
WPG (Shanghai) Smart Water Public Co., Ltd.
SSE:603956.SS
6.66 (CNY) • At close May 14, 2025
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 Q2 | 2017 Q1 | 2016 Q4 | 2016 Q3 | 2016 Q2 | 2016 Q1 | 2015 Q4 | 2015 Q3 | 2015 Q1 | |
---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
Activa: | |||||||||||||||||||||||||||||||||||||||
Vlottende activa: | |||||||||||||||||||||||||||||||||||||||
Liquide middelen & kasequivalenten
| 355.631 | 508.146 | 465.279 | 389.088 | 471.338 | 699.789 | 511.765 | 575.641 | 643.701 | 883.985 | 971.915 | 768.351 | 287.877 | 382.348 | 373.383 | 455.713 | 488.985 | 691.886 | 243.461 | 170.954 | 273.859 | 418.795 | 346.848 | 316.82 | 391.081 | 225.665 | 0 | 128.965 | -242.32 | 242.32 | 190.861 | 190.861 | 291.947 | 291.947 | 87.019 | 87.019 | 102.955 | 102.955 | -80.72 |
Kortetermijnbeleggingen
| 106.231 | 41.231 | 96.363 | 136.363 | 86.363 | 16.363 | 70 | 60 | 140 | 100 | 0 | 190 | 222.68 | -5.492 | -5.941 | -4.845 | 100 | 100 | -3.854 | -3.995 | -2.007 | -2.008 | -1.737 | -1.39 | -1.24 | -1.393 | 0 | -1.128 | 484.64 | -1.398 | -1.78 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 161.441 |
Liquide middelen en kortetermijnbeleggingen
| 461.862 | 549.378 | 561.642 | 525.451 | 557.701 | 716.152 | 581.765 | 635.641 | 783.701 | 983.985 | 971.915 | 958.351 | 287.877 | 382.348 | 373.383 | 455.713 | 588.985 | 791.886 | 243.461 | 170.954 | 273.859 | 418.795 | 346.848 | 316.82 | 391.081 | 225.665 | 0 | 128.965 | 242.32 | 242.32 | 190.861 | 190.861 | 291.947 | 291.947 | 87.019 | 87.019 | 102.955 | 102.955 | 80.72 |
Nettovorderingen
| 968.047 | 1,079.607 | 1,110.955 | 1,130.8 | 1,053.04 | 1,001.899 | 929.419 | 900.402 | 846.819 | 914.509 | 868.553 | 843.19 | 840.64 | 884.774 | 784.751 | 674.824 | 641.279 | 672.532 | 638.542 | 572.257 | 490.256 | 530.76 | 470.353 | 438.677 | 340.503 | 371.315 | 0 | 307.084 | 0 | 295.506 | 236.489 | 236.489 | 210.551 | 210.551 | 172.43 | 172.43 | 168.139 | 168.139 | 0 |
Voorraad
| 224.824 | 198.375 | 266.646 | 256.152 | 239.373 | 225.386 | 314.368 | 300.944 | 313.107 | 237.766 | 251.558 | 197.2 | 187.499 | 147.243 | 116.757 | 132.198 | 162.272 | 130.593 | 123.045 | 114.73 | 118.536 | 95.976 | 94.073 | 78.179 | 88.296 | 77.638 | 0 | 96.672 | 0 | 88.266 | 73.946 | 73.946 | 67.341 | 67.341 | 69.344 | 69.344 | 79.993 | 79.993 | 0 |
Overige vlottende activa
| 124.989 | 89.414 | 157.346 | 71.726 | 141.45 | 103.936 | 178.315 | 168.624 | 140.94 | 145.278 | 144.909 | 117.669 | 90.443 | 85.31 | 63.131 | 50.482 | 52.124 | 48.454 | 55.682 | 52.821 | 58.783 | 45.758 | 46.482 | 35.014 | 44.015 | 34.975 | 0 | 36.68 | 0 | 26.827 | 27.35 | 27.35 | 18.595 | 18.595 | 24.508 | 24.508 | 19.075 | 19.075 | 0 |
Totaal vlottende activa
| 1,779.723 | 1,916.773 | 2,096.589 | 1,986.552 | 1,991.564 | 2,047.374 | 2,003.868 | 2,005.611 | 2,084.567 | 2,286.592 | 2,236.935 | 2,116.41 | 1,406.459 | 1,499.675 | 1,338.023 | 1,313.218 | 1,444.66 | 1,643.466 | 1,060.729 | 910.762 | 941.434 | 1,091.289 | 957.756 | 868.69 | 863.895 | 709.593 | 0 | 569.401 | 242.32 | 652.919 | 528.646 | 528.646 | 588.433 | 588.433 | 353.301 | 353.301 | 370.162 | 370.162 | 80.72 |
Niet-vlottende activa: | |||||||||||||||||||||||||||||||||||||||
Materiële vaste activa, netto
| 748.84 | 754.055 | 757.15 | 766.736 | 766.046 | 681.478 | 641.246 | 632.097 | 608.091 | 585.236 | 540.97 | 501.564 | 474.336 | 476.486 | 419.43 | 406.623 | 376.777 | 345.954 | 325.472 | 292.819 | 284.81 | 289.151 | 291.324 | 293.363 | 295.203 | 296.92 | 0 | 303.631 | 0 | 301.618 | 277.437 | 277.437 | 237.513 | 237.513 | 198.978 | 198.978 | 108.369 | 108.369 | 0 |
Goodwill
| 110.166 | 110.166 | 115.139 | 115.139 | 115.139 | 115.139 | 115.139 | 115.139 | 115.139 | 115.139 | 90.547 | 57.208 | 4.646 | 4.646 | 4.646 | 4.646 | 4.646 | 0.537 | 0.537 | 0.537 | 0.537 | 0.537 | 0.537 | 0.537 | 0.537 | 0.537 | 0 | 0.537 | 0 | 0.537 | 0.537 | 0.537 | 0.537 | 0.537 | 0 | 0 | 0 | 0 | 0 |
Immateriële activa
| 222 | 227.112 | 233.553 | 238.542 | 243.9 | 247.991 | 250.672 | 252.461 | 256.108 | 255.449 | 250.996 | 186.823 | 170.276 | 162.574 | 152.275 | 90.43 | 86.692 | 79.917 | 76.912 | 74.73 | 72.483 | 39.822 | 45.062 | 43.94 | 39.718 | 40.173 | 0 | 40.932 | 0 | 41.345 | 41.308 | 41.308 | 41.842 | 41.842 | 39.071 | 39.071 | 38.555 | 38.555 | 0 |
Goodwill en immateriële activa
| 332.166 | 337.278 | 348.693 | 353.681 | 359.039 | 363.13 | 365.812 | 367.6 | 371.247 | 370.588 | 341.543 | 244.031 | 174.922 | 167.219 | 156.92 | 95.076 | 91.337 | 80.454 | 77.449 | 75.267 | 73.02 | 40.359 | 45.599 | 44.476 | 40.255 | 40.71 | 0 | 41.469 | 0 | 41.882 | 41.845 | 41.845 | 42.379 | 42.379 | 39.071 | 39.071 | 38.555 | 38.555 | 0 |
Langetermijnbeleggingen
| 70.103 | 137.745 | 184.717 | 46.415 | 95.546 | 184.545 | 106.491 | 116.039 | 21.632 | 66.828 | 169.138 | 33.143 | 0 | 185.144 | 132.219 | 131.205 | 19.351 | 26.139 | 97.28 | 97.176 | 54.722 | 35.253 | 6.162 | 5.855 | 5.639 | 5.201 | 0 | 3.692 | 0 | 4.184 | 4.378 | 2.598 | 2.67 | 2.67 | 2.165 | 2.165 | 2.253 | 2.253 | 0 |
Belastingvorderingen
| 109.39 | 100.529 | 94.609 | 81.263 | 68.156 | 60.123 | 72.186 | 66.476 | 61.424 | 52.052 | 64.506 | 51.791 | 39.356 | 29.572 | 28.841 | 24.317 | 20.732 | 19.518 | 18.049 | 17.036 | 12.646 | 12.222 | 11.402 | 12.629 | 8.114 | 8.02 | 0 | 6.291 | 0 | 5.721 | 4.293 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 |
Overige niet-vlottende activa
| 108.181 | 45.483 | 1.977 | 138.389 | 88.705 | 2.675 | 76.801 | 63.755 | 144.104 | 104.539 | 13.952 | 214.503 | 258.193 | 29.516 | 13.305 | 14.972 | 114.982 | 108.792 | 3.849 | 7.608 | 16.522 | 2.511 | 1.417 | 0.938 | 0.807 | 0.86 | 982.399 | 0.52 | -242.32 | 0.375 | 2.268 | 8.341 | 4.309 | 4.309 | 5.557 | 5.557 | 79.267 | 79.267 | -80.72 |
Totaal niet-vlottende activa
| 1,368.68 | 1,375.091 | 1,387.146 | 1,386.484 | 1,377.492 | 1,291.951 | 1,262.536 | 1,245.966 | 1,206.497 | 1,179.242 | 1,130.109 | 1,045.033 | 946.807 | 887.936 | 750.715 | 672.192 | 623.179 | 580.858 | 522.099 | 489.905 | 441.72 | 379.495 | 355.905 | 357.26 | 350.017 | 351.712 | 982.399 | 355.603 | -242.32 | 353.781 | 330.221 | 330.221 | 286.871 | 286.871 | 245.771 | 245.771 | 228.443 | 228.443 | -80.72 |
Totaal activa
| 3,148.403 | 3,291.864 | 3,483.735 | 3,373.037 | 3,369.056 | 3,339.324 | 3,266.404 | 3,251.577 | 3,291.065 | 3,465.834 | 3,367.044 | 3,161.443 | 2,353.266 | 2,387.612 | 2,088.739 | 1,985.41 | 2,067.839 | 2,224.323 | 1,582.828 | 1,400.668 | 1,383.155 | 1,470.784 | 1,313.66 | 1,225.95 | 1,213.912 | 1,061.306 | 982.399 | 925.004 | 0 | 1,006.7 | 858.867 | 858.867 | 875.304 | 875.304 | 599.072 | 599.072 | 598.605 | 598.605 | 0 |
Passiva en Eigen Vermogen: | |||||||||||||||||||||||||||||||||||||||
Kortlopende verplichtingen: | |||||||||||||||||||||||||||||||||||||||
Crediteuren
| 265.484 | 295.597 | 103.21 | 267.279 | 36.632 | 300.147 | 282.079 | 50.1 | 254.733 | 276.448 | 206.224 | 54.499 | 64.483 | 247.834 | 181.651 | 163.098 | 50.42 | 44.232 | 154.066 | 127.66 | 120.991 | 125.789 | 99.066 | 62.038 | 37.074 | 49.017 | 0 | 30.32 | 0 | 39.745 | 25.741 | 25.741 | 22.075 | 22.075 | 19.598 | 19.598 | 32.228 | 32.228 | 0 |
Kortlopende schulden
| 424.265 | 371.901 | 558.956 | 416.75 | 247.989 | 67.124 | 93.151 | 100.916 | 91.175 | 156.625 | 189.234 | 244.312 | 247.779 | 61.014 | 23 | 0 | 26.043 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 18.56 | 0 | 0 | 0 | 0 | 55.03 | 0 | 27.515 | 27.515 | 27.515 | 24.28 | 24.28 | 5.507 | 5.507 | 0 |
Belastingschulden
| 6.28 | 38.891 | 12.806 | 15.952 | 14.701 | 42.734 | 14.224 | 13.618 | 1.981 | 25.156 | 19.505 | 17.327 | 21.742 | 43.012 | 33.628 | 25.372 | 16.077 | 33.296 | 28.353 | 11.527 | 12.432 | 22.309 | 17.981 | 15.485 | 21.202 | 26.412 | 0 | 13.228 | 0 | 31.556 | 9.434 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 |
Uitgestelde opbrengsten
| 0 | 0 | 0 | 173.761 | 403.082 | 469.474 | 270.386 | 264.306 | 255.754 | 211.438 | 299.275 | 0 | 95.018 | 329.153 | 185.758 | 178.191 | 222.729 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 50.241 | 71.106 | 0 | 43.253 | 0 | 80.705 | 32.876 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 |
Overige kortlopende verplichtingen
| 359.072 | 386.595 | 566.493 | 339.527 | 423.549 | -32.642 | 469.092 | 681.169 | 217.064 | 285.514 | 483.554 | 459.433 | 360.264 | 234.002 | 202.302 | 226.263 | 266.874 | 483.242 | 211.569 | 155.781 | 133.74 | 182.444 | 106.753 | 89.063 | 95.072 | 122.901 | 0 | 104.407 | 0 | 110.914 | 89.755 | 104.549 | 117.178 | 117.178 | 95.828 | 95.828 | 135.885 | 135.885 | 0 |
Totaal kortlopende verplichtingen
| 1,055.101 | 1,092.984 | 1,241.466 | 1,039.509 | 920.634 | 846.838 | 858.546 | 845.804 | 820.707 | 955.182 | 898.517 | 652.262 | 694.267 | 683.842 | 440.582 | 414.734 | 461.069 | 560.769 | 393.987 | 294.968 | 267.163 | 330.541 | 223.8 | 166.586 | 171.909 | 198.331 | 0 | 147.956 | 0 | 237.244 | 157.805 | 157.805 | 166.767 | 166.767 | 139.706 | 139.706 | 173.62 | 173.62 | 0 |
Langlopende verplichtingen: | |||||||||||||||||||||||||||||||||||||||
Langetermijnschulden
| 26.635 | 428.595 | 427.308 | 422.637 | 421.534 | 385.962 | 383.207 | 384.007 | 381.358 | 375.257 | 375.496 | 365.619 | 361.712 | 356.329 | 352.76 | 346.789 | 337.259 | 326.495 | 28.514 | 3.597 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 21.988 | 49.503 | 49.503 | 77.017 | 77.017 | 90.775 | 90.775 | 104.532 | 104.532 | 0 |
Uitgestelde opbrengsten niet-vlottend
| 15.401 | 21.034 | 13.026 | 12.041 | 11.214 | 11.214 | 4.603 | 5.174 | 5.745 | 6.316 | 6.887 | 7.458 | 8.411 | 8.6 | 9.676 | 10.258 | 10.486 | 11.39 | 13.046 | 12.226 | 12.859 | 12.972 | 14.341 | 14.708 | 14.95 | 15.344 | 0 | 15.788 | 0 | 15.628 | 6.32 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 |
Uitgestelde belastingverplichtingen niet-vlottend
| 14.776 | 13.718 | 7.115 | 8.127 | 8.213 | 8.842 | 9.47 | 10.099 | 10.727 | 11.356 | 11.766 | 2.94 | 0.424 | 0.465 | 0.522 | 0.557 | 0.592 | 0.124 | 0.141 | 0.158 | 0.174 | 0.191 | 0.208 | 0.225 | 0.242 | 0.259 | 0 | 0.293 | 0 | 0.326 | 0.361 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 |
Overige niet-vlottende verplichtingen
| 5.447 | 10.009 | 6.071 | 6.727 | 5.855 | -5.046 | 3.911 | 9.382 | 3.472 | 3.472 | 4.331 | 4.363 | 4.459 | 4.459 | 5.53 | 5.136 | 4.946 | 5.058 | 4.39 | 4.512 | 4.531 | 4.668 | 2.289 | 2.403 | 2.444 | 2.72 | 186.917 | 2.177 | 0 | 2.534 | 2.315 | 8.712 | 7.407 | 7.407 | 6.12 | 6.12 | 6.096 | 6.096 | 0 |
Totaal niet-vlottende verplichtingen
| 62.259 | 473.355 | 453.519 | 449.533 | 446.815 | 412.185 | 401.191 | 403.488 | 401.302 | 396.401 | 398.48 | 380.379 | 375.006 | 369.854 | 368.487 | 362.74 | 353.283 | 343.067 | 46.09 | 20.493 | 17.565 | 17.831 | 16.838 | 17.336 | 17.636 | 18.323 | 186.917 | 18.258 | 0 | 40.476 | 58.498 | 58.214 | 84.424 | 84.424 | 96.895 | 96.895 | 110.628 | 110.628 | 0 |
Totaal passiva
| 1,117.361 | 1,566.34 | 1,694.985 | 1,489.042 | 1,367.449 | 1,259.023 | 1,259.737 | 1,249.292 | 1,222.009 | 1,351.583 | 1,296.997 | 1,032.641 | 1,069.273 | 1,053.696 | 809.069 | 777.473 | 814.352 | 903.836 | 440.077 | 315.461 | 284.727 | 348.372 | 240.638 | 183.921 | 189.545 | 216.654 | 186.917 | 166.214 | 0 | 277.721 | 216.302 | 216.019 | 251.191 | 251.191 | 236.601 | 236.601 | 284.247 | 284.247 | 0 |
Eigen vermogen: | |||||||||||||||||||||||||||||||||||||||
Preferente aandelen
| 0 | 0 | 0 | 0 | 0 | 87.146 | 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
| 569.906 | 500.973 | 506.7 | 506.7 | 508.435 | 508.435 | 508.435 | 508.435 | 508.435 | 508.435 | 508.435 | 508.435 | 425.961 | 425.961 | 425.961 | 425.96 | 425.96 | 425.96 | 425.96 | 425.96 | 425.96 | 425.96 | 425.96 | 425.96 | 425.96 | 383.364 | 0 | 383.364 | 0 | 383.364 | 383.364 | 383.364 | 383.364 | 383.364 | 50 | 50 | 50 | 50 | 0 |
Ingehouden winsten
| -46.191 | 19.632 | 75.462 | 154.384 | 243.314 | 280.816 | 198.845 | 194.979 | 265.48 | 309.9 | 314.048 | 374.121 | 487.584 | 542.413 | 506.057 | 434.945 | 447.041 | 433.322 | 368.897 | 311.294 | 324.676 | 349.031 | 313.048 | 276.577 | 259.187 | 283.652 | 0 | 207.467 | 0 | 177.811 | 96.347 | 116.14 | 96.056 | 96.056 | 314.624 | 314.624 | 265.45 | 265.45 | 0 |
Overige gereserveerde algehele resultaten
| 0 | 0 | 0 | 92.486 | 1,328.262 | 92.486 | 1,330.882 | 156.355 | 1,328.736 | 154.209 | 1,326.607 | 152.081 | 477.38 | 179.421 | 459.486 | 161.518 | 459.478 | 92.49 | -0 | 0 | 0 | 0 | -0 | -0 | 0 | 0 | 0 | 0 | 724.208 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 225.326 |
Overige totale aandeelhoudersvermogen
| 1,463.799 | 1,160.77 | 1,157.603 | 1,010.413 | 1,091.792 | 1,239.82 | 1,149.954 | 1,242.44 | 1,147.808 | 1,086.085 | 1,145.679 | 1,238.166 | -115.867 | 182.092 | 251.132 | 343.615 | -82.035 | 297.959 | 345.953 | 345.953 | 345.953 | 345.953 | 333.721 | 333.851 | 333.851 | 172.249 | 790.161 | 162.582 | 4.771 | 163.034 | 158.537 | 139.028 | 143.536 | 143.536 | 0 | 0 | 0 | 0 | 1.504 |
Totaal eigen vermogen van aandeelhouders
| 1,987.514 | 1,681.376 | 1,739.765 | 1,828.657 | 1,936.027 | 2,029.071 | 1,949.721 | 1,945.855 | 2,014.21 | 2,058.63 | 2,060.65 | 2,120.722 | 1,275.058 | 1,329.887 | 1,275.637 | 1,204.521 | 1,250.445 | 1,318.76 | 1,140.811 | 1,083.207 | 1,096.589 | 1,120.944 | 1,072.729 | 1,036.389 | 1,018.998 | 839.265 | 790.161 | 753.413 | 728.98 | 724.208 | 638.248 | 638.531 | 622.957 | 622.957 | 364.624 | 364.624 | 315.45 | 315.45 | 226.83 |
Totaal eigen vermogen
| 2,031.042 | 1,725.524 | 1,788.75 | 1,883.995 | 2,001.607 | 2,080.301 | 2,006.667 | 2,002.285 | 2,069.055 | 2,114.251 | 2,070.046 | 2,128.801 | 1,283.993 | 1,333.916 | 1,279.67 | 1,207.936 | 1,253.487 | 1,320.487 | 1,142.751 | 1,085.206 | 1,098.427 | 1,122.412 | 1,073.022 | 1,042.029 | 1,024.368 | 844.652 | 795.482 | 758.79 | 728.98 | 728.98 | 642.564 | 642.848 | 624.112 | 624.112 | 362.47 | 362.47 | 314.358 | 314.358 | 226.83 |
Totaal passiva en aandeelhoudersvermogen
| 3,148.403 | 3,291.864 | 3,483.735 | 3,373.037 | 3,369.056 | 3,339.324 | 3,266.404 | 3,251.577 | 3,291.065 | 3,465.834 | 3,367.044 | 3,161.443 | 2,353.266 | 2,387.612 | 2,088.739 | 1,985.41 | 2,067.839 | 2,224.323 | 1,582.828 | 1,400.668 | 1,383.155 | 1,470.784 | 1,313.66 | 1,225.95 | 1,213.912 | 1,061.306 | 982.399 | 925.004 | 728.98 | 1,006.7 | 858.867 | 858.867 | 875.304 | 875.304 | 599.072 | 599.072 | 598.605 | 598.605 | 226.83 |