Hainan Development Holdings Nanhai Co., Ltd.
SZSE:002163.SZ
8.62 (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
| 1,247.805 | 1,077.161 | 826.702 | 913.954 | 932.053 | 781.365 | 618.651 | 575.833 | 826.449 | 698.574 | 810.995 | 895.087 | 802.85 | 926.641 | 514.626 | 283.092 | 327.95 | 147.451 | 140.16 | 77.312 |
Short Term Investments
| 3.258 | 4.42 | 3.456 | -34.752 | -27.048 | 152.222 | 0.6 | -35.411 | -39.866 | -42.244 | -42.8 | -42.19 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 |
Cash and Short Term Investments
| 1,251.062 | 1,081.581 | 830.158 | 913.954 | 932.053 | 781.365 | 618.651 | 575.833 | 826.449 | 698.574 | 810.995 | 895.087 | 802.85 | 926.641 | 514.626 | 283.092 | 327.95 | 147.451 | 140.16 | 77.312 |
Net Receivables
| 2,176.481 | 2,008.385 | 1,850.017 | 1,848.129 | 1,346.532 | 1,021.726 | 991.986 | 1,089.949 | 839.291 | 810.081 | 731.804 | 759.333 | 0 | 0 | 0 | 241.443 | 51.903 | 47.166 | 60.59 | 0 |
Inventory
| 210.795 | 155.765 | 177.328 | 142.958 | 690.305 | 762.657 | 953.475 | 878.508 | 1,022.386 | 1,192.634 | 1,055.498 | 942.384 | 804.564 | 662.705 | 307.449 | 299.588 | 246.655 | 226.459 | 202.836 | 129.152 |
Other Current Assets
| 68.927 | 229.442 | 189.86 | 180.232 | 168.813 | 495.83 | 379.408 | 325.491 | 1,224.855 | 517.789 | 432.077 | 524.313 | 37.935 | 88.813 | 60.295 | 110.114 | 196.296 | 70.944 | 37.682 | 13.326 |
Total Current Assets
| 3,707.266 | 3,475.173 | 3,049.466 | 3,085.274 | 3,026.424 | 3,067.007 | 2,937.922 | 2,869.781 | 3,073.69 | 3,219.079 | 3,030.374 | 2,772.499 | 2,369.346 | 2,215.661 | 1,364.497 | 933.409 | 822.804 | 492.02 | 441.268 | 290.433 |
Non-Current Assets: | ||||||||||||||||||||
Property, Plant & Equipment, Net
| 1,021.383 | 1,181.379 | 1,276.567 | 1,160.697 | 1,200.486 | 1,141.526 | 3,237.87 | 3,327.224 | 3,359.244 | 3,484.999 | 3,971.768 | 4,034.775 | 3,853.44 | 2,226.147 | 1,287.233 | 430.331 | 203.136 | 95.705 | 76.476 | 73.517 |
Goodwill
| 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 |
Intangible Assets
| 82.144 | 121.824 | 124.328 | 131.891 | 135.424 | 139.071 | 149.678 | 109.393 | 146.668 | 116.796 | 210.282 | 146.534 | 110.057 | 91.034 | 87.189 | 58.585 | 26.497 | 11.569 | 0.26 | 0.34 |
Goodwill and Intangible Assets
| 82.144 | 121.824 | 124.328 | 131.891 | 135.424 | 139.071 | 149.678 | 109.393 | 146.668 | 116.796 | 210.282 | 146.534 | 110.057 | 91.034 | 87.189 | 58.585 | 26.497 | 11.569 | 0.26 | 0.34 |
Long Term Investments
| 281.04 | 107.125 | 105.223 | 125.367 | 127.443 | 0 | 133.017 | 275.788 | 268.244 | 261.478 | 100.819 | 94.635 | 0.156 | -37.268 | 0 | 0 | 1.482 | 0 | 0 | 0 |
Tax Assets
| 317.291 | 327.77 | 201.313 | 204.227 | 48.549 | 58.508 | 41.29 | 49.708 | 71.819 | 63.227 | 52.97 | 67.883 | 24.137 | 11.065 | 5.211 | 8.544 | 3.045 | 1.18 | 0.654 | 0.661 |
Other Non-Current Assets
| 1,000.918 | 1,050.671 | 1,048.883 | 1,113.142 | 81.249 | 254.412 | 246.36 | 132.596 | 100.821 | 146.348 | 111.029 | 123.516 | 126.424 | 37.568 | 0.437 | 3.144 | 0.005 | 0.942 | 0.028 | 0 |
Total Non-Current Assets
| 2,702.777 | 2,788.77 | 2,756.314 | 2,735.326 | 1,593.149 | 1,593.516 | 3,808.216 | 3,894.71 | 3,946.796 | 4,072.848 | 4,446.868 | 4,467.343 | 4,114.215 | 2,328.547 | 1,380.07 | 500.604 | 234.165 | 109.396 | 77.417 | 74.519 |
Total Assets
| 6,410.043 | 6,263.943 | 5,805.78 | 5,820.599 | 4,619.573 | 4,660.523 | 6,746.138 | 6,764.492 | 7,020.486 | 7,291.927 | 7,477.242 | 7,239.842 | 6,483.56 | 4,544.208 | 2,744.567 | 1,434.013 | 1,056.969 | 601.416 | 518.685 | 364.951 |
Liabilities & Equity: | ||||||||||||||||||||
Current Liabilities: | ||||||||||||||||||||
Account Payables
| 2,938.833 | 2,930.052 | 2,690.189 | 2,451.345 | 2,327.243 | 1,809.89 | 1,933.604 | 1,862.843 | 1,998.535 | 1,767.297 | 1,412.992 | 1,253.894 | 801.939 | 892.69 | 592.618 | 389.596 | 290.169 | 177.29 | 156.388 | 100.556 |
Short Term Debt
| 576.08 | 419.297 | 859.136 | 582.778 | 1,100.038 | 1,332.814 | 2,410.52 | 1,951.263 | 2,028.598 | 1,888.903 | 1,747.615 | 2,014.435 | 1,565.527 | 617.529 | 532.242 | 224 | 131.88 | 123 | 109 | 75.27 |
Tax Payables
| 0.958 | 13.597 | 14.621 | 22.346 | 20.267 | 42.657 | 40.667 | 37.083 | 32.07 | 47.062 | 34.765 | -284.339 | -237.186 | -28.709 | 8.431 | 25.07 | 14.3 | 14.337 | 10.744 | 10.986 |
Deferred Revenue
| 0 | 97.013 | 144.919 | 646.577 | 108.663 | 35.634 | 110.616 | 135.287 | 151.143 | 192.439 | 206.915 | -120.052 | -145.637 | 38.734 | 47.719 | 46.287 | 33.092 | 39.137 | 19.888 | 20.576 |
Other Current Liabilities
| 255.018 | 169.258 | 179.497 | 0.874 | 71.352 | 364.741 | 468.422 | 481.017 | 300.721 | 409.33 | 1,053.344 | 547.393 | 393.063 | 177.2 | 54.32 | 45.994 | -2.874 | 42.955 | 48.28 | 43.603 |
Total Current Liabilities
| 3,770.89 | 3,629.218 | 3,785.671 | 3,703.919 | 3,627.563 | 3,585.736 | 4,772.645 | 4,332.206 | 4,359.924 | 4,112.594 | 4,079.377 | 3,218.169 | 2,523.343 | 1,658.711 | 1,187.611 | 684.661 | 466.568 | 357.582 | 324.412 | 230.415 |
Non-Current Liabilities: | ||||||||||||||||||||
Long Term Debt
| 76.73 | 120.049 | 56.51 | 38.221 | 52.676 | 63.317 | 663.406 | 1,073.506 | 1,247.75 | 1,238.431 | 1,292.058 | 2,370.468 | 2,232.55 | 1,181.719 | 798 | 65.367 | 60.367 | 0 | 2.571 | 3.218 |
Deferred Revenue Non-Current
| 50.413 | 43.471 | 43.173 | 36.458 | 39.31 | 35.831 | 145.336 | 137.674 | 128.809 | 124.178 | 139.958 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 |
Deferred Tax Liabilities Non-Current
| 249.994 | 253.273 | 152.057 | 151.957 | -40.545 | 3,243.137 | 0 | 0 | -1,225.004 | -1,183.664 | -119.344 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 |
Other Non-Current Liabilities
| 666.929 | 704.529 | 707.973 | 927.06 | 51.458 | 17.201 | 48.542 | 161.674 | 128.809 | 124.178 | 20.614 | 155.429 | 97.9 | 94.506 | 94.95 | 40.471 | 6.468 | 0 | 0 | 0 |
Total Non-Current Liabilities
| 1,044.065 | 1,121.322 | 916.54 | 1,076.91 | 104.116 | 116.349 | 857.284 | 1,235.18 | 1,376.56 | 1,362.609 | 1,462.753 | 2,525.897 | 2,330.45 | 1,276.225 | 892.95 | 105.838 | 66.835 | 0 | 2.571 | 3.218 |
Total Liabilities
| 4,814.955 | 4,750.54 | 4,702.211 | 4,780.829 | 3,731.679 | 3,702.085 | 5,629.929 | 5,567.386 | 5,736.484 | 5,475.203 | 5,542.13 | 5,744.066 | 4,853.794 | 2,934.936 | 2,080.561 | 790.498 | 533.403 | 357.582 | 326.984 | 233.633 |
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
| 844.958 | 844.958 | 803.55 | 803.55 | 803.55 | 803.55 | 803.55 | 803.55 | 803.55 | 803.55 | 803.55 | 803.55 | 803.55 | 401.775 | 204 | 204 | 136 | 102 | 90 | 69.72 |
Retained Earnings
| -448.663 | -540.192 | -395.554 | -499.809 | -643.49 | -690.817 | -729.018 | -716.492 | -718.22 | -484.985 | -500.935 | 10.808 | 184.052 | 170.512 | 137.302 | 122.897 | 97.884 | 82.506 | 60.762 | 43.406 |
Accumulated Other Comprehensive Income/Loss
| -0 | 75.017 | 74.724 | 74.113 | 73.903 | 74.059 | 74.005 | 59.307 | 55.574 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 |
Other Total Stockholders Equity
| 1,049.964 | 901.779 | 430.566 | 433.764 | 371.074 | 489.946 | 443.167 | 645.147 | 530.267 | 642.006 | 642.757 | 547.867 | 534.485 | 931.113 | 221.721 | 218.932 | 281.638 | 53.61 | 35.639 | 18.193 |
Total Shareholders Equity
| 1,446.259 | 1,344.253 | 901.252 | 811.618 | 667.727 | 680.632 | 707.297 | 732.205 | 726.745 | 960.571 | 945.372 | 1,362.225 | 1,522.086 | 1,503.4 | 563.023 | 545.829 | 515.522 | 238.643 | 186.401 | 131.318 |
Total Equity
| 1,595.088 | 1,513.403 | 1,103.569 | 1,039.77 | 887.894 | 958.438 | 1,116.209 | 1,197.105 | 1,284.002 | 1,816.724 | 1,935.112 | 1,495.776 | 1,629.766 | 1,609.272 | 664.005 | 643.514 | 523.566 | 243.834 | 191.701 | 131.318 |
Total Liabilities & Shareholders Equity
| 6,410.043 | 6,263.943 | 5,805.78 | 5,820.599 | 4,619.573 | 4,660.523 | 6,746.138 | 6,764.492 | 7,020.486 | 7,291.927 | 7,477.242 | 7,239.842 | 6,483.56 | 4,544.208 | 2,744.567 | 1,434.013 | 1,056.969 | 601.416 | 518.685 | 364.951 |