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

XiAn Typical Industries Co Ltd
Buy, Hold or Sell?

Let's analyze XiAn Typical Industries Co Ltd together

I guess you are interested in XiAn Typical Industries 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 XiAn Typical Industries 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 XiAn Typical Industries Co Ltd

I send you an email if I find something interesting about XiAn Typical Industries Co Ltd.

1. Quick Overview

1.1. Quick analysis of XiAn Typical Industries Co Ltd (30 sec.)










1.2. What can you expect buying and holding a share of XiAn Typical Industries 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
¥2.38
Expected worth in 1 year
¥1.87
How sure are you?
22.5%

+ What do you gain per year?

Total Gains per Share
¥-0.51
Return On Investment
-8.6%

For what price can you sell your share?

Current Price per Share
¥5.85
Expected price per share
¥3.79 - ¥8.35
How sure are you?
50%
3rd party ad coffee SUPPORTERis ad-free.

2. Detailed Analysis

2.1. Valuation of XiAn Typical Industries Co Ltd (5 min.)




Live pricePrice per Share (EOD)
¥5.85
Intrinsic Value Per Share
¥-7.10 - ¥-8.56
Total Value Per Share
¥-4.72 - ¥-6.18

2.2. Growth of XiAn Typical Industries Co Ltd (5 min.)




Is XiAn Typical Industries Co Ltd growing?

Current yearPrevious yearGrowGrow %
How rich?$113.2m$147.5m-$27.8m-23.2%

How much money is XiAn Typical Industries Co Ltd making?

Current yearPrevious yearGrowGrow %
Making money-$6m-$4.4m-$1.6m-27.2%
Net Profit Margin-39.8%-29.2%--

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

2.3. Financial Health of XiAn Typical Industries Co Ltd (5 min.)




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




  Industry Rankings (Specialty Industrial Machinery)  


Richest
#491 / 730

Most Revenue
#604 / 730

Most Profit
#677 / 730

Most Efficient
#688 / 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 XiAn Typical Industries Co Ltd?

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

First you should know what it really means to hold a share of XiAn Typical Industries Co Ltd. And how you can make/lose money.

Speculation

The Price per Share of XiAn Typical Industries Co Ltd is ¥5.85. 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 XiAn Typical Industries 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 XiAn Typical Industries 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 ¥2.38. Based on the TTM, the Book Value Change Per Share is ¥-0.13 per quarter. Based on the YOY, the Book Value Change Per Share is ¥-0.11 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 XiAn Typical Industries 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 Eps0.00-0.1%-0.02-0.3%-0.02-0.3%-0.01-0.2%0.000.0%
Usd Book Value Change Per Share0.00-0.1%-0.02-0.3%-0.02-0.3%-0.01-0.2%0.00-0.1%
Usd Dividend Per Share0.000.0%0.000.0%0.000.0%0.000.0%0.000.0%
Usd Total Gains Per Share0.00-0.1%-0.02-0.3%-0.02-0.3%-0.01-0.1%0.00-0.1%
Usd Price Per Share0.47-0.68-0.73-0.66-0.85-
Price to Earnings Ratio-28.99--19.44--31.83--12.02--7.07-
Price-to-Total Gains Ratio-106.71--77.59--309.99--5.00--327.11-
Price to Book Ratio1.45-1.95-1.71-1.53-1.83-
Price-to-Total Gains Ratio-106.71--77.59--309.99--5.00--327.11-

When do you get the money?

Usd Investment
$.00
Usd Price Per Share0.80613
Number of shares1240
Gains per QuarterTrailing 12 Months5 Year
Usd Dividend Per Share0.000.00
Usd Book Value Change Per Share-0.02-0.01
Usd Total Gains Per Share-0.02-0.01
Gains per Quarter (1240 shares)-21.58-9.60
Gains per Year (1240 shares)-86.32-38.39
YearsReturn on Investment (TTM)Return on Investment (5Y)
 DividendBook Value gainTotal gainsDividendBook Value gainTotal gains
Broker costs---10---10
11-87-965-44-48
21-174-18210-87-86
32-261-26815-131-124
42-348-35421-174-162
53-435-44026-218-200
64-522-52631-261-238
74-608-61236-305-276
85-695-69841-348-314
95-782-78446-392-352
106-869-87051-435-390

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 Share0.04.00.00.0%0.012.00.00.0%3.017.00.015.0%7.021.012.017.5%45.021.024.050.0%
Book Value Change Per Share0.04.00.00.0%0.012.00.00.0%4.016.00.020.0%8.032.00.020.0%41.049.00.045.6%
Dividend per Share4.00.00.0100.0%12.00.00.0100.0%20.00.00.0100.0%40.00.00.0100.0%64.00.026.071.1%
Total Gains per Share0.04.00.00.0%0.012.00.00.0%5.015.00.025.0%9.031.00.022.5%45.045.00.050.0%
3rd party ad coffee SUPPORTERis ad-free.

3.2. Key Performance Indicators

The key performance indicators of XiAn Typical Industries 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---0.034-0.127+279%-0.113+236%-0.064+90%-0.030-11%
Book Value Per Share--2.3762.512-5%3.095-23%3.214-26%3.397-30%
Current Ratio--2.4372.586-6%2.824-14%2.737-11%1.853+31%
Debt To Asset Ratio--0.3700.349+6%0.315+18%0.339+9%0.284+30%
Debt To Equity Ratio--0.6240.569+10%0.490+27%0.570+10%0.443+41%
Dividend Per Share--0.0010.001+46%0.002-35%0.008-83%0.005-74%
Enterprise Value--706492766.6101236125698.598-43%1333656896.755-47%1068558129.047-34%1656947912.305-57%
Eps---0.030-0.127+328%-0.120+303%-0.066+122%-0.019-35%
Ev To Ebitda Ratio--infinfnan%-45.048nan%infnan%infnan%
Ev To Sales Ratio--1.5162.719-44%2.663-43%1.739-13%2.627-42%
Free Cash Flow Per Share---0.010-0.022+109%0.010-208%-0.034+222%-0.044+324%
Free Cash Flow To Equity Per Share---0.010-0.022+109%-0.125+1093%-0.002-80%-0.021+96%
Gross Profit Margin--1.0001.0000%1.0000%1.0000%0.700+43%
Intrinsic Value_10Y_max---8.561--------
Intrinsic Value_10Y_min---7.101--------
Intrinsic Value_1Y_max---0.116--------
Intrinsic Value_1Y_min---0.113--------
Intrinsic Value_3Y_max---0.913--------
Intrinsic Value_3Y_min---0.860--------
Intrinsic Value_5Y_max---2.393--------
Intrinsic Value_5Y_min---2.172--------
Market Cap2024158406.400+41%1190274344.9601700639071.360-30%1826067690.560-35%1666384082.944-29%2140071751.040-44%
Net Profit Margin---0.088-0.398+352%-0.292+231%-0.192+118%-0.066-25%
Operating Margin----0%-0.3700%-0.1040%-0.0650%
Operating Ratio--1.9441.992-2%1.901+2%1.891+3%1.478+31%
Pb Ratio2.462+41%1.4481.952-26%1.712-15%1.532-5%1.828-21%
Pe Ratio-49.302-70%-28.991-19.440-33%-31.826+10%-12.018-59%-7.068-76%
Price Per Share5.850+41%3.4404.915-30%5.278-35%4.816-29%6.185-44%
Price To Free Cash Flow Ratio-139.519-70%-82.042-17.868-78%33.417-346%-11.163-86%-7.142-91%
Price To Total Gains Ratio-181.466-70%-106.708-77.592-27%-309.991+191%-5.002-95%-327.108+207%
Quick Ratio--1.1881.141+4%1.434-17%1.103+8%1.079+10%
Return On Assets---0.008-0.033+322%-0.021+168%-0.014+83%-0.004-44%
Return On Equity---0.013-0.054+309%-0.032+145%-0.022+68%-0.007-45%
Total Gains Per Share---0.032-0.126+292%-0.111+244%-0.056+74%-0.025-23%
Usd Book Value--113295212.858119757072.982-5%147591530.272-23%153253304.912-26%161981925.647-30%
Usd Book Value Change Per Share---0.005-0.018+279%-0.016+236%-0.009+90%-0.004-11%
Usd Book Value Per Share--0.3270.346-5%0.427-23%0.443-26%0.468-30%
Usd Dividend Per Share--0.0000.000+46%0.000-35%0.001-83%0.001-74%
Usd Enterprise Value--97354703.239170338121.267-43%183777920.373-47%147247310.183-34%228327422.316-57%
Usd Eps---0.004-0.017+328%-0.016+303%-0.009+122%-0.003-35%
Usd Free Cash Flow---499805.003-1045082.943+109%464187.014-208%-1611092.020+222%-1377748.202+176%
Usd Free Cash Flow Per Share---0.001-0.003+109%0.001-208%-0.005+222%-0.006+324%
Usd Free Cash Flow To Equity Per Share---0.001-0.003+109%-0.017+1093%0.000-80%-0.003+96%
Usd Market Cap278929028.402+41%164019804.735234348064.033-30%251632127.759-35%229627726.630-29%294901887.293-44%
Usd Price Per Share0.806+41%0.4740.677-30%0.727-35%0.664-29%0.852-44%
Usd Profit---1414403.826-6053482.608+328%-4407413.075+212%-2761981.331+95%-739246.032-48%
Usd Revenue--16053397.04815760114.364+2%18083091.446-11%34316515.800-53%28548844.727-44%
Usd Total Gains Per Share---0.004-0.017+292%-0.015+244%-0.008+74%-0.003-23%
 EOD+5 -3MRQTTM+24 -13YOY+16 -215Y+18 -1910Y+13 -25

3.3 Fundamental Score

Let's check the fundamental score of XiAn Typical Industries Co Ltd based on Penke's default stock scanner.

Penke's Stock Scanner

  
  
IndicatorConditionValue
Price to Earnings Ratio (EOD)Between0-15-49.302
Price to Book Ratio (EOD)Between0-12.462
Net Profit Margin (MRQ)Greater than0-0.088
Operating Margin (MRQ)Greater than00.000
Quick Ratio (MRQ)Greater than11.188
Current Ratio (MRQ)Greater than12.437
Debt to Asset Ratio (MRQ)Less than10.370
Debt to Equity Ratio (MRQ)Less than10.624
Return on Equity (MRQ)Greater than0.15-0.013
Return on Assets (MRQ)Greater than0.05-0.008
Total4/10 (40.0%)

3.4 Technical Score

Let's check the technical score of XiAn Typical Industries Co Ltd based on Penke's default Symbol scanner.

Penke's Symbol Scanner

  
  
IndicatorConditionValue
RsiGreater than5065.311
Ma 20Greater thanMa 505.463
Ma 50Greater thanMa 1004.994
Ma 100Greater thanMa 2004.260
OpenGreater thanClose5.830
Total4/5 (80.0%)

4. In-depth Analysis

4.1 About XiAn Typical Industries Co Ltd

Xi'an Typical Industries Co.,Ltd engages in the research and development, production, and sale of industrial sewing machines. It offers lockstitch, overlock, chainstitch, heavy-duty sewing machines, and automatic sewing units; garment and non-garment sewing machines; stand and table; and spare parts. The company's products are used in manufacturing knitting, clothing, suitcases, and boxes. It also exports its products to China, rest of Asia, the United States, Europe, Africa, and internationally. The company was founded in 1946 and is based in Xi'an, China.

Fundamental data was last updated by Penke on 2024-11-20 13:06:04.

4.2 In-depth Summary

4.2.1. Financial Health Summary

Profitability Details
 Compared to previous yearCompared to industry
The company is making a huge loss.
Using its assets, the company is very inefficient in making profit.
Using its investors money, the company is very inefficient in making profit.
Operating Efficiency Details
 Compared to previous yearCompared to industry
The company is inefficient in keeping operating costs low.
Liquidity Details
 Compared to previous yearCompared to industry
The company is able to pay all its short-term debts.
The company is just able to pay all its short-term debts with the most liquid assets.
Solvency Details
 Compared to previous yearCompared to industry
The company is very able to pay all its debts by selling its assets.
The company is very able to pay all its debts with equity.

4.2.2. Valuation Summary

Valuation Details
 Compared to previous yearCompared to industry
Based on the equity, the company is 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 XiAn Typical Industries Co Ltd earns for each ¥1 of revenue.

  • Above 10% is considered healthy but always compare XiAn Typical Industries Co Ltd to the Specialty Industrial Machinery industry mean.
  • A Net Profit Margin of -8.8% means that ¥-0.09 for each ¥1 in revenue is generated as profit.

Let's take a look of the Net Profit Margin trends of XiAn Typical Industries Co Ltd:

  • The MRQ is -8.8%. The company is making a loss. -1
  • The TTM is -39.8%. The company is making a huge loss. -2
Trends
Current periodCompared to+/- 
MRQ-8.8%TTM-39.8%+31.0%
TTM-39.8%YOY-29.2%-10.7%
TTM-39.8%5Y-19.2%-20.6%
5Y-19.2%10Y-6.6%-12.6%
Compared to industry (Specialty Industrial Machinery)
PeriodCompanyIndustry (mean)+/- 
MRQ-8.8%5.6%-14.4%
TTM-39.8%5.1%-44.9%
YOY-29.2%5.3%-34.5%
5Y-19.2%4.7%-23.9%
10Y-6.6%4.8%-11.4%
4.3.1.2. Return on Assets

Shows how efficient XiAn Typical Industries Co Ltd is using its assets to generate profit.

  • Above 5% is considered healthy but always compare XiAn Typical Industries Co Ltd to the Specialty Industrial Machinery industry mean.
  • -0.8% Return on Assets means that XiAn Typical Industries Co Ltd generated ¥-0.01 profit for each $1 in assets.

Let's take a look of the Return on Assets trends of XiAn Typical Industries Co Ltd:

  • The MRQ is -0.8%. Using its assets, the company is very inefficient in making profit. -2
  • The TTM is -3.3%. Using its assets, the company is very inefficient in making profit. -2
Trends
Current periodCompared to+/- 
MRQ-0.8%TTM-3.3%+2.5%
TTM-3.3%YOY-2.1%-1.2%
TTM-3.3%5Y-1.4%-1.9%
5Y-1.4%10Y-0.4%-1.0%
Compared to industry (Specialty Industrial Machinery)
PeriodCompanyIndustry (mean)+/- 
MRQ-0.8%1.0%-1.8%
TTM-3.3%1.0%-4.3%
YOY-2.1%1.1%-3.2%
5Y-1.4%1.0%-2.4%
10Y-0.4%1.1%-1.5%
4.3.1.3. Return on Equity

Shows how efficient XiAn Typical Industries Co Ltd is using its investors money to generate profit.

  • Above 15%-20% is considered healthy but always compare XiAn Typical Industries Co Ltd to the Specialty Industrial Machinery industry mean.
  • -1.3% Return on Equity means XiAn Typical Industries Co Ltd generated ¥-0.01 for each ¥1 the owners (shareholders) invested.

Let's take a look of the Return on Equity trends of XiAn Typical Industries Co Ltd:

  • The MRQ is -1.3%. Using its investors money, the company is very inefficient in making profit. -2
  • The TTM is -5.4%. Using its investors money, the company is very inefficient in making profit. -2
Trends
Current periodCompared to+/- 
MRQ-1.3%TTM-5.4%+4.1%
TTM-5.4%YOY-3.2%-2.2%
TTM-5.4%5Y-2.2%-3.2%
5Y-2.2%10Y-0.7%-1.5%
Compared to industry (Specialty Industrial Machinery)
PeriodCompanyIndustry (mean)+/- 
MRQ-1.3%2.4%-3.7%
TTM-5.4%2.1%-7.5%
YOY-3.2%2.2%-5.4%
5Y-2.2%1.9%-4.1%
10Y-0.7%2.2%-2.9%
3rd party ad coffee SUPPORTERis ad-free.

4.3.2. Operating Efficiency of XiAn Typical Industries Co Ltd.

4.3.2. Operating Efficiency
4.3.2.1. Operating Margin

Measures how efficient XiAn Typical Industries Co Ltd is operating .

  • Measures how much profit XiAn Typical Industries 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 XiAn Typical Industries 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 XiAn Typical Industries Co Ltd:

  • The MRQ is 0.0%. The data is not here.
Trends
Current periodCompared to+/- 
MRQ-TTM-0.0%
TTM-YOY-37.0%+37.0%
TTM-5Y-10.4%+10.4%
5Y-10.4%10Y-6.5%-3.9%
Compared to industry (Specialty Industrial Machinery)
PeriodCompanyIndustry (mean)+/- 
MRQ-9.2%-9.2%
TTM-6.8%-6.8%
YOY-37.0%6.1%-43.1%
5Y-10.4%5.7%-16.1%
10Y-6.5%5.3%-11.8%
4.3.2.2. Operating Ratio

Measures how efficient XiAn Typical Industries Co Ltd is keeping operating costs low.

  • Below 1 is considered healthy (always compare to Specialty Industrial Machinery industry mean).
  • An Operation Ratio of 1.94 means that the operating costs are ¥1.94 for each ¥1 in net sales.

Let's take a look of the Operating Ratio trends of XiAn Typical Industries Co Ltd:

  • The MRQ is 1.944. The company is inefficient in keeping operating costs low. -1
  • The TTM is 1.992. The company is inefficient in keeping operating costs low. -1
Trends
Current periodCompared to+/- 
MRQ1.944TTM1.992-0.048
TTM1.992YOY1.901+0.091
TTM1.9925Y1.891+0.101
5Y1.89110Y1.478+0.412
Compared to industry (Specialty Industrial Machinery)
PeriodCompanyIndustry (mean)+/- 
MRQ1.9441.445+0.499
TTM1.9921.366+0.626
YOY1.9011.343+0.558
5Y1.8911.357+0.534
10Y1.4781.197+0.281
3rd party ad coffee SUPPORTERis ad-free.

4.4.3. Liquidity of XiAn Typical Industries Co Ltd.

4.4.3. Liquidity
4.4.3.1. Current Ratio

Measures if XiAn Typical Industries Co Ltd is able to pay off Short-term Debt.

  • Above 1.5 is considered healthy (always compare to Specialty Industrial Machinery industry mean).
  • A Current Ratio of 2.44 means the company has ¥2.44 in assets for each ¥1 in short-term debts.

Let's take a look of the Current Ratio trends of XiAn Typical Industries Co Ltd:

  • The MRQ is 2.437. The company is able to pay all its short-term debts. +1
  • The TTM is 2.586. The company is able to pay all its short-term debts. +1
Trends
Current periodCompared to+/- 
MRQ2.437TTM2.586-0.150
TTM2.586YOY2.824-0.238
TTM2.5865Y2.737-0.150
5Y2.73710Y1.853+0.883
Compared to industry (Specialty Industrial Machinery)
PeriodCompanyIndustry (mean)+/- 
MRQ2.4371.695+0.742
TTM2.5861.701+0.885
YOY2.8241.686+1.138
5Y2.7371.721+1.016
10Y1.8531.654+0.199
4.4.3.2. Quick Ratio

Measures if XiAn Typical Industries 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 XiAn Typical Industries Co Ltd to the Specialty Industrial Machinery industry mean.
  • A Quick Ratio of 1.19 means the company can pay off ¥1.19 for each ¥1 in debt (using most liquid assets).

Let's take a look of the Quick Ratio trends of XiAn Typical Industries Co Ltd:

  • The MRQ is 1.188. The company is just able to pay all its short-term debts with the most liquid assets.
  • The TTM is 1.141. The company is just able to pay all its short-term debts with the most liquid assets.
Trends
Current periodCompared to+/- 
MRQ1.188TTM1.141+0.047
TTM1.141YOY1.434-0.294
TTM1.1415Y1.103+0.038
5Y1.10310Y1.079+0.024
Compared to industry (Specialty Industrial Machinery)
PeriodCompanyIndustry (mean)+/- 
MRQ1.1880.736+0.452
TTM1.1410.813+0.328
YOY1.4340.884+0.550
5Y1.1030.959+0.144
10Y1.0790.970+0.109
3rd party ad coffee SUPPORTERis ad-free.

4.5.4. Solvency of XiAn Typical Industries Co Ltd.

4.5.4. Solvency
4.5.4.1. Debt to Asset Ratio

Measures how much % of XiAn Typical Industries Co Ltd assets are financed with debt.

  • Below 1 (100%) is considered healthy but always compare XiAn Typical Industries Co Ltd to Specialty Industrial Machinery industry mean.
  • A Debt to Asset Ratio of 0.37 means that XiAn Typical Industries Co Ltd assets are financed with 37.0% credit (debt) and the remaining percentage (100% - 37.0%) is financed by its owners/shareholders. 

Let's take a look of the Debt to Asset Ratio trends of XiAn Typical Industries Co Ltd:

  • The MRQ is 0.370. The company is very able to pay all its debts by selling its assets. +2
  • The TTM is 0.349. The company is very able to pay all its debts by selling its assets. +2
Trends
Current periodCompared to+/- 
MRQ0.370TTM0.349+0.021
TTM0.349YOY0.315+0.034
TTM0.3495Y0.339+0.010
5Y0.33910Y0.284+0.055
Compared to industry (Specialty Industrial Machinery)
PeriodCompanyIndustry (mean)+/- 
MRQ0.3700.490-0.120
TTM0.3490.491-0.142
YOY0.3150.506-0.191
5Y0.3390.502-0.163
10Y0.2840.495-0.211
4.5.4.2. Debt to Equity Ratio

Measures if XiAn Typical Industries Co Ltd is able to pay off its debts by using shareholders equity.

  • Below 2 is considered healthy but always compare XiAn Typical Industries Co Ltd to the Specialty Industrial Machinery industry mean.
  • A Debt to Equity ratio of 62.4% means that company has ¥0.62 debt for each ¥1 in shareholders equity.

Let's take a look of the Debt to Equity Ratio trends of XiAn Typical Industries Co Ltd:

  • The MRQ is 0.624. The company is very able to pay all its debts with equity. +2
  • The TTM is 0.569. The company is very able to pay all its debts with equity. +2
Trends
Current periodCompared to+/- 
MRQ0.624TTM0.569+0.055
TTM0.569YOY0.490+0.079
TTM0.5695Y0.570-0.001
5Y0.57010Y0.443+0.127
Compared to industry (Specialty Industrial Machinery)
PeriodCompanyIndustry (mean)+/- 
MRQ0.6240.960-0.336
TTM0.5690.959-0.390
YOY0.4901.038-0.548
5Y0.5701.075-0.505
10Y0.4431.049-0.606
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 XiAn Typical Industries Co Ltd generates.

  • Above 15 is considered overpriced but always compare XiAn Typical Industries Co Ltd to the Specialty Industrial Machinery industry mean.
  • A PE ratio of -28.99 means the investor is paying ¥-28.99 for every ¥1 in earnings.

Let's take a look of the Price to Earnings Ratio trends of XiAn Typical Industries Co Ltd:

  • The EOD is -49.302. Based on the earnings, the company is expensive. -2
  • The MRQ is -28.991. Based on the earnings, the company is expensive. -2
  • The TTM is -19.440. Based on the earnings, the company is expensive. -2
Trends
Current periodCompared to+/- 
EOD-49.302MRQ-28.991-20.311
MRQ-28.991TTM-19.440-9.551
TTM-19.440YOY-31.826+12.386
TTM-19.4405Y-12.018-7.422
5Y-12.01810Y-7.068-4.951
Compared to industry (Specialty Industrial Machinery)
PeriodCompanyIndustry (mean)+/- 
EOD-49.30219.292-68.594
MRQ-28.99117.860-46.851
TTM-19.44018.989-38.429
YOY-31.82618.365-50.191
5Y-12.01821.761-33.779
10Y-7.06827.709-34.777
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 XiAn Typical Industries Co Ltd:

  • The EOD is -139.519. Based on how much money comes from the company's main activities, the company is expensive. -2
  • The MRQ is -82.042. Based on how much money comes from the company's main activities, the company is expensive. -2
  • The TTM is -17.868. Based on how much money comes from the company's main activities, the company is expensive. -2
Trends
Current periodCompared to+/- 
EOD-139.519MRQ-82.042-57.477
MRQ-82.042TTM-17.868-64.173
TTM-17.868YOY33.417-51.285
TTM-17.8685Y-11.163-6.705
5Y-11.16310Y-7.142-4.021
Compared to industry (Specialty Industrial Machinery)
PeriodCompanyIndustry (mean)+/- 
EOD-139.5196.529-146.048
MRQ-82.0426.304-88.346
TTM-17.8682.944-20.812
YOY33.4171.789+31.628
5Y-11.1631.548-12.711
10Y-7.1421.243-8.385
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 XiAn Typical Industries Co Ltd is to cheap or to expensive compared to its book value.

  • At or below 1 is considered healthy (always compare to Specialty Industrial Machinery industry mean).
  • A PB ratio of 1.45 means the investor is paying ¥1.45 for each ¥1 in book value.

Let's take a look of the Price to Book Ratio trends of XiAn Typical Industries Co Ltd:

  • The EOD is 2.462. Based on the equity, the company is underpriced. +1
  • The MRQ is 1.448. Based on the equity, the company is underpriced. +1
  • The TTM is 1.952. Based on the equity, the company is underpriced. +1
Trends
Current periodCompared to+/- 
EOD2.462MRQ1.448+1.014
MRQ1.448TTM1.952-0.504
TTM1.952YOY1.712+0.240
TTM1.9525Y1.532+0.420
5Y1.53210Y1.828-0.296
Compared to industry (Specialty Industrial Machinery)
PeriodCompanyIndustry (mean)+/- 
EOD2.4622.297+0.165
MRQ1.4482.022-0.574
TTM1.9522.138-0.186
YOY1.7122.216-0.504
5Y1.5322.472-0.940
10Y1.8282.889-1.061
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.

 2023-06-302023-09-302023-12-312024-03-312024-06-30
Tax Provision  212-1753611,01811,055-10,892163-393-230



6.2. Latest Balance Sheet

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

Summary
Total Assets1,270,598
Total Liabilities473,626
Total Stockholder Equity752,825
 As reported
Total Liabilities 473,626
Total Stockholder Equity+ 752,825
Total Assets = 1,270,598

Assets

Total Assets1,270,598
Total Current Assets1,078,817
Long-term Assets191,780
Total Current Assets
Cash And Cash Equivalents 91,703
Short-term Investments 180,735
Net Receivables 330,676
Inventory 325,474
Other Current Assets 59,027
Total Current Assets  (as reported)1,078,817
Total Current Assets  (calculated)987,616
+/- 91,202
Long-term Assets
Property Plant Equipment 109,203
Intangible Assets 19,419
Long-term Assets  (as reported)191,780
Long-term Assets  (calculated)128,622
+/- 63,159

Liabilities & Shareholders' Equity

Total Current Liabilities446,354
Long-term Liabilities27,272
Total Stockholder Equity752,825
Total Current Liabilities
Short Long Term Debt 29,025
Accounts payable 239,938
Other Current Liabilities 6,689
Total Current Liabilities  (as reported)446,354
Total Current Liabilities  (calculated)275,653
+/- 170,701
Long-term Liabilities
Long term Debt 13,272
Capital Lease Obligations Min Short Term Debt1,653
Long-term Liabilities Other 11,261
Long-term Liabilities  (as reported)27,272
Long-term Liabilities  (calculated)26,187
+/- 1,085
Total Stockholder Equity
Total Stockholder Equity (as reported)752,825
Total Stockholder Equity (calculated)0
+/- 752,825
Other
Capital Stock346,010
Common Stock Shares Outstanding 346,010
Net Invested Capital 795,123
Net Working Capital 632,464
Property Plant and Equipment Gross 109,203



6.3. Balance Sheets Structured

Currency in CNY. All numbers in thousands.

 Trend2024-09-302024-06-302024-03-312023-12-312023-09-302023-06-302023-03-312022-12-312022-09-302022-06-302022-03-312021-12-312021-09-302021-06-302021-03-312020-12-312020-09-302020-06-302020-03-312019-12-312019-09-302019-06-302019-03-312018-12-312018-09-302018-06-302018-03-312017-12-312017-09-302017-06-302017-03-312016-12-312016-09-302016-06-302016-03-312015-12-312015-09-302015-06-302015-03-312014-12-312014-09-302014-06-302014-03-312013-12-312013-09-302013-06-302013-03-312012-12-312012-09-302012-06-302012-03-312011-12-312011-09-302011-06-302011-03-312010-12-312010-09-302010-06-302010-03-312009-12-312009-09-302009-06-302009-03-312008-12-312008-09-302008-06-302008-03-312007-12-312007-09-302007-06-302007-03-312006-12-312006-09-302006-06-302006-03-312005-12-312005-09-302005-06-302005-03-312004-12-312004-09-302004-06-302004-03-312003-12-312003-09-302003-06-302003-03-312002-12-312002-09-302002-06-302002-03-312001-12-312001-06-302000-12-312000-06-30
> Total Assets 
428,965
914,867
945,087
931,791
984,694
1,012,066
1,023,004
1,017,197
1,077,624
1,161,415
1,094,485
1,109,144
1,182,199
1,110,218
1,122,551
1,166,697
1,371,531
1,360,069
1,431,026
1,368,206
1,458,571
1,477,259
1,463,204
1,482,369
1,573,528
1,572,252
1,572,966
1,615,048
1,623,630
1,615,903
1,543,502
1,566,113
1,557,356
1,541,006
1,473,073
1,469,450
1,467,654
1,474,547
1,473,261
1,519,464
1,514,927
1,600,896
1,570,243
1,540,937
1,576,368
1,498,161
1,486,700
1,450,890
1,495,715
1,654,841
1,661,690
1,742,998
1,682,460
1,668,685
1,603,777
1,595,911
1,513,377
1,533,693
1,551,718
1,613,507
1,557,734
1,537,374
1,527,129
1,644,486
1,653,492
1,668,922
1,652,982
1,660,258
1,631,387
1,634,304
1,626,439
1,699,090
1,639,725
1,599,697
1,561,255
1,453,378
1,435,518
1,668,611
1,759,616
2,114,963
2,622,899
2,174,295
2,116,910
2,141,442
1,816,840
1,745,474
1,709,573
1,544,044
1,545,961
1,454,289
1,423,435
1,310,609
1,294,314
1,305,953
1,270,598
1,270,5981,305,9531,294,3141,310,6091,423,4351,454,2891,545,9611,544,0441,709,5731,745,4741,816,8402,141,4422,116,9102,174,2952,622,8992,114,9631,759,6161,668,6111,435,5181,453,3781,561,2551,599,6971,639,7251,699,0901,626,4391,634,3041,631,3871,660,2581,652,9821,668,9221,653,4921,644,4861,527,1291,537,3741,557,7341,613,5071,551,7181,533,6931,513,3771,595,9111,603,7771,668,6851,682,4601,742,9981,661,6901,654,8411,495,7151,450,8901,486,7001,498,1611,576,3681,540,9371,570,2431,600,8961,514,9271,519,4641,473,2611,474,5471,467,6541,469,4501,473,0731,541,0061,557,3561,566,1131,543,5021,615,9031,623,6301,615,0481,572,9661,572,2521,573,5281,482,3691,463,2041,477,2591,458,5711,368,2061,431,0261,360,0691,371,5311,166,6971,122,5511,110,2181,182,1991,109,1441,094,4851,161,4151,077,6241,017,1971,023,0041,012,066984,694931,791945,087914,867428,965
   > Total Current Assets 
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
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
1,284,905
1,275,794
1,343,661
1,291,469
1,250,687
1,217,076
1,149,456
1,138,083
1,375,242
1,466,624
1,809,057
2,323,386
1,879,297
1,827,206
1,833,689
1,513,719
1,442,054
1,404,740
1,312,132
1,315,457
1,225,714
1,198,190
1,106,330
1,095,069
1,110,398
1,078,817
1,078,8171,110,3981,095,0691,106,3301,198,1901,225,7141,315,4571,312,1321,404,7401,442,0541,513,7191,833,6891,827,2061,879,2972,323,3861,809,0571,466,6241,375,2421,138,0831,149,4561,217,0761,250,6871,291,4691,343,6611,275,7941,284,905000000000000000000000000000000000000000000000000000000000000000000000
       Cash And Cash Equivalents 
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
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
219,887
197,322
312,540
179,098
157,136
142,085
376,604
170,957
340,114
214,894
366,642
695,545
436,840
385,332
457,494
190,029
276,481
194,889
162,089
127,351
113,901
94,406
163,744
157,838
88,538
91,703
91,70388,538157,838163,74494,406113,901127,351162,089194,889276,481190,029457,494385,332436,840695,545366,642214,894340,114170,957376,604142,085157,136179,098312,540197,322219,887000000000000000000000000000000000000000000000000000000000000000000000
       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
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
170,500
0
140,000
0
190,000
0
2,610
2,610
2,610
2,610
92,847
37,610
97,698
150,441
150,313
0
100,217
150,260
120,153
120,282
110,337
110,837
110,451
120,619
211,035
180,735
180,735211,035120,619110,451110,837110,337120,282120,153150,260100,2170150,313150,44197,69837,61092,8472,6102,6102,6102,6100190,0000140,0000170,500000000000000000000000000000000000000000000000000000000000000000000000
       Net Receivables 
103,853
145,475
164,086
126,361
203,494
182,991
201,269
110,322
192,749
165,932
190,412
151,378
230,722
181,882
215,536
178,101
263,631
238,270
210,307
180,067
295,379
258,840
226,633
212,065
355,223
329,128
275,428
288,244
367,518
313,291
272,866
229,124
256,489
232,655
233,205
216,079
341,139
348,434
355,239
306,223
359,370
368,099
348,633
284,911
318,707
291,354
280,943
238,036
345,933
386,247
371,836
324,688
366,871
365,204
335,102
284,727
303,266
314,426
330,612
318,105
343,761
336,431
310,888
314,401
370,614
359,174
357,026
338,795
390,790
382,858
375,832
361,282
346,229
325,671
313,423
316,042
322,403
338,651
422,445
783,126
810,810
715,222
677,234
734,606
650,723
620,585
608,071
558,149
481,662
527,377
442,294
329,743
336,008
330,172
330,676
330,676330,172336,008329,743442,294527,377481,662558,149608,071620,585650,723734,606677,234715,222810,810783,126422,445338,651322,403316,042313,423325,671346,229361,282375,832382,858390,790338,795357,026359,174370,614314,401310,888336,431343,761318,105330,612314,426303,266284,727335,102365,204366,871324,688371,836386,247345,933238,036280,943291,354318,707284,911348,633368,099359,370306,223355,239348,434341,139216,079233,205232,655256,489229,124272,866313,291367,518288,244275,428329,128355,223212,065226,633258,840295,379180,067210,307238,270263,631178,101215,536181,882230,722151,378190,412165,932192,749110,322201,269182,991203,494126,361164,086145,475103,853
       Other Current Assets 
10,112
10,831
16,107
8,029
6,714
6,785
12,285
5,652
5,714
3,466
5,853
7,602
8,200
5,660
11,941
7,394
14,936
49,108
9,368
6,541
13,496
17,193
14,873
6,772
13,004
12,971
15,627
16,884
16,566
13,451
11,278
11,476
10,782
9,313
10,696
8,525
12,451
8,551
9,898
11,607
32,164
36,325
26,163
7,425
27,922
18,935
23,435
4,742
5,070
4,417
11,144
6,741
8,795
4,654
5,701
21,483
22,854
22,391
20,853
19,455
137,498
17,332
181,906
17,286
237,571
22,640
248,218
23,663
95,923
46,377
208,625
17,413
196,937
197,496
204,372
5,020
216,680
181,059
387,589
92,488
236,162
134,439
157,410
102,735
12,939
64,399
76,057
61,188
69,678
56,347
64,744
60,696
59,590
59,500
59,027
59,02759,50059,59060,69664,74456,34769,67861,18876,05764,39912,939102,735157,410134,439236,16292,488387,589181,059216,6805,020204,372197,496196,93717,413208,62546,37795,92323,663248,21822,640237,57117,286181,90617,332137,49819,45520,85322,39122,85421,4835,7014,6548,7956,74111,1444,4175,0704,74223,43518,93527,9227,42526,16336,32532,16411,6079,8988,55112,4518,52510,6969,31310,78211,47611,27813,45116,56616,88415,62712,97113,0046,77214,87317,19313,4966,5419,36849,10814,9367,39411,9415,6608,2007,6025,8533,4665,7145,65212,2856,7856,7148,02916,10710,83110,112
   > Long-term Assets 
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
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
348,256
349,010
344,180
303,922
297,435
293,369
292,992
305,906
299,512
294,998
289,704
307,753
303,121
303,420
304,833
231,912
230,504
228,575
225,245
204,279
199,245
195,555
191,780
191,780195,555199,245204,279225,245228,575230,504231,912304,833303,420303,121307,753289,704294,998299,512305,906292,992293,369297,435303,922344,180349,010348,256000000000000000000000000000000000000000000000000000000000000000000000000
       Property Plant Equipment 
122,177
127,306
130,351
146,496
149,908
180,406
189,266
200,328
205,288
221,579
223,706
219,235
219,207
213,010
219,126
238,986
245,600
289,178
286,511
383,527
290,091
384,472
299,153
406,201
326,372
413,777
318,778
420,335
316,537
423,995
340,811
437,328
334,761
422,401
323,542
370,021
288,739
378,375
292,339
391,834
297,796
378,898
289,410
378,690
286,434
369,265
275,859
358,017
266,480
352,002
260,102
331,691
247,168
255,968
259,742
239,939
249,730
236,888
239,709
194,050
198,602
192,252
195,986
197,039
199,038
206,313
217,839
202,206
201,721
195,170
193,426
192,497
193,889
186,115
182,428
170,514
165,565
163,805
161,308
156,873
151,890
145,627
142,001
137,089
0
128,876
125,573
122,491
120,486
119,787
116,834
114,964
109,810
110,623
109,203
109,203110,623109,810114,964116,834119,787120,486122,491125,573128,8760137,089142,001145,627151,890156,873161,308163,805165,565170,514182,428186,115193,889192,497193,426195,170201,721202,206217,839206,313199,038197,039195,986192,252198,602194,050239,709236,888249,730239,939259,742255,968247,168331,691260,102352,002266,480358,017275,859369,265286,434378,690289,410378,898297,796391,834292,339378,375288,739370,021323,542422,401334,761437,328340,811423,995316,537420,335318,778413,777326,372406,201299,153384,472290,091383,527286,511289,178245,600238,986219,126213,010219,207219,235223,706221,579205,288200,328189,266180,406149,908146,496130,351127,306122,177
       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
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
2,610
2,610
2,610
2,610
2,610
2,610
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
000000000000000000002,6102,6102,6102,6102,6102,610000000000000000000000000000000000000000000000000000000000000000000000
       Intangible Assets 
0
0
0
0
0
32,625
32,462
32,245
32,082
31,918
31,755
31,592
31,429
31,103
30,940
41,493
41,276
41,058
93,749
3,025
95,613
2,669
94,275
2,313
92,937
1,957
102,836
5,019
101,239
4,483
99,642
3,947
98,045
3,412
96,765
20,173
95,180
10,836
101,522
8,912
103,081
8,329
105,271
6,983
110,354
6,030
112,398
15,871
118,530
16,225
124,937
22,012
98,743
97,045
89,169
92,932
90,713
89,051
88,134
80,731
79,271
81,861
80,403
76,914
77,787
74,505
72,951
44,219
39,634
40,351
39,516
37,564
56,045
56,889
55,589
55,303
54,115
52,409
52,852
50,461
48,587
43,678
41,797
39,878
37,253
40,759
45,333
37,019
37,798
36,694
36,604
24,125
24,409
20,619
19,419
19,41920,61924,40924,12536,60436,69437,79837,01945,33340,75937,25339,87841,79743,67848,58750,46152,85252,40954,11555,30355,58956,88956,04537,56439,51640,35139,63444,21972,95174,50577,78776,91480,40381,86179,27180,73188,13489,05190,71392,93289,16997,04598,74322,012124,93716,225118,53015,871112,3986,030110,3546,983105,2718,329103,0818,912101,52210,83695,18020,17396,7653,41298,0453,94799,6424,483101,2395,019102,8361,95792,9372,31394,2752,66995,6133,02593,74941,05841,27641,49330,94031,10331,42931,59231,75531,91832,08232,24532,46232,62500000
       Long-term Assets Other 
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
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
29,353
29,353
29,353
29,353
29,353
29,353
190,661
79,727
80,280
80,938
81,430
48,921
48,921
48,930
48,921
49,032
48,921
48,921
48,921
0
541
0
0
00541048,92148,92148,92149,03248,92148,93048,92148,92181,43080,93880,28079,727190,66129,35329,35329,35329,35329,35329,353000000000000000000000000000000000000000000000000000000000000000000000000
> Total Liabilities 
217,615
317,435
307,734
274,076
303,898
308,224
304,139
333,284
358,125
427,610
332,700
313,307
338,005
315,886
308,916
317,098
350,740
350,924
398,054
328,786
378,352
372,395
365,658
367,509
404,292
409,552
388,719
397,221
402,123
336,194
283,046
315,898
302,861
291,033
232,553
227,334
218,748
221,233
214,789
251,137
238,800
318,593
286,755
260,651
292,491
234,200
227,587
238,342
290,857
410,847
424,385
470,540
430,701
435,473
392,702
419,052
356,125
392,356
416,868
387,751
343,829
340,068
336,286
357,755
350,440
378,272
363,179
373,636
355,633
373,331
370,853
382,381
341,069
336,850
316,810
308,710
286,679
512,052
600,355
815,358
1,336,302
911,468
864,432
951,231
634,195
591,231
559,282
473,478
480,777
456,106
451,929
461,797
460,546
483,782
473,626
473,626483,782460,546461,797451,929456,106480,777473,478559,282591,231634,195951,231864,432911,4681,336,302815,358600,355512,052286,679308,710316,810336,850341,069382,381370,853373,331355,633373,636363,179378,272350,440357,755336,286340,068343,829387,751416,868392,356356,125419,052392,702435,473430,701470,540424,385410,847290,857238,342227,587234,200292,491260,651286,755318,593238,800251,137214,789221,233218,748227,334232,553291,033302,861315,898283,046336,194402,123397,221388,719409,552404,292367,509365,658372,395378,352328,786398,054350,924350,740317,098308,916315,886338,005313,307332,700427,610358,125333,284304,139308,224303,898274,076307,734317,435217,615
   > Total Current Liabilities 
197,315
277,335
267,634
233,976
263,798
268,124
264,039
293,183
321,024
405,511
295,600
291,208
315,905
308,586
301,616
317,097
350,740
350,924
398,054
328,786
378,352
372,395
365,658
367,508
404,292
409,551
388,719
397,221
402,123
326,436
275,880
310,875
301,447
288,825
232,554
226,793
218,208
220,723
214,294
248,225
235,887
315,681
283,842
257,582
289,423
231,132
224,518
235,671
288,185
407,218
420,778
464,757
425,010
429,868
387,463
414,265
351,494
387,971
412,608
384,044
331,301
328,169
323,612
341,367
329,196
350,826
334,500
341,832
324,409
341,643
339,048
355,582
315,947
311,984
293,027
286,028
264,499
490,498
578,760
793,364
1,315,679
891,087
844,820
930,539
613,071
571,943
540,418
446,792
454,001
428,027
425,159
432,529
432,398
455,709
446,354
446,354455,709432,398432,529425,159428,027454,001446,792540,418571,943613,071930,539844,820891,0871,315,679793,364578,760490,498264,499286,028293,027311,984315,947355,582339,048341,643324,409341,832334,500350,826329,196341,367323,612328,169331,301384,044412,608387,971351,494414,265387,463429,868425,010464,757420,778407,218288,185235,671224,518231,132289,423257,582283,842315,681235,887248,225214,294220,723218,208226,793232,554288,825301,447310,875275,880326,436402,123397,221388,719409,551404,292367,508365,658372,395378,352328,786398,054350,924350,740317,097301,616308,586315,905291,208295,600405,511321,024293,183264,039268,124263,798233,976267,634277,335197,315
       Short-term Debt 
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
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
1,800
1,800
2,994
3,000
3,000
3,000
5,007
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
00000000000000000005,0073,0003,0003,0002,9941,8001,800000000000000000000000000000000000000000000000000000000000000000000000
       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
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
1,800
1,800
2,994
3,000
3,000
3,000
5,007
5,005
182,809
246,058
266,122
516,182
338,567
328,561
370,442
140,183
179,988
129,936
47,848
39,837
10,016
8,816
8,808
30,028
50,031
29,025
29,02550,03130,0288,8088,81610,01639,83747,848129,936179,988140,183370,442328,561338,567516,182266,122246,058182,8095,0055,0073,0003,0003,0002,9941,8001,800000000000000000000000000000000000000000000000000000000000000000000000
       Accounts payable 
40,710
46,554
57,493
49,023
68,625
81,402
98,701
96,036
107,519
109,208
102,163
102,345
124,486
107,583
112,959
117,004
139,634
150,512
155,298
137,407
147,840
150,378
143,630
153,307
167,500
172,150
174,885
200,460
193,058
194,380
150,042
148,801
127,449
128,657
130,789
131,338
123,532
131,089
125,658
153,010
141,513
220,971
184,504
207,765
225,032
198,563
182,275
187,558
232,817
280,548
274,266
288,968
276,813
287,093
270,558
278,706
228,102
255,728
274,077
269,898
222,374
228,117
213,665
245,139
227,265
253,230
239,790
255,717
235,365
266,234
260,427
275,488
246,607
234,673
207,501
201,377
180,536
212,856
221,073
368,685
545,870
358,547
318,134
347,194
274,334
210,430
211,258
206,321
234,315
233,704
222,286
226,876
217,426
224,765
239,938
239,938224,765217,426226,876222,286233,704234,315206,321211,258210,430274,334347,194318,134358,547545,870368,685221,073212,856180,536201,377207,501234,673246,607275,488260,427266,234235,365255,717239,790253,230227,265245,139213,665228,117222,374269,898274,077255,728228,102278,706270,558287,093276,813288,968274,266280,548232,817187,558182,275198,563225,032207,765184,504220,971141,513153,010125,658131,089123,532131,338130,789128,657127,449148,801150,042194,380193,058200,460174,885172,150167,500153,307143,630150,378147,840137,407155,298150,512139,634117,004112,959107,583124,486102,345102,163109,208107,51996,03698,70181,40268,62549,02357,49346,55440,710
       Other Current Liabilities 
61,295
127,471
106,831
105,243
122,513
114,062
92,678
124,487
140,845
108,643
120,777
101,203
113,943
124,385
112,039
117,993
129,006
133,112
180,956
130,029
169,512
161,277
162,028
154,201
176,792
187,401
163,834
146,761
155,797
112,056
105,838
112,074
123,998
110,168
101,765
95,455
94,676
89,634
88,636
95,215
94,374
94,710
99,338
49,817
64,391
32,569
42,243
48,113
55,368
91,670
111,512
100,378
97,536
82,431
92,030
100,648
100,062
98,503
104,209
93,503
87,930
88,990
98,716
83,467
86,524
84,172
91,755
84,315
86,043
34,564
50,995
40,443
2,994
2,990
2,980
28,826
55,451
45,583
81,716
108,337
232,301
146,442
166,128
180,604
10,288
133,033
169,082
140,557
157,497
144,854
7,249
7,362
6,869
7,633
6,689
6,6897,6336,8697,3627,249144,854157,497140,557169,082133,03310,288180,604166,128146,442232,301108,33781,71645,58355,45128,8262,9802,9902,99440,44350,99534,56486,04384,31591,75584,17286,52483,46798,71688,99087,93093,503104,20998,503100,062100,64892,03082,43197,536100,378111,51291,67055,36848,11342,24332,56964,39149,81799,33894,71094,37495,21588,63689,63494,67695,455101,765110,168123,998112,074105,838112,056155,797146,761163,834187,401176,792154,201162,028161,277169,512130,029180,956133,112129,006117,993112,039124,385113,943101,203120,777108,643140,845124,48792,678114,062122,513105,243106,831127,47161,295
   > Long-term Liabilities 
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
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
25,122
24,865
23,784
22,682
22,180
21,554
21,595
21,994
20,623
20,380
19,612
20,692
21,124
19,288
18,864
26,687
26,776
28,079
26,770
29,268
28,148
28,072
27,272
27,27228,07228,14829,26826,77028,07926,77626,68718,86419,28821,12420,69219,61220,38020,62321,99421,59521,55422,18022,68223,78424,86525,122000000000000000000000000000000000000000000000000000000000000000000000000
       Other Liabilities 
0
0
0
0
0
0
0
1
1
0
0
0
0
0
0
1
0
0
0
0
0
0
0
1
0
1
0
0
0
0
0
0
0
0
0
541
540
510
495
2,912
2,913
2,912
2,913
3,069
3,068
3,068
3,069
2,671
2,672
2,671
2,671
5,452
5,452
5,452
5,181
4,677
4,562
4,347
4,232
3,688
3,528
3,339
3,165
3,481
3,364
3,248
3,131
5,902
5,794
7,687
7,580
4,959
4,783
4,608
4,433
3,974
3,796
3,589
3,771
4,565
4,205
4,008
3,840
3,749
0
3,380
3,212
10,870
0
11,209
0
0
0
0
0
0000011,209010,8703,2123,38003,7493,8404,0084,2054,5653,7713,5893,7963,9744,4334,6084,7834,9597,5807,6875,7945,9023,1313,2483,3643,4813,1653,3393,5283,6884,2324,3474,5624,6775,1815,4525,4525,4522,6712,6712,6722,6713,0693,0683,0683,0692,9132,9122,9132,91249551054054100000000010100000001000000110000000
       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
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
16,725
19,513
20,651
21,247
22,824
23,420
0
863
309
2,595
1,968
3,279
3,835
4,233
5,097
0
9,725
10,715
7,557
9,650
9,029
0
0
0
0
0
000009,0299,6507,55710,7159,72505,0974,2333,8353,2791,9682,595309863023,42022,82421,24720,65119,51316,725000000000000000000000000000000000000000000000000000000000000000000000
> Total Stockholder Equity
202,094
589,116
628,095
650,949
673,249
695,969
710,488
674,465
709,268
723,510
751,111
785,897
833,685
783,534
802,591
837,830
1,010,049
998,103
1,019,192
1,025,316
1,065,631
1,090,766
1,083,136
1,100,236
1,154,108
1,147,085
1,168,327
1,201,670
1,205,814
1,263,652
1,244,116
1,233,710
1,237,884
1,233,318
1,223,769
1,225,646
1,231,938
1,237,905
1,242,493
1,251,403
1,258,840
1,264,656
1,265,522
1,263,125
1,266,544
1,246,433
1,241,419
1,194,075
1,186,118
1,181,026
1,173,185
1,206,609
1,185,335
1,166,499
1,144,392
1,109,540
1,090,497
1,073,942
1,067,042
1,156,627
1,144,384
1,127,269
1,120,298
1,215,971
1,230,807
1,217,024
1,215,886
1,210,615
1,198,658
1,183,376
1,177,320
1,238,789
1,220,338
1,184,514
1,165,851
1,071,246
1,061,189
1,069,390
1,072,049
1,211,274
1,198,593
1,174,776
1,163,390
1,104,752
1,097,079
1,072,176
1,068,317
1,001,361
996,355
949,570
929,168
798,538
784,882
774,925
752,825
752,825774,925784,882798,538929,168949,570996,3551,001,3611,068,3171,072,1761,097,0791,104,7521,163,3901,174,7761,198,5931,211,2741,072,0491,069,3901,061,1891,071,2461,165,8511,184,5141,220,3381,238,7891,177,3201,183,3761,198,6581,210,6151,215,8861,217,0241,230,8071,215,9711,120,2981,127,2691,144,3841,156,6271,067,0421,073,9421,090,4971,109,5401,144,3921,166,4991,185,3351,206,6091,173,1851,181,0261,186,1181,194,0751,241,4191,246,4331,266,5441,263,1251,265,5221,264,6561,258,8401,251,4031,242,4931,237,9051,231,9381,225,6461,223,7691,233,3181,237,8841,233,7101,244,1161,263,6521,205,8141,201,6701,168,3271,147,0851,154,1081,100,2361,083,1361,090,7661,065,6311,025,3161,019,192998,1031,010,049837,830802,591783,534833,685785,897751,111723,510709,268674,465710,488695,969673,249650,949628,095589,116202,094
   Common Stock
114,505
159,505
159,505
319,010
319,010
319,010
319,010
319,010
319,010
319,010
319,010
319,010
319,010
319,010
319,010
319,010
346,010
346,010
346,010
346,010
346,010
346,010
346,010
346,010
346,010
346,010
346,010
346,010
346,010
346,010
346,010
346,010
346,010
346,010
346,010
346,010
346,010
346,010
346,010
346,010
346,010
346,010
346,010
346,010
346,010
346,010
346,010
346,010
346,010
346,010
346,010
346,010
346,010
346,010
346,010
346,010
346,010
346,010
346,010
346,010
346,010
346,010
346,010
346,010
346,010
346,010
346,010
346,010
346,010
346,010
346,010
346,010
346,010
346,010
346,010
346,010
346,010
346,010
346,010
346,010
346,010
346,010
346,010
346,010
0
346,010
346,010
346,010
0
346,010
0
0
0
0
0
00000346,0100346,010346,010346,0100346,010346,010346,010346,010346,010346,010346,010346,010346,010346,010346,010346,010346,010346,010346,010346,010346,010346,010346,010346,010346,010346,010346,010346,010346,010346,010346,010346,010346,010346,010346,010346,010346,010346,010346,010346,010346,010346,010346,010346,010346,010346,010346,010346,010346,010346,010346,010346,010346,010346,010346,010346,010346,010346,010346,010346,010346,010346,010346,010346,010346,010346,010346,010346,010346,010346,010346,010346,010319,010319,010319,010319,010319,010319,010319,010319,010319,010319,010319,010319,010319,010159,505159,505114,505
   Retained Earnings 
33,494
9,684
48,819
50,550
72,851
95,571
110,090
52,657
87,459
101,551
129,153
130,467
178,256
128,105
147,161
147,661
189,021
177,074
198,163
177,414
0
242,864
235,234
225,030
277,844
270,821
292,063
303,934
308,078
310,621
305,772
305,435
330,061
320,997
323,196
318,348
325,107
332,073
335,823
334,388
340,953
346,766
347,351
344,403
345,679
326,077
321,182
272,703
264,892
256,963
249,931
283,552
493,028
474,151
452,183
416,700
398,976
381,984
374,675
464,044
451,494
434,315
427,184
522,998
537,807
523,494
522,169
516,741
504,865
489,666
483,304
545,113
295,568
260,576
241,994
378,553
368,481
376,800
379,687
519,962
504,880
480,937
468,286
407,982
168,808
374,718
370,591
295,065
58,854
246,787
-8,168
-132,227
-149,289
-159,553
-179,915
-179,915-159,553-149,289-132,227-8,168246,78758,854295,065370,591374,718168,808407,982468,286480,937504,880519,962379,687376,800368,481378,553241,994260,576295,568545,113483,304489,666504,865516,741522,169523,494537,807522,998427,184434,315451,494464,044374,675381,984398,976416,700452,183474,151493,028283,552249,931256,963264,892272,703321,182326,077345,679344,403347,351346,766340,953334,388335,823332,073325,107318,348323,196320,997330,061305,435305,772310,621308,078303,934292,063270,821277,844225,030235,234242,8640177,414198,163177,074189,021147,661147,161128,105178,256130,467129,153101,55187,45952,657110,09095,57172,85150,55048,8199,68433,494
   Capital Surplus 00000000000000000000000000000000000000000000000000000000000000000000000000000000000000000000000
   Treasury Stock00000000000000000000000000000000000000000000000000000000000000000000000000000000000000000000000
   Other Stockholders Equity 
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
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
255
562
221
694
-139
-220
-761
-747
-865
-1,093
-2,143
259
385
1,649
3,316
0
4,004
4,271
3,341
0
-172
0
0
0
0
0
00000-17203,3414,2714,00403,3161,649385259-2,143-1,093-865-747-761-220-139694221562255000000000000000000000000000000000000000000000000000000000000000000000



6.4. Balance Sheets

Currency in CNY. All numbers in thousands.