
Shanghai Kelai Mechatronics Engineering Co.,Ltd.
SSE:603960.SS
18.84 (CNY) • At close May 13, 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 Q3 | 2017 Q2 | 2017 Q1 | 2016 Q4 | 2016 Q2 | 2016 Q1 | |
---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
Activa: | ||||||||||||||||||||||||||||||||||||
Vlottende activa: | ||||||||||||||||||||||||||||||||||||
Liquide middelen & kasequivalenten
| 385.552 | 394.918 | 335.589 | 340.053 | 375.008 | 325.335 | 316.545 | 271.198 | 313.062 | 245.002 | 287.887 | 299.323 | 316.284 | 330.156 | 333.887 | 391.392 | 468.27 | 501.413 | 450.189 | 445.981 | 491.146 | 461.682 | 187.134 | 134.185 | 144.754 | 171.341 | 205.234 | 175.41 | 279.56 | 295.771 | 222.574 | 249.029 | 215.135 | 57.593 | 76.491 | -47.192 |
Kortetermijnbeleggingen
| 55.378 | 0 | 0 | 0 | -0.932 | -1.12 | -1.185 | -1.382 | 0 | 0 | 0 | 12.687 | 12.561 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 94.385 |
Liquide middelen en kortetermijnbeleggingen
| 385.552 | 394.918 | 335.589 | 340.053 | 375.008 | 325.335 | 316.545 | 271.198 | 313.062 | 245.002 | 287.887 | 299.323 | 316.284 | 330.156 | 333.887 | 391.392 | 468.27 | 501.413 | 450.189 | 445.981 | 491.146 | 461.682 | 187.134 | 134.185 | 144.754 | 171.341 | 205.234 | 175.41 | 279.56 | 295.771 | 222.574 | 249.029 | 215.135 | 57.593 | 76.491 | 47.192 |
Nettovorderingen
| 226.724 | 276.258 | 235.356 | 211.199 | 218.941 | 306.967 | 211.036 | 223.471 | 235.572 | 337.522 | 313.072 | 210.343 | 177.553 | 240.679 | 228.273 | 193.52 | 170.597 | 197.884 | 208.915 | 179.178 | 140.166 | 240.706 | 164.929 | 181.925 | 195.964 | 164.929 | 96.354 | 119.478 | 120.265 | 90.237 | 61.265 | 80.2 | 95.812 | 76.533 | 34.163 | 0 |
Voorraad
| 176.499 | 138.883 | 211.576 | 207.569 | 183.588 | 152.974 | 245.255 | 243.776 | 242.662 | 220.121 | 262.29 | 258.44 | 223.596 | 166.266 | 135.42 | 119.111 | 96.986 | 89.81 | 82.777 | 96.613 | 116.536 | 126.771 | 149.816 | 184.411 | 185.415 | 202.205 | 209.232 | 156.547 | 144.124 | 109.765 | 126.447 | 100.828 | 103.766 | 103.846 | 91.517 | 0 |
Overige vlottende activa
| 8.642 | 5.088 | 7.581 | 12.84 | 14.777 | 5.741 | 12.555 | 12.114 | 18.063 | 18.318 | 33.725 | 56.37 | 220.892 | 21.095 | 31.804 | 29.698 | 24.882 | 12.276 | 13.292 | 18.509 | 29.128 | 18.257 | 73.242 | 26.797 | 36.687 | 27.281 | 59.662 | 44.213 | 27.422 | 24.249 | 28.38 | 19.251 | 109.243 | 10.659 | 8.206 | 0 |
Totaal vlottende activa
| 797.417 | 815.146 | 790.102 | 771.661 | 792.315 | 791.018 | 785.391 | 750.559 | 809.36 | 820.964 | 896.974 | 824.477 | 760.771 | 758.197 | 729.384 | 733.722 | 760.736 | 801.383 | 755.173 | 740.281 | 776.976 | 847.415 | 575.121 | 527.318 | 562.819 | 565.755 | 570.482 | 495.648 | 571.372 | 520.021 | 438.665 | 449.307 | 428.145 | 248.631 | 210.377 | 47.192 |
Niet-vlottende activa: | ||||||||||||||||||||||||||||||||||||
Materiële vaste activa, netto
| 242.589 | 244.363 | 238.664 | 243.721 | 249.923 | 253.411 | 251.799 | 254.533 | 261.843 | 265.406 | 248.809 | 246.876 | 252.185 | 254.513 | 234.126 | 229.072 | 220.94 | 216.089 | 202.105 | 195.324 | 181.689 | 183.294 | 180.102 | 190.732 | 175.779 | 167.706 | 149.199 | 139.092 | 134.92 | 96.791 | 89.155 | 84.774 | 83.759 | 77.697 | 57.501 | 0 |
Goodwill
| 112.108 | 112.108 | 112.108 | 112.108 | 112.108 | 112.108 | 112.108 | 112.108 | 112.108 | 112.108 | 122.246 | 122.246 | 122.246 | 122.246 | 122.246 | 122.246 | 122.246 | 122.246 | 122.246 | 122.246 | 122.246 | 122.246 | 122.246 | 122.246 | 122.246 | 122.246 | 122.246 | 122.246 | 120.84 | 0 | 0 | 0 | 0 | 0 | 0 | 0 |
Immateriële activa
| 61.936 | 62.914 | 63.903 | 64.673 | 65.671 | 66.606 | 67.471 | 68.646 | 68.164 | 68.931 | 68.833 | 70.583 | 72.617 | 74.564 | 76.501 | 78.514 | 80.283 | 82.125 | 84.109 | 85.962 | 87.941 | 89.914 | 91.623 | 78.483 | 80.324 | 81.937 | 83.244 | 83.828 | 85.557 | 50.407 | 50.933 | 50.566 | 50.736 | 50.994 | 52.048 | 0 |
Goodwill en immateriële activa
| 174.044 | 175.022 | 176.011 | 176.782 | 177.78 | 178.714 | 179.579 | 180.755 | 180.273 | 181.039 | 191.08 | 192.829 | 194.863 | 196.81 | 198.748 | 200.76 | 202.529 | 204.372 | 206.356 | 208.209 | 210.187 | 212.161 | 213.869 | 200.73 | 202.57 | 204.184 | 205.491 | 206.075 | 206.396 | 50.407 | 50.933 | 50.566 | 50.736 | 50.994 | 52.048 | 0 |
Langetermijnbeleggingen
| 0 | 0 | 48.974 | 49.451 | 29.98 | 30.215 | 14.819 | 14.566 | 13.201 | 13.058 | 12.556 | 0 | 0 | 12.636 | 0 | 0 | 0 | 0 | -201.112 | 0.421 | 0.518 | 0.57 | 0.588 | 0.564 | 0.664 | 0.702 | 0.515 | 0.45 | 0.488 | 0.588 | 0.556 | 0.718 | 0.75 | 0.765 | 0 | 0 |
Belastingvorderingen
| 2.593 | 3.15 | 3.114 | 3.007 | 3.122 | 4.034 | 2.788 | 2.834 | 3.098 | 3.973 | 3.077 | 2.443 | 2.099 | 2.453 | 2.577 | 2.112 | 1.805 | 1.914 | 2.31 | 1.907 | 1.666 | 1.958 | 2.002 | 1.661 | 2.161 | 1.862 | 0.977 | 1.201 | 1.261 | 1.369 | 2.023 | 2.202 | 2.169 | 2.418 | 2.754 | 0 |
Overige niet-vlottende activa
| 58.184 | 61.335 | 0.994 | 0.785 | 0.197 | 0.018 | 1.75 | 1.56 | 3.112 | 4.789 | 1.277 | 13.507 | 13.543 | 1.143 | 1.317 | 1.47 | 1.511 | 1.118 | 202.105 | 0.765 | 0.865 | 0.793 | 0.879 | 0.35 | 0.387 | 0.425 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0.781 | -47.192 |
Totaal niet-vlottende activa
| 477.41 | 483.871 | 467.757 | 473.745 | 461.002 | 466.392 | 450.735 | 454.248 | 461.527 | 468.264 | 456.799 | 455.655 | 462.691 | 467.556 | 436.768 | 433.415 | 426.785 | 423.493 | 411.765 | 406.625 | 394.925 | 398.775 | 397.441 | 394.037 | 381.562 | 374.878 | 356.182 | 346.818 | 343.065 | 149.155 | 142.667 | 138.259 | 137.414 | 131.873 | 113.085 | -47.192 |
Totaal activa
| 1,274.827 | 1,299.017 | 1,257.86 | 1,245.406 | 1,253.317 | 1,257.41 | 1,236.126 | 1,204.806 | 1,270.886 | 1,289.228 | 1,353.773 | 1,280.132 | 1,223.462 | 1,225.753 | 1,166.153 | 1,167.136 | 1,187.52 | 1,224.876 | 1,166.938 | 1,146.906 | 1,171.9 | 1,246.19 | 972.563 | 921.355 | 944.381 | 940.633 | 926.665 | 842.466 | 914.437 | 669.177 | 581.332 | 587.566 | 565.559 | 380.503 | 323.461 | 0 |
Passiva en Eigen Vermogen: | ||||||||||||||||||||||||||||||||||||
Kortlopende verplichtingen: | ||||||||||||||||||||||||||||||||||||
Crediteuren
| 66.246 | 93.672 | 71.22 | 76.886 | 64.099 | 75.332 | 70.573 | 55.396 | 75.85 | 123.664 | 132.089 | 130.864 | 99.234 | 122.829 | 79.951 | 88.873 | 94.434 | 128.158 | 108.291 | 101.891 | 105.866 | 160.018 | 115.511 | 110.538 | 109.153 | 125.738 | 124.008 | 94.043 | 90.851 | 32.366 | 22.582 | 20.144 | 20.899 | 22.083 | 5.288 | 0 |
Kortlopende schulden
| 6.005 | 7.007 | 7 | 6 | 2 | 0 | 0 | 15 | 35 | 35 | 35 | 30 | 30 | 30 | 15.316 | 15.316 | 15.316 | 15.316 | 0 | 0 | 0 | 11.804 | 22.3 | 22.3 | 71.68 | 59.876 | 55 | 35 | 77 | 30 | 0 | 20 | 20 | 20 | 30 | 0 |
Belastingschulden
| 3.444 | 8.14 | 3.6 | 2.763 | 4.988 | 14.237 | 4.605 | 4.973 | 10.259 | 19.393 | 12.783 | 10.128 | 2.797 | 4.788 | 7.259 | 9.374 | 13.411 | 19.309 | 17.467 | 16.667 | 15.203 | 13.575 | 21.413 | 9.978 | 13.698 | 12.149 | 9.01 | 6.71 | 18.219 | 21.741 | 6.663 | 9.373 | 6.164 | 16.178 | 11.242 | 0 |
Uitgestelde opbrengsten
| 0 | 0 | 0 | 24.098 | 87.037 | 34.106 | 76.487 | 108.395 | 76.524 | 52.694 | 78.727 | 117.786 | 72.16 | 51.461 | 48.642 | 52.854 | 46.548 | 72.978 | 0 | 0 | 0 | 78.19 | 89.657 | 71.956 | 91.632 | 91.781 | 91.3 | 85.307 | 94.69 | 30.019 | 0 | 13.497 | 9.505 | 19.281 | 15.95 | 0 |
Overige kortlopende verplichtingen
| 76.832 | 76.97 | 86.595 | 73.566 | -4.703 | 79.843 | 123.689 | 49.999 | 55.116 | 107.718 | 56.7 | 108.858 | 21.708 | 22.718 | 41.719 | 26.269 | 33.953 | 26.239 | 71.278 | 76.718 | 125.431 | 172.021 | 127.027 | 140.666 | 133.849 | 79.632 | 84.759 | 162.231 | 184.783 | 111.293 | 103.034 | 86.301 | 79.199 | 71.373 | 54.08 | 0 |
Totaal kortlopende verplichtingen
| 152.527 | 185.789 | 168.415 | 159.215 | 153.421 | 169.411 | 198.867 | 181.592 | 252.749 | 285.775 | 315.299 | 279.851 | 202.537 | 205.084 | 144.245 | 157.471 | 157.114 | 216.835 | 197.036 | 195.276 | 246.5 | 357.417 | 286.251 | 283.482 | 328.38 | 350.188 | 364.076 | 297.985 | 370.853 | 195.401 | 132.279 | 135.818 | 126.261 | 129.634 | 100.61 | 0 |
Langlopende verplichtingen: | ||||||||||||||||||||||||||||||||||||
Langetermijnschulden
| 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 132.399 | 145.156 | 143.389 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 20 | 10 | 5 | 0 |
Uitgestelde opbrengsten niet-vlottend
| 0.614 | 0.655 | 0.695 | 0.736 | 0.777 | 0.818 | 0.859 | 0.9 | 0.941 | 0.982 | 1.023 | 1.064 | 1.105 | 1.145 | 1.186 | 1.227 | 1.268 | 1.309 | 1.671 | 1.706 | 1.92 | 1.92 | 9.16 | 9.46 | 8.46 | 10.927 | 10.927 | 9.147 | 10.047 | 9.547 | 9.547 | 9.547 | 6.78 | 6.78 | 6.78 | 0 |
Uitgestelde belastingverplichtingen niet-vlottend
| 1.166 | 1.203 | 1.234 | 1.273 | 1.313 | 1.353 | 1.392 | 1.432 | 1.445 | 1.482 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | -132.399 | -145.156 | -143.389 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | -20 | -10 | -5 | 0 |
Overige niet-vlottende verplichtingen
| 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 | 6.78 | 0 | 0 | 0 |
Totaal niet-vlottende verplichtingen
| 1.78 | 1.858 | 1.929 | 1.273 | 2.09 | 2.171 | 2.251 | 2.332 | 2.386 | 2.464 | 1.023 | 1.064 | 1.105 | 1.145 | 1.186 | 1.227 | 1.268 | 1.309 | 1.671 | 134.105 | 147.076 | 145.309 | 9.16 | 9.46 | 8.46 | 10.927 | 10.927 | 9.147 | 10.047 | 9.547 | 9.547 | 9.547 | 26.78 | 16.78 | 11.78 | 0 |
Totaal passiva
| 154.306 | 187.647 | 170.345 | 160.489 | 155.511 | 171.582 | 201.118 | 183.924 | 255.135 | 288.238 | 316.322 | 280.914 | 203.641 | 206.229 | 145.431 | 158.699 | 158.382 | 218.145 | 198.707 | 329.381 | 393.576 | 502.726 | 295.411 | 292.942 | 336.84 | 361.115 | 375.003 | 307.132 | 380.9 | 204.948 | 141.826 | 145.365 | 153.041 | 146.414 | 112.39 | 0 |
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
| 263.024 | 263.024 | 263.024 | 263.058 | 263.059 | 263.059 | 263.184 | 263.499 | 263.499 | 263.499 | 263.369 | 263.369 | 260.945 | 260.945 | 260.945 | 260.945 | 260.945 | 260.945 | 260.945 | 252.932 | 175.76 | 175.76 | 175.76 | 175.76 | 135.2 | 135.2 | 135.2 | 135.2 | 104 | 104 | 104 | 80 | 80 | 60 | 60 | 0 |
Ingehouden winsten
| 485.065 | 475.85 | 465.858 | 464.183 | 478.491 | 467.271 | 420.494 | 406.732 | 410.099 | 397.138 | 364.041 | 332.951 | 354.126 | 353.84 | 358.384 | 347.377 | 370.55 | 347.718 | 325.386 | 300.354 | 288.209 | 259.298 | 235.296 | 211.209 | 202.424 | 178.373 | 160.034 | 145.861 | 148.527 | 132.469 | 112.802 | 116.522 | 110.809 | 98.33 | 79.059 | 0 |
Overige gereserveerde algehele resultaten
| 0 | 0 | 372.871 | 60.519 | 372.221 | 58.878 | 368.84 | 54.78 | 369.891 | 51.288 | 379.745 | 40.984 | 352.997 | 40.262 | 348.182 | 35.447 | 348.182 | -0 | 0 | 27.51 | 30.528 | 30.528 | -0 | -0 | -0 | 0 | 0 | 0 | 0 | 0 | -0 | -0 | -0 | -0 | 0 | 198.293 |
Overige totale aandeelhoudersvermogen
| 371.336 | 371.332 | -15.462 | 357.142 | -15.843 | 296.621 | -17.51 | 350.652 | -27.736 | 340.353 | 353.421 | 310.311 | 0 | 312.735 | 0 | 312.735 | 0 | 348.182 | 333.287 | 216.328 | 0 | 110.05 | 134.622 | 134.622 | 175.182 | 175.182 | 170.809 | 170.809 | 202.009 | 202.009 | 198.998 | 221.709 | 221.709 | 64.407 | 72.012 | 0 |
Totaal eigen vermogen van aandeelhouders
| 1,119.425 | 1,110.205 | 1,086.29 | 1,084.381 | 1,097.928 | 1,085.829 | 1,035.008 | 1,020.882 | 1,015.752 | 1,000.99 | 980.83 | 947.615 | 968.067 | 967.782 | 967.51 | 956.503 | 979.676 | 956.844 | 919.617 | 769.613 | 635.074 | 606.163 | 545.678 | 521.591 | 512.806 | 488.755 | 466.043 | 451.87 | 454.537 | 438.479 | 415.8 | 418.231 | 412.518 | 234.089 | 211.071 | 198.293 |
Totaal eigen vermogen
| 1,120.521 | 1,111.37 | 1,087.515 | 1,084.181 | 1,097.806 | 1,085.827 | 1,035.008 | 1,020.882 | 1,015.752 | 1,000.99 | 1,037.451 | 999.218 | 1,019.82 | 1,019.524 | 1,020.721 | 1,008.438 | 1,029.138 | 1,006.732 | 968.231 | 817.525 | 778.324 | 743.464 | 677.152 | 628.413 | 607.541 | 579.518 | 551.661 | 535.334 | 533.537 | 464.229 | 439.506 | 442.202 | 412.518 | 234.089 | 211.071 | 198.293 |
Totaal passiva en aandeelhoudersvermogen
| 1,274.827 | 1,299.017 | 1,257.86 | 1,245.406 | 1,253.317 | 1,257.41 | 1,236.126 | 1,204.806 | 1,270.886 | 1,289.228 | 1,353.773 | 1,280.132 | 1,223.462 | 1,225.753 | 1,166.153 | 1,167.136 | 1,187.52 | 1,224.876 | 1,166.938 | 1,146.906 | 1,171.9 | 1,246.19 | 972.563 | 921.355 | 944.381 | 940.633 | 926.665 | 842.466 | 914.437 | 669.177 | 581.332 | 587.566 | 565.559 | 380.503 | 323.461 | 198.293 |