Grandjoy Holdings Group Co., Ltd.
SZSE:000031.SZ
3.44 (CNY) • At close October 26, 2023
Overview | Financials
Numbers are in millions (except for per share data and ratios) CNY.
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
| 30,084.614 | 36,529.773 | 24,886.155 | 31,764.005 | 27,597.506 | 12,001.295 | 10,282.556 | 13,622.695 | 9,332.988 | 7,290.599 | 6,925.059 | 5,962.775 | 3,946.359 | 2,500.506 | 1,334.202 | 1,293.389 | 1,599.107 | 216.161 | 77.451 | 104.472 | 88.43 | 81.25 | 129.387 | 157.993 | 197.183 | 203.72 | 224.804 | 172.119 | 153.581 | 109.392 | 177.678 | 104.2 | 68.683 |
Short Term Investments
| 0 | -398.975 | 6.88 | 31.12 | 51.903 | -3,961.737 | -3,913.115 | -4,094.146 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 539.536 | 0 | 17.885 | 0 | 0 | 3.197 | 6.367 | 8.295 | 13.848 | 5.283 | 7.616 | 5.612 | 0.223 | 5.136 | 6.183 | 3.151 | 0.802 | 0.798 |
Cash and Short Term Investments
| 30,084.614 | 36,529.773 | 24,893.035 | 31,795.125 | 27,649.409 | 12,001.295 | 10,282.556 | 13,622.695 | 9,332.988 | 7,290.599 | 6,925.059 | 5,962.775 | 3,946.359 | 2,500.506 | 1,334.202 | 1,293.389 | 1,599.107 | 216.161 | 77.451 | 104.472 | 91.628 | 87.617 | 137.683 | 171.841 | 202.466 | 211.337 | 230.416 | 172.342 | 158.718 | 115.575 | 180.83 | 105.002 | 69.481 |
Net Receivables
| 82.564 | 317.416 | 301.477 | 319.111 | 323.176 | 32,997.964 | 179.363 | 213.141 | 3,100.47 | 226.836 | 993.792 | 382.473 | 0 | 759.255 | 1,000.561 | 0 | 0 | 402.652 | 18.633 | 0 | 15.34 | 0 | 0 | 2.987 | 62.783 | 74.327 | 1.294 | 1.154 | 0.96 | 0.188 | 2.033 | 1.171 | 0 |
Inventory
| 91,941.475 | 95,704.899 | 102,003.378 | 87,457.161 | 75,768.324 | 42,835.073 | 34,630.66 | 30,418.398 | 37,918.286 | 32,673.271 | 29,182.363 | 24,859.312 | 24,490.264 | 12,823.583 | 6,425.646 | 5,010.792 | 1,303.334 | 373.676 | 289.212 | 282.452 | 314.558 | 326.697 | 242.143 | 315.088 | 439.545 | 488.859 | 447.255 | 307.829 | 321.578 | 304.386 | 2.19 | 366.861 | 60.019 |
Other Current Assets
| 22,867.218 | 25,472.802 | 30,665.993 | 30,011.761 | 30,474.198 | 32,758.531 | 2,021.118 | 1,234.93 | 3,096.798 | 519.347 | 866.882 | 942.124 | 1,383.924 | 664.067 | 582.241 | 918.601 | 972.433 | 261.488 | 40.615 | 50.264 | 128.155 | 121.436 | 171.552 | 155.299 | 110.022 | 210.396 | 338.673 | 466.113 | 273.743 | 180.716 | 400.613 | 124.947 | 54.509 |
Total Current Assets
| 144,975.872 | 157,707.475 | 157,562.406 | 149,264.047 | 133,779.513 | 80,713.153 | 65,215.513 | 52,333.646 | 49,547.479 | 40,664.302 | 36,974.304 | 32,041.377 | 29,820.548 | 16,649.223 | 8,340.756 | 7,222.782 | 3,874.874 | 806.202 | 407.277 | 437.187 | 535.265 | 535.75 | 551.378 | 606.989 | 761.638 | 968.375 | 1,017.638 | 947.438 | 754.999 | 600.865 | 585.666 | 597.981 | 184.009 |
Non-Current Assets: | |||||||||||||||||||||||||||||||||
Property, Plant & Equipment, Net
| 3,695.27 | 3,975.624 | 4,286.163 | 4,288.834 | 4,382.81 | 548.564 | 568.454 | 628.512 | 566.877 | 852.438 | 650.207 | 437.305 | 188.38 | 257.371 | 275.944 | 380.561 | 327.46 | 1,184.776 | 1,175.115 | 1,139.161 | 907.982 | 773.722 | 772.606 | 510.822 | 615.176 | 595.973 | 577.403 | 505.337 | 443.24 | 401.956 | 351.856 | 157.929 | 41.289 |
Goodwill
| 228.737 | 305.214 | 305.214 | 305.214 | 305.214 | 133.719 | 133.719 | 147.634 | 161.184 | 161.184 | 85.539 | 13.845 | 13.845 | 1.043 | 1.043 | 1.043 | 1.043 | 0.21 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 |
Intangible Assets
| 1,580.106 | 1,652.377 | 1,722.801 | 1,814.088 | 1,892.793 | 53.325 | 54.351 | 56.955 | 34.548 | 61.764 | 59.87 | 31.654 | 27.891 | 27.838 | 25.382 | 45.403 | 54.872 | 28.974 | 29.807 | 30.64 | 30.098 | 24.659 | 28.043 | 57.604 | 132.23 | 146.71 | 114.583 | 138.764 | 141.664 | 145.008 | 183.957 | 0 | 0 |
Goodwill and Intangible Assets
| 1,808.843 | 1,957.592 | 2,028.016 | 2,119.302 | 2,198.007 | 187.044 | 188.07 | 204.589 | 195.732 | 222.948 | 145.409 | 45.499 | 41.735 | 28.881 | 26.424 | 46.446 | 55.914 | 28.974 | 29.807 | 30.64 | 30.098 | 24.659 | 28.043 | 57.604 | 132.23 | 146.71 | 114.583 | 138.764 | 141.664 | 145.008 | 183.957 | 0 | 0 |
Long Term Investments
| 12,976.009 | 14,582.721 | 14,123.881 | 11,499.871 | 11,327.468 | 8,488.107 | 7,312.725 | 6,175.227 | 605.867 | 1,320.991 | 1,655.136 | 1,318.572 | 0 | 0 | 0 | 0 | 0 | 372.986 | 0 | 0 | 215.738 | 222.332 | 244.884 | 230.64 | 146.798 | 139.763 | 0 | 0 | 0 | 0 | 114.638 | 0 | 0 |
Tax Assets
| 1,131.683 | 1,599.214 | 1,830.25 | 2,382.723 | 2,074.663 | 1,234.045 | 1,068.552 | 690.831 | 560.099 | 425.443 | 387.535 | 122.074 | 123.607 | 38.047 | 1.186 | 0.146 | 8.483 | 24.336 | 0 | 0 | 14.045 | 19.509 | 24.968 | -223.22 | -139.375 | 19.915 | 0 | 0 | 0 | 0 | 3.151 | 0 | 0 |
Other Non-Current Assets
| 33,473.506 | 34,609.642 | 32,896.389 | 30,316.61 | 29,420.105 | 1.017 | 1,398.162 | 1,244.145 | 3,845.597 | 2,825.351 | 790.125 | 873.735 | 2,428.322 | 3,200.109 | 4,642.952 | 1,397.671 | 1,742.274 | 41.239 | 294.629 | 281.331 | 2.808 | 3.724 | 14.343 | 223.866 | 144.715 | 15.237 | 214.006 | 184.852 | 143.189 | 127.5 | 11.178 | 107.233 | 70.674 |
Total Non-Current Assets
| 53,085.311 | 56,724.793 | 55,164.698 | 50,607.341 | 49,403.054 | 10,458.777 | 10,535.962 | 8,943.304 | 5,774.172 | 5,647.171 | 3,628.413 | 2,797.185 | 2,782.045 | 3,524.407 | 4,946.507 | 1,824.824 | 2,134.131 | 1,652.311 | 1,499.55 | 1,451.133 | 1,170.671 | 1,043.947 | 1,084.844 | 799.713 | 899.544 | 917.599 | 905.991 | 828.953 | 728.093 | 674.464 | 664.781 | 265.161 | 111.963 |
Total Assets
| 198,061.182 | 214,432.268 | 212,727.105 | 199,871.388 | 183,182.566 | 91,171.93 | 75,751.476 | 61,276.95 | 55,321.651 | 46,311.473 | 40,602.717 | 34,838.562 | 32,602.593 | 20,173.63 | 13,287.263 | 9,047.607 | 6,009.006 | 2,458.513 | 1,906.828 | 1,888.32 | 1,705.936 | 1,579.697 | 1,636.222 | 1,406.701 | 1,661.181 | 1,885.975 | 1,923.629 | 1,776.391 | 1,483.092 | 1,275.33 | 1,250.447 | 863.142 | 295.972 |
Liabilities & Equity: | |||||||||||||||||||||||||||||||||
Current Liabilities: | |||||||||||||||||||||||||||||||||
Account Payables
| 15,980.708 | 15,690.176 | 14,721.506 | 17,092.591 | 11,175.214 | 10,824.281 | 4,844.226 | 5,083.705 | 5,250.946 | 3,498.682 | 3,602.014 | 2,890.15 | 1,998.483 | 625.057 | 502.571 | 50.594 | 142.514 | 60.109 | 37.442 | 72.756 | 39.264 | 46.46 | 43.335 | 62.098 | 173.435 | 205.739 | 233.6 | 165.167 | 240.929 | 158.428 | 172.323 | 188.593 | 0.37 |
Short Term Debt
| 960 | 15,785.106 | 17,397.44 | 18,018.066 | 16,833.924 | 6,273.493 | 12,405.171 | 7,376.122 | 5,745 | 9,203.3 | 9,480 | 6,037.375 | 4,944 | 4,673 | 2,790 | 3,557 | 1,060 | 691 | 416 | 451 | 255 | 190 | 229 | 80 | 158 | 171.091 | 154.131 | 179.067 | 120.704 | 57.5 | 0 | 28.49 | 4 |
Tax Payables
| 4,108.496 | 3,975.041 | 6,628.018 | 7,412.113 | 6,177.385 | 3,519.077 | 3,905.07 | 3,314.441 | 781.422 | 886.706 | 701.171 | 369.135 | 429.186 | 409.899 | 220.368 | 245.646 | 128.471 | 5.932 | 4.411 | 7.544 | 5.194 | 6.579 | 6.292 | 2.019 | 7.711 | 9.01 | 8.052 | 29.625 | 27.745 | 14.725 | 20.846 | 27.397 | 16.396 |
Deferred Revenue
| 0 | 30,830.87 | 67,518.178 | 58,866.54 | 27,323.135 | 3,519.077 | 12,161.121 | 5,201.347 | 2,506.346 | 2,549.906 | 4,708.138 | 5,670.134 | 5,540.965 | 2,298.014 | 625.027 | 707.663 | 417.104 | 195.228 | 116.952 | 121.664 | 112.505 | 124.701 | 115.387 | 97.747 | 101.306 | 122.292 | 96.68 | 148.845 | 183.449 | 73.678 | 0 | 52.272 | 44.475 |
Other Current Liabilities
| 74,735.506 | 37,336.553 | 64,555.573 | 55,464.916 | 51,196.674 | 52,755.709 | 27,265.526 | 16,025.745 | 16,264.602 | 10,072.264 | 10,862.614 | 11,292.698 | 11,858.258 | 3,434.067 | 26.146 | 516.549 | 77.525 | 362.935 | 112.73 | 114.346 | 148.018 | 161.028 | 199.68 | 121.42 | 192.128 | 141.126 | 136.594 | 294.786 | 179.121 | 117.398 | 214.458 | 259.481 | 196.611 |
Total Current Liabilities
| 95,784.711 | 103,617.746 | 103,302.536 | 97,963.667 | 84,836.795 | 45,279.699 | 48,419.992 | 31,800.014 | 26,490.404 | 23,660.952 | 24,645.799 | 20,589.358 | 19,229.926 | 9,142.024 | 4,164.112 | 4,369.789 | 1,825.615 | 944.4 | 570.583 | 645.646 | 447.476 | 404.066 | 478.307 | 363.284 | 531.273 | 531.977 | 532.377 | 668.646 | 568.5 | 348.051 | 407.627 | 503.96 | 217.377 |
Non-Current Liabilities: | |||||||||||||||||||||||||||||||||
Long Term Debt
| 51,099.561 | 59,287.119 | 51,381.904 | 53,008.257 | 53,017.382 | 29,446.992 | 14,145.817 | 16,803.397 | 16,691.474 | 11,614.692 | 6,783.357 | 6,523.66 | 6,027.186 | 4,492.64 | 1,935.859 | 1,364.654 | 430 | 85.111 | 38.986 | 55.714 | 74.327 | 93.316 | 112.574 | 92.528 | 100.006 | 107.373 | 114.429 | 22.595 | 0.204 | 3.4 | 3.675 | 2.4 | 0 |
Deferred Revenue Non-Current
| 1,110.809 | 1,139.298 | 1,165.326 | 1,205.044 | 1,289.286 | 1,304.099 | 1,311.298 | 1,255.001 | 912.891 | 2.13 | 0.324 | 1.931 | 3.03 | 4.129 | 5.228 | 6.328 | 14.011 | 0.271 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 |
Deferred Tax Liabilities Non-Current
| 745.45 | 704.259 | 628.777 | 657.672 | 678.954 | 121.185 | 127.971 | 131.009 | 140.979 | 368.663 | 199.387 | 168.195 | 221.408 | 399.536 | 714.26 | 24.78 | 80.874 | 25.111 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0.089 | 0 | 0 | 0 | 0 | 0 | 0 |
Other Non-Current Liabilities
| 3,225.606 | 2,179.528 | 4,157.384 | 1,705.682 | 2,624.589 | 22,047.457 | 1.809 | 0 | 0 | 0 | 3.454 | 24.691 | 3.217 | 4.073 | 4.79 | 5.37 | 2.44 | 27.596 | 2.529 | 1.869 | 1.499 | 0.029 | 0.041 | 0.053 | 0.065 | -0.127 | -0.204 | 0.033 | 1.87 | 0.259 | 0 | 0 | 1.5 |
Total Non-Current Liabilities
| 56,181.426 | 63,310.204 | 57,333.39 | 56,261.455 | 55,804.731 | 32,132.445 | 15,586.894 | 18,189.407 | 17,745.344 | 11,985.484 | 6,986.522 | 6,674.092 | 6,254.841 | 4,900.379 | 2,660.138 | 1,401.131 | 527.325 | 87.867 | 41.515 | 57.583 | 75.825 | 93.345 | 112.615 | 92.581 | 100.071 | 107.246 | 114.314 | 22.629 | 2.074 | 3.659 | 3.675 | 2.4 | 1.5 |
Total Liabilities
| 151,966.137 | 166,927.95 | 160,635.927 | 154,225.123 | 140,641.526 | 77,412.145 | 64,006.887 | 49,989.421 | 44,235.749 | 35,646.435 | 31,632.321 | 27,263.449 | 25,484.767 | 14,042.402 | 6,824.25 | 5,770.921 | 2,352.94 | 1,032.267 | 612.098 | 703.229 | 523.301 | 497.411 | 590.922 | 455.865 | 631.345 | 639.223 | 646.69 | 691.274 | 570.574 | 351.71 | 411.302 | 506.36 | 218.877 |
Equity: | |||||||||||||||||||||||||||||||||
Preferred Stock
| 0 | 1,601.553 | 4,485.255 | 0 | 5,544.703 | 4,447.473 | 3,603.912 | 2,760.221 | 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
| 4,286.313 | 4,286.313 | 4,286.313 | 4,286.313 | 4,286.313 | 1,813.732 | 1,813.732 | 1,813.732 | 1,813.732 | 1,813.732 | 1,813.732 | 1,813.732 | 1,813.732 | 1,813.732 | 1,813.732 | 1,813.732 | 906.866 | 699.454 | 466.302 | 466.302 | 466.302 | 466.302 | 466.302 | 466.302 | 466.302 | 466.302 | 466.302 | 330 | 264 | 220 | 200 | 86.63 | 45.283 |
Retained Earnings
| 136.08 | 1,601.553 | 4,485.255 | 4,383.043 | 6,381.852 | 4,853.828 | 3,603.912 | 2,760.221 | 2,957.375 | 2,557.74 | 2,162.15 | 1,908.316 | 1,530.278 | 1,260.786 | 838.846 | 544.69 | 819.087 | 337.115 | 234.05 | 139.066 | 151.159 | 82.542 | -242.248 | -295.162 | -214.487 | 1.614 | 35.882 | 92.39 | 3.466 | 128.313 | 115.376 | 13.558 | 23.576 |
Accumulated Other Comprehensive Income/Loss
| 0 | 876.889 | 1,339.519 | 1,128.255 | 1,013.282 | 35,705.642 | 11,744.589 | 11,287.529 | 1,047.65 | 579.126 | 547.772 | 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
| 9,420.337 | 9,908.269 | 10,066.745 | 8,553.461 | 9,702.917 | 9,190.816 | -3,603.912 | -2,684.678 | 325.684 | 1,034.226 | 884.065 | 1,246.385 | 1,118.838 | 0 | 3,283.032 | 815.939 | 1,715.643 | 671.373 | 510.731 | 485.312 | 464.791 | 470.892 | 723.399 | 719.976 | 818.842 | 816.475 | 720.33 | 615.01 | 594.386 | 527.166 | 472.154 | 207.527 | 3.236 |
Total Shareholders Equity
| 13,842.731 | 15,402.385 | 18,838.313 | 18,351.073 | 19,410.977 | 7,860.703 | 6,630.486 | 5,892.128 | 5,978.569 | 5,984.823 | 5,407.719 | 4,763.805 | 4,462.848 | 4,678.498 | 5,935.609 | 3,174.36 | 3,441.596 | 1,337.836 | 1,211.083 | 1,090.68 | 1,082.252 | 991.758 | 947.453 | 888.905 | 969.58 | 1,184.783 | 1,222.515 | 1,037.4 | 861.852 | 875.479 | 787.531 | 307.715 | 72.095 |
Total Equity
| 46,095.045 | 47,504.318 | 52,091.178 | 45,646.265 | 42,541.04 | 13,759.785 | 11,744.589 | 11,287.529 | 11,085.902 | 10,665.038 | 8,970.396 | 7,575.113 | 7,117.826 | 6,131.228 | 6,463.013 | 3,276.686 | 3,656.066 | 1,426.246 | 1,294.73 | 1,185.091 | 1,182.635 | 1,082.286 | 1,045.3 | 950.837 | 1,029.837 | 1,246.752 | 1,276.939 | 1,085.116 | 912.518 | 923.62 | 839.145 | 317.706 | 72.095 |
Total Liabilities & Shareholders Equity
| 198,061.182 | 214,432.268 | 212,727.105 | 199,871.388 | 183,182.566 | 91,171.93 | 75,751.476 | 61,276.95 | 55,321.651 | 46,311.473 | 40,602.717 | 34,838.562 | 32,602.593 | 20,173.63 | 13,287.263 | 9,047.607 | 6,009.006 | 2,458.513 | 1,906.828 | 1,888.32 | 1,705.936 | 1,579.697 | 1,636.222 | 1,406.701 | 1,661.181 | 1,885.975 | 1,923.629 | 1,776.391 | 1,483.092 | 1,275.33 | 1,250.447 | 824.067 | 290.972 |