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

CMOC Group Ltd
Buy, Hold or Sell?

Let's analyze Cmoc together

I guess you are interested in CMOC Group 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 CMOC Group 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 CMOC Group Ltd

I send you an email if I find something interesting about CMOC Group Ltd.

1. Quick Overview

1.1. Quick analysis of Cmoc (30 sec.)










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

How much money do you get?

How much money do you get?
HK$0.05
When do you have the money?
1 year
How often do you get paid?
100.0%

What is your share worth?

Current worth
HK$3.81
Expected worth in 1 year
HK$4.45
How sure are you?
75.0%

+ What do you gain per year?

Total Gains per Share
HK$1.00
Return On Investment
17.4%

For what price can you sell your share?

Current Price per Share
HK$5.76
Expected price per share
HK$5.38 - HK$7.13
How sure are you?
50%
3rd party ad coffee SUPPORTERis ad-free.

2. Detailed Analysis

2.1. Valuation of Cmoc (5 min.)




Live pricePrice per Share (EOD)
HK$5.76
Intrinsic Value Per Share
HK$-2.01 - HK$-0.07
Total Value Per Share
HK$1.79 - HK$3.74

2.2. Growth of Cmoc (5 min.)




Is Cmoc growing?

Current yearPrevious yearGrowGrow %
How rich?$10.4b$8.5b$1.4b14.5%

How much money is Cmoc making?

Current yearPrevious yearGrowGrow %
Making money$446.1m$90.2m$355.9m79.8%
Net Profit Margin6.2%1.6%--

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

2.3. Financial Health of Cmoc (5 min.)




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




  Industry Rankings (Other Industrial Metals & Mining)  


Richest
#13 / 856

Most Revenue
#10 / 856

Most Profit
#13 / 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 Cmoc?

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

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

Speculation

The Price per Share of Cmoc is HK$5.76. 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 Cmoc.
  • 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 Cmoc, 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 HK$3.81. Based on the TTM, the Book Value Change Per Share is HK$0.16 per quarter. Based on the YOY, the Book Value Change Per Share is HK$0.10 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 HK$0.09 per quarter.
Based on historical numbers we can estimate the returns while holding a share of Cmoc.

How much money are you going to get?

 MRQTTMYOY5Y10Y
 HK$% of Price per ShareHK$% of Price per ShareHK$% of Price per ShareHK$% of Price per ShareHK$% of Price per Share
Usd Eps0.020.4%0.020.4%0.000.1%0.010.2%0.010.1%
Usd Book Value Change Per Share-0.01-0.1%0.020.4%0.010.2%0.010.2%0.010.2%
Usd Dividend Per Share0.010.2%0.010.2%0.010.2%0.010.1%0.010.1%
Usd Total Gains Per Share0.000.0%0.030.6%0.020.4%0.020.3%0.010.3%
Usd Price Per Share0.92-0.74-0.50-0.54-0.49-
Price to Earnings Ratio10.64-11.16-41.07-23.24-31.90-
Price-to-Total Gains Ratio321.88-93.49-37.41--8.07-1.70-
Price to Book Ratio1.88-1.59-1.25-1.50-1.86-
Price-to-Total Gains Ratio321.88-93.49-37.41--8.07-1.70-

When do you get the money?

Usd Investment
$.00
Usd Price Per Share0.74016
Number of shares1351
Gains per QuarterTrailing 12 Months5 Year
Usd Dividend Per Share0.010.01
Usd Book Value Change Per Share0.020.01
Usd Total Gains Per Share0.030.02
Gains per Quarter (1351 shares)43.4121.10
Gains per Year (1351 shares)173.6684.39
YearsReturn on Investment (TTM)Return on Investment (5Y)
 DividendBook Value gainTotal gainsDividendBook Value gainTotal gains
Broker costs---10---10
162111164354974
21242233387198158
3187334512106147242
4249446686142196326
5311557860177245410
63736691034213293494
74357801208248342578
84988921382284391662
956010031556319440746
1062211151730355489830

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%40.00.00.0100.0%54.00.00.0100.0%
Book Value Change Per Share3.01.00.075.0%11.01.00.091.7%15.05.00.075.0%27.013.00.067.5%35.019.00.064.8%
Dividend per Share4.00.00.0100.0%12.00.00.0100.0%20.00.00.0100.0%40.00.00.0100.0%54.00.00.0100.0%
Total Gains per Share4.00.00.0100.0%12.00.00.0100.0%17.03.00.085.0%30.010.00.075.0%41.013.00.075.9%
3rd party ad coffee SUPPORTERis ad-free.

3.2. Key Performance Indicators

The key performance indicators of CMOC Group 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---0.0570.161-135%0.096-159%0.070-180%0.073-177%
Book Value Per Share--3.8063.600+6%3.091+23%2.795+36%2.313+65%
Current Ratio--1.5161.606-6%1.687-10%1.525-1%1.960-23%
Debt To Asset Ratio--0.5920.598-1%0.635-7%0.626-5%0.572+3%
Debt To Equity Ratio--1.7741.823-3%2.094-15%2.032-13%1.720+3%
Dividend Per Share--0.0790.090-12%0.073+8%0.051+54%0.040+95%
Enterprise Value--87606564582.31055214453111.219+59%11589693005.058+656%27336101246.935+220%34189665097.212+156%
Eps--0.1680.159+5%0.033+414%0.070+140%0.050+233%
Ev To Ebitda Ratio--1.7662.100-16%1.802-2%2.289-23%9.235-81%
Ev To Sales Ratio--0.3610.254+42%0.062+479%0.146+147%2.525-86%
Free Cash Flow Per Share---0.1160.025-558%-0.087-24%0.001-14593%0.030-487%
Free Cash Flow To Equity Per Share--0.041-0.067+262%-0.123+397%-0.028+168%0.071-42%
Gross Profit Margin--0.9970.983+1%0.951+5%0.970+3%0.939+6%
Intrinsic Value_10Y_max---0.065--------
Intrinsic Value_10Y_min---2.012--------
Intrinsic Value_1Y_max--0.101--------
Intrinsic Value_1Y_min---0.011--------
Intrinsic Value_3Y_max--0.222--------
Intrinsic Value_3Y_min---0.198--------
Intrinsic Value_5Y_max--0.244--------
Intrinsic Value_5Y_min---0.565--------
Market Cap22656786923.520-574%152600612907.540123920182400.740+23%83118830356.333+84%89866499855.931+70%75842530876.081+101%
Net Profit Margin--0.0590.062-5%0.016+272%0.032+85%0.096-39%
Operating Margin--0.1340.099+35%0.016+766%0.048+181%0.118+13%
Operating Ratio--0.7990.874-9%0.972-18%0.935-15%0.846-6%
Pb Ratio1.514-24%1.8761.591+18%1.254+50%1.504+25%1.859+1%
Pe Ratio8.586-24%10.64311.163-5%41.075-74%23.242-54%31.899-67%
Price Per Share5.760-24%7.1405.773+24%3.880+84%4.190+70%3.825+87%
Price To Free Cash Flow Ratio-12.462+19%-15.448-4.606-70%14.908-204%18.029-186%-9.328-40%
Price To Total Gains Ratio259.664-24%321.87593.494+244%37.413+760%-8.067+103%1.701+18823%
Quick Ratio--1.2381.185+4%1.132+9%1.051+18%1.502-18%
Return On Assets--0.0180.018-1%0.004+365%0.009+100%0.009+110%
Return On Equity--0.0540.0540%0.013+323%0.029+87%0.024+122%
Total Gains Per Share--0.0220.250-91%0.169-87%0.122-82%0.114-81%
Usd Book Value--10451580466.6099967371515.977+5%8520192947.725+23%7702593407.988+36%6006872342.467+74%
Usd Book Value Change Per Share---0.0070.021-135%0.012-159%0.009-180%0.009-177%
Usd Book Value Per Share--0.4890.463+6%0.397+23%0.359+36%0.297+65%
Usd Dividend Per Share--0.0100.012-12%0.009+8%0.007+54%0.005+95%
Usd Enterprise Value--11257443548.8277095057224.792+59%1489275551.150+656%3512689010.231+220%4393371964.992+156%
Usd Eps--0.0220.020+5%0.004+414%0.009+140%0.006+233%
Usd Free Cash Flow---317343724.83567170191.998-572%-240534530.498-24%2204273.495-14497%69808645.304-555%
Usd Free Cash Flow Per Share---0.0150.003-558%-0.011-24%0.000-14593%0.004-487%
Usd Free Cash Flow To Equity Per Share--0.005-0.009+262%-0.016+397%-0.004+168%0.009-42%
Usd Market Cap2911397119.672-574%19609178758.61915923743438.495+23%10680769700.789+84%11547845231.487+70%9745765217.576+101%
Usd Price Per Share0.740-24%0.9170.742+24%0.499+84%0.538+70%0.492+87%
Usd Profit--460600840.071446198396.357+3%90251419.985+410%194243767.471+137%134121817.894+243%
Usd Revenue--7805760988.0756965012702.044+12%5780635331.345+35%5559448493.750+40%3035082335.333+157%
Usd Total Gains Per Share--0.0030.032-91%0.022-87%0.016-82%0.015-81%
 EOD+3 -5MRQTTM+24 -16YOY+29 -115Y+29 -1110Y+22 -18

3.3 Fundamental Score

Let's check the fundamental score of CMOC Group Ltd based on Penke's default stock scanner.

Penke's Stock Scanner

  
  
IndicatorConditionValue
Price to Earnings Ratio (EOD)Between0-158.586
Price to Book Ratio (EOD)Between0-11.514
Net Profit Margin (MRQ)Greater than00.059
Operating Margin (MRQ)Greater than00.134
Quick Ratio (MRQ)Greater than11.238
Current Ratio (MRQ)Greater than11.516
Debt to Asset Ratio (MRQ)Less than10.592
Debt to Equity Ratio (MRQ)Less than11.774
Return on Equity (MRQ)Greater than0.150.054
Return on Assets (MRQ)Greater than0.050.018
Total6/10 (60.0%)

3.4 Technical Score

Let's check the technical score of CMOC Group Ltd based on Penke's default Symbol scanner.

Penke's Symbol Scanner

  
  
IndicatorConditionValue
RsiGreater than5037.178
Ma 20Greater thanMa 505.957
Ma 50Greater thanMa 1006.671
Ma 100Greater thanMa 2006.462
OpenGreater thanClose5.860
Total2/5 (40.0%)

4. In-depth Analysis

4.1 About CMOC Group Ltd

CMOC Group Limited, together with its subsidiaries, engages in the mining, beneficiation, smelting, and refining of base and rare metals. It operates through Molybdenum, Tungsten and Related Products; Niobium, Phosphorus and Related Products; Copper, Cobalt and Related Products; Metal trading; and Others segments. The company offers copper, cobalt, molybdenum, tungsten, niobium, and phosphatic fertilizers. It also involved in the import and export of goods and technology; consulting, enterprise operating and management; logistics and transportation; mineral trading; hotel; and technical services and software development businesses. In addition, the company refines, processes, selects, and sells mineral products; and trades molybdenum and tungstenic, and non-ferrous products. It has operations in China, Brazil and the Democratic Republic of the Congo, Switzerland, and internationally. The company was formerly known as China Molybdenum Co., Ltd. and changed its name to CMOC Group Limited in June 2022. CMOC Group Limited was incorporated in 2006 and is based in Luoyang, the People's Republic of China.

Fundamental data was last updated by Penke on 2024-11-20 04:05:08.

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 less efficient in making profit.
Using its investors money, the company is less efficient in making profit.
Operating Efficiency Details
 Compared to previous yearCompared to industry
The company is operating less efficient.
The company is less efficient 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 able to pay all its debts by selling its assets.
The company is just able to pay all its debts with equity.

4.2.2. Valuation Summary

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

  • Above 10% is considered healthy but always compare Cmoc to the Other Industrial Metals & Mining industry mean.
  • A Net Profit Margin of 5.9% means that $0.06 for each $1 in revenue is generated as profit.

Let's take a look of the Net Profit Margin trends of CMOC Group Ltd:

  • The MRQ is 5.9%. The company is making a profit. +1
  • The TTM is 6.2%. The company is making a profit. +1
Trends
Current periodCompared to+/- 
MRQ5.9%TTM6.2%-0.3%
TTM6.2%YOY1.6%+4.6%
TTM6.2%5Y3.2%+3.0%
5Y3.2%10Y9.6%-6.4%
Compared to industry (Other Industrial Metals & Mining)
PeriodCompanyIndustry (mean)+/- 
MRQ5.9%-4.4%+10.3%
TTM6.2%-7.6%+13.8%
YOY1.6%-46.6%+48.2%
5Y3.2%-173.8%+177.0%
10Y9.6%-670.0%+679.6%
4.3.1.2. Return on Assets

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

  • Above 5% is considered healthy but always compare Cmoc to the Other Industrial Metals & Mining industry mean.
  • 1.8% Return on Assets means that Cmoc generated $0.02 profit for each $1 in assets.

Let's take a look of the Return on Assets trends of CMOC Group Ltd:

  • The MRQ is 1.8%. Using its assets, the company is less efficient in making profit.
  • The TTM is 1.8%. Using its assets, the company is less efficient in making profit.
Trends
Current periodCompared to+/- 
MRQ1.8%TTM1.8%0.0%
TTM1.8%YOY0.4%+1.4%
TTM1.8%5Y0.9%+0.9%
5Y0.9%10Y0.9%+0.0%
Compared to industry (Other Industrial Metals & Mining)
PeriodCompanyIndustry (mean)+/- 
MRQ1.8%-6.4%+8.2%
TTM1.8%-6.9%+8.7%
YOY0.4%-6.5%+6.9%
5Y0.9%-9.2%+10.1%
10Y0.9%-14.1%+15.0%
4.3.1.3. Return on Equity

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

  • Above 15%-20% is considered healthy but always compare Cmoc to the Other Industrial Metals & Mining industry mean.
  • 5.4% Return on Equity means Cmoc generated $0.05 for each $1 the owners (shareholders) invested.

Let's take a look of the Return on Equity trends of CMOC Group Ltd:

  • The MRQ is 5.4%. Using its investors money, the company is less efficient in making profit.
  • The TTM is 5.4%. Using its investors money, the company is less efficient in making profit.
Trends
Current periodCompared to+/- 
MRQ5.4%TTM5.4%0.0%
TTM5.4%YOY1.3%+4.1%
TTM5.4%5Y2.9%+2.5%
5Y2.9%10Y2.4%+0.5%
Compared to industry (Other Industrial Metals & Mining)
PeriodCompanyIndustry (mean)+/- 
MRQ5.4%-6.8%+12.2%
TTM5.4%-7.6%+13.0%
YOY1.3%-7.2%+8.5%
5Y2.9%-9.7%+12.6%
10Y2.4%-14.3%+16.7%
3rd party ad coffee SUPPORTERis ad-free.

4.3.2. Operating Efficiency of CMOC Group Ltd.

4.3.2. Operating Efficiency
4.3.2.1. Operating Margin

Measures how efficient Cmoc is operating .

  • Measures how much profit Cmoc 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 Cmoc to the Other Industrial Metals & Mining industry mean.
  • An Operating Margin of 13.4% means the company generated $0.13  for each $1 in revenue (before taxes).

Let's take a look of the Operating Margin trends of CMOC Group Ltd:

  • The MRQ is 13.4%. The company is operating less efficient.
  • The TTM is 9.9%. The company is operating less efficient.
Trends
Current periodCompared to+/- 
MRQ13.4%TTM9.9%+3.5%
TTM9.9%YOY1.6%+8.4%
TTM9.9%5Y4.8%+5.2%
5Y4.8%10Y11.8%-7.1%
Compared to industry (Other Industrial Metals & Mining)
PeriodCompanyIndustry (mean)+/- 
MRQ13.4%-97.0%+110.4%
TTM9.9%-42.6%+52.5%
YOY1.6%-49.7%+51.3%
5Y4.8%-272.8%+277.6%
10Y11.8%-629.6%+641.4%
4.3.2.2. Operating Ratio

Measures how efficient Cmoc is keeping operating costs low.

  • Below 1 is considered healthy (always compare to Other Industrial Metals & Mining industry mean).
  • An Operation Ratio of 0.80 means that the operating costs are $0.80 for each $1 in net sales.

Let's take a look of the Operating Ratio trends of CMOC Group Ltd:

  • The MRQ is 0.799. The company is efficient in keeping operating costs low. +1
  • The TTM is 0.874. The company is less efficient in keeping operating costs low.
Trends
Current periodCompared to+/- 
MRQ0.799TTM0.874-0.076
TTM0.874YOY0.972-0.097
TTM0.8745Y0.935-0.061
5Y0.93510Y0.846+0.089
Compared to industry (Other Industrial Metals & Mining)
PeriodCompanyIndustry (mean)+/- 
MRQ0.7991.700-0.901
TTM0.8741.707-0.833
YOY0.9721.954-0.982
5Y0.9353.533-2.598
10Y0.8468.363-7.517
3rd party ad coffee SUPPORTERis ad-free.

4.4.3. Liquidity of CMOC Group Ltd.

4.4.3. Liquidity
4.4.3.1. Current Ratio

Measures if Cmoc 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 1.52 means the company has $1.52 in assets for each $1 in short-term debts.

Let's take a look of the Current Ratio trends of CMOC Group Ltd:

  • The MRQ is 1.516. The company is able to pay all its short-term debts. +1
  • The TTM is 1.606. The company is able to pay all its short-term debts. +1
Trends
Current periodCompared to+/- 
MRQ1.516TTM1.606-0.090
TTM1.606YOY1.687-0.082
TTM1.6065Y1.525+0.081
5Y1.52510Y1.960-0.435
Compared to industry (Other Industrial Metals & Mining)
PeriodCompanyIndustry (mean)+/- 
MRQ1.5161.950-0.434
TTM1.6062.046-0.440
YOY1.6872.812-1.125
5Y1.5253.920-2.395
10Y1.9604.512-2.552
4.4.3.2. Quick Ratio

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

  • Above 1 is considered healthy but always compare Cmoc to the Other Industrial Metals & Mining industry mean.
  • A Quick Ratio of 1.24 means the company can pay off $1.24 for each $1 in debt (using most liquid assets).

Let's take a look of the Quick Ratio trends of CMOC Group Ltd:

  • The MRQ is 1.238. The company is just able to pay all its short-term debts with the most liquid assets.
  • The TTM is 1.185. The company is just able to pay all its short-term debts with the most liquid assets.
Trends
Current periodCompared to+/- 
MRQ1.238TTM1.185+0.053
TTM1.185YOY1.132+0.053
TTM1.1855Y1.051+0.134
5Y1.05110Y1.502-0.451
Compared to industry (Other Industrial Metals & Mining)
PeriodCompanyIndustry (mean)+/- 
MRQ1.2380.913+0.325
TTM1.1851.159+0.026
YOY1.1321.736-0.604
5Y1.0512.392-1.341
10Y1.5023.407-1.905
3rd party ad coffee SUPPORTERis ad-free.

4.5.4. Solvency of CMOC Group Ltd.

4.5.4. Solvency
4.5.4.1. Debt to Asset Ratio

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

  • Below 1 (100%) is considered healthy but always compare Cmoc to Other Industrial Metals & Mining industry mean.
  • A Debt to Asset Ratio of 0.59 means that Cmoc assets are financed with 59.2% credit (debt) and the remaining percentage (100% - 59.2%) is financed by its owners/shareholders. 

Let's take a look of the Debt to Asset Ratio trends of CMOC Group Ltd:

  • The MRQ is 0.592. The company is able to pay all its debts by selling its assets. +1
  • The TTM is 0.598. The company is able to pay all its debts by selling its assets. +1
Trends
Current periodCompared to+/- 
MRQ0.592TTM0.598-0.006
TTM0.598YOY0.635-0.037
TTM0.5985Y0.626-0.028
5Y0.62610Y0.572+0.054
Compared to industry (Other Industrial Metals & Mining)
PeriodCompanyIndustry (mean)+/- 
MRQ0.5920.200+0.392
TTM0.5980.200+0.398
YOY0.6350.180+0.455
5Y0.6260.228+0.398
10Y0.5720.261+0.311
4.5.4.2. Debt to Equity Ratio

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

  • Below 2 is considered healthy but always compare Cmoc to the Other Industrial Metals & Mining industry mean.
  • A Debt to Equity ratio of 177.4% means that company has $1.77 debt for each $1 in shareholders equity.

Let's take a look of the Debt to Equity Ratio trends of CMOC Group Ltd:

  • The MRQ is 1.774. The company is just able to pay all its debts with equity.
  • The TTM is 1.823. The company is just able to pay all its debts with equity.
Trends
Current periodCompared to+/- 
MRQ1.774TTM1.823-0.050
TTM1.823YOY2.094-0.271
TTM1.8235Y2.032-0.208
5Y2.03210Y1.720+0.312
Compared to industry (Other Industrial Metals & Mining)
PeriodCompanyIndustry (mean)+/- 
MRQ1.7740.182+1.592
TTM1.8230.187+1.636
YOY2.0940.187+1.907
5Y2.0320.238+1.794
10Y1.7200.293+1.427
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 Cmoc generates.

  • Above 15 is considered overpriced but always compare Cmoc to the Other Industrial Metals & Mining industry mean.
  • A PE ratio of 10.64 means the investor is paying $10.64 for every $1 in earnings.

Let's take a look of the Price to Earnings Ratio trends of CMOC Group Ltd:

  • The EOD is 8.586. Based on the earnings, the company is underpriced. +1
  • The MRQ is 10.643. Based on the earnings, the company is underpriced. +1
  • The TTM is 11.163. Based on the earnings, the company is underpriced. +1
Trends
Current periodCompared to+/- 
EOD8.586MRQ10.643-2.057
MRQ10.643TTM11.163-0.520
TTM11.163YOY41.075-29.912
TTM11.1635Y23.242-12.079
5Y23.24210Y31.899-8.657
Compared to industry (Other Industrial Metals & Mining)
PeriodCompanyIndustry (mean)+/- 
EOD8.586-3.577+12.163
MRQ10.643-4.669+15.312
TTM11.163-5.105+16.268
YOY41.075-7.093+48.168
5Y23.242-10.583+33.825
10Y31.899-11.586+43.485
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 CMOC Group Ltd:

  • The EOD is -12.462. Based on how much money comes from the company's main activities, the company is expensive. -2
  • The MRQ is -15.448. Based on how much money comes from the company's main activities, the company is expensive. -2
  • The TTM is -4.606. Based on how much money comes from the company's main activities, the company is expensive. -2
Trends
Current periodCompared to+/- 
EOD-12.462MRQ-15.448+2.986
MRQ-15.448TTM-4.606-10.841
TTM-4.606YOY14.908-19.514
TTM-4.6065Y18.029-22.635
5Y18.02910Y-9.328+27.357
Compared to industry (Other Industrial Metals & Mining)
PeriodCompanyIndustry (mean)+/- 
EOD-12.462-4.807-7.655
MRQ-15.448-5.544-9.904
TTM-4.606-5.880+1.274
YOY14.908-7.722+22.630
5Y18.029-12.193+30.222
10Y-9.328-15.452+6.124
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 Cmoc 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 1.88 means the investor is paying $1.88 for each $1 in book value.

Let's take a look of the Price to Book Ratio trends of CMOC Group Ltd:

  • The EOD is 1.514. Based on the equity, the company is underpriced. +1
  • The MRQ is 1.876. Based on the equity, the company is underpriced. +1
  • The TTM is 1.591. Based on the equity, the company is underpriced. +1
Trends
Current periodCompared to+/- 
EOD1.514MRQ1.876-0.363
MRQ1.876TTM1.591+0.285
TTM1.591YOY1.254+0.337
TTM1.5915Y1.504+0.087
5Y1.50410Y1.859-0.355
Compared to industry (Other Industrial Metals & Mining)
PeriodCompanyIndustry (mean)+/- 
EOD1.5141.105+0.409
MRQ1.8761.241+0.635
TTM1.5911.390+0.201
YOY1.2541.840-0.586
5Y1.5042.538-1.034
10Y1.8593.102-1.243
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 Assets185,879,882
Total Liabilities109,964,952
Total Stockholder Equity61,999,616
 As reported
Total Liabilities 109,964,952
Total Stockholder Equity+ 61,999,616
Total Assets = 185,879,882

Assets

Total Assets185,879,882
Total Current Assets95,678,154
Long-term Assets90,201,728
Total Current Assets
Cash And Cash Equivalents 34,912,919
Short-term Investments 14,389,303
Net Receivables 14,442,527
Inventory 31,868,433
Other Current Assets 64,971
Total Current Assets  (as reported)95,678,154
Total Current Assets  (calculated)95,678,154
+/-0
Long-term Assets
Property Plant Equipment 70,645,437
Goodwill 432,819
Intangible Assets 641,989
Long-term Assets Other 25,103,821
Long-term Assets  (as reported)90,201,728
Long-term Assets  (calculated)96,824,065
+/- 6,622,337

Liabilities & Shareholders' Equity

Total Current Liabilities63,112,476
Long-term Liabilities46,852,475
Total Stockholder Equity61,999,616
Total Current Liabilities
Short-term Debt 36,295,570
Short Long Term Debt 36,130,656
Accounts payable 3,967,002
Other Current Liabilities 22,849,904
Total Current Liabilities  (as reported)63,112,476
Total Current Liabilities  (calculated)99,243,133
+/- 36,130,656
Long-term Liabilities
Long term Debt 17,089,212
Capital Lease Obligations 357,021
Long-term Liabilities Other 3,141
Long-term Liabilities  (as reported)46,852,475
Long-term Liabilities  (calculated)17,449,374
+/- 29,403,102
Total Stockholder Equity
Common Stock4,319,848
Retained Earnings 26,094,915
Other Stockholders Equity 31,584,854
Total Stockholder Equity (as reported)61,999,616
Total Stockholder Equity (calculated)61,999,616
+/-0
Other
Capital Stock4,319,848
Cash and Short Term Investments 49,302,222
Common Stock Shares Outstanding 21,372,635
Liabilities and Stockholders Equity 185,879,882
Net Debt 18,663,970
Net Invested Capital 115,219,485
Net Working Capital 32,565,678
Property Plant and Equipment Gross 100,474,516
Short Long Term Debt Total 53,576,889



6.2. Balance Sheets Structured

Currency in CNY. All numbers in thousands.

 Trend2024-06-302024-03-312023-12-312023-09-302023-06-302023-03-312022-12-312022-09-302022-06-302022-03-312021-12-312021-09-302021-06-302021-03-312020-12-312020-09-302020-06-302020-03-312019-12-312019-09-302019-06-302019-03-312018-12-312018-09-302018-06-302018-03-312017-12-312017-09-302017-06-302017-03-312016-12-312016-09-302016-06-302016-03-312015-12-312015-09-302015-06-302015-03-312014-12-312014-09-302014-06-302014-03-312013-12-312013-09-302013-06-302013-03-312012-12-312012-09-302012-06-302012-03-312011-12-312011-09-302011-06-302011-03-312010-12-312010-06-302009-12-31
> Total Assets 
12,684,397
14,031,160
14,121,422
14,571,997
14,208,824
14,754,124
14,946,124
15,312,792
13,362,437
15,753,797
15,749,315
16,237,783
16,349,702
16,147,239
21,899,139
22,341,312
22,529,720
22,282,406
28,054,876
29,345,587
32,472,302
30,166,175
30,880,528
32,979,681
34,334,397
44,789,493
88,146,839
88,088,331
87,980,415
100,207,157
97,837,246
98,199,737
100,916,206
104,567,978
101,216,117
104,291,544
99,735,535
122,554,480
116,862,226
124,784,824
120,671,609
124,132,222
122,441,250
132,339,433
127,008,283
141,895,425
137,449,773
166,579,325
155,399,498
170,799,324
165,019,220
163,004,547
180,520,702
184,682,980
172,974,531
177,594,836
185,879,882
185,879,882177,594,836172,974,531184,682,980180,520,702163,004,547165,019,220170,799,324155,399,498166,579,325137,449,773141,895,425127,008,283132,339,433122,441,250124,132,222120,671,609124,784,824116,862,226122,554,48099,735,535104,291,544101,216,117104,567,978100,916,20698,199,73797,837,246100,207,15787,980,41588,088,33188,146,83944,789,49334,334,39732,979,68130,880,52830,166,17532,472,30229,345,58728,054,87622,282,40622,529,72022,341,31221,899,13916,147,23916,349,70216,237,78315,749,31515,753,79713,362,43715,312,79214,946,12414,754,12414,208,82414,571,99714,121,42214,031,16012,684,397
   > Total Current Assets 
7,191,820
6,642,651
6,318,364
6,340,454
6,177,517
6,674,739
6,850,694
7,333,825
5,334,588
7,701,144
7,613,406
8,193,714
8,349,764
8,253,731
7,172,620
7,446,878
8,618,262
8,713,386
14,764,857
15,959,621
16,775,906
14,874,869
15,731,760
17,737,932
18,468,354
17,225,152
19,802,956
20,710,957
23,408,366
38,792,439
39,048,798
41,380,736
38,856,952
40,730,940
39,164,384
42,970,344
36,828,514
58,584,864
54,177,505
60,734,739
57,207,258
62,087,669
57,239,646
66,991,656
63,015,733
77,016,125
70,955,882
99,865,627
85,593,921
95,263,430
85,681,792
82,387,085
88,439,460
92,056,340
83,647,583
87,970,213
95,678,154
95,678,15487,970,21383,647,58392,056,34088,439,46082,387,08585,681,79295,263,43085,593,92199,865,62770,955,88277,016,12563,015,73366,991,65657,239,64662,087,66957,207,25860,734,73954,177,50558,584,86436,828,51442,970,34439,164,38440,730,94038,856,95241,380,73639,048,79838,792,43923,408,36620,710,95719,802,95617,225,15218,468,35417,737,93215,731,76014,874,86916,775,90615,959,62114,764,8578,713,3868,618,2627,446,8787,172,6208,253,7318,349,7648,193,7147,613,4067,701,1445,334,5887,333,8256,850,6946,674,7396,177,5176,340,4546,318,3646,642,6517,191,820
       Cash And Cash Equivalents 
2,775,207
2,574,596
2,863,396
2,643,481
2,038,878
2,551,381
2,860,066
3,282,616
1,508,163
3,918,161
2,710,070
2,842,721
2,873,029
2,425,373
1,882,648
2,500,160
3,824,793
3,682,231
9,325,581
8,979,558
8,171,069
8,506,511
10,414,479
13,402,226
13,855,662
13,798,675
9,970,224
10,302,756
12,542,877
25,443,426
26,508,760
27,747,765
26,628,692
29,406,854
26,647,644
30,315,701
24,208,212
15,475,705
15,647,900
20,469,999
18,193,924
20,975,178
16,947,648
23,082,465
19,427,350
27,604,280
24,318,025
34,466,069
29,654,007
38,680,446
32,647,565
30,442,488
35,276,196
36,370,475
30,716,077
31,142,073
34,912,919
34,912,91931,142,07330,716,07736,370,47535,276,19630,442,48832,647,56538,680,44629,654,00734,466,06924,318,02527,604,28019,427,35023,082,46516,947,64820,975,17818,193,92420,469,99915,647,90015,475,70524,208,21230,315,70126,647,64429,406,85426,628,69227,747,76526,508,76025,443,42612,542,87710,302,7569,970,22413,798,67513,855,66213,402,22610,414,4798,506,5118,171,0698,979,5589,325,5813,682,2313,824,7932,500,1601,882,6482,425,3732,873,0292,842,7212,710,0703,918,1611,508,1633,282,6162,860,0662,551,3812,038,8782,643,4812,863,3962,574,5962,775,207
       Short-term Investments 
1,230,000
1,376,979
153,892
64,908
69,193
61,684
61,630
61,554
60,855
10,531
10,891
10,664
9,383
10,067
1,528,001
-124,879
-157,117
-159,314
2,337,292
-111,920
2,031,637
-110,041
4,838
9,078
-120,257
-117,134
55,599
53,331
38,069
36,091
-116,189
-114,060
-116,692
2,224
774,327
20,552
285,752
8,275,242
7,719,450
11,807,417
6,812,821
9,209,946
7,435,129
10,145,780
7,644,893
9,819,915
7,117,298
12,348,716
8,593,656
7,874,865
4,236,793
8,235,290
7,355,636
7,252,836
8,284,638
11,964,139
14,389,303
14,389,30311,964,1398,284,6387,252,8367,355,6368,235,2904,236,7937,874,8658,593,65612,348,7167,117,2989,819,9157,644,89310,145,7807,435,1299,209,9466,812,82111,807,4177,719,4508,275,242285,75220,552774,3272,224-116,692-114,060-116,18936,09138,06953,33155,599-117,134-120,2579,0784,838-110,0412,031,637-111,9202,337,292-159,314-157,117-124,8791,528,00110,0679,38310,66410,89110,53160,85561,55461,63061,68469,19364,908153,8921,376,9791,230,000
       Net Receivables 
0
0
0
2,249,145
2,537,578
2,518,807
2,190,180
2,331,498
2,142,576
2,306,531
2,170,130
2,350,479
2,097,562
2,382,904
2,767,398
2,659,882
3,271,691
3,232,904
2,447,421
2,879,032
2,207,094
1,923,820
1,779,799
2,099,056
2,591,939
2,499,773
3,895,773
4,616,874
4,501,780
6,143,296
5,452,534
6,618,871
5,586,405
4,410,983
4,450,220
4,468,387
3,928,686
10,610,499
6,249,300
7,480,927
6,265,587
3,269,905
2,939,787
3,318,007
3,442,827
3,685,496
6,871,187
9,699,147
13,521,443
14,354,795
10,280,129
9,111,266
10,387,910
10,978,814
13,188,510
10,352,781
14,442,527
14,442,52710,352,78113,188,51010,978,81410,387,9109,111,26610,280,12914,354,79513,521,4439,699,1476,871,1873,685,4963,442,8273,318,0072,939,7873,269,9056,265,5877,480,9276,249,30010,610,4993,928,6864,468,3874,450,2204,410,9835,586,4056,618,8715,452,5346,143,2964,501,7804,616,8743,895,7732,499,7732,591,9392,099,0561,779,7991,923,8202,207,0942,879,0322,447,4213,232,9043,271,6912,659,8822,767,3982,382,9042,097,5622,350,4792,170,1302,306,5312,142,5762,331,4982,190,1802,518,8072,537,5782,249,145000
       Inventory 
849,011
1,079,487
1,442,875
1,286,746
1,377,972
1,423,206
1,646,118
1,562,531
1,581,673
1,436,961
1,310,299
1,149,425
961,460
849,656
820,996
878,437
489,000
441,284
432,755
489,055
648,865
624,223
592,504
497,185
466,281
422,730
5,082,767
5,089,578
5,178,155
5,394,600
5,705,500
5,663,945
6,148,478
6,461,405
6,615,915
6,679,506
6,965,563
20,476,520
20,730,674
19,023,079
21,813,650
21,167,288
21,170,189
22,889,414
24,219,215
26,002,494
26,959,964
31,592,000
27,045,885
29,794,886
32,254,722
29,537,766
32,763,235
34,872,911
31,430,496
30,226,108
31,868,433
31,868,43330,226,10831,430,49634,872,91132,763,23529,537,76632,254,72229,794,88627,045,88531,592,00026,959,96426,002,49424,219,21522,889,41421,170,18921,167,28821,813,65019,023,07920,730,67420,476,5206,965,5636,679,5066,615,9156,461,4056,148,4785,663,9455,705,5005,394,6005,178,1555,089,5785,082,767422,730466,281497,185592,504624,223648,865489,055432,755441,284489,000878,437820,996849,656961,4601,149,4251,310,2991,436,9611,581,6731,562,5311,646,1181,423,2061,377,9721,286,7461,442,8751,079,487849,011
       Other Current Assets 
2,337,602
1,611,589
1,858,201
96,174
153,896
119,660
92,701
95,625
41,321
28,961
1,412,015
1,840,424
2,408,330
2,585,732
1,701,577
1,408,399
1,032,778
1,356,967
2,559,100
3,611,975
3,717,241
3,820,314
2,940,140
1,730,387
1,554,472
503,974
798,593
648,417
1,147,486
1,775,025
1,382,004
1,350,156
493,377
449,474
1,450,605
1,486,199
1,440,302
3,746,899
3,830,180
1,953,318
4,121,275
7,465,352
8,746,130
7,555,990
8,274,919
9,903,939
5,689,408
11,759,695
6,778,931
4,558,439
6,262,583
5,060,276
2,656,483
2,581,304
27,862
4,285,111
64,971
64,9714,285,11127,8622,581,3042,656,4835,060,2766,262,5834,558,4396,778,93111,759,6955,689,4089,903,9398,274,9197,555,9908,746,1307,465,3524,121,2751,953,3183,830,1803,746,8991,440,3021,486,1991,450,605449,474493,3771,350,1561,382,0041,775,0251,147,486648,417798,593503,9741,554,4721,730,3872,940,1403,820,3143,717,2413,611,9752,559,1001,356,9671,032,7781,408,3991,701,5772,585,7322,408,3301,840,4241,412,01528,96141,32195,62592,701119,660153,89696,1741,858,2011,611,5892,337,602
   > Long-term Assets 
5,492,577
7,388,509
7,803,058
8,231,543
8,031,306
8,079,385
8,095,430
7,978,967
8,027,848
8,052,653
8,135,910
8,044,069
7,999,938
7,893,508
14,726,519
14,894,434
13,911,458
13,569,020
13,290,020
13,385,966
15,696,396
15,291,306
15,148,769
15,241,749
15,866,042
27,564,341
68,343,882
67,377,374
64,572,049
61,414,718
58,788,448
56,819,001
62,059,254
63,837,038
62,051,733
61,321,200
62,907,021
63,969,616
62,684,722
64,050,085
63,464,352
62,044,553
65,201,604
65,347,777
63,992,550
64,879,300
66,493,891
66,713,698
69,805,576
75,535,894
79,337,427
80,617,461
92,081,243
92,626,640
89,326,947
89,624,623
90,201,728
90,201,72889,624,62389,326,94792,626,64092,081,24380,617,46179,337,42775,535,89469,805,57666,713,69866,493,89164,879,30063,992,55065,347,77765,201,60462,044,55363,464,35264,050,08562,684,72263,969,61662,907,02161,321,20062,051,73363,837,03862,059,25456,819,00158,788,44861,414,71864,572,04967,377,37468,343,88227,564,34115,866,04215,241,74915,148,76915,291,30615,696,39613,385,96613,290,02013,569,02013,911,45814,894,43414,726,5197,893,5087,999,9388,044,0698,135,9108,052,6538,027,8487,978,9678,095,4308,079,3858,031,3068,231,5437,803,0587,388,5095,492,577
       Property Plant Equipment 
4,304,002
4,247,536
4,547,601
4,218,839
4,008,756
3,879,773
4,012,177
3,992,381
4,037,365
4,015,440
4,021,709
4,033,168
4,001,093
3,991,443
6,369,892
6,390,010
5,807,721
5,614,203
5,356,027
5,148,545
4,801,578
4,799,815
4,973,928
5,009,300
4,962,431
5,007,149
27,968,280
27,485,138
26,528,969
25,772,515
25,185,043
23,971,355
24,889,725
25,408,323
25,514,340
25,123,583
25,987,112
26,743,375
27,173,203
27,316,882
27,725,662
27,196,718
27,775,098
27,884,644
27,280,813
28,052,427
29,200,011
30,260,974
33,228,193
37,797,580
41,979,141
43,026,191
46,976,876
48,224,065
47,757,092
46,683,983
70,645,437
70,645,43746,683,98347,757,09248,224,06546,976,87643,026,19141,979,14137,797,58033,228,19330,260,97429,200,01128,052,42727,280,81327,884,64427,775,09827,196,71827,725,66227,316,88227,173,20326,743,37525,987,11225,123,58325,514,34025,408,32324,889,72523,971,35525,185,04325,772,51526,528,96927,485,13827,968,2805,007,1494,962,4315,009,3004,973,9284,799,8154,801,5785,148,5455,356,0275,614,2035,807,7216,390,0106,369,8923,991,4434,001,0934,033,1684,021,7094,015,4404,037,3653,992,3814,012,1773,879,7734,008,7564,218,8394,547,6014,247,5364,304,002
       Goodwill 
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
1,114,804
1,108,926
1,088,851
1,066,750
833,594
802,198
844,104
877,605
674,887
660,173
683,532
647,140
659,468
660,264
573,077
551,267
396,265
399,083
392,330
393,866
387,204
385,534
407,592
431,180
422,969
417,327
438,832
436,038
430,141
430,888
432,819
432,819430,888430,141436,038438,832417,327422,969431,180407,592385,534387,204393,866392,330399,083396,265551,267573,077660,264659,468647,140683,532660,173674,887877,605844,104802,198833,5941,066,7501,088,8511,108,9261,114,80400000000000000000000000000
       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
5,912,789
0
4,807,228
0
4,383,273
0
6,668,423
0
7,080,840
0
7,521,892
0
5,475,296
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0000000000000000005,475,29607,521,89207,080,84006,668,42304,383,27304,807,22805,912,78900000000000000000000000000
       Intangible Assets 
0
0
0
843,264
2,020,760
2,041,447
2,022,026
2,011,601
2,028,341
2,017,984
2,057,652
2,041,610
2,050,409
2,048,987
4,425,900
4,427,299
4,078,064
3,971,956
3,915,838
3,875,331
3,788,854
3,830,453
3,836,027
3,778,160
3,845,284
3,811,266
24,501,314
24,142,933
23,387,559
22,345,784
21,536,182
20,495,140
21,399,743
21,834,810
20,931,052
20,453,047
20,562,127
21,025,342
20,446,930
20,442,896
20,002,902
18,887,256
21,511,519
21,258,408
20,473,698
20,088,082
19,398,989
18,971,318
19,605,477
20,226,730
19,447,513
19,196,680
25,567,714
24,917,146
22,960,385
22,602,064
641,989
641,98922,602,06422,960,38524,917,14625,567,71419,196,68019,447,51320,226,73019,605,47718,971,31819,398,98920,088,08220,473,69821,258,40821,511,51918,887,25620,002,90220,442,89620,446,93021,025,34220,562,12720,453,04720,931,05221,834,81021,399,74320,495,14021,536,18222,345,78423,387,55924,142,93324,501,3143,811,2663,845,2843,778,1603,836,0273,830,4533,788,8543,875,3313,915,8383,971,9564,078,0644,427,2994,425,9002,048,9872,050,4092,041,6102,057,6522,017,9842,028,3412,011,6012,022,0262,041,4472,020,760843,264000
       Long-term Assets Other 
2,104,398
2,469,130
1,586,713
1,370,109
282,685
275,394
282,226
279,602
277,217
225,832
255,602
262,667
209,033
205,818
3,720,246
2,097,189
2,114,189
2,128,889
4,563,051
2,102,878
4,885,755
2,785,465
2,297,043
2,350,296
2,614,748
14,152,946
10,190,860
10,141,030
9,152,178
7,758,575
6,429,463
6,204,281
8,664,965
9,330,061
8,302,522
7,529,355
7,953,315
16,314,864
16,003,767
20,942,860
15,253,955
35,102,770
36,068,675
9,382,713
9,496,440
9,935,391
18,407,637
22,823,022
18,641,247
18,327,382
15,109,896
19,411,190
19,477,376
19,155,004
19,362,674
24,389,547
25,103,821
25,103,82124,389,54719,362,67419,155,00419,477,37619,411,19015,109,89618,327,38218,641,24722,823,02218,407,6379,935,3919,496,4409,382,71336,068,67535,102,77015,253,95520,942,86016,003,76716,314,8647,953,3157,529,3558,302,5229,330,0618,664,9656,204,2816,429,4637,758,5759,152,17810,141,03010,190,86014,152,9462,614,7482,350,2962,297,0432,785,4654,885,7552,102,8784,563,0512,128,8892,114,1892,097,1893,720,246205,818209,033262,667255,602225,832277,217279,602282,226275,394282,6851,370,1091,586,7132,469,1302,104,398
> Total Liabilities 
1,393,623
2,734,098
2,132,583
2,190,802
3,520,057
3,691,217
3,687,137
3,749,673
1,355,048
2,945,302
3,377,921
3,637,898
4,014,170
3,514,518
9,006,486
8,953,541
9,367,953
8,660,051
12,910,343
14,013,481
17,776,193
12,375,525
13,063,837
14,947,931
16,561,455
26,507,745
53,809,912
53,162,120
61,579,606
55,324,161
51,928,112
51,506,124
53,033,958
54,600,606
51,618,182
55,098,947
51,734,340
73,508,051
67,366,630
75,185,579
71,133,617
83,761,087
75,106,395
84,964,657
80,042,640
93,544,387
89,185,560
117,122,628
99,380,023
109,637,476
102,981,803
102,063,104
117,116,129
117,649,207
101,012,356
102,914,175
109,964,952
109,964,952102,914,175101,012,356117,649,207117,116,129102,063,104102,981,803109,637,47699,380,023117,122,62889,185,56093,544,38780,042,64084,964,65775,106,39583,761,08771,133,61775,185,57967,366,63073,508,05151,734,34055,098,94751,618,18254,600,60653,033,95851,506,12451,928,11255,324,16161,579,60653,162,12053,809,91226,507,74516,561,45514,947,93113,063,83712,375,52517,776,19314,013,48112,910,3438,660,0519,367,9538,953,5419,006,4863,514,5184,014,1703,637,8983,377,9212,945,3021,355,0483,749,6733,687,1373,691,2173,520,0572,190,8022,132,5832,734,0981,393,623
   > Total Current Liabilities 
1,274,150
2,630,210
2,055,089
1,867,998
1,178,846
1,368,984
3,366,800
3,423,941
1,286,465
872,135
1,305,634
1,564,638
1,941,296
1,441,992
2,044,019
1,914,799
2,319,536
1,980,500
2,999,874
4,159,270
11,628,596
6,196,340
8,768,935
8,772,531
9,346,131
11,580,313
15,981,675
15,899,965
17,563,230
13,253,448
13,503,108
14,740,674
16,760,504
17,957,550
15,978,737
19,500,656
19,551,977
41,241,726
34,575,366
42,059,731
37,760,594
41,877,320
42,357,935
51,184,803
47,040,290
55,391,562
50,660,069
73,792,629
48,934,635
56,474,913
50,061,117
47,560,133
54,646,066
59,147,257
48,980,272
53,555,636
63,112,476
63,112,47653,555,63648,980,27259,147,25754,646,06647,560,13350,061,11756,474,91348,934,63573,792,62950,660,06955,391,56247,040,29051,184,80342,357,93541,877,32037,760,59442,059,73134,575,36641,241,72619,551,97719,500,65615,978,73717,957,55016,760,50414,740,67413,503,10813,253,44817,563,23015,899,96515,981,67511,580,3139,346,1318,772,5318,768,9356,196,34011,628,5964,159,2702,999,8741,980,5002,319,5361,914,7992,044,0191,441,9921,941,2961,564,6381,305,634872,1351,286,4653,423,9413,366,8001,368,9841,178,8461,867,9982,055,0892,630,2101,274,150
       Short-term Debt 
0
0
0
705,696
285,838
347,841
2,364,275
2,261,600
661,051
275,547
272,321
303,933
653,585
469,238
615,053
588,014
720,195
538,881
884,227
2,171,299
7,833,004
4,000,034
5,401,099
5,434,537
4,751,597
6,524,776
6,956,931
6,476,028
7,675,620
5,734,786
6,275,949
6,820,775
8,160,637
9,340,606
7,517,992
11,097,264
10,925,797
23,600,079
22,338,129
25,871,709
23,208,715
21,844,876
23,092,419
29,657,035
26,139,713
32,908,052
31,866,282
42,171,488
25,435,548
32,920,931
27,012,547
24,225,457
28,508,662
36,337,624
28,724,250
24,747,520
36,295,570
36,295,57024,747,52028,724,25036,337,62428,508,66224,225,45727,012,54732,920,93125,435,54842,171,48831,866,28232,908,05226,139,71329,657,03523,092,41921,844,87623,208,71525,871,70922,338,12923,600,07910,925,79711,097,2647,517,9929,340,6068,160,6376,820,7756,275,9495,734,7867,675,6206,476,0286,956,9316,524,7764,751,5975,434,5375,401,0994,000,0347,833,0042,171,299884,227538,881720,195588,014615,053469,238653,585303,933272,321275,547661,0512,261,6002,364,275347,841285,838705,696000
       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
35,185,982
0
42,030,444
0
4,780,399
0
6,076,408
0
2,922,422
8,433,030
7,804,065
20,091,515
18,589,026
20,346,022
17,975,338
20,313,597
20,464,481
28,927,842
25,457,861
31,880,623
26,911,900
38,429,079
20,613,090
28,419,829
20,107,510
19,789,127
23,998,217
32,358,194
29,698,856
24,747,520
36,130,656
36,130,65624,747,52029,698,85632,358,19423,998,21719,789,12720,107,51028,419,82920,613,09038,429,07926,911,90031,880,62325,457,86128,927,84220,464,48120,313,59717,975,33820,346,02218,589,02620,091,5157,804,0658,433,0302,922,42206,076,40804,780,399042,030,444035,185,98200000000000000000000000000
       Accounts payable 
158,321
719,534
1,101,820
475,132
377,123
373,500
518,881
528,382
308,939
319,164
343,582
711,067
202,090
249,530
225,296
249,230
234,091
282,648
349,694
234,061
818,387
909,798
1,020,106
884,105
997,358
822,883
1,401,508
1,375,508
1,208,003
901,108
1,000,436
1,109,136
1,110,189
1,095,795
1,148,073
1,280,115
1,303,786
6,330,093
2,177,730
1,722,835
2,097,647
2,725,087
1,504,852
1,669,436
1,954,514
2,252,413
4,166,272
4,987,520
3,918,199
4,058,866
3,956,724
4,203,479
3,951,986
3,618,353
3,476,840
3,488,483
3,967,002
3,967,0023,488,4833,476,8403,618,3533,951,9864,203,4793,956,7244,058,8663,918,1994,987,5204,166,2722,252,4131,954,5141,669,4361,504,8522,725,0872,097,6471,722,8352,177,7306,330,0931,303,7861,280,1151,148,0731,095,7951,110,1891,109,1361,000,436901,1081,208,0031,375,5081,401,508822,883997,358884,1051,020,106909,798818,387234,061349,694282,648234,091249,230225,296249,530202,090711,067343,582319,164308,939528,382518,881373,500377,123475,1321,101,820719,534158,321
       Other Current Liabilities 
1,115,829
1,910,676
953,269
139,144
158,486
171,883
192,268
252,219
134,474
65,775
65,458
103,053
104,919
71,586
82,030
104,286
85,923
61,370
93,433
45,884
87,698
102,662
561,678
1,076,912
1,098,922
1,091,375
2,760,765
2,568,283
2,343,288
417,349
198,869
315,225
500,320
1,373,704
130,542
153,707
1,133,185
2,132,450
1,167,804
3,186,319
2,153,660
10,988,325
11,573,859
16,189,749
14,201,993
15,618,040
429,943
26,633,621
19,580,889
19,495,116
19,091,846
19,131,197
3,420,290
784,828
16,779,183
6,924,546
22,849,904
22,849,9046,924,54616,779,183784,8283,420,29019,131,19719,091,84619,495,11619,580,88926,633,621429,94315,618,04014,201,99316,189,74911,573,85910,988,3252,153,6603,186,3191,167,8042,132,4501,133,185153,707130,5421,373,704500,320315,225198,869417,3492,343,2882,568,2832,760,7651,091,3751,098,9221,076,912561,678102,66287,69845,88493,43361,37085,923104,28682,03071,586104,919103,05365,45865,775134,474252,219192,268171,883158,486139,144953,2691,910,6761,115,829
   > Long-term Liabilities 
119,473
103,888
77,494
322,804
2,341,211
2,322,233
320,337
325,732
68,583
2,073,166
2,072,287
2,073,260
2,072,874
2,072,525
6,962,467
7,038,741
7,048,417
6,679,552
9,910,469
9,854,212
6,147,597
6,179,185
4,294,902
6,175,400
7,215,324
14,927,432
37,828,237
37,262,155
44,016,377
42,070,714
38,425,004
36,765,451
36,273,454
36,643,056
35,639,445
35,598,291
32,182,363
32,266,325
32,791,265
33,125,848
33,373,023
33,295,870
32,748,460
33,779,855
33,002,351
38,152,824
38,525,491
43,329,999
50,445,387
53,162,563
52,920,686
54,502,971
62,470,063
58,501,951
52,032,084
49,358,540
46,852,475
46,852,47549,358,54052,032,08458,501,95162,470,06354,502,97152,920,68653,162,56350,445,38743,329,99938,525,49138,152,82433,002,35133,779,85532,748,46033,295,87033,373,02333,125,84832,791,26532,266,32532,182,36335,598,29135,639,44536,643,05636,273,45436,765,45138,425,00442,070,71444,016,37737,262,15537,828,23714,927,4327,215,3246,175,4004,294,9026,179,1856,147,5979,854,2129,910,4696,679,5527,048,4177,038,7416,962,4672,072,5252,072,8742,073,2602,072,2872,073,16668,583325,732320,3372,322,2332,341,211322,80477,494103,888119,473
       Long term Debt Total 
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
21,982,562
21,675,484
21,645,741
21,786,069
0
19,566,557
19,239,392
20,627,708
20,162,330
16,121,639
14,994,517
17,193,482
23,059,083
24,781,149
21,334,521
22,503,070
25,894,703
0
0
0
0
000025,894,70322,503,07021,334,52124,781,14923,059,08317,193,48214,994,51716,121,63920,162,33020,627,70819,239,39219,566,557021,786,06921,645,74121,675,48421,982,562000000000000000000000000000000000000
       Other Liabilities 
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
12,081,768
0
11,644,135
0
14,005,548
0
13,812,981
0
13,419,278
0
10,005,045
10,347,258
10,940,799
10,887,569
10,140,450
13,259,670
13,101,220
13,152,147
12,450,347
21,640,144
23,173,389
26,136,517
27,120,844
28,133,494
31,586,165
31,999,902
36,575,360
0
0
0
0
000036,575,36031,999,90231,586,16528,133,49427,120,84426,136,51723,173,38921,640,14412,450,34713,152,14713,101,22013,259,67010,140,45010,887,56910,940,79910,347,25810,005,045013,419,278013,812,981014,005,548011,644,135012,081,76800000000000000000000000000
       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
115,247
0
154,302
0
116,189
0
116,692
0
129,023
0
123,137
0
136,987
0
136,098
0
127,534
119,931
112,376
174,555
178,844
173,497
242,422
229,598
217,667
207,649
0
0
0
0
0
00000207,649217,667229,598242,422173,497178,844174,555112,376119,931127,5340136,0980136,9870123,1370129,0230116,6920116,1890154,3020115,24700000000000000000000000000
> Total Stockholder Equity
10,970,502
11,000,125
11,543,956
11,531,685
9,822,782
10,185,318
10,390,133
10,691,958
11,148,429
11,944,413
11,541,535
11,790,629
11,582,229
11,898,758
12,178,276
12,679,930
12,637,968
13,106,181
14,633,574
14,833,786
14,210,391
17,311,890
17,353,481
17,574,608
17,319,741
17,833,495
18,738,058
19,333,095
18,708,920
37,278,508
38,157,183
38,918,469
39,555,352
41,271,696
40,948,874
40,764,983
39,372,661
40,212,226
40,802,774
40,808,882
40,732,237
40,371,135
38,891,781
38,656,029
38,345,226
39,466,453
39,845,287
40,980,537
46,489,670
50,855,934
51,698,562
50,778,328
52,780,211
54,408,679
59,540,270
61,976,352
61,999,616
61,999,61661,976,35259,540,27054,408,67952,780,21150,778,32851,698,56250,855,93446,489,67040,980,53739,845,28739,466,45338,345,22638,656,02938,891,78140,371,13540,732,23740,808,88240,802,77440,212,22639,372,66140,764,98340,948,87441,271,69639,555,35238,918,46938,157,18337,278,50818,708,92019,333,09518,738,05817,833,49517,319,74117,574,60817,353,48117,311,89014,210,39114,833,78614,633,57413,106,18112,637,96812,679,93012,178,27611,898,75811,582,22911,790,62911,541,53511,944,41311,148,42910,691,95810,390,13310,185,3189,822,78211,531,68511,543,95611,000,12510,970,502
   Common Stock
0
0
0
975,234
975,234
975,234
975,234
975,234
975,234
1,015,234
1,015,234
1,015,234
1,015,234
1,015,234
1,015,234
1,015,234
1,015,234
1,015,234
1,015,234
1,015,234
1,028,946
1,125,813
3,377,440
3,377,440
3,377,440
3,377,440
3,377,440
3,377,440
3,377,440
4,319,848
4,319,848
4,319,848
4,319,848
4,319,848
4,319,848
4,319,848
4,319,848
4,319,848
4,319,848
4,319,848
4,319,848
4,319,848
4,319,848
4,319,848
4,319,848
4,319,848
4,319,848
4,319,848
4,319,848
4,319,848
4,319,848
4,319,848
4,319,848
4,319,848
4,319,848
4,319,848
4,319,848
4,319,8484,319,8484,319,8484,319,8484,319,8484,319,8484,319,8484,319,8484,319,8484,319,8484,319,8484,319,8484,319,8484,319,8484,319,8484,319,8484,319,8484,319,8484,319,8484,319,8484,319,8484,319,8484,319,8484,319,8484,319,8484,319,8484,319,8484,319,8483,377,4403,377,4403,377,4403,377,4403,377,4403,377,4403,377,4401,125,8131,028,9461,015,2341,015,2341,015,2341,015,2341,015,2341,015,2341,015,2341,015,2341,015,2341,015,2341,015,234975,234975,234975,234975,234975,234975,234000
   Retained Earnings Total Equity000000000000000000000000000000000000000000000000000000000
   Accumulated Other Comprehensive Income 
-752,410
0
-994,012
0
0
0
-1,825,584
0
-2,007,516
0
-2,149,591
115,395
-2,342,441
8,243,858
-2,514,357
8,375,869
-2,707,008
8,424,994
-2,974,736
9,488,923
-2,915,576
12,533,291
-3,095,669
-437,257
-3,391,695
-198,601
-3,902,141
11,009,547
-5,511,485
27,596,280
-6,643,350
26,562,990
-7,655,421
19,456
-8,997,318
-1,302,026
-10,171,272
-401,156
-11,050,631
-910,308
-12,230,365
-1,580,487
-12,626,960
-4,828,676
-5,741,633
-5,193,513
-6,405,740
-7,089,577
-1,895,665
1,248,046
1,317,535
63,870
3,459,238
3,340,395
2,714,574
3,071,789
0
03,071,7892,714,5743,340,3953,459,23863,8701,317,5351,248,046-1,895,665-7,089,577-6,405,740-5,193,513-5,741,633-4,828,676-12,626,960-1,580,487-12,230,365-910,308-11,050,631-401,156-10,171,272-1,302,026-8,997,31819,456-7,655,42126,562,990-6,643,35027,596,280-5,511,48511,009,547-3,902,141-198,601-3,391,695-437,257-3,095,66912,533,291-2,915,5769,488,923-2,974,7368,424,994-2,707,0088,375,869-2,514,3578,243,858-2,342,441115,395-2,149,5910-2,007,5160-1,825,584000-994,0120-752,410
   Capital Surplus 
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
27,582,795
27,582,795
27,582,795
27,582,795
27,582,795
27,582,795
27,582,795
27,582,795
27,494,990
27,522,016
27,645,856
27,672,881
27,654,673
27,669,796
27,681,918
27,698,229
27,680,471
0
0
0
0
000027,680,47127,698,22927,681,91827,669,79627,654,67327,672,88127,645,85627,522,01627,494,99027,582,79527,582,79527,582,79527,582,79527,582,79527,582,79527,582,79527,582,795000000000000000000000000000000000000
   Treasury Stock0000000000-876,357-795,719-192,240-193,840-193,840000000000000000000000000000000000000000000
   Other Stockholders Equity 
11,722,912
11,000,125
10,342,328
8,279,463
8,234,181
8,236,934
10,192,387
8,387,192
10,411,942
8,951,309
11,034,346
8,807,875
11,272,140
704,898
11,470,789
704,898
11,828,913
704,898
13,272,875
704,898
13,327,028
704,898
14,084,734
11,069,100
14,257,293
11,307,756
15,753,971
840,099
17,090,090
840,103
34,963,244
968,187
35,523,849
28,550,986
36,944,220
27,441,165
38,109,887
28,342,035
39,451,967
27,959,314
40,482,111
-1,580,487
-3,585,459
-4,828,676
-5,741,633
-5,193,513
21,827,130
21,170,318
25,847,927
27,808,145
28,041,285
28,057,596
28,098,315
28,105,656
28,528,119
28,535,297
31,584,854
31,584,85428,535,29728,528,11928,105,65628,098,31528,057,59628,041,28527,808,14525,847,92721,170,31821,827,130-5,193,513-5,741,633-4,828,676-3,585,459-1,580,48740,482,11127,959,31439,451,96728,342,03538,109,88727,441,16536,944,22028,550,98635,523,849968,18734,963,244840,10317,090,090840,09915,753,97111,307,75614,257,29311,069,10014,084,734704,89813,327,028704,89813,272,875704,89811,828,913704,89811,470,789704,89811,272,1408,807,87511,034,3468,951,30910,411,9428,387,19210,192,3878,236,9348,234,1818,279,46310,342,32811,000,12511,722,912



6.3. Balance Sheets

Currency in CNY. All numbers in thousands.