Xiwang Foodstuffs Co.,Ltd.
SZSE:000639.SZ
4.05 (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
| 1,720.754 | 1,531.9 | 1,639.367 | 1,775.145 | 2,302.822 | 2,843.421 | 199.929 | 689.348 | 443.378 | 681.403 | 317.317 | 268.85 | 226.544 | 159.908 | 26.414 | 63.72 | 62.342 | 42 | 40.311 | 53.125 | 54.701 | 57.28 | 45.8 | 42.257 | 6.777 | 3.346 | 1.4 | 4.754 | 3.59 | 8.227 | 4.985 |
Short Term Investments
| 0.459 | 0.499 | 3.781 | 2.436 | 13.444 | 150.838 | 0 | 134.076 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0.298 | 0.281 | 1.862 | 0 | 0.584 | 0.584 | 0 |
Cash and Short Term Investments
| 1,721.213 | 1,532.399 | 1,643.147 | 1,777.581 | 2,302.822 | 2,843.421 | 199.929 | 689.348 | 443.378 | 681.403 | 317.317 | 268.85 | 226.544 | 159.908 | 26.414 | 63.72 | 62.342 | 42 | 40.311 | 53.125 | 54.701 | 57.28 | 45.8 | 42.257 | 7.075 | 3.627 | 3.262 | 4.754 | 4.174 | 8.811 | 4.985 |
Net Receivables
| 441.182 | 494.886 | 635.553 | 391.676 | 447.087 | 506.448 | 495.761 | 619.372 | 178.02 | 164.015 | 184.707 | 200.51 | 295.485 | 160.159 | 63.96 | 98.144 | 101.924 | 96.547 | 59.734 | 69.337 | 42.815 | 41.038 | 8.221 | 1.686 | 1.862 | 9.358 | 2.753 | 1.899 | 2.308 | 32.366 | 24.059 |
Inventory
| 929.652 | 1,000.489 | 979.178 | 609.205 | 676.96 | 587.762 | 929.374 | 666.923 | 282.795 | 276.861 | 167.723 | 238.89 | 269.974 | 176.435 | 21.344 | 16.505 | 17.561 | 31.373 | 30.545 | 32.654 | 16.224 | 10.718 | 3.599 | 19.393 | 13.374 | 10.601 | 17.907 | 16.07 | 11.29 | 12.47 | 17.089 |
Other Current Assets
| 31.77 | 54.646 | 61.707 | 437.822 | 96.461 | 59.889 | 53.374 | 28.491 | 20.587 | 19.804 | 22.924 | 33.68 | 15.71 | -5.796 | -0.454 | -0.298 | -0.349 | -0.672 | -0.942 | -0.754 | -0.389 | -2.003 | -2.815 | 5.67 | 7.903 | 58.378 | 27.827 | 22.11 | 16.922 | -7.61 | 0.196 |
Total Current Assets
| 3,123.817 | 3,082.42 | 3,319.585 | 3,216.284 | 3,523.33 | 3,997.519 | 1,678.438 | 2,004.135 | 924.78 | 1,142.083 | 692.671 | 741.931 | 807.714 | 490.707 | 111.264 | 178.071 | 181.478 | 169.248 | 129.649 | 154.362 | 113.351 | 107.034 | 54.805 | 69.006 | 30.215 | 81.964 | 51.749 | 44.832 | 34.695 | 46.036 | 46.329 |
Non-Current Assets: | |||||||||||||||||||||||||||||||
Property, Plant & Equipment, Net
| 763.698 | 804.694 | 745.778 | 659.216 | 661.346 | 691.666 | 729.102 | 739.577 | 619.312 | 613.72 | 574.147 | 585.807 | 495.155 | 298.458 | 72.975 | 80.393 | 87.012 | 94.499 | 100.421 | 103.893 | 101.315 | 89.312 | 101.761 | 94.569 | 93.847 | 91.173 | 99.662 | 95.657 | 95.512 | 74.977 | 64.208 |
Goodwill
| 147.471 | 145.012 | 354.41 | 362.704 | 387.057 | 1,930.975 | 1,838.41 | 1,951.739 | 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
| 2,757.128 | 2,725.146 | 3,044.571 | 3,122.12 | 3,339.956 | 3,432.434 | 3,270.713 | 3,484.413 | 97.155 | 99.447 | 100.618 | 102.906 | 105.193 | 107.481 | 0.987 | 1.053 | 1.119 | 1.185 | 1.252 | 1.318 | 1.384 | 2.918 | 6.532 | 6.706 | 1.984 | 2.061 | 2.139 | 1.085 | 0.823 | 0.853 | 0.883 |
Goodwill and Intangible Assets
| 2,904.599 | 2,870.158 | 3,398.981 | 3,484.824 | 3,727.013 | 5,363.409 | 5,109.124 | 5,436.153 | 97.155 | 99.447 | 100.618 | 102.906 | 105.193 | 107.481 | 0.987 | 1.053 | 1.119 | 1.185 | 1.252 | 1.318 | 1.384 | 2.918 | 6.532 | 6.706 | 1.984 | 2.061 | 2.139 | 1.085 | 0.823 | 0.853 | 0.883 |
Long Term Investments
| 112.115 | 126.374 | 116.809 | 129.274 | 112.474 | 0 | 139.115 | 0 | 100 | -4.354 | 0 | 688.713 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 14.18 | 14.097 | 0 | 0 | 0 | 0 | 0 |
Tax Assets
| 217.749 | 153.895 | 86.969 | 114.869 | 101.039 | 73.99 | 48.083 | 10.345 | 1.231 | 4.354 | 3.016 | 0.201 | 0.107 | 0.105 | 1.576 | 1.316 | 0.7 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | -12.666 | -11.977 | 0 | 0 | 0 | 0 | 0 |
Other Non-Current Assets
| 33.364 | 38.232 | 45.824 | 119.455 | 14.929 | 153.156 | 2.992 | 145.972 | 0 | 4.354 | 65.9 | -688.713 | 1.457 | 2.917 | 0 | 0 | 0.016 | 0.933 | 1.328 | 2.204 | 6.215 | 8.035 | 16.925 | 18.805 | 14.309 | 13.759 | 17.956 | 2.003 | 1.388 | 0.174 | 0.72 |
Total Non-Current Assets
| 4,031.525 | 3,993.353 | 4,394.36 | 4,507.638 | 4,616.8 | 6,282.223 | 6,028.416 | 6,332.047 | 817.698 | 717.522 | 743.681 | 688.914 | 601.912 | 408.96 | 75.538 | 82.763 | 88.847 | 96.618 | 103 | 107.415 | 108.914 | 100.264 | 125.219 | 120.08 | 111.653 | 109.113 | 119.757 | 98.746 | 97.723 | 76.004 | 65.81 |
Total Assets
| 7,155.343 | 7,075.773 | 7,713.946 | 7,723.922 | 8,140.13 | 10,279.742 | 7,706.854 | 8,336.181 | 1,742.479 | 1,859.605 | 1,436.352 | 1,430.846 | 1,409.625 | 899.667 | 186.802 | 260.834 | 270.325 | 265.866 | 232.649 | 261.777 | 222.264 | 207.298 | 180.024 | 189.086 | 141.868 | 191.077 | 171.506 | 143.578 | 132.418 | 122.04 | 112.14 |
Liabilities & Equity: | |||||||||||||||||||||||||||||||
Current Liabilities: | |||||||||||||||||||||||||||||||
Account Payables
| 427.753 | 374.378 | 508.706 | 273.338 | 356.914 | 402.702 | 369.575 | 382.032 | 86.074 | 115.967 | 98.899 | 137.837 | 52.616 | 35.701 | 14.473 | 14.102 | 19.28 | 17.245 | 14.847 | 16.606 | 7.311 | 4.897 | 8.086 | 8.852 | 7.043 | 13.175 | 12.767 | 10.724 | 11.345 | 9.407 | 5.247 |
Short Term Debt
| 1,838.442 | 1,222.49 | 1,225.424 | 1,207.588 | 1,281.724 | 1,857.72 | 1,230.297 | 1,339.976 | 100 | 350 | 100 | 200 | 392.5 | 20 | 25 | 98.4 | 102 | 102 | 80 | 112 | 45 | 19 | 67.7 | 78.4 | 39.7 | 86.7 | 41.9 | 26.7 | 20.5 | 15.2 | 16.5 |
Tax Payables
| 11.105 | 11.202 | 23.307 | 29.259 | 38.317 | 35.734 | 24.239 | 66.443 | 5.176 | 7.027 | 22.134 | 3.169 | 2.94 | 0.482 | 4.648 | 2.914 | 3.252 | 2.87 | 1.711 | 3.972 | 2.576 | 1.652 | -7.982 | -7.215 | -8.338 | -8.025 | -3.149 | -2.162 | 0.528 | -0.531 | 0.551 |
Deferred Revenue
| 402.891 | 201.414 | 300.993 | 506.305 | 665.937 | 0 | 68.531 | 320.062 | 76.81 | 45.388 | 49.469 | 19.317 | 9.082 | 9.515 | 9.024 | 7.205 | 9.41 | 10.546 | 7.946 | 8.813 | 8.38 | 9.43 | -3.061 | 18.537 | 16.82 | 20.544 | 0 | 0 | 0 | 0 | 0 |
Other Current Liabilities
| -416.607 | -195.275 | -519.638 | -276.486 | -272.724 | 168.123 | 25.636 | -361.367 | 16.096 | -6.362 | -91.314 | -91.712 | -19.392 | -5.599 | -18.003 | -16.219 | -21.84 | -19.1 | -16.098 | -20.321 | -9.742 | -6.469 | 0.051 | 1.75 | 4.054 | -5.084 | -4.577 | -2.302 | 1.539 | 5.044 | 5.364 |
Total Current Liabilities
| 2,691.336 | 1,988.588 | 2,047.498 | 2,013.34 | 2,427.082 | 2,866.982 | 2,087.853 | 2,129.177 | 370.231 | 627.987 | 278.087 | 406.448 | 490.363 | 95.801 | 49.617 | 120.505 | 131.381 | 130.807 | 103.253 | 137.676 | 60.834 | 33.405 | 72.881 | 109.176 | 66.323 | 120.484 | 59.708 | 43.684 | 45.257 | 38.527 | 32.91 |
Non-Current Liabilities: | |||||||||||||||||||||||||||||||
Long Term Debt
| 57.644 | 772.107 | 645.073 | 836.661 | 1,019.588 | 973.058 | 1,280.407 | 1,735.153 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 55 | 80 | 25 | 0 | 0 | 3.84 | 0.84 | 0.68 | 1.773 | 1.803 | 3.379 |
Deferred Revenue Non-Current
| 13.3 | 3.5 | 0 | -0 | -0 | 488.242 | -417.399 | -566.353 | 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
| 397.001 | 393.87 | 563.026 | 580.155 | 592.746 | 799.122 | 736.864 | 764.248 | 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
| 83.08 | 0.174 | 0.797 | 0.525 | 0.034 | 125.952 | 1,249.207 | 1,735.153 | 12.355 | 12.355 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 2.48 | 2.48 | 0 | 1 | 0 | 0 | -0.7 | 1.143 | 0 | 0 | -0.967 | 0.4 | 0 |
Total Non-Current Liabilities
| 551.025 | 1,169.651 | 1,208.897 | 1,417.34 | 1,612.368 | 2,386.374 | 2,849.079 | 3,668.201 | 12.355 | 12.355 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 2.48 | 2.48 | 55 | 81 | 25 | 0 | -0.7 | 4.983 | 0.84 | 0.68 | 0.806 | 2.203 | 3.379 |
Total Liabilities
| 3,242.361 | 3,158.239 | 3,256.395 | 3,430.681 | 4,039.45 | 5,253.356 | 4,936.933 | 5,797.378 | 382.586 | 640.342 | 278.087 | 406.448 | 490.363 | 95.801 | 49.617 | 120.505 | 131.381 | 130.807 | 105.733 | 140.156 | 115.834 | 114.405 | 97.881 | 109.176 | 65.622 | 125.467 | 60.547 | 44.364 | 46.063 | 40.73 | 36.289 |
Equity: | |||||||||||||||||||||||||||||||
Preferred Stock
| 0 | 0 | 15.64 | 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
| 1,079.428 | 1,079.428 | 1,079.428 | 1,079.428 | 1,079.428 | 771.02 | 454.53 | 454.53 | 376.646 | 188.323 | 188.323 | 188.323 | 125.549 | 380 | 72.865 | 72.865 | 72.865 | 72.865 | 72.865 | 72.865 | 72.865 | 72.865 | 72.865 | 72.865 | 72.865 | 72.865 | 56.05 | 56.05 | 56.05 | 56.05 | 56.05 |
Retained Earnings
| 395.981 | 426.35 | 1,045.038 | 865.954 | 566.024 | 1,390.473 | 1,000.669 | 717.414 | 655.522 | 528.723 | 478.902 | 357.389 | 264.972 | 162.712 | 38.846 | 42.415 | 31.569 | 19.949 | 17.862 | 17.609 | 10.183 | 3.764 | 1.434 | -25.634 | -32.54 | -39.929 | 14.18 | 7.32 | 0.282 | 0.127 | 0.603 |
Accumulated Other Comprehensive Income/Loss
| 192.589 | 148.312 | -15.64 | 35.823 | 218.749 | 225.723 | 159.463 | 255.509 | 87.102 | -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
| 1,669.9 | 1,669.9 | 1,654.26 | 1,669.9 | 1,669.9 | 1,988.171 | 644.629 | 644.629 | 240.623 | 502.217 | 491.041 | 478.686 | 528.742 | 261.153 | 12.926 | 12.926 | 23.101 | 31.735 | 27.414 | 23.597 | 17.567 | 11.69 | 7.845 | 32.679 | 34.343 | 32.679 | 40.526 | 35.344 | 30.023 | 25.134 | 19.198 |
Total Shareholders Equity
| 3,337.898 | 3,323.99 | 3,778.727 | 3,651.105 | 3,534.102 | 4,375.387 | 2,259.292 | 2,072.082 | 1,359.893 | 1,219.263 | 1,158.266 | 1,024.398 | 919.263 | 803.866 | 124.638 | 128.206 | 127.535 | 124.549 | 118.141 | 114.071 | 100.615 | 88.319 | 82.144 | 79.91 | 74.668 | 65.616 | 110.756 | 98.714 | 86.355 | 81.311 | 75.851 |
Total Equity
| 3,912.981 | 3,917.534 | 4,457.551 | 4,293.241 | 4,100.68 | 5,026.386 | 2,769.921 | 2,538.803 | 1,359.893 | 1,219.263 | 1,158.266 | 1,024.398 | 919.263 | 803.866 | 137.185 | 140.329 | 138.944 | 135.059 | 126.916 | 121.621 | 106.43 | 92.893 | 82.144 | 79.91 | 76.246 | 65.609 | 110.959 | 99.214 | 86.355 | 81.311 | 75.851 |
Total Liabilities & Shareholders Equity
| 7,155.343 | 7,075.773 | 7,713.946 | 7,723.922 | 8,140.13 | 10,279.742 | 7,706.854 | 8,336.181 | 1,742.479 | 1,859.605 | 1,436.352 | 1,430.846 | 1,409.625 | 899.667 | 186.802 | 260.834 | 270.325 | 265.866 | 232.649 | 261.777 | 222.264 | 207.298 | 180.024 | 189.086 | 141.868 | 191.077 | 171.506 | 143.578 | 132.418 | 122.04 | 112.14 |