Shanghai NAR Industrial Co., Ltd
SZSE:002825.SZ
7.66 (CNY) • At close October 26, 2023
Overview | Financials
Numbers are in millions (except for per share data and ratios) CNY.
2024 Q2 | 2024 Q1 | 2023 Q4 | 2023 Q3 | 2023 Q2 | 2023 Q1 | 2022 Q4 | 2022 Q3 | 2022 Q2 | 2022 Q1 | 2021 Q4 | 2021 Q3 | 2021 Q2 | 2021 Q1 | 2020 Q4 | 2020 Q3 | 2020 Q2 | 2020 Q1 | 2019 Q4 | 2019 Q3 | 2019 Q2 | 2019 Q1 | 2018 Q4 | 2018 Q3 | 2018 Q2 | 2018 Q1 | 2017 Q4 | 2017 Q3 | 2017 Q2 | 2017 Q1 | 2016 Q4 | 2016 Q3 | 2016 Q2 | 2016 Q1 | 2015 Q4 | |
---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
Assets: | |||||||||||||||||||||||||||||||||||
Current Assets: | |||||||||||||||||||||||||||||||||||
Cash & Cash Equivalents
| 574.782 | 582.438 | 554.876 | 537.026 | 604.215 | 455.455 | 456.432 | 486.414 | 477.561 | 490.895 | 519.62 | 364.269 | 367.012 | 315.264 | 242.798 | 261.893 | 244.117 | 147.252 | 226.371 | 130.905 | 76.722 | 75.181 | 140.764 | 140.503 | 167.186 | 184.415 | 182.273 | 203.762 | 260.031 | 313.635 | 384.155 | 155.904 | 136.514 | -116.247 | 96.247 |
Short Term Investments
| 26.256 | 37.656 | 106.239 | 73.711 | 76.08 | 58.296 | 90.108 | 146.858 | 143.262 | 103.6 | 116.206 | 286.102 | 213.119 | 348.451 | 146.898 | 174 | 116 | 204 | 133 | 0 | 212 | -16.874 | -16.793 | 0 | 161 | 0 | 175 | 0 | 125 | 0 | 5 | 0 | 5 | 232.495 | 20 |
Cash and Short Term Investments
| 601.038 | 620.094 | 661.114 | 610.737 | 680.295 | 513.751 | 546.54 | 633.272 | 620.823 | 594.495 | 635.826 | 650.371 | 580.132 | 663.716 | 389.697 | 435.893 | 360.117 | 351.252 | 359.371 | 130.905 | 76.722 | 75.181 | 140.764 | 140.503 | 167.186 | 184.415 | 182.273 | 203.762 | 260.031 | 313.635 | 384.155 | 155.904 | 136.514 | 116.247 | 96.247 |
Net Receivables
| 380.411 | 244.742 | 220.578 | 329.992 | 232.908 | 219.39 | 191.904 | 263.306 | 300.643 | 287.849 | 246.781 | 234.528 | 219.826 | 206.365 | 184.225 | 145.06 | 137.038 | 145.34 | 155.989 | 150.065 | 112.057 | 100.005 | 92.6 | 114.263 | 103.898 | 84.25 | 76.893 | 75.084 | 68.307 | 69.843 | 61.869 | 61.861 | 55.54 | 0 | 58.508 |
Inventory
| 219.042 | 235.118 | 212.833 | 155.236 | 168.552 | 136.966 | 148.511 | 149.262 | 159.816 | 229.814 | 264.835 | 253.093 | 265.722 | 228.888 | 174.003 | 142.72 | 151.087 | 157.53 | 130.651 | 156.511 | 115.769 | 102.217 | 72.311 | 90.229 | 92.77 | 86.194 | 71.128 | 68.528 | 70.424 | 64.001 | 52.637 | 53.696 | 49.666 | 0 | 45.034 |
Other Current Assets
| 48.871 | 70.363 | 44.687 | 49.273 | 40.489 | 34.061 | 27.978 | 24.295 | 24.873 | 16.093 | 15.819 | 13.908 | 15.013 | 16.285 | 13.01 | 11.203 | 7.743 | 13.322 | 13.049 | 229.19 | 217.477 | 253.89 | 206.134 | 219.534 | 164.863 | 145.133 | 177.769 | 183.316 | 128.488 | 81.31 | 11.612 | 5.959 | 6.729 | 0 | 22.981 |
Total Current Assets
| 1,249.363 | 1,170.318 | 1,184.451 | 1,145.239 | 1,122.244 | 904.167 | 914.933 | 1,070.134 | 1,106.155 | 1,128.251 | 1,163.261 | 1,151.9 | 1,080.692 | 1,115.255 | 760.935 | 734.876 | 655.985 | 667.444 | 659.059 | 666.671 | 522.025 | 531.292 | 511.809 | 564.529 | 528.716 | 499.992 | 508.063 | 530.69 | 527.25 | 528.789 | 510.272 | 277.42 | 248.449 | 116.247 | 222.771 |
Non-Current Assets: | |||||||||||||||||||||||||||||||||||
Property, Plant & Equipment, Net
| 637.679 | 645.198 | 650.909 | 585.906 | 568.663 | 538.722 | 526.65 | 402.872 | 360.441 | 408.205 | 398.146 | 325.057 | 302.235 | 286.391 | 297.918 | 295.835 | 299.342 | 257.573 | 260.002 | 228.439 | 203.449 | 202.023 | 205.508 | 174.642 | 174.72 | 162.573 | 165.952 | 151.718 | 150.635 | 150.258 | 152.73 | 153.412 | 154.989 | 0 | 148.35 |
Goodwill
| 0 | 0 | 0 | 7.412 | 7.412 | 7.412 | 7.412 | 31.322 | 21.722 | 74.425 | 74.425 | 74.425 | 74.425 | 74.425 | 74.425 | 74.425 | 74.425 | 74.425 | 74.425 | 81.015 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 |
Intangible Assets
| 81.744 | 80.776 | 81.082 | 81.341 | 82.092 | 82.876 | 83.61 | 61.73 | 55.115 | 56.362 | 61.686 | 64.043 | 64.71 | 44.913 | 44.195 | 46.056 | 46.176 | 47.019 | 47.732 | 47.69 | 39.195 | 39.524 | 39.948 | 37.598 | 37.741 | 35.905 | 37.356 | 35.555 | 35.785 | 35.972 | 36.202 | 36.433 | 36.665 | 0 | 37.127 |
Goodwill and Intangible Assets
| 81.744 | 80.776 | 81.082 | 88.753 | 89.504 | 90.287 | 91.022 | 93.053 | 76.837 | 130.787 | 136.111 | 138.468 | 139.136 | 119.338 | 118.62 | 120.481 | 120.601 | 121.444 | 122.157 | 128.704 | 39.195 | 39.524 | 39.948 | 37.598 | 37.741 | 35.905 | 37.356 | 35.555 | 35.785 | 35.972 | 36.202 | 36.433 | 36.665 | 0 | 37.127 |
Long Term Investments
| 443.04 | 454.691 | 446.819 | 369.066 | 347.93 | 362.438 | 318.172 | 274.468 | 273.988 | -76.176 | -102.468 | -271.665 | -199.157 | -335.194 | -132.936 | -154.378 | -96.379 | -184.518 | -113.508 | 36.97 | 83.365 | 57.196 | 57.377 | 40.091 | 40.111 | 40.835 | 22.013 | 0 | 0 | 0 | 0 | 0 | -1.084 | 0 | 0 |
Tax Assets
| 21.361 | 18.359 | 17.825 | 18.359 | 17.114 | 13.481 | 13.785 | 13.481 | 13.481 | 13.829 | 13.829 | 3.68 | 3.68 | 3.285 | 3.519 | 3.285 | 3.112 | 1.961 | 2.941 | 1.961 | 1.707 | 1.707 | 1.785 | 1.601 | 1.601 | 1.212 | 1.278 | 1.231 | 1.208 | 1.275 | 1.106 | 1.088 | 1.084 | 0 | 1.177 |
Other Non-Current Assets
| 43.794 | 10.991 | 9.591 | 84.356 | 86.979 | 68.395 | 104.333 | 153.411 | 150.148 | 142.839 | 135.674 | 295.725 | 223.033 | 374.295 | 173.226 | 191.279 | 134.478 | 222.392 | 151.578 | 18.964 | 16.524 | 25.204 | 25.204 | 17.593 | 17.353 | 17.587 | 16.167 | 14.451 | 10.617 | 1.027 | 0 | 0 | 1.084 | -116.247 | 0 |
Total Non-Current Assets
| 1,227.618 | 1,210.015 | 1,206.226 | 1,146.44 | 1,110.189 | 1,073.323 | 1,053.963 | 937.286 | 874.895 | 619.485 | 581.292 | 491.265 | 468.926 | 448.114 | 460.346 | 456.502 | 461.155 | 418.852 | 423.17 | 415.039 | 344.239 | 325.653 | 329.822 | 271.526 | 271.526 | 258.113 | 242.765 | 202.956 | 198.245 | 188.533 | 190.039 | 190.933 | 192.737 | -116.247 | 186.654 |
Total Assets
| 2,476.98 | 2,380.333 | 2,390.677 | 2,291.679 | 2,232.433 | 1,977.491 | 1,968.896 | 2,007.419 | 1,981.05 | 1,747.735 | 1,744.553 | 1,643.165 | 1,549.618 | 1,563.369 | 1,221.282 | 1,191.379 | 1,117.14 | 1,086.296 | 1,082.229 | 1,081.711 | 866.263 | 856.945 | 841.631 | 836.054 | 800.242 | 758.105 | 750.828 | 733.646 | 725.494 | 717.321 | 700.311 | 468.353 | 441.186 | 0 | 409.425 |
Liabilities & Equity: | |||||||||||||||||||||||||||||||||||
Current Liabilities: | |||||||||||||||||||||||||||||||||||
Account Payables
| 522.729 | 166.035 | 484.292 | 435.194 | 321.654 | 268.983 | 293.288 | 291.858 | 333.184 | 370.036 | 376.681 | 358.326 | 344.593 | 327.893 | 288.345 | 245.044 | 198.582 | 244.196 | 258.756 | 232.695 | 191.232 | 183.268 | 162.581 | 191.662 | 179.763 | 151.293 | 150.806 | 145.86 | 145.84 | 127.19 | 127.026 | 109.182 | 100.804 | 0 | 100.981 |
Short Term Debt
| 160.004 | 449.183 | 129.163 | 148.129 | 153.941 | 115.04 | 105.065 | 155 | 108.6 | 63.605 | 62.473 | 41 | 231.946 | 199.885 | 0 | 40 | 40 | 0 | 0 | 0 | 0 | 0 | 18 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 |
Tax Payables
| 8.95 | 10.479 | 11.671 | 8.123 | 7.873 | 7.76 | 7.516 | 11.548 | 21.632 | 14.47 | 8.206 | 9.672 | 10.963 | 7.467 | 7.445 | 7.855 | 8.084 | 3.214 | 1.44 | 2.966 | 2.346 | 1.905 | 1.444 | 4.06 | 4.468 | 0.925 | 2.56 | 0.778 | 4.361 | 3.89 | 3.967 | 2.381 | 3.694 | 0 | 2.956 |
Deferred Revenue
| 84.888 | 18.744 | 96.583 | 94.778 | 22.159 | 15.229 | 16.318 | 15.635 | 37.211 | 0 | 106.672 | 92.95 | 30.693 | 27.171 | 0 | 7.855 | 35.136 | 0 | 0 | 0 | 0 | 0 | 27.682 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 |
Other Current Liabilities
| 23.08 | 78.161 | 12.874 | 5.238 | 85.121 | 69.785 | 67.314 | 39.356 | 53.455 | 94.42 | 4.061 | 0.114 | -184.723 | -154.617 | 72.383 | 59.936 | 42.608 | 52.78 | 44.111 | 83.732 | 37.801 | 41.542 | 11.83 | 35.5 | 32.978 | 32.415 | 31.061 | 18.888 | 17.526 | 19.724 | 20.658 | 19.226 | 17.579 | 0 | 17.28 |
Total Current Liabilities
| 790.702 | 712.123 | 722.912 | 683.34 | 582.875 | 469.037 | 481.985 | 501.849 | 532.45 | 528.062 | 549.887 | 492.391 | 422.509 | 400.333 | 360.728 | 352.835 | 316.325 | 296.976 | 302.866 | 316.427 | 229.033 | 224.81 | 220.092 | 227.162 | 212.741 | 183.708 | 181.867 | 164.748 | 163.366 | 146.913 | 147.684 | 128.409 | 118.384 | 0 | 118.26 |
Non-Current Liabilities: | |||||||||||||||||||||||||||||||||||
Long Term Debt
| 127.847 | 108.058 | 126.796 | 127.923 | 128.381 | 20.694 | 21.225 | 8.254 | 4.549 | 20.124 | 24.571 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 |
Deferred Revenue Non-Current
| 51.26 | 51.745 | 50.53 | 44.634 | 24.917 | 25.108 | 25.282 | 18.876 | 19.017 | 19.324 | 19.812 | 1.716 | 1.767 | 1.842 | 1.868 | 2.095 | 1.904 | 2.095 | 2.095 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 |
Deferred Tax Liabilities Non-Current
| 40.348 | 40.348 | 40.348 | 47.021 | 47.021 | 42.939 | 42.939 | 47.945 | 47.945 | 5.098 | 5.098 | 0.36 | 0.36 | 0.027 | 0.36 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 |
Other Non-Current Liabilities
| 0 | 20.298 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 |
Total Non-Current Liabilities
| 219.455 | 220.449 | 217.674 | 219.578 | 200.319 | 88.741 | 89.445 | 75.075 | 71.511 | 44.546 | 49.481 | 2.076 | 2.127 | 1.869 | 2.228 | 2.095 | 1.904 | 2.095 | 2.095 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 |
Total Liabilities
| 1,010.157 | 932.572 | 940.586 | 902.918 | 783.194 | 557.778 | 571.43 | 576.924 | 603.96 | 572.608 | 599.368 | 494.467 | 424.636 | 402.202 | 362.955 | 354.929 | 318.229 | 299.071 | 304.961 | 316.427 | 229.033 | 224.81 | 220.092 | 227.162 | 212.741 | 183.708 | 181.867 | 164.748 | 163.366 | 146.913 | 147.684 | 128.409 | 118.384 | 0 | 118.26 |
Equity: | |||||||||||||||||||||||||||||||||||
Preferred Stock
| 0 | 0 | 74.157 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 10.04 | 10 | 10 | 9.999 | 10.031 | 0 | 0.022 | 0.022 | 0.022 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 |
Common Stock
| 342.029 | 342.209 | 342.209 | 342.209 | 244.492 | 244.66 | 244.66 | 244.66 | 244.66 | 171.398 | 171.398 | 171.222 | 171.222 | 171.222 | 146.941 | 146.941 | 146.941 | 146.87 | 146.87 | 144.127 | 140.13 | 140.13 | 140.283 | 140.283 | 140.283 | 100.31 | 100.31 | 100.31 | 100.31 | 100.31 | 100 | 75 | 75 | 0 | 75 |
Retained Earnings
| 703.862 | 703.261 | 680.441 | 649.717 | 706.574 | 686.424 | 665.722 | 686.184 | 641.143 | 391.431 | 368.674 | 381.782 | 353.717 | 400.728 | 379.353 | 369.896 | 339 | 325.838 | 317.52 | 317.683 | 306.251 | 301.36 | 290.966 | 282.496 | 261.32 | 248.217 | 242.781 | 233.823 | 228.85 | 239.552 | 229.69 | 219.858 | 202.716 | 0 | 171.078 |
Accumulated Other Comprehensive Income/Loss
| 443.344 | 427.237 | -10.357 | 395.757 | 75.194 | 491.386 | 68.38 | 483.616 | 48.389 | 514.832 | 42.733 | 507.747 | 38.9 | 507.46 | -10.04 | -10 | -10 | -9.999 | -10.031 | 0.001 | -0.022 | -0.022 | -0.022 | 0 | 0 | -0 | 0 | 0 | 0 | -0 | -0 | 0 | 0 | 291.164 | -0 |
Other Total Stockholders Equity
| -29.328 | -30.402 | 356.943 | -24.501 | 398.581 | -24.501 | 398.861 | 0 | 435.244 | 0 | 472.123 | 0 | 468.657 | 0 | 261.705 | 255.882 | 255.882 | 252.603 | 252.572 | 249.456 | 190.849 | 190.646 | 190.29 | 186.114 | 185.898 | 225.871 | 225.871 | 234.765 | 232.968 | 230.546 | 222.937 | 45.086 | 45.086 | 0 | 45.086 |
Total Shareholders Equity
| 1,459.907 | 1,442.305 | 1,443.392 | 1,363.182 | 1,424.84 | 1,397.969 | 1,377.624 | 1,414.46 | 1,369.436 | 1,077.662 | 1,054.928 | 1,060.75 | 1,032.496 | 1,079.409 | 787.999 | 772.72 | 741.823 | 725.311 | 716.962 | 711.266 | 637.231 | 632.136 | 621.538 | 608.892 | 587.501 | 574.397 | 568.962 | 568.898 | 562.128 | 570.408 | 552.627 | 339.944 | 322.802 | 291.164 | 291.164 |
Total Equity
| 1,466.824 | 1,447.76 | 1,450.091 | 1,388.761 | 1,449.239 | 1,419.712 | 1,397.466 | 1,430.495 | 1,377.09 | 1,175.128 | 1,145.185 | 1,148.699 | 1,124.983 | 1,161.167 | 858.327 | 836.449 | 798.911 | 787.225 | 777.268 | 765.283 | 637.231 | 632.136 | 621.538 | 608.892 | 587.501 | 574.397 | 568.962 | 568.898 | 562.128 | 570.408 | 552.627 | 339.944 | 322.802 | 291.164 | 291.164 |
Total Liabilities & Shareholders Equity
| 2,476.98 | 2,380.333 | 2,390.677 | 2,291.679 | 2,232.433 | 1,977.491 | 1,968.896 | 2,007.419 | 1,981.05 | 1,747.735 | 1,744.553 | 1,643.165 | 1,549.618 | 1,563.369 | 1,221.282 | 1,191.379 | 1,117.14 | 1,086.296 | 1,082.229 | 1,081.711 | 866.263 | 856.945 | 841.631 | 836.054 | 800.242 | 758.105 | 750.828 | 733.646 | 725.494 | 717.321 | 700.311 | 468.353 | 441.186 | 291.164 | 409.425 |