China Merchants Property Operation & Service Co., Ltd.
SZSE:001914.SZ
13.23 (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 | 1992 | 1991 | |
---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
Assets: | |||||||||||||||||||||||||||||||||
Current Assets: | |||||||||||||||||||||||||||||||||
Cash & Cash Equivalents
| 4,347.642 | 3,167.15 | 2,060.42 | 2,301.898 | 2,405.488 | 2,206.597 | 2,070.669 | 1,956.273 | 1,469.345 | 892.438 | 1,393.211 | 1,436.049 | 915.848 | 1,137.691 | 941.641 | 581.263 | 802.521 | 204.837 | 237.047 | 251.417 | 121.254 | 205.612 | 135.801 | 191.797 | 104.426 | 106.933 | 164.202 | 136.442 | 80.759 | 75.381 | 48.098 | 48.008 | 0 |
Short Term Investments
| 0 | -5,609.571 | -7,116.061 | -7,020.05 | -7,029.451 | -7,021.247 | -7,105.145 | -8,405.609 | -8,565.591 | 0 | 0 | 0 | 0 | 0 | 0 | -403.904 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0.002 | 10.703 | 22.325 | 11.525 | 18.084 | 20.44 | 0 |
Cash and Short Term Investments
| 4,347.642 | 3,167.15 | 2,060.42 | 2,301.898 | 2,405.488 | 2,206.597 | 2,070.669 | 1,956.273 | 1,469.345 | 892.438 | 1,393.211 | 1,436.049 | 915.848 | 1,137.691 | 941.641 | 581.263 | 802.521 | 204.837 | 237.047 | 251.417 | 121.254 | 205.612 | 135.801 | 191.797 | 104.426 | 106.933 | 164.204 | 147.144 | 103.084 | 86.906 | 66.182 | 68.449 | 0 |
Net Receivables
| 2,318.65 | 2,359.415 | 1,540.1 | 1,160.264 | 1,110.954 | 611.469 | 1,212.303 | 561.495 | 403.255 | 1,318.691 | 1,237.64 | 379.927 | 0 | 0 | 0 | 0 | 253.317 | 618.848 | 245.914 | 133.15 | 0 | 0 | 0 | 217.791 | 8.322 | 1.685 | 559.549 | 0 | 247.609 | 0 | 3.374 | 4.711 | 0 |
Inventory
| 1,116.669 | 1,164.424 | 1,390.023 | 1,574.701 | 1,658.271 | 1,778.835 | 5,127.98 | 6,368.496 | 10,620.388 | 11,061.268 | 8,990.396 | 6,475.909 | 5,268.566 | 3,654.759 | 3,439.814 | 3,023.241 | 2,262.571 | 942.132 | 629.944 | 515.123 | 194.264 | 106.477 | 114.59 | 183.039 | 187.68 | 187.234 | 93.207 | 66.561 | 61.12 | 33.272 | 28.011 | 35.78 | 0 |
Other Current Assets
| 1,024.721 | 1,156.925 | 841.664 | 709.638 | 740.612 | 615.423 | 2,690.37 | 3,564.253 | 321.896 | 1,185.928 | 1,098.143 | 1,453.195 | 454.365 | 1,478.761 | 311.681 | 143.31 | 50.806 | 68.749 | 40.897 | 47.499 | 173.383 | 204.429 | 374.96 | 508.046 | 448.808 | 463.942 | 397.326 | 366.18 | 248.238 | 183.075 | 121.879 | 162.669 | 50.011 |
Total Current Assets
| 8,713.979 | 7,847.912 | 5,832.207 | 5,740.313 | 5,915.325 | 5,212.324 | 11,101.323 | 12,442.334 | 13,641.622 | 14,458.324 | 12,719.39 | 9,745.08 | 7,807.729 | 6,271.211 | 5,231.685 | 3,959.58 | 3,369.214 | 1,792.149 | 1,153.802 | 1,008.812 | 488.901 | 516.519 | 625.251 | 846.384 | 746.365 | 748.748 | 644.63 | 579.886 | 412.442 | 303.253 | 219.445 | 271.61 | 50.011 |
Non-Current Assets: | |||||||||||||||||||||||||||||||||
Property, Plant & Equipment, Net
| 727.902 | 713.748 | 644.992 | 584.197 | 601.395 | 600.987 | 653.96 | 716.286 | 425.744 | 178.358 | 225.829 | 294.54 | 261.488 | 625.713 | 314.32 | 263.114 | 232.215 | 224.569 | 200.757 | 212.482 | 208.011 | 215.119 | 227.467 | 266.353 | 267.597 | 290.87 | 286.741 | 260.655 | 295.836 | 300.857 | 90.117 | 246.597 | 0 |
Goodwill
| 3,193.972 | 3,193.972 | 2,565.189 | 2,565.189 | 2,565.189 | 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
| 27.354 | 30.449 | 21.054 | 22.858 | 24.663 | 10.838 | 11.176 | -44.877 | 11.853 | 22.056 | 17.41 | 17.748 | 18.087 | 74.463 | 76.474 | 77.213 | 55.494 | 33.142 | 40.077 | 28.964 | 30.094 | 31.289 | 32.489 | 46.963 | 48.196 | 50.357 | 30.774 | 31.442 | 0.064 | 0 | 0 | 0 | 0 |
Goodwill and Intangible Assets
| 3,221.325 | 3,224.42 | 2,586.243 | 2,588.047 | 2,589.851 | 10.838 | 11.176 | -44.877 | 11.853 | 22.056 | 17.41 | 17.748 | 18.087 | 74.463 | 76.474 | 77.213 | 55.494 | 33.142 | 40.077 | 28.964 | 30.094 | 31.289 | 32.489 | 46.963 | 48.196 | 50.357 | 30.774 | 31.442 | 0.064 | 0 | 0 | 0 | 0 |
Long Term Investments
| 256.208 | 5,677.228 | 7,166.123 | 7,146.809 | 7,174.893 | 7,190.164 | 7,277.341 | 8,567.81 | 8,712.071 | 98.469 | 612.149 | 238.703 | 0 | 0 | 0 | 457.072 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 24.064 | 0 | 0 | 0 | 0 |
Tax Assets
| 42.253 | 34.224 | 28.579 | 20.443 | 20.534 | 21.333 | 12.745 | 12.127 | 12.392 | 12.44 | 12.509 | 8.921 | 9.01 | 8.728 | 7.33 | 6.181 | 4.986 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 22.325 | 0 | 0 | 0 | 0 |
Other Non-Current Assets
| 5,898.599 | 317.465 | 507.368 | 199.694 | 199.694 | 200 | 57.552 | 39.505 | 77.336 | 5,298.735 | 4,130.759 | 4,121.15 | 2,988.866 | 962.24 | 816.637 | -0.002 | 324.624 | 126.088 | 81.089 | 81.675 | 76.751 | 64.132 | 66.278 | 82.217 | 96.013 | 104.654 | 126.817 | 83.264 | 24.574 | 56.471 | 39.797 | 46.118 | 81.561 |
Total Non-Current Assets
| 9,890.078 | 9,967.086 | 10,933.305 | 10,539.19 | 10,586.367 | 8,023.322 | 8,012.775 | 9,290.851 | 9,239.397 | 5,610.057 | 4,998.656 | 4,681.064 | 3,277.449 | 1,671.144 | 1,214.76 | 803.578 | 617.319 | 383.799 | 321.923 | 323.12 | 314.856 | 310.54 | 326.234 | 395.533 | 411.806 | 445.881 | 444.332 | 375.361 | 366.863 | 357.328 | 129.914 | 292.715 | 81.561 |
Total Assets
| 18,604.058 | 17,814.998 | 16,765.511 | 16,279.503 | 16,501.692 | 13,235.646 | 19,114.098 | 21,733.185 | 22,881.019 | 20,068.382 | 17,718.045 | 14,426.144 | 11,085.178 | 7,942.355 | 6,446.445 | 4,763.159 | 3,986.533 | 2,175.948 | 1,475.725 | 1,331.932 | 803.756 | 827.059 | 951.485 | 1,241.917 | 1,158.172 | 1,194.629 | 1,088.962 | 955.247 | 779.304 | 660.581 | 349.359 | 564.324 | 131.572 |
Liabilities & Equity: | |||||||||||||||||||||||||||||||||
Current Liabilities: | |||||||||||||||||||||||||||||||||
Account Payables
| 2,155.097 | 1,703.726 | 1,040.642 | 774.979 | 750.116 | 643.631 | 901.09 | 963.138 | 1,505.142 | 1,157.931 | 1,233.224 | 1,137.266 | 1,161.199 | 538.426 | 162.876 | 154.909 | 209.227 | 201.814 | 129.994 | 21.483 | 95.959 | 77.577 | 83.084 | 118.927 | 91.891 | 79.049 | 66.919 | 88.133 | 25.59 | 29.373 | 10.574 | 25.118 | 0 |
Short Term Debt
| 0 | 0 | 200.229 | 360.401 | 514.838 | 716.352 | 2,646.102 | 3,307.552 | 2,674.44 | 4,354.106 | -1,021.955 | 1,530 | 1,639 | 1,900.01 | 1,030 | 1,136 | 1,084.027 | 774.174 | 596.782 | 563.8 | 251.216 | 308.216 | 406.816 | 471.816 | 455.324 | 460.582 | 301.736 | 255.666 | 215.608 | 126.09 | 121.482 | 160.68 | 0 |
Tax Payables
| 56.595 | 164.348 | 164.097 | 102.081 | 99.929 | 482.788 | 299.197 | 337.191 | 365.658 | 563.587 | 614.313 | 308.526 | 378.649 | 246.079 | 88.585 | 133.336 | 139.625 | 40.1 | 36.829 | 1.669 | -15.664 | -9.831 | -5.991 | 5.988 | -1.074 | 1.408 | 4.975 | 7.733 | 3.347 | 4.067 | 7.231 | 8.191 | 0 |
Deferred Revenue
| 899.95 | 789.53 | 2,813.275 | 3,180.648 | 2,288.011 | 482.788 | 3,515.769 | 2,714.84 | 2,232.362 | 2,829.812 | 3,189.074 | 2,615.059 | 1,944.686 | 874.957 | 1,420.308 | 1,299.592 | 543.184 | 196.62 | 192.979 | 125.347 | 11.225 | 25.844 | 41.32 | 83.656 | 68.125 | 80.044 | 154.595 | 141.72 | 54.747 | 51.267 | 87.347 | 71.385 | 0 |
Other Current Liabilities
| 4,364.793 | 2,757.117 | 387.17 | 1,527.345 | 486.108 | 1,121.91 | 5,766.283 | 4,948.274 | 4,246.894 | 3,872.76 | 1,167.81 | 4,350.14 | 2,496.761 | 1,617.073 | 2,663.99 | 1,310.627 | 731.759 | 226.068 | 206.721 | 305.043 | 65.705 | 80.329 | 110.401 | 99.981 | 114.125 | 121.878 | 188.871 | 134.643 | 77.717 | 60.939 | 100.102 | 86.426 | 40.928 |
Total Current Liabilities
| 7,476.435 | 5,414.721 | 4,605.414 | 5,945.454 | 4,139.002 | 3,447.468 | 9,612.672 | 9,556.155 | 11,024.496 | 9,948.384 | 8,174.121 | 7,325.932 | 5,675.608 | 4,301.587 | 3,945.451 | 2,599.297 | 2,164.639 | 1,161.511 | 966.036 | 891.995 | 397.216 | 456.291 | 592.177 | 696.712 | 658.068 | 662.917 | 561.212 | 486.175 | 322.261 | 220.469 | 239.389 | 280.415 | 40.928 |
Non-Current Liabilities: | |||||||||||||||||||||||||||||||||
Long Term Debt
| 432.058 | 2,292.179 | 2,196.082 | 1,206.271 | 3,436.477 | 4,113.418 | 4,127.119 | 6,682.197 | 6,372.777 | 5,350.903 | 4,923.127 | 2,593.621 | 1,661.763 | 1,160 | 290 | 402.1 | 53.182 | 432.904 | 22.153 | 28.792 | 40 | 40 | 50 | 40 | 28.792 | 28.792 | 32.461 | 38.92 | 38.92 | 8 | 5 | 5 | 0 |
Deferred Revenue Non-Current
| 2.121 | 2.803 | 51.6 | 51.6 | 51.6 | 51.6 | 51.6 | 58.186 | 59.666 | 67.085 | 32 | 9.542 | -1,652.221 | -1,150.458 | -239.248 | -384.178 | -37.682 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 |
Deferred Tax Liabilities Non-Current
| 717.07 | 727.934 | 843.899 | 788.627 | 760.931 | 691.46 | 689.94 | 674.803 | 695.691 | 537.703 | 466.494 | 447.889 | 338.449 | 108.933 | 82.972 | 0.008 | 0.008 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 |
Other Non-Current Liabilities
| 68.121 | 66.211 | 493.098 | 50.459 | 111.531 | 98.012 | 34.202 | 92.201 | 33.045 | 9.542 | 9.542 | 13.6 | 9.542 | 9.542 | 50.752 | 85.231 | 15.499 | 9.542 | 0 | 0 | 28.792 | 28.792 | 28.792 | 28.485 | -0.435 | 1.757 | -2.043 | 5.379 | 5.534 | 44.194 | 0 | 38.92 | 0 |
Total Non-Current Liabilities
| 1,217.249 | 3,089.127 | 3,584.678 | 2,045.357 | 4,360.539 | 4,902.89 | 4,902.861 | 7,449.201 | 7,161.179 | 5,965.233 | 5,431.163 | 3,064.652 | 2,009.753 | 1,278.475 | 423.724 | 420.03 | 68.689 | 442.446 | 22.153 | 28.792 | 68.792 | 68.792 | 78.792 | 68.485 | 28.357 | 30.549 | 30.417 | 44.3 | 44.454 | 52.194 | 5 | 43.92 | -40.928 |
Total Liabilities
| 8,693.683 | 8,503.847 | 8,190.092 | 7,990.81 | 8,499.541 | 8,350.357 | 14,515.533 | 17,005.356 | 18,185.674 | 15,913.617 | 13,605.284 | 10,390.584 | 7,685.362 | 5,580.062 | 4,369.176 | 3,019.327 | 2,233.328 | 1,603.956 | 988.188 | 920.787 | 466.008 | 525.083 | 670.969 | 765.196 | 686.425 | 693.466 | 591.629 | 530.474 | 366.715 | 272.663 | 244.389 | 324.335 | 131.572 |
Equity: | |||||||||||||||||||||||||||||||||
Preferred Stock
| 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 6.512 | 4.227 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 |
Common Stock
| 1,060.346 | 1,060.346 | 1,060.346 | 1,060.346 | 1,060.346 | 666.961 | 666.961 | 666.961 | 666.961 | 666.961 | 666.961 | 666.961 | 333.481 | 222.32 | 222.32 | 222.32 | 222.32 | 139.325 | 139.325 | 139.325 | 139.325 | 139.325 | 139.325 | 139.325 | 139.325 | 139.325 | 139.325 | 118.3 | 118.3 | 91 | 70.72 | 70.72 | 0 |
Retained Earnings
| 5,106.513 | 4,514.996 | 4,039.285 | 3,725.661 | 3,436.867 | 3,381.605 | 2,654.62 | 2,551.827 | 2,452.679 | 2,190.445 | 1,880.612 | 1,503.103 | 1,161.983 | 686.801 | 419.067 | 199.299 | 237.222 | 132.305 | 87.056 | 49.169 | 30.709 | 6.538 | -164.304 | 3.111 | 0 | 28.977 | 35.043 | 22.644 | 40.309 | 58.127 | 0 | 30.727 | 0 |
Accumulated Other Comprehensive Income/Loss
| 0.051 | 659.625 | 646.782 | 593.382 | 558.74 | 534.254 | 597.741 | 604.689 | 574.673 | -6.512 | -4.227 | 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
| 3,592.448 | 3,574.55 | 3,562.441 | 2,927.688 | 3,486.492 | -112.942 | 259.12 | 259.12 | 848.435 | 662.944 | 698.218 | 749.982 | 1,100.098 | 861.983 | 1,075.229 | 1,276.138 | 1,040.444 | 148.084 | 148.833 | 152.246 | 132.618 | 129.499 | 280.854 | 324.293 | 299.502 | 322.632 | 329.178 | 252.288 | 227.541 | 214.693 | 34.25 | 138.542 | 88.811 |
Total Shareholders Equity
| 9,759.359 | 9,149.839 | 8,660.942 | 8,307.077 | 7,983.641 | 4,842.025 | 4,178.443 | 4,082.598 | 3,957.694 | 3,507.328 | 3,241.564 | 2,920.047 | 2,595.562 | 1,977.864 | 1,716.617 | 1,446.562 | 1,499.986 | 419.715 | 371.568 | 325.683 | 302.653 | 275.362 | 253.813 | 436.984 | 438.828 | 465.003 | 473.166 | 393.232 | 386.15 | 363.82 | 104.97 | 239.989 | 88.811 |
Total Equity
| 9,910.374 | 9,311.151 | 8,575.419 | 8,288.693 | 8,002.151 | 4,885.289 | 4,598.564 | 4,727.829 | 4,695.344 | 4,154.765 | 4,112.761 | 4,035.56 | 3,399.817 | 2,362.293 | 2,077.269 | 1,743.831 | 1,753.205 | 571.991 | 487.537 | 411.145 | 337.748 | 301.976 | 280.516 | 476.72 | 471.747 | 501.163 | 497.333 | 424.773 | 412.589 | 387.918 | 104.97 | 239.989 | 88.811 |
Total Liabilities & Shareholders Equity
| 18,604.058 | 17,814.998 | 16,765.511 | 16,279.503 | 16,501.692 | 13,235.646 | 19,114.098 | 21,733.185 | 22,881.019 | 20,068.382 | 17,718.045 | 14,426.144 | 11,085.178 | 7,942.355 | 6,446.445 | 4,763.159 | 3,986.533 | 2,175.948 | 1,475.725 | 1,331.932 | 803.756 | 827.059 | 951.485 | 1,241.917 | 1,158.172 | 1,194.629 | 1,088.962 | 955.247 | 779.304 | 660.581 | 349.359 | 564.324 | 131.572 |