
JiaoZuo WanFang Aluminum Manufacturing Co., Ltd
SZSE:000612.SZ
5.38 (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 | |
---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
Assets: | ||||||||||||||||||||||||||||||||
Current Assets: | ||||||||||||||||||||||||||||||||
Cash & Cash Equivalents
| 1,699.968 | 1,588.393 | 1,164.203 | 1,154.598 | 756.027 | 736.289 | 710.742 | 323.012 | 546.356 | 550.391 | 426.912 | 551.417 | 230.8 | 549.752 | 256.831 | 663.786 | 536.153 | 252.783 | 698.502 | 533.358 | 363.766 | 324.453 | 244.97 | 318.681 | 317.045 | 194.039 | 158.794 | 75.398 | 165.554 | 23.127 | 0 | 0 |
Short Term Investments
| 3,499.575 | 150.039 | 150.233 | 0 | 51.553 | 0 | 2,922.584 | 0 | 0 | 0 | 26.953 | 9.84 | 0 | -0.687 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 |
Cash and Short Term Investments
| 1,699.968 | 1,738.432 | 1,314.435 | 1,154.598 | 807.58 | 736.289 | 710.742 | 323.012 | 546.356 | 550.391 | 453.865 | 561.258 | 230.8 | 549.752 | 256.831 | 663.786 | 536.153 | 252.783 | 698.502 | 533.358 | 363.766 | 324.453 | 244.97 | 318.681 | 317.045 | 194.039 | 158.794 | 75.398 | 165.554 | 23.127 | 0 | 0 |
Net Receivables
| 205.315 | 255.725 | 70.949 | 58.432 | 21.35 | 21.382 | 278.444 | 80.215 | 48.62 | 32.715 | 56.486 | 152.249 | 14.27 | 25.147 | 99.321 | 74.516 | 77.309 | 37.239 | 17.101 | 84.813 | 438.314 | 270.193 | 86.478 | 202.222 | 21.126 | 13.858 | 42.08 | 1.505 | 9.562 | 32.303 | 0 | 0 |
Inventory
| 541.163 | 455.3 | 544.928 | 965.714 | 653.528 | 427.218 | 439.342 | 805.752 | 499.234 | 351.391 | 430.253 | 426.556 | 492.488 | 536.691 | 499.193 | 431.088 | 622.306 | 606.419 | 397.943 | 336.506 | 353.66 | 325.509 | 213.506 | 163.332 | 58.584 | 62.293 | 115.839 | 116.666 | 102.512 | 50.434 | 0 | 0 |
Other Current Assets
| 72.074 | 331.956 | 165.578 | 206.315 | 52.873 | 46.037 | 38.988 | 168.739 | 266.328 | 61.505 | 258.521 | 512.989 | 288.981 | 56.335 | 65.971 | 15.537 | 22.832 | 94.715 | 151.093 | 89.114 | 98.936 | 63.356 | 53.657 | 9.589 | 218.096 | 229.024 | 287.472 | 156.052 | 108.657 | 55.469 | 103.086 | 129.196 |
Total Current Assets
| 2,518.52 | 2,525.688 | 2,095.664 | 2,385.059 | 1,535.33 | 1,237.406 | 1,480.97 | 1,397.368 | 1,311.917 | 2,779.1 | 1,199.126 | 1,721.312 | 1,012.269 | 1,167.925 | 904.019 | 1,184.926 | 1,258.6 | 953.917 | 1,264.639 | 1,052.577 | 1,276.665 | 983.51 | 598.611 | 684.556 | 595.655 | 499.214 | 602.976 | 349.622 | 386.286 | 161.333 | 103.086 | 129.196 |
Non-Current Assets: | ||||||||||||||||||||||||||||||||
Property, Plant & Equipment, Net
| 1,778.497 | 1,864.353 | 2,184.969 | 2,298.826 | 2,452.215 | 2,669.39 | 2,888.759 | 2,833.77 | 2,897.286 | 3,066.936 | 3,254.489 | 3,573.071 | 3,509.595 | 2,219.457 | 1,924.184 | 2,437.915 | 2,662.179 | 2,279.913 | 1,608.904 | 1,547.804 | 1,432.547 | 1,563.545 | 1,289.595 | 835.153 | 763.764 | 291.004 | 250.756 | 268.134 | 281.769 | 305.049 | 316.57 | 185.41 |
Goodwill
| 31.79 | 31.79 | 31.79 | 31.79 | 31.79 | 31.79 | 31.79 | 31.79 | 31.79 | 31.79 | 454.29 | 31.79 | 31.79 | 31.79 | 31.79 | 31.79 | 31.79 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 |
Intangible Assets
| 109.08 | 86.321 | 88.504 | 90.694 | 91.406 | 24.348 | 23.794 | 28.314 | 32.834 | 37.354 | 1,725.954 | 46.282 | 53.235 | 58.129 | 63.11 | 59.372 | 61.891 | 5.725 | 6.038 | 6.35 | 6.611 | 2.172 | 0.152 | 0 | 0 | 0 | 3.891 | 0 | 0 | 0 | 0 | 0 |
Goodwill and Intangible Assets
| 140.87 | 118.111 | 120.294 | 122.483 | 123.195 | 56.138 | 55.583 | 60.103 | 64.623 | 69.143 | 2,180.243 | 78.071 | 85.025 | 89.919 | 94.9 | 91.162 | 93.681 | 5.725 | 6.038 | 6.35 | 6.611 | 2.172 | 0.152 | 0 | 0 | 0 | 3.891 | 0 | 0 | 0 | 0 | 0 |
Long Term Investments
| 0 | 3,344.084 | 3,216.241 | 3,020.327 | 2,936.835 | 2,952.411 | 0 | 2,999.568 | 2,810.713 | 2,475.738 | 2,270.458 | 1,672.183 | 1,386.585 | 1,367 | 955.113 | 179.862 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 |
Tax Assets
| 122.132 | 45.981 | 72.986 | 44.901 | 37.849 | 97.864 | 96.234 | 72.507 | 89.867 | 122.649 | 94.206 | 140.901 | 157.687 | 78.475 | 78.075 | 20.617 | 8.955 | 5.498 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 |
Other Non-Current Assets
| 3,499.575 | 0 | 150.233 | 0 | 51.553 | 0 | 2,922.584 | 101.459 | 288.112 | 114.766 | 148.372 | 9.84 | 0 | -0.687 | 955.113 | 179.862 | 14.052 | 184.988 | 184.865 | 207.439 | 243.55 | 248.372 | 210.445 | 206.226 | 223.581 | 183.809 | 162.583 | 15.331 | 11.981 | 3.386 | 9.757 | 16.128 |
Total Non-Current Assets
| 5,541.074 | 5,372.528 | 5,744.722 | 5,486.538 | 5,601.647 | 5,775.804 | 5,963.16 | 6,067.408 | 6,150.602 | 5,849.232 | 7,947.768 | 5,474.066 | 5,138.892 | 3,754.162 | 3,052.273 | 2,729.556 | 2,778.867 | 2,476.125 | 1,799.807 | 1,761.592 | 1,682.708 | 1,814.089 | 1,500.192 | 1,041.379 | 987.345 | 474.813 | 417.23 | 283.466 | 293.75 | 308.435 | 326.326 | 201.538 |
Total Assets
| 8,059.594 | 7,898.216 | 7,840.387 | 7,871.597 | 7,136.977 | 7,013.21 | 7,444.13 | 7,464.775 | 7,282.519 | 8,628.332 | 9,146.894 | 7,195.378 | 6,151.162 | 4,922.087 | 3,956.292 | 3,914.482 | 4,037.467 | 3,430.042 | 3,064.446 | 2,814.169 | 2,959.372 | 2,797.599 | 2,098.803 | 1,725.935 | 1,583 | 974.027 | 1,020.206 | 633.087 | 680.035 | 469.768 | 429.412 | 330.734 |
Liabilities & Equity: | ||||||||||||||||||||||||||||||||
Current Liabilities: | ||||||||||||||||||||||||||||||||
Account Payables
| 872.153 | 352.388 | 700.499 | 640.081 | 616.518 | 661.095 | 332.112 | 149.136 | 191.821 | 195.654 | 518.72 | 87.161 | 355.072 | 98.005 | 109.805 | 55.714 | 106.92 | 324.4 | 494.11 | 333.985 | 148.943 | 321.095 | 211.622 | 144.088 | 90.611 | 52.758 | 71.363 | 44.507 | 111.88 | 57.873 | 0 | 0 |
Short Term Debt
| 332.754 | 930.607 | 691.228 | 1,102.787 | 766.5 | 1,102 | 1,935.949 | 2,052.585 | 824.25 | 1,505.889 | 1,050 | 960 | 1,163 | 898 | 380 | 500 | 891.8 | 695.5 | 984.439 | 1,135.753 | 842.378 | 653.755 | 388.185 | 316.112 | 492.176 | 234.829 | 333.081 | 76.877 | 0.9 | 36.04 | 0 | 0 |
Tax Payables
| 120.653 | 35.557 | 10.728 | 9.074 | 18.892 | 10.435 | 11.767 | 4.919 | 7.033 | 8.566 | 11.071 | 42.383 | 19.982 | 6.096 | -8.06 | 15.437 | -4.764 | 109.351 | 29.738 | 25.577 | 24.658 | 15.091 | -10.563 | -24.46 | 15.022 | 8.3 | 2.854 | -11.137 | 0.882 | 21.408 | 0 | 0 |
Deferred Revenue
| 0 | 0 | 20.875 | 472.626 | 67.756 | 352.379 | 11.767 | 354.796 | 0 | 0 | 0 | 793.761 | 0 | 123.979 | 91.388 | 127.411 | 80.786 | 144.301 | 72.782 | 40.829 | 35.375 | 32.713 | 65.771 | -15.646 | 35.535 | 45.154 | 21.541 | 13.963 | 0 | 0 | 0 | 0 |
Other Current Liabilities
| 171.754 | 556.462 | 352.31 | -2.549 | 814.513 | 31.413 | 382.624 | 1,226.465 | 368.28 | 1,114.888 | 736.551 | -24.326 | 90.531 | 130.217 | 990.124 | 134.321 | 12.05 | -159.351 | -18.047 | -23.042 | -24.658 | 18.551 | 20.735 | 36.618 | 47.863 | 46.987 | 56.815 | 23.649 | 124.505 | 48.819 | 149.06 | 108.344 |
Total Current Liabilities
| 1,497.314 | 1,875.014 | 1,775.639 | 2,222.019 | 2,284.179 | 2,157.323 | 2,674.218 | 2,572.316 | 1,447.897 | 2,224.237 | 2,431.6 | 1,858.979 | 2,124.547 | 1,151.465 | 1,320.109 | 908.585 | 1,086.792 | 1,251.026 | 1,563.022 | 1,513.102 | 1,094.049 | 1,026.969 | 759.18 | 471.046 | 666.681 | 397.982 | 474.067 | 147.268 | 238.167 | 189.303 | 149.06 | 108.344 |
Non-Current Liabilities: | ||||||||||||||||||||||||||||||||
Long Term Debt
| 310.335 | 201.927 | 751.493 | 533.468 | 22.552 | 510 | 510 | 139 | 1,254.585 | 1,585.878 | 1,466.05 | 998.889 | 1,565.361 | 1,309.694 | 592 | 967 | 1,062 | 528.6 | 424.376 | 418 | 859.383 | 753.277 | 460 | 629 | 342.178 | 43.113 | 58.062 | 5 | 5.056 | 107.795 | 0 | 0 |
Deferred Revenue Non-Current
| 1.682 | 1.779 | 1.928 | 2.16 | 2.392 | 2.736 | 3.685 | 3.685 | 3.05 | 4.549 | 7.34 | 0 | 0.1 | 0.1 | 0.1 | 0.1 | 0.1 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 |
Deferred Tax Liabilities Non-Current
| 4.856 | 5.091 | 0.058 | 0.884 | 0 | 0 | 0 | 0 | 0 | 22.472 | 421.02 | 0 | 0.338 | 0.439 | 0.541 | 40.775 | 54.051 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 |
Other Non-Current Liabilities
| 10.656 | 12.753 | 21.267 | 19.611 | 24.881 | 29.166 | 32.019 | 39.674 | 53.768 | 27.175 | 93.033 | 21.491 | 12.769 | 9.64 | 18.715 | 19.733 | 10.946 | 0.293 | 30.1 | 30.1 | 30.1 | 30.1 | 30.1 | 30.1 | 24.1 | 0.1 | 0 | 0 | 2.147 | 0 | 106.732 | 74.782 |
Total Non-Current Liabilities
| 327.529 | 221.551 | 769.439 | 556.123 | 49.825 | 541.902 | 544.755 | 182.36 | 1,311.403 | 1,640.074 | 1,987.443 | 1,012.787 | 1,578.568 | 1,319.874 | 611.356 | 1,027.608 | 1,127.097 | 528.893 | 454.476 | 448.1 | 889.483 | 783.377 | 490.1 | 659.1 | 366.278 | 43.213 | 58.062 | 5 | 7.203 | 107.795 | 106.732 | 74.782 |
Total Liabilities
| 1,824.843 | 2,096.565 | 2,545.078 | 2,778.142 | 2,311.452 | 2,699.225 | 3,218.973 | 2,754.675 | 2,759.301 | 3,864.311 | 4,419.043 | 2,871.766 | 3,703.115 | 2,471.339 | 1,914.169 | 1,936.193 | 2,213.889 | 1,779.919 | 2,017.497 | 1,961.202 | 1,983.531 | 1,810.346 | 1,249.28 | 1,130.146 | 1,003.053 | 420.62 | 532.13 | 152.268 | 245.37 | 297.098 | 255.791 | 183.126 |
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 |
Common Stock
| 1,192.199 | 1,192.199 | 1,192.199 | 1,192.199 | 1,192.199 | 1,192.199 | 1,192.199 | 1,192.199 | 1,192.199 | 1,202.845 | 1,202.845 | 1,168.997 | 480.176 | 480.176 | 480.176 | 480.176 | 480.176 | 480.176 | 480.176 | 480.176 | 480.176 | 480.176 | 300.11 | 269.648 | 269.648 | 224.706 | 224.706 | 224.706 | 124.837 | 92.827 | 0 | 0 |
Retained Earnings
| 2,831.841 | 2,490.637 | 2,038.703 | 1,873.494 | 1,576.608 | 1,077.863 | 982.349 | 1,484.065 | 1,325.907 | 1,539.853 | 1,602.376 | 1,276.3 | 1,454.712 | 1,470.07 | 1,088.786 | 1,040.238 | 885.488 | 798.75 | 265.873 | 99.348 | 223.163 | 241.946 | 187.648 | 114.54 | 77.266 | 68.05 | 43.806 | 38.001 | 57.653 | 17.089 | 0 | 0 |
Accumulated Other Comprehensive Income/Loss
| 0 | 0 | 530.083 | 493.438 | 522.395 | 58.263 | 81.532 | 91.797 | 104.964 | 184.405 | 394.222 | 71.412 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 |
Other Total Stockholders Equity
| 2,210.711 | 2,118.814 | 1,534.323 | 1,534.323 | 1,534.323 | 1,514.899 | 1,514.899 | 1,514.899 | 1,490.584 | 1,425.108 | 1,922.63 | 1,878.597 | 513.159 | 500.503 | 469.487 | 457.204 | 457.189 | 370.454 | 315.09 | 272.515 | 273.49 | 267.265 | 470.973 | 210.59 | 200.789 | 237.065 | 227.922 | 218.113 | 252.175 | 62.753 | 173.02 | 147.809 |
Total Shareholders Equity
| 6,234.751 | 5,801.651 | 5,295.309 | 5,093.455 | 4,825.525 | 4,313.985 | 4,225.157 | 4,710.1 | 4,523.218 | 4,764.021 | 4,727.85 | 4,323.612 | 2,448.046 | 2,450.748 | 2,041.464 | 1,977.617 | 1,822.852 | 1,649.379 | 1,046.293 | 852.039 | 974.848 | 986.25 | 903.073 | 594.777 | 547.702 | 529.821 | 488.077 | 480.82 | 434.665 | 172.669 | 173.02 | 147.809 |
Total Equity
| 6,234.751 | 5,801.651 | 5,295.309 | 5,093.455 | 4,825.525 | 4,313.985 | 4,225.157 | 4,710.1 | 4,523.218 | 4,764.021 | 4,727.85 | 4,323.612 | 2,448.046 | 2,450.748 | 2,042.123 | 1,978.289 | 1,823.579 | 1,650.123 | 1,046.949 | 852.967 | 975.841 | 987.253 | 849.523 | 595.789 | 579.947 | 553.407 | 488.077 | 480.82 | 434.665 | 172.669 | 173.02 | 147.809 |
Total Liabilities & Shareholders Equity
| 8,059.594 | 7,898.216 | 7,840.387 | 7,871.597 | 7,136.977 | 7,013.21 | 7,444.13 | 7,464.775 | 7,282.519 | 8,628.332 | 9,146.894 | 7,195.378 | 6,151.162 | 4,922.087 | 3,956.292 | 3,914.482 | 4,037.467 | 3,430.042 | 3,064.446 | 2,814.169 | 2,959.372 | 2,797.599 | 2,098.803 | 1,725.935 | 1,583 | 974.027 | 1,020.206 | 633.087 | 680.035 | 469.768 | 428.812 | 330.935 |