
Simei Media Co.,Ltd.
SZSE:002712.SZ
5.32 (CNY) • At close October 26, 2023
Overzicht | Financiële gegevens
Cijfers zijn in miljoenen (behalve cijfers per aandeel en ratio's) CNY.
2024 | 2023 | 2022 | 2021 | 2020 | 2019 | 2018 | 2017 | 2016 | 2015 | 2014 | 2013 | 2012 | 2011 | 2010 | 2009 | |
---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
Activa: | ||||||||||||||||
Vlottende activa: | ||||||||||||||||
Liquide middelen & kasequivalenten
| 366.715 | 329.415 | 411.953 | 791.522 | 613.956 | 1,097.597 | 843.044 | 1,067.017 | 603.094 | 224.616 | 208.721 | 366.266 | 306.738 | 266.881 | 144.265 | 76.48 |
Kortetermijnbeleggingen
| 4.738 | 8.434 | 60 | 70 | 80 | 126.995 | 155.154 | 15 | 158 | 158 | 0 | 0 | 0 | 0 | 6 | 0 |
Liquide middelen en kortetermijnbeleggingen
| 371.453 | 350.493 | 504.917 | 893.97 | 703.14 | 1,097.597 | 940.044 | 1,067.017 | 823.794 | 382.616 | 208.721 | 366.266 | 306.738 | 266.881 | 144.265 | 76.48 |
Nettovorderingen
| 1,842.642 | 1,518.28 | 1,248.165 | 1,003.191 | 1,069.224 | 1,070.188 | 1,006.278 | 1,125.359 | 733.932 | 776.64 | 859.736 | 313.585 | 162.422 | 178.709 | 230.847 | 0 |
Voorraad
| 52.725 | 29.651 | 34.958 | 33.716 | 16.076 | 115.084 | 207.001 | 271.123 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 |
Overige vlottende activa
| 438.247 | 365.547 | 313.424 | 227.594 | 316.049 | 146.38 | 203.729 | 393.707 | 265.123 | 96.359 | 93.176 | 98.156 | 84.709 | 54.233 | 52.562 | 272.822 |
Totaal vlottende activa
| 2,700.329 | 2,263.972 | 2,101.464 | 2,174.089 | 2,096.684 | 2,632.033 | 2,383.506 | 2,898.144 | 1,791.185 | 1,255.615 | 1,161.634 | 778.007 | 553.869 | 499.823 | 427.673 | 349.302 |
Niet-vlottende activa: | ||||||||||||||||
Materiële vaste activa, netto
| 58.37 | 80.544 | 104.186 | 142.799 | 2.818 | 4.234 | 6.538 | 7.613 | 6.108 | 10.72 | 11.427 | 6.257 | 6.156 | 4.988 | 5.229 | 6.323 |
Goodwill
| 0.952 | 10.468 | 18.601 | 412.361 | 412.361 | 1,624.363 | 1,753.743 | 1,993.818 | 634.316 | 394.241 | 1.1 | 1.1 | 1.1 | 1.1 | 0.148 | 0.148 |
Immateriële activa
| 11.583 | 14.221 | 16.235 | 17.626 | 17.359 | 17.581 | 20.774 | 28.244 | 12.477 | 4.766 | 5.118 | 5.558 | 5.285 | 0.784 | 1.039 | 0.694 |
Goodwill en immateriële activa
| 12.535 | 24.689 | 34.836 | 429.987 | 429.72 | 1,641.944 | 1,774.518 | 2,022.063 | 646.793 | 399.007 | 6.218 | 6.658 | 6.385 | 1.884 | 1.187 | 0.842 |
Langetermijnbeleggingen
| 57.992 | 67.424 | 34.784 | 32.354 | 21.057 | 234.224 | 0 | 139.71 | 113.995 | 7.499 | 0 | 0 | 6 | 6 | 0 | 0 |
Belastingvorderingen
| 31.765 | 43.23 | 26.938 | 44.09 | 45.738 | 49.294 | 40.139 | 36.486 | 15.357 | 15.079 | 11.323 | 3.457 | 1.665 | 1.731 | 2.141 | 1.968 |
Overige niet-vlottende activa
| 66.687 | 19.64 | 94.758 | 128.485 | 150.892 | 5.82 | 195.467 | 31.16 | 25.82 | 5.457 | 2.658 | 2.911 | 0.379 | 0.645 | 7.703 | 2.887 |
Totaal niet-vlottende activa
| 169.357 | 235.526 | 295.502 | 777.715 | 650.224 | 1,935.516 | 2,016.662 | 2,237.033 | 808.073 | 437.76 | 31.626 | 19.284 | 20.585 | 15.248 | 16.26 | 12.021 |
Totaal activa
| 2,869.687 | 2,499.498 | 2,396.966 | 2,951.804 | 2,746.908 | 4,567.549 | 4,400.168 | 5,135.177 | 2,599.258 | 1,693.375 | 1,193.26 | 797.291 | 574.453 | 515.071 | 443.934 | 361.324 |
Passiva en Eigen Vermogen: | ||||||||||||||||
Kortlopende verplichtingen: | ||||||||||||||||
Crediteuren
| 277.062 | 152.289 | 161.904 | 253.25 | 313.928 | 653.597 | 322.4 | 533.879 | 483.542 | 430.497 | 280.511 | 215.729 | 103.188 | 142.274 | 152.146 | 132.489 |
Kortlopende schulden
| 705.186 | 524.666 | 262.154 | 340.574 | 160.052 | 351.981 | 410.013 | 485 | 0 | 0 | 0 | 0 | 0.6 | 56.215 | 55.59 | 0 |
Belastingschulden
| 5.893 | 5.463 | 14.252 | 14.066 | 15.271 | 30.988 | 31.059 | 55.019 | 53.488 | 53.15 | 58.796 | 30.311 | 22.382 | 5.635 | 4.576 | 1.9 |
Uitgestelde opbrengsten
| 0 | 0 | 117.977 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 |
Overige kortlopende verplichtingen
| 413.792 | 359.628 | 162.174 | 282.103 | 329.529 | 448.305 | 353.245 | 876.323 | 560.786 | 59.238 | 106.85 | 40.819 | 22.416 | -56.215 | -55.59 | 18.723 |
Totaal kortlopende verplichtingen
| 1,401.933 | 962.307 | 718.461 | 833.872 | 770.424 | 1,404.969 | 1,063.548 | 1,818.15 | 956.058 | 542.379 | 361.354 | 286.859 | 147.986 | 160.966 | 180.083 | 153.112 |
Langlopende verplichtingen: | ||||||||||||||||
Langetermijnschulden
| 27.307 | 50.023 | 71.565 | 104.206 | 174.3 | 0 | 0 | 18 | 32.344 | 160 | 0 | 0 | 0 | 0 | 0 | 0 |
Uitgestelde opbrengsten niet-vlottend
| 1.336 | 1.473 | 1.61 | 1.747 | 1.884 | 2.021 | 2.158 | 2.295 | 2.432 | 0 | 0 | 0 | 0 | 0 | 0 | 0 |
Uitgestelde belastingverplichtingen niet-vlottend
| 13.52 | 19.133 | 26.886 | 4.181 | 3.87 | 5.447 | 1.931 | 1.691 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 |
Overige niet-vlottende verplichtingen
| 0 | 0 | 0 | 0 | -174.3 | 0 | 0 | 0 | 89 | 59.929 | 0 | 0 | 0 | 0 | 0 | 0 |
Totaal niet-vlottende verplichtingen
| 42.162 | 70.629 | 100.061 | 110.134 | 180.053 | 7.468 | 4.089 | 21.985 | 123.775 | 219.929 | 0 | 0 | 0 | 0 | 0 | 0 |
Totaal passiva
| 1,444.095 | 1,032.936 | 818.522 | 944.006 | 950.477 | 1,412.436 | 1,067.636 | 1,840.136 | 1,079.834 | 762.308 | 361.354 | 286.859 | 147.986 | 160.966 | 180.083 | 153.112 |
Eigen vermogen: | ||||||||||||||||
Preferente aandelen
| 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 |
Gewone aandelen
| 544.276 | 544.276 | 544.276 | 581.202 | 581.202 | 581.202 | 581.202 | 342.034 | 285.865 | 88.29 | 85.32 | 72.968 | 72.968 | 72.968 | 72.968 | 72.968 |
Ingehouden winsten
| -875.246 | -841.139 | -706.804 | -297.671 | -357.011 | 797.12 | 775.389 | 781.474 | 573.943 | 455.128 | 383.336 | 351.181 | 272.719 | 207.138 | 123.694 | 73.35 |
Overige gereserveerde algehele resultaten
| 0 | 101.759 | 107.598 | 112.67 | 11.61 | 142.442 | 5.793 | 88.692 | 58.017 | 12.981 | 0 | 0 | 0 | 0 | 0 | 0 |
Overige totale aandeelhoudersvermogen
| 1,708.318 | 1,611.774 | 1,611.774 | 1,599.278 | 1,726.233 | 1,585.527 | 1,950.692 | 2,153.676 | 648.658 | 384.517 | 362.299 | 85.991 | 80.365 | 73.315 | 67.189 | 61.893 |
Totaal eigen vermogen van aandeelhouders
| 1,377.349 | 1,416.67 | 1,556.843 | 1,971.048 | 1,950.425 | 3,106.292 | 3,307.283 | 3,277.183 | 1,508.466 | 927.934 | 830.954 | 510.14 | 426.052 | 353.422 | 263.851 | 208.211 |
Totaal eigen vermogen
| 1,425.592 | 1,466.562 | 1,602.839 | 2,007.799 | 2,000.561 | 3,155.112 | 3,332.531 | 3,295.041 | 1,519.424 | 931.068 | 831.906 | 510.433 | 426.467 | 354.105 | 263.851 | 208.211 |
Totaal passiva en aandeelhoudersvermogen
| 2,869.687 | 2,499.498 | 2,396.966 | 2,951.804 | 2,746.908 | 4,567.549 | 4,400.168 | 5,135.177 | 2,599.258 | 1,693.375 | 1,193.26 | 797.291 | 574.453 | 515.071 | 443.934 | 361.324 |