
Nanjing Hicin Pharmaceutical Co., Ltd.
SZSE:300584.SZ
24.7 (CNY) • At close October 26, 2023
Overview | Financials
Numbers are in millions (except for per share data and ratios) CNY.
2025 Q1 | 2024 Q4 | 2024 Q3 | 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
| 51.241 | 45.759 | 38.198 | 42.604 | 19.874 | 46.822 | 72.442 | 93.454 | 92.466 | 95.068 | 93.057 | 132.011 | 94.56 | 115.596 | 91.09 | 78.519 | 112.54 | 103.226 | 99.862 | 80.293 | 132.146 | 150.101 | 99.917 | 93.629 | 109.376 | 100.767 | 124.495 | 131.515 | 65.539 | 74.583 | 46.246 | 160.652 | 56.858 | 24.503 | 17.618 | 27.114 | -44.001 | 44.001 |
Short Term Investments
| 139.553 | 0 | -14.438 | 0 | 0 | 0 | -15.595 | 1 | -16.19 | 0 | 20.031 | 40.083 | 160.407 | -2.854 | 17.126 | 10.051 | -3.791 | 10.002 | 10.009 | 10.016 | 12.016 | -14.367 | -14.471 | -11.292 | -11.445 | 20.08 | -10.718 | 20 | -10.996 | 121 | 0 | 20 | 0 | 0 | 0 | 0 | 88.003 | 0 |
Cash and Short Term Investments
| 51.241 | 45.759 | 38.198 | 42.604 | 19.874 | 46.822 | 72.442 | 94.455 | 92.466 | 95.068 | 113.088 | 172.094 | 254.967 | 115.596 | 108.216 | 88.57 | 112.54 | 113.228 | 109.871 | 90.31 | 144.163 | 150.101 | 99.917 | 93.629 | 109.376 | 100.767 | 124.495 | 131.515 | 65.539 | 74.583 | 46.246 | 160.652 | 56.858 | 24.503 | 17.618 | 27.114 | 44.001 | 44.001 |
Net Receivables
| 184.555 | 0 | 191.435 | 203.892 | 202.766 | 207.698 | 177.06 | 182.188 | 174.863 | 190.715 | 156.313 | 142.614 | 147.289 | 113.314 | 110.372 | 98 | 97.937 | 101.692 | 112.786 | 120.856 | 105.666 | 111.33 | 111.054 | 115.537 | 93.601 | 84.235 | 79.889 | 82.46 | 80.655 | 75.28 | 53.489 | 33.037 | 28.274 | 30.588 | 30.917 | 24.051 | 0 | 21.881 |
Inventory
| 86.603 | 85.671 | 86.712 | 89.265 | 87.53 | 81.455 | 78.313 | 77.744 | 71.567 | 64.132 | 65.911 | 68.059 | 62.212 | 55.161 | 65.33 | 63.989 | 64.228 | 71.578 | 79.783 | 83.666 | 82.279 | 74.053 | 87.416 | 76.597 | 67.273 | 65.398 | 45.387 | 47.714 | 37.747 | 36.063 | 44.303 | 52.124 | 56.622 | 46.15 | 48.362 | 44.715 | 0 | 39.503 |
Other Current Assets
| 17.482 | 225.724 | 19.023 | 18.071 | 43.272 | 41.321 | 39.43 | 39.655 | 32.329 | 28.464 | 33.59 | 31.855 | 36.859 | 17.885 | 12.116 | 12.242 | 10.33 | 7.244 | 10.489 | 8.087 | 13.104 | 7.683 | 11.828 | 4.032 | 13.945 | 32.293 | 37.631 | 31.861 | 69.857 | 129.166 | 138.326 | 27.342 | 156.292 | 10.249 | 31.563 | 3.849 | 0 | 24.856 |
Total Current Assets
| 339.881 | 357.154 | 335.369 | 353.832 | 353.442 | 377.246 | 367.245 | 394.041 | 371.224 | 378.379 | 368.903 | 414.623 | 501.327 | 301.955 | 296.035 | 262.801 | 285.035 | 293.743 | 312.929 | 302.919 | 345.212 | 343.167 | 310.215 | 289.794 | 284.196 | 282.692 | 287.401 | 293.55 | 253.798 | 315.091 | 282.364 | 273.155 | 298.045 | 111.49 | 97.543 | 99.729 | 44.001 | 108.36 |
Non-Current Assets: | ||||||||||||||||||||||||||||||||||||||
Property, Plant & Equipment, Net
| 801.578 | 763.73 | 715.817 | 691.247 | 682.493 | 646.755 | 595.683 | 569.888 | 545.481 | 505.53 | 452.506 | 436.387 | 419.558 | 370.749 | 339.664 | 335.532 | 325.673 | 310.813 | 307.023 | 306.911 | 309.467 | 313.837 | 313.034 | 320.186 | 321.084 | 323.866 | 302.522 | 285.038 | 264.398 | 278.029 | 244.403 | 231.353 | 225.902 | 223.488 | 193.013 | 186.04 | 0 | 177.634 |
Goodwill
| 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 | 0 | 0 | 0 | 0 | 0 |
Intangible Assets
| 143.066 | 151.402 | 160.907 | 164.887 | 166.486 | 168.304 | 171.36 | 166.833 | 171.314 | 134.013 | 170.723 | 170.356 | 173.768 | 172.921 | 164.035 | 154.441 | 151.259 | 144.727 | 137.663 | 134.081 | 104.237 | 61.912 | 54.075 | 46.384 | 39.416 | 38.867 | 36.093 | 33.654 | 32.334 | 27.671 | 24.668 | 24.215 | 23.94 | 24.095 | 24.254 | 24.413 | 0 | 24.731 |
Goodwill and Intangible Assets
| 143.066 | 151.402 | 160.907 | 164.887 | 166.486 | 168.304 | 171.36 | 166.833 | 171.314 | 134.013 | 170.723 | 170.356 | 173.768 | 172.921 | 164.035 | 154.441 | 151.259 | 144.727 | 137.663 | 134.081 | 104.237 | 61.912 | 54.075 | 46.384 | 39.416 | 38.867 | 36.093 | 33.654 | 32.334 | 27.671 | 24.668 | 24.215 | 23.94 | 24.095 | 24.254 | 24.413 | 0 | 24.731 |
Long Term Investments
| 0 | 0 | 145.898 | 146.161 | 146.527 | 146.791 | 147.055 | 130.46 | 206.89 | 190.7 | 171.136 | 151.084 | 30.76 | 440.433 | 114.319 | 121.395 | 135.237 | 119.943 | 119.936 | 119.929 | 117.929 | 144.312 | 144.749 | 141.571 | 141.723 | 141.876 | 96.518 | 96.657 | 96.796 | 0.8 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | -0 |
Tax Assets
| 26.148 | 25.487 | 24.308 | 35.357 | 22.249 | 31.869 | 20.469 | 19.573 | 17.693 | 0 | 15.762 | 13.974 | 13.067 | 11.761 | 13.902 | 11.598 | 10.006 | 8.377 | 5.825 | 5.756 | 5.632 | 5.754 | 5.058 | 4.99 | 5.488 | 5.207 | 5.823 | 6.066 | 5.23 | 6.156 | 5.505 | 4.32 | 5.171 | 4.848 | 4.701 | 4.623 | 0 | 4.604 |
Other Non-Current Assets
| 168.546 | 166.773 | 40.729 | 45.505 | 40.711 | 47.932 | 39.38 | 40.254 | 21.15 | 85.323 | 57.91 | 66.075 | 181.21 | 4.189 | 38.752 | 16.083 | 1.904 | 28.917 | 25.763 | 27.29 | 28.894 | 0.194 | 3.374 | 2.515 | 4.041 | 1.681 | 10.558 | 13.411 | 18.03 | 4.553 | 17.085 | 18.381 | 10.315 | 6.856 | 21.104 | 16.608 | -44.001 | 7.299 |
Total Non-Current Assets
| 1,139.339 | 1,107.393 | 1,087.658 | 1,083.157 | 1,058.467 | 1,041.651 | 973.947 | 927.007 | 962.528 | 915.567 | 868.037 | 837.875 | 818.363 | 1,000.053 | 670.671 | 639.049 | 624.079 | 612.776 | 596.21 | 593.967 | 566.158 | 526.009 | 520.29 | 515.645 | 511.753 | 511.497 | 451.515 | 434.826 | 416.788 | 317.208 | 291.66 | 278.269 | 265.328 | 259.286 | 243.072 | 231.684 | -44.001 | 214.268 |
Total Assets
| 1,479.221 | 1,464.547 | 1,423.027 | 1,436.989 | 1,411.909 | 1,418.897 | 1,341.192 | 1,321.049 | 1,333.752 | 1,293.945 | 1,236.94 | 1,252.498 | 1,319.69 | 1,302.008 | 966.706 | 901.85 | 909.114 | 906.519 | 909.139 | 896.886 | 911.37 | 869.176 | 830.506 | 805.44 | 795.948 | 794.189 | 738.916 | 728.376 | 670.586 | 632.299 | 574.024 | 551.423 | 563.373 | 370.776 | 340.616 | 331.413 | 0 | 322.628 |
Liabilities & Equity: | ||||||||||||||||||||||||||||||||||||||
Current Liabilities: | ||||||||||||||||||||||||||||||||||||||
Account Payables
| 37.656 | 33.736 | 2.306 | 21.851 | 62.41 | 11.644 | 70.634 | 71.861 | 64.257 | 59.895 | 62.929 | 87.422 | 44.226 | 80.262 | 48.573 | 17.556 | 10.276 | 20.686 | 36.992 | 34.598 | 34.482 | 34.613 | 40.076 | 41.804 | 35.497 | 45.623 | 19.944 | 29.957 | 25.541 | 25.035 | 24.029 | 16.526 | 26.685 | 26.006 | 13.437 | 11.552 | 0 | 16.119 |
Short Term Debt
| 219.573 | 230.262 | 212.939 | 266.093 | 299.209 | 270.998 | 178.129 | 201.158 | 154.127 | 178.153 | 76.059 | 99.865 | 163.55 | 100.189 | 100.087 | 90.16 | 130.9 | 70.075 | 70.068 | 70.068 | 124.163 | 80.107 | 70 | 114.5 | 75.5 | 75.5 | 120 | 120 | 70 | 42.6 | 12.6 | 15 | 25 | 32.4 | 42.4 | 43.7 | 0 | 37.7 |
Tax Payables
| 15.993 | 15.166 | 11.33 | 2.212 | 17.977 | 5.377 | 12.929 | 11.882 | 29.545 | 0 | 28.241 | 29.693 | 29.824 | 13.005 | 11.593 | 9.803 | 8.178 | 10.353 | 10.949 | 10.949 | 6.77 | 16.805 | 16.47 | 14.505 | 11.395 | 13.095 | 14.79 | 13.991 | 10.021 | 13.922 | 13.418 | 9.84 | 3.157 | 7.881 | 5.961 | 5.178 | 0 | 7.235 |
Deferred Revenue
| 0 | 0 | 0 | 2.792 | 2.906 | 3.358 | 44.843 | 49.119 | 71.438 | 0 | 55.643 | 54.662 | 56.408 | 36.251 | 18.774 | 20.929 | 14.397 | 22.67 | 17.961 | 17.652 | 15.928 | 25.24 | 20.268 | 18.359 | 15.367 | 21.011 | 18.932 | 17.777 | 14.463 | 21.866 | 17.022 | 13.194 | 9.217 | 13.396 | 9.404 | 8.886 | 0 | 12.78 |
Other Current Liabilities
| 62.762 | 56.187 | 91.469 | 90.451 | 7.049 | 112.248 | 82.058 | 38.795 | 87.002 | 78.997 | 60.258 | 29.612 | 83.588 | 180.846 | 96.72 | 168.705 | 21.633 | 75.047 | 58.947 | 59.374 | 10.144 | 74.11 | 59.39 | 15.701 | 10.641 | 4.384 | -4.23 | -1.994 | 5.695 | 23.448 | -0.991 | 18.538 | 16.493 | 18.765 | 7.134 | 0.408 | 0 | 16.887 |
Total Current Liabilities
| 335.985 | 335.351 | 318.043 | 380.607 | 389.55 | 400.268 | 344.738 | 326.306 | 337.832 | 317.046 | 230.85 | 248.999 | 326.45 | 301.425 | 259.85 | 211.22 | 170.987 | 180.973 | 179.573 | 177.882 | 180.472 | 205.635 | 185.936 | 186.51 | 138.642 | 159.613 | 169.437 | 179.731 | 125.72 | 105.005 | 66.079 | 59.903 | 71.335 | 85.053 | 68.933 | 69.723 | 0 | 77.941 |
Non-Current Liabilities: | ||||||||||||||||||||||||||||||||||||||
Long Term Debt
| 73.719 | 72.3 | 75.1 | 17.8 | 0 | 0 | 0 | 0 | 8.1 | 0 | 36.25 | 36.25 | 0 | 0 | 10 | 0 | 39.445 | 39.375 | 50.056 | 50.056 | 50.054 | 0 | 0 | 0 | 44 | 44 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 |
Deferred Revenue Non-Current
| 6.183 | 6.242 | 6.302 | 6.361 | 6.42 | 6.48 | 6.86 | 7.4 | 7.94 | 0 | 9.019 | 9.559 | 10.099 | 10.639 | 5.579 | 6.119 | 6.659 | 7.199 | 7.739 | 8.479 | 9.019 | 9.559 | 10.099 | 8.689 | 9.169 | 9.65 | 9.61 | 9.61 | 9.61 | 9.61 | 9.61 | 9.61 | 9.61 | 9.61 | 9.61 | 9.61 | 0 | 9.61 |
Deferred Tax Liabilities Non-Current
| 10.215 | 12.481 | 13.521 | 25.534 | 15.077 | 24.653 | 15.96 | 17.184 | 17.036 | 0 | 22.244 | 21.834 | 22.294 | 41.466 | -5.579 | 0 | -6.659 | -7.199 | -7.739 | -50.056 | -50.054 | 0 | 0 | 0 | -44 | -44 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 |
Other Non-Current Liabilities
| 0 | 0 | 0 | 0 | 0 | -6.48 | 0 | 0 | 0 | 26.333 | 0 | 31.393 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 8.479 | 0 | 0 | 0 | 0 | 0 | 9.65 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 |
Total Non-Current Liabilities
| 90.117 | 91.023 | 94.923 | 43.334 | 21.498 | 24.653 | 22.82 | 24.583 | 33.076 | 26.333 | 67.513 | 67.643 | 32.393 | 52.105 | 15.579 | 6.119 | 46.104 | 46.574 | 57.795 | 58.535 | 59.073 | 9.559 | 10.099 | 8.689 | 53.169 | 53.65 | 9.61 | 9.61 | 9.61 | 9.61 | 9.61 | 9.61 | 9.61 | 9.61 | 9.61 | 9.61 | 0 | 9.61 |
Total Liabilities
| 426.102 | 426.373 | 412.966 | 423.941 | 411.048 | 424.921 | 367.557 | 350.89 | 370.908 | 343.379 | 298.363 | 316.642 | 358.843 | 353.53 | 275.429 | 217.339 | 217.092 | 227.547 | 237.368 | 236.417 | 239.545 | 215.194 | 196.035 | 195.199 | 191.811 | 213.262 | 179.047 | 189.341 | 135.33 | 114.615 | 75.689 | 69.513 | 80.945 | 94.663 | 78.543 | 79.333 | 0 | 87.551 |
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 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 |
Common Stock
| 120 | 120 | 120 | 120 | 120 | 120 | 120 | 120 | 120 | 120 | 120 | 120 | 120 | 120 | 120 | 120 | 120 | 120 | 120 | 120 | 120 | 120 | 120 | 120 | 120 | 120 | 120 | 120 | 80 | 80 | 80 | 80 | 80 | 60 | 60 | 60 | 0 | 60 |
Retained Earnings
| 645.744 | 630.707 | 618.606 | 615.225 | 609.847 | 596.489 | 582.596 | 579.649 | 572.387 | 620.174 | 547.807 | 545.446 | 570.346 | 557.725 | 313.971 | 306.874 | 314.247 | 300.737 | 300.212 | 288.358 | 299.039 | 281.872 | 271.145 | 246.474 | 239.891 | 217.622 | 205.166 | 183.578 | 179.856 | 162.869 | 149.81 | 133.285 | 135.772 | 127.914 | 118.485 | 108.492 | 0 | 91.489 |
Accumulated Other Comprehensive Income/Loss
| 0 | 0 | 0 | 61.176 | 271.014 | 60.721 | 271.039 | 60.225 | 270.457 | 0.107 | 270.769 | 60.125 | 272.524 | 60.143 | 258.814 | 46.419 | 258.79 | 0.469 | 0.009 | 0.361 | 0.812 | 0.006 | 0.198 | 0.632 | 1.117 | 0.176 | 0.045 | 0.8 | 0.742 | 0.157 | 0.042 | 0 | -0 | 0 | 0 | 0 | 235.077 | 0 |
Other Total Stockholders Equity
| 272.212 | 272.229 | 271.455 | 271.462 | 0 | 271.007 | 0 | 210.286 | 0 | 210.286 | 0 | 272.584 | 0 | 272.603 | 0 | 212.46 | 0 | 259.037 | 0 | 212.46 | 0 | 252.211 | 243.333 | 212.46 | 244.246 | 212.46 | 234.703 | 235.458 | 275.4 | 252.46 | 268.526 | 268.625 | 266.656 | 88.199 | 83.588 | 72.647 | 0 | 72.647 |
Total Shareholders Equity
| 1,037.956 | 1,022.936 | 1,010.061 | 1,006.687 | 1,000.861 | 987.496 | 973.635 | 970.159 | 962.844 | 950.566 | 938.576 | 938.03 | 962.87 | 950.327 | 692.784 | 685.752 | 693.037 | 679.775 | 672.425 | 660.923 | 672.056 | 654.082 | 634.478 | 610.241 | 604.137 | 580.926 | 559.869 | 539.036 | 535.256 | 517.684 | 498.336 | 481.91 | 482.428 | 276.114 | 262.073 | 252.08 | 235.077 | 235.077 |
Total Equity
| 1,053.119 | 1,038.174 | 1,010.061 | 1,006.687 | 1,000.861 | 987.496 | 973.635 | 970.159 | 962.844 | 950.566 | 938.576 | 935.857 | 960.848 | 948.478 | 691.277 | 684.51 | 692.022 | 678.972 | 671.771 | 660.469 | 671.825 | 653.983 | 634.471 | 610.241 | 604.137 | 580.926 | 559.869 | 539.036 | 535.256 | 517.684 | 498.336 | 481.91 | 482.428 | 276.114 | 262.073 | 252.08 | 235.077 | 235.077 |
Total Liabilities & Shareholders Equity
| 1,479.221 | 1,464.547 | 1,423.027 | 1,436.989 | 1,411.909 | 1,418.897 | 1,341.192 | 1,321.049 | 1,333.752 | 1,293.945 | 1,236.94 | 1,252.498 | 1,319.69 | 1,302.008 | 966.706 | 901.85 | 909.114 | 906.519 | 909.139 | 896.886 | 911.37 | 869.176 | 830.506 | 805.44 | 795.948 | 794.189 | 738.916 | 728.376 | 670.586 | 632.299 | 574.024 | 551.423 | 563.373 | 370.776 | 340.616 | 331.413 | 235.077 | 322.628 |