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

Shanghai Cooltech Power Co Ltd
Buy, Hold or Sell?

Let's analyze Shanghai Cooltech Power Co Ltd together

I guess you are interested in Shanghai Cooltech Power 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 Shanghai Cooltech Power 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 Shanghai Cooltech Power Co Ltd

I send you an email if I find something interesting about Shanghai Cooltech Power Co Ltd.

1. Quick Overview

1.1. Quick analysis of Shanghai Cooltech Power Co Ltd (30 sec.)










1.2. What can you expect buying and holding a share of Shanghai Cooltech Power 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
¥2.71
Expected worth in 1 year
¥2.82
How sure are you?
75.0%

+ What do you gain per year?

Total Gains per Share
¥0.13
Return On Investment
1.5%

For what price can you sell your share?

Current Price per Share
¥8.47
Expected price per share
¥7.54 - ¥11.30
How sure are you?
50%
3rd party ad coffee SUPPORTERis ad-free.

2. Detailed Analysis

2.1. Valuation of Shanghai Cooltech Power Co Ltd (5 min.)




Live pricePrice per Share (EOD)
¥8.47
Intrinsic Value Per Share
¥8.59 - ¥10.18
Total Value Per Share
¥11.30 - ¥12.89

2.2. Growth of Shanghai Cooltech Power Co Ltd (5 min.)




Is Shanghai Cooltech Power Co Ltd growing?

Current yearPrevious yearGrowGrow %
How rich?$119.3m$112.8m$4.9m4.2%

How much money is Shanghai Cooltech Power Co Ltd making?

Current yearPrevious yearGrowGrow %
Making money$1.2m$1m$236.9k18.3%
Net Profit Margin3.3%3.4%--

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

2.3. Financial Health of Shanghai Cooltech Power Co Ltd (5 min.)




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




  Industry Rankings (Specialty Industrial Machinery)  


Richest
#478 / 730

Most Revenue
#467 / 730

Most Profit
#468 / 730

Most Efficient
#443 / 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 Shanghai Cooltech Power Co Ltd?

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

First you should know what it really means to hold a share of Shanghai Cooltech Power Co Ltd. And how you can make/lose money.

Speculation

The Price per Share of Shanghai Cooltech Power Co Ltd is ¥8.47. 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 Shanghai Cooltech Power 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 Shanghai Cooltech Power 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 ¥2.71. Based on the TTM, the Book Value Change Per Share is ¥0.03 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 Shanghai Cooltech Power 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%0.000.0%0.000.0%0.000.0%
Usd Dividend Per Share0.000.0%0.000.0%0.000.0%0.000.0%0.000.0%
Usd Total Gains Per Share0.000.0%0.000.1%0.000.0%0.000.0%0.000.0%
Usd Price Per Share1.07-0.97-1.07-1.04-1.40-
Price to Earnings Ratio84.49-61.86-88.63-100.86-358.98-
Price-to-Total Gains Ratio343.22-232.05-274.26-98.50-97.85-
Price to Book Ratio2.86-2.63-3.03-2.93-3.58-
Price-to-Total Gains Ratio343.22-232.05-274.26-98.50-97.85-

When do you get the money?

Usd Investment
$.00
Usd Price Per Share1.167166
Number of shares856
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 (856 shares)3.79-0.66
Gains per Year (856 shares)15.18-2.63
YearsReturn on Investment (TTM)Return on Investment (5Y)
 DividendBook Value gainTotal gainsDividendBook Value gainTotal gains
Broker costs---10---10
121353-6-13
2426207-12-16
36393510-18-19
48535013-24-22
510666517-30-25
612798020-36-28
714929524-42-31
81610511027-48-34
91811812530-54-37
102013114034-60-40

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%11.01.00.091.7%16.04.00.080.0%34.06.00.085.0%51.06.00.089.5%
Book Value Change Per Share4.00.00.0100.0%11.01.00.091.7%15.05.00.075.0%26.014.00.065.0%39.018.00.068.4%
Dividend per Share4.00.00.0100.0%12.00.00.0100.0%20.00.00.0100.0%40.00.00.0100.0%56.00.01.098.2%
Total Gains per Share4.00.00.0100.0%11.01.00.091.7%15.05.00.075.0%30.010.00.075.0%47.010.00.082.5%
3rd party ad coffee SUPPORTERis ad-free.

3.2. Key Performance Indicators

The key performance indicators of Shanghai Cooltech Power 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--0.0190.028-33%0.025-27%-0.013+168%-0.005+126%
Book Value Per Share--2.7062.671+1%2.560+6%2.608+4%2.816-4%
Current Ratio--1.5341.631-6%1.762-13%1.880-18%2.184-30%
Debt To Asset Ratio--0.5430.509+7%0.470+16%0.437+24%0.377+44%
Debt To Equity Ratio--1.1991.050+14%0.899+33%0.803+49%0.646+86%
Dividend Per Share--0.0040.004-8%0.005-24%0.007-44%0.029-86%
Enterprise Value--1447004036.7601591241569.865-9%2123216674.500-32%2007694775.580-28%3023294206.714-52%
Eps--0.0230.029-22%0.024-4%-0.011+148%0.006+300%
Ev To Ebitda Ratio--infinfnan%infnan%infnan%infnan%
Ev To Sales Ratio--1.4001.352+4%2.424-42%2.321-40%3.466-60%
Free Cash Flow Per Share--0.1200.115+5%0.085+42%0.065+85%0.044+175%
Free Cash Flow To Equity Per Share--0.1200.115+5%0.063+90%0.056+115%0.044+175%
Gross Profit Margin--1.0001.0000%1.0000%1.0000%1.0000%
Intrinsic Value_10Y_max--10.184--------
Intrinsic Value_10Y_min--8.590--------
Intrinsic Value_1Y_max--0.472--------
Intrinsic Value_1Y_min--0.463--------
Intrinsic Value_3Y_max--1.836--------
Intrinsic Value_3Y_min--1.744--------
Intrinsic Value_5Y_max--3.704--------
Intrinsic Value_5Y_min--3.402--------
Market Cap2710400000.000+9%2476800000.0002249600000.000+10%2479200000.0000%2408000000.000+3%3247240560.000-24%
Net Profit Margin--0.0280.033-13%0.034-16%-0.036+226%-0.003+109%
Operating Margin----0%0.022-100%-0.0360%-0.0160%
Operating Ratio--1.8961.852+2%1.848+3%1.872+1%1.481+28%
Pb Ratio3.130+9%2.8602.633+9%3.025-5%2.929-2%3.575-20%
Pe Ratio92.454+9%84.48661.864+37%88.633-5%100.862-16%358.977-76%
Price Per Share8.470+9%7.7407.030+10%7.7480%7.525+3%10.148-24%
Price To Free Cash Flow Ratio17.590+9%16.074-500.504+3214%9.459+70%-168.016+1145%-84.868+628%
Price To Total Gains Ratio375.590+9%343.219232.045+48%274.262+25%98.497+248%97.846+251%
Quick Ratio--0.3030.748-60%1.141-73%1.319-77%1.556-81%
Return On Assets--0.0040.005-29%0.005-22%-0.003+190%0.001+326%
Return On Equity--0.0090.011-23%0.009-10%-0.005+156%0.001+528%
Total Gains Per Share--0.0230.032-30%0.031-26%-0.006+125%0.024-7%
Usd Book Value--119332336.555117793057.369+1%112872434.774+6%114998322.870+4%124160408.018-4%
Usd Book Value Change Per Share--0.0030.004-33%0.004-27%-0.002+168%-0.001+126%
Usd Book Value Per Share--0.3730.368+1%0.353+6%0.359+4%0.388-4%
Usd Dividend Per Share--0.0010.001-8%0.001-24%0.001-44%0.004-86%
Usd Enterprise Value--199397156.266219273088.327-9%292579257.746-32%276660340.075-28%416609941.685-52%
Usd Eps--0.0030.004-22%0.003-4%-0.002+148%0.001+300%
Usd Free Cash Flow--5308185.1485055544.520+5%3746455.628+42%2870943.670+85%1303511.292+307%
Usd Free Cash Flow Per Share--0.0170.016+5%0.012+42%0.009+85%0.006+175%
Usd Free Cash Flow To Equity Per Share--0.0170.016+5%0.009+90%0.008+115%0.006+175%
Usd Market Cap373493120.000+9%341303040.000309994880.000+10%341633760.0000%331822400.000+3%447469749.168-24%
Usd Price Per Share1.167+9%1.0670.969+10%1.0680%1.037+3%1.398-24%
Usd Profit--1009944.4071294254.502-22%1057307.266-4%-489282.344+148%252633.671+300%
Usd Revenue--35598238.72941267746.211-14%30811949.362+16%32228704.789+10%33133328.437+7%
Usd Total Gains Per Share--0.0030.004-30%0.004-26%-0.001+125%0.003-7%
 EOD+4 -4MRQTTM+13 -24YOY+13 -255Y+25 -1210Y+18 -19

3.3 Fundamental Score

Let's check the fundamental score of Shanghai Cooltech Power Co Ltd based on Penke's default stock scanner.

Penke's Stock Scanner

  
  
IndicatorConditionValue
Price to Earnings Ratio (EOD)Between0-1592.454
Price to Book Ratio (EOD)Between0-13.130
Net Profit Margin (MRQ)Greater than00.028
Operating Margin (MRQ)Greater than00.000
Quick Ratio (MRQ)Greater than10.303
Current Ratio (MRQ)Greater than11.534
Debt to Asset Ratio (MRQ)Less than10.543
Debt to Equity Ratio (MRQ)Less than11.199
Return on Equity (MRQ)Greater than0.150.009
Return on Assets (MRQ)Greater than0.050.004
Total3/10 (30.0%)

3.4 Technical Score

Let's check the technical score of Shanghai Cooltech Power Co Ltd based on Penke's default Symbol scanner.

Penke's Symbol Scanner

  
  
IndicatorConditionValue
RsiGreater than5057.537
Ma 20Greater thanMa 508.280
Ma 50Greater thanMa 1007.807
Ma 100Greater thanMa 2006.761
OpenGreater thanClose8.390
Total4/5 (80.0%)

4. In-depth Analysis

4.1 About Shanghai Cooltech Power Co Ltd

Shanghai Cooltech Power Co., Ltd. manufactures and sells power generation equipment in China. It offers high and low voltage environmental protection power stations, and other products and solutions for IDC, communication, broadcasting, tower project, electric power and power plant, nuclear power, petroleum, and petrochemical, transportation, ship engine, and hotel industries. The company was founded in 2002 and is headquartered in Shanghai, China.

Fundamental data was last updated by Penke on 2024-11-19 19:24:05.

4.2 In-depth Summary

4.2.1. Financial Health Summary

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

4.2.2. Valuation Summary

Valuation Details
 Compared to previous yearCompared to industry
Based on the equity, the company is underpriced.
Based on the earnings, the company is expensive.
Based on how much money comes from the company's main activities, the company is expensive.
3rd party ad coffee SUPPORTERis ad-free.

4.3 Financial Health

4.3.1. Profitability

4.3.1 Profitability
4.3.1.1. Net Profit Margin

Measures how much net profit Shanghai Cooltech Power Co Ltd earns for each ¥1 of revenue.

  • Above 10% is considered healthy but always compare Shanghai Cooltech Power Co Ltd to the Specialty Industrial Machinery industry mean.
  • A Net Profit Margin of 2.8% means that ¥0.03 for each ¥1 in revenue is generated as profit.

Let's take a look of the Net Profit Margin trends of Shanghai Cooltech Power Co Ltd:

  • The MRQ is 2.8%. The company is making a profit. +1
  • The TTM is 3.3%. The company is making a profit. +1
Trends
Current periodCompared to+/- 
MRQ2.8%TTM3.3%-0.4%
TTM3.3%YOY3.4%-0.1%
TTM3.3%5Y-3.6%+6.8%
5Y-3.6%10Y-0.3%-3.3%
Compared to industry (Specialty Industrial Machinery)
PeriodCompanyIndustry (mean)+/- 
MRQ2.8%5.6%-2.8%
TTM3.3%5.1%-1.8%
YOY3.4%5.3%-1.9%
5Y-3.6%4.7%-8.3%
10Y-0.3%4.8%-5.1%
4.3.1.2. Return on Assets

Shows how efficient Shanghai Cooltech Power Co Ltd is using its assets to generate profit.

  • Above 5% is considered healthy but always compare Shanghai Cooltech Power Co Ltd to the Specialty Industrial Machinery industry mean.
  • 0.4% Return on Assets means that Shanghai Cooltech Power Co Ltd generated ¥0.00 profit for each $1 in assets.

Let's take a look of the Return on Assets trends of Shanghai Cooltech Power Co Ltd:

  • The MRQ is 0.4%. Using its assets, the company is inefficient in making profit. -1
  • The TTM is 0.5%. Using its assets, the company is inefficient in making profit. -1
Trends
Current periodCompared to+/- 
MRQ0.4%TTM0.5%-0.2%
TTM0.5%YOY0.5%+0.0%
TTM0.5%5Y-0.3%+0.9%
5Y-0.3%10Y0.1%-0.4%
Compared to industry (Specialty Industrial Machinery)
PeriodCompanyIndustry (mean)+/- 
MRQ0.4%1.0%-0.6%
TTM0.5%1.0%-0.5%
YOY0.5%1.1%-0.6%
5Y-0.3%1.0%-1.3%
10Y0.1%1.1%-1.0%
4.3.1.3. Return on Equity

Shows how efficient Shanghai Cooltech Power Co Ltd is using its investors money to generate profit.

  • Above 15%-20% is considered healthy but always compare Shanghai Cooltech Power Co Ltd to the Specialty Industrial Machinery industry mean.
  • 0.9% Return on Equity means Shanghai Cooltech Power Co Ltd generated ¥0.01 for each ¥1 the owners (shareholders) invested.

Let's take a look of the Return on Equity trends of Shanghai Cooltech Power Co Ltd:

  • The MRQ is 0.9%. Using its investors money, the company is inefficient in making profit. -1
  • The TTM is 1.1%. Using its investors money, the company is inefficient in making profit. -1
Trends
Current periodCompared to+/- 
MRQ0.9%TTM1.1%-0.3%
TTM1.1%YOY0.9%+0.2%
TTM1.1%5Y-0.5%+1.6%
5Y-0.5%10Y0.1%-0.6%
Compared to industry (Specialty Industrial Machinery)
PeriodCompanyIndustry (mean)+/- 
MRQ0.9%2.4%-1.5%
TTM1.1%2.1%-1.0%
YOY0.9%2.2%-1.3%
5Y-0.5%1.9%-2.4%
10Y0.1%2.2%-2.1%
3rd party ad coffee SUPPORTERis ad-free.

4.3.2. Operating Efficiency of Shanghai Cooltech Power Co Ltd.

4.3.2. Operating Efficiency
4.3.2.1. Operating Margin

Measures how efficient Shanghai Cooltech Power Co Ltd is operating .

  • Measures how much profit Shanghai Cooltech Power 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 Shanghai Cooltech Power 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 Shanghai Cooltech Power Co Ltd:

  • The MRQ is 0.0%. The data is not here.
Trends
Current periodCompared to+/- 
MRQ-TTM-0.0%
TTM-YOY2.2%-2.2%
TTM-5Y-3.6%+3.6%
5Y-3.6%10Y-1.6%-2.0%
Compared to industry (Specialty Industrial Machinery)
PeriodCompanyIndustry (mean)+/- 
MRQ-9.2%-9.2%
TTM-6.8%-6.8%
YOY2.2%6.1%-3.9%
5Y-3.6%5.7%-9.3%
10Y-1.6%5.3%-6.9%
4.3.2.2. Operating Ratio

Measures how efficient Shanghai Cooltech Power Co Ltd is keeping operating costs low.

  • Below 1 is considered healthy (always compare to Specialty Industrial Machinery industry mean).
  • An Operation Ratio of 1.90 means that the operating costs are ¥1.90 for each ¥1 in net sales.

Let's take a look of the Operating Ratio trends of Shanghai Cooltech Power Co Ltd:

  • The MRQ is 1.896. The company is inefficient in keeping operating costs low. -1
  • The TTM is 1.852. The company is inefficient in keeping operating costs low. -1
Trends
Current periodCompared to+/- 
MRQ1.896TTM1.852+0.044
TTM1.852YOY1.848+0.004
TTM1.8525Y1.872-0.020
5Y1.87210Y1.481+0.390
Compared to industry (Specialty Industrial Machinery)
PeriodCompanyIndustry (mean)+/- 
MRQ1.8961.445+0.451
TTM1.8521.366+0.486
YOY1.8481.343+0.505
5Y1.8721.357+0.515
10Y1.4811.197+0.284
3rd party ad coffee SUPPORTERis ad-free.

4.4.3. Liquidity of Shanghai Cooltech Power Co Ltd.

4.4.3. Liquidity
4.4.3.1. Current Ratio

Measures if Shanghai Cooltech Power Co Ltd is able to pay off Short-term Debt.

  • Above 1.5 is considered healthy (always compare to Specialty Industrial Machinery industry mean).
  • A Current Ratio of 1.53 means the company has ¥1.53 in assets for each ¥1 in short-term debts.

Let's take a look of the Current Ratio trends of Shanghai Cooltech Power Co Ltd:

  • The MRQ is 1.534. The company is able to pay all its short-term debts. +1
  • The TTM is 1.631. The company is able to pay all its short-term debts. +1
Trends
Current periodCompared to+/- 
MRQ1.534TTM1.631-0.097
TTM1.631YOY1.762-0.131
TTM1.6315Y1.880-0.250
5Y1.88010Y2.184-0.304
Compared to industry (Specialty Industrial Machinery)
PeriodCompanyIndustry (mean)+/- 
MRQ1.5341.695-0.161
TTM1.6311.701-0.070
YOY1.7621.686+0.076
5Y1.8801.721+0.159
10Y2.1841.654+0.530
4.4.3.2. Quick Ratio

Measures if Shanghai Cooltech Power 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 Shanghai Cooltech Power Co Ltd to the Specialty Industrial Machinery industry mean.
  • A Quick Ratio of 0.30 means the company can pay off ¥0.30 for each ¥1 in debt (using most liquid assets).

Let's take a look of the Quick Ratio trends of Shanghai Cooltech Power Co Ltd:

  • The MRQ is 0.303. The company is just not able to pay all its short-term debts with the most liquid assets. -1
  • The TTM is 0.748. The company is just not able to pay all its short-term debts with the most liquid assets. -1
Trends
Current periodCompared to+/- 
MRQ0.303TTM0.748-0.445
TTM0.748YOY1.141-0.394
TTM0.7485Y1.319-0.572
5Y1.31910Y1.556-0.237
Compared to industry (Specialty Industrial Machinery)
PeriodCompanyIndustry (mean)+/- 
MRQ0.3030.736-0.433
TTM0.7480.813-0.065
YOY1.1410.884+0.257
5Y1.3190.959+0.360
10Y1.5560.970+0.586
3rd party ad coffee SUPPORTERis ad-free.

4.5.4. Solvency of Shanghai Cooltech Power Co Ltd.

4.5.4. Solvency
4.5.4.1. Debt to Asset Ratio

Measures how much % of Shanghai Cooltech Power Co Ltd assets are financed with debt.

  • Below 1 (100%) is considered healthy but always compare Shanghai Cooltech Power Co Ltd to Specialty Industrial Machinery industry mean.
  • A Debt to Asset Ratio of 0.54 means that Shanghai Cooltech Power Co Ltd assets are financed with 54.3% credit (debt) and the remaining percentage (100% - 54.3%) is financed by its owners/shareholders. 

Let's take a look of the Debt to Asset Ratio trends of Shanghai Cooltech Power Co Ltd:

  • The MRQ is 0.543. The company is able to pay all its debts by selling its assets. +1
  • The TTM is 0.509. The company is able to pay all its debts by selling its assets. +1
Trends
Current periodCompared to+/- 
MRQ0.543TTM0.509+0.034
TTM0.509YOY0.470+0.039
TTM0.5095Y0.437+0.073
5Y0.43710Y0.377+0.059
Compared to industry (Specialty Industrial Machinery)
PeriodCompanyIndustry (mean)+/- 
MRQ0.5430.490+0.053
TTM0.5090.491+0.018
YOY0.4700.506-0.036
5Y0.4370.502-0.065
10Y0.3770.495-0.118
4.5.4.2. Debt to Equity Ratio

Measures if Shanghai Cooltech Power Co Ltd is able to pay off its debts by using shareholders equity.

  • Below 2 is considered healthy but always compare Shanghai Cooltech Power Co Ltd to the Specialty Industrial Machinery industry mean.
  • A Debt to Equity ratio of 119.9% means that company has ¥1.20 debt for each ¥1 in shareholders equity.

Let's take a look of the Debt to Equity Ratio trends of Shanghai Cooltech Power Co Ltd:

  • The MRQ is 1.199. The company is able to pay all its debts with equity. +1
  • The TTM is 1.050. The company is able to pay all its debts with equity. +1
Trends
Current periodCompared to+/- 
MRQ1.199TTM1.050+0.149
TTM1.050YOY0.899+0.151
TTM1.0505Y0.803+0.247
5Y0.80310Y0.646+0.157
Compared to industry (Specialty Industrial Machinery)
PeriodCompanyIndustry (mean)+/- 
MRQ1.1990.960+0.239
TTM1.0500.959+0.091
YOY0.8991.038-0.139
5Y0.8031.075-0.272
10Y0.6461.049-0.403
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 Shanghai Cooltech Power Co Ltd generates.

  • Above 15 is considered overpriced but always compare Shanghai Cooltech Power Co Ltd to the Specialty Industrial Machinery industry mean.
  • A PE ratio of 84.49 means the investor is paying ¥84.49 for every ¥1 in earnings.

Let's take a look of the Price to Earnings Ratio trends of Shanghai Cooltech Power Co Ltd:

  • The EOD is 92.454. Based on the earnings, the company is expensive. -2
  • The MRQ is 84.486. Based on the earnings, the company is expensive. -2
  • The TTM is 61.864. Based on the earnings, the company is expensive. -2
Trends
Current periodCompared to+/- 
EOD92.454MRQ84.486+7.968
MRQ84.486TTM61.864+22.621
TTM61.864YOY88.633-26.768
TTM61.8645Y100.862-38.997
5Y100.86210Y358.977-258.116
Compared to industry (Specialty Industrial Machinery)
PeriodCompanyIndustry (mean)+/- 
EOD92.45419.292+73.162
MRQ84.48617.860+66.626
TTM61.86418.989+42.875
YOY88.63318.365+70.268
5Y100.86221.761+79.101
10Y358.97727.709+331.268
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 Shanghai Cooltech Power Co Ltd:

  • The EOD is 17.590. Based on how much money comes from the company's main activities, the company is underpriced. +1
  • The MRQ is 16.074. Based on how much money comes from the company's main activities, the company is underpriced. +1
  • The TTM is -500.504. Based on how much money comes from the company's main activities, the company is expensive. -2
Trends
Current periodCompared to+/- 
EOD17.590MRQ16.074+1.516
MRQ16.074TTM-500.504+516.578
TTM-500.504YOY9.459-509.962
TTM-500.5045Y-168.016-332.488
5Y-168.01610Y-84.868-83.148
Compared to industry (Specialty Industrial Machinery)
PeriodCompanyIndustry (mean)+/- 
EOD17.5906.529+11.061
MRQ16.0746.304+9.770
TTM-500.5042.944-503.448
YOY9.4591.789+7.670
5Y-168.0161.548-169.564
10Y-84.8681.243-86.111
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 Shanghai Cooltech Power 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 2.86 means the investor is paying ¥2.86 for each ¥1 in book value.

Let's take a look of the Price to Book Ratio trends of Shanghai Cooltech Power Co Ltd:

  • The EOD is 3.130. Based on the equity, the company is fair priced.
  • The MRQ is 2.860. Based on the equity, the company is underpriced. +1
  • The TTM is 2.633. Based on the equity, the company is underpriced. +1
Trends
Current periodCompared to+/- 
EOD3.130MRQ2.860+0.270
MRQ2.860TTM2.633+0.227
TTM2.633YOY3.025-0.393
TTM2.6335Y2.929-0.297
5Y2.92910Y3.575-0.646
Compared to industry (Specialty Industrial Machinery)
PeriodCompanyIndustry (mean)+/- 
EOD3.1302.297+0.833
MRQ2.8602.022+0.838
TTM2.6332.138+0.495
YOY3.0252.216+0.809
5Y2.9292.472+0.457
10Y3.5752.889+0.686
4.6.2. Total Gains per Share
3rd party ad coffee SUPPORTERis ad-free.

6. Financial Statements




6.1. Reversals in quarterly reports

I have detected a reversal (positive to negative, negative to positive) in the following values of the quarterly reports.

 2023-09-302023-12-312024-03-312024-06-302024-09-30
Retained Earnings  -34,06913,326-20,7438,886-11,8578,820-3,0377,3294,292



6.2. Latest Balance Sheet

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

Summary
Total Assets1,895,778
Total Liabilities1,029,796
Total Stockholder Equity859,098
 As reported
Total Liabilities 1,029,796
Total Stockholder Equity+ 859,098
Total Assets = 1,895,778

Assets

Total Assets1,895,778
Total Current Assets1,454,752
Long-term Assets441,027
Total Current Assets
Cash And Cash Equivalents 525,139
Net Receivables 287,113
Inventory 600,432
Other Current Assets 8,723
Total Current Assets  (as reported)1,454,752
Total Current Assets  (calculated)1,421,407
+/- 33,345
Long-term Assets
Property Plant Equipment 105,567
Intangible Assets 14,179
Long-term Assets Other 21,747
Long-term Assets  (as reported)441,027
Long-term Assets  (calculated)141,492
+/- 299,534

Liabilities & Shareholders' Equity

Total Current Liabilities948,197
Long-term Liabilities81,599
Total Stockholder Equity859,098
Total Current Liabilities
Short Long Term Debt 97,676
Accounts payable 619,840
Other Current Liabilities 25,101
Total Current Liabilities  (as reported)948,197
Total Current Liabilities  (calculated)742,617
+/- 205,580
Long-term Liabilities
Long term Debt 57,400
Capital Lease Obligations Min Short Term Debt16,686
Long-term Liabilities Other 3,439
Long-term Liabilities  (as reported)81,599
Long-term Liabilities  (calculated)77,525
+/- 4,074
Total Stockholder Equity
Retained Earnings 4,292
Total Stockholder Equity (as reported)859,098
Total Stockholder Equity (calculated)4,292
+/- 854,806
Other
Capital Stock320,000
Common Stock Shares Outstanding 320,000
Net Invested Capital 1,014,174
Net Working Capital 506,554
Property Plant and Equipment Gross 105,567



6.3. Balance Sheets Structured

Currency in CNY. All numbers in thousands.

 Trend2024-09-302024-06-302024-03-312023-12-312023-09-302023-06-302023-03-312022-12-312022-09-302022-06-302022-03-312021-12-312021-09-302021-06-302021-03-312020-12-312020-09-302020-06-302020-03-312019-12-312019-09-302019-06-302019-03-312018-12-312018-09-302018-06-302018-03-312017-12-312017-09-302017-06-302017-03-312016-12-312016-09-302016-06-302016-03-312015-12-312015-09-302015-06-302015-03-312014-12-312014-09-302014-06-302014-03-312013-12-312013-09-302013-06-302013-03-312012-12-312012-09-302012-06-302012-03-312011-12-312011-09-302011-06-302011-03-312010-12-312010-09-302010-06-302009-12-312008-12-312007-12-31
> Total Assets 
207,562
233,807
272,332
306,530
287,933
1,060,674
1,069,217
1,084,565
1,080,538
1,154,591
1,097,268
1,126,873
1,069,343
1,021,097
972,894
996,255
1,021,792
1,076,890
1,074,148
1,121,088
1,184,205
1,151,437
1,133,134
1,211,061
1,278,508
1,357,848
1,402,717
1,511,865
1,591,302
1,377,755
1,407,803
1,457,461
1,499,533
1,488,952
1,452,101
1,481,408
1,603,249
1,634,781
1,546,890
1,527,922
1,552,445
1,655,907
1,469,370
1,444,985
1,384,465
1,241,892
1,357,020
1,274,438
1,318,040
1,393,215
1,335,425
1,361,443
1,448,812
1,514,967
1,465,775
1,552,617
1,659,402
1,681,831
1,665,367
1,738,004
1,895,778
1,895,7781,738,0041,665,3671,681,8311,659,4021,552,6171,465,7751,514,9671,448,8121,361,4431,335,4251,393,2151,318,0401,274,4381,357,0201,241,8921,384,4651,444,9851,469,3701,655,9071,552,4451,527,9221,546,8901,634,7811,603,2491,481,4081,452,1011,488,9521,499,5331,457,4611,407,8031,377,7551,591,3021,511,8651,402,7171,357,8481,278,5081,211,0611,133,1341,151,4371,184,2051,121,0881,074,1481,076,8901,021,792996,255972,8941,021,0971,069,3431,126,8731,097,2681,154,5911,080,5381,084,5651,069,2171,060,674287,933306,530272,332233,807207,562
   > Total Current Assets 
0
0
266,848
285,917
267,214
1,037,964
1,046,248
1,040,664
1,001,817
1,058,942
1,001,205
970,932
909,535
854,737
796,552
817,714
825,675
833,612
803,514
839,002
880,777
845,033
793,883
891,551
905,108
927,970
972,987
1,068,612
1,144,727
963,653
989,185
1,060,495
1,049,927
1,010,263
952,123
985,011
1,039,150
1,011,476
922,901
900,488
913,197
1,200,803
1,019,005
1,005,045
940,360
828,687
931,311
850,173
898,858
1,058,051
888,330
913,458
1,006,185
1,075,676
1,027,948
1,114,899
1,228,174
1,241,715
1,232,066
1,303,636
1,454,752
1,454,7521,303,6361,232,0661,241,7151,228,1741,114,8991,027,9481,075,6761,006,185913,458888,3301,058,051898,858850,173931,311828,687940,3601,005,0451,019,0051,200,803913,197900,488922,9011,011,4761,039,150985,011952,1231,010,2631,049,9271,060,495989,185963,6531,144,7271,068,612972,987927,970905,108891,551793,883845,033880,777839,002803,514833,612825,675817,714796,552854,737909,535970,9321,001,2051,058,9421,001,8171,040,6641,046,2481,037,964267,214285,917266,84800
       Cash And Cash Equivalents 
0
0
56,479
50,261
30,379
811,941
758,854
706,244
604,563
659,138
560,359
533,397
496,572
495,628
466,847
471,276
465,215
467,434
418,511
397,096
390,241
384,532
340,082
338,043
267,258
340,197
278,939
284,746
281,248
363,349
247,090
188,794
201,663
255,384
215,647
238,522
199,237
279,267
188,620
140,370
198,795
300,705
161,346
135,710
166,213
167,125
167,496
202,102
184,823
414,485
253,628
274,391
313,300
402,641
309,781
381,044
398,949
465,937
462,362
473,649
525,139
525,139473,649462,362465,937398,949381,044309,781402,641313,300274,391253,628414,485184,823202,102167,496167,125166,213135,710161,346300,705198,795140,370188,620279,267199,237238,522215,647255,384201,663188,794247,090363,349281,248284,746278,939340,197267,258338,043340,082384,532390,241397,096418,511467,434465,215471,276466,847495,628496,572533,397560,359659,138604,563706,244758,854811,94130,37950,26156,47900
       Short-term Investments 
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
150
150
0
0
0
0
0
0
0
0
0
177,784
178,960
-92,702
-10,165
-100,332
-98,909
-97,486
0
-94,643
0
0
00-94,6430-97,486-98,909-100,332-10,165-92,702178,960177,784000000000150150000000000000000000000000000000000000000
       Net Receivables 
86,612
97,147
117,358
167,653
171,682
159,831
201,286
224,104
204,707
166,655
200,121
226,206
179,810
183,017
169,232
206,952
233,330
244,398
228,836
252,607
260,970
258,847
258,144
326,475
343,078
372,244
413,235
395,109
452,357
345,831
422,657
514,115
518,325
427,368
431,812
472,417
565,605
552,327
514,167
567,650
486,450
718,001
623,954
656,640
545,252
438,548
454,565
394,860
406,359
449,496
442,060
465,820
464,167
456,475
437,492
394,082
390,348
408,524
408,376
361,557
287,113
287,113361,557408,376408,524390,348394,082437,492456,475464,167465,820442,060449,496406,359394,860454,565438,548545,252656,640623,954718,001486,450567,650514,167552,327565,605472,417431,812427,368518,325514,115422,657345,831452,357395,109413,235372,244343,078326,475258,144258,847260,970252,607228,836244,398233,330206,952169,232183,017179,810226,206200,121166,655204,707224,104201,286159,831171,682167,653117,35897,14786,612
       Other Current Assets 
3,101
6,108
-3,521
-4,367
-6,735
-4,287
-7,926
-9,104
-9,248
353
353
353
353
353
353
318
318
283
283
283
283
283
258
1,724
2,166
8,631
6,233
4,686
4,592
11,845
12,438
13,022
12,743
20,903
16,652
18,291
19,533
21,955
21,898
19,379
16,846
5,750
7,730
4,590
5,401
23,621
9,265
6,958
13,157
10,289
5,058
4,333
3,889
2,481
11,165
13,674
10,500
14,208
3,362
11,505
8,723
8,72311,5053,36214,20810,50013,67411,1652,4813,8894,3335,05810,28913,1576,9589,26523,6215,4014,5907,7305,75016,84619,37921,89821,95519,53318,29116,65220,90312,74313,02212,43811,8454,5924,6866,2338,6312,1661,724258283283283283283318318353353353353353353-9,248-9,104-7,926-4,287-6,735-4,367-3,5216,1083,101
   > Long-term Assets 
0
0
5,484
20,613
20,719
22,710
22,969
43,901
78,721
95,650
96,063
155,941
159,808
166,361
176,342
178,541
196,116
243,278
270,635
282,086
303,427
306,404
339,250
319,511
373,400
429,878
429,730
443,254
446,575
414,103
418,618
396,966
449,606
478,689
499,978
496,397
564,099
623,305
623,989
627,433
639,248
455,104
450,365
439,940
444,105
413,205
425,710
424,265
419,183
335,164
447,095
447,984
442,628
439,291
437,828
437,718
431,228
440,116
433,301
434,368
441,027
441,027434,368433,301440,116431,228437,718437,828439,291442,628447,984447,095335,164419,183424,265425,710413,205444,105439,940450,365455,104639,248627,433623,989623,305564,099496,397499,978478,689449,606396,966418,618414,103446,575443,254429,730429,878373,400319,511339,250306,404303,427282,086270,635243,278196,116178,541176,342166,361159,808155,94196,06395,65078,72143,90122,96922,71020,71920,6135,48400
       Property Plant Equipment 
2,924
2,803
3,443
3,324
3,534
5,866
5,873
26,492
31,505
46,370
46,493
60,553
64,343
70,951
79,879
80,793
97,805
137,029
139,468
138,805
138,493
136,673
135,139
144,781
158,124
198,841
194,666
207,867
204,867
203,867
205,575
185,288
185,721
202,633
218,796
213,247
231,189
282,769
278,797
267,467
252,520
148,642
143,143
139,724
147,593
126,591
123,885
114,666
96,060
126,796
123,700
121,841
119,584
114,658
113,758
111,613
109,191
109,247
108,012
106,389
105,567
105,567106,389108,012109,247109,191111,613113,758114,658119,584121,841123,700126,79696,060114,666123,885126,591147,593139,724143,143148,642252,520267,467278,797282,769231,189213,247218,796202,633185,721185,288205,575203,867204,867207,867194,666198,841158,124144,781135,139136,673138,493138,805139,468137,02997,80580,79379,87970,95164,34360,55346,49346,37031,50526,4925,8735,8663,5343,3243,4432,8032,924
       Goodwill 
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
25,165
25,165
25,165
25,165
25,165
25,165
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0000000000000000000000000000000025,16525,16525,16525,16525,16525,16500000000000000000000000
       Long Term Investments 
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
217,358
265,490
273,502
276,822
288,621
315,685
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
00000000000000000000315,685288,621276,822273,502265,490217,35800000000000000000000000000000000000
       Intangible Assets 
0
0
0
14,780
14,705
14,631
14,557
14,483
14,408
14,334
14,260
14,185
14,111
14,037
13,987
13,888
13,814
20,215
44,046
43,816
43,599
43,318
43,089
49,213
48,811
48,388
48,191
47,764
47,338
42,192
41,959
41,726
41,493
41,355
41,126
40,893
40,731
40,483
40,420
40,307
40,159
40,367
40,017
38,873
38,237
22,227
21,591
20,955
12,704
14,990
14,385
14,143
14,043
13,943
13,844
13,745
13,646
14,569
14,433
14,306
14,179
14,17914,30614,43314,56913,64613,74513,84413,94314,04314,14314,38514,99012,70420,95521,59122,22738,23738,87340,01740,36740,15940,30740,42040,48340,73140,89341,12641,35541,49341,72641,95942,19247,33847,76448,19148,38848,81149,21343,08943,31843,59943,81644,04620,21513,81413,88813,98714,03714,11114,18514,26014,33414,40814,48314,55714,63114,70514,780000
       Long-term Assets Other 
0
0
0
0
0
0
0
0
29,941
32,487
32,605
77,958
78,077
78,387
79,545
80,402
81,204
82,107
83,131
94,997
116,567
121,340
155,880
91,601
134,612
149,418
152,233
150,534
154,052
157,612
159,196
155,783
208,002
218,577
221,321
222,088
269,898
277,860
280,992
8,796
8,363
247,939
246,738
241,280
239,464
236,280
253,324
259,269
280,597
166,207
283,283
283,011
10,683
95,923
5,793
5,498
6,196
8,919
12,068
12,003
21,747
21,74712,00312,0688,9196,1965,4985,79395,92310,683283,011283,283166,207280,597259,269253,324236,280239,464241,280246,738247,9398,3638,796280,992277,860269,898222,088221,321218,577208,002155,783159,196157,612154,052150,534152,233149,418134,61291,601155,880121,340116,56794,99783,13182,10781,20480,40279,54578,38778,07777,95832,60532,48729,94100000000
> Total Liabilities 
142,327
128,899
132,311
154,227
125,638
147,688
153,705
169,852
162,265
225,181
164,365
212,733
152,059
101,796
50,631
82,575
103,411
153,845
146,702
200,873
256,779
212,539
191,230
242,935
303,649
351,115
389,843
529,800
613,581
401,725
423,004
494,772
532,090
513,982
480,953
522,076
640,357
672,642
593,177
603,995
604,566
675,586
517,027
496,086
466,715
477,919
591,279
504,121
543,195
623,666
562,036
581,419
651,010
707,286
652,173
727,815
829,074
839,201
814,768
877,968
1,029,796
1,029,796877,968814,768839,201829,074727,815652,173707,286651,010581,419562,036623,666543,195504,121591,279477,919466,715496,086517,027675,586604,566603,995593,177672,642640,357522,076480,953513,982532,090494,772423,004401,725613,581529,800389,843351,115303,649242,935191,230212,539256,779200,873146,702153,845103,41182,57550,631101,796152,059212,733164,365225,181162,265169,852153,705147,688125,638154,227132,311128,899142,327
   > Total Current Liabilities 
142,326
128,899
131,991
149,985
121,727
144,079
150,379
166,813
159,517
222,709
162,143
210,753
150,333
101,636
50,471
79,275
100,111
145,555
138,412
193,593
249,779
205,859
184,830
228,377
287,507
310,821
350,040
490,670
578,190
374,754
394,788
472,830
508,605
463,707
414,413
457,839
577,040
616,467
540,320
558,790
562,768
642,704
485,668
467,454
399,594
402,253
507,481
418,500
459,228
517,932
461,104
482,418
553,559
612,078
559,403
628,309
731,474
750,480
726,493
795,639
948,197
948,197795,639726,493750,480731,474628,309559,403612,078553,559482,418461,104517,932459,228418,500507,481402,253399,594467,454485,668642,704562,768558,790540,320616,467577,040457,839414,413463,707508,605472,830394,788374,754578,190490,670350,040310,821287,507228,377184,830205,859249,779193,593138,412145,555100,11179,27550,471101,636150,333210,753162,143222,709159,517166,813150,379144,079121,727149,985131,991128,899142,326
       Short-term Debt 
0
0
25,800
38,628
30,961
35,960
35,964
10,964
10,963
34,740
20,980
109,173
82,459
24,624
0
0
0
0
0
0
63,008
29,000
32,338
17,456
43,051
93,983
92,266
81,163
178,948
61,565
65,959
93,893
111,836
77,575
50,954
87,249
120,971
155,999
134,923
128,470
158,121
206,635
215,520
147,429
153,776
92,608
156,594
95,976
83,068
137,628
118,402
168,855
136,255
140,359
138,688
114,366
105,464
195,040
122,723
0
0
00122,723195,040105,464114,366138,688140,359136,255168,855118,402137,62883,06895,976156,59492,608153,776147,429215,520206,635158,121128,470134,923155,999120,97187,24950,95477,575111,83693,89365,95961,565178,94881,16392,26693,98343,05117,45632,33829,00063,00800000024,62482,459109,17320,98034,74010,96310,96435,96435,96030,96138,62825,80000
       Short Long Term Debt 
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
2,539
3,543
8,644
123,814
113,221
141,518
199,662
208,592
140,500
151,776
90,608
154,294
93,376
79,668
132,931
113,406
162,932
129,063
133,972
135,582
108,215
98,012
85,571
115,965
85,068
97,676
97,67685,068115,96585,57198,012108,215135,582133,972129,063162,932113,406132,93179,66893,376154,29490,608151,776140,500208,592199,662141,518113,221123,8148,6443,5432,53900000000000000000000000000000000000
       Accounts payable 
84,458
53,215
67,040
71,374
59,468
73,145
90,258
132,481
134,407
162,508
117,445
78,595
53,772
44,854
24,861
53,182
64,957
95,735
95,675
146,630
142,122
122,344
111,755
164,994
195,910
122,806
191,589
335,012
343,490
235,234
259,777
289,141
311,646
282,142
284,311
294,848
356,254
330,315
286,060
307,965
301,942
343,732
228,317
269,660
218,799
236,931
268,611
252,260
288,323
285,880
270,423
232,092
296,559
336,050
323,520
428,175
521,426
465,656
527,264
568,456
619,840
619,840568,456527,264465,656521,426428,175323,520336,050296,559232,092270,423285,880288,323252,260268,611236,931218,799269,660228,317343,732301,942307,965286,060330,315356,254294,848284,311282,142311,646289,141259,777235,234343,490335,012191,589122,806195,910164,994111,755122,344142,122146,63095,67595,73564,95753,18224,86144,85453,77278,595117,445162,508134,407132,48190,25873,14559,46871,37467,04053,21584,458
       Other Current Liabilities 
24,868
59,334
39,152
39,983
31,298
34,975
24,157
23,368
14,147
25,461
23,718
22,985
14,102
32,158
25,610
26,093
35,154
49,819
42,737
46,963
44,649
54,515
40,737
45,926
48,545
94,033
66,184
74,495
55,752
77,955
69,051
89,796
85,123
103,990
79,148
75,742
99,815
130,153
119,337
122,356
102,706
92,337
41,831
50,364
27,019
72,714
82,275
70,264
87,838
94,424
9,645
8,197
20,785
29,722
21,740
17,946
11,658
34,502
15,255
19,353
25,101
25,10119,35315,25534,50211,65817,94621,74029,72220,7858,1979,64594,42487,83870,26482,27572,71427,01950,36441,83192,337102,706122,356119,337130,15399,81575,74279,148103,99085,12389,79669,05177,95555,75274,49566,18494,03348,54545,92640,73754,51544,64946,96342,73749,81935,15426,09325,61032,15814,10222,98523,71825,46114,14723,36824,15734,97531,29839,98339,15259,33424,868
   > Long-term Liabilities 
0
0
320
4,242
3,911
3,609
3,327
3,038
2,747
2,472
2,222
1,980
1,727
160
160
3,300
3,300
8,290
8,290
7,280
7,000
6,680
6,400
14,559
16,142
40,294
39,804
39,130
35,392
26,970
28,216
21,942
23,484
50,275
66,540
64,237
63,317
56,174
52,858
45,205
41,797
32,882
31,359
28,633
67,121
75,666
83,798
85,621
83,966
105,734
100,933
99,001
97,451
95,207
92,770
99,505
97,600
88,721
88,275
82,329
81,599
81,59982,32988,27588,72197,60099,50592,77095,20797,45199,001100,933105,73483,96685,62183,79875,66667,12128,63331,35932,88241,79745,20552,85856,17463,31764,23766,54050,27523,48421,94228,21626,97035,39239,13039,80440,29416,14214,5596,4006,6807,0007,2808,2908,2903,3003,3001601601,7271,9802,2222,4722,7473,0383,3273,6093,9114,24232000
       Capital Lease Obligations Min Short Term Debt
0
0
-25,800
-38,628
-30,961
-35,960
-35,964
-10,964
-10,963
-34,740
-20,980
-109,173
-82,459
-24,624
0
0
0
0
0
0
-63,008
-29,000
-32,338
-17,456
-43,051
-93,983
-92,266
-81,163
-178,948
-61,565
-65,959
-93,893
-111,836
-77,575
-50,954
-87,249
-120,971
-155,999
-134,923
-128,470
-158,121
-206,635
-215,520
-147,429
-153,776
-92,608
-156,594
-95,976
-83,068
-114,453
-95,227
-146,606
-114,476
-120,069
-117,955
-94,618
-85,501
-176,739
-104,932
17,276
16,686
16,68617,276-104,932-176,739-85,501-94,618-117,955-120,069-114,476-146,606-95,227-114,453-83,068-95,976-156,594-92,608-153,776-147,429-215,520-206,635-158,121-128,470-134,923-155,999-120,971-87,249-50,954-77,575-111,836-93,893-65,959-61,565-178,948-81,163-92,266-93,983-43,051-17,456-32,338-29,000-63,008000000-24,624-82,459-109,173-20,980-34,740-10,963-10,964-35,964-35,960-30,961-38,628-25,80000
       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
0
0
0
0
0
0
0
0
39,661
32,285
30,027
21,676
20,433
18,212
0
5,386
5,386
5,017
5,017
4,797
4,797
4,797
4,797
4,797
4,797
4,797
4,258
3,525
3,489
3,439
3,439
3,4393,4393,4893,5254,2584,7974,7974,7974,7974,7974,7974,7975,0175,0175,3865,386018,21220,43321,67630,02732,28539,66100000000000000000000000000000000000000
       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
4,291
4,076
4,059
3,963
4,081
3,887
5,994
4,983
2,204
1,127
1,013
970
8,581
8,845
10,831
10,534
10,238
10,683
10,165
9,853
9,541
0
0
0
0
0
000009,5419,85310,16510,68310,23810,53410,8318,8458,5819701,0131,1272,2044,9835,9943,8874,0813,9634,0594,0764,29100000000000000000000000000000000000
> Total Stockholder Equity
65,183
104,888
140,021
152,304
162,295
912,986
915,511
914,713
918,273
929,410
932,904
914,140
917,284
919,302
922,262
913,680
918,381
923,046
927,446
920,215
927,426
938,899
941,904
928,135
931,246
954,290
963,200
938,189
938,839
970,534
979,524
956,813
961,617
969,624
967,736
955,322
959,826
957,986
949,560
920,954
943,579
942,727
922,274
920,719
892,690
755,595
757,881
762,545
765,992
759,944
763,974
770,819
788,621
798,893
805,265
816,739
822,520
835,084
843,656
852,934
859,098
859,098852,934843,656835,084822,520816,739805,265798,893788,621770,819763,974759,944765,992762,545757,881755,595892,690920,719922,274942,727943,579920,954949,560957,986959,826955,322967,736969,624961,617956,813979,524970,534938,839938,189963,200954,290931,246928,135941,904938,899927,426920,215927,446923,046918,381913,680922,262919,302917,284914,140932,904929,410918,273914,713915,511912,986162,295152,304140,021104,88865,183
   Common Stock
30,100
60,000
60,000
60,000
60,000
80,000
80,000
160,000
160,000
160,000
160,000
160,000
160,000
160,000
160,000
160,000
160,000
160,000
160,000
160,000
160,000
160,000
160,000
320,000
320,000
320,000
320,000
320,000
320,000
320,000
320,000
320,000
320,000
320,000
320,000
320,000
320,000
320,000
320,000
320,000
320,000
320,000
320,000
320,000
320,000
320,000
320,000
320,000
320,000
320,000
320,000
320,000
320,000
320,000
320,000
320,000
320,000
320,000
320,000
0
0
00320,000320,000320,000320,000320,000320,000320,000320,000320,000320,000320,000320,000320,000320,000320,000320,000320,000320,000320,000320,000320,000320,000320,000320,000320,000320,000320,000320,000320,000320,000320,000320,000320,000320,000320,000320,000160,000160,000160,000160,000160,000160,000160,000160,000160,000160,000160,000160,000160,000160,000160,000160,00080,00080,00060,00060,00060,00060,00030,100
   Retained Earnings 
28,276
24,462
54,936
67,761
77,122
87,450
89,921
89,343
93,380
100,802
104,006
85,149
88,033
89,049
92,161
83,711
88,404
91,425
95,552
88,222
96,802
104,315
110,339
95,576
98,805
118,673
126,479
100,969
101,179
128,123
136,089
112,272
116,640
121,420
123,415
106,451
106,108
102,398
95,362
64,450
84,114
89,701
68,352
65,998
42,496
-90,349
-87,543
-81,186
-77,892
-81,908
-77,215
-76,271
-64,760
-53,807
-46,138
-41,044
-34,069
-20,743
-11,857
-3,037
4,292
4,292-3,037-11,857-20,743-34,069-41,044-46,138-53,807-64,760-76,271-77,215-81,908-77,892-81,186-87,543-90,34942,49665,99868,35289,70184,11464,45095,362102,398106,108106,451123,415121,420116,640112,272136,089128,123101,179100,969126,479118,67398,80595,576110,339104,31596,80288,22295,55291,42588,40483,71192,16189,04988,03385,149104,006100,80293,38089,34389,92187,45077,12267,76154,93624,46228,276
   Capital Surplus 0000000000000000000000000000000000000000000000000000000000000
   Treasury Stock0000000000000000000000000000000000000000000000000000000000000
   Other Stockholders Equity 
0
0
25,085
24,543
25,173
745,536
745,591
665,370
664,893
668,608
668,898
668,992
669,251
670,253
670,101
669,969
669,977
671,620
671,894
671,993
670,624
674,584
671,564
512,560
512,441
515,617
516,721
517,220
517,660
522,412
523,436
524,541
524,977
528,204
524,320
528,871
533,718
535,588
534,198
536,503
539,465
533,027
533,922
534,721
530,194
525,945
525,423
523,731
523,884
521,853
521,189
488,937
0
488,937
0
488,937
0
488,937
0
0
0
000488,9370488,9370488,9370488,937521,189521,853523,884523,731525,423525,945530,194534,721533,922533,027539,465536,503534,198535,588533,718528,871524,320528,204524,977524,541523,436522,412517,660517,220516,721515,617512,441512,560671,564674,584670,624671,993671,894671,620669,977669,969670,101670,253669,251668,992668,898668,608664,893665,370745,591745,53625,17324,54325,08500



6.4. Balance Sheets

Currency in CNY. All numbers in thousands.