Xinxing Ductile Iron Pipes Co., Ltd.
SZSE:000778.SZ
4.28 (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 | |
---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
Assets: | ||||||||||||||||||||||||||||||
Current Assets: | ||||||||||||||||||||||||||||||
Cash & Cash Equivalents
| 10,468.842 | 10,757.914 | 9,533.253 | 10,464.126 | 8,859.923 | 7,950.957 | 6,018.161 | 5,143.433 | 5,162.011 | 6,944.759 | 7,322.756 | 4,015.751 | 4,495.354 | 3,546.185 | 4,093.764 | 2,362.615 | 1,531.671 | 1,316.692 | 846.886 | 890.056 | 884.055 | 1,243.651 | 1,223.848 | 611.279 | 445.923 | 395.036 | 121.672 | 3.809 | 3.559 | 0.582 |
Short Term Investments
| 0 | -47.171 | -115.152 | -144.524 | 1.758 | -917.86 | -1,463.891 | -747.92 | 0.625 | 1.124 | 1.175 | -146.877 | -155.344 | -85.574 | 0 | 0 | -1.027 | 50 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 74.578 | 0 | 0 | 0 |
Cash and Short Term Investments
| 10,468.842 | 10,757.914 | 9,533.253 | 10,464.126 | 8,861.681 | 7,950.957 | 6,018.161 | 5,143.433 | 5,162.636 | 6,945.884 | 7,323.931 | 4,015.751 | 4,495.354 | 3,546.185 | 4,093.764 | 2,362.615 | 1,531.671 | 1,366.692 | 846.886 | 890.056 | 884.055 | 1,243.651 | 1,223.848 | 611.279 | 445.923 | 395.036 | 196.25 | 3.809 | 3.559 | 0.582 |
Net Receivables
| 7,319.92 | 8,959.921 | 9,120.02 | 9,699.7 | 8,327.813 | 12,184.032 | 14,263.063 | 12,723.28 | 10,675.559 | 12,728.154 | 10,995.527 | 10,726.418 | 9,132.46 | 8,849.466 | 5,937.045 | 4,336.989 | 3,715.512 | 3,629.752 | 2,432.037 | 2,117.87 | 2,176.685 | 1,662.428 | 978.146 | 86.956 | 190.418 | 168.362 | 59.835 | 0.09 | 0.669 | 21.556 |
Inventory
| 5,623.604 | 5,334.033 | 5,452.042 | 6,046.289 | 5,322.072 | 5,685.559 | 2,474.206 | 4,043.107 | 6,479.148 | 6,242.755 | 7,574.601 | 5,459.81 | 4,669.778 | 3,958.374 | 2,369.626 | 2,432.746 | 2,376.883 | 2,044.036 | 2,675.311 | 2,435.295 | 1,693.413 | 1,036.127 | 748.663 | 485.145 | 309.015 | 219.115 | 246.013 | 13.458 | 11.907 | 11.564 |
Other Current Assets
| 868.484 | 164.661 | 521.99 | 613.245 | 1,005.879 | 843.275 | 774.017 | 1,510.266 | 774.214 | 238.578 | 168 | -774.405 | -662.907 | -229.718 | -104.861 | -86.272 | -76.27 | -86.942 | -142.508 | -129.84 | -79.708 | -74.555 | -8.713 | 762.072 | 628.789 | 586.733 | 461.728 | 274.183 | 310.24 | 389.402 |
Total Current Assets
| 24,280.849 | 25,216.529 | 24,627.306 | 26,823.361 | 23,517.444 | 26,663.822 | 23,529.447 | 23,420.087 | 23,091.557 | 26,155.37 | 26,062.058 | 19,427.574 | 17,634.685 | 16,124.307 | 12,295.575 | 9,046.078 | 7,547.796 | 6,953.539 | 5,811.726 | 5,313.381 | 4,674.446 | 3,867.651 | 2,941.944 | 1,945.451 | 1,574.144 | 1,369.246 | 963.826 | 291.539 | 326.374 | 423.104 |
Non-Current Assets: | ||||||||||||||||||||||||||||||
Property, Plant & Equipment, Net
| 22,462.439 | 21,493.781 | 19,832.112 | 18,236.286 | 17,978.888 | 17,356.451 | 17,022.988 | 16,691.807 | 20,921.668 | 20,525.677 | 20,256.92 | 18,156.483 | 12,838.402 | 8,434.305 | 5,204.752 | 4,871.329 | 3,604.4 | 3,183.146 | 2,835.487 | 2,533.875 | 2,018.062 | 1,368.11 | 1,284.034 | 1,057.164 | 1,100.167 | 1,012.212 | 942.003 | 444.103 | 360.582 | 249.27 |
Goodwill
| 0 | 0 | 0 | 0 | 25.422 | 32.989 | 32.989 | 32.989 | 32.989 | 32.989 | 57.993 | 32.989 | 32.989 | 32.989 | 32.989 | 32.989 | 30.436 | 25.538 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 |
Intangible Assets
| 2,699.563 | 2,661.655 | 2,580.588 | 1,997.144 | 2,047.753 | 1,868.889 | 789.154 | 706.39 | 717.838 | 662.159 | 575.239 | 751.406 | 562.187 | 1,436.713 | 189.703 | 185.618 | 155.499 | 121.41 | 121.012 | 122.257 | 123.666 | 1.825 | 0.322 | 4.109 | 4.593 | 0.358 | 0 | 0 | 0 | 0 |
Goodwill and Intangible Assets
| 2,699.563 | 2,661.655 | 2,580.588 | 1,997.144 | 2,073.175 | 1,901.878 | 822.144 | 739.379 | 750.828 | 695.149 | 633.233 | 784.395 | 595.176 | 1,469.702 | 222.693 | 218.608 | 185.936 | 121.41 | 121.012 | 122.257 | 123.666 | 1.825 | 0.322 | 4.109 | 4.593 | 0.358 | 0 | 0 | 0 | 0 |
Long Term Investments
| 5,495.248 | 5,616.917 | 5,428.756 | 5,369.922 | 5,035.532 | 5,423.899 | 7,154.443 | 7,929.145 | 5,580.251 | 5,060.121 | 3,294.612 | 1,508.184 | 1,379.242 | 577.395 | 0 | 142.862 | 121.505 | -17.518 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 |
Tax Assets
| 486.618 | 457.678 | 464.887 | 468.718 | 331.698 | 200.123 | 153.781 | 101.432 | 103.353 | 105.861 | 106.568 | 95.14 | 100.946 | 101.206 | 92.208 | 60.51 | 60.035 | 67.527 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 |
Other Non-Current Assets
| 162.882 | 470.319 | 447.088 | 293.306 | 627.296 | 289.995 | 349.85 | 389.985 | 423.63 | 733.268 | 791.51 | 232.439 | 168.129 | 0.129 | 164.582 | 3.16 | 13.16 | -4.051 | 43.836 | 51.657 | 53.692 | 59.636 | 62.555 | 57.261 | 56.051 | 58.723 | 73.983 | 0 | 0 | 0 |
Total Non-Current Assets
| 31,306.75 | 30,700.35 | 28,753.431 | 26,365.376 | 26,046.589 | 25,172.347 | 25,503.206 | 25,851.749 | 27,779.729 | 27,120.075 | 25,082.843 | 20,776.641 | 15,081.894 | 10,582.737 | 5,684.234 | 5,296.469 | 3,985.036 | 3,350.513 | 3,000.335 | 2,707.789 | 2,195.42 | 1,429.571 | 1,346.911 | 1,118.534 | 1,160.811 | 1,071.293 | 1,015.986 | 444.103 | 360.582 | 249.27 |
Total Assets
| 55,587.599 | 55,916.879 | 53,380.737 | 53,188.737 | 49,564.034 | 51,836.169 | 49,032.654 | 49,271.836 | 50,871.286 | 53,275.446 | 51,144.902 | 40,204.215 | 32,716.579 | 26,707.044 | 17,979.809 | 14,342.547 | 11,532.832 | 10,304.052 | 8,812.061 | 8,021.17 | 6,869.866 | 5,297.222 | 4,288.855 | 3,063.986 | 2,734.955 | 2,440.539 | 1,979.812 | 735.642 | 686.956 | 672.374 |
Liabilities & Equity: | ||||||||||||||||||||||||||||||
Current Liabilities: | ||||||||||||||||||||||||||||||
Account Payables
| 6,212.099 | 8,107.272 | 6,962.019 | 6,783.233 | 5,839.145 | 6,607.12 | 6,601.153 | 6,038.269 | 8,315.33 | 11,336.938 | 11,550.384 | 9,079.898 | 5,599.664 | 5,051.86 | 3,686.791 | 3,514.377 | 1,772.546 | 1,998.728 | 1,756.459 | 1,337.733 | 1,103.457 | 684.199 | 525.363 | 401.358 | 367.622 | 269.888 | 226.199 | 136.728 | 115.636 | 92.333 |
Short Term Debt
| 9,619.731 | 5,437.551 | 9,050.77 | 10,257.768 | 9,348.269 | 11,080.927 | 11,631.472 | 11,327.714 | 10,594.604 | 12,495.692 | 10,252.746 | 6,509.664 | 4,478.781 | 3,570.992 | 2,156.104 | 2,205.957 | 1,763.666 | 790.09 | 331 | 429.86 | 199.86 | 172.06 | 170.86 | 184.865 | 179.86 | 178.86 | 188.97 | 204 | 104 | 103 |
Tax Payables
| 145.16 | 350.935 | 543.018 | 687.588 | 497.792 | 871.083 | 564.819 | 123.809 | -426.286 | -367.346 | -1,263.806 | -829.142 | -358.935 | -86.985 | -62.057 | 69.488 | 123.53 | 187.746 | 53.822 | 125.531 | 399.328 | 440.028 | 303.835 | 234.08 | 116.965 | 176.762 | 73.982 | -4.998 | 13.843 | 12.062 |
Deferred Revenue
| 1,621.627 | 1,779.101 | 4,907.751 | 6,186.92 | 1,587.099 | 871.083 | 1,716.715 | 1,128.121 | 1,016.532 | 1,089.355 | -22.38 | 520.649 | 727.685 | 1,637.077 | 593.107 | 958.78 | 580.415 | 964.186 | 1,066.18 | 552.856 | 893.368 | 1,199.192 | 804.577 | 442.299 | 558.978 | 452.743 | 299.672 | 25.93 | 36.007 | 40.964 |
Other Current Liabilities
| 2,007.078 | 2,409.776 | 476.872 | 672.947 | 3,929.248 | 6,636.11 | 2,915.974 | 6,875.879 | 2,765.119 | 2,907.383 | 2,499.157 | 2,231.419 | 2,101.553 | 2,366.259 | 1,617.799 | 1,020.568 | 1,409.752 | 1,218.192 | 1,595.416 | 1,661.911 | 1,321.976 | 910.62 | 549.689 | 149.127 | 28.671 | 38.418 | 24.509 | 91.283 | 160.074 | 204.482 |
Total Current Liabilities
| 19,460.535 | 17,733.699 | 21,397.412 | 23,900.868 | 20,703.761 | 25,195.24 | 22,865.314 | 25,369.984 | 22,691.584 | 27,829.368 | 24,279.907 | 18,341.63 | 12,907.683 | 12,626.188 | 8,053.801 | 7,699.682 | 5,526.379 | 4,971.196 | 4,749.055 | 3,982.361 | 3,518.661 | 2,966.071 | 2,050.489 | 1,177.649 | 1,135.132 | 939.909 | 739.35 | 457.941 | 415.717 | 440.78 |
Non-Current Liabilities: | ||||||||||||||||||||||||||||||
Long Term Debt
| 6,838.211 | 9,822.576 | 4,859.927 | 3,945.087 | 5,420.898 | 3,693.411 | 4,585.246 | 4,723.478 | 7,841.894 | 6,677.099 | 8,412.717 | 7,327.989 | 6,312.775 | 1,710 | 40 | 55.321 | 20 | 84.292 | 75.792 | 118.859 | 108.133 | 27.633 | 27.633 | 49.73 | 6.637 | 2.417 | 2 | 0 | 0 | 0 |
Deferred Revenue Non-Current
| 374.664 | 375.204 | 345.16 | 436.26 | 145.397 | 148.344 | 123.228 | 103.522 | 118.011 | 152.959 | 165.217 | 353.451 | 9.802 | 48.637 | 22.05 | 43.021 | 74.322 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 |
Deferred Tax Liabilities Non-Current
| 336.849 | 271.606 | 269.377 | 269.377 | 269.377 | 314.537 | 314.781 | 328.328 | 291.233 | 296.106 | 296.499 | 1.592 | 1.592 | 169.489 | 1.635 | 17.906 | 1.72 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 |
Other Non-Current Liabilities
| -277.563 | 123.356 | 169.91 | 483.016 | 670.53 | 777.822 | 523.349 | 296.625 | 1,619.718 | 616.422 | 729.015 | 178.342 | 59.014 | 87.75 | 22.059 | 7.516 | 20 | 34.281 | 33.314 | 26.19 | 15.552 | 24.382 | 35.675 | 48.642 | 102.735 | 39.763 | 57.07 | 0 | 0 | 0 |
Total Non-Current Liabilities
| 7,272.16 | 10,592.742 | 5,644.374 | 5,133.74 | 6,506.202 | 4,934.115 | 5,546.604 | 5,451.954 | 9,870.856 | 7,742.585 | 9,603.448 | 7,861.375 | 6,383.184 | 2,015.877 | 85.743 | 123.764 | 116.042 | 118.573 | 109.106 | 145.05 | 123.685 | 52.015 | 63.308 | 98.372 | 109.372 | 42.18 | 59.07 | 0 | 0 | 0 |
Total Liabilities
| 26,732.695 | 28,326.441 | 27,041.786 | 29,034.608 | 27,209.963 | 30,129.354 | 28,411.918 | 30,821.937 | 32,562.441 | 35,571.953 | 33,883.355 | 26,203.005 | 19,290.867 | 14,642.065 | 8,139.545 | 7,823.445 | 5,642.421 | 5,089.769 | 4,858.162 | 4,127.41 | 3,642.347 | 3,018.086 | 2,113.796 | 1,276.021 | 1,244.504 | 982.089 | 798.42 | 457.941 | 415.717 | 440.78 |
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 |
Common Stock
| 3,990.059 | 3,990.059 | 3,990.88 | 3,990.88 | 3,990.88 | 3,990.88 | 3,990.88 | 3,643.307 | 3,643.307 | 3,643.307 | 2,428.872 | 1,916.872 | 1,916.872 | 1,916.872 | 1,474.517 | 1,174.517 | 1,174.517 | 1,112.232 | 621.488 | 621.488 | 621.488 | 621.488 | 478.068 | 434.5 | 434.5 | 347.6 | 320 | 240 | 190 | 190 |
Retained Earnings
| 12,039.339 | 11,353.906 | 10,437.781 | 9,201.186 | 8,163.635 | 7,578.42 | 6,175.559 | 5,308.401 | 4,988.935 | 4,638.523 | 5,324.784 | 4,532.528 | 4,286.292 | 3,073.938 | 2,430.937 | 1,645.967 | 1,465.861 | 855.06 | 794.086 | 1,010.6 | 515.542 | 65.248 | 21.1 | 226.746 | 1.472 | 0.192 | 1.635 | 0 | 0 | 0 |
Accumulated Other Comprehensive Income/Loss
| 1,114.693 | 980.309 | 764.552 | 757.813 | 626.633 | 553.079 | 945.002 | 1,340.09 | 1,231.264 | 148.367 | 0.111 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 |
Other Total Stockholders Equity
| 8,315.879 | 8,315.879 | 8,334.759 | 8,172.431 | 8,392.841 | 8,404.424 | 8,520.537 | 7,100.666 | 7,118.757 | 8,182.528 | 8,128.283 | 5,525.367 | 5,455.559 | 5,509.097 | 5,508.382 | 2,216.924 | 2,157.267 | 2,315.447 | 1,913.492 | 1,808.969 | 1,685.521 | 1,451.549 | 1,514.251 | 1,006.606 | 954.142 | 999.633 | 751.544 | 37.702 | 81.24 | 41.595 |
Total Shareholders Equity
| 25,459.969 | 24,640.152 | 23,527.972 | 22,122.31 | 21,173.989 | 20,526.803 | 19,631.979 | 17,392.464 | 16,982.264 | 16,612.726 | 15,882.05 | 11,974.766 | 11,658.723 | 10,499.907 | 9,413.835 | 5,037.408 | 4,797.644 | 4,282.739 | 3,329.065 | 3,441.058 | 2,822.551 | 2,138.284 | 2,013.418 | 1,667.852 | 1,390.114 | 1,347.425 | 1,073.179 | 277.702 | 271.24 | 231.595 |
Total Equity
| 28,482.274 | 27,590.439 | 26,338.951 | 24,154.13 | 22,354.071 | 21,706.815 | 20,620.736 | 18,449.898 | 18,308.845 | 17,703.492 | 17,261.547 | 14,001.21 | 13,425.712 | 12,064.979 | 9,840.264 | 6,519.102 | 5,890.411 | 5,214.283 | 3,953.9 | 3,893.76 | 3,227.52 | 2,279.136 | 2,175.059 | 1,787.965 | 1,490.452 | 1,458.451 | 1,181.392 | 277.702 | 271.24 | 231.595 |
Total Liabilities & Shareholders Equity
| 55,587.599 | 55,916.879 | 53,380.737 | 53,188.737 | 49,564.034 | 51,836.169 | 49,032.654 | 49,271.836 | 50,871.286 | 53,275.446 | 51,144.902 | 40,204.215 | 32,716.579 | 26,707.044 | 17,979.809 | 14,342.547 | 11,532.832 | 10,304.052 | 8,812.061 | 8,021.17 | 6,869.866 | 5,297.222 | 4,288.855 | 3,063.986 | 2,734.955 | 2,440.539 | 1,979.812 | 735.642 | 686.956 | 672.374 |