Shanghai Guao Electronic Technology Co., Ltd.
SZSE:300551.SZ
20.56 (CNY) • At close October 26, 2023
Overzicht | Financiële gegevens
Cijfers zijn in miljoenen (behalve de cijfers per aandeel en de ratio's) CNY.
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 Q3 | 2016 Q2 | 2016 Q1 | 2015 Q4 | |
---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
Activa: | ||||||||||||||||||||||||||||||||||||
Vlottende activa: | ||||||||||||||||||||||||||||||||||||
Liquide middelen & kasequivalenten
| 178.416 | 202.087 | 307.286 | 327.154 | 405.541 | 620.273 | 571.571 | 657.273 | 716.432 | 728.584 | 691.676 | 267.061 | 203.389 | 91.015 | 283.951 | 344.952 | 195.139 | 172.999 | 180.8 | 291.137 | 233.057 | 166.373 | 156.344 | 236.237 | 125 | 156.174 | 180.092 | 298.857 | 115.879 | 132.967 | 184.536 | 258.121 | 46.307 | 59.861 | -159.052 | 159.052 |
Kortetermijnbeleggingen
| 0 | -0.507 | 49.898 | 49.898 | 67.215 | 62.056 | 94.886 | 83.83 | 4.7 | 1.5 | 22.85 | 17.2 | -1.891 | 156.743 | -2.886 | -3.556 | -4.947 | 52 | 0 | 82.169 | 0 | 30 | 0 | 0 | 0 | 74 | 0 | 0 | 80.03 | 80 | 85 | 85 | 0 | 0 | 318.105 | 0 |
Liquide middelen en kortetermijnbeleggingen
| 178.416 | 202.087 | 357.184 | 377.052 | 472.756 | 682.329 | 666.457 | 741.103 | 721.132 | 730.084 | 714.526 | 284.261 | 203.389 | 91.015 | 283.951 | 344.952 | 195.139 | 172.999 | 180.8 | 291.137 | 233.057 | 166.373 | 156.344 | 236.237 | 125 | 156.174 | 180.092 | 298.857 | 115.879 | 132.967 | 184.536 | 258.121 | 46.307 | 59.861 | 159.052 | 159.052 |
Nettovorderingen
| 174.054 | 193.025 | 197.221 | 235.387 | 346.242 | 205.114 | 190.237 | 153.102 | 228.174 | 269.42 | 285.231 | 170.593 | 176.917 | 178.334 | 158.346 | 150.712 | 217.626 | 223.834 | 259.234 | 227.526 | 249.207 | 189.201 | 217.896 | 195.334 | 204.164 | 160.786 | 166.098 | 165.75 | 192.591 | 171.133 | 137.976 | 158.344 | 192.312 | 181.945 | 0 | 127.479 |
Voorraad
| 123.5 | 137.683 | 147.792 | 145.659 | 167.725 | 146.462 | 146.557 | 133.441 | 172.441 | 146.275 | 145.438 | 150.144 | 151.982 | 155.315 | 160.818 | 148.703 | 153.531 | 164.689 | 160.905 | 155.907 | 212.054 | 178.24 | 167.33 | 146.841 | 174.896 | 154.72 | 134.113 | 116.514 | 118.252 | 135.18 | 142.891 | 125.227 | 147.717 | 135.71 | 0 | 124.547 |
Overige vlottende activa
| 33.224 | 30.578 | 45.538 | 67.961 | 40.831 | 39.452 | 38.198 | 46.462 | 13.225 | 10.604 | 7.132 | 10.049 | 51.013 | 157.56 | 1.876 | 0.574 | 1.581 | 56.641 | 54.084 | 83.146 | 10.254 | 39.458 | 58.57 | 55.372 | 62.62 | 78.302 | 73.838 | 0.264 | 80.03 | 81.609 | 85 | 85 | 3.663 | 2.294 | 0 | 3.886 |
Totaal vlottende activa
| 509.194 | 563.372 | 747.735 | 826.059 | 1,027.555 | 1,073.357 | 1,041.448 | 1,074.108 | 1,134.973 | 1,156.383 | 1,152.328 | 615.046 | 583.301 | 582.224 | 604.991 | 644.942 | 567.876 | 618.162 | 655.023 | 757.716 | 704.573 | 573.272 | 600.14 | 633.784 | 566.68 | 549.982 | 554.141 | 581.385 | 506.752 | 520.889 | 550.404 | 626.691 | 389.999 | 379.81 | 159.052 | 414.964 |
Niet-vlottende activa: | ||||||||||||||||||||||||||||||||||||
Materiële vaste activa, netto
| 103.257 | 110.909 | 118.804 | 128.276 | 143.81 | 162.591 | 170.567 | 170.221 | 185.758 | 192.464 | 119.955 | 128.385 | 97.374 | 99.111 | 100.138 | 103.923 | 105.782 | 107.703 | 111.566 | 113.487 | 117.233 | 117.318 | 109.903 | 114.051 | 81.943 | 84.022 | 86.014 | 87.81 | 104.136 | 97.61 | 79.138 | 47.583 | 48.459 | 49.111 | 0 | 47.664 |
Goodwill
| 114.492 | 114.492 | 148.734 | 148.734 | 197.017 | 197.017 | 197.017 | 197.017 | 197.017 | 197.017 | 197.017 | 197.017 | 9.553 | 9.553 | 9.553 | 9.553 | 8.055 | 8.055 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 |
Immateriële activa
| 73.044 | 77.225 | 81.398 | 85.571 | 83.065 | 87.176 | 84.933 | 84.552 | 79.665 | 78.785 | 82.191 | 84.441 | 40.31 | 40.846 | 41.648 | 42.545 | 46.467 | 44.47 | 8.88 | 9.156 | 9.532 | 9.907 | 10.301 | 10.559 | 8.627 | 8.704 | 8.743 | 8.7 | 8.455 | 7.66 | 7.069 | 6.644 | 6.791 | 6.981 | 0 | 5.975 |
Goodwill en immateriële activa
| 187.536 | 191.717 | 230.132 | 234.305 | 280.081 | 284.193 | 281.95 | 281.568 | 276.682 | 275.802 | 279.208 | 281.457 | 49.863 | 50.399 | 51.201 | 52.098 | 54.522 | 52.526 | 8.88 | 9.156 | 9.532 | 9.907 | 10.301 | 10.559 | 8.627 | 8.704 | 8.743 | 8.7 | 8.455 | 7.66 | 7.069 | 6.644 | 6.791 | 6.981 | 0 | 5.975 |
Langetermijnbeleggingen
| 299.699 | 355.401 | 230.002 | 249.438 | 354.112 | -37.721 | -70.655 | -57.323 | 12.254 | 15.454 | -5.44 | -3.396 | 29.834 | 30.793 | 25.246 | 25.822 | 26.117 | 18.275 | 5.584 | 5.979 | 2.276 | 2.489 | 2.741 | 2.003 | 1.082 | 0.542 | 0.695 | 0.924 | 1.282 | 0.753 | 0 | 0 | 0 | 0 | 0 | 0 |
Belastingvorderingen
| 15.248 | 15.978 | 18.941 | 18.354 | 4.34 | 4.488 | 5.613 | 5.613 | 6.844 | 6.844 | 6.844 | 6.844 | 11.27 | 10.364 | 10.999 | 10.813 | 11.322 | 10.877 | 11.729 | 11.511 | 10.556 | 9.917 | 9.195 | 9.034 | 6.584 | 6.613 | 7.512 | 7.527 | 6.038 | 5.878 | 5.641 | 5.641 | 5.231 | 5.154 | 0 | 3.994 |
Overige niet-vlottende activa
| 15.438 | 16.934 | 69.056 | 70.926 | 95.537 | 75.723 | 128.042 | 113.81 | 11.109 | 4.185 | 25.941 | 21.062 | 0.348 | 1.682 | 0.059 | 0.199 | 0.603 | 0.603 | 0.177 | 0.177 | 0.145 | 0.705 | 0.882 | 1.665 | 0.56 | 1.248 | 0.708 | 0.517 | 5.459 | 7.692 | 17.428 | 17.428 | 0.14 | 0.531 | -159.052 | 0.2 |
Totaal niet-vlottende activa
| 621.178 | 690.94 | 666.935 | 701.298 | 877.88 | 489.273 | 515.517 | 513.889 | 492.646 | 494.748 | 426.508 | 434.353 | 188.689 | 192.349 | 187.643 | 192.855 | 198.347 | 189.984 | 137.936 | 140.31 | 139.743 | 140.337 | 133.023 | 137.312 | 98.796 | 101.129 | 103.672 | 105.478 | 125.371 | 119.592 | 109.276 | 77.296 | 60.622 | 61.778 | -159.052 | 57.834 |
Totaal activa
| 1,130.372 | 1,254.312 | 1,414.67 | 1,527.358 | 1,905.434 | 1,562.63 | 1,556.965 | 1,587.997 | 1,627.619 | 1,651.131 | 1,578.835 | 1,049.4 | 771.99 | 774.573 | 792.634 | 837.797 | 766.224 | 808.146 | 792.96 | 898.026 | 844.316 | 713.609 | 733.162 | 771.096 | 665.476 | 651.112 | 657.813 | 686.863 | 632.123 | 640.481 | 659.68 | 703.987 | 450.621 | 441.588 | 0 | 472.798 |
Passiva en Eigen Vermogen: | ||||||||||||||||||||||||||||||||||||
Kortlopende verplichtingen: | ||||||||||||||||||||||||||||||||||||
Crediteuren
| 38.017 | 28.87 | 34.849 | 59.196 | 70.389 | 56.319 | 47.329 | 66.365 | 44.466 | 28.781 | 34.549 | 51.809 | 42.698 | 37.547 | 65.167 | 95.973 | 47.303 | 72.877 | 104.126 | 170.63 | 182.162 | 76.399 | 118.667 | 136.72 | 70.496 | 56.652 | 50.825 | 55.135 | 41.137 | 52.829 | 51.643 | 66.957 | 67.225 | 72.708 | 0 | 110.825 |
Kortlopende schulden
| 21.583 | 28.759 | 33.252 | 23.624 | 19.454 | 18.632 | 22.749 | 15.941 | 98.864 | 63.722 | 27.433 | 29.385 | 30 | 20 | 13.941 | 0 | 30 | 30 | 10 | 30 | 20 | 20 | 20 | 20 | 30 | 40 | 40 | 40 | 30 | 30 | 55 | 55 | 40.5 | 30.5 | 0 | 21 |
Belastingschulden
| 0 | 6.836 | 4.129 | 3.069 | 5.129 | 3.779 | 0.734 | 4.202 | 6.208 | 3.56 | 5.123 | 3.687 | 2.259 | 3.457 | 2.879 | 9.164 | 1.887 | 1.841 | 9.028 | 13.029 | 4.48 | 2.418 | 5.912 | 14.464 | 2.427 | 0.33 | 2.224 | 12.541 | 3.986 | 3.373 | 0.19 | 13.982 | 4.77 | 5.035 | 0 | 18.793 |
Uitgestelde opbrengsten
| 8.184 | 236.292 | 271.419 | 331.828 | 583.136 | 284.902 | 276.713 | 274.872 | 257.075 | 241.162 | 237.255 | 234.62 | 36.897 | 34.012 | 14.144 | 0 | 0 | 39.784 | 39.335 | 48.452 | 35.003 | 35.48 | 17.946 | 31.947 | 10.724 | 10.07 | 13.699 | 27.377 | 16.006 | 17.02 | 16.598 | 30.372 | 16.602 | 15.181 | 0 | 30.398 |
Overige kortlopende verplichtingen
| 191.062 | 4.523 | 7.217 | 8.443 | 11.105 | 9.798 | 9.078 | 8.609 | 8.992 | 8.689 | 6.225 | 5.727 | 0.589 | 0.498 | 12.922 | 45.291 | 38.166 | 4.46 | 3.789 | 4.607 | 9.11 | 4.703 | 5.823 | 3.231 | 3.864 | 2.944 | 4.33 | 2.429 | 2.273 | 2.327 | 3.1 | 3.033 | 5.831 | 3.733 | 0 | 6.606 |
Totaal kortlopende verplichtingen
| 258.846 | 298.443 | 346.737 | 423.091 | 684.084 | 369.65 | 355.869 | 365.788 | 409.397 | 342.354 | 305.462 | 321.541 | 110.183 | 92.057 | 106.173 | 141.265 | 115.468 | 147.122 | 157.25 | 253.689 | 246.275 | 136.582 | 162.436 | 191.898 | 115.084 | 109.665 | 108.853 | 124.941 | 89.416 | 102.176 | 126.34 | 155.362 | 130.158 | 122.121 | 0 | 168.829 |
Langlopende verplichtingen: | ||||||||||||||||||||||||||||||||||||
Langetermijnschulden
| -2.654 | 42.494 | 44.364 | 45.4 | 55.795 | 60.349 | 60.419 | 67.842 | 43.148 | 91.248 | 21.918 | 24.224 | -0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 |
Uitgestelde opbrengsten niet-vlottend
| 2.654 | 2.76 | 2.865 | 2.971 | 5.481 | 5.609 | 5.737 | 5.866 | 4.866 | 5.127 | 5.387 | 5.648 | 5.476 | 5.647 | 7.708 | 6.94 | 11.543 | 11.462 | 6.235 | 10.347 | 13.524 | 13.243 | 13.038 | 12.193 | 12.065 | 12.318 | 12.665 | 12.406 | 14.537 | 14.141 | 0 | 13.419 | 11.971 | 12.037 | 0 | 11.186 |
Uitgestelde belastingverplichtingen niet-vlottend
| 24.169 | 24.294 | 33.229 | 34.422 | 19.202 | 19.722 | 20.593 | 21.128 | 15.294 | 15.829 | 16.353 | 16.898 | 6.709 | 6.979 | 7.428 | 7.518 | 8.192 | 8.465 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 |
Overige niet-vlottende verplichtingen
| 69.191 | 27.502 | 30.883 | 30.838 | 35.901 | 38.502 | 38.371 | 38.344 | 37.432 | 37.245 | 37.222 | 37.143 | 49.993 | 49.841 | 49.887 | 49.809 | 45.443 | 46.432 | 45.985 | 45.703 | 34.534 | 35.148 | 34.251 | 34.251 | 26.517 | 28.493 | 25.089 | 25.01 | 21.457 | 21.4 | 34.787 | 21.211 | 20.371 | 20.154 | 0 | 20.097 |
Totaal niet-vlottende verplichtingen
| 93.36 | 97.05 | 111.342 | 113.63 | 116.378 | 124.181 | 125.119 | 133.18 | 100.741 | 149.449 | 80.881 | 83.912 | 62.178 | 62.466 | 65.023 | 64.266 | 65.178 | 66.359 | 52.22 | 56.05 | 48.059 | 48.391 | 47.289 | 46.444 | 38.583 | 40.811 | 37.755 | 37.416 | 35.994 | 35.541 | 34.787 | 34.63 | 32.342 | 32.191 | 0 | 31.282 |
Totaal passiva
| 352.206 | 395.493 | 458.078 | 536.722 | 800.463 | 493.831 | 480.988 | 498.968 | 510.138 | 491.803 | 386.344 | 405.453 | 172.362 | 154.523 | 171.196 | 205.531 | 180.647 | 213.481 | 209.47 | 309.739 | 294.334 | 184.973 | 209.725 | 238.342 | 153.667 | 150.476 | 146.608 | 162.357 | 125.41 | 137.716 | 161.127 | 189.993 | 162.5 | 154.312 | 0 | 200.111 |
Eigen vermogen: | ||||||||||||||||||||||||||||||||||||
Preferente aandelen
| 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 |
Gewone aandelen
| 345.753 | 345.753 | 345.753 | 345.753 | 345.753 | 345.753 | 345.753 | 345.753 | 345.753 | 347.835 | 347.835 | 304.047 | 304.047 | 304.047 | 202.752 | 202.752 | 202.752 | 202.752 | 112.64 | 112.64 | 112.64 | 112.64 | 110.04 | 110.04 | 110.04 | 110.04 | 73.36 | 73.36 | 73.36 | 73.36 | 73.36 | 73.36 | 55 | 55 | 0 | 55 |
Ingehouden winsten
| -50.443 | 18.891 | 97.723 | 139.228 | 165.563 | 190.46 | 199.188 | 214.296 | 248.736 | 254.451 | 277.511 | 279.575 | 227.106 | 248.216 | 256.171 | 268.179 | 222.965 | 233.871 | 242.569 | 250.65 | 219.017 | 200.953 | 198.014 | 207.33 | 188.04 | 176.866 | 187.436 | 200.736 | 184.194 | 180.246 | 176.032 | 191.473 | 171.763 | 170.918 | 0 | 156.326 |
Overige gereserveerde algehele resultaten
| 507.445 | 28.872 | 505.256 | 27.765 | 566.269 | 34.233 | 563.82 | 32.05 | 562.872 | 29.038 | 563.091 | 27.662 | 63.235 | 31.871 | 163.325 | 0.001 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | -0 | 0 | 0 | -0 | 0 | 272.692 | 0 |
Overige totale aandeelhoudersvermogen
| -51.331 | 426.161 | -51.331 | 426.161 | -51.331 | 479.481 | -51.331 | 479.481 | -51.331 | 519.445 | -5.139 | 25.373 | -5.139 | 25.732 | -10.752 | 151.479 | 148.696 | 147.434 | 228.28 | 224.997 | 218.324 | 215.041 | 215.402 | 215.402 | 213.743 | 213.743 | 250.423 | 250.423 | 249.173 | 249.173 | 249.173 | 249.173 | 61.367 | 61.367 | -0.006 | 61.367 |
Totaal eigen vermogen van aandeelhouders
| 751.424 | 819.677 | 897.401 | 938.907 | 1,026.254 | 1,049.927 | 1,057.43 | 1,071.58 | 1,106.03 | 1,150.769 | 1,183.298 | 636.657 | 589.248 | 609.866 | 611.496 | 622.41 | 574.414 | 584.057 | 583.489 | 588.287 | 549.981 | 528.635 | 523.456 | 532.772 | 511.823 | 500.649 | 511.219 | 524.519 | 506.728 | 502.779 | 498.565 | 514.006 | 288.129 | 287.285 | 272.686 | 272.692 |
Totaal eigen vermogen
| 778.166 | 858.819 | 956.592 | 990.636 | 1,104.972 | 1,068.799 | 1,075.978 | 1,089.028 | 1,117.482 | 1,159.328 | 1,192.491 | 643.946 | 599.628 | 620.049 | 621.438 | 632.266 | 585.577 | 594.665 | 583.49 | 588.287 | 549.982 | 528.636 | 523.438 | 532.754 | 511.81 | 500.635 | 511.205 | 524.505 | 506.714 | 502.764 | 498.553 | 513.994 | 288.121 | 287.276 | 272.686 | 272.686 |
Totaal passiva en aandeelhoudersvermogen
| 1,130.372 | 1,254.312 | 1,414.67 | 1,527.358 | 1,905.434 | 1,562.63 | 1,556.965 | 1,587.997 | 1,627.619 | 1,651.131 | 1,578.835 | 1,049.4 | 771.99 | 774.573 | 792.634 | 837.797 | 766.224 | 808.146 | 792.96 | 898.026 | 844.316 | 713.609 | 733.162 | 771.096 | 665.476 | 651.112 | 657.813 | 686.863 | 632.123 | 640.481 | 659.68 | 703.987 | 450.621 | 441.588 | 272.686 | 472.798 |