Mesnac Co., Ltd.
SZSE:002073.SZ
6.92 (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 | |
---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
Activa: | |||||||||||||||||||||
Vlottende activa: | |||||||||||||||||||||
Liquide middelen & kasequivalenten
| 2,955.648 | 2,749.149 | 1,999.91 | 1,702.21 | 990.919 | 1,057.935 | 1,248.543 | 1,008.286 | 701.915 | 617.586 | 829.863 | 658.735 | 690.724 | 830.542 | 848.812 | 420.669 | 453.803 | 599.621 | 150.969 | 71.218 | 48.688 |
Kortetermijnbeleggingen
| 700.167 | 105.053 | 325.053 | 105.353 | 1,122.322 | -3.606 | -33.818 | -35.465 | -42.648 | -44.412 | -45.704 | 0 | 0 | 0 | -20.356 | 0 | 0 | 0 | 0 | 0 | 0 |
Liquide middelen en kortetermijnbeleggingen
| 3,655.814 | 2,854.202 | 2,324.963 | 1,807.563 | 2,113.24 | 1,057.935 | 1,248.543 | 1,008.286 | 701.915 | 617.586 | 829.863 | 658.735 | 690.724 | 830.542 | 848.812 | 420.669 | 453.803 | 599.621 | 150.969 | 71.218 | 48.688 |
Nettovorderingen
| 2,200.026 | 2,240.716 | 1,873.449 | 1,446.551 | 1,427.005 | 2,103.254 | 2,051.231 | 2,020.485 | 2,374.753 | 2,585.001 | 2,265.153 | 2,363.46 | 2,209.74 | 1,520.6 | 839.393 | 487.022 | 348.179 | 280.056 | 168.099 | 110.831 | 0 |
Voorraad
| 5,673.275 | 4,661.226 | 3,504.536 | 2,106.222 | 1,458.526 | 1,178.358 | 1,337.107 | 1,489.066 | 1,372.488 | 1,327.527 | 1,226.617 | 1,259.237 | 776.812 | 637.073 | 365.378 | 482.665 | 413.101 | 158.652 | 100.007 | 107.463 | 43.128 |
Overige vlottende activa
| 339.349 | 729.848 | 396.307 | 534.068 | 855.822 | 2,295.563 | 1,422.265 | 1,268.165 | 665.698 | 699.996 | 636.302 | 1,089.459 | 483.132 | 1,709.46 | 953.848 | 219.574 | 114.912 | 57.163 | 47.699 | 37.242 | 90.92 |
Totaal vlottende activa
| 11,868.465 | 10,023.605 | 8,099.256 | 5,894.404 | 5,854.594 | 6,321.371 | 5,705.093 | 5,517.68 | 5,012.095 | 4,906.571 | 4,812.757 | 4,953.497 | 4,160.408 | 3,177.075 | 2,168.038 | 1,609.93 | 1,407.307 | 1,099.916 | 477.056 | 308.174 | 182.736 |
Niet-vlottende activa: | |||||||||||||||||||||
Materiële vaste activa, netto
| 2,883.943 | 2,356.396 | 1,769.435 | 1,395.752 | 1,319.569 | 1,628.553 | 1,630.27 | 1,720.045 | 1,822.478 | 1,745.892 | 1,114.401 | 857.307 | 809.668 | 681.882 | 462.699 | 294.709 | 191.546 | 121.482 | 116.016 | 108.273 | 75.795 |
Goodwill
| 0 | 0 | 0 | 52.192 | 52.721 | 52.721 | 233.681 | 233.681 | 243.207 | 243.207 | 75.514 | 80.962 | 18.085 | 10.705 | 9.526 | 9.526 | 9.526 | 0 | 0 | 0 | 0 |
Immateriële activa
| 402.822 | 372.515 | 333.524 | 325.843 | 335.302 | 335.246 | 413.661 | 393.315 | 390.315 | 317.677 | 132.455 | 124.434 | 136.756 | 137.153 | 137.605 | 135.903 | 63.706 | 42.233 | 2.051 | 2.564 | 6.379 |
Goodwill en immateriële activa
| 402.822 | 372.515 | 333.524 | 378.036 | 388.023 | 387.967 | 647.342 | 626.996 | 633.523 | 560.884 | 207.97 | 205.397 | 154.841 | 147.858 | 147.131 | 145.43 | 73.232 | 42.233 | 2.051 | 2.564 | 6.379 |
Langetermijnbeleggingen
| 610.489 | 532.441 | -107.46 | 157.619 | -904.613 | 219.912 | 223.795 | 226.526 | 370.801 | 419.15 | 417.852 | 211.214 | 0 | 0 | 24.42 | 0 | 0 | 0 | 0 | 0 | 0 |
Belastingvorderingen
| 193.281 | 169.621 | 149.579 | 155.864 | 161.655 | 164.727 | 125.833 | 115.293 | 201.121 | 226.132 | 199.182 | 73.784 | 20.836 | 23.972 | 14.514 | 16.104 | 6.086 | 0 | 0 | 0 | 0 |
Overige niet-vlottende activa
| 2.879 | 270.566 | 622.956 | 190.912 | 1,194.57 | 64.069 | 60.169 | 35.713 | 20.685 | 30.491 | 1 | 53.073 | 230.855 | 34.097 | -0.007 | 23.561 | 24.496 | 8.273 | 12.26 | 2.19 | 1.998 |
Totaal niet-vlottende activa
| 4,093.414 | 3,701.54 | 2,768.033 | 2,278.182 | 2,159.205 | 2,465.228 | 2,687.409 | 2,724.574 | 3,048.607 | 2,982.549 | 1,940.405 | 1,400.775 | 1,216.2 | 887.809 | 648.757 | 479.803 | 295.36 | 171.988 | 130.327 | 113.028 | 84.172 |
Totaal activa
| 15,961.879 | 13,725.145 | 10,867.289 | 8,172.586 | 8,013.798 | 8,786.599 | 8,392.502 | 8,242.254 | 8,060.702 | 7,889.12 | 6,753.162 | 6,354.272 | 5,376.608 | 4,064.884 | 2,816.796 | 2,089.733 | 1,702.667 | 1,271.904 | 607.383 | 421.202 | 266.908 |
Passiva en Eigen Vermogen: | |||||||||||||||||||||
Kortlopende verplichtingen: | |||||||||||||||||||||
Crediteuren
| 3,293.882 | 3,163.943 | 2,345.128 | 1,499.192 | 1,199.582 | 1,015.005 | 1,026.428 | 910.36 | 1,144.228 | 1,338.998 | 1,324.646 | 854.38 | 756.53 | 900.916 | 494.538 | 457.972 | 390.205 | 185.144 | 96.844 | 67.281 | 25.124 |
Kortlopende schulden
| 688.978 | 429.608 | 71.988 | 347.375 | 911.526 | 887.46 | 188.942 | 114.29 | 1,458.02 | 1,318.783 | 85.011 | 222.432 | 103 | 248 | 80 | 210 | 92 | 156 | 146.9 | 89.026 | 39 |
Belastingschulden
| 6.275 | 36.053 | 20.736 | 30.05 | 14.478 | 43.239 | 29.761 | 11.042 | 18.878 | 33.367 | -41.761 | 18.154 | 56.902 | -0.748 | -17.398 | -52.485 | -27.077 | -11.719 | -4.963 | -9.087 | -7.297 |
Uitgestelde opbrengsten
| 0 | 3,158.647 | 2,458.64 | 1,505.605 | 127.448 | 43.239 | 140.744 | 198.4 | 183.782 | 178.686 | 50.131 | 98.9 | 136.008 | 40.014 | 5.675 | -31.795 | -14.398 | 7.536 | 8.768 | -7.133 | -6.742 |
Overige kortlopende verplichtingen
| 5,325.194 | 723.589 | 359.903 | 260.165 | 1,234.274 | 991.84 | 810.243 | 886.68 | 415.786 | 996.242 | 963.659 | 1,040.835 | 544.091 | 522.039 | 201.608 | 291.53 | 292.908 | 105.697 | 89.095 | 70.008 | 60.666 |
Totaal kortlopende verplichtingen
| 9,314.329 | 7,511.84 | 5,083.197 | 3,511.498 | 3,359.86 | 2,980.783 | 2,196.118 | 1,922.372 | 3,220.694 | 3,866.076 | 2,186.378 | 2,135.801 | 1,460.523 | 1,644.252 | 758.747 | 907.016 | 748.037 | 435.122 | 327.877 | 217.228 | 117.493 |
Langlopende verplichtingen: | |||||||||||||||||||||
Langetermijnschulden
| 972.239 | 1,003.387 | 991.387 | 73.766 | 142 | 996.179 | 1,065.107 | 1,076.072 | 0 | 164.013 | 941.761 | 939.932 | 937.332 | 20 | 0 | 0 | 0 | 0 | 0 | 0 | 15.026 |
Uitgestelde opbrengsten niet-vlottend
| 66.073 | 64.266 | 49.534 | 36.409 | 37.454 | 243.591 | 227.963 | 264.748 | 297.767 | 264.69 | 226.891 | 1.227 | 1.15 | 0.35 | 0 | 0 | 0 | 0 | 0 | 0 | 0 |
Uitgestelde belastingverplichtingen niet-vlottend
| 42.711 | 31.855 | 9.535 | 19.418 | 18.965 | 28.23 | 39.507 | 45.727 | 74.789 | 88.949 | 80.857 | 35.141 | 27.951 | 11.082 | 0.407 | 0.469 | 0.536 | 0 | 0 | 0 | 0 |
Overige niet-vlottende verplichtingen
| 89.085 | 84.493 | 12.473 | 47.299 | 8.667 | 9.034 | 236.797 | 72.733 | 305.069 | 271.329 | 6.937 | 79.291 | 18.045 | 7.627 | 4.158 | 13.816 | 5.061 | 9.64 | 0 | 7.97 | 0.93 |
Totaal niet-vlottende verplichtingen
| 1,104.036 | 1,119.735 | 1,062.929 | 139.872 | 207.086 | 1,277.034 | 1,341.411 | 1,459.28 | 379.858 | 524.291 | 1,256.446 | 1,055.591 | 984.479 | 39.059 | 4.565 | 14.286 | 5.597 | 9.64 | 8.194 | 7.97 | 15.956 |
Totaal passiva
| 10,418.365 | 8,631.575 | 6,146.125 | 3,651.37 | 3,566.946 | 4,257.818 | 3,537.529 | 3,381.652 | 3,600.552 | 4,390.367 | 3,442.824 | 3,191.392 | 2,445.002 | 1,683.312 | 763.312 | 921.302 | 753.634 | 444.762 | 336.071 | 225.198 | 133.449 |
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 |
Gewone aandelen
| 1,012.097 | 969.507 | 953.587 | 933.987 | 933.987 | 933.987 | 935.445 | 938.667 | 818.588 | 742.365 | 742.365 | 742.365 | 742.365 | 742.365 | 494.91 | 284.94 | 142.47 | 71.235 | 53.235 | 53.235 | 53.235 |
Ingehouden winsten
| 1,796.831 | 1,494.61 | 1,294.265 | 1,155.276 | 1,057.924 | 985.274 | 1,301.577 | 1,218.317 | 2,012.629 | 1,834.706 | 1,673.616 | 1,622.643 | 1,461.803 | 1,097.09 | 805.881 | 538.383 | 342.331 | 234.686 | 155.808 | 96.334 | 43.612 |
Overige gereserveerde algehele resultaten
| 0 | 427.403 | 393.107 | 381.609 | 357.35 | 348.615 | 335.63 | 399.147 | 521.896 | 280.254 | 274.068 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 |
Overige totale aandeelhoudersvermogen
| 2,479.033 | 2,346.974 | 2,205.721 | 2,177.491 | 1,863.622 | 2,006.53 | 2,347.164 | 2,426.551 | 1,437.365 | 316.219 | 315.182 | 736.203 | 348.773 | 535.632 | 751.1 | 345.108 | 464.232 | 521.221 | 60.011 | 45.958 | 36.612 |
Totaal eigen vermogen van aandeelhouders
| 5,287.96 | 4,811.091 | 4,453.572 | 4,266.754 | 4,212.882 | 4,274.406 | 4,584.186 | 4,583.534 | 4,268.582 | 3,483.975 | 3,292.024 | 3,101.211 | 2,916.77 | 2,375.087 | 2,051.891 | 1,168.431 | 949.033 | 827.142 | 269.054 | 195.527 | 133.459 |
Totaal eigen vermogen
| 5,543.515 | 5,093.57 | 4,721.164 | 4,521.216 | 4,446.852 | 4,528.781 | 4,854.973 | 4,860.602 | 4,460.15 | 3,498.753 | 3,310.338 | 3,162.88 | 2,931.606 | 2,381.572 | 2,053.483 | 1,168.431 | 949.033 | 827.142 | 271.312 | 196.004 | 133.459 |
Totaal passiva en aandeelhoudersvermogen
| 15,961.879 | 13,725.145 | 10,867.289 | 8,172.586 | 8,013.798 | 8,786.599 | 8,392.502 | 8,242.254 | 8,060.702 | 7,889.12 | 6,753.162 | 6,354.272 | 5,376.608 | 4,064.884 | 2,816.796 | 2,089.733 | 1,702.667 | 1,271.904 | 607.383 | 421.202 | 266.908 |