Hongbaoli Group Corporation, Ltd.
SZSE:002165.SZ
4.05 (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
| 744.065 | 1,684.467 | 1,016.691 | 354.689 | 446.643 | 310.951 | 162.928 | 451.931 | 130.859 | 140.335 | 173.565 | 226.615 | 238.766 | 82.664 | 135.239 | 188.882 | 214.91 | 78.283 | 44.213 | 37.936 |
Short Term Investments
| 425.736 | 200.746 | 0.336 | 0 | 0 | 94.741 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 |
Cash and Short Term Investments
| 1,169.801 | 1,885.213 | 1,017.027 | 354.689 | 446.643 | 310.951 | 162.928 | 451.931 | 130.859 | 140.335 | 173.565 | 226.615 | 238.766 | 82.664 | 135.239 | 188.882 | 214.91 | 78.283 | 44.213 | 37.936 |
Net Receivables
| 935.529 | 657.112 | 967.273 | 1,025.387 | 588.122 | 683.572 | 636.747 | 490.096 | 485.814 | 526.851 | 561.564 | 449.023 | 531.571 | 0 | 209.494 | 178.865 | 0 | 52.359 | 0 | 0 |
Inventory
| 272.666 | 352.466 | 508.751 | 295.317 | 276.083 | 292.823 | 349.567 | 273.562 | 187.026 | 244.733 | 230.856 | 239.526 | 200.061 | 258.801 | 124.351 | 60.25 | 101.987 | 87.721 | 44.852 | 33.248 |
Other Current Assets
| 406.768 | 309.556 | 503.056 | 237.179 | 178.968 | 336.368 | 182.737 | 118.531 | 45.214 | 40.421 | 32.713 | 90.509 | 25.39 | 36.273 | 34.098 | 29.352 | 175.67 | 12.762 | 108.182 | 74.501 |
Total Current Assets
| 2,439.835 | 3,204.347 | 2,996.107 | 1,912.572 | 1,488.94 | 1,623.373 | 1,331.979 | 1,334.12 | 848.912 | 952.339 | 998.699 | 962.936 | 983.353 | 718.889 | 503.181 | 450.343 | 492.568 | 231.124 | 197.248 | 145.684 |
Non-Current Assets: | ||||||||||||||||||||
Property, Plant & Equipment, Net
| 1,903.797 | 2,004.679 | 2,107.542 | 2,163.156 | 2,068.679 | 1,755.768 | 1,346.942 | 885.577 | 735.904 | 726.09 | 733.444 | 705.472 | 477.476 | 359.814 | 193.984 | 128.086 | 120.984 | 122.58 | 115.789 | 68.13 |
Goodwill
| 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 |
Intangible Assets
| 232.774 | 229.988 | 221.129 | 226.6 | 230.82 | 237.72 | 242.197 | 183.961 | 191.84 | 84.395 | 86.33 | 86.074 | 72.103 | 63.72 | 65.092 | 62.679 | 23.336 | 23.836 | 7.187 | 7.343 |
Goodwill and Intangible Assets
| 232.774 | 229.988 | 221.129 | 226.6 | 230.82 | 237.72 | 242.197 | 183.961 | 191.84 | 84.395 | 86.33 | 86.074 | 72.103 | 63.72 | 65.092 | 62.679 | 23.336 | 23.836 | 7.187 | 7.343 |
Long Term Investments
| 5.02 | 0 | 15.963 | 0 | 2,299.499 | 0 | -0 | 87.24 | 7.255 | 9.04 | 0 | 791.547 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 |
Tax Assets
| 190.999 | 145.804 | 58.695 | 31.08 | 29.66 | 19.037 | 10.634 | 7.576 | 8.57 | 13.296 | 15.544 | 7.221 | 3.997 | 2.99 | 2.592 | 2.101 | 4.256 | 4.629 | 5.859 | 6.048 |
Other Non-Current Assets
| 106.693 | 18.894 | 43.024 | 0 | -2,299.499 | -0 | 0 | 0 | 0 | 0 | 0 | -791.547 | 0 | 0 | 0 | 0 | 0 | 0 | 2.242 | 0.224 |
Total Non-Current Assets
| 2,439.283 | 2,399.366 | 2,446.353 | 2,420.836 | 2,329.159 | 2,012.524 | 1,599.773 | 1,164.354 | 943.569 | 832.821 | 835.318 | 798.767 | 553.576 | 426.524 | 261.668 | 192.866 | 148.577 | 151.045 | 131.077 | 81.744 |
Total Assets
| 4,879.118 | 5,603.713 | 5,442.46 | 4,333.408 | 3,818.099 | 3,635.898 | 2,931.752 | 2,498.474 | 1,792.481 | 1,785.16 | 1,834.017 | 1,761.703 | 1,536.929 | 1,145.413 | 764.849 | 643.209 | 641.144 | 382.169 | 328.325 | 227.428 |
Liabilities & Equity: | ||||||||||||||||||||
Current Liabilities: | ||||||||||||||||||||
Account Payables
| 370.63 | 404.126 | 890.636 | 526.335 | 578.12 | 469.946 | 614.488 | 419.029 | 280.205 | 374.216 | 358.506 | 290.668 | 182.21 | 192.614 | 84.604 | 44.93 | 69.685 | 101.783 | 92.646 | 35.711 |
Short Term Debt
| 1,441.289 | 2,376.432 | 1,164.737 | 1,393.935 | 712.958 | 1,009.96 | 403.658 | 228.721 | 310 | 268.895 | 350.126 | 386.684 | 355.603 | 272 | 110 | 100 | 110 | 87 | 97 | 78 |
Tax Payables
| 4.242 | 13.305 | 17.506 | 26.105 | 15.182 | 12.311 | 5.563 | 7.98 | 10.423 | 13.889 | 9.588 | -20.099 | -10.351 | -23.521 | -4.904 | 6.128 | -0.677 | 1.134 | 4.647 | 5.276 |
Deferred Revenue
| 11.812 | 20.746 | 73.118 | 84.636 | 52.743 | 12.311 | 64.413 | 81.279 | 55.137 | 41.663 | 32.595 | 3.858 | 14.092 | 2.112 | 17.886 | 24.317 | 13.447 | 10.679 | 15.261 | 13.843 |
Other Current Liabilities
| 541.995 | 83.093 | 591.78 | 44.943 | 231.764 | 290.965 | 99.772 | 62.101 | 72.024 | 36.925 | 55.076 | 56.124 | 36.241 | 34.142 | 33.079 | 22.97 | 47.094 | 11.311 | 15.552 | 13.729 |
Total Current Liabilities
| 2,358.156 | 2,876.956 | 2,688.071 | 2,007.056 | 1,538.024 | 1,747.049 | 1,123.481 | 880.389 | 672.652 | 693.925 | 773.295 | 713.377 | 563.703 | 475.235 | 222.78 | 174.028 | 226.102 | 201.228 | 209.845 | 132.716 |
Non-Current Liabilities: | ||||||||||||||||||||
Long Term Debt
| 434.754 | 535.163 | 458.146 | 484.666 | 619.137 | 309.037 | 173.187 | 0 | 0 | 20 | 40 | 24 | 50 | 50 | 0 | 0 | 0 | 30 | 30 | 10 |
Deferred Revenue Non-Current
| 33.135 | 37.518 | 38.987 | 42.188 | 45.72 | 44.282 | 45.595 | 28.905 | 26.477 | 27.16 | 26.876 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 |
Deferred Tax Liabilities Non-Current
| -31.128 | 3.233 | 1.281 | 0.012 | -577.879 | -281.337 | -173.187 | 0 | 0 | 0 | -26.876 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 |
Other Non-Current Liabilities
| 39.202 | 116.785 | 118.918 | 130.392 | 86.979 | 73.209 | 0 | 0 | 0 | 27.16 | 0 | 26.319 | 0 | 7.5 | 7.25 | 5.75 | 0.36 | 0.925 | 1.037 | 0.839 |
Total Non-Current Liabilities
| 440.821 | 692.699 | 617.332 | 657.259 | 706.116 | 381.019 | 218.782 | 28.905 | 26.477 | 55.262 | 66.876 | 50.319 | 50 | 57.5 | 7.25 | 5.75 | 0.36 | 30.925 | 31.037 | 10.839 |
Total Liabilities
| 2,798.977 | 3,569.656 | 3,305.403 | 2,664.315 | 2,244.14 | 2,128.069 | 1,342.263 | 909.294 | 699.13 | 749.187 | 840.171 | 763.695 | 613.703 | 532.735 | 230.03 | 179.778 | 226.462 | 232.153 | 240.882 | 143.556 |
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
| 735.27 | 735.27 | 735.27 | 602.058 | 602.058 | 602.058 | 602.058 | 602.058 | 539.275 | 541.413 | 543.832 | 543.973 | 268.231 | 252 | 157.5 | 112.5 | 75 | 56 | 42.85 | 42.85 |
Retained Earnings
| 521.303 | 526.832 | 630.636 | 664.64 | 574.907 | 515.034 | 528.749 | 543.58 | 421.616 | 369.17 | 315.968 | 323.049 | 329.536 | 257.739 | 187.876 | 128.462 | 87.73 | 44.551 | 20.701 | 18.97 |
Accumulated Other Comprehensive Income/Loss
| 131.517 | 115.48 | 109.866 | 104.854 | 97.835 | 92.095 | 85.155 | 77.74 | 64.758 | 0.114 | 0.12 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 |
Other Total Stockholders Equity
| 788.579 | 657.062 | 766.928 | 396.009 | 290.377 | 291.085 | 338.173 | 338.173 | 106.286 | 100.368 | 112.02 | 107.028 | 300.935 | 79.703 | 168.199 | 207.024 | 240.708 | 41.949 | 18.891 | 16.596 |
Total Shareholders Equity
| 2,045.152 | 2,034.643 | 2,132.834 | 1,662.637 | 1,565.864 | 1,500.271 | 1,554.134 | 1,561.551 | 1,067.177 | 1,010.95 | 971.821 | 974.05 | 898.702 | 589.442 | 513.574 | 447.986 | 403.438 | 142.501 | 82.442 | 78.417 |
Total Equity
| 2,047.005 | 2,034.057 | 2,137.057 | 1,669.093 | 1,573.96 | 1,507.829 | 1,589.489 | 1,589.18 | 1,093.351 | 1,035.973 | 993.846 | 998.008 | 923.227 | 612.678 | 534.819 | 463.431 | 414.682 | 150.017 | 87.442 | 83.873 |
Total Liabilities & Shareholders Equity
| 4,879.118 | 5,603.713 | 5,442.46 | 4,333.408 | 3,818.099 | 3,635.898 | 2,931.752 | 2,498.474 | 1,792.481 | 1,785.16 | 1,834.017 | 1,761.703 | 1,536.929 | 1,145.413 | 764.849 | 643.209 | 641.144 | 382.169 | 328.325 | 227.428 |