Shenzhou International Group Holdings Limited
HKEX:2313.HK
60 (HKD) • At close October 31, 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 | |
---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
Assets: | ||||||||||||||||||||
Current Assets: | ||||||||||||||||||||
Cash & Cash Equivalents
| 11,596.453 | 7,369.498 | 6,687.623 | 8,227.06 | 5,060.896 | 3,565.916 | 2,471.401 | 2,105.184 | 1,815.678 | 1,428.074 | 2,609.05 | 2,144.405 | 1,029.596 | 519.017 | 377.717 | 238.141 | 233.384 | 273.994 | 559.801 | 238.428 |
Short Term Investments
| 5,275.54 | 3,209.114 | 3,182.762 | 2,985.813 | 4,939.389 | 4,630.1 | 4,646.318 | 3,568.808 | 1,248.761 | 3,031.751 | 229.881 | 130.868 | 317.456 | 125.026 | 68.118 | 126.78 | 286.617 | 0 | 0 | 0 |
Cash and Short Term Investments
| 16,871.993 | 13,733.673 | 12,163.229 | 13,638.805 | 11,053.518 | 8,196.016 | 7,117.719 | 5,673.992 | 3,064.439 | 4,459.825 | 2,838.931 | 2,275.273 | 1,347.052 | 644.043 | 445.835 | 364.921 | 520.001 | 273.994 | 559.801 | 238.428 |
Net Receivables
| 5,026.976 | 5,008.017 | 3,505.167 | 4,170.088 | 3,651.45 | 3,567.446 | 2,815.385 | 2,653.533 | 2,002.342 | 1,642.917 | 1,374.991 | 0 | 0 | 0 | 0 | 0 | 325.771 | 204.875 | 193.56 | 677.848 |
Inventory
| 6,124.735 | 6,387.565 | 6,749.427 | 5,070.408 | 5,344.296 | 5,346.393 | 4,477.489 | 3,699.09 | 3,232.847 | 2,607.21 | 2,424.899 | 1,924.435 | 1,952.814 | 1,808.784 | 1,185.157 | 732.426 | 695.509 | 428.196 | 366.201 | 283.1 |
Other Current Assets
| 1,259.673 | 4,190.34 | 6,384.462 | 3,100.481 | 1,498.207 | 1,030.572 | 795.886 | 808.88 | 2,611.873 | 1,599.192 | 353.872 | 0 | 0 | 0 | 0 | 0 | 159.454 | 65.527 | 90.028 | 235.113 |
Total Current Assets
| 28,479.488 | 26,164.534 | 26,509.441 | 23,553.85 | 20,494.238 | 18,140.427 | 15,206.479 | 12,835.495 | 10,911.501 | 10,309.144 | 6,992.693 | 5,927.902 | 4,915.242 | 3,839.971 | 2,388.5 | 1,701.676 | 1,700.735 | 972.592 | 1,209.59 | 1,434.489 |
Non-Current Assets: | ||||||||||||||||||||
Property, Plant & Equipment, Net
| 13,013.756 | 13,329.082 | 12,704.308 | 11,752.374 | 11,127.154 | 8,002.724 | 7,116.787 | 7,013.037 | 5,549.75 | 4,183.86 | 3,518.23 | 3,853.375 | 2,974.958 | 2,991.017 | 2,708.796 | 2,273.68 | 1,973.982 | 1,638.031 | 1,275.217 | 1,080.044 |
Goodwill
| 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 |
Intangible Assets
| 334.075 | 124.993 | 110.288 | 105.047 | 101.381 | 99.674 | 98.257 | 105.228 | 109.45 | 102.846 | 101.909 | 105.074 | 109.728 | 115.961 | 328.059 | 333.662 | 152.514 | 132.374 | 55.458 | 54.181 |
Goodwill and Intangible Assets
| 334.075 | 124.993 | 110.288 | 105.047 | 101.381 | 99.674 | 98.257 | 105.228 | 109.45 | 102.846 | 101.909 | 105.074 | 109.728 | 115.961 | 328.059 | 333.662 | 152.514 | 132.374 | 55.458 | 54.181 |
Long Term Investments
| 6,669.644 | 3,515.668 | 2,311.418 | 1,425.039 | 118.181 | 12.365 | 160.851 | 357.173 | 304.677 | 5.634 | 3,612.568 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 |
Tax Assets
| 114.174 | 94.639 | 165.433 | 13.601 | 12.054 | 13.696 | 9.632 | 3.629 | 4.981 | 12.69 | 7.571 | 9.058 | 2.224 | 0 | 1.874 | 12.233 | 26.689 | 0.709 | 0.276 | 0.67 |
Other Non-Current Assets
| 0 | -94.639 | -165.433 | -13.601 | -12.054 | -13.696 | -9.632 | -3.629 | -4.981 | -12.69 | -3,620.139 | 0 | 547.407 | 478.506 | 0 | 0 | 50 | 50 | 0 | 2.019 |
Total Non-Current Assets
| 20,131.649 | 16,969.743 | 15,126.014 | 13,282.46 | 11,346.716 | 8,114.763 | 7,375.895 | 7,475.438 | 5,963.877 | 4,292.34 | 3,620.139 | 3,967.507 | 3,634.317 | 3,585.484 | 3,038.729 | 2,619.575 | 2,203.185 | 1,821.114 | 1,330.951 | 1,136.914 |
Total Assets
| 48,611.137 | 43,492.865 | 42,131.906 | 36,851.761 | 31,854.858 | 27,552.054 | 24,093.205 | 21,816.062 | 18,361.614 | 15,943.028 | 11,317.274 | 9,895.409 | 8,549.559 | 7,425.455 | 5,427.229 | 4,321.251 | 3,903.92 | 2,793.706 | 2,540.541 | 2,571.403 |
Liabilities & Equity: | ||||||||||||||||||||
Current Liabilities: | ||||||||||||||||||||
Account Payables
| 1,198.212 | 940.265 | 1,386.598 | 1,061.937 | 880.944 | 814.569 | 873.106 | 758.217 | 680.701 | 469.484 | 391.749 | 397.099 | 490.838 | 486.856 | 386.426 | 286.969 | 425.846 | 259.845 | 144.779 | 133.097 |
Short Term Debt
| 10,251.312 | 7,227.232 | 10,238.09 | 6,221.836 | 3,218.686 | 2,434.391 | 2,130.409 | 1,241.433 | 656.851 | 46.737 | 0 | 786.226 | 1,244.259 | 1,349.887 | 619.558 | 767.965 | 901.767 | 317.336 | 558.737 | 767.304 |
Tax Payables
| 463.018 | 624.322 | 594.855 | 456.498 | 357.053 | 615.417 | 391.698 | 414.091 | 221.808 | 231.875 | 110.469 | 230.244 | 246.826 | 248.805 | 48.718 | 22.013 | 2.457 | 0 | 0.668 | 35.629 |
Deferred Revenue
| -43.786 | -7,227.232 | -10,238.09 | -6,221.836 | -3,218.686 | -2,434.391 | -2,130.409 | -1,241.433 | -656.851 | -46.737 | 0 | 0 | 671.553 | 0 | 0 | 0 | 0 | 0.044 | 22.81 | 123.833 |
Other Current Liabilities
| 1,978.745 | 9,319.172 | 12,145.833 | 7,790.688 | 4,703.774 | 4,105.057 | 3,392.249 | 2,336.265 | 1,474.068 | 795.693 | 593.868 | 589.95 | 30.681 | 680.76 | 448.548 | 318.971 | 3.466 | 142.165 | 100.041 | 163.147 |
Total Current Liabilities
| 13,384.483 | 10,259.437 | 13,532.431 | 8,852.625 | 5,584.718 | 4,919.626 | 4,265.355 | 3,094.482 | 2,154.769 | 1,265.177 | 985.617 | 1,773.275 | 2,437.331 | 2,517.503 | 1,454.532 | 1,373.905 | 1,331.079 | 719.39 | 826.367 | 1,187.381 |
Non-Current Liabilities: | ||||||||||||||||||||
Long Term Debt
| 2,010.758 | 2,000 | 376.508 | 397.874 | 776.414 | 82.358 | 0 | 3,410.145 | 3,117.009 | 2,864.675 | 0 | 0 | 0 | 79.732 | 76.12 | 64.245 | 58.437 | 0 | 0 | 80 |
Deferred Revenue Non-Current
| -348.58 | 1,619.415 | 43.474 | 171.363 | 597.229 | -13.433 | 0 | 3,408.312 | 0 | 2,862.825 | 0 | 0 | 0 | 0 | 0 | 0 | -11.514 | 0 | 0 | -31.968 |
Deferred Tax Liabilities Non-Current
| 348.58 | 380.585 | 333.034 | 226.511 | 179.185 | 95.791 | 3.197 | 1.833 | 0 | 1.85 | 0 | 0 | 0 | 14.949 | 0.881 | 10.128 | 33.772 | 0 | 0 | 0.694 |
Other Non-Current Liabilities
| 348.58 | -2,000 | -376.508 | -397.874 | -776.414 | -82.358 | 0 | -3,410.145 | -3,117.009 | -2,864.675 | 0 | 0 | 0 | 0 | 0 | 0 | 11.514 | 0 | 0 | 31.968 |
Total Non-Current Liabilities
| 2,359.338 | 2,000 | 376.508 | 397.874 | 776.414 | 82.358 | 3.197 | 3,410.145 | 3,117.009 | 2,864.675 | 0 | 0 | 0 | 94.681 | 77.001 | 74.373 | 92.209 | 0 | 0 | 80.694 |
Total Liabilities
| 15,743.821 | 12,727.081 | 14,348.843 | 9,580.931 | 6,663.531 | 5,097.775 | 4,268.552 | 6,506.46 | 5,271.778 | 4,131.702 | 985.617 | 1,773.275 | 2,437.331 | 2,612.184 | 1,531.533 | 1,448.278 | 1,423.288 | 719.39 | 826.367 | 1,268.075 |
Equity: | ||||||||||||||||||||
Preferred Stock
| 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 10.451 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 |
Common Stock
| 151.2 | 151.2 | 151.2 | 151.2 | 151.2 | 151.2 | 151.2 | 142.105 | 142.105 | 142.105 | 142.105 | 136.609 | 129.717 | 129.717 | 129.717 | 129.717 | 0 | 0 | 0 | 0 |
Retained Earnings
| 29,931.934 | 29,762.694 | 27,263.15 | 26,608.952 | 24,084.542 | 20,174.747 | 16,576.668 | 13,708.447 | 12,014.902 | 9,953.815 | 8,152.749 | 5,800.25 | 4,277.442 | 381.373 | 383.678 | 219.593 | 0 | 0 | 1,702.022 | 1,271.36 |
Accumulated Other Comprehensive Income/Loss
| 32,716.116 | 541.841 | 59.046 | 218.725 | 639.525 | 458.268 | 263.707 | 580.744 | 255.465 | 227.907 | -10.451 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 |
Other Total Stockholders Equity
| -29,931.934 | 297.183 | 297.183 | 297.183 | 297.183 | 1,514.523 | 2,629.606 | 661.648 | 661.648 | 1,471.742 | 2,021.41 | 2,150.511 | 1,671.07 | 4,288.442 | 3,369.1 | 2,511.077 | 0 | 0 | 0 | 0 |
Total Shareholders Equity
| 32,867.316 | 30,752.918 | 27,770.579 | 27,276.06 | 25,172.45 | 22,298.738 | 19,621.181 | 15,092.944 | 13,074.12 | 11,795.569 | 10,316.264 | 8,087.37 | 6,078.229 | 4,799.532 | 3,882.495 | 2,860.387 | 2,469.118 | 2,061.802 | 1,702.022 | 1,271.36 |
Total Equity
| 32,867.316 | 30,765.784 | 27,783.063 | 27,270.83 | 25,191.327 | 22,454.279 | 19,824.653 | 15,309.602 | 13,089.836 | 11,811.326 | 10,331.657 | 8,122.134 | 6,112.228 | 4,813.271 | 3,895.696 | 2,872.973 | 2,480.632 | 2,074.316 | 1,714.174 | 1,303.328 |
Total Liabilities & Shareholders Equity
| 48,611.137 | 43,492.865 | 42,131.906 | 36,851.761 | 31,854.858 | 27,552.054 | 24,093.205 | 21,816.062 | 18,361.614 | 15,943.028 | 11,317.274 | 9,895.409 | 8,549.559 | 7,425.455 | 5,427.229 | 4,321.251 | 3,903.92 | 2,793.706 | 2,540.541 | 2,571.403 |