,758,0042,292,6662,726,9562,594,6222,278,8562,312,3972,364,2081,877,3781,545,3141,140,038902,461514,987631,356646,686577,738728,922743,661833,760953,587843,073991,904994,8711,010,201594,556287,667282,953320,793335,946259,739283,768224,541195,404172,329193,25988,949102,509113,271151,905226,929184,8300127,30496,19245,72852,357
       Short-term Debt 
30,000
0
0
30,000
0
73,000
70,000
50,000
40,000
0
10,000
10,000
10,000
10,000
40,000
40,000
20,000
40,000
60,000
72,000
72,000
133,000
123,000
135,059
143,145
206,150
237,400
207,614
207,713
399,106
324,224
227,547
246,521
171,187
354,440
447,812
801,742
1,046,236
1,297,936
1,079,960
1,207,078
1,472,384
1,438,302
1,147,363
921,224
0
0921,2241,147,3631,438,3021,472,3841,207,0781,079,9601,297,9361,046,236801,742447,812354,440171,187246,521227,547324,224399,106207,713207,614237,400206,150143,145135,059123,000133,00072,00072,00060,00040,00020,00040,00040,00010,00010,00010,00010,000040,00050,00070,00073,000030,0000030,000
       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
121,645
135,150
167,900
141,114
200,713
381,106
303,224
207,547
246,521
171,187
354,440
406,451
762,790
899,899
790,134
495,317
555,860
927,746
1,108,168
913,668
691,182
484,608
484,608691,182913,6681,108,168927,746555,860495,317790,134899,899762,790406,451354,440171,187246,521207,547303,224381,106200,713141,114167,900135,150121,645000000000000000000000000
       Accounts payable 
8,480
14,294
16,687
21,578
0
24,893
42,731
21,689
14,902
19,107
18,699
32,825
16,145
32,059
22,031
22,857
18,398
22,519
32,062
34,569
41,072
69,309
89,259
92,710
97,118
106,417
115,106
106,071
72,948
89,518
61,998
144,023
116,848
116,305
226,970
186,973
202,115
215,906
213,764
271,913
274,385
291,100
663,104
187,460
140,909
663,567
663,567140,909187,460663,104291,100274,385271,913213,764215,906202,115186,973226,970116,305116,848144,02361,99889,51872,948106,071115,106106,41797,11892,71089,25969,30941,07234,56932,06222,51918,39822,85722,03132,05916,14532,82518,69919,10714,90221,68942,73124,893021,57816,68714,2948,480
       Other Current Liabilities 
5,002
31,434
39,505
4,863
0
5,331
13,908
380
1,887
83,402
1,379
623
1,060
2,968
1,543
1,772
839
7,671
7,155
4,975
5,995
10,255
17,378
5,662
8,836
14,336
23,057
27,840
7,000
18,000
21,000
1,711
188,413
410
1,079
7,516
541,457
561,710
604,517
814,150
719,925
22,519
31,867
926,238
637,099
2,459
2,459637,099926,23831,86722,519719,925814,150604,517561,710541,4577,5161,079410188,4131,71121,00018,0007,00027,84023,05714,3368,8365,66217,37810,2555,9954,9757,1557,6718391,7721,5432,9681,0606231,37983,4021,88738013,9085,33104,86339,50531,4345,002
   > Long-term Liabilities 
0
0
0
22,838
0
22,056
24,796
24,405
22,970
22,844
19,998
20,521
20,334
21,109
21,069
21,273
21,330
21,507
20,907
38,014
108,076
100,977
105,238
104,018
102,453
443,623
558,255
551,960
574,836
1,359,210
1,394,511
1,100,522
984,827
916,377
986,990
934,436
1,513,277
1,772,866
1,428,676
1,635,621
1,540,207
1,602,078
1,114,540
1,323,626
1,308,294
1,282,591
1,282,5911,308,2941,323,6261,114,5401,602,0781,540,2071,635,6211,428,6761,772,8661,513,277934,436986,990916,377984,8271,100,5221,394,5111,359,210574,836551,960558,255443,623102,453104,018105,238100,977108,07638,01420,90721,50721,33021,27321,06921,10920,33420,52119,99822,84422,97024,40524,79622,056022,838000
       Other Liabilities 
0
0
13,401
22,838
0
22,056
24,796
24,405
22,970
22,844
19,998
20,521
20,334
21,109
21,069
21,273
21,330
21,507
20,907
21,015
21,076
20,977
30,599
0
35,953
34,859
140,282
138,456
133,174
134,921
130,718
171,144
172,780
172,737
201,885
203,076
216,029
631,850
692,255
0
677,710
0
704,753
0
0
0
000704,7530677,7100692,255631,850216,029203,076201,885172,737172,780171,144130,718134,921133,174138,456140,28234,85935,953030,59920,97721,07621,01520,90721,50721,33021,27321,06921,10920,33420,52119,99822,84422,97024,40524,79622,056022,83813,40100
       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
2,673
2,345
2,648
6,572
6,004
17,697
16,070
3,688
3,193
2,688
2,792
2,463
10,001
9,849
49,499
0
225,240
0
502,673
0
0
0
000502,6730225,240049,4999,84910,0012,4632,7922,6883,1933,68816,07017,6976,0046,5722,6482,3452,673000000000000000000000000
> Total Stockholder Equity
168,593
346,036
399,245
417,916
434,092
406,615
414,467
609,811
575,471
575,533
587,158
553,292
551,674
584,924
601,482
660,680
671,837
636,536
638,732
674,139
680,885
642,281
2,073,818
2,161,156
2,177,925
2,633,378
2,673,355
2,702,546
2,675,831
2,828,419
2,806,293
3,166,106
3,406,608
3,535,672
3,734,855
4,070,468
4,860,072
5,447,426
6,191,853
7,509,518
11,535,660
11,618,794
12,045,297
12,177,935
12,403,655
11,911,445
11,911,44512,403,65512,177,93512,045,29711,618,79411,535,6607,509,5186,191,8535,447,4264,860,0724,070,4683,734,8553,535,6723,406,6083,166,1062,806,2932,828,4192,675,8312,702,5462,673,3552,633,3782,177,9252,161,1562,073,818642,281680,885674,139638,732636,536671,837660,680601,482584,924551,674553,292587,158575,533575,471609,811414,467406,615434,092417,916399,245346,036168,593
   Common Stock
65,000
90,000
90,000
90,000
0
90,000
90,000
120,000
120,000
120,000
124,610
124,610
124,610
186,915
186,915
192,430
192,430
192,430
192,430
192,325
192,325
192,325
251,107
251,107
251,107
277,926
277,926
277,926
277,926
277,926
277,926
306,388
318,140
322,626
322,803
325,176
325,675
457,919
457,937
461,618
508,945
713,201
713,225
728,447
729,812
0
0729,812728,447713,225713,201508,945461,618457,937457,919325,675325,176322,803322,626318,140306,388277,926277,926277,926277,926277,926277,926251,107251,107251,107192,325192,325192,325192,430192,430192,430192,430186,915186,915124,610124,610124,610120,000120,000120,00090,00090,000090,00090,00090,00065,000
   Retained Earnings 
67,718
181,486
232,680
267,755
0
275,766
287,012
297,727
297,935
297,586
306,571
328,111
326,860
332,367
345,559
368,528
368,916
387,435
380,166
403,856
404,526
415,305
456,962
504,735
532,040
594,583
616,079
627,385
650,247
688,510
714,017
750,785
832,471
907,822
1,037,029
1,292,939
2,067,921
2,583,083
3,311,656
4,513,815
5,609,699
5,506,793
6,074,467
6,112,959
6,369,109
5,864,394
5,864,3946,369,1096,112,9596,074,4675,506,7935,609,6994,513,8153,311,6562,583,0832,067,9211,292,9391,037,029907,822832,471750,785714,017688,510650,247627,385616,079594,583532,040504,735456,962415,305404,526403,856380,166387,435368,916368,528345,559332,367326,860328,111306,571297,586297,935297,727287,012275,7660267,755232,680181,48667,718
   Capital Surplus 0000000000000000000000000000000000000000000000
   Treasury Stock00000000000000000000000-49,262-78,732-78,732-78,732-100,436-124,579-124,579-124,579-76,342-76,342-76,803-76,80300000000000
   Other Stockholders Equity 
35,875
0
0
60,161
0
40,848
37,456
192,084
157,536
157,947
155,978
100,571
100,204
65,642
69,007
99,721
110,491
56,670
66,136
77,958
84,034
34,651
1,365,749
1,405,314
1,394,778
1,760,869
1,779,349
1,797,235
1,747,657
1,861,983
1,814,350
2,108,933
2,255,997
2,305,224
2,375,023
2,452,354
2,466,477
2,406,424
-21,559
2,534,085
-12,320
5,362,237
-105,826
5,305,500
-300,014
0
0-300,0145,305,500-105,8265,362,237-12,3202,534,085-21,5592,406,4242,466,4772,452,3542,375,0232,305,2242,255,9972,108,9331,814,3501,861,9831,747,6571,797,2351,779,3491,760,8691,394,7781,405,3141,365,74934,65184,03477,95866,13656,670110,49199,72169,00765,642100,204100,571155,978157,947157,536192,08437,45640,848060,1610035,875



6.3. Balance Sheets

Currency in CNY. All numbers in thousands.




6.4. Cash Flows

Currency in CNY. All numbers in thousands.