Shunfa Hengye Corporation
SZSE:000631.SZ
4.35 (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 | |
---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
Assets: | |||||||||||||||||||||||||||||||
Current Assets: | |||||||||||||||||||||||||||||||
Cash & Cash Equivalents
| 4,925.07 | 5,436.017 | 5,376.525 | 4,328.6 | 6,620.838 | 9,236.482 | 8,604.434 | 6,871.63 | 1,206.48 | 1,022.597 | 1,056.498 | 903.886 | 554.521 | 381.918 | 1,565.47 | 0.086 | 0.138 | 40.721 | 6.166 | 66.857 | 362.182 | 359.133 | 62.009 | 151.265 | 34.612 | 88.894 | 64.778 | 95.987 | 16.939 | 10.001 | 7.468 |
Short Term Investments
| 3,045.5 | 3,157.5 | -456.966 | -495.086 | -495.502 | 651.371 | 1,020.334 | -618.892 | -518.828 | 0 | 0 | 0 | 5.577 | 9.454 | 19.153 | 0 | 0 | 0 | 0 | 0 | 0.09 | 2.488 | 0 | 0 | 0 | 0 | 1.31 | 2.59 | 0 | 0 | 0 |
Cash and Short Term Investments
| 4,925.07 | 5,436.017 | 5,376.525 | 4,328.6 | 6,620.838 | 9,236.482 | 8,604.434 | 6,871.63 | 1,206.48 | 1,022.597 | 1,056.498 | 903.886 | 554.521 | 381.918 | 1,565.47 | 0.086 | 0.138 | 40.721 | 6.166 | 66.857 | 362.272 | 361.621 | 62.009 | 151.265 | 34.612 | 88.894 | 66.088 | 98.577 | 16.939 | 10.001 | 7.468 |
Net Receivables
| 161.953 | 50.397 | 72.728 | 12.41 | 25.199 | 185.68 | 271.588 | 168.076 | 359.81 | 97.703 | 1,198.92 | 395.548 | 108.804 | 667.766 | 2,091.749 | 0 | 0 | 223.965 | 770.314 | 1,107.521 | 1,149.837 | 753.681 | 524.678 | 138.597 | 37.929 | 64.389 | 12.328 | 45.999 | 4.395 | 7.735 | 5.193 |
Inventory
| 819.308 | 2,643.344 | 2,530.747 | 2,313.084 | 680.391 | 1,551.516 | 2,624.714 | 7,352.351 | 8,550.932 | 9,946.117 | 10,412.646 | 9,511.313 | 9,748.798 | 8,290.547 | 3,588.918 | 0 | 0 | 0.718 | 87.796 | 226.988 | 333.529 | 176.946 | 101.735 | 56.884 | 113.729 | 49.584 | 39.553 | 48.352 | 30.651 | 19.232 | 19.314 |
Other Current Assets
| 49.524 | 151.297 | 96.036 | 21.978 | 38.172 | 121.782 | 204.888 | 428.366 | 157.635 | 144.253 | -101.787 | -65.45 | -29.696 | -41.087 | -304.157 | -169.539 | -102.765 | -111.26 | -348.056 | -433.047 | -355.367 | -176.362 | -141.403 | 202.612 | 165.781 | 216.962 | 169.455 | 84.045 | 46.213 | 29.517 | 18.249 |
Total Current Assets
| 5,955.855 | 8,281.054 | 8,076.036 | 6,676.072 | 7,364.6 | 11,095.46 | 11,705.623 | 14,820.424 | 10,274.858 | 11,210.671 | 12,566.277 | 10,745.297 | 10,382.426 | 9,299.143 | 6,941.981 | 169.625 | 102.902 | 154.144 | 516.221 | 968.319 | 1,490.272 | 1,115.887 | 547.018 | 549.358 | 352.051 | 419.828 | 287.424 | 276.972 | 98.198 | 66.485 | 50.223 |
Non-Current Assets: | |||||||||||||||||||||||||||||||
Property, Plant & Equipment, Net
| 275.409 | 291.639 | 299.678 | 31.452 | 57.103 | 59.307 | 55.884 | 11.354 | 11.034 | 14.447 | 15.969 | 20.83 | 22.238 | 22.268 | 46.761 | 10.428 | 10.909 | 507.971 | 747.51 | 1,351.247 | 1,468.665 | 1,034.169 | 604.008 | 462.598 | 244.419 | 198.505 | 161.299 | 103.462 | 105.097 | 107.686 | 82.667 |
Goodwill
| 0 | 0 | 0 | 0 | 0 | 0 | 0.04 | 0.04 | 0 | 0 | 0 | 0 | 5 | 5 | 5 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 |
Intangible Assets
| 13.695 | 14.096 | 13.973 | 14.324 | 0.002 | 0.026 | 0.058 | 0.09 | 0.172 | 0.412 | 0.615 | 0.924 | 1.249 | 1.187 | 0.011 | 0 | 0 | 21.551 | 32.561 | 61.281 | 55.757 | 30.135 | 21.662 | 26.225 | 7.796 | 8.291 | 8.786 | 9.287 | 9.776 | 9.9 | 0 |
Goodwill and Intangible Assets
| 13.695 | 14.096 | 13.973 | 14.324 | 0.002 | 0.026 | 0.098 | 0.13 | 0.172 | 0.412 | 0.615 | 0.924 | 6.249 | 6.187 | 5.011 | 0 | 0 | 21.551 | 32.561 | 61.281 | 55.757 | 30.135 | 21.662 | 26.225 | 7.796 | 8.291 | 8.786 | 9.287 | 9.776 | 9.9 | 0 |
Long Term Investments
| 424.499 | 481.677 | 568.035 | 600.099 | 758.258 | 0 | 0 | 1,535.368 | 1,413.165 | 0 | 0 | 7.178 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 172.938 | 286.914 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 |
Tax Assets
| 120.303 | 122.047 | 132.576 | 139.622 | 170.021 | 282.112 | 282.444 | 272.122 | 192.611 | 215.539 | 154.797 | 142.497 | 98.146 | 43.169 | 51.082 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 |
Other Non-Current Assets
| 0.342 | 0.405 | 0.199 | -13.764 | 0.652 | 1,193.524 | 1,647.321 | 0 | 0 | 514.372 | 145.186 | 160.853 | 145.244 | 162.058 | 172.352 | 112.343 | 100.983 | 181.958 | 249.564 | 134.209 | 2.065 | 2.488 | 140.529 | 138.467 | 24.596 | 25.304 | 5.371 | 5.984 | 6.543 | 4.652 | 0 |
Total Non-Current Assets
| 834.248 | 909.866 | 1,014.46 | 771.733 | 986.035 | 1,534.969 | 1,985.746 | 1,818.974 | 1,616.982 | 744.77 | 316.567 | 332.28 | 271.877 | 233.683 | 275.205 | 122.771 | 111.892 | 711.48 | 1,029.634 | 1,546.737 | 1,699.425 | 1,353.706 | 766.198 | 627.29 | 276.811 | 232.1 | 175.456 | 118.734 | 121.417 | 122.239 | 82.667 |
Total Assets
| 6,790.103 | 9,190.92 | 9,090.497 | 7,447.805 | 8,350.636 | 12,630.429 | 13,691.369 | 16,639.398 | 11,891.84 | 11,955.441 | 12,882.844 | 11,077.577 | 10,654.303 | 9,532.826 | 7,217.187 | 292.396 | 214.794 | 865.624 | 1,545.855 | 2,515.056 | 3,189.696 | 2,469.593 | 1,313.217 | 1,176.648 | 628.862 | 651.928 | 462.88 | 395.706 | 219.614 | 188.723 | 132.89 |
Liabilities & Equity: | |||||||||||||||||||||||||||||||
Current Liabilities: | |||||||||||||||||||||||||||||||
Account Payables
| 239.426 | 146.759 | 174.567 | 229.128 | 210.682 | 428.919 | 578.697 | 551.557 | 548.04 | 883.691 | 1,151.553 | 923.758 | 765.785 | 384.04 | 180.838 | 0 | 0 | 3.423 | 94.133 | 420.052 | 717.353 | 477.648 | 219.623 | 185.015 | 67.34 | 60.085 | 28.123 | 19.481 | 24.866 | 15.708 | 13.333 |
Short Term Debt
| 20.066 | 50.058 | 70.105 | 44.065 | 50.075 | 50 | 50 | 58.11 | 1,044 | 2,658 | 2,600.516 | 715 | 1,310 | 300 | 100 | 0 | 0 | 151.997 | 564.633 | 823.581 | 779.48 | 550.238 | 196.863 | 133.023 | 52.06 | 65.646 | 56.56 | 65.583 | 26.205 | 19.655 | 15.505 |
Tax Payables
| 59.052 | 11.724 | 8.745 | 50.994 | 226.314 | 161.425 | 132.572 | 148.013 | 25.725 | 139.036 | -280.755 | -306.008 | -132.873 | -219.397 | -148.165 | 0.001 | 0 | 15.25 | 26.458 | 10.489 | 16.181 | 40.019 | 16.249 | 11.733 | 7.269 | 2.699 | 10.114 | 5.165 | 0.369 | -0.129 | 0.412 |
Deferred Revenue
| 564.654 | 2,041.853 | 2,160.257 | 36.861 | 919.964 | 161.425 | 2,339.412 | 1,978.031 | 727.753 | 511.183 | 111.608 | -1.149 | 95.333 | -39.877 | -2.643 | 0 | 0 | 704.401 | 775.667 | 623.274 | 432.153 | 307.065 | 67.438 | 39.436 | 19.579 | 40.127 | 0 | 11.559 | 0 | 0 | 7.091 |
Other Current Liabilities
| 20.33 | 658.336 | 160.42 | 537.706 | 308.812 | 2,751.221 | 1,801.312 | 5,528.087 | 4,286.376 | 2,587.051 | 4,931.318 | 5,442.353 | 5,189.464 | 4,997.22 | 4,497.563 | 258.299 | 370.451 | 591.55 | 36.006 | 69.647 | 13.658 | 1.123 | 2.407 | 5.694 | 11.402 | 15.111 | 22.48 | 0.313 | 21.452 | 8.164 | 1.669 |
Total Current Liabilities
| 844.476 | 2,897.007 | 2,565.348 | 847.761 | 1,489.533 | 3,391.565 | 4,769.42 | 8,115.784 | 6,606.169 | 6,639.925 | 8,794.995 | 7,079.962 | 7,360.582 | 5,641.383 | 4,775.758 | 258.299 | 370.451 | 1,451.371 | 1,470.439 | 1,936.554 | 1,942.644 | 1,336.074 | 486.331 | 363.168 | 150.381 | 180.969 | 107.162 | 96.936 | 72.524 | 43.526 | 37.598 |
Non-Current Liabilities: | |||||||||||||||||||||||||||||||
Long Term Debt
| 0.045 | 20.023 | 155.733 | 187.827 | 237.856 | 2,676.693 | 2,721.846 | 2,818.83 | 1,447.5 | 1,715 | 1,006.484 | 1,181.484 | 1,020 | 2,140 | 1,130 | 0 | 0 | 30 | 160 | 382.634 | 321.3 | 175 | 50 | 41.184 | 0.58 | 34.814 | 62.899 | 39.899 | 5.933 | 6.034 | 5.294 |
Deferred Revenue Non-Current
| 0 | 0 | 0 | 0 | 8.99 | 10.118 | 11.751 | 11.334 | 4.89 | 4.216 | 66.888 | -1,181.484 | -1,020 | -2,140 | -1,130 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 |
Deferred Tax Liabilities Non-Current
| 0.113 | 0.101 | 0.117 | 0.018 | 0.034 | 7.262 | 8.988 | 15.531 | 3.691 | 0.569 | 1.635 | 3.108 | 4.257 | 1.444 | 2.904 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 |
Other Non-Current Liabilities
| 0 | 66.888 | 66.888 | 66.888 | 66.888 | 66.888 | 66.888 | 66.888 | 66.888 | 66.888 | 5.77 | 1,181.484 | 1,020 | 2,140 | 1,130 | 0 | 9.995 | 0 | 22.516 | 16.005 | 9.061 | 22.224 | 7.2 | 0.022 | 0.022 | 0.02 | 0.016 | 0.314 | 19.607 | 19.606 | 0.004 |
Total Non-Current Liabilities
| 0.158 | 87.013 | 222.738 | 254.733 | 313.768 | 2,760.962 | 2,809.473 | 2,912.584 | 1,522.969 | 1,786.673 | 1,080.778 | 1,184.592 | 1,024.257 | 2,141.444 | 1,132.904 | 0 | 9.995 | 30 | 182.516 | 398.639 | 330.361 | 197.224 | 57.2 | 41.206 | 0.602 | 34.834 | 62.915 | 40.214 | 25.541 | 25.64 | 5.298 |
Total Liabilities
| 844.635 | 2,984.02 | 2,788.087 | 1,102.495 | 1,803.301 | 6,152.527 | 7,578.893 | 11,028.368 | 8,129.138 | 8,426.598 | 9,875.773 | 8,264.553 | 8,384.839 | 7,782.827 | 5,908.662 | 258.299 | 380.446 | 1,481.371 | 1,652.954 | 2,335.193 | 2,273.004 | 1,533.298 | 543.531 | 404.375 | 150.983 | 215.803 | 170.077 | 137.149 | 98.064 | 69.166 | 42.896 |
Equity: | |||||||||||||||||||||||||||||||
Preferred Stock
| 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0.007 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 |
Common Stock
| 2,395.279 | 2,432.519 | 2,432.519 | 2,432.519 | 2,432.519 | 2,432.519 | 2,432.519 | 2,432.519 | 1,463.714 | 1,045.51 | 1,045.51 | 1,045.51 | 1,045.51 | 1,045.51 | 1,045.51 | 309.166 | 240.37 | 240.37 | 240.37 | 240.37 | 240.37 | 240.37 | 240.37 | 171.693 | 145.01 | 145.01 | 62.4 | 52 | 36 | 36 | 36 |
Retained Earnings
| 2,301.738 | 2,704.532 | 2,546.497 | 2,380.123 | 2,190.297 | 2,119.343 | 1,877.188 | 1,457.888 | 1,807.43 | 2,004.442 | 1,526.719 | 1,398.062 | 921.769 | 437.111 | -2.613 | -557.597 | -757.346 | -1,225.072 | -454.357 | -346.653 | 66.041 | 150.214 | 120.058 | 144.318 | 100.483 | 72.964 | 36.148 | 23.868 | 0.006 | 0.087 | 0.029 |
Accumulated Other Comprehensive Income/Loss
| 636.949 | 504.28 | 500.377 | 495.434 | 516.386 | 459.904 | 413.707 | 324.18 | 296.476 | -0.007 | 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
| 549.19 | 509.38 | 729.525 | 993.784 | 1,369.188 | 1,369.188 | 1,369.188 | 1,369.188 | 195.082 | 478.89 | 434.842 | 369.452 | 302.185 | 267.378 | 265.627 | 282.528 | 351.324 | 348.416 | 104.374 | 186.428 | 366.393 | 362.63 | 352.996 | 405.538 | 190.17 | 185.017 | 155.495 | 151.492 | 57.181 | 55.035 | 53.965 |
Total Shareholders Equity
| 5,883.156 | 6,150.712 | 6,208.918 | 6,301.86 | 6,508.39 | 6,380.954 | 6,092.603 | 5,583.775 | 3,762.703 | 3,528.842 | 3,007.071 | 2,813.024 | 2,269.464 | 1,749.999 | 1,308.524 | 34.096 | -165.652 | -636.286 | -109.613 | 80.144 | 672.803 | 753.214 | 713.424 | 721.549 | 435.663 | 402.991 | 254.043 | 227.361 | 93.187 | 91.122 | 89.994 |
Total Equity
| 5,945.469 | 6,206.901 | 6,302.41 | 6,345.31 | 6,547.334 | 6,477.902 | 6,112.476 | 5,611.031 | 3,762.703 | 3,528.842 | 3,007.071 | 2,813.024 | 2,269.464 | 1,749.999 | 1,308.524 | 34.096 | -165.652 | -615.747 | -107.099 | 179.863 | 916.692 | 936.295 | 769.685 | 772.273 | 477.879 | 436.125 | 292.803 | 258.557 | 121.55 | 119.557 | 89.994 |
Total Liabilities & Shareholders Equity
| 6,790.103 | 9,190.92 | 9,090.497 | 7,447.805 | 8,350.636 | 12,630.429 | 13,691.369 | 16,639.398 | 11,891.84 | 11,955.441 | 12,882.844 | 11,077.577 | 10,654.303 | 9,532.826 | 7,217.187 | 292.396 | 214.794 | 865.624 | 1,545.855 | 2,515.056 | 3,189.696 | 2,469.593 | 1,313.217 | 1,176.648 | 628.862 | 651.928 | 462.88 | 395.706 | 219.614 | 188.723 | 132.89 |