Jiashili Group Limited
HKEX:1285.HK
1.38 (HKD) • At close November 5, 2024
Overzicht | Financiële gegevens
Cijfers zijn in miljoenen (behalve de cijfers per aandeel en de ratio's) HKD.
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 Q3 | 2016 Q2 | 2016 Q1 | 2015 Q4 | 2015 Q3 | 2015 Q2 | 2015 Q1 | 2014 Q4 | 2014 Q3 | 2014 Q2 | 2014 Q1 | 2013 Q4 | 2013 Q3 | 2013 Q1 | |
---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
Activa: | |||||||||||||||||||||||||||||||||||||||||||
Vlottende activa: | |||||||||||||||||||||||||||||||||||||||||||
Liquide middelen & kasequivalenten
| 290.086 | 290.086 | 339.394 | 339.394 | 310.108 | 320.301 | 249.154 | 249.154 | 383.734 | 383.734 | 430.809 | 430.809 | 490.225 | 490.225 | 542.18 | 542.18 | 432.113 | 432.113 | 556.515 | 556.515 | 379.257 | 379.257 | 412.986 | 412.986 | 419.133 | 419.133 | 160.633 | 160.633 | 428.027 | 428.027 | 336.13 | 336.13 | 510.085 | 510.085 | 354.464 | 354.464 | 298.198 | 298.198 | 79.063 | 66.366 | 69.908 | 69.908 | -51.615 |
Kortetermijnbeleggingen
| 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 35 | 35 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0.185 | 0.185 | 108.582 | 105 | 0 | 0 | 40 | 40 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 103.23 |
Liquide middelen en kortetermijnbeleggingen
| 290.086 | 290.086 | 339.394 | 339.394 | 310.108 | 320.301 | 249.154 | 249.154 | 383.734 | 383.734 | 465.809 | 465.809 | 490.225 | 490.225 | 542.18 | 542.18 | 432.113 | 432.113 | 556.515 | 556.515 | 379.257 | 379.257 | 412.986 | 412.986 | 419.318 | 419.318 | 269.215 | 374.215 | 428.027 | 428.027 | 336.13 | 376.13 | 510.085 | 510.085 | 354.464 | 354.464 | 298.198 | 298.198 | 79.063 | 66.366 | 69.908 | 69.908 | 51.615 |
Nettovorderingen
| 55.249 | 55.249 | 22.707 | 22.707 | 32.346 | 39.623 | 24.236 | 24.236 | 21.281 | 21.281 | 14.589 | 14.589 | 21.001 | 21.001 | 17.912 | 17.912 | 27.017 | 27.017 | 33.354 | 33.354 | 326.086 | 44.829 | 39.157 | 39.157 | 37.877 | 37.877 | 220.595 | 26.421 | 24.157 | 24.157 | 145.787 | 25.908 | 31.377 | 31.377 | 25.394 | 25.394 | 30.539 | 30.539 | 22.735 | 24.214 | 26.16 | 26.16 | 0 |
Voorraad
| 172.779 | 228.102 | 105.962 | 270.316 | 104.729 | 146.207 | 103.765 | 168.725 | 104.793 | 178.901 | 75.065 | 189.292 | 97.481 | 186.606 | 69.048 | 167.715 | 72.715 | 171.83 | 78.357 | 247.377 | 89.569 | 147.851 | 66.727 | 153.279 | 72.437 | 114.338 | 53.624 | 53.624 | 47.578 | 71.693 | 26.367 | 26.367 | 38.716 | 72.564 | 40.798 | 57.316 | 44.711 | 72.782 | 38.96 | 56.26 | 43.443 | 55.785 | 0 |
Overige vlottende activa
| 336.119 | 336.119 | 357.112 | 357.112 | 462.581 | 469.127 | 542.085 | 452.889 | 488.164 | 392.775 | 634.315 | 505.499 | 305.383 | 195.257 | 316.076 | 199.497 | 395.384 | 269.252 | 353.396 | 151.022 | 1.698 | 224.673 | 241.718 | 116.009 | 180.701 | 101.108 | 105 | 302.756 | 58.396 | 10.124 | 40 | 119.879 | 96.687 | 31.462 | 61.136 | 19.224 | 71.253 | 12.643 | 62.082 | 77.613 | 55.339 | 16.837 | 0 |
Totaal vlottende activa
| 909.556 | 909.556 | 989.529 | 989.529 | 939.389 | 975.258 | 895.004 | 895.004 | 976.691 | 976.691 | 1,175.189 | 1,175.189 | 893.089 | 893.089 | 927.304 | 927.304 | 900.212 | 900.212 | 988.268 | 988.268 | 796.61 | 796.61 | 721.431 | 721.431 | 672.456 | 672.456 | 648.434 | 648.434 | 534.001 | 534.001 | 548.284 | 548.284 | 645.488 | 645.488 | 456.398 | 456.398 | 414.162 | 414.162 | 180.105 | 224.453 | 168.69 | 168.69 | 51.615 |
Niet-vlottende activa: | |||||||||||||||||||||||||||||||||||||||||||
Materiële vaste activa, netto
| 813.948 | 954.219 | 746.781 | 746.781 | 664.97 | 717.5 | 680.189 | 670.189 | 632.527 | 704.443 | 726.948 | 714.428 | 567.122 | 593.278 | 618.958 | 565.241 | 465.444 | 557.801 | 560.129 | 560.129 | 458.167 | 458.167 | 453.307 | 453.307 | 402.804 | 364.98 | 360.556 | 360.556 | 326.322 | 326.322 | 280.109 | 280.109 | 224.351 | 224.351 | 210.507 | 210.507 | 202.993 | 202.993 | 198.842 | 176.715 | 207.084 | 207.084 | 0 |
Goodwill
| 65.085 | 65.085 | 38.337 | 38.337 | 38.337 | 38.337 | 27.449 | 27.449 | 27.449 | 27.449 | 27.449 | 27.449 | 27.449 | 27.449 | 27.449 | 27.449 | 27.449 | 27.449 | 27.449 | 27.449 | 27.449 | 27.449 | 27.449 | 27.449 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 |
Immateriële activa
| 239.715 | 97.288 | 31.711 | 31.711 | 31.648 | 31.648 | 34.523 | 34.523 | 121.922 | 37.486 | 40.415 | 40.415 | 129.935 | 43.259 | 39.117 | 39.117 | 134.007 | 41.65 | 44.128 | 44.128 | 119.945 | 46.717 | 49.276 | 49.276 | 0 | 0 | 0.25 | 0.25 | 0.5 | 0.5 | 0.75 | 0.75 | 1 | 1 | 1.25 | 1.25 | 1.5 | 1.5 | 1.75 | 1.875 | 2 | 2 | 0 |
Goodwill en immateriële activa
| 304.8 | 162.373 | 70.048 | 70.048 | 69.985 | 69.985 | 61.972 | 61.972 | 149.371 | 64.935 | 67.864 | 67.864 | 157.384 | 70.708 | 66.566 | 66.566 | 161.456 | 69.099 | 71.577 | 71.577 | 147.394 | 74.166 | 76.725 | 76.725 | 0 | 0 | 0.25 | 0.25 | 0.5 | 0.5 | 0.75 | 0.75 | 1 | 1 | 1.25 | 1.25 | 1.5 | 1.5 | 1.75 | 1.875 | 2 | 2 | 0 |
Langetermijnbeleggingen
| 114.441 | 114.441 | 132.883 | 132.883 | 133.553 | 133.553 | 136.208 | 136.208 | 128.072 | 128.072 | 90.225 | 125.225 | 136.036 | 136.036 | 114.745 | 114.745 | 104.65 | 104.65 | 154.05 | 154.05 | 24.97 | 24.97 | 35.13 | 35.13 | 34.806 | 34.991 | -73.582 | 35 | 0 | 0 | 19.834 | 19.834 | 22.189 | 22.189 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 |
Belastingvorderingen
| 4.276 | 0 | 2.038 | 0 | 2.711 | 0 | 4.238 | 0 | 1.845 | 0 | 0 | 0 | -136.036 | 0 | -114.745 | 0 | -104.65 | 0 | -154.05 | 0 | -24.97 | 0 | -35.13 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | -19.834 | 0 | -22.189 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 |
Overige niet-vlottende activa
| 33.771 | 40.203 | 291.441 | 293.479 | 296.495 | 224.479 | 280.62 | 294.858 | 204.909 | 219.274 | 96.797 | 74.317 | 155.623 | 80.107 | 135.237 | 74.209 | 106.642 | 1.992 | 165.905 | 11.855 | 36.643 | 84.901 | 120.042 | 84.912 | 16.16 | 53.799 | 153.462 | 44.88 | 44.594 | 44.594 | 35.526 | 15.692 | 39.034 | 16.845 | 17.036 | 17.036 | 12.204 | 12.204 | 14.031 | 22.745 | 24.696 | 24.696 | -51.615 |
Totaal niet-vlottende activa
| 1,271.236 | 1,271.236 | 1,243.191 | 1,243.191 | 1,167.714 | 1,145.517 | 1,163.227 | 1,163.227 | 1,116.724 | 1,116.724 | 981.834 | 981.834 | 880.129 | 880.129 | 820.761 | 820.761 | 733.542 | 733.542 | 797.611 | 797.611 | 642.204 | 642.204 | 650.074 | 650.074 | 453.77 | 453.77 | 440.686 | 440.686 | 371.416 | 371.416 | 316.385 | 316.385 | 264.385 | 264.385 | 228.793 | 228.793 | 216.697 | 216.697 | 214.623 | 201.335 | 233.78 | 233.78 | -51.615 |
Totaal activa
| 2,180.792 | 2,180.792 | 2,232.72 | 2,232.72 | 2,107.103 | 2,120.775 | 2,058.231 | 2,058.231 | 2,093.415 | 2,093.415 | 2,157.023 | 2,157.023 | 1,773.218 | 1,773.218 | 1,748.065 | 1,748.065 | 1,633.754 | 1,633.754 | 1,785.879 | 1,785.879 | 1,438.814 | 1,438.814 | 1,371.505 | 1,371.505 | 1,126.226 | 1,126.226 | 1,089.12 | 1,089.12 | 905.417 | 905.417 | 864.669 | 864.669 | 909.873 | 909.873 | 685.191 | 685.191 | 630.859 | 630.859 | 394.728 | 425.788 | 402.47 | 402.47 | 0 |
Passiva en Eigen Vermogen: | |||||||||||||||||||||||||||||||||||||||||||
Kortlopende verplichtingen: | |||||||||||||||||||||||||||||||||||||||||||
Crediteuren
| 170.677 | 170.804 | 153.525 | 166.097 | 267.269 | 173.419 | 194.231 | 194.524 | 249.967 | 251.09 | 215.161 | 215.161 | 186.759 | 215.032 | 163.775 | 163.775 | 161.119 | 163.989 | 134.739 | 145.077 | 115.396 | 115.396 | 83.802 | 83.802 | 80.117 | 95.117 | 168.14 | 97.837 | 169.3 | 85.483 | 125.055 | 69.636 | 68.71 | 84.632 | 143.176 | 92.57 | 63.246 | 64.246 | 52.545 | 69.749 | 89.676 | 93.976 | 0 |
Kortlopende schulden
| 507.781 | 504.182 | 613.75 | 610.147 | 513.999 | 510.524 | 604.04 | 570.524 | 437.538 | 404.124 | 472.622 | 470 | 312.41 | 309 | 514.607 | 510 | 323.534 | 319.699 | 398.531 | 394.671 | 263.751 | 263.751 | 376.9 | 376.9 | 190.762 | 190.762 | 294.287 | 294.287 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 98.355 | 43.232 | 35.3 | 35.3 | 0 |
Belastingschulden
| 25.982 | 0 | 22.456 | 0 | 19.859 | 0 | 25.086 | 0 | 29.21 | 0 | 14.472 | 0 | 18.918 | 0 | 19.665 | 0 | 28.429 | 0 | 25.125 | 0 | 26.178 | 0 | 6.405 | 0 | 16.002 | 0 | 3.807 | 0 | 4.931 | 0 | 5.374 | 0 | 18.115 | 0 | 1.536 | 0 | 9.677 | 0 | 6.294 | 0 | 5.725 | 0 | 0 |
Uitgestelde opbrengsten
| 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 |
Overige kortlopende verplichtingen
| 202.684 | 206.156 | 215.481 | 206.512 | 114.116 | 237.205 | 155.293 | 188.516 | 194.443 | 226.734 | 237.836 | 240.458 | 289.13 | 264.267 | 168.91 | 173.517 | 213.353 | 214.318 | 286.695 | 280.217 | 205.995 | 205.995 | 196.003 | 196.003 | 183.276 | 168.276 | 22.105 | 92.408 | 117.571 | 201.388 | 16.217 | 71.636 | 130.489 | 114.567 | 25.958 | 76.564 | 96.016 | 95.016 | 93.11 | 94.397 | 122.569 | 118.269 | 0 |
Totaal kortlopende verplichtingen
| 881.142 | 881.142 | 982.756 | 982.756 | 895.384 | 921.148 | 953.564 | 953.564 | 881.948 | 881.948 | 925.619 | 925.619 | 788.299 | 788.299 | 847.292 | 847.292 | 698.006 | 698.006 | 819.965 | 819.965 | 585.142 | 585.142 | 656.705 | 656.705 | 454.155 | 454.155 | 484.532 | 484.532 | 286.871 | 286.871 | 141.272 | 141.272 | 199.199 | 199.199 | 169.134 | 169.134 | 159.262 | 159.262 | 244.01 | 207.378 | 247.545 | 247.545 | 0 |
Langlopende verplichtingen: | |||||||||||||||||||||||||||||||||||||||||||
Langetermijnschulden
| 242.381 | 242.381 | 230.8 | 230.8 | 137.583 | 143.083 | 90.579 | 90.579 | 169.721 | 169.721 | 158.57 | 158.57 | 3.043 | 3.043 | 3.513 | 3.513 | 61.298 | 61.298 | 96.766 | 96.766 | 96.72 | 96.72 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 141.168 | 141.168 | 133.914 | 133.914 | 0 | 0 | 0 | 0 | 42 | 37 | 0 | 0 | 0 |
Uitgestelde opbrengsten niet-vlottend
| 44.846 | 0 | 43.248 | 0 | 44.289 | 0 | 45.256 | 0 | 49.224 | 0 | 52.673 | 0 | 53.886 | 0 | 55.15 | 0 | 87.181 | 0 | 91.412 | 0 | 39.926 | 0 | 41.094 | 0 | 11.163 | 0 | 10.517 | 0 | 11.708 | 0 | 13.885 | 0 | 9.413 | 0 | 10.2 | 0 | 2 | 0 | -1.83 | 0 | 4.39 | 0 | 0 |
Uitgestelde belastingverplichtingen niet-vlottend
| 8.41 | 0 | 8.253 | 0 | 8.388 | 0 | 6.695 | 0 | 10.694 | 0 | 8.874 | 0 | 11.062 | 0 | 10.61 | 0 | 12.445 | 0 | 12.556 | 0 | 14.445 | 0 | 14.214 | 0 | 2.143 | 0 | 1.035 | 0 | 2.135 | 0 | 1.066 | 0 | 2.068 | 0 | 3.168 | 0 | 1.712 | 0 | 1.83 | 0 | 0.133 | 0 | 0 |
Overige niet-vlottende verplichtingen
| 0 | 53.256 | 0 | 51.501 | 0 | 52.953 | 0 | 51.951 | 0 | 59.918 | 0 | 61.547 | 0 | 64.948 | 0 | 65.76 | 0 | 99.626 | 0 | 103.968 | 0 | 54.371 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 14.951 | 0 | 11.481 | 0 | 0 | 0 | 0 | 1.83 | 0 | 0 | 0 | 0 |
Totaal niet-vlottende verplichtingen
| 295.637 | 295.637 | 282.301 | 282.301 | 190.26 | 196.036 | 142.53 | 142.53 | 229.639 | 229.639 | 220.117 | 220.117 | 67.991 | 67.991 | 69.273 | 69.273 | 160.924 | 160.924 | 200.734 | 200.734 | 151.091 | 151.091 | 55.308 | 0 | 13.306 | 0 | 11.552 | 0 | 13.843 | 0 | 156.119 | 156.119 | 145.395 | 145.395 | 13.368 | 0 | 3.712 | 0 | 43.83 | 37 | 4.523 | 0 | 0 |
Totaal passiva
| 1,176.779 | 1,176.779 | 1,265.057 | 1,265.057 | 1,085.644 | 1,117.184 | 1,096.094 | 1,096.094 | 1,111.587 | 1,111.587 | 1,145.736 | 1,145.736 | 856.29 | 856.29 | 916.565 | 916.565 | 858.93 | 858.93 | 1,020.699 | 1,020.699 | 736.233 | 736.233 | 712.013 | 656.705 | 467.461 | 454.155 | 496.084 | 484.532 | 300.714 | 286.871 | 297.391 | 297.391 | 344.594 | 344.594 | 182.502 | 169.134 | 162.974 | 159.262 | 287.84 | 244.378 | 252.068 | 247.545 | 0 |
Eigen vermogen: | |||||||||||||||||||||||||||||||||||||||||||
Preferente aandelen
| 148.267 | 0 | 147.369 | 0 | 105.369 | 0 | 88.667 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 88.667 | 0 | 0 | 0 | 69.54 | 0 | 0 | 0 | 68.898 | 0 | 0 | 0 | 70.784 | 0 | 0 | 0 | 74.966 | 0 | 0 | 0 | 81.179 | 0 | 0 | 0 | 165.588 | 0 | 0 | 0 | 0 |
Gewone aandelen
| 3.285 | 3.285 | 3.285 | 3.285 | 3.285 | 3.285 | 3.285 | 3.285 | 3.285 | 3.285 | 3.285 | 3.285 | 3.285 | 3.285 | 3.285 | 3.285 | 3.285 | 3.285 | 3.285 | 3.285 | 3.285 | 3.285 | 3.285 | 3.285 | 3.285 | 3.285 | 3.285 | 3.285 | 3.285 | 3.285 | 3.285 | 3.285 | 3.285 | 3.285 | 3.285 | 3.285 | 3.285 | 3.285 | 0 | 120 | 120 | 120 | 0 |
Ingehouden winsten
| 734.395 | 950.941 | 699.172 | 915.822 | 896.089 | 887.023 | 838.299 | 838.299 | 839.115 | 839.115 | 827.922 | 827.922 | 723.687 | 723.687 | 487.021 | 647.928 | 429.01 | 579.412 | 390.518 | 533.582 | 324.268 | 452.049 | 290.848 | 409.02 | 261.137 | 368.881 | 207.26 | 304.404 | 175.051 | 262.315 | 154.26 | 227.778 | 110.386 | 172.678 | 41.836 | 97.009 | 21.696 | 67.527 | -8.062 | 43.077 | -10.582 | 21.43 | 0 |
Overige gereserveerde algehele resultaten
| -148.267 | -148.267 | -147.369 | -147.369 | -105.369 | -105.369 | -88.667 | -88.667 | -88.667 | -88.667 | -88.667 | -88.667 | -88.667 | -88.667 | -88.667 | -88.667 | -198.944 | -86.259 | -69.54 | -69.54 | -155.873 | -68.546 | -68.898 | -68.898 | -114.238 | -69.532 | -70.784 | -70.784 | -84.316 | -72.078 | -74.966 | -74.966 | -63.946 | -74.543 | -81.179 | -81.179 | -44.765 | -86.501 | -88.667 | 18.333 | -39.581 | 8.972 | 102.142 |
Overige totale aandeelhoudersvermogen
| 229.699 | 161.42 | 230.701 | 161.42 | 90.963 | 179.63 | 91.036 | 179.703 | 197.448 | 197.448 | 231.881 | 231.881 | 249.147 | 249.147 | 321.021 | 248.781 | 530.821 | 267.734 | 359.439 | 285.915 | 519.204 | 304.096 | 353.37 | 304.096 | 508.581 | 356.131 | 382.491 | 356.131 | 510.683 | 411.181 | 409.733 | 411.181 | 515.554 | 463.859 | 457.568 | 483.574 | 487.669 | 483.574 | 38.029 | 0 | 80.565 | 0 | 0 |
Totaal eigen vermogen van aandeelhouders
| 967.379 | 967.379 | 933.158 | 933.158 | 990.337 | 964.569 | 932.62 | 932.62 | 951.181 | 951.181 | 974.421 | 974.421 | 887.452 | 887.452 | 811.327 | 811.327 | 764.172 | 764.172 | 753.242 | 753.242 | 690.884 | 690.884 | 647.503 | 647.503 | 658.765 | 658.765 | 593.036 | 593.036 | 604.703 | 604.703 | 567.278 | 567.278 | 565.279 | 565.279 | 502.689 | 502.689 | 467.885 | 467.885 | 106.888 | 181.41 | 150.402 | 150.402 | 102.142 |
Totaal eigen vermogen
| 1,004.013 | 1,004.013 | 967.663 | 967.663 | 1,021.459 | 1,003.591 | 962.137 | 962.137 | 981.828 | 981.828 | 1,011.287 | 1,011.287 | 916.928 | 916.928 | 831.5 | 831.5 | 774.824 | 774.824 | 765.18 | 765.18 | 702.581 | 702.581 | 659.492 | 659.492 | 658.765 | 658.765 | 593.036 | 593.036 | 604.703 | 604.703 | 567.278 | 567.278 | 565.279 | 565.279 | 502.689 | 502.689 | 467.885 | 467.885 | 106.888 | 181.41 | 150.402 | 150.402 | 102.142 |
Totaal passiva en aandeelhoudersvermogen
| 2,180.792 | 2,180.792 | 2,232.72 | 2,232.72 | 2,107.103 | 2,120.775 | 2,058.231 | 2,058.231 | 2,093.415 | 2,093.415 | 2,157.023 | 2,157.023 | 1,773.218 | 1,773.218 | 1,748.065 | 1,748.065 | 1,633.754 | 1,633.754 | 1,785.879 | 1,785.879 | 1,438.814 | 1,438.814 | 1,371.505 | 1,316.197 | 1,126.226 | 1,112.92 | 1,089.12 | 1,077.568 | 905.417 | 891.574 | 864.669 | 864.669 | 909.873 | 909.873 | 685.191 | 671.823 | 630.859 | 627.147 | 394.728 | 425.788 | 402.47 | 397.947 | 102.142 |