Luxi Chemical Group Co., Ltd.
SZSE:000830.SZ
10.52 (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 | |
---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
Assets: | |||||||||||||||||||||||||||||
Current Assets: | |||||||||||||||||||||||||||||
Cash & Cash Equivalents
| 393.805 | 294.889 | 378.669 | 363.854 | 519.161 | 579.364 | 771.616 | 945.438 | 972.932 | 544.367 | 530.36 | 926.932 | 730.07 | 883.551 | 582.204 | 670.632 | 594.862 | 145.107 | 199.029 | 192.082 | 204.761 | 65.953 | 212.65 | 143.546 | 18.329 | 135.801 | 19.099 | 28.344 | 35.897 |
Short Term Investments
| 0 | -697.349 | -902.793 | -734.367 | -734.367 | -0 | -0 | -0 | 0 | 0 | -0 | 12.049 | 0 | 49.042 | 184.557 | 0 | 3.583 | 0 | 0.6 | 0.4 | 0.4 | 0.4 | 0 | 0 | 0 | 0 | 0 | 0 | 0 |
Cash and Short Term Investments
| 393.805 | 294.889 | 378.669 | 363.854 | 519.161 | 579.364 | 771.616 | 945.438 | 972.932 | 544.367 | 530.36 | 926.932 | 730.07 | 932.593 | 766.761 | 670.632 | 598.445 | 145.107 | 199.629 | 192.482 | 205.161 | 66.353 | 212.65 | 143.546 | 18.329 | 135.801 | 19.099 | 28.344 | 35.897 |
Net Receivables
| 235.667 | 343.856 | 427.873 | 1,142.985 | 1,131.785 | 323.893 | 362.819 | 449.479 | 282.214 | 737.053 | 284.793 | 397.418 | 401.934 | 466.692 | 561.14 | 311.05 | 648.26 | 239.762 | 231.887 | 218.997 | 454.29 | 277.989 | 353.482 | 47.614 | 56.593 | 149.244 | 85.225 | 95.634 | 95.411 |
Inventory
| 1,596.625 | 1,676.222 | 1,771.362 | 1,891.302 | 1,170.028 | 1,052.551 | 1,511.88 | 1,547.427 | 1,484.657 | 1,495.116 | 1,742.661 | 1,444.818 | 1,641.337 | 1,449.826 | 778.007 | 1,214.249 | 796.777 | 611.212 | 672.633 | 307.827 | 200.709 | 167.341 | 100.411 | 103.814 | 130.652 | 99.71 | 49.94 | 30.572 | 20.834 |
Other Current Assets
| 252.414 | 500.036 | 238.69 | 299.209 | 278.502 | 354.201 | 759.67 | 712.794 | 671.558 | 324.676 | 225.175 | 6.459 | 4.774 | -22.856 | -11.766 | -13.016 | -19.424 | -12.984 | -22.164 | -15.857 | -49.593 | -59.448 | -70.536 | 246.315 | 122.676 | -45.508 | -12.046 | -27.728 | -30.557 |
Total Current Assets
| 2,478.512 | 2,815.003 | 2,816.595 | 3,697.349 | 3,099.477 | 2,310.01 | 3,405.985 | 3,655.138 | 3,411.362 | 3,101.212 | 2,782.988 | 2,775.626 | 2,778.116 | 2,826.254 | 2,094.141 | 2,182.915 | 2,024.058 | 983.097 | 1,081.985 | 703.449 | 810.567 | 452.235 | 596.007 | 541.288 | 328.25 | 339.247 | 142.218 | 126.822 | 121.585 |
Non-Current Assets: | |||||||||||||||||||||||||||||
Property, Plant & Equipment, Net
| 27,466.817 | 26,499.814 | 24,790.595 | 24,682.782 | 24,069.517 | 23,410.207 | 22,250.565 | 19,335.646 | 17,283.96 | 15,255.953 | 13,621.216 | 12,561.739 | 9,863.201 | 7,946.743 | 6,064.621 | 4,581.134 | 3,821.034 | 3,362.3 | 2,591.303 | 2,169.446 | 2,044.752 | 1,619.236 | 1,307.008 | 1,330.349 | 1,105.487 | 767.135 | 491.564 | 321.176 | 155.276 |
Goodwill
| 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 |
Intangible Assets
| 2,322.179 | 2,321.742 | 1,989.083 | 1,921.557 | 1,448.316 | 1,457.901 | 1,400.921 | 1,118.382 | 959.159 | 837.802 | 818.657 | 473.879 | 482.985 | 470.685 | 366.801 | 223.782 | 218.164 | 204.958 | 241.439 | 195.283 | 198.171 | 11.539 | 0 | 0 | 0 | 0 | 0 | 0 | 0 |
Goodwill and Intangible Assets
| 2,322.179 | 2,321.742 | 1,989.083 | 1,921.557 | 1,448.316 | 1,457.901 | 1,400.921 | 1,118.382 | 959.159 | 837.802 | 818.657 | 473.879 | 482.985 | 470.685 | 366.801 | 223.782 | 218.164 | 204.958 | 241.439 | 195.283 | 198.171 | 11.539 | 0 | 0 | 0 | 0 | 0 | 0 | 0 |
Long Term Investments
| 672.28 | 747.606 | 954.451 | 786.919 | 961.632 | 192.968 | 202.835 | 201.466 | 185.844 | 158.839 | 96.322 | 68.088 | 0 | -19.862 | -154.506 | 0 | -2.976 | 0 | 25.131 | 16.45 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 |
Tax Assets
| 644.655 | 561.681 | 273.442 | 256.353 | 251.565 | 131.982 | 118.33 | 89.264 | 81.763 | 76.225 | 64.341 | 32.734 | 19.226 | 9.603 | 8.985 | 36.644 | 4.081 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 |
Other Non-Current Assets
| 1,697.726 | 1,461.575 | 1,291.369 | 529.058 | 379.821 | 283.476 | 396.088 | 664.637 | 444.726 | 431.847 | 497.52 | 12.049 | 30.131 | 49.042 | 184.598 | 1.863 | 4.219 | 5.663 | 1.311 | 0.426 | 0.171 | 0.317 | 0.463 | 0.607 | 0 | 0 | 0 | 0 | 0 |
Total Non-Current Assets
| 32,803.657 | 31,592.417 | 29,298.939 | 28,176.668 | 27,110.851 | 25,476.535 | 24,368.739 | 21,409.395 | 18,955.451 | 16,760.667 | 15,098.057 | 13,148.489 | 10,395.543 | 8,456.211 | 6,470.499 | 4,843.424 | 4,044.521 | 3,572.921 | 2,859.183 | 2,381.604 | 2,243.095 | 1,631.092 | 1,307.471 | 1,330.956 | 1,105.487 | 767.135 | 491.564 | 321.176 | 155.276 |
Total Assets
| 35,282.169 | 34,407.42 | 32,115.534 | 31,874.018 | 30,210.328 | 27,786.545 | 27,774.724 | 25,064.533 | 22,366.813 | 19,861.879 | 17,881.046 | 15,924.114 | 13,173.659 | 11,282.465 | 8,564.64 | 7,026.339 | 6,068.579 | 4,556.018 | 3,941.168 | 3,085.054 | 3,053.661 | 2,083.327 | 1,903.478 | 1,872.244 | 1,433.737 | 1,106.382 | 633.781 | 447.998 | 276.861 |
Liabilities & Equity: | |||||||||||||||||||||||||||||
Current Liabilities: | |||||||||||||||||||||||||||||
Account Payables
| 1,447.145 | 1,555.249 | 939.382 | 956.122 | 1,171.662 | 1,440.379 | 2,973.518 | 2,350.374 | 2,181.059 | 2,176.052 | 2,101.997 | 2,679.476 | 1,390.449 | 2,122.761 | 1,025.553 | 1,173.13 | 711.302 | 342.473 | 911.278 | 524.464 | 504.351 | 305.596 | 298.484 | 359.062 | 267.069 | 117.96 | 57.368 | 13.578 | 16.434 |
Short Term Debt
| 11,100.329 | 6,911.114 | 3,659.306 | 9,552.367 | 8,941.884 | 7,180.699 | 8,708.297 | 7,176.799 | 5,255.553 | 5,883.749 | 5,712.419 | 4,541.03 | 3,485.448 | 3,070.388 | 1,317.39 | 866.96 | 709.482 | 183 | 189.6 | 99.54 | 74.1 | 253.14 | 465.75 | 333.55 | 274.76 | 209.219 | 18.76 | 15.37 | 11.674 |
Tax Payables
| 193.509 | 471.163 | 1,239.954 | 390.161 | 221.589 | 578.459 | 515.447 | 91.063 | 105.948 | 115.966 | 97.948 | -460.525 | -255.732 | -170.562 | -58.587 | 95.97 | 96.913 | 32.167 | 48.367 | 34.573 | 14.432 | 16.471 | 12.888 | 8.408 | 13.297 | -0.496 | 1.917 | 9.06 | 21.027 |
Deferred Revenue
| 576.608 | 521.54 | 2,410.631 | 2,855.895 | 938.196 | 578.459 | 1,138.83 | 813.253 | 944.952 | 656.726 | 411.751 | 136.362 | -89.437 | -47.615 | 75.2 | 177.665 | 181.942 | 101.382 | 136.931 | 106.6 | 66.924 | 49.373 | 110.36 | 68.491 | 110.755 | 23.827 | 8.512 | 9.785 | 21.504 |
Other Current Liabilities
| 755.449 | 3,001.859 | 2,087.568 | 666.803 | 3,385.584 | 4,489.092 | 2,527.499 | 1,754.658 | 2,881.802 | 2,024.15 | 451.513 | 503.393 | 502.817 | 1,248.552 | 1,320.009 | 457.005 | 152.339 | 273.659 | 113.587 | 97.143 | 57.251 | 103.019 | 61.13 | 105.583 | 100.69 | 47.241 | 25.243 | 28.671 | 19.888 |
Total Current Liabilities
| 13,879.531 | 11,989.762 | 9,096.887 | 14,031.186 | 14,437.326 | 13,688.629 | 15,348.144 | 12,095.084 | 11,263.366 | 10,740.678 | 8,677.679 | 7,860.262 | 5,289.277 | 6,394.086 | 3,738.152 | 2,674.76 | 1,755.065 | 900.515 | 1,351.396 | 827.748 | 702.626 | 711.128 | 935.724 | 866.687 | 753.274 | 398.248 | 109.883 | 67.403 | 69.5 |
Non-Current Liabilities: | |||||||||||||||||||||||||||||
Long Term Debt
| 3,272 | 3,720.537 | 3,784.347 | 2,088.673 | 2,983.223 | 2,329.632 | 955 | 3,335 | 2,794.318 | 2,855.011 | 2,970.677 | 2,573.699 | 2,655.638 | 2,193 | 2,383 | 1,892 | 2,020 | 1,507.58 | 1,179.48 | 965.611 | 1,113.99 | 392.4 | 59.78 | 95.299 | 0 | 108.6 | 319.31 | 192.133 | 86.759 |
Deferred Revenue Non-Current
| 441.313 | 512.899 | 584.639 | 654.594 | 714.321 | 110.498 | 129.957 | 143.368 | 127.897 | 126.492 | 145.38 | 0 | 0 | 19.586 | 22.629 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 |
Deferred Tax Liabilities Non-Current
| 443.819 | 506.8 | 394.965 | 402.99 | 341.146 | 96.512 | 6.618 | 6.635 | 6.394 | -2,690.629 | 330.47 | 0 | 0 | 2.23 | 14.457 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 |
Other Non-Current Liabilities
| -218.406 | 222.119 | 184.584 | 310.593 | 417.794 | 576.128 | 843.006 | 843.006 | 211.699 | 2,855.011 | 145.38 | 186.54 | 121.806 | 83.474 | 32.554 | 52.007 | 25.845 | 26.324 | 28.693 | 26.918 | 92.242 | 0.21 | 0 | 0 | 0 | 0 | 0 | 0 | 0 |
Total Non-Current Liabilities
| 3,938.726 | 4,962.356 | 4,948.536 | 3,456.85 | 4,456.485 | 3,112.77 | 1,934.581 | 4,328.01 | 3,140.308 | 3,145.886 | 3,591.907 | 2,760.239 | 2,777.444 | 2,298.289 | 2,452.64 | 1,944.007 | 2,045.845 | 1,533.904 | 1,208.173 | 992.529 | 1,206.232 | 392.61 | 59.78 | 95.299 | 0 | 108.6 | 319.31 | 192.133 | 86.759 |
Total Liabilities
| 17,818.257 | 16,952.118 | 14,045.423 | 17,488.037 | 18,893.811 | 16,801.4 | 17,282.726 | 16,423.094 | 14,403.674 | 13,886.564 | 12,269.586 | 10,620.501 | 8,066.72 | 8,692.375 | 6,190.793 | 4,618.767 | 3,800.91 | 2,434.418 | 2,559.569 | 1,820.276 | 1,908.858 | 1,103.738 | 995.504 | 961.986 | 753.274 | 506.848 | 429.193 | 259.536 | 156.259 |
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 |
Common Stock
| 1,916.476 | 1,919.676 | 1,904.319 | 1,904.319 | 1,464.861 | 1,464.861 | 1,464.861 | 1,464.861 | 1,464.861 | 1,464.861 | 1,464.861 | 1,464.861 | 1,464.861 | 1,046.233 | 1,046.233 | 1,046.233 | 1,046.233 | 1,046.233 | 405.617 | 312.013 | 260.011 | 249.115 | 249.115 | 249.115 | 200 | 200 | 150 | 0 | 0 |
Retained Earnings
| 9,121.213 | 9,524.178 | 10,207.773 | 6,752.249 | 6,838.301 | 6,065.156 | 3,704.185 | 1,941.309 | 1,819.677 | 2,053.254 | 1,695.569 | 1,431.983 | 1,256.279 | 863.809 | 660.667 | 625.067 | 514.174 | 344.948 | 381.124 | 320.985 | 241.625 | 183.51 | 126.586 | 140.217 | 103.064 | 38.321 | 0 | 0 | 0 |
Accumulated Other Comprehensive Income/Loss
| 1,037.664 | 1,035.207 | 1,111.576 | 883.921 | 779.211 | 604.017 | 470.421 | 420.529 | 413.862 | 10.771 | 8.477 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 |
Other Total Stockholders Equity
| 4,820.649 | 4,850.723 | 4,720.342 | 4,720.342 | 2,109.137 | 2,613.481 | 4,614.481 | 4,614.481 | 4,114.481 | 2,446.429 | 2,442.552 | 2,406.769 | 2,383.402 | 678.083 | 664.557 | 651.73 | 637.745 | 683.845 | 569.915 | 617.687 | 630.313 | 546.963 | 532.273 | 520.926 | 377.399 | 361.213 | 54.588 | 0 | 0 |
Total Shareholders Equity
| 16,896.002 | 17,329.784 | 17,944.011 | 14,260.832 | 11,191.51 | 10,747.514 | 10,253.948 | 8,441.179 | 7,812.88 | 5,975.315 | 5,611.46 | 5,303.613 | 5,104.541 | 2,588.126 | 2,371.458 | 2,323.031 | 2,198.153 | 2,075.026 | 1,356.656 | 1,250.685 | 1,131.948 | 979.589 | 907.974 | 910.258 | 680.463 | 599.534 | 204.588 | 188.462 | 120.602 |
Total Equity
| 17,022.599 | 17,455.302 | 18,070.111 | 14,385.981 | 11,316.517 | 10,985.145 | 10,491.998 | 8,641.439 | 7,963.14 | 5,975.315 | 5,611.46 | 5,303.613 | 5,106.939 | 2,590.09 | 2,373.848 | 2,407.572 | 2,267.669 | 2,121.6 | 1,381.599 | 1,264.777 | 1,144.804 | 979.589 | 907.974 | 910.258 | 680.463 | 599.534 | 204.588 | 188.462 | 120.602 |
Total Liabilities & Shareholders Equity
| 35,282.169 | 34,407.42 | 32,115.534 | 31,874.018 | 30,210.328 | 27,786.545 | 27,774.724 | 25,064.533 | 22,366.813 | 19,861.879 | 17,881.046 | 15,924.114 | 13,173.659 | 11,282.465 | 8,564.64 | 7,026.339 | 6,068.579 | 4,556.018 | 3,941.168 | 3,085.054 | 3,053.661 | 2,083.327 | 1,903.478 | 1,872.244 | 1,433.737 | 1,106.382 | 633.781 | 447.998 | 276.861 |