Nanjing Yunhai Special Metals Co., Ltd.
SZSE:002182.SZ
17.59 (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
| 372.539 | 272.348 | 244.058 | 244.22 | 210.92 | 306.596 | 147.078 | 238.066 | 193.688 | 213.84 | 120.779 | 263.923 | 135.559 | 265.264 | 184.716 | 237.159 | 422.762 | 128.76 | 146.695 | 29.918 |
Short Term Investments
| 0.14 | 2.142 | 0.247 | -66.416 | 2.82 | -49.753 | -1.847 | -1.949 | -2.051 | -2.153 | 0.756 | 0.77 | 0.761 | 0 | 0 | 0 | 0 | 0.103 | 0.258 | 0.362 |
Cash and Short Term Investments
| 372.679 | 274.489 | 244.305 | 244.22 | 213.74 | 306.596 | 147.078 | 238.066 | 193.688 | 213.84 | 121.535 | 264.693 | 136.32 | 265.264 | 184.716 | 237.159 | 422.762 | 128.863 | 146.952 | 30.28 |
Net Receivables
| 2,313.438 | 2,137.829 | 2,525.321 | 1,876.112 | 1,824.803 | 1,170.362 | 1,002.37 | 923.897 | 643.297 | 561.354 | 739.215 | 614.806 | 508.249 | 578.299 | 400.058 | 377.823 | 406.41 | 215.735 | 113.573 | 81.925 |
Inventory
| 1,258.205 | 1,348.583 | 1,103.494 | 807.636 | 642.002 | 785.773 | 663.852 | 587.206 | 433.763 | 491.82 | 468.322 | 470.683 | 409.058 | 615.913 | 421.466 | 381.3 | 238.229 | 131.539 | 93.638 | 47.974 |
Other Current Assets
| 168.428 | 77.494 | 257.143 | 147.492 | 89.636 | 78.233 | 37.505 | 39.747 | 52.157 | 39.086 | 32.66 | 41.982 | 22.4 | -3.126 | -5.8 | -6.361 | -1.649 | -2.96 | -0.739 | -4.768 |
Total Current Assets
| 4,112.751 | 3,838.395 | 4,130.263 | 3,075.46 | 2,770.181 | 2,340.965 | 1,850.805 | 1,788.915 | 1,322.905 | 1,306.1 | 1,361.731 | 1,392.164 | 1,076.027 | 1,456.35 | 1,000.44 | 989.92 | 1,065.751 | 473.177 | 353.425 | 155.411 |
Non-Current Assets: | ||||||||||||||||||||
Property, Plant & Equipment, Net
| 5,019.379 | 3,359.12 | 2,319.91 | 1,855.867 | 1,566.873 | 1,593.746 | 1,464.119 | 1,411.799 | 1,328.942 | 1,184.803 | 1,214.441 | 1,223.079 | 1,116.226 | 1,028.222 | 935.357 | 740.49 | 297.778 | 118.206 | 71.609 | 71.256 |
Goodwill
| 94.348 | 94.348 | 94.348 | 94.348 | 94.348 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 |
Intangible Assets
| 319.187 | 298.732 | 219.095 | 219.005 | 204.708 | 213.026 | 211.025 | 198.877 | 192.368 | 178.591 | 165.658 | 166.743 | 166.566 | 121.183 | 74.676 | 44.076 | 44.992 | 9.607 | 9.772 | 10.328 |
Goodwill and Intangible Assets
| 413.535 | 393.08 | 313.443 | 313.353 | 299.056 | 213.026 | 211.025 | 198.877 | 192.368 | 178.591 | 165.658 | 166.743 | 166.566 | 121.183 | 74.676 | 44.076 | 44.992 | 9.607 | 9.772 | 10.328 |
Long Term Investments
| 1,256.836 | 775.939 | 302.664 | 336.609 | 247.198 | 269.292 | 116.372 | 12.981 | 3.974 | 6.109 | 3.646 | 3.922 | 4.363 | 0 | 0 | 0 | 0 | 5.514 | 7.171 | 8.141 |
Tax Assets
| 83.794 | 43.48 | 16.799 | 17.933 | 17.26 | 10.871 | 7.343 | 11.476 | 22.829 | 19.813 | 4.741 | 1.254 | 0.961 | 0.661 | 2.841 | 2.867 | 3.205 | 2.31 | 1.574 | 0.324 |
Other Non-Current Assets
| 631.419 | 653.263 | 327.12 | 191.267 | 220.544 | 99.315 | 72.013 | 62.304 | 57.612 | 23.987 | 3.011 | 3.127 | 3.219 | 5.266 | 5.573 | 6.06 | 5.622 | 0.864 | 0.304 | 0.362 |
Total Non-Current Assets
| 7,404.962 | 5,224.882 | 3,279.937 | 2,715.03 | 2,350.931 | 2,186.25 | 1,870.871 | 1,697.436 | 1,605.726 | 1,413.303 | 1,391.497 | 1,398.124 | 1,291.336 | 1,155.331 | 1,018.447 | 793.493 | 351.597 | 136.502 | 90.43 | 90.411 |
Total Assets
| 11,517.713 | 9,063.278 | 7,410.2 | 5,790.49 | 5,121.112 | 4,527.215 | 3,721.676 | 3,486.351 | 2,928.631 | 2,719.404 | 2,753.228 | 2,790.288 | 2,367.363 | 2,611.681 | 2,018.887 | 1,783.413 | 1,417.348 | 609.679 | 443.855 | 245.821 |
Liabilities & Equity: | ||||||||||||||||||||
Current Liabilities: | ||||||||||||||||||||
Account Payables
| 900.536 | 1,128.481 | 942.354 | 759.479 | 399.431 | 326.998 | 317.213 | 283.847 | 244.67 | 198.624 | 247.661 | 298.202 | 200.21 | 521.633 | 418.293 | 297.469 | 204.786 | 136.53 | 121.343 | 75.346 |
Short Term Debt
| 3,020.9 | 2,814.199 | 1,851.175 | 1,770.452 | 1,675.948 | 2,098.151 | 1,586.229 | 1,532.5 | 1,401 | 1,221 | 1,194.943 | 1,174.619 | 978.746 | 869.288 | 570 | 489.808 | 289.442 | 150.25 | 82.674 | 60.262 |
Tax Payables
| 37.526 | 39.75 | 62.427 | 25.205 | 71.055 | 57.427 | 33.646 | 24.798 | 20.644 | 19.134 | 16.868 | 25.952 | -9.32 | -42.858 | -36.584 | -45.447 | 11.437 | 11.166 | 8.135 | 4.111 |
Deferred Revenue
| 162.083 | 25.782 | 195.111 | 210.899 | 173.544 | 57.427 | 99.591 | 68.309 | 61.217 | 61.653 | 52.807 | 58.984 | 21.198 | -17.889 | -16.425 | -25.927 | 28.944 | 34.921 | 29.635 | 29.473 |
Other Current Liabilities
| 8.34 | 198.338 | 22.108 | 4.244 | 31.435 | 85.358 | 18.795 | 13.62 | 12.535 | 11.776 | 22.831 | 18.544 | 10.031 | 13.981 | 17.861 | 3.55 | 3.741 | 4.805 | 4.998 | 9.543 |
Total Current Liabilities
| 4,091.859 | 4,166.799 | 3,010.747 | 2,745.074 | 2,280.358 | 2,567.934 | 2,021.828 | 1,898.276 | 1,719.422 | 1,493.054 | 1,518.242 | 1,550.349 | 1,210.186 | 1,387.012 | 989.73 | 764.899 | 526.913 | 326.506 | 238.65 | 174.625 |
Non-Current Liabilities: | ||||||||||||||||||||
Long Term Debt
| 1,134.998 | 114.836 | 244.853 | 55.37 | 60 | 60 | 60 | 60 | 0 | 0 | 0 | 0 | 0 | 128.46 | 100 | 100 | 16 | 0 | 0 | 0 |
Deferred Revenue Non-Current
| 134.559 | 72.675 | 76.173 | 79.192 | 67.275 | 66.682 | 84.338 | 93.698 | 104.395 | 117.619 | 0 | 0 | 0 | 0 | 0 | 0 | -6.04 | 0 | 0 | 0 |
Deferred Tax Liabilities Non-Current
| 16.945 | 10.847 | 3.036 | 3.573 | 4.117 | 0 | -0 | 0 | 0 | 0 | 1.077 | 1.111 | 4.736 | 2.859 | 2.314 | 5.462 | 9.161 | 6.158 | 3.186 | 0 |
Other Non-Current Liabilities
| 80.731 | 80.478 | 89.941 | 34.297 | 33.996 | 3.451 | 3.224 | 3.011 | 2.813 | 2.628 | 104.039 | 92.826 | 61.44 | 62.333 | 46.131 | 37.75 | 16 | 16.93 | 2.561 | 3.236 |
Total Non-Current Liabilities
| 1,367.233 | 278.836 | 414.003 | 172.432 | 165.388 | 130.133 | 147.562 | 156.709 | 107.208 | 120.247 | 105.117 | 93.937 | 66.176 | 193.652 | 148.445 | 143.213 | 35.121 | 23.088 | 5.746 | 3.236 |
Total Liabilities
| 5,459.092 | 4,445.635 | 3,424.75 | 2,917.506 | 2,445.746 | 2,698.067 | 2,169.389 | 2,054.986 | 1,826.63 | 1,613.3 | 1,623.359 | 1,644.286 | 1,276.361 | 1,580.664 | 1,138.175 | 908.111 | 562.034 | 349.594 | 244.396 | 177.86 |
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
| 708.423 | 646.423 | 646.423 | 646.423 | 646.423 | 646.423 | 646.423 | 323.211 | 288 | 288 | 288 | 288 | 288 | 192 | 192 | 192 | 192 | 126 | 44.256 | 31.48 |
Retained Earnings
| 2,740.386 | 2,499.556 | 1,978.605 | 1,578.836 | 1,448.1 | 661.647 | 390.216 | 287.943 | 152.359 | 153.062 | 155.693 | 148.227 | 145.621 | 141.839 | 124.929 | 131.997 | 111.241 | 64.207 | 44.812 | 22.813 |
Accumulated Other Comprehensive Income/Loss
| 5,172.147 | 183.369 | 157.848 | 129.926 | 114.404 | 55.14 | 512.317 | 28.552 | 27.757 | 1.287 | 1.37 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 |
Other Total Stockholders Equity
| -3,350.294 | 605.318 | 605.318 | 463.535 | 463.535 | 463.535 | 0 | 786.746 | 446.996 | 470.567 | 471.71 | 464.186 | 459 | 555.019 | 553.839 | 551.305 | 549.142 | 67.302 | 103.425 | 6.306 |
Total Shareholders Equity
| 5,270.661 | 3,934.665 | 3,388.193 | 2,818.72 | 2,672.462 | 1,826.744 | 1,548.955 | 1,426.453 | 915.112 | 912.915 | 916.774 | 900.412 | 892.621 | 888.858 | 870.768 | 875.302 | 852.383 | 257.509 | 192.492 | 60.598 |
Total Equity
| 6,058.621 | 4,617.643 | 3,985.45 | 2,872.985 | 2,675.366 | 1,829.148 | 1,552.286 | 1,431.366 | 1,102.001 | 1,106.103 | 1,129.869 | 1,146.002 | 1,091.001 | 1,031.017 | 880.712 | 875.302 | 855.314 | 260.085 | 199.459 | 67.961 |
Total Liabilities & Shareholders Equity
| 11,517.713 | 9,063.278 | 7,410.2 | 5,790.49 | 5,121.112 | 4,527.215 | 3,721.676 | 3,486.351 | 2,928.631 | 2,719.404 | 2,753.228 | 2,790.288 | 2,367.363 | 2,611.681 | 2,018.887 | 1,783.413 | 1,417.348 | 609.679 | 443.855 | 245.821 |