
Sinomach Precision Industry Co.,Ltd.
SZSE:002046.SZ
10.18 (CNY) • At close October 26, 2023
Overview | Financials
Numbers are in millions (except for per share data and ratios) CNY.
2024 | 2023 | 2022 | 2021 | 2020 | 2019 | 2018 | 2017 | 2016 | 2015 | 2014 | 2013 | 2012 | 2011 | 2010 | 2009 | 2008 | 2007 | 2006 | 2005 | 2004 | 2003 | 2002 | |
---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
Assets: | |||||||||||||||||||||||
Current Assets: | |||||||||||||||||||||||
Cash & Cash Equivalents
| 1,018.055 | 723.757 | 658.148 | 607.238 | 726.459 | 661.46 | 1,023.391 | 439.789 | 353.957 | 225.246 | 232.521 | 206.972 | 327.209 | 119.888 | 106.654 | 92.767 | 138.884 | 146.467 | 157.312 | 158.559 | 31.638 | 31.413 | 47.495 |
Short Term Investments
| 140.271 | 106.938 | 88.688 | 120.563 | 104.965 | 113.71 | -112.711 | -117.567 | 0 | 0 | -0 | -0.136 | -0.403 | -0.74 | 0 | 0 | 9.876 | 0 | 0 | 0 | 0 | 0 | 0 |
Cash and Short Term Investments
| 1,158.326 | 830.696 | 746.836 | 727.8 | 831.424 | 775.17 | 1,023.391 | 439.789 | 353.957 | 225.246 | 232.521 | 206.972 | 327.209 | 119.888 | 106.654 | 92.767 | 138.884 | 146.467 | 157.312 | 158.559 | 31.638 | 31.413 | 47.495 |
Net Receivables
| 1,469.255 | 1,031.045 | 1,130.234 | 1,058.052 | 963.297 | 778.572 | 746.701 | 674.176 | 683.4 | 244.273 | 305.327 | 275.882 | 275.248 | 227.914 | 145.853 | 81.859 | 48.424 | 38.649 | 23.618 | 19.894 | 13.283 | 0 | 0 |
Inventory
| 582.383 | 525.272 | 561.01 | 530.037 | 495.386 | 549.458 | 427.601 | 403.446 | 375.075 | 389.086 | 488.206 | 445.149 | 398.22 | 201.022 | 143.786 | 123.064 | 105.429 | 67.843 | 56.534 | 46.524 | 42.409 | 33.441 | 19.869 |
Other Current Assets
| 76.542 | 178.564 | 391.503 | 301.042 | 202.909 | 290.052 | 275.295 | 104.586 | 639.833 | 49.139 | 23.812 | 160.391 | 286.778 | 306.717 | 222.811 | 110.95 | 27.963 | 11.685 | 11.158 | 11.23 | 12.024 | 30.36 | 36.043 |
Total Current Assets
| 3,286.506 | 2,565.576 | 2,829.582 | 2,616.931 | 2,493.017 | 2,393.252 | 2,472.988 | 1,637.998 | 996.009 | 907.744 | 1,049.866 | 1,088.393 | 1,146.741 | 627.628 | 473.252 | 365.105 | 311.026 | 264.312 | 248.438 | 236.207 | 99.353 | 95.213 | 103.407 |
Non-Current Assets: | |||||||||||||||||||||||
Property, Plant & Equipment, Net
| 2,032.688 | 1,798.026 | 1,574.036 | 1,428.641 | 1,306.321 | 1,308.095 | 1,230.236 | 1,208.092 | 945.331 | 1,007.048 | 935.039 | 675.998 | 464.064 | 330.027 | 260.969 | 220.061 | 113.427 | 105.657 | 86.564 | 73.271 | 49.772 | 29.223 | 23.802 |
Goodwill
| 16.456 | 16.456 | 16.456 | 16.456 | 33.852 | 35.581 | 39.495 | 32.931 | 32.931 | 0 | 7.071 | 7.071 | 7.071 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 |
Intangible Assets
| 217.971 | 221.559 | 377.198 | 401.082 | 400.035 | 412.78 | 400.525 | 415.079 | 206.409 | 234.871 | 240.599 | 245.987 | 242.543 | 205.201 | 104.733 | 107.691 | 18.165 | 18.577 | 18.654 | 18.82 | 18.997 | 8.174 | 0 |
Goodwill and Intangible Assets
| 234.427 | 238.015 | 393.654 | 417.538 | 433.887 | 448.361 | 440.019 | 448.01 | 206.409 | 234.871 | 247.671 | 253.058 | 249.614 | 205.201 | 104.733 | 107.691 | 18.165 | 18.577 | 18.654 | 18.82 | 18.997 | 8.174 | 0 |
Long Term Investments
| 72.595 | 53.763 | 89.663 | 70.636 | 117.522 | 114.68 | 349.328 | 360.917 | 113.393 | 14.413 | 14.495 | 14.445 | 14.899 | 14.552 | 0 | 0 | 2.343 | 0 | 0 | 0 | 0 | 0 | 0 |
Tax Assets
| 106.288 | 80.124 | 69.884 | 58.734 | 53.461 | 42.621 | 33.433 | 34.699 | 10.749 | 27.512 | 18.73 | 17.463 | 13.178 | 8.666 | 9.904 | 6.989 | 3.212 | 2.56 | 2.006 | 0 | 0 | 0 | 0 |
Other Non-Current Assets
| 459.733 | 430.779 | 294.903 | 333.199 | 332.708 | 310.444 | 53.178 | 50.749 | 68.359 | 51.106 | 24.404 | -0.043 | -0.055 | -0.041 | 14.795 | 14.762 | -0.007 | 1.691 | -0.602 | 1.334 | 1.645 | 2.193 | 2.219 |
Total Non-Current Assets
| 2,905.731 | 2,600.707 | 2,422.14 | 2,308.748 | 2,243.899 | 2,224.2 | 2,106.194 | 2,102.467 | 1,344.242 | 1,334.95 | 1,240.339 | 960.923 | 741.701 | 558.405 | 390.401 | 349.503 | 137.141 | 128.484 | 106.622 | 93.425 | 70.413 | 39.59 | 26.022 |
Total Assets
| 6,192.237 | 5,166.283 | 5,251.722 | 4,925.679 | 4,736.916 | 4,617.453 | 4,579.182 | 3,740.464 | 2,340.251 | 2,242.694 | 2,290.204 | 2,049.316 | 1,888.442 | 1,186.033 | 863.653 | 714.608 | 448.166 | 392.796 | 355.06 | 329.632 | 169.767 | 134.803 | 129.429 |
Liabilities & Equity: | |||||||||||||||||||||||
Current Liabilities: | |||||||||||||||||||||||
Account Payables
| 728.437 | 652.851 | 654.556 | 529.488 | 504.056 | 391.497 | 302.28 | 304.556 | 394.201 | 242.023 | 220.576 | 206.322 | 262.75 | 163.268 | 10.229 | 27.901 | 41.758 | 21.423 | 14.146 | 8.181 | 11.584 | 11.609 | 12.189 |
Short Term Debt
| 165.255 | 288.681 | 232.816 | 352.536 | 480.402 | 899.614 | 1,038.125 | 704.07 | 673.141 | 489.5 | 296 | 264.775 | 150 | 145 | 20 | 10 | 40 | 0 | 0 | 0 | 0 | 10 | 10 |
Tax Payables
| 85.317 | 43.761 | 26.589 | 28.273 | 46.004 | 29.928 | 35.086 | 32.417 | 33.363 | 19.582 | 25.026 | 3.327 | 9.245 | 0.16 | 3.902 | 9.759 | -1.144 | 0.981 | 1.143 | 1.134 | 1.052 | 0.127 | 0.567 |
Deferred Revenue
| 0 | 0 | 165.794 | 316.392 | 282.308 | 166.286 | 35.086 | 123.626 | 99.352 | 76.114 | 69.698 | 54.487 | 61.217 | 36.242 | 47.966 | 43.506 | -18.36 | 0 | 0 | 0 | 0 | 10.318 | 11.274 |
Other Current Liabilities
| 782.784 | 180 | 817.467 | 143.948 | 155.711 | 189.044 | 124.411 | 205.879 | -280.456 | -86.501 | 98.04 | 122.095 | 128.512 | 78.822 | 143.622 | 73.725 | 2.142 | 32.184 | 37.958 | 41.711 | 32.112 | 27.641 | 20.342 |
Total Current Liabilities
| 1,761.792 | 1,165.292 | 1,731.428 | 1,216.575 | 1,280.038 | 1,510.083 | 1,534.989 | 1,246.922 | 820.249 | 846.332 | 639.642 | 651.006 | 550.507 | 387.249 | 177.753 | 121.385 | 82.756 | 54.587 | 53.247 | 51.026 | 44.748 | 49.377 | 43.098 |
Non-Current Liabilities: | |||||||||||||||||||||||
Long Term Debt
| 445.929 | 461.254 | 130.892 | 479.151 | 335.297 | 55.229 | 70.783 | 146.067 | 125 | 75 | 139.5 | 212 | 210.975 | 115 | 75 | 35 | 0 | 0 | 0 | 0 | 20 | 0 | 20 |
Deferred Revenue Non-Current
| 142.164 | 91.38 | 122.815 | 139.438 | 106.766 | 98.944 | 79.008 | 83.556 | 80.01 | 93.553 | 114.842 | 97.24 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 |
Deferred Tax Liabilities Non-Current
| 45.438 | 34.683 | 34.517 | 22.035 | 22.616 | 18.887 | 9.167 | 9.779 | 19.738 | 8.887 | 18.193 | 19.241 | 20.337 | 10.246 | 17.486 | 17.873 | 19.375 | 0 | 0 | 0 | 0 | 0 | 0 |
Other Non-Current Liabilities
| 41.955 | 38.825 | 39.354 | 53.503 | 74.738 | 84.289 | 81.248 | 34.643 | 145.813 | 0 | 0 | 0 | 86.84 | 70.551 | 47.133 | 31.678 | -13.105 | 5.28 | 4.5 | 4.61 | 3.91 | 5.49 | 4.815 |
Total Non-Current Liabilities
| 675.487 | 626.141 | 327.553 | 694.127 | 539.416 | 257.349 | 240.205 | 274.046 | 149.748 | 177.439 | 272.535 | 328.481 | 318.151 | 195.798 | 139.619 | 84.551 | 6.27 | 5.28 | 4.5 | 4.61 | 23.91 | 5.49 | 24.815 |
Total Liabilities
| 2,437.279 | 1,791.434 | 2,058.981 | 1,910.702 | 1,819.454 | 1,767.433 | 1,775.194 | 1,520.968 | 969.997 | 1,023.772 | 912.177 | 979.487 | 868.659 | 583.047 | 317.372 | 205.936 | 89.026 | 59.867 | 57.747 | 55.636 | 68.658 | 54.867 | 67.913 |
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 |
Common Stock
| 528.958 | 529.129 | 529.129 | 524.349 | 524.349 | 524.349 | 524.349 | 463.138 | 353.609 | 340.566 | 340.566 | 278.604 | 278.604 | 108.09 | 108.09 | 108.09 | 97.5 | 97.5 | 78 | 65 | 40 | 40 | 40 |
Retained Earnings
| 1,183.82 | 1,020.124 | 869.026 | 696.913 | 600.991 | 551.157 | 586.467 | 568.803 | 136.054 | 128.39 | 310.124 | 305.67 | 285.381 | 239.096 | 193.361 | 158.955 | 134.209 | 113.573 | 87.778 | 67.482 | 46.644 | 29.706 | 14.97 |
Accumulated Other Comprehensive Income/Loss
| 0 | 0 | 546.552 | 549.328 | 534.345 | 515.055 | 507.381 | 474.666 | 506.324 | 174.713 | 0.698 | 0.446 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 |
Other Total Stockholders Equity
| 1,765.29 | 1,721.591 | 1,697.172 | 1,114.098 | 1,114.098 | 1,537.119 | 1,095.615 | 594.959 | 1,216.232 | 572.449 | 572.449 | 423.593 | 445.945 | 246.405 | 235.979 | 233.359 | 121.937 | 115.839 | 131.535 | 141.514 | 14.465 | 10.23 | 6.546 |
Total Shareholders Equity
| 3,478.068 | 3,270.845 | 3,095.327 | 2,884.689 | 2,773.783 | 2,704.49 | 2,658.386 | 2,101.566 | 1,365.457 | 1,216.118 | 1,369.676 | 1,059.392 | 1,009.931 | 593.59 | 537.431 | 500.404 | 350.888 | 326.912 | 297.314 | 273.996 | 101.109 | 79.936 | 61.516 |
Total Equity
| 3,754.958 | 3,374.85 | 3,192.741 | 3,014.977 | 2,917.462 | 2,850.02 | 2,803.988 | 2,219.497 | 1,370.254 | 1,218.923 | 1,378.027 | 1,069.829 | 1,019.783 | 602.986 | 546.281 | 508.672 | 359.141 | 332.929 | 297.314 | 273.996 | 101.109 | 79.936 | 61.516 |
Total Liabilities & Shareholders Equity
| 6,192.237 | 5,166.283 | 5,251.722 | 4,925.679 | 4,736.916 | 4,617.453 | 4,579.182 | 3,740.464 | 2,340.251 | 2,242.694 | 2,290.204 | 2,049.316 | 1,888.442 | 1,186.033 | 863.653 | 714.608 | 448.166 | 392.796 | 355.06 | 329.632 | 169.767 | 134.803 | 129.429 |