CN Stock MarketDetailed Quotes

600820 Shanghai Tunnel Engineering

Watchlist
  • 5.95
  • +0.05+0.85%
Not Open May 12 15:00 CST
18.71BMarket Cap6.85P/E (TTM)

Shanghai Tunnel Engineering Key Stats

All
YOY yoy
Hide blank lines yoy
(Q3)Mar 31, 2025
(FY)Dec 31, 2024
(Q9)Sep 30, 2024
(Q6)Jun 30, 2024
(Q3)Mar 31, 2024
(FY)Dec 31, 2023
(Q9)Sep 30, 2023
(Q6)Jun 30, 2023
(Q3)Mar 31, 2023
(FY)Dec 31, 2022
Assets
Current assets
Money funds
-3.01%19.12B
9.55%23.91B
1.04%19.57B
-6.23%17.03B
25.60%19.71B
5.94%21.82B
10.11%19.37B
3.97%18.17B
-8.05%15.69B
14.49%20.6B
Transactional financial assets
--465.11M
--484.8M
--500.14M
--217.26M
----
----
----
----
----
----
Notes receivable and accounts receivable
19.15%22.23B
3.02%22.5B
-8.64%20.91B
8.57%21.08B
-1.51%18.66B
4.93%21.84B
11.43%22.89B
-6.46%19.42B
-11.72%18.95B
-0.05%20.82B
-Notes receivable
-44.79%18.14M
290.22%37.43M
903.12%119.48M
-27.19%54.26M
-61.37%32.86M
-83.47%9.59M
-86.78%11.91M
10.55%74.52M
-62.31%85.06M
38.30%58.04M
-Accounts receivable
19.26%22.21B
2.89%22.47B
-9.12%20.79B
8.70%21.03B
-1.24%18.63B
5.18%21.83B
11.86%22.88B
-6.52%19.34B
-11.18%18.86B
-0.12%20.76B
Other receivables (including interest and dividends)
2.10%1.21B
-15.34%1.07B
46.64%1.5B
22.97%1.57B
-17.35%1.18B
7.30%1.26B
13.16%1.02B
30.22%1.28B
87.82%1.43B
34.39%1.17B
-Dividend receivable
-19.43%30M
-19.43%30M
-19.43%30M
24.12%37.24M
24.12%37.24M
24.12%37.24M
4.37%37.24M
-15.32%30M
-16.45%30M
-16.45%30M
-Other receivable
----
----
----
22.94%1.53B
----
6.86%1.22B
----
31.92%1.25B
----
36.57%1.14B
Contractual assets
15.93%46.08B
21.62%47.07B
20.43%40.17B
20.41%39.94B
24.14%39.75B
7.95%38.7B
46.06%33.36B
49.36%33.17B
44.90%32.02B
63.11%35.85B
Advance payment
-45.35%1.06B
16.60%950.37M
-34.17%1.14B
-23.06%1.08B
81.39%1.95B
-22.09%815.04M
22.79%1.74B
-2.15%1.4B
-15.78%1.07B
-7.82%1.05B
Inventories
11.42%1.35B
-1.33%1.16B
116.77%1.49B
92.03%1.11B
62.29%1.21B
73.65%1.17B
-26.51%688.33M
-31.51%577.04M
1.07%746.56M
-3.95%676.39M
Receivable financing
-55.33%38.39M
-24.87%56.55M
10.04%65.44M
-70.69%40.36M
-45.46%85.94M
-52.23%75.27M
-4.29%59.47M
121.63%137.72M
624.26%157.56M
624.26%157.56M
Assets held for sale
----
----
----
----
----
----
----
0.00%2.17M
0.53%2.17M
0.00%2.17M
Other current assets
-7.67%1.45B
-8.79%1.34B
1.82%1.48B
-2.72%1.5B
-0.63%1.57B
5.49%1.47B
-4.83%1.45B
12.06%1.54B
5.71%1.58B
0.54%1.39B
Total current assets
10.57%93.01B
13.05%98.54B
7.77%86.83B
10.41%83.56B
17.40%84.12B
6.66%87.16B
22.42%80.57B
16.21%75.68B
10.37%71.65B
25.87%81.72B
Non Current assets
Debt investment
0.00%1.18M
0.00%1.18M
0.00%1.18M
0.00%1.18M
0.00%1.18M
0.00%1.18M
0.00%1.18M
0.00%1.18M
0.00%1.18M
0.00%1.18M
Other equity investment
32.85%566.85M
20.58%537.66M
75.97%453.09M
83.53%458.14M
76.37%426.7M
79.71%445.89M
38.48%257.48M
36.82%249.63M
33.51%241.94M
42.86%248.11M
Other non-current financial assets
-39.25%175.66M
-21.00%228.45M
-24.77%195.89M
11.05%289.16M
27.43%289.16M
27.43%289.16M
18.69%260.39M
26.60%260.39M
72.34%226.92M
72.34%226.92M
Investment real estate
301.17%3.37B
295.13%3.34B
295.32%3.35B
-2.64%832.55M
-2.62%839.39M
-2.60%846.24M
-2.60%848.32M
-2.58%855.16M
-3.29%862M
-2.54%868.84M
Long-term equity investment
-24.19%6.28B
-16.57%6.69B
27.67%8.56B
12.23%7.63B
40.86%8.29B
46.25%8.02B
41.59%6.7B
60.96%6.8B
39.74%5.88B
35.77%5.49B
Long term receivable account
4.39%31.49B
2.18%29.31B
8.24%31.33B
4.92%31.03B
-1.63%30.17B
-3.03%28.69B
-0.87%28.95B
0.94%29.57B
1.28%30.67B
-0.10%29.58B
Fixed assets
----
----
----
-17.81%3.39B
----
-5.66%4.17B
----
12.17%4.13B
----
25.20%4.42B
Constru in process
----
----
----
22.02%4.34B
----
4.33%3.78B
----
-42.38%3.56B
----
-35.71%3.63B
Intangible assets
1.16%4.87B
0.97%4.94B
-4.42%4.7B
-2.71%4.75B
-0.44%4.82B
2.92%4.89B
8.79%4.92B
9.50%4.88B
7.68%4.84B
10.66%4.76B
Development expenditure
--2.22M
--3.86M
----
----
----
----
----
----
----
----
Goodwill
6.70%64.7M
6.70%64.7M
0.19%60.75M
0.00%60.64M
0.00%60.64M
0.00%60.64M
24.00%60.64M
24.00%60.64M
37.89%60.64M
37.89%60.64M
Long deferred expense
-15.55%97.86M
-11.57%103.4M
-3.30%109.87M
-4.02%109.26M
-0.54%115.87M
-3.47%116.92M
-0.17%113.62M
5.28%113.84M
11.02%116.5M
13.04%121.13M
Deferred tax assets
-36.16%339.74M
-16.34%463.56M
-6.31%525.01M
6.40%524.44M
26.69%532.21M
15.16%554.08M
74.39%560.38M
49.68%492.9M
20.03%420.09M
37.70%481.15M
Usufruct assets
20.31%321.32M
43.67%326.28M
40.97%340.41M
18.57%313.67M
-6.43%267.08M
-27.12%227.1M
-5.40%241.47M
11.28%264.54M
24.22%285.44M
29.12%311.59M
Other non current assets
2.71%23.58B
3.73%23.51B
3.14%23.25B
3.69%23.18B
10.12%22.96B
8.11%22.66B
26.73%22.54B
29.44%22.36B
26.43%20.85B
32.93%20.96B
Total non current assets
-1.22%75.66B
-0.75%74.2B
6.08%77.5B
4.51%76.9B
6.01%76.6B
5.07%74.77B
7.05%73.06B
9.68%73.59B
7.81%72.26B
9.75%71.16B
Total assets
4.95%168.67B
6.68%172.74B
6.97%164.33B
7.50%160.46B
11.68%160.72B
5.92%161.93B
14.60%153.63B
12.90%149.27B
9.07%143.91B
17.82%152.88B
Liabilities
Current liabilities
Short term loan
4.76%6.39B
-9.36%5.53B
-10.97%5.98B
-40.04%4.81B
-29.48%6.1B
-20.47%6.1B
-18.94%6.72B
-9.79%8.02B
-1.16%8.65B
-10.92%7.67B
Notes payable and accounts payable
6.55%73.8B
6.69%78.55B
10.37%68.96B
15.16%69.85B
20.85%69.27B
12.49%73.62B
26.73%62.48B
25.86%60.65B
20.12%57.32B
29.17%65.44B
-Notes payable
----
----
-98.37%2.5M
-52.41%93.7M
-50.09%102.53M
-93.84%17.9M
-23.86%153.01M
-39.87%196.87M
-57.11%205.41M
-60.68%290.67M
-Accounts payable
6.71%73.8B
6.72%78.55B
10.63%68.95B
15.38%69.75B
21.10%69.16B
12.97%73.6B
26.94%62.32B
26.31%60.46B
20.90%57.11B
30.50%65.15B
Contract liabilities
-11.22%7.51B
-6.00%7.3B
-18.48%9.71B
-0.33%9.41B
12.27%8.46B
-18.85%7.77B
22.29%11.91B
-6.47%9.45B
-34.05%7.54B
16.93%9.58B
Salaries payable
-15.92%250.82M
37.11%400.23M
0.76%298.32M
1.44%295.39M
-4.69%298.32M
-6.75%291.91M
-7.05%296.08M
-1.89%291.2M
-4.88%312.99M
-2.52%313.06M
Taxs payable
91.02%714.76M
37.10%684.72M
26.88%357.7M
-7.77%259.81M
-53.06%374.18M
-59.88%499.45M
-56.56%281.91M
-54.30%281.69M
-11.68%797.21M
18.75%1.24B
Other payable (including interest and dividends)
17.20%2.02B
-6.75%1.92B
2.49%2.32B
-29.34%2.14B
-16.97%1.72B
-9.01%2.06B
47.41%2.27B
11.12%3.02B
12.80%2.07B
11.34%2.27B
-Dividend payable
1,329.25%57.2M
609.00%28.37M
217.39%10.99M
-14.51%729.29M
-72.89%4M
-67.89%4M
-40.93%3.46M
16.93%853.07M
151.78%14.76M
249.77%12.46M
-Other payable
----
----
----
-35.18%1.41B
----
-8.69%2.06B
----
8.98%2.17B
----
10.92%2.25B
Non current liabilities due within one year
151.68%8.58B
82.20%8.32B
30.45%3.13B
18.02%3.17B
29.18%3.41B
89.53%4.57B
3.85%2.4B
18.65%2.69B
-45.87%2.64B
-48.81%2.41B
Other current liabilities
55.29%3.64B
101.04%5.53B
261.80%5.5B
192.80%3.42B
70.92%2.35B
67.08%2.75B
127.20%1.52B
80.72%1.17B
724.65%1.37B
239.89%1.65B
Total current liabilities
11.89%102.92B
10.83%108.24B
9.54%96.25B
9.10%93.36B
13.97%91.98B
7.83%97.66B
20.68%87.87B
16.07%85.57B
6.17%80.7B
19.08%90.57B
Current liabilities
Long term loan
-13.82%19.3B
-4.79%19.02B
-4.66%21.72B
-4.62%22.65B
-2.19%22.39B
-9.64%19.98B
-3.28%22.79B
2.30%23.75B
-2.20%22.89B
3.48%22.11B
Bonds payable
-61.56%2.54B
-50.19%2.52B
-0.12%5.03B
102.07%5.06B
158.02%6.61B
99.23%5.06B
99.73%5.04B
0.10%2.51B
--2.56B
--2.54B
Long term account payable
----
----
----
0.00%4.03M
----
0.00%4.03M
----
0.00%4.03M
----
0.00%4.03M
Long term salaries pay
-21.19%161.74M
-21.10%163.16M
-5.34%204.42M
0.20%205.11M
0.45%205.23M
0.47%206.79M
-10.60%215.95M
-15.25%204.7M
-17.35%204.31M
-19.61%205.82M
Specific account payable
----
----
----
-6.37%116.52M
----
-32.65%118.34M
----
115.62%124.45M
----
235.16%175.7M
Deferred tax liabilities
-28.13%775.68M
-2.61%1B
35.04%1.24B
33.13%1.15B
71.19%1.08B
49.79%1.03B
92.73%915.94M
84.97%864.96M
35.12%630.43M
47.47%685.66M
Long term deferred income
-64.59%466.91M
-61.00%513.05M
-63.18%517.22M
-8.35%1.29B
-6.20%1.32B
-6.50%1.32B
-2.88%1.4B
-2.58%1.41B
-2.56%1.41B
-1.93%1.41B
Lease liabilities
30.88%299.11M
61.59%214.31M
20.45%283.86M
22.13%286.99M
-22.78%228.54M
-36.91%132.63M
8.12%235.66M
27.36%234.98M
93.00%295.96M
7.57%210.23M
Other non current liabilities
80.26%1.21B
106.34%1.56B
46.69%1.1B
49.62%1.14B
-16.22%670.64M
-10.50%755.52M
29.72%751.71M
31.71%763.27M
80.10%800.44M
56.55%844.15M
Total non current liabilities
-23.81%24.86B
-12.19%25.12B
-3.98%30.22B
6.88%31.91B
12.83%32.63B
1.48%28.6B
8.10%31.48B
3.99%29.86B
10.21%28.92B
15.85%28.19B
Total liabilities
2.54%127.77B
5.61%133.35B
5.97%126.47B
8.52%125.26B
13.67%124.61B
6.32%126.27B
17.09%119.35B
12.68%115.42B
7.20%109.62B
18.30%118.76B
Shareholders equity
Paid-in capital
0.00%3.14B
0.00%3.14B
0.00%3.14B
0.00%3.14B
0.00%3.14B
0.00%3.14B
0.00%3.14B
0.00%3.14B
0.00%3.14B
0.00%3.14B
Other equity instruments
--5.4B
--4B
--2B
----
----
----
----
----
----
----
-Equity of Perpetual debt
--5.4B
--4B
--2B
----
----
----
----
----
----
----
Capital reserve funds
-1.26%6.38B
-1.26%6.38B
-0.10%6.46B
-3.02%6.46B
-3.01%6.46B
-7.81%6.46B
-2.52%6.46B
0.46%6.66B
0.46%6.66B
5.69%7.01B
Surplus reserve funds
4.63%1.59B
4.63%1.59B
5.45%1.52B
6.15%1.52B
6.15%1.52B
5.45%1.52B
8.54%1.44B
7.83%1.43B
7.83%1.43B
8.54%1.44B
Retained profit
9.04%18.96B
10.10%18.67B
11.34%17.72B
11.08%17.01B
9.84%17.39B
11.06%16.96B
13.27%15.91B
15.80%15.31B
15.54%15.83B
13.90%15.27B
Other composite income
92.63%-596.02K
-49.62%9.68M
317.01%35.81M
-104.96%-761.82K
-166.84%-8.09M
205.99%19.21M
122.61%8.59M
130.71%15.36M
127.48%12.1M
114.22%6.28M
Ordinary risk reserve funds
0.00%26.93M
0.00%26.93M
335.40%26.93M
335.40%26.93M
335.40%26.93M
335.40%26.93M
233.30%6.19M
233.30%6.19M
233.30%6.19M
233.30%6.19M
Specific reserves
-9.32%752.04M
-0.61%820.99M
8.93%688.92M
36.20%843.05M
42.65%829.34M
21.96%826.02M
12.40%632.45M
15.05%619M
27.32%581.39M
50.24%677.28M
Shareholders equity without minority interests
23.47%36.25B
19.64%34.64B
14.42%31.59B
6.66%29B
6.12%29.36B
5.09%28.95B
7.52%27.61B
9.57%27.19B
9.72%27.66B
10.58%27.55B
Minority interests
-31.16%4.65B
-29.22%4.75B
-6.08%6.27B
-6.81%6.2B
1.92%6.75B
2.19%6.72B
3.43%6.68B
33.91%6.65B
48.06%6.62B
47.52%6.57B
Total shareholder equity
13.26%40.9B
10.44%39.39B
10.42%37.86B
4.01%35.2B
5.31%36.11B
4.53%35.67B
6.70%34.28B
13.63%33.84B
15.49%34.29B
16.18%34.12B
Total liabilityies and equity
4.95%168.67B
6.68%172.74B
6.97%164.33B
7.50%160.46B
11.68%160.72B
5.92%161.93B
14.60%153.63B
12.90%149.27B
9.07%143.91B
17.82%152.88B
Currency Unit
CNY
CNY
CNY
CNY
CNY
CNY
CNY
CNY
CNY
CNY
Accounting Standards
CAS (2007)
CAS (2007)
CAS (2007)
CAS (2007)
CAS (2007)
CAS (2007)
CAS (2007)
CAS (2007)
CAS (2007)
CAS (2007)
Audit Opinions
--
Unqualified opinion
--
--
--
Unqualified opinion
--
--
--
Unqualified opinion
Auditor
--
Lixin Certified Public Accountants (Special General Partnership)
--
--
--
Lixin Certified Public Accountants (Special General Partnership)
--
--
--
Lixin Certified Public Accountants (Special General Partnership)
(Q3)Mar 31, 2025(FY)Dec 31, 2024(Q9)Sep 30, 2024(Q6)Jun 30, 2024(Q3)Mar 31, 2024(FY)Dec 31, 2023(Q9)Sep 30, 2023(Q6)Jun 30, 2023(Q3)Mar 31, 2023(FY)Dec 31, 2022
Assets
Current assets
Money funds -3.01%19.12B9.55%23.91B1.04%19.57B-6.23%17.03B25.60%19.71B5.94%21.82B10.11%19.37B3.97%18.17B-8.05%15.69B14.49%20.6B
Transactional financial assets --465.11M--484.8M--500.14M--217.26M------------------------
Notes receivable and accounts receivable 19.15%22.23B3.02%22.5B-8.64%20.91B8.57%21.08B-1.51%18.66B4.93%21.84B11.43%22.89B-6.46%19.42B-11.72%18.95B-0.05%20.82B
-Notes receivable -44.79%18.14M290.22%37.43M903.12%119.48M-27.19%54.26M-61.37%32.86M-83.47%9.59M-86.78%11.91M10.55%74.52M-62.31%85.06M38.30%58.04M
-Accounts receivable 19.26%22.21B2.89%22.47B-9.12%20.79B8.70%21.03B-1.24%18.63B5.18%21.83B11.86%22.88B-6.52%19.34B-11.18%18.86B-0.12%20.76B
Other receivables (including interest and dividends) 2.10%1.21B-15.34%1.07B46.64%1.5B22.97%1.57B-17.35%1.18B7.30%1.26B13.16%1.02B30.22%1.28B87.82%1.43B34.39%1.17B
-Dividend receivable -19.43%30M-19.43%30M-19.43%30M24.12%37.24M24.12%37.24M24.12%37.24M4.37%37.24M-15.32%30M-16.45%30M-16.45%30M
-Other receivable ------------22.94%1.53B----6.86%1.22B----31.92%1.25B----36.57%1.14B
Contractual assets 15.93%46.08B21.62%47.07B20.43%40.17B20.41%39.94B24.14%39.75B7.95%38.7B46.06%33.36B49.36%33.17B44.90%32.02B63.11%35.85B
Advance payment -45.35%1.06B16.60%950.37M-34.17%1.14B-23.06%1.08B81.39%1.95B-22.09%815.04M22.79%1.74B-2.15%1.4B-15.78%1.07B-7.82%1.05B
Inventories 11.42%1.35B-1.33%1.16B116.77%1.49B92.03%1.11B62.29%1.21B73.65%1.17B-26.51%688.33M-31.51%577.04M1.07%746.56M-3.95%676.39M
Receivable financing -55.33%38.39M-24.87%56.55M10.04%65.44M-70.69%40.36M-45.46%85.94M-52.23%75.27M-4.29%59.47M121.63%137.72M624.26%157.56M624.26%157.56M
Assets held for sale ----------------------------0.00%2.17M0.53%2.17M0.00%2.17M
Other current assets -7.67%1.45B-8.79%1.34B1.82%1.48B-2.72%1.5B-0.63%1.57B5.49%1.47B-4.83%1.45B12.06%1.54B5.71%1.58B0.54%1.39B
Total current assets 10.57%93.01B13.05%98.54B7.77%86.83B10.41%83.56B17.40%84.12B6.66%87.16B22.42%80.57B16.21%75.68B10.37%71.65B25.87%81.72B
Non Current assets
Debt investment 0.00%1.18M0.00%1.18M0.00%1.18M0.00%1.18M0.00%1.18M0.00%1.18M0.00%1.18M0.00%1.18M0.00%1.18M0.00%1.18M
Other equity investment 32.85%566.85M20.58%537.66M75.97%453.09M83.53%458.14M76.37%426.7M79.71%445.89M38.48%257.48M36.82%249.63M33.51%241.94M42.86%248.11M
Other non-current financial assets -39.25%175.66M-21.00%228.45M-24.77%195.89M11.05%289.16M27.43%289.16M27.43%289.16M18.69%260.39M26.60%260.39M72.34%226.92M72.34%226.92M
Investment real estate 301.17%3.37B295.13%3.34B295.32%3.35B-2.64%832.55M-2.62%839.39M-2.60%846.24M-2.60%848.32M-2.58%855.16M-3.29%862M-2.54%868.84M
Long-term equity investment -24.19%6.28B-16.57%6.69B27.67%8.56B12.23%7.63B40.86%8.29B46.25%8.02B41.59%6.7B60.96%6.8B39.74%5.88B35.77%5.49B
Long term receivable account 4.39%31.49B2.18%29.31B8.24%31.33B4.92%31.03B-1.63%30.17B-3.03%28.69B-0.87%28.95B0.94%29.57B1.28%30.67B-0.10%29.58B
Fixed assets -------------17.81%3.39B-----5.66%4.17B----12.17%4.13B----25.20%4.42B
Constru in process ------------22.02%4.34B----4.33%3.78B-----42.38%3.56B-----35.71%3.63B
Intangible assets 1.16%4.87B0.97%4.94B-4.42%4.7B-2.71%4.75B-0.44%4.82B2.92%4.89B8.79%4.92B9.50%4.88B7.68%4.84B10.66%4.76B
Development expenditure --2.22M--3.86M--------------------------------
Goodwill 6.70%64.7M6.70%64.7M0.19%60.75M0.00%60.64M0.00%60.64M0.00%60.64M24.00%60.64M24.00%60.64M37.89%60.64M37.89%60.64M
Long deferred expense -15.55%97.86M-11.57%103.4M-3.30%109.87M-4.02%109.26M-0.54%115.87M-3.47%116.92M-0.17%113.62M5.28%113.84M11.02%116.5M13.04%121.13M
Deferred tax assets -36.16%339.74M-16.34%463.56M-6.31%525.01M6.40%524.44M26.69%532.21M15.16%554.08M74.39%560.38M49.68%492.9M20.03%420.09M37.70%481.15M
Usufruct assets 20.31%321.32M43.67%326.28M40.97%340.41M18.57%313.67M-6.43%267.08M-27.12%227.1M-5.40%241.47M11.28%264.54M24.22%285.44M29.12%311.59M
Other non current assets 2.71%23.58B3.73%23.51B3.14%23.25B3.69%23.18B10.12%22.96B8.11%22.66B26.73%22.54B29.44%22.36B26.43%20.85B32.93%20.96B
Total non current assets -1.22%75.66B-0.75%74.2B6.08%77.5B4.51%76.9B6.01%76.6B5.07%74.77B7.05%73.06B9.68%73.59B7.81%72.26B9.75%71.16B
Total assets 4.95%168.67B6.68%172.74B6.97%164.33B7.50%160.46B11.68%160.72B5.92%161.93B14.60%153.63B12.90%149.27B9.07%143.91B17.82%152.88B
Liabilities
Current liabilities
Short term loan 4.76%6.39B-9.36%5.53B-10.97%5.98B-40.04%4.81B-29.48%6.1B-20.47%6.1B-18.94%6.72B-9.79%8.02B-1.16%8.65B-10.92%7.67B
Notes payable and accounts payable 6.55%73.8B6.69%78.55B10.37%68.96B15.16%69.85B20.85%69.27B12.49%73.62B26.73%62.48B25.86%60.65B20.12%57.32B29.17%65.44B
-Notes payable ---------98.37%2.5M-52.41%93.7M-50.09%102.53M-93.84%17.9M-23.86%153.01M-39.87%196.87M-57.11%205.41M-60.68%290.67M
-Accounts payable 6.71%73.8B6.72%78.55B10.63%68.95B15.38%69.75B21.10%69.16B12.97%73.6B26.94%62.32B26.31%60.46B20.90%57.11B30.50%65.15B
Contract liabilities -11.22%7.51B-6.00%7.3B-18.48%9.71B-0.33%9.41B12.27%8.46B-18.85%7.77B22.29%11.91B-6.47%9.45B-34.05%7.54B16.93%9.58B
Salaries payable -15.92%250.82M37.11%400.23M0.76%298.32M1.44%295.39M-4.69%298.32M-6.75%291.91M-7.05%296.08M-1.89%291.2M-4.88%312.99M-2.52%313.06M
Taxs payable 91.02%714.76M37.10%684.72M26.88%357.7M-7.77%259.81M-53.06%374.18M-59.88%499.45M-56.56%281.91M-54.30%281.69M-11.68%797.21M18.75%1.24B
Other payable (including interest and dividends) 17.20%2.02B-6.75%1.92B2.49%2.32B-29.34%2.14B-16.97%1.72B-9.01%2.06B47.41%2.27B11.12%3.02B12.80%2.07B11.34%2.27B
-Dividend payable 1,329.25%57.2M609.00%28.37M217.39%10.99M-14.51%729.29M-72.89%4M-67.89%4M-40.93%3.46M16.93%853.07M151.78%14.76M249.77%12.46M
-Other payable -------------35.18%1.41B-----8.69%2.06B----8.98%2.17B----10.92%2.25B
Non current liabilities due within one year 151.68%8.58B82.20%8.32B30.45%3.13B18.02%3.17B29.18%3.41B89.53%4.57B3.85%2.4B18.65%2.69B-45.87%2.64B-48.81%2.41B
Other current liabilities 55.29%3.64B101.04%5.53B261.80%5.5B192.80%3.42B70.92%2.35B67.08%2.75B127.20%1.52B80.72%1.17B724.65%1.37B239.89%1.65B
Total current liabilities 11.89%102.92B10.83%108.24B9.54%96.25B9.10%93.36B13.97%91.98B7.83%97.66B20.68%87.87B16.07%85.57B6.17%80.7B19.08%90.57B
Current liabilities
Long term loan -13.82%19.3B-4.79%19.02B-4.66%21.72B-4.62%22.65B-2.19%22.39B-9.64%19.98B-3.28%22.79B2.30%23.75B-2.20%22.89B3.48%22.11B
Bonds payable -61.56%2.54B-50.19%2.52B-0.12%5.03B102.07%5.06B158.02%6.61B99.23%5.06B99.73%5.04B0.10%2.51B--2.56B--2.54B
Long term account payable ------------0.00%4.03M----0.00%4.03M----0.00%4.03M----0.00%4.03M
Long term salaries pay -21.19%161.74M-21.10%163.16M-5.34%204.42M0.20%205.11M0.45%205.23M0.47%206.79M-10.60%215.95M-15.25%204.7M-17.35%204.31M-19.61%205.82M
Specific account payable -------------6.37%116.52M-----32.65%118.34M----115.62%124.45M----235.16%175.7M
Deferred tax liabilities -28.13%775.68M-2.61%1B35.04%1.24B33.13%1.15B71.19%1.08B49.79%1.03B92.73%915.94M84.97%864.96M35.12%630.43M47.47%685.66M
Long term deferred income -64.59%466.91M-61.00%513.05M-63.18%517.22M-8.35%1.29B-6.20%1.32B-6.50%1.32B-2.88%1.4B-2.58%1.41B-2.56%1.41B-1.93%1.41B
Lease liabilities 30.88%299.11M61.59%214.31M20.45%283.86M22.13%286.99M-22.78%228.54M-36.91%132.63M8.12%235.66M27.36%234.98M93.00%295.96M7.57%210.23M
Other non current liabilities 80.26%1.21B106.34%1.56B46.69%1.1B49.62%1.14B-16.22%670.64M-10.50%755.52M29.72%751.71M31.71%763.27M80.10%800.44M56.55%844.15M
Total non current liabilities -23.81%24.86B-12.19%25.12B-3.98%30.22B6.88%31.91B12.83%32.63B1.48%28.6B8.10%31.48B3.99%29.86B10.21%28.92B15.85%28.19B
Total liabilities 2.54%127.77B5.61%133.35B5.97%126.47B8.52%125.26B13.67%124.61B6.32%126.27B17.09%119.35B12.68%115.42B7.20%109.62B18.30%118.76B
Shareholders equity
Paid-in capital 0.00%3.14B0.00%3.14B0.00%3.14B0.00%3.14B0.00%3.14B0.00%3.14B0.00%3.14B0.00%3.14B0.00%3.14B0.00%3.14B
Other equity instruments --5.4B--4B--2B----------------------------
-Equity of Perpetual debt --5.4B--4B--2B----------------------------
Capital reserve funds -1.26%6.38B-1.26%6.38B-0.10%6.46B-3.02%6.46B-3.01%6.46B-7.81%6.46B-2.52%6.46B0.46%6.66B0.46%6.66B5.69%7.01B
Surplus reserve funds 4.63%1.59B4.63%1.59B5.45%1.52B6.15%1.52B6.15%1.52B5.45%1.52B8.54%1.44B7.83%1.43B7.83%1.43B8.54%1.44B
Retained profit 9.04%18.96B10.10%18.67B11.34%17.72B11.08%17.01B9.84%17.39B11.06%16.96B13.27%15.91B15.80%15.31B15.54%15.83B13.90%15.27B
Other composite income 92.63%-596.02K-49.62%9.68M317.01%35.81M-104.96%-761.82K-166.84%-8.09M205.99%19.21M122.61%8.59M130.71%15.36M127.48%12.1M114.22%6.28M
Ordinary risk reserve funds 0.00%26.93M0.00%26.93M335.40%26.93M335.40%26.93M335.40%26.93M335.40%26.93M233.30%6.19M233.30%6.19M233.30%6.19M233.30%6.19M
Specific reserves -9.32%752.04M-0.61%820.99M8.93%688.92M36.20%843.05M42.65%829.34M21.96%826.02M12.40%632.45M15.05%619M27.32%581.39M50.24%677.28M
Shareholders equity without minority interests 23.47%36.25B19.64%34.64B14.42%31.59B6.66%29B6.12%29.36B5.09%28.95B7.52%27.61B9.57%27.19B9.72%27.66B10.58%27.55B
Minority interests -31.16%4.65B-29.22%4.75B-6.08%6.27B-6.81%6.2B1.92%6.75B2.19%6.72B3.43%6.68B33.91%6.65B48.06%6.62B47.52%6.57B
Total shareholder equity 13.26%40.9B10.44%39.39B10.42%37.86B4.01%35.2B5.31%36.11B4.53%35.67B6.70%34.28B13.63%33.84B15.49%34.29B16.18%34.12B
Total liabilityies and equity 4.95%168.67B6.68%172.74B6.97%164.33B7.50%160.46B11.68%160.72B5.92%161.93B14.60%153.63B12.90%149.27B9.07%143.91B17.82%152.88B
Currency Unit CNYCNYCNYCNYCNYCNYCNYCNYCNYCNY
Accounting Standards CAS (2007)CAS (2007)CAS (2007)CAS (2007)CAS (2007)CAS (2007)CAS (2007)CAS (2007)CAS (2007)CAS (2007)
Audit Opinions --Unqualified opinion------Unqualified opinion------Unqualified opinion
Auditor --Lixin Certified Public Accountants (Special General Partnership)------Lixin Certified Public Accountants (Special General Partnership)------Lixin Certified Public Accountants (Special General Partnership)

FY: Financial Year. Refers to the 10-K file disclosed by the listed company to the SEC.

Q: Quarter. Refers to the 10-Q file disclosed by the listed company to the SEC. Q1, Q2, Q3, and Q4 are quarterly reports each with a span of 3 months; Q6 and Q9 are cumulative reports, with Q6 including 6 months and Q9 9 months.