Western Metal Materials Co., Ltd.
SZSE:002149.SZ
14.6 (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 | |
---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
Assets: | ||||||||||||||||||||
Current Assets: | ||||||||||||||||||||
Cash & Cash Equivalents
| 722.085 | 633.036 | 660.434 | 1,106.46 | 349.537 | 252.514 | 212.852 | 420.137 | 245.23 | 206.492 | 210.38 | 158.549 | 239.577 | 189.441 | 268.092 | 100.498 | 174.266 | 68.889 | 32.613 | 23.377 |
Short Term Investments
| -25.1 | -4.166 | -14.462 | -11.876 | -11.874 | -14.887 | -10.19 | -8.016 | -8.042 | -8.2 | -7.145 | -7.176 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 |
Cash and Short Term Investments
| 722.085 | 633.036 | 660.434 | 1,106.46 | 349.537 | 252.514 | 212.852 | 420.137 | 245.23 | 206.492 | 210.38 | 158.549 | 239.577 | 189.441 | 268.092 | 100.498 | 174.266 | 68.889 | 32.613 | 23.377 |
Net Receivables
| 1,922.074 | 1,879.114 | 1,455.936 | 1,202.897 | 866.869 | 970.752 | 804.871 | 490.685 | 388.611 | 456.845 | 442.347 | 400.846 | 414.677 | 326.041 | 167.199 | 114.149 | 81.435 | 85.153 | 69.013 | 59.834 |
Inventory
| 1,529.648 | 1,526.783 | 1,526.565 | 1,400.654 | 1,321.09 | 870.491 | 760.213 | 639.073 | 495.63 | 555.788 | 531.834 | 441.394 | 461.687 | 428.66 | 307.073 | 173.159 | 161.683 | 111.291 | 107.064 | 81.067 |
Other Current Assets
| 11.152 | 37.48 | 17.391 | 20.501 | 41.736 | 20.263 | 31.373 | 30.393 | 16.545 | 3.588 | 4.739 | 6.254 | -7.815 | -12.666 | -10.199 | -9.936 | -5.454 | -4.545 | -3.242 | -4.081 |
Total Current Assets
| 4,184.959 | 4,076.413 | 3,660.326 | 3,730.512 | 2,579.232 | 2,114.019 | 1,809.309 | 1,580.288 | 1,146.017 | 1,222.714 | 1,189.301 | 1,007.043 | 1,108.126 | 931.476 | 732.165 | 377.87 | 411.93 | 260.789 | 205.448 | 160.196 |
Non-Current Assets: | ||||||||||||||||||||
Property, Plant & Equipment, Net
| 1,700.079 | 1,649.456 | 1,444.759 | 1,332.572 | 1,380.077 | 1,332.628 | 1,327.674 | 1,343.814 | 1,362.654 | 1,357.228 | 1,335.953 | 1,373.051 | 1,401.095 | 1,351.725 | 1,183.571 | 471.379 | 192.514 | 125.046 | 106.885 | 83.738 |
Goodwill
| 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 |
Intangible Assets
| 239.4 | 256.25 | 269.325 | 288.782 | 296.667 | 297.607 | 303.352 | 287.66 | 230.963 | 203.269 | 165.242 | 144.588 | 137.651 | 124.661 | 112.732 | 26.984 | 28.845 | 28.948 | 30.72 | 19.638 |
Goodwill and Intangible Assets
| 239.4 | 256.25 | 269.325 | 288.782 | 296.667 | 297.607 | 303.352 | 287.66 | 230.963 | 203.269 | 165.242 | 144.588 | 137.651 | 124.661 | 112.732 | 26.984 | 28.845 | 28.948 | 30.72 | 19.638 |
Long Term Investments
| 314.151 | 281.856 | 193.51 | 141.524 | 84.213 | 37.927 | 29.63 | 27.456 | 27.482 | 31.44 | 30.385 | 30.416 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 |
Tax Assets
| 81.594 | 64.36 | 52.179 | 49.617 | 61.299 | 64.297 | 70.642 | 75.566 | 65.578 | 33.752 | 19.796 | 21.098 | 13.916 | 2.93 | 1.591 | 2.625 | 0.195 | 0.24 | 0.128 | 0.237 |
Other Non-Current Assets
| 43.432 | 66.974 | 144.657 | 46.332 | 24.314 | 25.871 | 28.099 | 12.94 | 34 | 48.466 | 42.171 | 45.339 | 12.567 | 12.582 | 12.903 | 6.72 | 6.897 | 7.074 | 7.25 | 0.08 |
Total Non-Current Assets
| 2,378.657 | 2,318.896 | 2,104.43 | 1,858.827 | 1,846.57 | 1,758.33 | 1,759.396 | 1,747.437 | 1,720.676 | 1,674.156 | 1,593.546 | 1,614.492 | 1,565.229 | 1,491.899 | 1,310.797 | 507.708 | 228.45 | 161.307 | 144.984 | 103.692 |
Total Assets
| 6,563.616 | 6,395.309 | 5,764.756 | 5,589.339 | 4,425.802 | 3,872.35 | 3,568.705 | 3,327.725 | 2,866.694 | 2,896.869 | 2,782.847 | 2,621.535 | 2,673.355 | 2,423.374 | 2,042.962 | 885.578 | 640.38 | 422.095 | 350.431 | 263.888 |
Liabilities & Equity: | ||||||||||||||||||||
Current Liabilities: | ||||||||||||||||||||
Account Payables
| 628.276 | 639.698 | 681.7 | 643.825 | 808.265 | 512.85 | 376.662 | 353.821 | 303.728 | 424.747 | 405.504 | 325.143 | 284.279 | 282.308 | 314.337 | 61.992 | 55.188 | 48.012 | 43.056 | 28.19 |
Short Term Debt
| 1,128.826 | 1,546.735 | 1,236.451 | 1,387.469 | 769.786 | 712.5 | 568 | 675 | 1,196.24 | 608 | 546.2 | 763.5 | 816.622 | 672.999 | 396 | 283 | 109 | 153.5 | 128.5 | 82 |
Tax Payables
| 25.607 | 37.017 | 19.305 | 17.75 | 11.948 | 14.942 | 17.1 | 14.073 | 9.65 | 27.692 | 15.11 | 12.707 | -38.588 | -37.092 | -43.41 | 6.237 | 0.848 | 4.622 | -1.505 | -0.069 |
Deferred Revenue
| 302.965 | 191.337 | 286.897 | 210.538 | 71.247 | 14.942 | 73.734 | 92.387 | 68.924 | 88.768 | 59.535 | 53.865 | 7.679 | -10.419 | 11.623 | 11.808 | 6.211 | 11.972 | 6.879 | 7.522 |
Other Current Liabilities
| 240.722 | 458.484 | 90.821 | 79.232 | 255.062 | 256.965 | 64.581 | 47.769 | 28.409 | 27.88 | 46.415 | 332.988 | 374.982 | 51.925 | 28.975 | 6.849 | 22.821 | 9.216 | 28.151 | 15.549 |
Total Current Liabilities
| 2,300.789 | 2,836.254 | 2,295.869 | 2,321.064 | 1,904.36 | 1,497.256 | 1,082.978 | 1,168.978 | 1,597.3 | 1,149.395 | 1,057.654 | 1,475.496 | 1,483.562 | 996.812 | 750.935 | 363.65 | 193.22 | 222.7 | 206.586 | 133.261 |
Non-Current Liabilities: | ||||||||||||||||||||
Long Term Debt
| 556.329 | 99.386 | 226.332 | 100.107 | 150.166 | 19.4 | 200 | 16 | 33.5 | 400 | 426 | 14.75 | 85.25 | 300.25 | 290 | 61 | 30 | 20 | 11.5 | 20 |
Deferred Revenue Non-Current
| 226.135 | 244.955 | 216.632 | 221.789 | 232.545 | 232.334 | 220.398 | 209.139 | 234.168 | 149.02 | 128.188 | 1.313 | 8.53 | 9.683 | 12.868 | 0 | 0 | 0 | 0 | 0 |
Deferred Tax Liabilities Non-Current
| 17.909 | 14.955 | 6.233 | 3.341 | 3.161 | 2.872 | 2.946 | 3.383 | 3.465 | 2.832 | 2.891 | 3.791 | 4.379 | 4.634 | 4.889 | 0 | 0 | 0 | 0 | 0 |
Other Non-Current Liabilities
| 12.849 | 4.4 | 4.4 | 0 | 5 | 5 | 20 | 0 | 14 | 115.35 | 112.439 | 87.523 | 95.481 | 67.215 | 59.327 | 45.558 | 35.168 | 7.72 | 3.189 | 3.76 |
Total Non-Current Liabilities
| 813.222 | 363.695 | 453.597 | 325.237 | 390.871 | 259.606 | 443.344 | 228.522 | 285.133 | 667.202 | 669.518 | 107.376 | 193.64 | 381.782 | 367.083 | 106.558 | 65.168 | 27.72 | 14.689 | 23.76 |
Total Liabilities
| 3,114.011 | 3,199.949 | 2,749.466 | 2,646.301 | 2,295.231 | 1,756.863 | 1,526.322 | 1,397.5 | 1,882.434 | 1,816.596 | 1,727.172 | 1,582.872 | 1,677.202 | 1,378.595 | 1,118.018 | 470.208 | 258.388 | 250.42 | 221.275 | 157.021 |
Equity: | ||||||||||||||||||||
Preferred Stock
| 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 |
Common Stock
| 488.214 | 488.214 | 488.214 | 488.214 | 425.414 | 425.414 | 425.414 | 212.707 | 174.63 | 174.63 | 174.63 | 174.63 | 174.63 | 174.63 | 174.63 | 91.42 | 91.42 | 68.42 | 68.42 | 68.42 |
Retained Earnings
| 377.714 | 288.196 | 162.564 | 105.71 | 73.557 | 56.655 | 39.588 | -10.063 | -29.753 | 102.558 | 96.83 | 92.004 | 72.153 | 130.635 | 91.816 | 80.053 | 53.68 | 32.72 | 22.087 | 15.982 |
Accumulated Other Comprehensive Income/Loss
| 157.796 | 119.311 | 103.066 | 89.922 | 106.743 | 121.002 | 116.848 | 94.288 | 93.174 | 9.261 | 7.56 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 |
Other Total Stockholders Equity
| 1,898.108 | 1,898.108 | 1,875.605 | 1,898.108 | 1,193.226 | 1,195.397 | 1,193.226 | 1,405.933 | 525.699 | 593.17 | 593.024 | 591.679 | 583.766 | 583.766 | 582.716 | 180.661 | 178.468 | 21.168 | 19.273 | 16.28 |
Total Shareholders Equity
| 2,921.832 | 2,793.83 | 2,629.45 | 2,581.955 | 1,798.939 | 1,798.469 | 1,775.076 | 1,702.864 | 763.749 | 879.618 | 872.044 | 858.313 | 830.549 | 889.031 | 849.162 | 352.134 | 323.568 | 122.309 | 109.78 | 100.682 |
Total Equity
| 3,449.605 | 3,195.36 | 3,015.29 | 2,943.038 | 2,130.571 | 2,115.487 | 2,042.383 | 1,930.225 | 984.26 | 1,080.273 | 1,055.675 | 1,038.663 | 996.152 | 1,044.78 | 924.944 | 415.37 | 381.993 | 171.675 | 129.156 | 106.868 |
Total Liabilities & Shareholders Equity
| 6,563.616 | 6,395.309 | 5,764.756 | 5,589.339 | 4,425.802 | 3,872.35 | 3,568.705 | 3,327.725 | 2,866.694 | 2,896.869 | 2,782.847 | 2,621.535 | 2,673.355 | 2,423.374 | 2,042.962 | 885.578 | 640.38 | 422.095 | 350.431 | 263.888 |