
Shenzhen Cereals Holdings Co., Ltd.
SZSE:000019.SZ
6.88 (CNY) • At close October 26, 2023
Overview | Financials
Numbers are in millions (except for per share data and ratios) 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 | 1997 | 1996 | 1995 | 1994 | 1993 | 1992 | 1991 | |
---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
Assets: | ||||||||||||||||||||||||||||||||||
Current Assets: | ||||||||||||||||||||||||||||||||||
Cash & Cash Equivalents
| 168.199 | 240.741 | 54.104 | 50.41 | 190.494 | 154.955 | 631.638 | 255.962 | 358.564 | 148.014 | 267.348 | 258.229 | 373.422 | 437.343 | 60.54 | 110.613 | 22.502 | 20.238 | 41.017 | 32.669 | 34.66 | 53.487 | 78.303 | 68.493 | 88.629 | 45.814 | 51.885 | 43.611 | 31.109 | 31.426 | 34.364 | 38.256 | 109.523 | 41.955 |
Short Term Investments
| 45.414 | 1.122 | 46.677 | 211.061 | 160.622 | 1.166 | 1.125 | 1.6 | 3.251 | 3.586 | 1.778 | 1.389 | 0.209 | 14.628 | 0.305 | 0.21 | 0.102 | 0.263 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0.616 | 0.251 | 0.926 | 16.821 | 12.044 | 8.842 | 9.998 | 0.359 | 0.361 |
Cash and Short Term Investments
| 168.199 | 237.507 | 100.78 | 261.471 | 351.116 | 156.121 | 632.763 | 257.561 | 361.815 | 151.6 | 269.125 | 259.618 | 373.631 | 451.971 | 60.845 | 110.823 | 22.604 | 20.501 | 41.017 | 32.669 | 34.66 | 53.487 | 78.303 | 68.493 | 88.629 | 46.43 | 52.136 | 44.537 | 47.929 | 43.47 | 43.206 | 48.255 | 109.882 | 42.316 |
Net Receivables
| 258.095 | 209.07 | 237.099 | 283.735 | 200.525 | 340.597 | 474.675 | 0 | 62.583 | 75.987 | 103.148 | 132.004 | 105.403 | 107.726 | 117.481 | 52.696 | 48.072 | 78.366 | 110.121 | 78.468 | 79.934 | 0 | 0 | 125.731 | 0.606 | 4.211 | 5.068 | 1.469 | 14.049 | 4.073 | 3.928 | 4.899 | 2.917 | 1.021 |
Inventory
| 4,044.999 | 3,458.444 | 3,599.042 | 3,460.619 | 3,418.329 | 3,064.701 | 2,811.803 | 155.306 | 140.951 | 175.822 | 130.042 | 305.575 | 203.462 | 56.983 | 53.165 | 43.432 | 48.874 | 36.927 | 45.207 | 27.819 | 19.429 | 16.127 | 18.492 | 13.418 | 13.935 | 15.646 | 30.645 | 36.034 | 26.511 | 55.034 | 65.064 | 72.357 | 66.21 | 45.954 |
Other Current Assets
| 123.019 | 244.219 | 132.191 | 227.937 | 169.518 | 503.136 | 371.994 | 413.106 | 40.265 | 42.634 | 36.381 | 19.618 | 80.867 | 117.97 | 124.026 | 4.508 | 31.886 | 10.503 | 2.66 | 2.798 | 0.808 | 80.726 | 90.672 | 65.521 | 27.333 | 48.439 | 43.751 | 65.28 | 78.01 | 84.92 | 79.502 | 109.196 | 27.252 | 17.118 |
Total Current Assets
| 4,594.312 | 4,149.24 | 4,067.917 | 4,242.555 | 4,139.487 | 4,064.556 | 4,291.234 | 527.918 | 605.614 | 446.044 | 538.696 | 716.814 | 734.831 | 626.924 | 238.037 | 211.459 | 151.436 | 146.296 | 206.632 | 139.387 | 132.169 | 150.34 | 187.467 | 151.614 | 130.034 | 114.587 | 150.866 | 147.32 | 166.499 | 187.497 | 191.7 | 230.695 | 206.261 | 106.409 |
Non-Current Assets: | ||||||||||||||||||||||||||||||||||
Property, Plant & Equipment, Net
| 2,164.091 | 2,280.191 | 2,406.526 | 2,433.426 | 2,168.336 | 1,717.014 | 1,179.723 | 313.877 | 333.068 | 365.209 | 401.502 | 401.99 | 254.441 | 161.921 | 162.134 | 153.102 | 120.991 | 102.307 | 107.625 | 111.388 | 101.901 | 66.54 | 46.915 | 51.073 | 101.487 | 124.495 | 109.943 | 115.86 | 117.31 | 148.29 | 147.594 | 137.572 | 110.069 | 96.406 |
Goodwill
| 0 | 0 | 1.954 | 1.954 | 0 | 0 | 0 | 0 | 0.674 | 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 |
Intangible Assets
| 523.371 | 546.326 | 594.428 | 609.405 | 599.306 | 589.167 | 569.997 | 187.321 | 195.678 | 193.057 | 196.961 | 205.741 | 198.302 | 202.531 | 187.368 | 142.046 | 116.465 | 66.302 | 23.957 | 29.121 | 36.725 | 38.283 | 39.841 | 16.811 | 20.905 | 20.905 | 20.905 | 20.905 | 34.559 | 30.51 | 31.064 | 21.518 | 8.061 | 0 |
Goodwill and Intangible Assets
| 523.371 | 546.326 | 596.382 | 611.359 | 599.306 | 589.167 | 569.997 | 187.321 | 196.352 | 193.057 | 196.961 | 205.741 | 198.302 | 202.531 | 187.368 | 142.046 | 116.465 | 66.302 | 23.957 | 29.121 | 36.725 | 38.283 | 39.841 | 16.811 | 20.905 | 20.905 | 20.905 | 20.905 | 34.559 | 30.51 | 31.064 | 21.518 | 8.061 | 0 |
Long Term Investments
| 0 | 74.066 | 24.057 | -137.513 | -87.349 | 72.253 | 69.932 | 3.706 | 2.673 | 3.506 | -0.678 | -1.332 | 25.263 | 49.264 | 65.672 | 112.697 | 139.373 | 146.859 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 212.662 | 173.82 | 25.491 | 0 | 0 | 0 | 0 | 0 | 0 |
Tax Assets
| 52.903 | 52.757 | 40.24 | 40.529 | 41.348 | 39.083 | 50.175 | 5.525 | 4.973 | 4.436 | 2.956 | 2.63 | 2.555 | 2.645 | 2.595 | 3.472 | 2.456 | 4.408 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | -212.404 | -173.555 | 0.926 | 0 | 0 | 0 | 0 | 0 | 0 |
Other Non-Current Assets
| 379.873 | 295.976 | 306.212 | 479.262 | 448.256 | 292.996 | 307.89 | 32.039 | 35.862 | 48.206 | 15.176 | 10.795 | 7.603 | 18.68 | 2.663 | 0.582 | 1.221 | 1.903 | 130.83 | 159.21 | 193.503 | 188.748 | 178.474 | 181.385 | 173.685 | 209.901 | 173.477 | 123.125 | 107.857 | 70.72 | 64.154 | 34.721 | 3.887 | 0.831 |
Total Non-Current Assets
| 3,120.238 | 3,249.316 | 3,373.418 | 3,427.064 | 3,169.897 | 2,710.512 | 2,177.717 | 542.468 | 572.929 | 614.415 | 615.917 | 619.824 | 488.164 | 435.04 | 420.432 | 411.897 | 380.506 | 321.779 | 262.413 | 299.72 | 332.129 | 293.571 | 265.23 | 249.27 | 296.077 | 355.559 | 304.59 | 286.308 | 259.725 | 249.52 | 242.811 | 193.811 | 122.017 | 97.238 |
Total Assets
| 7,714.551 | 7,398.528 | 7,441.335 | 7,669.619 | 7,309.384 | 6,775.067 | 6,468.952 | 1,070.386 | 1,178.544 | 1,060.459 | 1,154.612 | 1,336.639 | 1,222.995 | 1,061.964 | 658.469 | 623.357 | 531.942 | 468.075 | 469.045 | 439.107 | 464.298 | 443.912 | 452.697 | 400.884 | 426.111 | 470.146 | 455.455 | 433.628 | 426.224 | 437.016 | 434.511 | 424.506 | 328.279 | 203.647 |
Liabilities & Equity: | ||||||||||||||||||||||||||||||||||
Current Liabilities: | ||||||||||||||||||||||||||||||||||
Account Payables
| 392.787 | 336.165 | 390.149 | 426.907 | 480.897 | 266.123 | 472.738 | 558.48 | 15.782 | 24.822 | 17.679 | 33.461 | 42.544 | 34.864 | 38.992 | 16.236 | 28.057 | 30.572 | 16.195 | 25.085 | 12.994 | 11.564 | 10.151 | 11.151 | 22.756 | 21.192 | 15.874 | 23.089 | 20.352 | 40.353 | 38.521 | 41.027 | 10.578 | 8.09 |
Short Term Debt
| 1,484.605 | 1,223.463 | 1,192.211 | 504.767 | 110.319 | 121.139 | 146.691 | 169.8 | 5 | 0 | 40 | 0 | 0 | 38 | 128.9 | 149 | 72.5 | 22 | 90 | 76.1 | 140 | 130 | 100 | 37.8 | 102 | 138 | 91.339 | 78.317 | 94.535 | 102.884 | 122.764 | 93.1 | 64.5 | 52.118 |
Tax Payables
| 102.239 | 86.907 | 70.739 | 86.814 | 66.905 | 37.048 | 24.97 | 6.605 | 26.345 | 21.308 | 24.901 | 15.006 | 2.448 | 4.923 | 4.651 | 2.04 | 0.41 | 0.655 | 0.267 | -0.114 | -2.001 | -1.53 | -1.583 | -0.92 | 1.806 | 3.007 | 3.642 | 23.82 | 0.877 | 0.947 | 2.009 | 2.515 | 0 | 3.92 |
Deferred Revenue
| 0 | 0 | 111.534 | 967.099 | 833.721 | 468.501 | 24.97 | 56.713 | 91.654 | 0 | 84.493 | 0 | 0 | 91.31 | 87.941 | 41.244 | 33.024 | 37.631 | 53.893 | 29.486 | 48.281 | 38.478 | 24.714 | 17.031 | 10.871 | 14.322 | 42.782 | 44.413 | 35.659 | 41.985 | 47.64 | 44.408 | 31.428 | 16.661 |
Other Current Liabilities
| 629.122 | 725.193 | 662.2 | 48.666 | 47.947 | 620.482 | 840.98 | 877.05 | 67.688 | 42.619 | 62.755 | 260.742 | 163.17 | 89.85 | 85.934 | 41.74 | 35.273 | 39.16 | 62.513 | 79.526 | 74.646 | 64.381 | 55.411 | 25.047 | 9.904 | 12.131 | 41.387 | 21.312 | 35.253 | 41.341 | 45.944 | 47.532 | 33.326 | 27.026 |
Total Current Liabilities
| 2,608.754 | 2,371.728 | 2,426.833 | 2,034.253 | 1,539.788 | 1,182.004 | 1,485.378 | 93.125 | 114.816 | 88.749 | 145.335 | 309.209 | 208.163 | 167.638 | 258.477 | 209.016 | 136.241 | 92.387 | 172.705 | 180.596 | 225.639 | 204.415 | 163.979 | 73.078 | 136.466 | 174.329 | 152.242 | 146.538 | 151.016 | 185.525 | 209.238 | 184.173 | 108.403 | 91.154 |
Non-Current Liabilities: | ||||||||||||||||||||||||||||||||||
Long Term Debt
| 78.085 | 37.745 | 60.437 | 810.695 | 843.704 | 835.913 | 516.688 | 195.647 | 0 | 0 | 0 | 0 | 0 | 0 | 27 | 49 | 4 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 5.287 | 4.989 | 2.68 | 5.5 |
Deferred Revenue Non-Current
| 79.204 | 82.82 | 87.077 | 93.13 | 100.71 | 101.792 | 100.608 | 12.863 | 12.336 | 12.932 | 14.376 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 |
Deferred Tax Liabilities Non-Current
| 10.495 | 10.938 | 13.382 | 13.868 | 12.15 | 12.564 | 12.988 | 1.245 | 1.654 | 1.639 | 1.263 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 |
Other Non-Current Liabilities
| 16.636 | 17.995 | 21.121 | 20.767 | 19.626 | 19.357 | 116.298 | 130.622 | 0 | 0 | 0 | 0 | 8.661 | 4.45 | 0.05 | 0 | 8.58 | 8.58 | 10.62 | 0 | 0 | 0 | 0 | 0 | 0 | 6.434 | 6.415 | 6.524 | 6.591 | 6.398 | 0 | 0 | 0 | 5.48 |
Total Non-Current Liabilities
| 184.42 | 149.497 | 182.017 | 938.46 | 974.351 | 969.625 | 645.975 | 14.108 | 13.989 | 14.571 | 15.639 | 15.745 | 8.661 | 4.45 | 27.05 | 49 | 12.58 | 8.58 | 10.62 | 26.399 | 19.782 | 23.298 | 26.518 | 6 | 0 | 6.434 | 6.415 | 6.524 | 6.591 | 6.398 | 5.287 | 4.989 | 2.68 | 10.98 |
Total Liabilities
| 2,793.173 | 2,520.867 | 2,608.849 | 2,972.713 | 2,514.139 | 2,151.629 | 2,131.353 | 107.233 | 128.805 | 103.321 | 160.974 | 324.954 | 216.824 | 172.088 | 285.527 | 258.016 | 148.821 | 100.967 | 172.705 | 180.596 | 225.639 | 204.415 | 163.979 | 73.078 | 136.466 | 180.763 | 158.657 | 153.063 | 157.607 | 191.923 | 214.525 | 189.161 | 111.083 | 102.134 |
Equity: | ||||||||||||||||||||||||||||||||||
Preferred Stock
| 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 |
Common Stock
| 1,152.535 | 1,152.535 | 1,152.535 | 1,152.535 | 1,152.535 | 1,152.535 | 1,152.535 | 496.782 | 451.62 | 301.08 | 301.08 | 250.9 | 250.9 | 250.9 | 181.923 | 181.923 | 181.923 | 181.923 | 181.923 | 181.923 | 181.923 | 181.923 | 181.923 | 181.923 | 166.708 | 166.708 | 166.708 | 166.708 | 138.923 | 138.923 | 129.849 | 118.044 | 107.313 | 69.913 |
Retained Earnings
| 1,877.969 | 1,927.314 | 1,910.954 | 1,812.542 | 1,637.536 | 1,495.135 | 1,269.933 | 36.402 | 158.24 | 66.685 | 102.128 | 93.287 | 104.734 | 37.812 | 30.832 | 25.144 | 38.049 | 26.593 | 3.651 | -35.003 | -40.543 | -44.852 | -47.729 | 1.654 | 34.874 | 31.854 | 42.455 | 32.145 | 38.197 | 2.968 | -8.295 | 22.326 | 23.246 | 6.166 |
Accumulated Other Comprehensive Income/Loss
| 0 | 492.742 | 448.741 | 414.472 | 391.264 | 359.085 | 336.037 | 336.062 | 55.202 | 50.611 | 0.94 | 3.906 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 |
Other Total Stockholders Equity
| 1,889.17 | 1,251.861 | 1,699.484 | 1,665.215 | 1,413.996 | 1,413.996 | 1,750.034 | 1,727.173 | 366.707 | 517.247 | 517.247 | 570.39 | 608.583 | 601.164 | 112.337 | 79.065 | 112.77 | 111.596 | 111.324 | 94.883 | 92.432 | 92.279 | 140.008 | 204.412 | 85.041 | 96.3 | 117.902 | 81.183 | 90.968 | 83.234 | 75.686 | 75.394 | 63.705 | 4.542 |
Total Shareholders Equity
| 4,919.674 | 4,824.452 | 4,762.973 | 4,630.292 | 4,595.332 | 4,420.751 | 4,172.503 | 946.921 | 1,031.768 | 935.622 | 970.878 | 960.517 | 964.217 | 889.877 | 325.092 | 320.096 | 332.742 | 320.112 | 278.879 | 239.82 | 233.66 | 229.35 | 274.202 | 327.806 | 289.645 | 288.854 | 296.268 | 280.036 | 268.088 | 225.125 | 197.24 | 215.764 | 194.264 | 80.62 |
Total Equity
| 4,921.377 | 4,877.662 | 4,832.485 | 4,696.906 | 4,795.245 | 4,623.438 | 4,337.599 | 963.153 | 1,049.739 | 957.138 | 993.638 | 1,011.685 | 1,006.171 | 889.877 | 372.942 | 365.34 | 383.121 | 367.108 | 296.34 | 258.51 | 238.659 | 239.497 | 288.718 | 327.806 | 289.645 | 289.384 | 296.798 | 280.565 | 268.617 | 245.094 | 219.986 | 235.345 | 217.195 | 101.513 |
Total Liabilities & Shareholders Equity
| 7,714.551 | 7,398.528 | 7,441.335 | 7,669.619 | 7,309.384 | 6,775.067 | 6,468.952 | 1,070.386 | 1,178.544 | 1,060.459 | 1,154.612 | 1,336.639 | 1,222.995 | 1,061.964 | 658.469 | 623.357 | 531.942 | 468.075 | 469.045 | 439.107 | 464.298 | 443.912 | 452.697 | 400.884 | 426.111 | 470.146 | 455.455 | 433.628 | 426.224 | 437.016 | 434.511 | 424.506 | 328.279 | 203.647 |