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 de cijfers per aandeel en de ratio's) CNY.
| 2025 Q1 | 2024 Q4 | 2024 Q3 | 2024 Q2 | 2024 Q1 | 2023 Q4 | 2023 Q3 | 2023 Q2 | 2023 Q1 | 2022 Q4 | 2022 Q3 | 2022 Q2 | 2022 Q1 | 2021 Q4 | 2021 Q3 | 2021 Q2 | 2021 Q1 | 2020 Q4 | 2020 Q3 | 2020 Q2 | 2020 Q1 | 2019 Q4 | 2019 Q3 | 2019 Q2 | 2019 Q1 | 2018 Q4 | 2018 Q3 | 2018 Q2 | 2018 Q1 | 2017 Q4 | 2017 Q3 | 2017 Q2 | 2017 Q1 | 2016 Q4 | 2016 Q1 | |
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
| Activa: | |||||||||||||||||||||||||||||||||||
| Vlottende activa: | |||||||||||||||||||||||||||||||||||
| Liquide middelen & kasequivalenten
| 889.889 | 513.433 | 407.468 | 385.754 | 495.954 | 527.14 | 346.727 | 357.421 | 369.349 | 577.72 | 170.572 | 385.878 | 325.571 | 350.856 | 403.114 | 259.482 | 304.427 | 289.043 | 744.313 | 126.738 | 225.507 | 166.77 | 146.746 | 185.895 | 262.704 | 102.581 | 77.297 | 177.696 | 116.737 | 201.733 | 327.359 | 62.507 | 0 | 51.553 | -13.685 |
| Kortetermijnbeleggingen
| 50.252 | 257.541 | 170.517 | 0 | 30.203 | 389.076 | 431.371 | 185.788 | 80.43 | 100.169 | 0 | 6.031 | 4.093 | 55.258 | 48.029 | 50.302 | 35.828 | 204.009 | -101.791 | 60.742 | -101.907 | 0.007 | -106.726 | -107.044 | 0.024 | -110.494 | -55.244 | -54.828 | 2.905 | 0.129 | 0 | 0 | 0 | 0 | 27.37 |
| Liquide middelen en kortetermijnbeleggingen
| 940.141 | 770.975 | 577.986 | 385.754 | 526.158 | 916.217 | 778.099 | 543.209 | 449.779 | 677.889 | 170.572 | 391.909 | 329.664 | 406.114 | 451.143 | 309.784 | 340.254 | 493.052 | 744.313 | 187.479 | 225.507 | 166.777 | 146.746 | 185.895 | 262.728 | 102.581 | 77.297 | 177.696 | 119.642 | 201.862 | 327.359 | 62.507 | 0 | 51.553 | 13.685 |
| Nettovorderingen
| 624.666 | 633.915 | 738.456 | 612.317 | 504.592 | 467.594 | 527.142 | 520.222 | 392.868 | 362.697 | 494.638 | 415.469 | 446.718 | 345.354 | 457.969 | 397.626 | 335.141 | 274.286 | 379.054 | 299.469 | 210.795 | 233.959 | 0 | 242.295 | 252.451 | 183.132 | 233.844 | 188.663 | 163.24 | 128.811 | 142.37 | 114.139 | 0 | 104.452 | 0 |
| Voorraad
| 546.264 | 579.081 | 553.249 | 583.678 | 632.799 | 580.462 | 574.716 | 591.442 | 607.656 | 609.855 | 623.998 | 576.734 | 533.305 | 516.673 | 496.956 | 453.046 | 483.913 | 549.953 | 507.841 | 455.876 | 420.253 | 294.603 | 286.645 | 280.954 | 294.438 | 273.937 | 264.224 | 241.942 | 212.937 | 202.272 | 200.608 | 185.24 | 0 | 159.432 | 0 |
| Overige vlottende activa
| 86.231 | 81.873 | 70.693 | 61.816 | 69.406 | 57.273 | 66.638 | 56.742 | 98.318 | 94.378 | 64.673 | 53.21 | 72.646 | 69.028 | 62.476 | 57.582 | 115.024 | 69.643 | 78.084 | 69.98 | 82.61 | 68.622 | 364.463 | 66.563 | 92.044 | 55.664 | 75.366 | 100.737 | 143.385 | 45.558 | 39.842 | 26.297 | 380.313 | 25.316 | 0 |
| Totaal vlottende activa
| 2,197.301 | 2,065.844 | 1,940.384 | 1,643.564 | 1,732.955 | 2,021.544 | 1,946.594 | 1,711.615 | 1,548.62 | 1,744.819 | 1,353.881 | 1,437.322 | 1,382.334 | 1,337.169 | 1,468.544 | 1,218.038 | 1,274.333 | 1,386.933 | 1,709.292 | 1,012.805 | 923.133 | 763.96 | 797.853 | 775.707 | 901.662 | 636.314 | 644.21 | 709.037 | 639.204 | 578.504 | 710.179 | 388.185 | 380.313 | 340.753 | 13.685 |
| Niet-vlottende activa: | |||||||||||||||||||||||||||||||||||
| Materiële vaste activa, netto
| 1,528.975 | 1,547.248 | 1,602.81 | 1,635.537 | 1,544.72 | 1,586.976 | 1,399.999 | 1,337.733 | 1,276.236 | 1,282.422 | 1,177.49 | 1,059.107 | 1,007.722 | 982.072 | 919.812 | 846.93 | 786.59 | 689.708 | 638.671 | 608.434 | 584.651 | 581.383 | 525.651 | 470.944 | 469.526 | 437.933 | 412.163 | 343.37 | 292.598 | 279.539 | 195.07 | 179.799 | 0 | 160.402 | 0 |
| Goodwill
| 226.068 | 226.068 | 226.068 | 226.068 | 226.068 | 226.068 | 226.068 | 226.068 | 226.068 | 226.068 | 226.068 | 226.068 | 226.068 | 226.068 | 226.068 | 195.068 | 67.159 | 67.159 | 67.159 | 67.159 | 67.159 | 67.159 | 70.093 | 70.093 | 70.093 | 70.093 | 11.152 | 11.662 | 8.214 | 8.214 | 8.214 | 8.214 | 0 | 8.214 | 0 |
| Immateriële activa
| 92.078 | 91.846 | 93.943 | 92.347 | 92.495 | 93.243 | 93.36 | 94.053 | 94.559 | 95.023 | 96.853 | 96.443 | 96.995 | 97.601 | 71.649 | 71.735 | 72.018 | 72.427 | 61.239 | 61.623 | 45.774 | 46.27 | 46.25 | 46.065 | 46.203 | 45.773 | 27.328 | 27.308 | 27.427 | 27.886 | 27.483 | 24.813 | 0 | 25.385 | 0 |
| Goodwill en immateriële activa
| 318.147 | 317.914 | 320.011 | 318.415 | 318.564 | 319.311 | 319.429 | 320.121 | 320.627 | 321.091 | 322.922 | 322.511 | 323.064 | 323.669 | 297.717 | 266.803 | 139.176 | 139.586 | 128.397 | 128.782 | 112.932 | 113.429 | 116.343 | 116.157 | 116.296 | 115.866 | 38.479 | 38.97 | 35.642 | 36.101 | 35.697 | 33.028 | 0 | 33.599 | 0 |
| Langetermijnbeleggingen
| 275.154 | 61.153 | 134.349 | 296.198 | 290.716 | 284.111 | -144.681 | 96.664 | 187.346 | 260.397 | 245.967 | 229.13 | 204.526 | 148.614 | 108.542 | 89.222 | 100.918 | -70.69 | 238.2 | 76.19 | 204.877 | 97.791 | 181.892 | 164.306 | 58.475 | 169.79 | 113.072 | 81.828 | 53.221 | 61.595 | 57.507 | 60.024 | 0 | 63.234 | 0 |
| Belastingvorderingen
| 80.794 | 79.968 | 65.997 | 67.834 | 73.007 | 79.883 | 74.842 | 85.742 | 83.839 | 0 | 69.861 | 69.085 | 68.287 | 63.987 | 59.878 | 49.337 | 43.318 | 37.939 | 39.625 | 34.113 | 28.532 | 28.449 | 18.581 | 17.771 | 22.583 | 23.933 | 7.155 | 5.814 | 5.214 | 4.769 | 2.051 | 1.669 | 0 | 1.506 | 0 |
| Overige niet-vlottende activa
| 174.931 | 378.254 | 259.139 | 63.154 | 102.592 | 98.391 | 609.631 | 357.693 | 231.968 | 231.605 | 124.873 | 121.978 | 110.674 | 159.67 | 177.52 | 170.69 | 150.582 | 319.364 | 25.319 | 167.367 | 13.318 | 115.194 | 26.698 | 33.103 | 111.617 | 23.511 | 48.961 | 30.999 | 58.411 | 44.585 | 6.108 | 2.484 | 276.032 | 13.27 | -13.685 |
| Totaal niet-vlottende activa
| 2,378.001 | 2,384.537 | 2,382.307 | 2,381.138 | 2,329.598 | 2,368.672 | 2,259.221 | 2,197.953 | 2,100.017 | 2,095.515 | 1,941.112 | 1,801.811 | 1,714.273 | 1,678.013 | 1,563.47 | 1,422.983 | 1,220.584 | 1,115.907 | 1,070.212 | 1,014.886 | 944.309 | 936.247 | 869.165 | 802.281 | 778.498 | 771.034 | 619.831 | 500.98 | 445.086 | 426.588 | 296.433 | 277.003 | 276.032 | 272.011 | -13.685 |
| Totaal activa
| 4,575.302 | 4,450.381 | 4,322.691 | 4,024.702 | 4,062.553 | 4,390.216 | 4,205.815 | 3,909.568 | 3,648.637 | 3,840.334 | 3,294.992 | 3,239.133 | 3,096.606 | 3,015.182 | 3,032.014 | 2,641.021 | 2,494.917 | 2,502.84 | 2,779.504 | 2,027.691 | 1,867.443 | 1,700.207 | 1,667.019 | 1,577.988 | 1,680.16 | 1,407.347 | 1,264.04 | 1,210.017 | 1,084.291 | 1,005.092 | 1,006.612 | 665.188 | 581.31 | 612.764 | 0 |
| Passiva en Eigen Vermogen: | |||||||||||||||||||||||||||||||||||
| Kortlopende verplichtingen: | |||||||||||||||||||||||||||||||||||
| Crediteuren
| 409.017 | 410.69 | 347.08 | 308.862 | 295.527 | 377.914 | 343.508 | 341.546 | 266.985 | 355.7 | 416.253 | 321.006 | 341.28 | 348.528 | 305.756 | 245.734 | 223.515 | 280.928 | 257.702 | 257.017 | 308.741 | 210.499 | 210.011 | 181.432 | 202.163 | 196.965 | 165.764 | 182.222 | 145.883 | 125.479 | 96.641 | 90.194 | 0 | 65.021 | 0 |
| Kortlopende schulden
| 407.528 | 396.555 | 387.852 | 371.473 | 453.95 | 665.503 | 589.138 | 350.054 | 244.586 | 355.084 | 454.405 | 558.064 | 410.343 | 358.852 | 455.224 | 172.141 | 196.53 | 222.586 | 536.358 | 490.147 | 335.156 | 278.499 | 257.278 | 247.386 | 334.801 | 255 | 208 | 166 | 102.854 | 51.756 | 95.596 | 102.032 | 0 | 97.468 | 0 |
| Belastingschulden
| 56.284 | 49.062 | 34.952 | 10.176 | 15.011 | 16.486 | 14.976 | 16.316 | 13.733 | 0 | 12.848 | 15.375 | 15.963 | 14.889 | 15.991 | 15.759 | 15.251 | 23.965 | 22.244 | 17.073 | 12.254 | 15.878 | 13.552 | 8.804 | 11.966 | 11.135 | 7.331 | 9.663 | 12.308 | 7.178 | 11.382 | 14.375 | 0 | 11.128 | 0 |
| Uitgestelde opbrengsten
| 0 | 0 | 0 | 10.198 | 101.611 | 111.203 | 119.677 | 115.55 | 12.109 | 0 | 11.305 | 0 | 0 | 15.817 | 20.45 | 131.895 | 102.633 | 115.57 | 22.244 | 85.143 | 72.38 | 79.059 | 78.07 | 69.496 | 69.843 | 70.309 | 51.701 | 50.672 | 43.651 | 46.717 | 40.393 | 45.791 | 0 | 42.644 | 0 |
| Overige kortlopende verplichtingen
| 190.911 | 197.744 | 132.998 | 99.187 | -0.088 | 14.442 | 99.749 | 120.071 | 103.547 | 138.284 | 147.741 | -4.069 | 102.24 | 130.394 | 127.965 | 103.132 | 97.377 | 80.712 | 87.848 | 74.39 | 4.151 | -87.651 | -5.598 | 65.751 | 66.195 | -4.397 | -0.755 | -4.557 | 42.135 | 42.862 | 1.253 | -60.009 | 248.97 | 30.68 | 0 |
| Totaal kortlopende verplichtingen
| 1,063.74 | 1,054.051 | 902.882 | 799.896 | 866.011 | 1,185.548 | 1,065.677 | 839.576 | 640.961 | 849.067 | 1,042.552 | 987.768 | 869.827 | 868.48 | 925.385 | 551.614 | 532.673 | 619.356 | 904.152 | 849.107 | 732.683 | 575.271 | 553.312 | 503.373 | 615.125 | 529.012 | 432.04 | 404.001 | 303.18 | 227.276 | 245.265 | 238.174 | 248.97 | 204.295 | 0 |
| Langlopende verplichtingen: | |||||||||||||||||||||||||||||||||||
| Langetermijnschulden
| 732.867 | 747.583 | 746.113 | 748.06 | 746.331 | 749.836 | 754.638 | 739.971 | 733.948 | 732.469 | 152.373 | 198.657 | 215.656 | 163.03 | 139.907 | 153.331 | 77.729 | -27.322 | 54.786 | 51.031 | 171.212 | 168.767 | 174.507 | 175.816 | 173.577 | 42.011 | 3.035 | 0 | 0.497 | 0 | 0 | 3.218 | 0 | 0 | 0 |
| Uitgestelde opbrengsten niet-vlottend
| 32.085 | 32.751 | 33.504 | 33.058 | 33.675 | 32.433 | 32.976 | 33.591 | 34.16 | 0 | 34.17 | 34.753 | 33.87 | 34.377 | 32.676 | 32.946 | 15.287 | 14.966 | 2.18 | 2.247 | 2.315 | 2.382 | 0 | 0 | 0.314 | 0.011 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 |
| Uitgestelde belastingverplichtingen niet-vlottend
| 1.441 | 1.359 | 2.363 | 3.226 | 2.636 | 3.027 | 8.11 | 10.514 | 3.795 | 0 | 3.386 | 3.386 | 3.562 | 3.494 | 3.919 | 4.007 | 4.004 | 3.942 | 4.162 | 4.389 | 4.353 | 4.622 | 0.307 | 0.307 | 0.313 | 0.307 | 0.511 | 0.511 | 1.237 | 0.543 | 0.511 | 0.511 | 0 | 0.511 | 0 |
| Overige niet-vlottende verplichtingen
| 0 | 0 | 0 | -33.058 | 0 | 32.433 | 0 | 33.591 | 0 | 38.155 | 0 | -34.753 | 0 | 34.377 | 0 | 0 | 0 | 2.721 | 5.656 | 2.874 | 2.756 | 2.712 | 1.968 | 2.287 | 2.415 | 2.374 | 2.283 | 6.173 | 1.918 | 6.944 | 4.225 | 1.734 | 6.481 | 7.391 | 0 |
| Totaal niet-vlottende verplichtingen
| 766.393 | 781.693 | 781.98 | 751.286 | 782.641 | 785.296 | 795.724 | 784.077 | 771.902 | 770.624 | 189.93 | 236.796 | 253.088 | 200.9 | 176.501 | 190.284 | 97.02 | 46.857 | 66.784 | 60.541 | 180.636 | 178.483 | 176.782 | 178.41 | 176.619 | 44.692 | 5.829 | 6.684 | 3.652 | 7.488 | 4.736 | 5.464 | 6.481 | 7.391 | 0 |
| Totaal passiva
| 1,830.133 | 1,835.744 | 1,684.863 | 1,551.181 | 1,648.653 | 1,970.843 | 1,861.401 | 1,623.653 | 1,412.863 | 1,619.691 | 1,232.482 | 1,224.564 | 1,122.915 | 1,069.38 | 1,101.886 | 741.898 | 629.693 | 666.213 | 970.936 | 909.648 | 913.318 | 753.754 | 730.094 | 681.783 | 791.744 | 573.704 | 437.87 | 410.685 | 306.832 | 234.764 | 250.001 | 243.638 | 255.45 | 211.686 | 0 |
| Eigen vermogen: | |||||||||||||||||||||||||||||||||||
| Preferente aandelen
| 0 | 0 | 0 | 0 | 59.676 | 59.676 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 4.32 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 3.433 | 0 | 0 | 0 | 0 | 0 | 0 |
| Gewone aandelen
| 294.869 | 294.115 | 294.114 | 294.114 | 294.114 | 294.114 | 294.114 | 294.114 | 294.113 | 294.113 | 294.113 | 294.113 | 294.113 | 294.113 | 294.113 | 294.113 | 196.075 | 196.075 | 196.075 | 177.27 | 170.017 | 170.008 | 170.001 | 170 | 100 | 100 | 100 | 100 | 100 | 100 | 100 | 75 | 325.86 | 75 | 0 |
| Ingehouden winsten
| 1,083.2 | 992.045 | 971.171 | 829.989 | 813.294 | 757.07 | 716.387 | 635.409 | 569.903 | 598.172 | 576.713 | 530.431 | 497.041 | 473.643 | 449.537 | 418.515 | 395.708 | 374.579 | 342.747 | 292.62 | 264.976 | 256.704 | 249.471 | 219.366 | 220.103 | 213.259 | 202.342 | 186.711 | 182.963 | 170.347 | 160.96 | 144.547 | 0 | 121.836 | 0 |
| Overige gereserveerde algehele resultaten
| 0 | 0 | 0 | 205.407 | 17.669 | 47.711 | 1,223.704 | 206.135 | 1,207.326 | 29.364 | 1,037.662 | 16.711 | 1,053.901 | 12.808 | 1,054.463 | 22.629 | 1,157.354 | -4.32 | 8.475 | 24.446 | 66.256 | 68.429 | 14.854 | 10.417 | 5.286 | 7.865 | 11.145 | 3.328 | -3.433 | 3.551 | 4.123 | 7.979 | 0 | 9.888 | 258.127 |
| Overige totale aandeelhoudersvermogen
| 1,170.433 | 1,141.837 | 1,190.853 | 932.642 | -154.649 | 961.806 | -66.607 | 1,178.413 | 0 | 1,144.632 | 0 | 1,033.691 | 0 | 1,068.408 | 0 | 1,033.776 | 0 | 1,161.203 | 0 | 539.151 | 349.021 | 417.268 | 413.409 | 327.039 | 481.899 | 405.383 | 430.57 | 405.383 | 419.425 | 405.383 | 418.637 | 125.52 | 0 | 127.429 | 64.519 |
| Totaal eigen vermogen van aandeelhouders
| 2,548.502 | 2,427.997 | 2,456.138 | 2,262.153 | 2,234.016 | 2,232.803 | 2,167.597 | 2,107.936 | 2,071.342 | 2,066.28 | 1,908.488 | 1,874.945 | 1,845.055 | 1,818.877 | 1,798.112 | 1,769.033 | 1,749.137 | 1,727.537 | 1,701.69 | 1,009.041 | 850.269 | 843.981 | 832.881 | 798.051 | 802.002 | 744.083 | 732.912 | 709.464 | 698.955 | 693.324 | 679.596 | 345.068 | 325.86 | 324.265 | 322.646 |
| Totaal eigen vermogen
| 2,745.169 | 2,614.637 | 2,637.828 | 2,440.463 | 2,413.9 | 2,419.373 | 2,344.414 | 2,285.915 | 2,235.774 | 2,220.643 | 2,062.51 | 2,014.569 | 1,973.691 | 1,945.801 | 1,930.128 | 1,899.123 | 1,865.224 | 1,836.627 | 1,808.567 | 1,118.043 | 954.124 | 946.453 | 936.924 | 896.205 | 888.416 | 833.644 | 826.171 | 799.332 | 777.458 | 770.328 | 756.611 | 421.549 | 400.894 | 401.078 | 322.646 |
| Totaal passiva en aandeelhoudersvermogen
| 4,575.302 | 4,450.381 | 4,322.691 | 4,024.702 | 4,062.553 | 4,390.216 | 4,205.815 | 3,909.568 | 3,648.637 | 3,840.334 | 3,294.992 | 3,239.133 | 3,096.606 | 3,015.182 | 3,032.014 | 2,641.021 | 2,494.917 | 2,502.84 | 2,779.504 | 2,027.691 | 1,867.443 | 1,700.207 | 1,667.019 | 1,577.988 | 1,680.16 | 1,407.347 | 1,264.04 | 1,210.017 | 1,084.291 | 1,005.092 | 1,006.612 | 665.188 | 581.31 | 612.764 | 322.646 |