Vatti Corporation Limited
SZSE:002035.SZ
5.53 (CNY) • At close October 26, 2023
Overzicht | Financiële gegevens
Cijfers zijn in miljoenen (behalve cijfers per aandeel en ratio's) CNY.
2023 | 2022 | 2021 | 2020 | 2019 | 2018 | 2017 | 2016 | 2015 | 2014 | 2013 | 2012 | 2011 | 2010 | 2009 | 2008 | 2007 | 2006 | 2005 | 2004 | 2003 | 2002 | 2001 | |
---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
Activa: | |||||||||||||||||||||||
Vlottende activa: | |||||||||||||||||||||||
Liquide middelen & kasequivalenten
| 1,544.572 | 1,632.496 | 905.636 | 914.09 | 1,031.715 | 1,579.953 | 652.742 | 1,109.768 | 379.055 | 428.629 | 400.499 | 444.419 | 320.141 | 394.952 | 238.568 | 111.23 | 179.547 | 204.103 | 199.139 | 216.896 | 71.406 | 35.794 | 87.625 |
Kortetermijnbeleggingen
| 1,364.188 | 611.787 | 1,122.99 | 930.802 | 1,232.9 | -177.278 | -69.471 | -63.017 | -69.851 | -68.681 | 120 | 0 | 3.992 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 |
Liquide middelen en kortetermijnbeleggingen
| 2,908.761 | 2,244.282 | 2,028.626 | 1,844.892 | 2,264.615 | 1,579.953 | 652.742 | 1,109.768 | 379.055 | 428.629 | 400.499 | 444.419 | 324.133 | 394.952 | 238.568 | 111.23 | 179.547 | 204.103 | 199.139 | 216.896 | 71.406 | 35.794 | 87.625 |
Nettovorderingen
| 1,313.471 | 1,652.369 | 1,708.411 | 1,764.378 | 1,699.381 | 1,560.422 | 999.893 | 697.657 | 654.873 | 613.705 | 516.595 | 360.969 | 258.878 | 170.8 | 71.622 | 111.725 | 130.234 | 147.158 | 173.59 | 168.713 | 83.561 | 73.847 | 88.976 |
Voorraad
| 801.047 | 771.127 | 917.813 | 663.837 | 563.729 | 483.666 | 460.092 | 369.811 | 276.293 | 271.906 | 341.138 | 206.313 | 112.677 | 73.505 | 85.595 | 124.857 | 114.706 | 98.615 | 91.785 | 85.455 | 69.647 | 43.057 | 39.553 |
Overige vlottende activa
| 9.942 | 20.101 | 3.769 | 2.83 | 1.934 | 467.394 | 1,004.137 | 368.814 | 401.893 | 301.934 | 120.448 | 3.12 | 1.775 | 7.58 | 2.534 | 2.231 | 4.862 | -10.472 | -13.727 | -9.281 | -4.732 | -5.089 | -9.621 |
Totaal vlottende activa
| 5,033.22 | 4,687.879 | 4,658.62 | 4,275.937 | 4,529.658 | 4,091.435 | 3,116.864 | 2,546.05 | 1,712.113 | 1,616.173 | 1,378.68 | 1,014.821 | 697.463 | 646.837 | 398.319 | 350.044 | 429.349 | 439.404 | 450.787 | 461.784 | 219.882 | 147.609 | 206.533 |
Niet-vlottende activa: | |||||||||||||||||||||||
Materiële vaste activa, netto
| 1,452.122 | 1,366.088 | 1,221.044 | 925.724 | 773.945 | 587.583 | 564.616 | 578.143 | 591.791 | 617.069 | 630.411 | 615.996 | 409.046 | 336.014 | 357.764 | 353.019 | 321.621 | 289.5 | 87.916 | 56.029 | 52.53 | 38.078 | 37.772 |
Goodwill
| 103.752 | 103.752 | 103.752 | 103.752 | 103.752 | 103.752 | 103.752 | 103.752 | 103.752 | 103.752 | 103.752 | 103.752 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 |
Immateriële activa
| 316.865 | 193.635 | 199.448 | 199.401 | 204.448 | 195.237 | 122.353 | 130.388 | 137.747 | 144.554 | 148.792 | 152.412 | 75.535 | 76.607 | 95.719 | 87.367 | 90.329 | 78.003 | 78.374 | 23.267 | 14.153 | 13.823 | 11.852 |
Goodwill en immateriële activa
| 420.617 | 297.387 | 303.2 | 303.153 | 308.199 | 298.989 | 226.105 | 234.14 | 241.498 | 248.306 | 252.543 | 256.164 | 75.535 | 76.607 | 95.719 | 87.367 | 90.329 | 78.003 | 78.374 | 23.267 | 14.153 | 13.823 | 11.852 |
Langetermijnbeleggingen
| -1,279.071 | -470.825 | -978.461 | -827.082 | -1,136.772 | 266.191 | 213.546 | 170.984 | 174.604 | 118.527 | 48.167 | 28.116 | 23.862 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 |
Belastingvorderingen
| 159.214 | 139.284 | 88.273 | 48.786 | 37.797 | 30.317 | 31.106 | 18.857 | 8.192 | 9.44 | 7.197 | 6.964 | 4.588 | 5.526 | 5.358 | 4.112 | 1.753 | 0 | 0 | 0 | 0 | 0 | 0 |
Overige niet-vlottende activa
| 1,412.629 | 679.588 | 1,239.904 | 1,116.94 | 1,463.207 | 19.53 | 58.249 | 45.125 | 47.692 | 28.699 | 48.89 | 40.489 | 22.783 | 14.605 | 17 | 20.914 | 23.446 | 21.815 | 13.871 | 12.881 | 7.586 | 18.479 | 10.657 |
Totaal niet-vlottende activa
| 2,165.51 | 2,011.522 | 1,873.96 | 1,567.522 | 1,446.376 | 1,202.61 | 1,093.622 | 1,047.249 | 1,063.778 | 1,022.04 | 987.209 | 947.729 | 535.814 | 432.751 | 475.841 | 465.412 | 437.149 | 389.318 | 180.161 | 92.178 | 74.269 | 70.381 | 60.281 |
Totaal activa
| 7,198.731 | 6,699.401 | 6,532.58 | 5,843.459 | 5,976.034 | 5,294.046 | 4,210.485 | 3,593.299 | 2,775.891 | 2,638.213 | 2,365.889 | 1,962.549 | 1,233.277 | 1,079.588 | 874.16 | 815.455 | 866.497 | 828.722 | 630.948 | 553.961 | 294.151 | 217.989 | 266.814 |
Passiva en Eigen Vermogen: | |||||||||||||||||||||||
Kortlopende verplichtingen: | |||||||||||||||||||||||
Crediteuren
| 2,413.991 | 2,135.936 | 2,141.366 | 1,590.669 | 1,872.982 | 1,331.602 | 761.581 | 707.909 | 518.145 | 459.827 | 515.356 | 425.825 | 358.49 | 322.075 | 302.012 | 284.205 | 320.91 | 284.013 | 219.288 | 170.227 | 130.298 | 84.237 | 109.822 |
Kortlopende schulden
| 52.813 | 182.185 | 209.855 | 149.744 | 1,039.287 | 10 | 20 | 16.094 | 31.234 | 30.719 | 20.038 | 80 | 40 | 30 | 40 | 123 | 133 | 140 | 20 | 0 | 10 | 20 | 59.62 |
Belastingschulden
| 38.478 | 61.033 | 34.383 | 57.368 | 51.381 | 127.687 | 80.462 | 42.287 | 39.034 | 43.863 | 5.62 | 20.953 | 18.767 | 19.768 | 17.698 | 9.104 | 17.511 | 12.976 | 11.105 | 8.492 | -2.387 | 6.146 | 19.602 |
Uitgestelde opbrengsten
| 473.368 | 208.014 | 418.547 | 453.662 | 159.375 | 127.687 | 263.83 | 213.978 | 145.406 | 155.644 | 113.62 | 156.024 | 62.319 | 54.317 | 37.802 | 18.445 | 35.816 | 52.677 | 43.102 | 0 | 21.529 | 23.703 | 31.57 |
Overige kortlopende verplichtingen
| 538.133 | 675.18 | 378.073 | 366.128 | -278.039 | 1,120.64 | 869.482 | 843.827 | 497.979 | 480.042 | 425.227 | 275.704 | 208.705 | 189.396 | 115.957 | 50.31 | 36.283 | 23.153 | 23.738 | 58.555 | 16.906 | 13.739 | 9.586 |
Totaal kortlopende verplichtingen
| 3,478.305 | 3,201.315 | 3,147.841 | 2,560.203 | 2,793.605 | 2,589.929 | 1,914.893 | 1,781.807 | 1,192.764 | 1,126.233 | 1,074.24 | 937.552 | 669.515 | 595.789 | 495.771 | 475.96 | 526.009 | 499.843 | 306.128 | 228.782 | 178.734 | 141.679 | 210.598 |
Langlopende verplichtingen: | |||||||||||||||||||||||
Langetermijnschulden
| 1.082 | 52.866 | 3.166 | 6.292 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 20 | 1 | 0 | 0 | 0 | 0 | 0 | 0 |
Uitgestelde opbrengsten niet-vlottend
| 22.744 | 31.171 | 44.338 | 49.387 | 65.809 | 29.227 | 33.691 | 16.787 | 12.3 | 10.06 | 0 | 0 | 0 | 0 | 0 | 0 | 4.5 | 0 | 0 | 0 | 0 | 0 | 0 |
Uitgestelde belastingverplichtingen niet-vlottend
| 5.723 | 8.98 | 0.171 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 2.65 | 0 | 0 | 0 | 0 | 0 | 0 |
Overige niet-vlottende verplichtingen
| 0.9 | 0.451 | 0 | -6.292 | 0 | 0 | 0 | 0 | 0 | 0 | 20.1 | 7.94 | 4.25 | 5.15 | 6.15 | 7.15 | 1 | 3.65 | 4.37 | 2.57 | 3.1 | 0.5 | 0 |
Totaal niet-vlottende verplichtingen
| 30.448 | 93.468 | 47.675 | 49.387 | 65.809 | 29.227 | 33.691 | 16.787 | 12.3 | 10.06 | 20.1 | 7.94 | 4.25 | 5.15 | 6.15 | 27.15 | 9.15 | 3.65 | 4.37 | 2.57 | 3.1 | 0.5 | 0 |
Totaal passiva
| 3,508.753 | 3,294.783 | 3,195.516 | 2,609.59 | 2,859.414 | 2,619.156 | 1,948.584 | 1,798.594 | 1,205.064 | 1,136.293 | 1,094.341 | 945.493 | 673.765 | 600.939 | 501.921 | 503.11 | 535.159 | 503.494 | 310.499 | 231.352 | 181.834 | 142.179 | 210.598 |
Eigen vermogen: | |||||||||||||||||||||||
Preferente aandelen
| 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 |
Gewone aandelen
| 847.654 | 847.654 | 847.654 | 869.23 | 869.23 | 881.623 | 581.762 | 363.601 | 358.861 | 358.861 | 299.051 | 287.633 | 223.303 | 223.303 | 171.772 | 171.772 | 171.772 | 132.132 | 110.11 | 78.65 | 53.65 | 53.65 | 53.65 |
Ingehouden winsten
| 2,463.187 | 2,142.92 | 2,086.927 | 2,026.184 | 1,920.445 | 1,489.947 | 1,160.675 | 794.826 | 640.045 | 597.229 | 406.547 | 264.457 | 189.837 | 132.882 | 78.896 | 29.021 | 50.152 | 57.224 | 56.195 | 60.45 | 45.481 | 17.192 | 1.865 |
Overige gereserveerde algehele resultaten
| 333.251 | 310.46 | 308.141 | 407.409 | 359.55 | 305.421 | 250.28 | 212.072 | 156.979 | 0 | -0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 |
Overige totale aandeelhoudersvermogen
| 0 | 0 | 0 | -141.576 | -141.576 | -86.573 | 193.924 | 365.852 | 370.592 | 506.297 | 535.511 | 435.922 | 128.964 | 114.079 | 113.676 | 109.849 | 108.429 | 131.784 | 150.81 | 181.16 | 10.95 | 4.207 | 0.701 |
Totaal eigen vermogen van aandeelhouders
| 3,644.092 | 3,301.034 | 3,242.722 | 3,161.246 | 3,007.65 | 2,590.419 | 2,186.641 | 1,736.351 | 1,526.477 | 1,462.387 | 1,241.108 | 988.012 | 542.104 | 470.264 | 364.343 | 310.641 | 330.353 | 321.141 | 317.115 | 320.26 | 110.081 | 75.049 | 56.216 |
Totaal eigen vermogen
| 3,689.978 | 3,404.618 | 3,337.064 | 3,233.869 | 3,116.62 | 2,674.89 | 2,261.901 | 1,794.704 | 1,570.827 | 1,501.92 | 1,271.548 | 1,017.057 | 559.512 | 478.649 | 372.24 | 312.345 | 331.338 | 325.228 | 320.449 | 322.609 | 112.317 | 75.81 | 56.216 |
Totaal passiva en aandeelhoudersvermogen
| 7,198.731 | 6,699.401 | 6,532.58 | 5,843.459 | 5,976.034 | 5,294.046 | 4,210.485 | 3,593.299 | 2,775.891 | 2,638.213 | 2,365.889 | 1,962.549 | 1,233.277 | 1,079.588 | 874.16 | 815.455 | 866.497 | 828.722 | 630.948 | 553.961 | 294.151 | 217.989 | 266.814 |