Shanghai Industrial Urban Development Group Limited
HKEX:0563.HK
0.36 (HKD) • At close September 20, 2024
Overview | Financials
Numbers are in millions (except for per share data and ratios) HKD.
2023 | 2022 | 2021 | 2020 | 2019 | 2018 | 2017 | 2016 | 2015 | 2014 | 2013 | 2012 | 2011 | 2010 | 2009 | 2008 | 2007 | 2006 | 2005 | 2004 | 2003 | 2002 | 2001 | 2000 | 1999 | |
---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
Assets: | |||||||||||||||||||||||||
Current Assets: | |||||||||||||||||||||||||
Cash & Cash Equivalents
| 6,005.344 | 4,501.483 | 14,153.168 | 9,608.055 | 9,616.522 | 9,127.828 | 13,185.306 | 12,818.335 | 11,371.189 | 6,424.058 | 5,827.825 | 5,249.524 | 3,490.568 | 2,381.542 | 1,627.196 | 2,618.105 | 4,363.937 | 1,411.472 | 315.664 | 69.648 | 12.17 | 1.177 | 2.677 | 146.106 | 35.372 |
Short Term Investments
| 2.469 | 5.58 | 2.961 | 3.464 | 3.342 | 11.763 | 9.623 | 18.896 | 18.209 | 30.158 | 269.941 | 12.887 | -6,427.345 | 0 | 0 | 0 | 0 | 90.9 | 0 | 0 | 0 | 0 | 0 | 32.802 | 0.702 |
Cash and Short Term Investments
| 6,005.344 | 4,507.063 | 14,156.129 | 9,611.519 | 9,619.864 | 9,142.396 | 13,198.435 | 12,842.424 | 11,393.93 | 6,457.51 | 6,099.84 | 5,262.411 | 3,490.568 | 2,381.542 | 1,627.196 | 2,618.105 | 4,363.937 | 1,502.372 | 315.664 | 69.648 | 12.17 | 1.177 | 2.677 | 178.908 | 36.074 |
Net Receivables
| 688.95 | 952.721 | 469.575 | 362.353 | 579.315 | 18.909 | 25.225 | 24.098 | 16.502 | 15.313 | 257.714 | 2,230.84 | 1,003.963 | 726.49 | 0 | 0 | 1,458.957 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 |
Inventory
| 22,648.509 | 22,585.87 | 24,687.248 | 29,256.394 | 28,981.506 | 31,075.378 | 28,495.408 | 25,483.6 | 32,548.428 | 32,150.353 | 34,431.317 | 36,308.151 | 39,517.77 | 18,042.959 | 14,462.055 | 20,908.384 | 15,811.195 | 0 | 0 | 0 | 0 | 0 | 0.197 | 0 | 0 |
Other Current Assets
| 899.781 | 553.869 | 4,300.793 | 1,251.346 | 726.785 | 1,294.891 | 3,287.912 | 2,039.168 | 3,598.345 | 2,277.876 | 3,023.938 | 2.615 | 374.165 | 362.895 | 5,717.156 | 0 | 131.81 | 8,547.322 | 2,015.867 | 1,046.079 | 77.175 | 9.219 | 42.293 | 7.954 | 4.168 |
Total Current Assets
| 30,242.584 | 28,599.523 | 43,613.745 | 40,481.612 | 39,907.47 | 41,528.769 | 45,003.474 | 40,384.097 | 47,552.673 | 40,897.758 | 43,810.735 | 43,804.017 | 44,386.466 | 21,513.886 | 21,806.407 | 24,486.184 | 21,765.899 | 12,145.23 | 3,093.009 | 1,453.121 | 151.855 | 10.396 | 45.167 | 186.862 | 40.242 |
Non-Current Assets: | |||||||||||||||||||||||||
Property, Plant & Equipment, Net
| 2,633.842 | 2,610.306 | 2,800.564 | 3,829 | 3,078.7 | 2,160.65 | 2,387.632 | 1,726.009 | 1,961.549 | 2,197.49 | 1,511.007 | 1,451.809 | 1,182.21 | 857.66 | 827.9 | 641.308 | 780.553 | 137.933 | 6.698 | 4.188 | 4.031 | 2.361 | 21.861 | 24.582 | 10.956 |
Goodwill
| 23.604 | 23.604 | 23.604 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 60.493 | 68.215 | 250.799 | 0 |
Intangible Assets
| 56.306 | 81.438 | 86.381 | 60.584 | 57.047 | 57.98 | 61.261 | 56.945 | 60.903 | 63.734 | 65.301 | 155.622 | 62.87 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 |
Goodwill and Intangible Assets
| 79.91 | 105.042 | 109.985 | 60.584 | 57.047 | 57.98 | 61.261 | 56.945 | 60.903 | 63.734 | 65.301 | 155.622 | 62.87 | 0 | 0 | 0 | 0 | 1,804.866 | 0 | 0 | 0 | 60.493 | 68.215 | 250.799 | 0 |
Long Term Investments
| 25,923.198 | 26,069.473 | 25,318.974 | 22,802.476 | 17,006.101 | 2,056.66 | 1,560.455 | 1,466.445 | 1,576.499 | 1,485.947 | 1,816.1 | 1,631.466 | 8,053.177 | 0 | 0 | 0 | 0 | 164.27 | 0 | 0 | 0 | 0 | 221.794 | 59.642 | -0.578 |
Tax Assets
| 136.686 | 86.047 | 55.164 | 252.246 | 394.706 | 282.089 | 238.033 | 409.786 | 344.564 | 289.58 | 0 | 212.488 | 245.383 | 0 | 24.142 | 24.832 | 25.186 | 15.739 | 0 | 0 | 0 | 0 | 0 | -59.642 | 0 |
Other Non-Current Assets
| 0 | -23.604 | -23.604 | 0 | 0 | -282.089 | -238.033 | -409.786 | -344.564 | -289.58 | 6,233.816 | 6,358.11 | 121.619 | 3,554.315 | 3,333.331 | 3,486.846 | 4,991.886 | -123.907 | 1,145.966 | 431.834 | 342.629 | 245.269 | 0 | 92.444 | 0.702 |
Total Non-Current Assets
| 28,773.636 | 28,847.264 | 28,261.083 | 26,944.306 | 20,536.554 | 4,275.29 | 4,009.348 | 3,249.399 | 3,598.951 | 3,747.171 | 9,626.224 | 9,809.495 | 9,665.259 | 4,411.975 | 4,185.373 | 4,152.986 | 5,797.625 | 1,998.901 | 1,152.664 | 436.022 | 346.66 | 308.123 | 311.87 | 367.825 | 11.08 |
Total Assets
| 59,016.22 | 57,446.787 | 71,874.828 | 67,425.918 | 60,444.024 | 58,990.277 | 64,477.607 | 58,125.354 | 63,780.45 | 57,566.703 | 53,436.959 | 53,613.512 | 54,051.725 | 25,925.861 | 25,991.78 | 28,639.17 | 27,563.524 | 14,144.131 | 4,245.673 | 1,889.143 | 498.515 | 318.519 | 357.037 | 554.687 | 51.322 |
Liabilities & Equity: | |||||||||||||||||||||||||
Current Liabilities: | |||||||||||||||||||||||||
Account Payables
| 1,007.357 | 1,810.201 | 1,586.139 | 1,953.441 | 1,868.822 | 729.566 | 832.542 | 469.809 | 884.58 | 422.623 | 987.205 | 1,204.283 | 4,398.642 | 2,358.019 | 2,413.007 | 3,286.936 | 0 | 287.872 | 7.245 | 409.752 | 0 | 0 | 0 | 0 | 0 |
Short Term Debt
| 3,609.649 | 9,964.409 | 10,184.339 | 3,733 | 5,493.729 | 2,820.495 | 4,068.888 | 1,065.917 | 5,113.365 | 7,838.393 | 6,967.715 | 5,777.737 | 4,805.875 | 1,595.318 | 2,104.44 | 3,708.937 | 2,935.837 | 842.122 | 182.029 | 93.604 | 0 | 7.547 | 0.17 | 0.149 | 0.763 |
Tax Payables
| 1,954.741 | 1,377.284 | 3,226.796 | 2,089.637 | 2,840.367 | 2,655.058 | 2,634.606 | 2,497.983 | 1,888.785 | 2,156.503 | 0 | 2,088.632 | 2,131.516 | 998.891 | 1,238.927 | 1,093.457 | 963.455 | 201.224 | 141.967 | 126.001 | 0 | 0 | 0 | 0 | 0 |
Deferred Revenue
| 1,976.923 | 1,397.954 | 5,208.67 | 2,105.871 | 3,138.617 | 6,579.245 | 7,056.153 | 95.354 | -5,113.365 | -7,838.393 | 0 | 14,771.012 | 12,688.219 | 0 | 0 | 1,099.93 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 |
Other Current Liabilities
| 14,363.851 | 12,822.108 | 19,377.825 | 16,671.764 | 10,726.242 | 8,272.338 | 9,757.189 | 15,964.692 | 22,445.935 | 20,943.033 | 15,145.714 | 188.912 | 418.846 | 9,844.65 | 10,039.237 | 5,447.688 | 7,781.456 | 3,401.163 | 2,211.554 | 406.769 | 124.269 | 9.337 | 41.947 | 17.24 | 25.445 |
Total Current Liabilities
| 20,957.78 | 25,994.672 | 36,356.973 | 24,464.076 | 21,227.41 | 18,401.644 | 21,714.772 | 17,595.772 | 23,330.515 | 21,365.656 | 23,100.634 | 21,941.944 | 22,311.582 | 13,797.987 | 14,556.684 | 13,543.491 | 10,717.293 | 4,531.157 | 2,400.828 | 910.125 | 124.269 | 16.884 | 42.117 | 17.389 | 26.208 |
Non-Current Liabilities: | |||||||||||||||||||||||||
Long Term Debt
| 14,413.588 | 7,743.066 | 9,598.138 | 14,079.077 | 11,285.958 | 12,575.025 | 13,437.982 | 13,891.575 | 17,311.795 | 12,289.532 | 7,535.109 | 9,337.344 | 9,383.862 | 3,488.668 | 830.2 | 2,582.243 | 3,712.038 | 3,114.128 | 244.135 | 173.065 | 69.065 | 16.038 | 2.84 | 3.058 | 3.354 |
Deferred Revenue Non-Current
| 37.026 | 38.879 | 32.452 | 20.176 | 4.853 | 159.751 | 201.892 | 195.776 | 13,687.406 | 8,492.849 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | -2,918.429 | 0 | 0 | 0 | 0 | 0 | 0 | 0 |
Deferred Tax Liabilities Non-Current
| 2,679.785 | 2,799.19 | 3,118.049 | 3,238.389 | 3,697.468 | 4,478.051 | 4,925.666 | 4,722.103 | 3,624.389 | 3,796.683 | 0 | 3,242.628 | 2,479.675 | 996.924 | 1,002.111 | 1,173.976 | 1,123.032 | 934.295 | 59.309 | 0 | 0 | 0 | 0 | 0.005 | 0.005 |
Other Non-Current Liabilities
| 419.547 | 0.827 | 25.342 | 110.738 | 446.709 | -4,637.802 | -5,127.558 | -4,917.879 | -17,311.795 | -12,289.532 | 3,017.939 | 0 | 0 | 0 | 2,942.803 | 2,267.317 | 2,931.838 | 2,971.429 | 0 | 0 | 0 | 0 | 0 | 0 | 0 |
Total Non-Current Liabilities
| 17,549.946 | 10,581.962 | 12,773.981 | 17,448.38 | 15,434.988 | 12,575.025 | 13,437.982 | 13,891.575 | 17,311.795 | 12,289.532 | 10,553.048 | 12,579.972 | 11,863.537 | 4,485.592 | 4,775.114 | 6,023.536 | 7,766.908 | 4,101.423 | 303.444 | 173.065 | 69.065 | 16.038 | 2.84 | 3.063 | 3.359 |
Total Liabilities
| 38,507.726 | 36,576.634 | 49,130.954 | 41,912.456 | 36,662.398 | 35,614.471 | 40,280.312 | 36,405.226 | 44,266.699 | 37,451.871 | 33,653.682 | 34,521.916 | 34,175.119 | 18,283.579 | 19,331.798 | 19,567.027 | 18,484.201 | 8,632.58 | 2,704.272 | 1,083.19 | 193.334 | 32.922 | 44.957 | 20.452 | 29.567 |
Equity: | |||||||||||||||||||||||||
Preferred Stock
| 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 |
Common Stock
| 191.659 | 191.747 | 192.253 | 192.253 | 192.253 | 192.439 | 192.439 | 192.451 | 192.451 | 192.461 | 192.461 | 192.461 | 192.461 | 105.173 | 77.826 | 77.826 | 77.826 | 68.754 | 40.793 | 24.836 | 20.759 | 87.594 | 87.594 | 566.854 | 66.478 |
Retained Earnings
| 2,181.794 | 3,839.638 | 3,452.318 | 3,176.011 | 2,858.633 | 746.214 | 159.487 | -363.095 | -886.902 | -1,743.353 | -1,904.534 | 0 | 0 | -935.457 | -417.572 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 |
Accumulated Other Comprehensive Income/Loss
| 670.468 | 1,576.288 | 2,394.011 | 1,616.091 | 619.632 | 724.987 | 1,340.243 | 385.065 | 917.288 | 3,710.228 | 4,005.59 | -328.288 | 0 | -131.829 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 |
Other Total Stockholders Equity
| 10,967.048 | 8,952.598 | 9,175.304 | 9,381.976 | 9,579.035 | 11,397.052 | 12,075.45 | 12,076.402 | 12,313.069 | 10,325.453 | 10,325.453 | 12,298.02 | 12,825.209 | 8,085.092 | 6,413.175 | 8,238.558 | 8,296.226 | 4,890.077 | 1,350.909 | 548.669 | 266.446 | 159.724 | 183.9 | -32.636 | -44.723 |
Total Shareholders Equity
| 14,010.969 | 14,560.271 | 15,213.886 | 14,366.331 | 13,249.553 | 13,060.692 | 13,767.619 | 12,290.823 | 12,535.906 | 12,484.789 | 12,618.97 | 12,162.193 | 13,017.67 | 7,122.979 | 6,073.429 | 8,316.384 | 8,374.052 | 4,958.831 | 1,391.702 | 573.505 | 287.205 | 247.318 | 271.494 | 534.218 | 21.755 |
Total Equity
| 20,508.494 | 20,831.274 | 22,711.422 | 25,513.462 | 23,781.626 | 23,375.806 | 24,197.295 | 21,720.128 | 19,513.751 | 20,114.832 | 19,783.277 | 19,091.596 | 19,876.606 | 7,642.282 | 6,659.982 | 9,072.143 | 9,079.323 | 5,511.551 | 1,541.401 | 805.953 | 305.181 | 285.597 | 312.08 | 534.235 | 21.755 |
Total Liabilities & Shareholders Equity
| 59,016.22 | 57,446.787 | 71,874.828 | 67,425.918 | 60,444.024 | 58,990.277 | 64,477.607 | 58,125.354 | 63,780.45 | 57,566.703 | 53,436.959 | 53,613.512 | 54,051.725 | 25,925.861 | 25,991.78 | 28,639.17 | 27,563.524 | 14,144.131 | 4,245.673 | 1,889.143 | 498.515 | 318.519 | 357.037 | 554.687 | 51.322 |