Puyang Refractories Group Co., Ltd.
SZSE:002225.SZ
3.82 (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 | |
---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
Activa: | ||||||||||||||||||||
Vlottende activa: | ||||||||||||||||||||
Liquide middelen & kasequivalenten
| 619.581 | 473.773 | 554.85 | 400.546 | 413.177 | 251.325 | 162.152 | 164.647 | 124.861 | 149.643 | 60.508 | 81.833 | 161.935 | 194.761 | 191.506 | 130.773 | 32.666 | 36.154 | 36.547 | 34.353 |
Kortetermijnbeleggingen
| 0.081 | 0.26 | -3.024 | 1.787 | 2.234 | 19.371 | 21.468 | 0 | -7.364 | 0 | 0 | 0 | 0 | -0 | 0 | 0 | 0 | 0 | 0 | 0 |
Liquide middelen en kortetermijnbeleggingen
| 619.662 | 473.773 | 554.85 | 402.333 | 415.411 | 270.695 | 183.62 | 164.647 | 124.861 | 149.643 | 60.508 | 81.833 | 161.935 | 194.761 | 191.506 | 130.773 | 32.666 | 36.154 | 36.547 | 34.353 |
Nettovorderingen
| 2,669.811 | 2,783.986 | 2,302.497 | 2,307.43 | 2,180.343 | 0 | 2,129.541 | 2,424.965 | 2,558.207 | 2,052.797 | 1,566.729 | 1,273.971 | 1,143.321 | 833.184 | 691.509 | 561.195 | 381.041 | 307.629 | 261.009 | 206.697 |
Voorraad
| 1,928.079 | 1,797.366 | 1,604.127 | 1,189.393 | 1,226.709 | 1,297.776 | 1,147.544 | 832.871 | 941.37 | 1,022.799 | 878.041 | 792.83 | 653.431 | 461.29 | 228.857 | 218.727 | 170.598 | 125.616 | 86.206 | 89.147 |
Overige vlottende activa
| 84.021 | 49.206 | 188.068 | 149.041 | 57.643 | 56.624 | 41.449 | 5.732 | 11.798 | 14.441 | 1.54 | 1.456 | 0.708 | 0.634 | 1.981 | 0.639 | 0.95 | 0.002 | -11.263 | -12.386 |
Totaal vlottende activa
| 5,301.574 | 5,104.331 | 4,649.542 | 4,048.197 | 3,880.106 | 3,809.143 | 3,502.154 | 3,428.215 | 3,636.236 | 3,239.68 | 2,506.817 | 2,150.09 | 1,959.395 | 1,489.869 | 1,113.853 | 911.335 | 585.254 | 469.401 | 372.499 | 317.811 |
Niet-vlottende activa: | ||||||||||||||||||||
Materiële vaste activa, netto
| 1,913.321 | 1,625.528 | 1,511.13 | 1,295.152 | 984.004 | 732.013 | 709.326 | 662.835 | 736.538 | 860.916 | 648.382 | 603.422 | 596.887 | 487.031 | 367.124 | 269.128 | 228.965 | 183.636 | 133.553 | 127.863 |
Goodwill
| 239.049 | 239.707 | 239.707 | 239.707 | 239.707 | 239.707 | 239.707 | 230.362 | 461.097 | 482.609 | 379.765 | 149.029 | 149.029 | 143.135 | 10.368 | 0 | 0 | 0 | 0 | 0 |
Immateriële activa
| 245.307 | 241.463 | 350.523 | 359.962 | 325.864 | 290.947 | 292.2 | 248.149 | 254.542 | 258.146 | 208.204 | 180.034 | 181.061 | 69.139 | 47.425 | 32.452 | 17.413 | 17.814 | 18.068 | 16.991 |
Goodwill en immateriële activa
| 484.356 | 481.17 | 590.231 | 599.669 | 565.572 | 530.654 | 531.908 | 478.511 | 715.64 | 740.755 | 587.969 | 329.063 | 330.09 | 212.274 | 57.793 | 32.452 | 17.413 | 17.814 | 18.068 | 16.991 |
Langetermijnbeleggingen
| 113.14 | 70.535 | 72.142 | 58.384 | 59.111 | 29.526 | 27.641 | 49.088 | 23.093 | 15.901 | 15.961 | 6.288 | 0 | 0.3 | 0 | 0 | 0 | 0 | 0 | 0 |
Belastingvorderingen
| 94.679 | 89.924 | 86.525 | 82.015 | 77.894 | 75.894 | 66.654 | 55.693 | 42.638 | 32.956 | 23.832 | 17.222 | 13.037 | 9.528 | 9.969 | 6.69 | 8.453 | 7.297 | 4.32 | 2.557 |
Overige niet-vlottende activa
| 312.791 | 154.331 | 160.251 | 179.512 | 157.24 | 114.395 | 39.312 | 5.553 | 0.71 | 9.253 | 0.246 | 0 | 7.62 | 23 | 0.3 | 0.3 | 0.3 | 0.3 | 4.336 | 3.941 |
Totaal niet-vlottende activa
| 2,918.288 | 2,421.489 | 2,420.278 | 2,214.732 | 1,843.821 | 1,482.482 | 1,374.841 | 1,251.679 | 1,518.619 | 1,659.781 | 1,276.391 | 955.996 | 947.635 | 732.133 | 435.186 | 308.57 | 255.132 | 209.048 | 160.276 | 151.351 |
Totaal activa
| 8,219.862 | 7,525.82 | 7,069.821 | 6,262.93 | 5,723.928 | 5,291.625 | 4,876.996 | 4,679.895 | 5,154.855 | 4,899.461 | 3,783.209 | 3,106.086 | 2,907.029 | 2,222.003 | 1,549.039 | 1,219.905 | 840.386 | 678.449 | 532.775 | 469.162 |
Passiva en Eigen Vermogen: | ||||||||||||||||||||
Kortlopende verplichtingen: | ||||||||||||||||||||
Crediteuren
| 1,363.647 | 2,131.672 | 2,215.036 | 2,055.366 | 1,787.458 | 1,555.943 | 1,151.344 | 1,118.551 | 1,304.057 | 1,254.34 | 981.306 | 858.066 | 661.896 | 437.718 | 299.559 | 233.263 | 161.04 | 100.288 | 75.159 | 77.578 |
Kortlopende schulden
| 1,412.796 | 286.927 | 511.857 | 529.886 | 592.546 | 604.31 | 581.168 | 446.591 | 411 | 621.707 | 457.33 | 734.687 | 665 | 279 | 213 | 204 | 218.5 | 137.5 | 127 | 104.75 |
Belastingschulden
| 8.66 | 44.552 | 28.712 | 22.33 | 27.829 | 29.829 | 26.577 | 15.962 | 21.917 | 14.849 | 3.989 | 4.241 | 30.773 | 10.712 | 11.496 | -8.151 | 4.761 | 22.157 | 16.81 | 4.947 |
Uitgestelde opbrengsten
| 44.934 | 50.607 | 253.823 | 242.092 | 188.66 | 29.829 | 217.086 | 115.573 | 141.47 | 200.43 | 91.067 | 61.967 | 90.343 | 62.341 | 61.88 | 19.892 | 38.551 | 93.562 | 45.868 | 28.843 |
Overige kortlopende verplichtingen
| 232.931 | 375.086 | 5.887 | 5.872 | 76.742 | 266.4 | 54.243 | 15.607 | 31.553 | 38.428 | 11.701 | 16.203 | 16.734 | 11.413 | 7.625 | 14.179 | 9.345 | 10.424 | 6.366 | 5.049 |
Totaal kortlopende verplichtingen
| 3,054.308 | 2,844.292 | 2,986.603 | 2,833.215 | 2,645.406 | 2,456.482 | 2,003.841 | 1,696.321 | 1,888.081 | 2,114.905 | 1,541.403 | 1,670.923 | 1,433.973 | 790.472 | 582.064 | 471.334 | 427.436 | 341.775 | 254.393 | 216.22 |
Langlopende verplichtingen: | ||||||||||||||||||||
Langetermijnschulden
| 1,564.01 | 1,274.481 | 781.668 | 178.422 | 28.652 | 1.045 | 298.695 | 523.564 | 596.264 | 297.847 | 297.271 | 40 | 135.5 | 180.5 | 60 | 0 | 0 | 0 | 0 | 23 |
Uitgestelde opbrengsten niet-vlottend
| 50.106 | 53.555 | 54.252 | 57.019 | 57.04 | 59.914 | 27.861 | 31.94 | 36.249 | 39.839 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 |
Uitgestelde belastingverplichtingen niet-vlottend
| 3.363 | 0 | 0 | 6.495 | -0 | -1.045 | -298.695 | -523.564 | -596.264 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 |
Overige niet-vlottende verplichtingen
| -46.573 | 2.572 | 7.798 | 5.713 | 5.748 | 1.045 | 298.695 | 523.564 | 596.264 | 1.632 | 26.611 | 8.218 | 4.504 | 4.791 | 5.115 | 0 | 0 | 0 | 1.33 | 0 |
Totaal niet-vlottende verplichtingen
| 1,570.906 | 1,330.608 | 843.719 | 247.65 | 91.441 | 60.959 | 326.556 | 555.504 | 632.514 | 339.318 | 323.882 | 48.218 | 140.004 | 185.291 | 65.115 | 0 | 0 | 0 | 1.33 | 23 |
Totaal passiva
| 4,625.214 | 4,174.899 | 3,830.321 | 3,080.865 | 2,736.846 | 2,517.441 | 2,330.397 | 2,251.826 | 2,520.594 | 2,454.224 | 1,865.286 | 1,719.142 | 1,573.977 | 975.762 | 647.179 | 471.334 | 427.436 | 341.775 | 255.723 | 239.22 |
Eigen vermogen: | ||||||||||||||||||||
Preferente aandelen
| 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 6.254 | 6.014 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 |
Gewone aandelen
| 1,010.372 | 1,010.368 | 1,010.353 | 1,010.321 | 1,033.759 | 888.183 | 890.324 | 880.868 | 890.059 | 863.386 | 792.787 | 730.465 | 730.465 | 561.896 | 522.009 | 401.546 | 341.546 | 100 | 100 | 100 |
Ingehouden winsten
| 1,316.78 | 1,151.179 | 1,001.886 | 985.327 | 778.499 | 610.584 | 404.54 | 413.439 | 638.993 | 606.992 | 494.536 | 417.402 | 367.74 | 306.304 | 217.348 | 131.553 | 64.059 | 107.752 | 67.898 | 33.613 |
Overige gereserveerde algehele resultaten
| 258.391 | 226.061 | 194.878 | 143.217 | 115.181 | 91.077 | 65.961 | 86.764 | 76.6 | -6.254 | -6.014 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 |
Overige totale aandeelhoudersvermogen
| 825.558 | 825.546 | 825.193 | 825.081 | 904.35 | 1,046.34 | 1,048.89 | 971.422 | 962.231 | 912.015 | 571.43 | 172.271 | 164.655 | 324.052 | 110.233 | 215.457 | 7.314 | 126.41 | 107.107 | 95.137 |
Totaal eigen vermogen van aandeelhouders
| 3,411.101 | 3,213.154 | 3,032.311 | 2,963.947 | 2,831.788 | 2,636.184 | 2,409.715 | 2,352.493 | 2,567.883 | 2,382.393 | 1,858.753 | 1,320.138 | 1,262.861 | 1,192.252 | 849.59 | 748.556 | 412.919 | 334.162 | 275.005 | 228.75 |
Totaal eigen vermogen
| 3,544.541 | 3,350.921 | 3,239.499 | 3,182.065 | 2,987.081 | 2,774.184 | 2,546.598 | 2,428.069 | 2,634.261 | 2,445.238 | 1,917.923 | 1,386.944 | 1,333.053 | 1,246.24 | 890.768 | 748.571 | 412.95 | 336.674 | 277.052 | 229.942 |
Totaal passiva en aandeelhoudersvermogen
| 8,219.862 | 7,525.82 | 7,069.821 | 6,262.93 | 5,723.928 | 5,291.625 | 4,876.996 | 4,679.895 | 5,154.855 | 4,899.461 | 3,783.209 | 3,106.086 | 2,907.029 | 2,222.003 | 1,549.039 | 1,219.905 | 840.386 | 678.449 | 532.775 | 469.162 |