Yantai China Pet Foods Co., Ltd.
SZSE:002891.SZ
21.76 (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 | |
|---|---|---|---|---|---|---|---|---|---|---|---|
| Activa: | |||||||||||
| Vlottende activa: | |||||||||||
| Liquide middelen & kasequivalenten
| 527.14 | 577.72 | 350.856 | 289.043 | 166.77 | 102.581 | 201.733 | 51.553 | 13.685 | 35.934 | 11.601 |
| Kortetermijnbeleggingen
| 389.076 | 100.169 | 55.258 | 204.009 | 0.007 | 59.296 | 0.129 | 0 | 0 | 1.596 | 1.205 |
| Liquide middelen en kortetermijnbeleggingen
| 916.217 | 677.889 | 406.114 | 493.052 | 166.777 | 102.581 | 201.862 | 51.553 | 13.685 | 37.53 | 12.806 |
| Nettovorderingen
| 467.594 | 403.697 | 376.518 | 292.983 | 258.546 | 197.875 | 144.165 | 111.48 | 99.385 | 47.262 | 45.28 |
| Voorraad
| 580.462 | 609.855 | 516.673 | 549.953 | 294.603 | 273.937 | 202.272 | 159.432 | 126.992 | 91.635 | 93.164 |
| Overige vlottende activa
| 35.45 | 53.378 | 37.865 | 50.946 | 44.035 | 61.92 | 30.204 | 18.288 | 15.888 | 7.687 | 15.077 |
| Totaal vlottende activa
| 2,021.544 | 1,744.819 | 1,337.169 | 1,386.933 | 763.96 | 636.314 | 578.504 | 340.753 | 255.95 | 184.113 | 166.326 |
| Niet-vlottende activa: | |||||||||||
| Materiële vaste activa, netto
| 1,586.976 | 1,282.422 | 982.072 | 689.708 | 581.383 | 437.933 | 279.539 | 160.402 | 146.794 | 176.643 | 100.29 |
| Goodwill
| 226.068 | 226.068 | 226.068 | 67.159 | 67.159 | 70.093 | 8.214 | 8.214 | 8.214 | 8.214 | 8.214 |
| Immateriële activa
| 93.243 | 95.023 | 97.601 | 72.427 | 46.27 | 45.773 | 27.886 | 25.385 | 25.694 | 25.69 | 24.931 |
| Goodwill en immateriële activa
| 319.311 | 321.091 | 323.669 | 139.586 | 113.429 | 115.866 | 36.101 | 33.599 | 33.908 | 33.904 | 33.146 |
| Langetermijnbeleggingen
| 284.111 | 160.228 | 148.614 | -70.69 | 97.791 | 0 | 0 | 63.234 | 60.441 | 18.168 | 0.426 |
| Belastingvorderingen
| 79.883 | 82.197 | 63.987 | 37.939 | 28.449 | 23.933 | 4.769 | 1.506 | 2.212 | 0.662 | 1.097 |
| Overige niet-vlottende activa
| 98.391 | 249.577 | 159.67 | 319.364 | 115.194 | 193.301 | 106.18 | 13.27 | 0.079 | 0.993 | 0.989 |
| Totaal niet-vlottende activa
| 2,368.672 | 2,095.515 | 1,678.013 | 1,115.907 | 936.247 | 771.034 | 426.588 | 272.011 | 243.434 | 230.372 | 135.948 |
| Totaal activa
| 4,390.216 | 3,840.334 | 3,015.182 | 2,502.84 | 1,700.207 | 1,407.347 | 1,005.092 | 612.764 | 499.384 | 414.484 | 302.274 |
| Passiva en Eigen Vermogen: | |||||||||||
| Kortlopende verplichtingen: | |||||||||||
| Crediteuren
| 377.914 | 355.7 | 348.528 | 280.928 | 210.499 | 196.965 | 125.479 | 65.021 | 73.167 | 41.245 | 46.397 |
| Kortlopende schulden
| 684.092 | 355.084 | 393.923 | 222.586 | 278.499 | 256.289 | 51.756 | 92.897 | 55.646 | 95.136 | 31 |
| Belastingschulden
| 16.486 | 6.097 | 14.889 | 23.965 | 15.878 | 11.135 | 7.178 | 11.128 | 15.708 | 5.933 | 5.093 |
| Uitgestelde opbrengsten
| 111.203 | 7.623 | 125.64 | 115.57 | 79.059 | 0 | 3.324 | 42.644 | 36.927 | 21.511 | 34.77 |
| Overige kortlopende verplichtingen
| 12.339 | 130.661 | 0.39 | 0.272 | 7.214 | 75.758 | 46.717 | 3.734 | 3.477 | 2.809 | 5.519 |
| Totaal kortlopende verplichtingen
| 1,185.548 | 849.067 | 868.48 | 619.356 | 575.271 | 529.012 | 227.276 | 204.295 | 169.218 | 160.702 | 117.685 |
| Langlopende verplichtingen: | |||||||||||
| Langetermijnschulden
| 749.836 | 732.469 | 163.03 | 25.228 | 168.767 | 42 | 5.058 | 5.37 | 7.009 | 9.151 | 0 |
| Uitgestelde opbrengsten niet-vlottend
| 32.433 | 34.776 | 34.377 | 14.966 | 2.382 | 410.947 | 0 | 0 | -0.511 | 0 | 0 |
| Uitgestelde belastingverplichtingen niet-vlottend
| 3.027 | 3.379 | 3.494 | 3.942 | 4.622 | 0.307 | 0.543 | 0.511 | 0.511 | 0.91 | 0.812 |
| Overige niet-vlottende verplichtingen
| 0 | 0 | 0 | 2.721 | 2.712 | -408.562 | 1.886 | 1.509 | 0.511 | 0 | 0 |
| Totaal niet-vlottende verplichtingen
| 785.296 | 770.624 | 200.9 | 46.857 | 178.483 | 44.692 | 7.488 | 7.391 | 7.52 | 10.061 | 0.812 |
| Totaal passiva
| 1,970.843 | 1,619.691 | 1,069.38 | 666.213 | 753.754 | 573.704 | 234.764 | 211.686 | 176.738 | 170.763 | 118.498 |
| Eigen vermogen: | |||||||||||
| Preferente aandelen
| 59.676 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0.458 | 0 |
| Gewone aandelen
| 294.114 | 294.113 | 294.113 | 196.075 | 170.008 | 100 | 100 | 75 | 75 | 75 | 67.283 |
| Ingehouden winsten
| 757.07 | 554.241 | 473.643 | 374.579 | 256.704 | 213.259 | 170.347 | 121.836 | 76.555 | 23.077 | 86.801 |
| Overige gereserveerde algehele resultaten
| 47.711 | 185.726 | 12.808 | 25.069 | 37.459 | 25.44 | 17.593 | 127.429 | 106.572 | -0.458 | 0 |
| Overige totale aandeelhoudersvermogen
| 1,074.232 | 1,032.2 | 1,038.313 | 1,131.814 | 379.809 | 405.383 | 405.383 | 0 | 0 | 99.904 | 23.835 |
| Totaal eigen vermogen van aandeelhouders
| 2,232.803 | 2,066.28 | 1,818.877 | 1,727.537 | 843.981 | 744.083 | 693.324 | 324.265 | 258.127 | 197.981 | 177.918 |
| Totaal eigen vermogen
| 2,419.373 | 2,220.643 | 1,945.801 | 1,836.627 | 946.453 | 833.644 | 770.328 | 401.078 | 322.646 | 243.722 | 183.777 |
| Totaal passiva en aandeelhoudersvermogen
| 4,390.216 | 3,840.334 | 3,015.182 | 2,502.84 | 1,700.207 | 1,407.347 | 1,005.092 | 612.764 | 499.384 | 414.484 | 302.274 |