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

North Navigation Control Technology Co Ltd
Buy, Hold or Sell?

Let's analyze North Navigation Control Technology Co Ltd together

I guess you are interested in North Navigation Control Technology 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 North Navigation Control Technology 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 North Navigation Control Technology Co Ltd

I send you an email if I find something interesting about North Navigation Control Technology Co Ltd.

1. Quick Overview

1.1. Quick analysis of North Navigation Control Technology Co Ltd (30 sec.)










1.2. What can you expect buying and holding a share of North Navigation Control Technology 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?
90.0%

What is your share worth?

Current worth
¥2.21
Expected worth in 1 year
¥2.16
How sure are you?
80.0%

+ What do you gain per year?

Total Gains per Share
¥-0.05
Return On Investment
-0.5%

For what price can you sell your share?

Current Price per Share
¥10.70
Expected price per share
¥9.08 - ¥12.67
How sure are you?
50%
3rd party ad coffee SUPPORTERis ad-free.

2. Detailed Analysis

2.1. Valuation of North Navigation Control Technology Co Ltd (5 min.)




Live pricePrice per Share (EOD)
¥10.70
Intrinsic Value Per Share
¥-7.03 - ¥-8.40
Total Value Per Share
¥-4.82 - ¥-6.19

2.2. Growth of North Navigation Control Technology Co Ltd (5 min.)




Is North Navigation Control Technology Co Ltd growing?

Current yearPrevious yearGrowGrow %
How rich?$458.6m$459.9m$6.6m1.4%

How much money is North Navigation Control Technology Co Ltd making?

Current yearPrevious yearGrowGrow %
Making money-$2.2m$7.4m-$9.7m-424.2%
Net Profit Margin-18.5%5.9%--

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

2.3. Financial Health of North Navigation Control Technology Co Ltd (5 min.)




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




  Industry Rankings (Specialty Industrial Machinery)  


Richest
#232 / 730

Most Revenue
#379 / 730

Most Profit
#636 / 730

Most Efficient
#666 / 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 North Navigation Control Technology Co Ltd?

Welcome investor! North Navigation Control Technology Co Ltd's management wants to use your money to grow the business. In return you get a share of North Navigation Control Technology Co Ltd.

First you should know what it really means to hold a share of North Navigation Control Technology Co Ltd. And how you can make/lose money.

Speculation

The Price per Share of North Navigation Control Technology Co Ltd is ¥10.70. 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 North Navigation Control Technology 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 North Navigation Control Technology 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 ¥2.21. Based on the TTM, the Book Value Change Per Share is ¥-0.01 per quarter. Based on the YOY, the Book Value Change Per Share is ¥0.04 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 North Navigation Control Technology Co Ltd.

How much money are you going to get?

 MRQTTMYOY5Y10Y
 ¥% of Price per Share¥% of Price per Share¥% of Price per Share¥% of Price per Share¥% of Price per Share
Usd Eps0.000.0%0.000.0%0.000.0%0.000.0%0.000.0%
Usd Book Value Change Per Share0.000.0%0.000.0%0.010.1%0.000.0%0.000.0%
Usd Dividend Per Share0.000.0%0.000.0%0.000.0%0.000.0%0.000.0%
Usd Total Gains Per Share0.000.0%0.000.0%0.010.1%0.000.0%0.000.0%
Usd Price Per Share1.50-1.39-1.53-1.29-1.84-
Price to Earnings Ratio8,796.47-2,300.04-111.52-536.48-383.84-
Price-to-Total Gains Ratio1,615.61-365.80-194.94--11,827.08--5,304.75-
Price to Book Ratio4.93-4.47-4.99-4.48-7.35-
Price-to-Total Gains Ratio1,615.61-365.80-194.94--11,827.08--5,304.75-

When do you get the money?

Usd Investment
$.00
Usd Price Per Share1.47446
Number of shares678
Gains per QuarterTrailing 12 Months5 Year
Usd Dividend Per Share0.000.00
Usd Book Value Change Per Share0.000.00
Usd Total Gains Per Share0.000.00
Gains per Quarter (678 shares)-1.282.78
Gains per Year (678 shares)-5.1211.10
YearsReturn on Investment (TTM)Return on Investment (5Y)
 DividendBook Value gainTotal gainsDividendBook Value gainTotal gains
Broker costs---10---10
10-5-15471
20-10-2081412
30-15-25122123
40-20-30162834
50-26-35213545
60-31-40254256
70-36-45294967
80-41-50335678
90-46-55376389
100-51-604170100

How sure are you?

Based on the past periods, how sure are you to get value out of your investment.

Linear %
 Trailing 12 Months3Y5 Year10 YearALLTIME
  % % % % %
Earnings Per Share2.02.00.050.0%10.02.00.083.3%16.04.00.080.0%27.06.07.067.5%60.06.018.071.4%
Book Value Change Per Share2.02.00.050.0%9.03.00.075.0%14.06.00.070.0%26.014.00.065.0%61.023.00.072.6%
Dividend per Share1.00.03.025.0%8.00.04.066.7%16.00.04.080.0%36.00.04.090.0%71.00.013.084.5%
Total Gains per Share2.02.00.050.0%9.03.00.075.0%15.05.00.075.0%32.08.00.080.0%70.014.00.083.3%
3rd party ad coffee SUPPORTERis ad-free.

3.2. Key Performance Indicators

The key performance indicators of North Navigation Control Technology 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--0.007-0.014+303%0.041-84%0.019-64%0.015-54%
Book Value Per Share--2.2152.254-2%2.2220%2.080+6%1.908+16%
Current Ratio--1.7451.724+1%1.688+3%1.681+4%1.103+58%
Debt To Asset Ratio--0.4760.486-2%0.498-4%0.475+0%0.442+8%
Debt To Equity Ratio--1.1621.216-4%1.275-9%1.188-2%1.034+12%
Dividend Per Share--0.0000.000+300%0.030-100%0.011-100%0.015-100%
Enterprise Value--13364239382.46011924194189.745+12%13308833085.050+0%11147093175.765+20%17669836776.066-24%
Eps--0.000-0.011+3666%0.036-99%0.018-98%0.013-98%
Ev To Ebitda Ratio--infinfnan%infnan%infnan%infnan%
Ev To Sales Ratio--6.64013.617-51%4.166+59%5.839+14%11.848-44%
Free Cash Flow Per Share---0.007-0.052+699%-0.020+198%0.008-186%0.017-140%
Free Cash Flow To Equity Per Share---0.007-0.052+699%-0.027+316%-0.004-44%0.006-214%
Gross Profit Margin--1.0001.0000%1.0000%1.0000%0.825+21%
Intrinsic Value_10Y_max---8.405--------
Intrinsic Value_10Y_min---7.032--------
Intrinsic Value_1Y_max---0.256--------
Intrinsic Value_1Y_min---0.251--------
Intrinsic Value_3Y_max---1.215--------
Intrinsic Value_3Y_min---1.151--------
Intrinsic Value_5Y_max---2.714--------
Intrinsic Value_5Y_min---2.480--------
Market Cap16077392000.000-2%16392972989.07015149572047.268+8%16633339200.000-1%14030907449.454+17%20022364364.727-18%
Net Profit Margin--0.001-0.185+20079%0.059-98%-0.010+1228%0.003-65%
Operating Margin----0%0.049-100%0.036-100%0.024-100%
Operating Ratio--1.7291.924-10%1.663+4%1.758-2%1.366+27%
Pb Ratio4.831-2%4.9264.470+10%4.988-1%4.478+10%7.354-33%
Pe Ratio8627.149-2%8796.4672300.042+282%111.517+7788%536.479+1540%383.840+2192%
Price Per Share10.700-2%10.91010.083+8%11.070-1%9.338+17%13.326-18%
Price To Free Cash Flow Ratio-408.469+2%-416.486-105.875-75%-191.383-54%-55.277-87%-54.227-87%
Price To Total Gains Ratio1584.517-2%1615.615365.802+342%194.937+729%-11827.080+832%-5304.746+428%
Quick Ratio--1.1651.021+14%0.891+31%0.836+39%0.812+43%
Return On Assets--0.000-0.003+3643%0.008-99%0.004-98%0.004-98%
Return On Equity--0.000-0.006+3613%0.020-99%0.011-98%0.008-98%
Total Gains Per Share--0.007-0.014+303%0.071-91%0.030-77%0.030-77%
Usd Book Value--458606514.157466666543.282-2%459969114.6500%430714337.994+6%395039826.222+16%
Usd Book Value Change Per Share--0.001-0.002+303%0.006-84%0.003-64%0.002-54%
Usd Book Value Per Share--0.3050.311-2%0.3060%0.287+6%0.263+16%
Usd Dividend Per Share--0.0000.000+300%0.004-100%0.002-100%0.002-100%
Usd Enterprise Value--1841592186.9031643153959.347+12%1833957199.120+0%1536069439.620+20%2434903507.742-24%
Usd Eps--0.000-0.002+3666%0.005-99%0.002-98%0.002-98%
Usd Free Cash Flow---1355959.221-10840417.018+699%-4041803.511+198%1576129.777-186%2565759.565-153%
Usd Free Cash Flow Per Share---0.001-0.007+699%-0.003+198%0.001-186%0.002-140%
Usd Free Cash Flow To Equity Per Share---0.001-0.007+699%-0.004+316%-0.001-44%0.001-214%
Usd Market Cap2215464617.600-2%2258951677.8942087611028.113+8%2292074141.760-1%1933459046.535+17%2759081809.459-18%
Usd Price Per Share1.474-2%1.5031.389+8%1.525-1%1.287+17%1.836-18%
Usd Profit--64200.538-2289388.400+3666%7422359.029-99%3720787.954-98%2672880.367-98%
Usd Revenue--69341661.01167616543.068+3%117016153.535-41%114204507.374-39%90477731.996-23%
Usd Total Gains Per Share--0.001-0.002+303%0.010-91%0.004-77%0.004-77%
 EOD+3 -5MRQTTM+30 -7YOY+16 -225Y+16 -2210Y+10 -29

3.3 Fundamental Score

Let's check the fundamental score of North Navigation Control Technology Co Ltd based on Penke's default stock scanner.

Penke's Stock Scanner

  
  
IndicatorConditionValue
Price to Earnings Ratio (EOD)Between0-158,627.149
Price to Book Ratio (EOD)Between0-14.831
Net Profit Margin (MRQ)Greater than00.001
Operating Margin (MRQ)Greater than00.000
Quick Ratio (MRQ)Greater than11.165
Current Ratio (MRQ)Greater than11.745
Debt to Asset Ratio (MRQ)Less than10.476
Debt to Equity Ratio (MRQ)Less than11.162
Return on Equity (MRQ)Greater than0.150.000
Return on Assets (MRQ)Greater than0.050.000
Total4/10 (40.0%)

3.4 Technical Score

Let's check the technical score of North Navigation Control Technology Co Ltd based on Penke's default Symbol scanner.

Penke's Symbol Scanner

  
  
IndicatorConditionValue
RsiGreater than5048.311
Ma 20Greater thanMa 5010.846
Ma 50Greater thanMa 10010.886
Ma 100Greater thanMa 2009.712
OpenGreater thanClose10.640
Total2/5 (40.0%)

4. In-depth Analysis

4.1 About North Navigation Control Technology Co Ltd

North Navigation Control Technology Co.,Ltd. provides military and civilian products in China. It offers navigation control and ammunition information technology detection, environmental, and stability control products; radio and satellite communication equipment; electrical connectors; and other products, as well as special vehicles. The company was formerly known as China North Optical-Electrical Tech Co and changed its name to North Navigation Control Technology Co.,Ltd. in April 2012. The company was founded in 2000 and is headquartered in Beijing, China.

Fundamental data was last updated by Penke on 2024-11-20 14:18:08.

4.2 In-depth Summary

4.2.1. Financial Health Summary

Profitability Details
 Compared to previous yearCompared to industry
The company is making a 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 able to pay all its debts with equity.

4.2.2. Valuation Summary

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

4.3 Financial Health

4.3.1. Profitability

4.3.1 Profitability
4.3.1.1. Net Profit Margin

Measures how much net profit North Navigation Control Technology Co Ltd earns for each ¥1 of revenue.

  • Above 10% is considered healthy but always compare North Navigation Control Technology Co Ltd to the Specialty Industrial Machinery industry mean.
  • A Net Profit Margin of 0.1% means that ¥0.00 for each ¥1 in revenue is generated as profit.

Let's take a look of the Net Profit Margin trends of North Navigation Control Technology Co Ltd:

  • The MRQ is 0.1%. The company is not making a profit/loss.
  • The TTM is -18.5%. The company is making a huge loss. -2
Trends
Current periodCompared to+/- 
MRQ0.1%TTM-18.5%+18.6%
TTM-18.5%YOY5.9%-24.4%
TTM-18.5%5Y-1.0%-17.5%
5Y-1.0%10Y0.3%-1.3%
Compared to industry (Specialty Industrial Machinery)
PeriodCompanyIndustry (mean)+/- 
MRQ0.1%5.6%-5.5%
TTM-18.5%5.1%-23.6%
YOY5.9%5.3%+0.6%
5Y-1.0%4.7%-5.7%
10Y0.3%4.8%-4.5%
4.3.1.2. Return on Assets

Shows how efficient North Navigation Control Technology Co Ltd is using its assets to generate profit.

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

Let's take a look of the Return on Assets trends of North Navigation Control Technology Co Ltd:

  • The MRQ is 0.0%. Using its assets, the company is inefficient in making profit. -1
  • The TTM is -0.3%. Using its assets, the company is very inefficient in making profit. -2
Trends
Current periodCompared to+/- 
MRQ0.0%TTM-0.3%+0.3%
TTM-0.3%YOY0.8%-1.1%
TTM-0.3%5Y0.4%-0.7%
5Y0.4%10Y0.4%+0.1%
Compared to industry (Specialty Industrial Machinery)
PeriodCompanyIndustry (mean)+/- 
MRQ0.0%1.0%-1.0%
TTM-0.3%1.0%-1.3%
YOY0.8%1.1%-0.3%
5Y0.4%1.0%-0.6%
10Y0.4%1.1%-0.7%
4.3.1.3. Return on Equity

Shows how efficient North Navigation Control Technology Co Ltd is using its investors money to generate profit.

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

Let's take a look of the Return on Equity trends of North Navigation Control Technology Co Ltd:

  • The MRQ is 0.0%. Using its investors money, the company is inefficient in making profit. -1
  • The TTM is -0.6%. Using its investors money, the company is very inefficient in making profit. -2
Trends
Current periodCompared to+/- 
MRQ0.0%TTM-0.6%+0.6%
TTM-0.6%YOY2.0%-2.7%
TTM-0.6%5Y1.1%-1.8%
5Y1.1%10Y0.8%+0.3%
Compared to industry (Specialty Industrial Machinery)
PeriodCompanyIndustry (mean)+/- 
MRQ0.0%2.4%-2.4%
TTM-0.6%2.1%-2.7%
YOY2.0%2.2%-0.2%
5Y1.1%1.9%-0.8%
10Y0.8%2.2%-1.4%
3rd party ad coffee SUPPORTERis ad-free.

4.3.2. Operating Efficiency of North Navigation Control Technology Co Ltd.

4.3.2. Operating Efficiency
4.3.2.1. Operating Margin

Measures how efficient North Navigation Control Technology Co Ltd is operating .

  • Measures how much profit North Navigation Control Technology 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 North Navigation Control Technology 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 North Navigation Control Technology Co Ltd:

  • The MRQ is 0.0%. The data is not here.
Trends
Current periodCompared to+/- 
MRQ-TTM-0.0%
TTM-YOY4.9%-4.9%
TTM-5Y3.6%-3.6%
5Y3.6%10Y2.4%+1.1%
Compared to industry (Specialty Industrial Machinery)
PeriodCompanyIndustry (mean)+/- 
MRQ-9.2%-9.2%
TTM-6.8%-6.8%
YOY4.9%6.1%-1.2%
5Y3.6%5.7%-2.1%
10Y2.4%5.3%-2.9%
4.3.2.2. Operating Ratio

Measures how efficient North Navigation Control Technology Co Ltd is keeping operating costs low.

  • Below 1 is considered healthy (always compare to Specialty Industrial Machinery industry mean).
  • An Operation Ratio of 1.73 means that the operating costs are ¥1.73 for each ¥1 in net sales.

Let's take a look of the Operating Ratio trends of North Navigation Control Technology Co Ltd:

  • The MRQ is 1.729. The company is inefficient in keeping operating costs low. -1
  • The TTM is 1.924. The company is inefficient in keeping operating costs low. -1
Trends
Current periodCompared to+/- 
MRQ1.729TTM1.924-0.195
TTM1.924YOY1.663+0.262
TTM1.9245Y1.758+0.166
5Y1.75810Y1.366+0.392
Compared to industry (Specialty Industrial Machinery)
PeriodCompanyIndustry (mean)+/- 
MRQ1.7291.445+0.284
TTM1.9241.366+0.558
YOY1.6631.343+0.320
5Y1.7581.357+0.401
10Y1.3661.197+0.169
3rd party ad coffee SUPPORTERis ad-free.

4.4.3. Liquidity of North Navigation Control Technology Co Ltd.

4.4.3. Liquidity
4.4.3.1. Current Ratio

Measures if North Navigation Control Technology Co Ltd is able to pay off Short-term Debt.

  • Above 1.5 is considered healthy (always compare to Specialty Industrial Machinery industry mean).
  • A Current Ratio of 1.75 means the company has ¥1.75 in assets for each ¥1 in short-term debts.

Let's take a look of the Current Ratio trends of North Navigation Control Technology Co Ltd:

  • The MRQ is 1.745. The company is able to pay all its short-term debts. +1
  • The TTM is 1.724. The company is able to pay all its short-term debts. +1
Trends
Current periodCompared to+/- 
MRQ1.745TTM1.724+0.021
TTM1.724YOY1.688+0.036
TTM1.7245Y1.681+0.043
5Y1.68110Y1.103+0.578
Compared to industry (Specialty Industrial Machinery)
PeriodCompanyIndustry (mean)+/- 
MRQ1.7451.695+0.050
TTM1.7241.701+0.023
YOY1.6881.686+0.002
5Y1.6811.721-0.040
10Y1.1031.654-0.551
4.4.3.2. Quick Ratio

Measures if North Navigation Control Technology 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 North Navigation Control Technology Co Ltd to the Specialty Industrial Machinery industry mean.
  • A Quick Ratio of 1.16 means the company can pay off ¥1.16 for each ¥1 in debt (using most liquid assets).

Let's take a look of the Quick Ratio trends of North Navigation Control Technology Co Ltd:

  • The MRQ is 1.165. The company is just able to pay all its short-term debts with the most liquid assets.
  • The TTM is 1.021. The company is just able to pay all its short-term debts with the most liquid assets.
Trends
Current periodCompared to+/- 
MRQ1.165TTM1.021+0.144
TTM1.021YOY0.891+0.129
TTM1.0215Y0.836+0.185
5Y0.83610Y0.812+0.024
Compared to industry (Specialty Industrial Machinery)
PeriodCompanyIndustry (mean)+/- 
MRQ1.1650.736+0.429
TTM1.0210.813+0.208
YOY0.8910.884+0.007
5Y0.8360.959-0.123
10Y0.8120.970-0.158
3rd party ad coffee SUPPORTERis ad-free.

4.5.4. Solvency of North Navigation Control Technology Co Ltd.

4.5.4. Solvency
4.5.4.1. Debt to Asset Ratio

Measures how much % of North Navigation Control Technology Co Ltd assets are financed with debt.

  • Below 1 (100%) is considered healthy but always compare North Navigation Control Technology Co Ltd to Specialty Industrial Machinery industry mean.
  • A Debt to Asset Ratio of 0.48 means that North Navigation Control Technology Co Ltd assets are financed with 47.6% credit (debt) and the remaining percentage (100% - 47.6%) is financed by its owners/shareholders. 

Let's take a look of the Debt to Asset Ratio trends of North Navigation Control Technology Co Ltd:

  • The MRQ is 0.476. The company is very able to pay all its debts by selling its assets. +2
  • The TTM is 0.486. The company is very able to pay all its debts by selling its assets. +2
Trends
Current periodCompared to+/- 
MRQ0.476TTM0.486-0.010
TTM0.486YOY0.498-0.012
TTM0.4865Y0.475+0.012
5Y0.47510Y0.442+0.033
Compared to industry (Specialty Industrial Machinery)
PeriodCompanyIndustry (mean)+/- 
MRQ0.4760.490-0.014
TTM0.4860.491-0.005
YOY0.4980.506-0.008
5Y0.4750.502-0.027
10Y0.4420.495-0.053
4.5.4.2. Debt to Equity Ratio

Measures if North Navigation Control Technology Co Ltd is able to pay off its debts by using shareholders equity.

  • Below 2 is considered healthy but always compare North Navigation Control Technology Co Ltd to the Specialty Industrial Machinery industry mean.
  • A Debt to Equity ratio of 116.2% means that company has ¥1.16 debt for each ¥1 in shareholders equity.

Let's take a look of the Debt to Equity Ratio trends of North Navigation Control Technology Co Ltd:

  • The MRQ is 1.162. The company is able to pay all its debts with equity. +1
  • The TTM is 1.216. The company is able to pay all its debts with equity. +1
Trends
Current periodCompared to+/- 
MRQ1.162TTM1.216-0.054
TTM1.216YOY1.275-0.059
TTM1.2165Y1.188+0.028
5Y1.18810Y1.034+0.154
Compared to industry (Specialty Industrial Machinery)
PeriodCompanyIndustry (mean)+/- 
MRQ1.1620.960+0.202
TTM1.2160.959+0.257
YOY1.2751.038+0.237
5Y1.1881.075+0.113
10Y1.0341.049-0.015
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 North Navigation Control Technology Co Ltd generates.

  • Above 15 is considered overpriced but always compare North Navigation Control Technology Co Ltd to the Specialty Industrial Machinery industry mean.
  • A PE ratio of 8,796.47 means the investor is paying ¥8,796.47 for every ¥1 in earnings.

Let's take a look of the Price to Earnings Ratio trends of North Navigation Control Technology Co Ltd:

  • The EOD is 8,627.149. Based on the earnings, the company is expensive. -2
  • The MRQ is 8,796.467. Based on the earnings, the company is expensive. -2
  • The TTM is 2,300.042. Based on the earnings, the company is expensive. -2
Trends
Current periodCompared to+/- 
EOD8,627.149MRQ8,796.467-169.318
MRQ8,796.467TTM2,300.042+6,496.425
TTM2,300.042YOY111.517+2,188.525
TTM2,300.0425Y536.479+1,763.564
5Y536.47910Y383.840+152.639
Compared to industry (Specialty Industrial Machinery)
PeriodCompanyIndustry (mean)+/- 
EOD8,627.14919.292+8,607.857
MRQ8,796.46717.860+8,778.607
TTM2,300.04218.989+2,281.053
YOY111.51718.365+93.152
5Y536.47921.761+514.718
10Y383.84027.709+356.131
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 North Navigation Control Technology Co Ltd:

  • The EOD is -408.469. Based on how much money comes from the company's main activities, the company is expensive. -2
  • The MRQ is -416.486. Based on how much money comes from the company's main activities, the company is expensive. -2
  • The TTM is -105.875. Based on how much money comes from the company's main activities, the company is expensive. -2
Trends
Current periodCompared to+/- 
EOD-408.469MRQ-416.486+8.017
MRQ-416.486TTM-105.875-310.611
TTM-105.875YOY-191.383+85.508
TTM-105.8755Y-55.277-50.598
5Y-55.27710Y-54.227-1.050
Compared to industry (Specialty Industrial Machinery)
PeriodCompanyIndustry (mean)+/- 
EOD-408.4696.529-414.998
MRQ-416.4866.304-422.790
TTM-105.8752.944-108.819
YOY-191.3831.789-193.172
5Y-55.2771.548-56.825
10Y-54.2271.243-55.470
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 North Navigation Control Technology 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 4.93 means the investor is paying ¥4.93 for each ¥1 in book value.

Let's take a look of the Price to Book Ratio trends of North Navigation Control Technology Co Ltd:

  • The EOD is 4.831. Based on the equity, the company is fair priced.
  • The MRQ is 4.926. Based on the equity, the company is fair priced.
  • The TTM is 4.470. Based on the equity, the company is fair priced.
Trends
Current periodCompared to+/- 
EOD4.831MRQ4.926-0.095
MRQ4.926TTM4.470+0.455
TTM4.470YOY4.988-0.518
TTM4.4705Y4.478-0.008
5Y4.47810Y7.354-2.876
Compared to industry (Specialty Industrial Machinery)
PeriodCompanyIndustry (mean)+/- 
EOD4.8312.297+2.534
MRQ4.9262.022+2.904
TTM4.4702.138+2.332
YOY4.9882.216+2.772
5Y4.4782.472+2.006
10Y7.3542.889+4.465
4.6.2. Total Gains per Share
3rd party ad coffee SUPPORTERis ad-free.

6. Financial Statements




6.1. Reversals in quarterly reports

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

 2023-09-302023-12-312024-03-312024-06-302024-09-30
Tax Provision  -996-2,914-3,910-2,336-6,245-11,700-17,94519,6651,720



6.2. Latest Balance Sheet

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

Summary
Total Assets6,356,792
Total Liabilities3,028,734
Total Stockholder Equity2,606,612
 As reported
Total Liabilities 3,028,734
Total Stockholder Equity+ 2,606,612
Total Assets = 6,356,792

Assets

Total Assets6,356,792
Total Current Assets5,225,070
Long-term Assets1,131,722
Total Current Assets
Cash And Cash Equivalents 818,510
Net Receivables 3,486,801
Inventory 679,669
Other Current Assets 54,068
Total Current Assets  (as reported)5,225,070
Total Current Assets  (calculated)5,039,048
+/- 186,022
Long-term Assets
Property Plant Equipment 851,221
Goodwill 55,366
Intangible Assets 114,833
Long-term Assets Other 9,157
Long-term Assets  (as reported)1,131,722
Long-term Assets  (calculated)1,030,577
+/- 101,145

Liabilities & Shareholders' Equity

Total Current Liabilities2,993,599
Long-term Liabilities35,134
Total Stockholder Equity2,606,612
Total Current Liabilities
Accounts payable 2,720,064
Other Current Liabilities 9,256
Total Current Liabilities  (as reported)2,993,599
Total Current Liabilities  (calculated)2,729,320
+/- 264,279
Long-term Liabilities
Capital Lease Obligations Min Short Term Debt1,827
Long-term Liabilities  (as reported)35,134
Long-term Liabilities  (calculated)1,827
+/- 33,308
Total Stockholder Equity
Retained Earnings 729,852
Total Stockholder Equity (as reported)2,606,612
Total Stockholder Equity (calculated)729,852
+/- 1,876,760
Other
Capital Stock1,502,564
Common Stock Shares Outstanding 1,502,564
Net Invested Capital 2,606,612
Net Working Capital 2,231,471
Property Plant and Equipment Gross 851,221



6.3. Balance Sheets Structured

Currency in CNY. All numbers in thousands.

 Trend2024-09-302024-06-302024-03-312023-12-312023-09-302023-06-302023-03-312022-12-312022-09-302022-06-302022-03-312021-12-312021-09-302021-06-302021-03-312020-12-312020-09-302020-06-302020-03-312019-12-312019-09-302019-06-302019-03-312018-12-312018-09-302018-06-302018-03-312017-12-312017-09-302017-06-302017-03-312016-12-312016-09-302016-06-302016-03-312015-12-312015-09-302015-06-302015-03-312014-12-312014-09-302014-06-302014-03-312013-12-312013-09-302013-06-302013-03-312012-12-312012-09-302012-06-302012-03-312011-12-312011-09-302011-06-302011-03-312010-12-312010-09-302010-06-302010-03-312009-12-312009-09-302009-06-302009-03-312008-12-312008-09-302008-06-302008-03-312007-12-312007-09-302007-06-302007-03-312006-12-312006-09-302006-06-302006-03-312005-12-312005-09-302005-06-302005-03-312004-12-312004-09-302004-06-302004-03-312003-12-312003-09-302003-06-302002-12-312001-12-312000-12-31
> Total Assets 
188,860
226,601
262,164
642,545
646,155
607,813
604,605
627,166
630,772
616,969
626,695
660,288
658,470
673,823
746,834
804,497
822,610
814,957
872,820
797,737
821,404
752,829
762,876
797,433
806,241
2,089,961
2,182,754
2,266,571
2,703,003
3,072,505
3,513,059
3,643,950
3,804,689
3,713,700
3,705,248
3,670,102
3,772,700
3,720,153
3,424,380
3,423,280
3,421,861
3,629,398
3,555,851
3,467,597
3,505,434
3,719,603
3,522,098
3,481,531
3,485,461
4,102,499
3,876,162
3,856,114
3,869,279
4,382,815
4,259,175
4,318,555
4,290,577
4,725,889
4,660,992
4,578,458
4,497,541
4,925,649
4,610,148
4,400,797
4,322,345
4,966,491
4,817,617
4,737,820
4,383,414
4,922,366
4,764,598
4,580,471
4,819,722
5,266,013
5,590,290
5,410,415
5,962,465
6,472,885
6,039,791
6,357,992
6,904,721
6,326,091
6,466,115
6,825,907
7,031,700
7,288,271
6,642,216
6,160,431
6,356,792
6,356,7926,160,4316,642,2167,288,2717,031,7006,825,9076,466,1156,326,0916,904,7216,357,9926,039,7916,472,8855,962,4655,410,4155,590,2905,266,0134,819,7224,580,4714,764,5984,922,3664,383,4144,737,8204,817,6174,966,4914,322,3454,400,7974,610,1484,925,6494,497,5414,578,4584,660,9924,725,8894,290,5774,318,5554,259,1754,382,8153,869,2793,856,1143,876,1624,102,4993,485,4613,481,5313,522,0983,719,6033,505,4343,467,5973,555,8513,629,3983,421,8613,423,2803,424,3803,720,1533,772,7003,670,1023,705,2483,713,7003,804,6893,643,9503,513,0593,072,5052,703,0032,266,5712,182,7542,089,961806,241797,433762,876752,829821,404797,737872,820814,957822,610804,497746,834673,823658,470660,288626,695616,969630,772627,166604,605607,813646,155642,545262,164226,601188,860
   > 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
2,963,192
2,877,169
3,529,677
3,400,657
3,314,926
2,975,720
3,468,259
3,341,939
3,172,278
3,425,420
3,889,724
4,230,709
4,069,587
4,636,389
5,144,495
4,939,906
5,266,778
5,827,389
5,207,578
5,364,201
5,752,927
5,952,440
6,175,383
5,523,783
5,010,918
5,225,070
5,225,0705,010,9185,523,7836,175,3835,952,4405,752,9275,364,2015,207,5785,827,3895,266,7784,939,9065,144,4954,636,3894,069,5874,230,7093,889,7243,425,4203,172,2783,341,9393,468,2592,975,7203,314,9263,400,6573,529,6772,877,1692,963,192000000000000000000000000000000000000000000000000000000000000000
       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
396,966
313,054
1,148,385
1,022,580
1,054,034
511,116
1,023,879
799,050
730,617
515,520
1,240,187
1,853,540
1,251,026
1,420,004
1,470,712
2,000,412
1,387,049
1,249,638
1,999,708
2,066,198
1,457,499
1,176,784
2,066,150
1,354,155
839,396
818,510
818,510839,3961,354,1552,066,1501,176,7841,457,4992,066,1981,999,7081,249,6381,387,0492,000,4121,470,7121,420,0041,251,0261,853,5401,240,187515,520730,617799,0501,023,879511,1161,054,0341,022,5801,148,385313,054396,966000000000000000000000000000000000000000000000000000000000000000
       Net Receivables 
27,284
39,544
52,939
70,324
76,373
76,561
90,662
98,879
115,404
108,663
131,936
123,502
138,913
118,776
148,085
185,080
211,782
190,953
204,204
221,576
235,605
165,718
189,452
199,515
218,097
576,510
615,023
531,493
607,225
717,313
830,984
804,886
904,184
870,696
960,844
794,125
890,591
873,140
857,525
881,980
857,770
759,228
777,080
716,366
833,329
750,502
784,439
785,542
797,457
948,941
984,169
975,354
970,416
1,090,454
1,124,288
1,444,734
1,418,079
1,871,713
1,907,118
1,740,672
1,767,628
2,078,326
1,785,902
1,719,692
1,597,444
1,550,607
687,558
899,029
953,903
1,582,793
1,470,423
1,195,448
1,556,982
1,822,536
1,269,628
1,632,083
1,812,146
2,728,613
2,184,527
2,975,037
3,777,016
2,557,215
2,468,925
3,446,787
3,364,221
3,335,767
3,016,744
3,061,094
3,486,801
3,486,8013,061,0943,016,7443,335,7673,364,2213,446,7872,468,9252,557,2153,777,0162,975,0372,184,5272,728,6131,812,1461,632,0831,269,6281,822,5361,556,9821,195,4481,470,4231,582,793953,903899,029687,5581,550,6071,597,4441,719,6921,785,9022,078,3261,767,6281,740,6721,907,1181,871,7131,418,0791,444,7341,124,2881,090,454970,416975,354984,169948,941797,457785,542784,439750,502833,329716,366777,080759,228857,770881,980857,525873,140890,591794,125960,844870,696904,184804,886830,984717,313607,225531,493615,023576,510218,097199,515189,452165,718235,605221,576204,204190,953211,782185,080148,085118,776138,913123,502131,936108,663115,40498,87990,66276,56176,37370,32452,93939,54427,284
       Other Current Assets 
5,392
11,211
9,454
11,820
15,904
14,760
16,581
12,349
18,814
10,697
20,624
12,215
12,175
36,971
18,041
17,974
12,885
10,863
17,180
12,172
11,643
11,084
11,438
12,740
12,813
86,780
140,032
219,361
212,673
320,981
295,067
331,794
565,368
382,774
412,053
274,081
342,055
301,258
256,294
278,129
230,987
113,717
153,243
143,028
139,537
134,858
116,445
123,019
117,344
210,119
256,391
267,344
240,320
92,445
271,252
100,361
116,150
74,094
82,875
92,515
141,709
97,466
127,029
136,845
201,671
209,362
1,596
6,628
2,186
294,072
304,453
313,795
331,133
214,819
283,364
222,988
238,207
238,661
42,482
49,854
61,090
31,742
65,004
71,089
1,297
1,937
65,518
76,724
54,068
54,06876,72465,5181,9371,29771,08965,00431,74261,09049,85442,482238,661238,207222,988283,364214,819331,133313,795304,453294,0722,1866,6281,596209,362201,671136,845127,02997,466141,70992,51582,87574,094116,150100,361271,25292,445240,320267,344256,391210,119117,344123,019116,445134,858139,537143,028153,243113,717230,987278,129256,294301,258342,055274,081412,053382,774565,368331,794295,067320,981212,673219,361140,03286,78012,81312,74011,43811,08411,64312,17217,18010,86312,88517,97418,04136,97112,17512,21520,62410,69718,81412,34916,58114,76015,90411,8209,45411,2115,392
   > 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
1,416,960
1,422,894
1,407,695
1,454,107
1,422,659
1,408,192
1,394,302
1,376,289
1,359,581
1,340,828
1,326,075
1,328,390
1,099,885
1,091,214
1,077,333
1,118,513
1,101,915
1,072,980
1,079,260
1,112,888
1,118,432
1,149,514
1,131,722
1,131,7221,149,5141,118,4321,112,8881,079,2601,072,9801,101,9151,118,5131,077,3331,091,2141,099,8851,328,3901,326,0751,340,8281,359,5811,376,2891,394,3021,408,1921,422,6591,454,1071,407,6951,422,8941,416,960000000000000000000000000000000000000000000000000000000000000000000
       Property Plant Equipment 
43,854
58,082
62,894
62,587
63,246
77,299
76,178
79,004
85,129
87,563
88,424
122,572
87,526
122,228
112,548
150,269
116,596
154,980
110,733
152,467
113,759
171,307
206,133
298,836
244,306
835,076
734,747
846,864
727,043
847,275
819,339
983,683
810,181
971,945
827,313
987,718
827,397
960,651
807,787
958,437
895,496
1,024,308
875,052
1,006,747
863,846
1,004,087
890,889
909,590
833,187
1,000,395
990,099
981,788
972,824
1,042,760
1,030,659
1,031,049
1,026,262
1,027,984
1,011,901
1,012,638
1,006,892
1,005,350
990,572
902,004
918,495
907,915
899,564
891,774
888,081
928,498
910,767
903,011
897,680
937,246
928,691
918,328
910,275
925,808
763,821
758,396
750,604
787,759
774,237
778,685
779,614
834,527
839,426
851,502
851,221
851,221851,502839,426834,527779,614778,685774,237787,759750,604758,396763,821925,808910,275918,328928,691937,246897,680903,011910,767928,498888,081891,774899,564907,915918,495902,004990,5721,005,3501,006,8921,012,6381,011,9011,027,9841,026,2621,031,0491,030,6591,042,760972,824981,788990,0991,000,395833,187909,590890,8891,004,087863,8461,006,747875,0521,024,308895,496958,437807,787960,651827,397987,718827,313971,945810,181983,683819,339847,275727,043846,864734,747835,076244,306298,836206,133171,307113,759152,467110,733154,980116,596150,269112,548122,22887,526122,57288,42487,56385,12979,00476,17877,29963,24662,58762,89458,08243,854
       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
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
60,250
60,250
60,250
60,250
60,250
60,250
60,250
60,250
60,250
60,250
60,250
60,250
60,250
60,250
60,250
60,250
60,250
60,249
60,249
60,249
60,249
60,249
60,249
60,249
60,249
60,249
60,249
60,249
60,249
60,249
60,249
60,249
60,249
60,249
60,249
60,249
60,249
60,249
60,249
55,366
55,366
55,366
55,366
55,36655,36655,36655,36660,24960,24960,24960,24960,24960,24960,24960,24960,24960,24960,24960,24960,24960,24960,24960,24960,24960,24960,24960,24960,24960,24960,25060,25060,25060,25060,25060,25060,25060,25060,25060,25060,25060,25060,25060,25060,25060,25060,2500000000000000000000000000000000000000000000000
       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
3,330
3,330
3,330
3,330
3,330
3,330
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
000000000000000000003,3303,3303,3303,3303,3303,330000000000000000000000000000000000000000000000000000000000000000
       Intangible Assets 
7,747
7,622
7,645
7,535
7,605
32,936
32,885
32,563
32,345
35,009
34,868
117
34,419
92
38,954
349
38,732
283
41,788
624
42,660
562
52,182
498
79,539
423
230,778
62,830
251,790
13,351
320,429
9,190
417,256
233,538
618,604
231,557
625,475
338,748
625,173
266,357
629,745
447,061
798,281
437,321
787,142
422,324
620,512
595,485
613,995
518,695
511,503
502,668
494,026
540,700
530,582
520,462
507,982
539,916
528,862
517,767
506,704
548,866
536,676
417,053
404,820
391,956
379,923
215,037
355,736
344,093
332,403
320,842
309,880
268,315
256,265
245,050
233,511
213,921
161,078
152,078
143,615
140,696
134,856
130,459
124,338
123,332
117,101
121,357
114,833
114,833121,357117,101123,332124,338130,459134,856140,696143,615152,078161,078213,921233,511245,050256,265268,315309,880320,842332,403344,093355,736215,037379,923391,956404,820417,053536,676548,866506,704517,767528,862539,916507,982520,462530,582540,700494,026502,668511,503518,695613,995595,485620,512422,324787,142437,321798,281447,061629,745266,357625,173338,748625,475231,557618,604233,538417,2569,190320,42913,351251,79062,830230,77842379,53949852,18256242,66062441,78828338,73234938,9549234,41911734,86835,00932,34532,56332,88532,9367,6057,5357,6457,6227,747
       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
18,065
39,116
40,091
46,357
43,254
46,013
50,216
962,632
28,713
42,449
52,238
41,458
45,033
57,917
66,785
41,104
45,541
46,702
56,298
26,088
25,431
23,975
9,157
9,15723,97525,43126,08856,29846,70245,54141,10466,78557,91745,03341,45852,23842,44928,713962,63250,21646,01343,25446,35740,09139,11618,065000000000000000000000000000000000000000000000000000000000000000000
> Total Liabilities 
111,871
130,464
140,850
140,256
137,161
91,481
84,339
111,218
112,275
80,913
87,497
119,466
114,029
126,714
152,476
208,811
222,734
211,322
261,612
183,791
213,560
181,800
200,096
202,648
220,488
982,335
1,042,456
1,097,450
693,435
955,931
1,355,228
1,254,321
1,379,058
1,237,406
1,214,550
1,182,036
1,285,858
1,224,362
949,522
948,205
944,532
1,131,041
1,042,601
1,031,914
1,069,671
1,255,534
1,040,172
1,054,995
1,035,664
1,676,792
1,433,477
1,459,910
1,454,307
1,836,936
1,686,481
1,766,567
1,776,048
2,105,007
2,017,605
2,005,595
1,918,959
2,255,003
1,852,304
1,713,597
1,632,379
2,192,991
2,044,166
1,980,060
1,616,634
2,090,936
1,945,691
1,793,619
1,996,998
2,296,665
2,613,049
2,446,232
2,971,083
3,378,712
2,947,264
3,253,711
3,742,789
3,091,456
3,124,096
3,461,147
3,621,326
3,817,380
3,212,870
2,842,528
3,028,734
3,028,7342,842,5283,212,8703,817,3803,621,3263,461,1473,124,0963,091,4563,742,7893,253,7112,947,2643,378,7122,971,0832,446,2322,613,0492,296,6651,996,9981,793,6191,945,6912,090,9361,616,6341,980,0602,044,1662,192,9911,632,3791,713,5971,852,3042,255,0031,918,9592,005,5952,017,6052,105,0071,776,0481,766,5671,686,4811,836,9361,454,3071,459,9101,433,4771,676,7921,035,6641,054,9951,040,1721,255,5341,069,6711,031,9141,042,6011,131,041944,532948,205949,5221,224,3621,285,8581,182,0361,214,5501,237,4061,379,0581,254,3211,355,228955,931693,4351,097,4501,042,456982,335220,488202,648200,096181,800213,560183,791261,612211,322222,734208,811152,476126,714114,029119,46687,49780,913112,275111,21884,33991,481137,161140,256140,850130,464111,871
   > Total Current Liabilities 
57,871
63,024
83,410
102,816
99,721
78,041
70,899
97,777
98,835
80,913
87,497
119,465
114,029
126,714
146,776
203,111
212,034
197,782
248,072
169,650
199,132
167,279
185,153
187,922
205,752
902,901
931,271
1,030,064
619,489
873,372
1,259,022
1,169,535
1,292,963
1,148,562
1,142,423
1,105,407
1,210,657
1,158,416
878,290
876,210
873,883
1,023,584
937,234
932,458
977,124
1,184,527
975,209
990,136
966,011
1,587,995
1,339,006
1,372,213
1,347,652
1,790,045
1,637,735
1,680,438
1,651,897
1,992,879
1,908,016
1,887,308
1,801,424
2,183,982
1,751,006
1,675,073
1,593,051
2,166,109
2,012,779
1,943,345
1,571,535
2,060,205
1,915,146
1,762,693
1,970,096
2,279,629
2,589,076
2,422,384
2,945,638
3,362,798
2,931,753
3,237,801
3,726,482
3,074,366
3,104,676
3,445,103
3,585,875
3,787,455
3,183,184
2,807,777
2,993,599
2,993,5992,807,7773,183,1843,787,4553,585,8753,445,1033,104,6763,074,3663,726,4823,237,8012,931,7533,362,7982,945,6382,422,3842,589,0762,279,6291,970,0961,762,6931,915,1462,060,2051,571,5351,943,3452,012,7792,166,1091,593,0511,675,0731,751,0062,183,9821,801,4241,887,3081,908,0161,992,8791,651,8971,680,4381,637,7351,790,0451,347,6521,372,2131,339,0061,587,995966,011990,136975,2091,184,527977,124932,458937,2341,023,584873,883876,210878,2901,158,4161,210,6571,105,4071,142,4231,148,5621,292,9631,169,5351,259,022873,372619,4891,030,064931,271902,901205,752187,922185,153167,279199,132169,650248,072197,782212,034203,111146,776126,714114,029119,46587,49780,91398,83597,77770,89978,04199,721102,81683,41063,02457,871
       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
119,330
129,330
161,330
182,137
177,428
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
000000000000000000177,428182,137161,330129,330119,330000000000000000000000000000000000000000000000000000000000000000000
       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
119,330
129,330
161,330
182,137
177,428
170,400
124,400
147,000
152,000
112,000
124,000
150,000
0
0
0
0
0
0
0
0
0
0
0
00000000000150,000124,000112,000152,000147,000124,400170,400177,428182,137161,330129,330119,330000000000000000000000000000000000000000000000000000000000000000000
       Accounts payable 
16,542
21,797
40,158
36,181
35,833
40,699
33,897
33,877
41,243
40,501
50,957
72,826
81,579
89,736
87,139
138,148
149,295
126,151
110,487
137,584
124,104
90,824
92,579
93,366
118,697
399,293
432,283
426,322
381,590
480,310
516,415
524,110
548,082
435,772
506,069
501,884
612,285
488,654
392,625
395,212
424,151
483,920
521,612
492,174
520,608
543,110
492,655
553,456
514,383
701,174
695,890
787,821
906,168
1,110,253
1,023,746
1,073,279
1,089,862
1,318,339
1,256,941
1,358,992
1,262,363
1,520,425
1,318,520
1,256,259
1,270,640
1,679,495
1,571,635
1,495,018
1,160,798
1,396,142
1,309,328
1,320,133
1,618,904
1,863,252
2,006,791
2,091,158
2,556,568
2,760,100
2,710,005
3,030,949
3,525,079
2,619,758
2,771,685
3,031,055
3,119,217
3,309,071
2,899,794
2,544,495
2,720,064
2,720,0642,544,4952,899,7943,309,0713,119,2173,031,0552,771,6852,619,7583,525,0793,030,9492,710,0052,760,1002,556,5682,091,1582,006,7911,863,2521,618,9041,320,1331,309,3281,396,1421,160,7981,495,0181,571,6351,679,4951,270,6401,256,2591,318,5201,520,4251,262,3631,358,9921,256,9411,318,3391,089,8621,073,2791,023,7461,110,253906,168787,821695,890701,174514,383553,456492,655543,110520,608492,174521,612483,920424,151395,212392,625488,654612,285501,884506,069435,772548,082524,110516,415480,310381,590426,322432,283399,293118,69793,36692,57990,824124,104137,584110,487126,151149,295138,14887,13989,73681,57972,82650,95740,50141,24333,87733,89740,69935,83336,18140,15821,79716,542
       Other Current Liabilities 
6,949
8,847
10,872
14,255
12,888
13,342
13,002
15,900
9,592
7,728
6,904
11,857
9,528
13,201
39,371
46,041
50,069
33,691
37,711
30,066
21,403
36,655
30,574
42,556
45,055
139,608
139,988
156,742
110,899
162,062
191,607
183,425
202,881
295,790
271,354
268,523
253,372
296,762
243,665
233,498
246,332
263,264
235,992
234,284
250,516
357,417
292,554
228,833
249,827
273,507
283,415
276,491
165,584
282,709
244,090
214,879
250,135
190,695
146,859
169,909
195,361
277,334
209,486
40,980
124,657
186,330
4,998
205,159
10,000
325,621
378,696
129,860
184,585
110,934
388,716
81,295
232,606
271,396
183,539
95,613
160,986
257,322
289,787
136,601
65
25,954
17,999
10,189
9,256
9,25610,18917,99925,95465136,601289,787257,322160,98695,613183,539271,396232,60681,295388,716110,934184,585129,860378,696325,62110,000205,1594,998186,330124,65740,980209,486277,334195,361169,909146,859190,695250,135214,879244,090282,709165,584276,491283,415273,507249,827228,833292,554357,417250,516234,284235,992263,264246,332233,498243,665296,762253,372268,523271,354295,790202,881183,425191,607162,062110,899156,742139,988139,60845,05542,55630,57436,65521,40330,06637,71133,69150,06946,04139,37113,2019,52811,8576,9047,7289,59215,90013,00213,34212,88814,25510,8728,8476,949
   > 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
31,387
36,715
45,099
30,732
30,545
30,925
26,902
17,035
23,973
23,848
25,445
15,914
15,511
15,910
16,307
17,090
19,420
16,044
35,450
29,925
29,685
34,751
35,134
35,13434,75129,68529,92535,45016,04419,42017,09016,30715,91015,51115,91425,44523,84823,97317,03526,90230,92530,54530,73245,09936,71531,387000000000000000000000000000000000000000000000000000000000000000000
       Other Liabilities 
0
13,440
13,440
13,440
13,440
13,440
13,440
13,441
13,440
0
0
1
0
0
5,700
5,700
10,700
13,540
13,540
14,141
14,140
14,140
14,540
14,141
14,141
18,983
20,734
26,935
33,495
41,888
45,535
44,115
45,424
49,485
47,768
52,270
50,842
56,796
62,082
63,091
61,745
62,594
60,750
54,593
47,684
38,530
32,486
32,383
37,176
52,609
58,033
51,460
56,717
41,788
43,644
72,726
72,248
47,044
44,505
53,203
52,871
37,044
37,491
38,524
39,328
26,882
31,387
36,715
45,099
21,100
30,545
21,293
26,902
17,035
18,189
18,008
19,549
12,938
12,921
14,128
14,746
15,254
17,606
14,834
0
0
0
0
0
0000014,83417,60615,25414,74614,12812,92112,93819,54918,00818,18917,03526,90221,29330,54521,10045,09936,71531,38726,88239,32838,52437,49137,04452,87153,20344,50547,04472,24872,72643,64441,78856,71751,46058,03352,60937,17632,38332,48638,53047,68454,59360,75062,59461,74563,09162,08256,79650,84252,27047,76849,48545,42444,11545,53541,88833,49526,93520,73418,98314,14114,14114,54014,14014,14014,14113,54013,54010,7005,7005,7000010013,44013,44113,44013,44013,44013,44013,44013,4400
       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
6,078
5,571
1,388
2,914
2,566
2,187
841
822
1,241
1,383
393
557
534
417
76
76
76
76
38
115
0
0
0
0
0
0
00000011538767676764175345573931,3831,2418228412,1872,5662,9141,3885,5716,078000000000000000000000000000000000000000000000000000000000000000
> Total Stockholder Equity
76,988
95,434
120,610
501,311
508,033
515,316
519,213
514,872
517,383
534,916
538,044
539,644
543,207
546,542
550,736
551,716
555,750
551,923
557,640
557,882
550,765
517,097
509,110
506,443
497,557
1,043,151
1,075,886
1,102,589
1,941,226
2,019,311
2,008,688
2,026,200
2,064,050
2,118,892
2,129,056
2,121,561
2,121,345
2,130,439
2,133,670
2,126,068
2,126,132
2,145,397
2,158,120
2,075,773
2,076,253
2,094,279
2,104,138
2,061,096
2,061,163
2,018,967
2,028,153
2,023,385
1,986,009
2,059,101
2,068,343
2,027,587
2,027,973
2,071,781
2,080,063
2,046,861
2,047,452
2,093,531
2,106,293
2,086,616
2,083,343
2,124,864
2,121,072
2,126,080
2,129,924
2,156,386
2,141,551
2,141,910
2,164,013
2,219,729
2,222,292
2,266,771
2,284,894
2,337,591
2,361,203
2,409,699
2,451,267
2,484,687
2,585,897
2,654,366
2,696,485
2,711,085
2,677,729
2,600,329
2,606,612
2,606,6122,600,3292,677,7292,711,0852,696,4852,654,3662,585,8972,484,6872,451,2672,409,6992,361,2032,337,5912,284,8942,266,7712,222,2922,219,7292,164,0132,141,9102,141,5512,156,3862,129,9242,126,0802,121,0722,124,8642,083,3432,086,6162,106,2932,093,5312,047,4522,046,8612,080,0632,071,7812,027,9732,027,5872,068,3432,059,1011,986,0092,023,3852,028,1532,018,9672,061,1632,061,0962,104,1382,094,2792,076,2532,075,7732,158,1202,145,3972,126,1322,126,0682,133,6702,130,4392,121,3452,121,5612,129,0562,118,8922,064,0502,026,2002,008,6882,019,3111,941,2261,102,5891,075,8861,043,151497,557506,443509,110517,097550,765557,882557,640551,923555,750551,716550,736546,542543,207539,644538,044534,916517,383514,872519,213515,316508,033501,311120,61095,43476,988
   Common Stock
50,000
50,000
50,000
90,000
90,000
90,000
90,000
90,000
90,000
90,000
90,000
90,000
90,000
90,000
90,000
144,000
144,000
144,000
144,000
144,000
144,000
144,000
144,000
144,000
144,000
222,718
445,435
445,435
496,440
496,440
744,660
744,660
744,660
744,660
744,660
744,660
744,660
744,660
744,660
744,660
744,660
744,660
744,660
744,660
744,660
744,660
744,660
744,660
744,660
744,660
744,660
744,660
744,660
744,660
744,660
1,489,320
1,489,320
1,489,320
1,489,320
1,489,320
1,489,320
1,489,320
1,489,320
1,489,320
1,489,320
1,489,320
1,489,320
1,489,320
1,489,320
1,489,320
1,489,320
1,489,320
1,489,320
1,489,320
1,489,320
1,489,320
1,489,320
1,489,320
1,489,320
1,489,320
1,489,320
1,489,320
1,497,664
1,498,138
0
0
0
0
0
000001,498,1381,497,6641,489,3201,489,3201,489,3201,489,3201,489,3201,489,3201,489,3201,489,3201,489,3201,489,3201,489,3201,489,3201,489,3201,489,3201,489,3201,489,3201,489,3201,489,3201,489,3201,489,3201,489,3201,489,3201,489,3201,489,3201,489,3201,489,3201,489,320744,660744,660744,660744,660744,660744,660744,660744,660744,660744,660744,660744,660744,660744,660744,660744,660744,660744,660744,660744,660744,660744,660744,660744,660744,660496,440496,440445,435445,435222,718144,000144,000144,000144,000144,000144,000144,000144,000144,000144,00090,00090,00090,00090,00090,00090,00090,00090,00090,00090,00090,00090,00050,00050,00050,000
   Retained Earnings 
3,484
17,041
37,181
50,187
56,908
49,617
53,513
58,173
60,684
61,664
64,791
66,391
69,955
69,996
74,191
48,170
52,204
49,683
55,399
55,642
48,194
16,513
8,452
5,786
0
290,268
321,566
353,884
390,349
452,829
369,968
459,718
0
550,569
560,733
553,239
553,022
543,041
562,836
538,671
555,298
558,073
569,921
487,060
487,423
505,510
598,269
554,697
554,753
496,559
505,641
500,249
462,715
497,907
506,477
464,685
464,493
503,573
510,696
471,125
470,364
513,622
503,465
514,376
513,137
525,921
438,222
442,069
445,901
552,952
537,438
536,432
558,505
614,093
615,247
658,997
662,192
710,405
745,745
790,362
827,705
858,223
882,774
945,723
871,226
863,692
813,934
729,386
729,852
729,852729,386813,934863,692871,226945,723882,774858,223827,705790,362745,745710,405662,192658,997615,247614,093558,505536,432537,438552,952445,901442,069438,222525,921513,137514,376503,465513,622470,364471,125510,696503,573464,493464,685506,477497,907462,715500,249505,641496,559554,753554,697598,269505,510487,423487,060569,921558,073555,298538,671562,836543,041553,022553,239560,733550,5690459,718369,968452,829390,349353,884321,566290,26805,7868,45216,51348,19455,64255,39949,68352,20448,17074,19169,99669,95566,39164,79161,66460,68458,17353,51349,61756,90850,18737,18117,0413,484
   Capital Surplus 00000000000000000000000000000000000000000000000000000000000000000000000000000000000000000
   Treasury Stock00000000000000000000000000000000000000000000000000000000000000000000000000000000000000000
   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
8,937
6,903
5,483
5,224
6,385
6,398
9,950
10,629
11,994
12,023
12,152
13,561
14,290
14,902
15,161
16,908
17,937
17,390
18,762
22,221
24,478
0
0
0
0
0
0000024,47822,22118,76217,39017,93716,90815,16114,90214,29013,56112,15212,02311,99410,6299,9506,3986,3855,2245,4836,9038,937000000000000000000000000000000000000000000000000000000000000000



6.4. Balance Sheets

Currency in CNY. All numbers in thousands.