KWG Group Holdings Limited
HKEX:1813.HK
0.54 (HKD) • At close November 5, 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 | |
---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
Assets: | ||||||||||||||||||
Current Assets: | ||||||||||||||||||
Cash & Cash Equivalents
| 1,788.229 | 7,616.58 | 7,715.39 | 40,635.765 | 51,377.864 | 52,577.643 | 39,198.957 | 25,770.912 | 10,946.47 | 10,094.238 | 9,414.483 | 4,927.197 | 5,373.189 | 6,803.601 | 3,610.574 | 1,372.951 | 3,435.992 | 1,006.336 |
Short Term Investments
| 104.834 | 3,990.18 | 10,945.634 | 6,121.105 | 4,467.227 | 4,442.528 | 2,602.051 | 1,664.818 | 1,620.834 | 1,659.328 | 2,387.734 | 990.356 | -4,349.038 | -3,521.43 | -3,525.952 | -4,648.199 | -4,586.078 | -536.596 |
Cash and Short Term Investments
| 1,893.063 | 11,606.76 | 7,715.39 | 40,635.765 | 51,377.864 | 52,577.643 | 39,198.957 | 25,770.912 | 10,946.47 | 10,094.238 | 9,414.483 | 4,927.197 | 5,373.189 | 6,803.601 | 3,610.574 | 1,372.951 | 3,435.992 | 1,006.336 |
Net Receivables
| 11,661.952 | 16,741.225 | 15,154.364 | 10,150.368 | 8,158.176 | 6,274.467 | 1,030.624 | 529.792 | 362.667 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 |
Inventory
| 75,451.63 | 87,915.656 | 76,180.501 | 80,613.687 | 62,689.577 | 56,221.982 | 37,448.86 | 45,369.534 | 27,428.937 | 28,385.422 | 22,960.396 | 21,938.408 | 0 | 0 | 0 | 0 | 0 | 0 |
Other Current Assets
| 4,774.863 | 5,838.456 | 6,965.819 | 4,797.869 | 3,387.033 | 2,672.02 | 3,526.348 | 2,425.15 | 2,617.392 | 0 | 0 | 0 | 18,163.215 | 13,848.927 | 14,000.086 | 11,885.192 | 7,749.185 | 1,902.639 |
Total Current Assets
| 93,781.508 | 122,102.098 | 123,710.883 | 137,801.902 | 129,744.748 | 120,775.757 | 81,738.114 | 74,946.688 | 42,491.909 | 41,512.013 | 36,450.703 | 29,698.727 | 28,123.458 | 24,920.115 | 20,534.034 | 15,939.745 | 13,172.04 | 2,990.73 |
Non-Current Assets: | ||||||||||||||||||
Property, Plant & Equipment, Net
| 10,385.456 | 10,914.624 | 9,173.322 | 7,780.054 | 6,411.151 | 5,351.448 | 4,173.873 | 3,890.621 | 3,693.827 | 3,584.388 | 3,176.236 | 2,688.047 | 1,778.937 | 1,343.901 | 981.508 | 443.268 | 227.685 | 557.349 |
Goodwill
| 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 |
Intangible Assets
| 3,597.564 | 3,762.85 | 4,054.109 | 2,651.855 | 1,152.384 | 1,109.471 | 1,071.688 | 1,040.728 | 919.14 | 939.522 | 858.546 | 1,055.911 | 1,060.03 | 866.274 | 572.833 | 549.952 | 875.254 | 290.836 |
Goodwill and Intangible Assets
| 3,597.564 | 3,762.85 | 4,054.109 | 2,651.855 | 1,152.384 | 1,109.471 | 1,071.688 | 1,040.728 | 919.14 | 939.522 | 858.546 | 1,055.911 | 1,060.03 | 866.274 | 572.833 | 549.952 | 875.254 | 290.836 |
Long Term Investments
| 71,756.826 | 83,204.426 | 76,386.348 | 62,006.142 | 53,345.457 | 43,450.701 | 39,422.552 | 21,217.236 | 26,057.939 | 21,741.967 | 17,897.964 | 11,127.362 | 12,856.746 | 12,359.932 | 6,102.978 | 4,668.686 | 4,589.983 | 540.537 |
Tax Assets
| 2,238.854 | 3,971.959 | 3,093.513 | 2,432.853 | 1,872.238 | 1,642.044 | 1,410.904 | 1,332.532 | 1,197.373 | 1,075.366 | 995.798 | 966.263 | 881.88 | 603.56 | 398.325 | 168.453 | 111.371 | 31.933 |
Other Non-Current Assets
| 2,620.085 | 461.851 | 15,830.876 | 19,525.573 | 21,796.701 | 12,207.74 | 7,127.907 | 8,314.005 | 5,321.229 | 2,693.759 | 2,211.137 | 3,328.15 | -114.748 | -59.45 | -24.492 | -3.316 | -1.8 | -5.051 |
Total Non-Current Assets
| 90,598.785 | 102,315.71 | 108,538.168 | 94,396.477 | 84,577.931 | 63,761.404 | 53,206.924 | 35,795.122 | 37,189.508 | 30,035.002 | 25,139.681 | 19,165.733 | 16,462.845 | 15,114.217 | 8,031.152 | 5,827.043 | 5,802.493 | 1,415.604 |
Total Assets
| 184,380.292 | 224,417.808 | 232,249.051 | 232,198.379 | 214,322.679 | 184,537.161 | 134,945.038 | 110,741.81 | 79,681.417 | 71,547.015 | 61,590.384 | 48,864.46 | 44,586.303 | 40,034.332 | 28,565.186 | 21,766.788 | 18,974.533 | 4,406.334 |
Liabilities & Equity: | ||||||||||||||||||
Current Liabilities: | ||||||||||||||||||
Account Payables
| 21,362.278 | 17,448.21 | 13,348.056 | 13,165.515 | 9,072.301 | 4,077.063 | 2,644.265 | 5,753.979 | 2,391.399 | 2,693.611 | 3,333.315 | 3,107.723 | 2,934.78 | 1,670.898 | 1,415.47 | 2,879.007 | 3,437.982 | 98.501 |
Short Term Debt
| 45,293.764 | 25,137.403 | 20,549.016 | 25,464.68 | 23,958.488 | 17,363.932 | 3,740.551 | 4,753.515 | 3,982.628 | 3,465.336 | 3,065.01 | 3,100.173 | 3,409.572 | 2,281.674 | 2,566.628 | 1,058.928 | 275.068 | 1,127.108 |
Tax Payables
| 15,131.234 | 7,650.711 | 14,032.99 | 12,936.09 | 10,650.026 | 7,334.896 | 6,955.284 | 5,606.258 | 4,719.093 | 3,933.326 | 3,735.2 | 3,374.145 | 3,290.594 | 2,217.971 | 1,418.808 | 1,012.289 | 1,149.171 | 136.103 |
Deferred Revenue
| 15,878.834 | 24,243.938 | -42,964.828 | -45,716.867 | -35,942.899 | -29,353.133 | -13,127.802 | -9,607.338 | -9,754.527 | -9,811.032 | -9,144.627 | -6,943.387 | 12,056.522 | 0 | 0 | 0 | 0 | 718.035 |
Other Current Liabilities
| 43,723.595 | 49,109.06 | 121,234.096 | 128,200.568 | 112,583.879 | 98,609.494 | 56,150.302 | 46,408.429 | 35,570.206 | 31,699.699 | 27,733.645 | 19,630.474 | 589.631 | 11,479.069 | 6,771.125 | 3,075.685 | 2,905.077 | 168.778 |
Total Current Liabilities
| 126,258.471 | 115,938.612 | 112,166.34 | 121,113.896 | 109,671.769 | 90,697.356 | 49,407.316 | 47,308.585 | 32,189.706 | 28,047.614 | 24,987.343 | 18,894.983 | 18,990.505 | 15,431.641 | 10,753.223 | 7,013.62 | 6,618.127 | 2,112.422 |
Non-Current Liabilities: | ||||||||||||||||||
Long Term Debt
| 35,506.224 | 59,668.652 | 57,606.511 | 54,172.567 | 63,744.833 | 60,418.315 | 55,904.62 | 38,196.455 | 24,015 | 21,047.717 | 17,840.356 | 13,090.415 | 10,424.816 | 10,049.956 | 6,078.852 | 4,935.253 | 2,445.404 | 1,190.85 |
Deferred Revenue Non-Current
| 2.248 | 2.293 | 2.042 | 2.042 | 2.042 | 2.042 | 2.042 | 2.042 | 2.042 | 2.042 | 11 | 711 | 711 | 700 | 700 | 0 | 0 | 0 |
Deferred Tax Liabilities Non-Current
| 2,146.214 | 2,831.26 | 2,772.225 | 2,993.183 | 2,661.444 | 1,647.439 | 1,385.367 | 1,225.816 | 1,115.753 | 1,013.226 | 909.523 | 814.683 | 766.964 | 669.168 | 624.788 | 626.704 | 638.656 | 116.035 |
Other Non-Current Liabilities
| 571.208 | 843.643 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 1,000 | 0 | 0 | 0 | 1,589.295 | 0 | 0 | 0 | 0 |
Total Non-Current Liabilities
| 38,225.894 | 63,345.849 | 60,380.778 | 57,167.792 | 66,408.319 | 62,067.796 | 57,292.029 | 39,424.313 | 25,132.795 | 23,062.985 | 18,760.879 | 14,616.098 | 11,902.78 | 13,008.419 | 7,403.64 | 5,561.957 | 3,084.06 | 1,306.885 |
Total Liabilities
| 164,484.365 | 179,284.461 | 172,547.118 | 178,281.688 | 176,080.088 | 152,765.152 | 106,699.345 | 86,732.898 | 57,322.501 | 51,110.599 | 43,748.222 | 33,511.081 | 30,893.285 | 28,440.06 | 18,156.863 | 12,575.577 | 9,702.187 | 3,419.307 |
Equity: | ||||||||||||||||||
Preferred Stock
| 0 | 0 | 0 | 0 | 428.56 | 0 | 0 | 629.449 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 |
Common Stock
| 358.672 | 365.716 | 304.68 | 304.474 | 303.972 | 303.909 | 302.355 | 293.59 | 288.663 | 284.706 | 280.485 | 280.485 | 280.485 | 280.485 | 280.538 | 254.093 | 254.093 | 0 |
Retained Earnings
| 10,390.827 | 31,797.216 | 4,024.114 | 49,394.977 | 40,501.273 | 29,991.749 | 26,788.357 | 21,213.915 | 18,532.947 | 16,355.784 | 13,610.419 | 10,334.238 | 12,573.827 | 10,985.534 | 9,982.514 | 8,214.61 | 8,279.59 | 987.027 |
Accumulated Other Comprehensive Income/Loss
| 2,770.63 | 2,700.974 | 7,467.634 | 5,266.652 | -428.56 | 83.855 | 1,332.84 | -629.449 | 572.031 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 |
Other Total Stockholders Equity
| 497.798 | 502.145 | 32,524.107 | -11,431.225 | -5,010.487 | -1,600.949 | -816.268 | 2,442.94 | 2,947.768 | 3,775.356 | 3,926.604 | 4,666.808 | 636.493 | 318.247 | 141.617 | 0 | 0 | 0 |
Total Shareholders Equity
| 14,017.927 | 35,366.051 | 44,320.536 | 43,534.877 | 35,794.758 | 28,778.564 | 27,607.284 | 23,950.445 | 22,341.409 | 20,415.846 | 17,817.508 | 15,281.531 | 13,490.805 | 11,584.266 | 10,404.669 | 8,468.703 | 8,533.683 | 987.027 |
Total Equity
| 19,895.927 | 45,133.347 | 59,701.933 | 53,916.691 | 38,242.591 | 31,772.009 | 28,245.693 | 24,008.912 | 22,358.916 | 20,436.416 | 17,842.162 | 15,353.379 | 13,693.018 | 11,594.272 | 10,408.323 | 9,191.211 | 9,272.346 | 987.027 |
Total Liabilities & Shareholders Equity
| 184,380.292 | 224,417.808 | 232,249.051 | 232,198.379 | 214,322.679 | 184,537.161 | 134,945.038 | 110,741.81 | 79,681.417 | 71,547.015 | 61,590.384 | 48,864.46 | 44,586.303 | 40,034.332 | 28,565.186 | 21,766.788 | 18,974.533 | 4,406.334 |