
Xinjiang Tianrun Dairy Co., Ltd.
SSE:600419.SS
9.67 (CNY) • At close April 30, 2025
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 | 2008 | 2007 | 2006 | 2005 | 2004 | 2003 | 2002 | 2001 | 2000 | 1999 | 1998 | |
---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
Activa: | |||||||||||||||||||||||||||
Vlottende activa: | |||||||||||||||||||||||||||
Liquide middelen & kasequivalenten
| 849.063 | 510.751 | 704.341 | 900.72 | 370.154 | 143.337 | 157.249 | 171.881 | 122.385 | 176.856 | 95.81 | 78.667 | 13.114 | 27.192 | 11.015 | 10.212 | 9.583 | 29.078 | 8.771 | 14.191 | 127.215 | 172.245 | 76.096 | 161.421 | 8.175 | 11.1 | 9.623 |
Kortetermijnbeleggingen
| 17.8 | 0 | 0 | -539.661 | -478.201 | -443.603 | -398.91 | 80 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 48.071 | 0 | 0 | 0 | 0 |
Liquide middelen en kortetermijnbeleggingen
| 849.063 | 510.751 | 704.341 | 900.72 | 370.154 | 143.337 | 157.249 | 171.881 | 122.385 | 176.856 | 95.81 | 78.667 | 13.114 | 27.192 | 11.015 | 10.212 | 9.583 | 29.078 | 8.771 | 14.191 | 127.215 | 172.245 | 124.167 | 161.421 | 8.175 | 11.1 | 9.623 |
Nettovorderingen
| 145.261 | 143.14 | 97.804 | 67.084 | 77.516 | 47.726 | 54.739 | 34.201 | 28.244 | 31.056 | 14.002 | 28.095 | 18.635 | 48.668 | 46.206 | 37.332 | 24.001 | 110.118 | 24.957 | 54.576 | 36.519 | 0 | 0 | 0 | 3.149 | 0.048 | 0.492 |
Voorraad
| 621.084 | 811.834 | 501.551 | 401.116 | 284.092 | 211.673 | 169.441 | 129.599 | 121.919 | 131.722 | 25.89 | 25.652 | 25.473 | 33.415 | 43.717 | 102.806 | 130.193 | 114.494 | 150.397 | 111.603 | 99.024 | 101.485 | 77.218 | 37.753 | 50.431 | 56.308 | 68.453 |
Overige vlottende activa
| 71.974 | 90.091 | 55.723 | 40.365 | 60.046 | 61.155 | 36.253 | 59.569 | 63.963 | 107.146 | 11.672 | 25.025 | 16.789 | 10.791 | 12.599 | 77.731 | 49.616 | 73.542 | 19.902 | 54.929 | 116.296 | 90.094 | 111.945 | 71.942 | 69.043 | 70.063 | 36.593 |
Totaal vlottende activa
| 1,687.382 | 1,555.816 | 1,359.418 | 1,409.285 | 791.809 | 463.892 | 407.087 | 453.01 | 310.141 | 415.724 | 147.374 | 149.765 | 66.613 | 120.066 | 113.538 | 190.748 | 199.76 | 216.011 | 211.926 | 244.397 | 379.054 | 363.823 | 313.331 | 271.116 | 127.65 | 137.519 | 114.69 |
Niet-vlottende activa: | |||||||||||||||||||||||||||
Materiële vaste activa, netto
| 3,028.957 | 4,035.747 | 1,833.112 | 1,465.697 | 1,251.772 | 1,032.221 | 950.233 | 653.984 | 534.548 | 416.423 | 286.699 | 252.543 | 134.211 | 147.502 | 157.733 | 238.605 | 384.387 | 255.427 | 364.494 | 409.441 | 161.027 | 142.843 | 146.524 | 129.776 | 117.994 | 115.205 | 80.795 |
Goodwill
| 1.996 | 1.996 | 1.996 | 1.996 | 9.937 | 9.937 | 9.937 | 18.851 | 18.851 | 18.851 | 18.851 | 18.851 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 |
Immateriële activa
| 169.563 | 62.216 | 42.426 | 38.192 | 32.525 | 29.885 | 21.996 | 22.573 | 23.548 | 24.491 | 23.712 | 24.636 | 0 | 0 | 0 | 0.02 | 9.092 | 9.286 | 12.858 | 52.886 | 3.623 | 3.757 | 3.89 | 0 | 0 | 0 | 0 |
Goodwill en immateriële activa
| 171.559 | 64.212 | 44.423 | 40.188 | 42.462 | 39.822 | 31.933 | 41.425 | 42.4 | 43.343 | 42.563 | 43.487 | 0 | 0 | 0 | 0.02 | 9.092 | 9.286 | 12.858 | 52.886 | 3.623 | 3.757 | 3.89 | 0 | 0 | 0 | 0 |
Langetermijnbeleggingen
| 0 | 19.41 | 3.472 | 542.348 | 480.943 | 446.298 | 400.933 | 274.32 | 244.605 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 |
Belastingvorderingen
| 27.783 | 5.67 | 2.089 | 1.857 | 2.109 | 2.622 | 2.159 | 2.026 | 0.649 | 0.787 | 0.19 | 0.152 | 0 | 0.375 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 |
Overige niet-vlottende activa
| 1,276.585 | 19.307 | 690.965 | 12.774 | 21.22 | 39.945 | 14.398 | 4.696 | 29.783 | 199.291 | 14.853 | 11.1 | 26.202 | 27.068 | 27.935 | 28.801 | 29.667 | 59.625 | 0 | 2.942 | 3.147 | 3.196 | 0.18 | 2.505 | 3.126 | 0.241 | 0.262 |
Totaal niet-vlottende activa
| 4,504.884 | 4,144.347 | 2,574.06 | 2,062.865 | 1,798.506 | 1,560.909 | 1,399.657 | 976.451 | 851.985 | 659.844 | 344.305 | 307.282 | 160.413 | 174.945 | 185.667 | 267.426 | 423.146 | 324.339 | 377.352 | 465.268 | 167.797 | 149.796 | 150.594 | 132.281 | 121.12 | 115.446 | 81.056 |
Totaal activa
| 6,192.266 | 5,700.163 | 3,933.479 | 3,472.15 | 2,590.315 | 2,024.801 | 1,806.744 | 1,429.461 | 1,162.125 | 1,075.568 | 491.679 | 457.047 | 227.026 | 295.011 | 299.206 | 458.174 | 622.906 | 540.35 | 589.277 | 709.665 | 546.851 | 513.619 | 463.925 | 403.397 | 248.77 | 252.964 | 195.746 |
Passiva en Eigen Vermogen: | |||||||||||||||||||||||||||
Kortlopende verplichtingen: | |||||||||||||||||||||||||||
Crediteuren
| 756.061 | 867.669 | 400.125 | 450.414 | 372.179 | 401.794 | 411.432 | 197.58 | 119.098 | 74.606 | 48.387 | 53.149 | 8.514 | 24.972 | 26.111 | 34.586 | 90.924 | 135.631 | 102.601 | 112.541 | 31.051 | 58.729 | 57.863 | 34.786 | 52.053 | 63.486 | 41.34 |
Kortlopende schulden
| 544.314 | 475.668 | 269.176 | 138 | 100 | 110 | 0 | 20 | 0 | 30 | 0 | 0 | 48.189 | 52.869 | 48.189 | 48.189 | 57.05 | 116.55 | 63.55 | 82.97 | 170 | 130 | 80 | 40 | 54.6 | 53.7 | 30.43 |
Belastingschulden
| 6.086 | 2.434 | 6.468 | 3.105 | 9.208 | 8.882 | 5.617 | 5.227 | 9.646 | 5.17 | 1.633 | -5.692 | 1.09 | 1.972 | 1.121 | -2.327 | 1.554 | 2.257 | 1.564 | 5.159 | 9.561 | 14.051 | 15.648 | 8.585 | 4.871 | 12.237 | 11.135 |
Uitgestelde opbrengsten
| 0 | 0 | 55.104 | 221.136 | 213.827 | 151.058 | 5.617 | 110.32 | 91.386 | 98.963 | 23.141 | 25.182 | 56.297 | 68.453 | 77.958 | 240.883 | 285.206 | 190.536 | 163.315 | 238.768 | 63.296 | 23.944 | 32.298 | 26.26 | 27.569 | 33.281 | 31.193 |
Overige kortlopende verplichtingen
| 391.579 | 378.865 | 322.389 | 184.67 | 179.887 | 183.34 | 162.497 | 113.196 | 118.031 | 151.5 | 35.909 | 40.198 | 58.523 | 71.401 | 83.562 | 251.2 | 292.771 | 114.013 | 193.604 | 247.326 | 55.011 | 10.047 | 13.563 | 36.326 | 23.52 | 23.421 | 24.047 |
Totaal kortlopende verplichtingen
| 1,698.04 | 1,724.637 | 1,053.262 | 821.774 | 699.467 | 704.015 | 585.164 | 360.928 | 246.776 | 261.276 | 85.929 | 87.655 | 116.316 | 150.447 | 158.983 | 328.336 | 442.299 | 368.45 | 361.32 | 447.996 | 265.623 | 212.827 | 171.082 | 119.697 | 135.044 | 152.845 | 106.952 |
Langlopende verplichtingen: | |||||||||||||||||||||||||||
Langetermijnschulden
| 1,446.361 | 942.536 | 99.31 | 127.2 | 20.715 | 6.394 | 7.265 | 8.539 | 0 | 0 | 27.924 | 29 | 0 | 0 | 0 | 0 | 0 | 0 | 7.402 | 0 | 0 | 0 | 0 | 2.2 | 20.2 | 21.24 | 20.12 |
Uitgestelde opbrengsten niet-vlottend
| 397.52 | 375.8 | 237.958 | 220.511 | 154.781 | 136.266 | 134.568 | 125.342 | 119.436 | 110.297 | 68.225 | 59.337 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 |
Uitgestelde belastingverplichtingen niet-vlottend
| 3.61 | 3.73 | 3.689 | 0 | -20.715 | -136.846 | 0 | 0 | 0 | 0 | -15.328 | -59.337 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 |
Overige niet-vlottende verplichtingen
| 0.58 | 0.58 | -3.109 | 221.091 | -8.31 | 0 | 135.148 | 125.922 | 131.999 | 122.87 | 80.821 | 0 | 7.126 | 2.647 | 2.23 | 2.651 | 1.228 | 1.185 | 0.888 | 0.438 | 0.17 | 0.03 | 0 | 0 | 0 | 0 | 0 |
Totaal niet-vlottende verplichtingen
| 1,848.073 | 1,322.646 | 341.538 | 348.291 | 167.186 | 142.66 | 142.413 | 134.461 | 131.999 | 122.87 | 108.746 | 88.337 | 7.126 | 2.647 | 2.23 | 2.651 | 1.228 | 1.185 | 8.289 | 0.438 | 0.17 | 0.03 | 0 | 2.2 | 20.2 | 21.24 | 20.12 |
Totaal passiva
| 3,546.112 | 3,047.283 | 1,394.8 | 1,170.065 | 866.654 | 846.675 | 727.577 | 495.388 | 378.775 | 384.146 | 194.675 | 175.992 | 123.442 | 153.094 | 161.213 | 330.987 | 443.527 | 369.635 | 369.609 | 448.434 | 265.793 | 212.857 | 171.082 | 121.897 | 155.244 | 174.085 | 127.072 |
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 |
Gewone aandelen
| 320.19 | 320.19 | 320.19 | 320.19 | 268.599 | 207.114 | 207.114 | 103.557 | 103.557 | 103.557 | 86.389 | 86.389 | 80.16 | 80.16 | 80.16 | 80.16 | 80.16 | 80.16 | 80.16 | 80.16 | 80.16 | 80.16 | 80.16 | 80.16 | 50.16 | 50.16 | 0 |
Ingehouden winsten
| 664.363 | 663.597 | 603.182 | 467.354 | 373.521 | 283.864 | 178.851 | 105.308 | 11.042 | -67.231 | -118.092 | -130.652 | -165.497 | -127.421 | -131.171 | -141.114 | -114.786 | -129.669 | -82.302 | -83.214 | 10.222 | 23.47 | 18.978 | 16.455 | 10.818 | 2.679 | 0 |
Overige gereserveerde algehele resultaten
| 0 | 159.639 | 138.126 | 122.629 | 111.111 | 95.504 | 95.314 | 84.706 | 79.845 | 79.845 | 0 | -0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 |
Overige totale aandeelhoudersvermogen
| 1,428.35 | 1,247.444 | 1,310.911 | 1,431.399 | 926.215 | 439.864 | 439.933 | 543.49 | 543.228 | 543.486 | 298.161 | 281.872 | 189.004 | 189.004 | 189.004 | 170.978 | 189.728 | 191.192 | 191.54 | 186.85 | 186.56 | 192.933 | 187.726 | 184.121 | 32.576 | 25.84 | 68.675 |
Totaal eigen vermogen van aandeelhouders
| 2,412.903 | 2,390.87 | 2,308.942 | 2,218.943 | 1,568.335 | 1,026.346 | 921.212 | 837.061 | 737.673 | 659.657 | 266.458 | 253.898 | 103.667 | 141.743 | 137.992 | 127.187 | 155.102 | 141.683 | 184.586 | 183.796 | 276.943 | 296.563 | 286.864 | 281.427 | 93.444 | 78.679 | 68.675 |
Totaal eigen vermogen
| 2,646.154 | 2,652.88 | 2,538.679 | 2,302.085 | 1,723.662 | 1,178.127 | 1,079.167 | 934.073 | 783.351 | 691.422 | 297.004 | 281.055 | 103.584 | 141.917 | 137.992 | 127.187 | 179.379 | 170.715 | 219.669 | 261.231 | 281.059 | 300.763 | 292.843 | 281.5 | 93.526 | 78.88 | 68.675 |
Totaal passiva en aandeelhoudersvermogen
| 6,192.266 | 5,700.163 | 3,933.479 | 3,472.15 | 2,590.315 | 2,024.801 | 1,806.744 | 1,429.461 | 1,162.125 | 1,075.568 | 491.679 | 457.047 | 227.026 | 295.011 | 299.206 | 458.174 | 622.906 | 540.35 | 589.277 | 709.665 | 546.851 | 513.619 | 463.925 | 403.397 | 248.77 | 252.964 | 195.746 |