China Minmetals Rare Earth Co., Ltd.
SZSE:000831.SZ
29.07 (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
| 1,900.253 | 470.563 | 211.699 | 307.641 | 141.483 | 215.032 | 417.975 | 325.847 | 434.677 | 352.153 | 351.214 | 935.194 | 150.241 | 153.21 | 125.831 | 297.345 | 355.073 | 459.343 | 406.419 | 511.93 | 402.456 | 261.395 | 236.271 | 114.457 | 52.163 | 78.831 | 13.399 | 1.092 | 4.952 |
Short Term Investments
| 101.025 | 0 | 0 | 359.646 | 0 | 331.455 | 0 | 317.879 | 0 | 0 | -13.124 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 |
Cash and Short Term Investments
| 1,900.253 | 470.563 | 211.699 | 307.641 | 141.483 | 215.032 | 417.975 | 325.847 | 434.677 | 352.153 | 351.214 | 935.194 | 150.241 | 153.21 | 125.831 | 297.345 | 355.073 | 459.343 | 406.419 | 511.93 | 402.456 | 261.395 | 236.271 | 114.457 | 52.163 | 78.831 | 13.399 | 1.092 | 4.952 |
Net Receivables
| 914.129 | 437.469 | 712.622 | 767.062 | 362.15 | 741.004 | 442.811 | 585.483 | 344.468 | 500.927 | 1,437.312 | 508.963 | 223.281 | 306 | 243.122 | 579.328 | 695.802 | 649.717 | 580.483 | 595.151 | 457.714 | 313.757 | 456.432 | 49.167 | 51.267 | 46.608 | 65.296 | 7.548 | 10.776 |
Inventory
| 1,641.419 | 1,954.195 | 2,381.075 | 1,521.383 | 1,651.439 | 914.388 | 771.449 | 731.427 | 1,095.844 | 1,240.081 | 641.404 | 882.397 | 202.683 | 226.689 | 245.82 | 347.657 | 441.394 | 414.953 | 453.195 | 405.286 | 312.558 | 280.205 | 185.06 | 242.204 | 83.623 | 74.867 | 76.566 | 79.27 | 45.549 |
Other Current Assets
| 130.203 | 24.691 | 84.369 | 66.137 | 104.816 | 28.066 | 36.456 | 2.444 | 57.927 | 0.019 | -0.602 | -0.285 | 3 | 3 | -1.093 | 1 | -15.232 | -18.267 | -22.294 | -39.101 | -45.55 | -32.694 | -66.913 | 319.653 | 111.069 | 176.491 | -3.178 | 48.322 | 50.286 |
Total Current Assets
| 4,586.005 | 2,886.918 | 3,389.765 | 2,662.224 | 2,259.887 | 1,898.491 | 1,668.692 | 1,645.201 | 1,932.916 | 2,093.179 | 2,429.328 | 2,326.269 | 579.205 | 688.899 | 613.679 | 1,225.331 | 1,477.036 | 1,505.747 | 1,417.802 | 1,473.267 | 1,127.179 | 822.662 | 810.85 | 725.481 | 298.122 | 376.797 | 152.083 | 136.232 | 111.563 |
Non-Current Assets: | |||||||||||||||||||||||||||||
Property, Plant & Equipment, Net
| 482.179 | 112.804 | 107.285 | 85.268 | 111.179 | 111.885 | 120.454 | 136.362 | 156.085 | 175.777 | 163.204 | 175.861 | 628.703 | 704.582 | 866.117 | 1,020.033 | 1,073.249 | 1,153.85 | 1,222.458 | 2,960.562 | 2,333.774 | 1,410.192 | 974.728 | 913.354 | 666.05 | 359.914 | 287.329 | 254.634 | 248.099 |
Goodwill
| 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 247.099 | 247.099 | 247.099 | 275.529 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 |
Intangible Assets
| 82.017 | 6.464 | 6.935 | 7.359 | 12.86 | 14.011 | 14.253 | 14.954 | 15.61 | 16.302 | 14.337 | 14.936 | 42.42 | 43.612 | 44.298 | 44.726 | 13.315 | 13.3 | 11.506 | 11.706 | 2.874 | 2.989 | 0 | 0 | 0 | 0 | 0 | 0 | 0 |
Goodwill and Intangible Assets
| 82.017 | 6.464 | 6.935 | 7.359 | 12.86 | 14.011 | 14.253 | 14.954 | 15.61 | 263.401 | 261.436 | 262.035 | 42.42 | 43.612 | 44.298 | 44.726 | 13.315 | 13.3 | 11.506 | 11.706 | 2.874 | 2.989 | 0 | 0 | 0 | 0 | 0 | 0 | 0 |
Long Term Investments
| 356.609 | 359.637 | 362.37 | -0 | 357.354 | 0 | 318.845 | -0 | 17.035 | 17.684 | 19.824 | 6.7 | 678.465 | 661.908 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 |
Tax Assets
| 29.41 | 13.878 | 10.417 | 16.786 | 24.41 | 26.317 | 53.303 | 64.431 | 115.169 | 64.783 | 23.145 | 9.315 | 0.833 | 1.235 | 0 | 0.025 | 5.288 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 |
Other Non-Current Assets
| 0.503 | 0 | 0 | 359.646 | 0 | 331.455 | 0 | 317.879 | 0 | 0 | -13.124 | 0 | 9 | 12 | 738.252 | 902.988 | 798.124 | 581.399 | 1,848.125 | 13.621 | 20.562 | 20.862 | 0 | 0.265 | 0.362 | 0.458 | 0 | 0 | 0 |
Total Non-Current Assets
| 950.718 | 492.783 | 487.007 | 469.059 | 505.802 | 483.667 | 506.854 | 533.626 | 303.899 | 521.646 | 454.485 | 453.91 | 1,359.421 | 1,423.337 | 1,648.667 | 1,967.773 | 1,889.976 | 1,748.549 | 3,082.089 | 2,985.889 | 2,357.21 | 1,434.043 | 974.728 | 913.619 | 666.411 | 360.372 | 287.329 | 254.634 | 248.099 |
Total Assets
| 5,536.723 | 3,379.701 | 3,876.772 | 3,131.283 | 2,765.689 | 2,382.158 | 2,175.546 | 2,178.827 | 2,236.815 | 2,614.825 | 2,978.62 | 2,780.179 | 1,938.626 | 2,112.236 | 2,262.346 | 3,193.104 | 3,367.012 | 3,254.296 | 4,499.892 | 4,459.156 | 3,484.388 | 2,256.705 | 1,785.578 | 1,639.1 | 964.533 | 737.169 | 439.412 | 390.866 | 359.662 |
Liabilities & Equity: | |||||||||||||||||||||||||||||
Current Liabilities: | |||||||||||||||||||||||||||||
Account Payables
| 78.575 | 12.893 | 17.1 | 85.065 | 117.727 | 86.862 | 4.574 | 1.15 | 1.386 | 14.425 | 1.68 | 2.723 | 79.86 | 406.755 | 367.799 | 486.651 | 422.544 | 792.049 | 937.634 | 791.885 | 395.179 | 110.176 | 124.357 | 88.795 | 22.618 | 40.572 | 24.002 | 53.093 | 34.999 |
Short Term Debt
| 247.124 | 38.572 | 1,072.471 | 399.164 | 224.917 | 12.797 | -0.473 | -0.819 | 0 | 0 | 0 | 30 | 1,701 | 611 | 1,461.446 | 1,163.424 | 1,079.156 | 948.922 | 1,198.943 | 1,006.875 | 970.83 | 736.16 | 242.261 | 194.077 | 203.335 | 105 | 119.44 | 70 | 110.8 |
Tax Payables
| 39.301 | 27.547 | 27.904 | 23.279 | 15.276 | 12.82 | 6.658 | 17.754 | 9.101 | -37.099 | 221.09 | 329.915 | 10.004 | -0.852 | 6.446 | 35.949 | 17.538 | 28.733 | 41.232 | 14.007 | 1.154 | 12.058 | -11.82 | -11.092 | 8.906 | 6.396 | 1.651 | 1.604 | 1.215 |
Deferred Revenue
| 6.158 | 62.594 | 72.924 | 45.846 | 35.287 | 12.82 | 0.473 | 0.819 | 0 | 0 | 0 | 542.806 | 73.871 | 69.356 | 73.449 | 93.924 | 78.64 | 90.086 | 115.157 | 176.207 | 105.943 | 39.679 | 41.362 | 58.424 | 25.711 | 26.729 | 12.207 | 4.092 | 2.973 |
Other Current Liabilities
| 104.874 | 115.36 | 3.077 | 42.684 | 23.619 | 67.331 | 68.24 | 108.832 | 60.386 | 15.926 | 232.093 | 2.066 | 22.546 | 22.947 | 34.823 | 328.429 | 150.651 | 168.225 | 141.256 | 86.815 | 45.794 | 33.08 | 25.382 | 19.019 | 13.964 | 28.259 | 52.748 | 51.52 | 26.166 |
Total Current Liabilities
| 436.731 | 229.419 | 1,165.572 | 572.76 | 401.55 | 179.81 | 72.814 | 109.981 | 61.772 | 30.351 | 233.773 | 577.595 | 1,877.277 | 1,110.058 | 1,937.516 | 2,072.428 | 1,730.991 | 1,999.281 | 2,392.991 | 2,061.781 | 1,517.745 | 919.095 | 433.363 | 360.316 | 265.628 | 200.56 | 208.396 | 178.705 | 174.938 |
Non-Current Liabilities: | |||||||||||||||||||||||||||||
Long Term Debt
| 3.195 | 3.654 | 4.529 | 5.816 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 4 | 963 | 73 | 106.5 | 167.917 | 160.061 | 1,023.987 | 1,184.283 | 744.334 | 369.862 | 470.99 | 465.275 | 108.341 | 9 | 40 | 92.807 | 92.058 |
Deferred Revenue Non-Current
| 6.629 | 0.014 | 0.014 | 0.193 | 0.519 | 1.074 | 1.466 | 1.528 | 4.464 | 7.554 | 1.346 | 0 | 16.786 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 |
Deferred Tax Liabilities Non-Current
| 4.304 | 4.198 | 5.218 | 5.238 | 5.808 | 2.215 | 2.325 | 2.499 | 2.672 | 2.911 | 3.394 | 3.908 | 6.094 | 0 | 10.345 | 0 | -0.564 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 |
Other Non-Current Liabilities
| 52.067 | 22.173 | 0 | -5.411 | 51.336 | 0 | 0 | 0 | 0 | 0 | -1.346 | 0 | 11.334 | 25.303 | 6.974 | 65.069 | 6.34 | 3.5 | 18.411 | 147.438 | 226.304 | 3.5 | 3 | -0 | 0 | 0 | 0 | 0 | 0 |
Total Non-Current Liabilities
| 66.195 | 30.04 | 9.761 | 5.836 | 57.663 | 3.289 | 3.791 | 4.027 | 7.136 | 10.465 | 3.394 | 3.908 | 38.214 | 988.303 | 90.319 | 171.569 | 173.692 | 163.561 | 1,042.398 | 1,331.72 | 970.638 | 373.362 | 473.99 | 465.275 | 108.341 | 9 | 40 | 92.807 | 92.058 |
Total Liabilities
| 502.926 | 259.459 | 1,175.333 | 578.596 | 459.213 | 183.099 | 76.605 | 114.008 | 68.908 | 40.817 | 237.167 | 581.503 | 1,915.491 | 2,098.361 | 2,027.835 | 2,243.997 | 1,904.683 | 2,162.841 | 3,435.389 | 3,393.502 | 2,488.384 | 1,292.457 | 907.354 | 825.592 | 373.969 | 209.56 | 248.396 | 271.512 | 266.996 |
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
| 1,061.221 | 980.889 | 980.889 | 980.889 | 980.889 | 980.889 | 980.889 | 980.889 | 980.889 | 980.889 | 980.889 | 966.653 | 653.4 | 653.4 | 653.4 | 653.4 | 363 | 363 | 363 | 363 | 363 | 363 | 363 | 242 | 215 | 215 | 140 | 140 | 140 |
Retained Earnings
| 1,729.946 | 1,072.977 | 666.059 | 523.079 | 296.549 | 209.795 | 108.011 | 77.5 | 161.116 | 558.936 | 583.577 | 359.379 | -966.33 | -972.657 | -772.723 | -60.621 | 632.985 | 325.644 | 280.746 | 276.725 | 221.387 | 204.757 | 134.647 | 129.02 | 99.917 | 49.113 | 8.845 | 0 | 0 |
Accumulated Other Comprehensive Income/Loss
| 261.553 | 223.497 | 214.428 | 218.316 | 206.29 | 204.836 | 195.765 | 194.054 | 196.571 | 31.388 | 24.736 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 |
Other Total Stockholders Equity
| 1,803.223 | 739.063 | 739.063 | 739.063 | 739.063 | 728.279 | 739.063 | 739.063 | 754.337 | 914.609 | 1,057.444 | 872.645 | 330.666 | 330.029 | 351.98 | 354.28 | 463.18 | 404.548 | 417.788 | 418.916 | 409.279 | 393.805 | 377.589 | 440.654 | 270.493 | 261.528 | 42.172 | -20.647 | -47.334 |
Total Shareholders Equity
| 4,855.943 | 3,016.426 | 2,600.439 | 2,461.347 | 2,222.792 | 2,123.798 | 2,023.729 | 1,991.506 | 2,092.913 | 2,485.822 | 2,646.646 | 2,198.676 | 17.736 | 10.772 | 232.657 | 947.059 | 1,459.165 | 1,093.193 | 1,061.534 | 1,058.64 | 993.666 | 961.562 | 875.235 | 811.675 | 585.411 | 525.641 | 191.016 | 119.353 | 92.666 |
Total Equity
| 5,027.168 | 3,120.242 | 2,701.439 | 2,552.687 | 2,306.476 | 2,199.059 | 2,098.941 | 2,064.819 | 2,167.907 | 2,574.008 | 2,741.453 | 2,198.676 | 23.135 | 13.875 | 234.511 | 949.106 | 1,462.329 | 1,091.455 | 1,064.503 | 1,065.654 | 996.005 | 964.248 | 878.225 | 813.509 | 590.564 | 527.61 | 191.016 | 119.353 | 92.666 |
Total Liabilities & Shareholders Equity
| 5,536.723 | 3,379.701 | 3,876.772 | 3,131.283 | 2,765.689 | 2,382.158 | 2,175.546 | 2,178.827 | 2,236.815 | 2,614.825 | 2,978.62 | 2,780.179 | 1,938.626 | 2,112.236 | 2,262.346 | 3,193.104 | 3,367.012 | 3,254.296 | 4,499.892 | 4,459.156 | 3,484.388 | 2,256.705 | 1,785.578 | 1,639.1 | 964.533 | 737.169 | 439.412 | 390.866 | 359.662 |