ShenZhen WeiYe Decoration Group Co.,LTD
SZSE:300621.SZ
10.5 (CNY) • At close October 26, 2023
Overview | Financials
Numbers are in millions (except for per share data and ratios) CNY.
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 Q2 | 2016 Q1 | 2015 Q1 | |
---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
Assets: | |||||||||||||||||||||||||||||||||||
Current Assets: | |||||||||||||||||||||||||||||||||||
Cash & Cash Equivalents
| 1,390.004 | 1,532.148 | 1,087.631 | 1,491.282 | 1,431.056 | 2,127.162 | 2,123.162 | 2,281.215 | 2,405.052 | 1,579.992 | 986.261 | 1,040.865 | 905.262 | 1,017.193 | 949.764 | 610.295 | 471.93 | 477.749 | 378.441 | 482.95 | 463.295 | 410.934 | 486.843 | 475.388 | 441.414 | 456.863 | 238.117 | 459.509 | 361.862 | 446.988 | 449.449 | 273.722 | 99.173 | -104.922 | 121.668 |
Short Term Investments
| 0 | 0 | 0 | 0 | -7.629 | -9.08 | 0 | 0 | -49.61 | -51.238 | -52.638 | 10 | -61.501 | -64.604 | 45.101 | 40.101 | 24 | 10 | 78 | 0 | 0 | 0 | 0.427 | 0.29 | 0 | 85 | 0 | 70 | 0 | 0 | 0 | 0 | 0 | 209.843 | 2.933 |
Cash and Short Term Investments
| 1,390.004 | 1,532.148 | 1,087.631 | 1,491.282 | 1,431.056 | 2,127.162 | 2,123.162 | 2,281.215 | 2,405.052 | 1,579.992 | 986.261 | 1,040.865 | 905.262 | 1,017.193 | 994.865 | 650.396 | 495.93 | 487.749 | 456.441 | 482.95 | 463.295 | 410.934 | 487.27 | 475.678 | 441.414 | 456.863 | 238.117 | 459.509 | 361.862 | 446.988 | 449.449 | 273.722 | 99.173 | 104.922 | 121.668 |
Net Receivables
| 11,390.489 | 11,925.245 | 10,257.858 | 9,949.29 | 10,619.452 | 9,312.763 | 8,567.607 | 8,578.167 | 7,705.373 | 6,660.671 | 5,514.774 | 6,224.536 | 5,049.201 | 4,914.174 | 3,972.772 | 1,917.388 | 1,912.827 | 1,921.389 | 1,694.692 | 1,799.086 | 1,724.46 | 1,739.49 | 1,426.792 | 1,471.526 | 1,360.153 | 1,333.088 | 1,114.587 | 1,228.559 | 1,245.069 | 1,260.138 | 1,092.218 | 1,129.215 | 1,357.606 | 0 | 1,287.922 |
Inventory
| 688.823 | 703.504 | 946.309 | 1,001.217 | 530.322 | 519.569 | 396.077 | 637.513 | 254.876 | 289.646 | 295.867 | 384.136 | 237.457 | 261.838 | 205.189 | 100.348 | 25.791 | 13.486 | 12.96 | 113.873 | 112.866 | 118.875 | 123.556 | 115.224 | 114.168 | 119.802 | 101.251 | 105.881 | 86.706 | 71.905 | 63.83 | 68.767 | 66.095 | 0 | 51.969 |
Other Current Assets
| 11,468.789 | 86.249 | 199.486 | 146.027 | 73.67 | 68.751 | 48.842 | 111.854 | 49.291 | 43.641 | 41.204 | 38.76 | 40.447 | 34.414 | 35.543 | 27.899 | 27.092 | 27.963 | 49.265 | 34.034 | 27.165 | 29.116 | 23.377 | 83.306 | 106.107 | 102.3 | 93.473 | 84.665 | 6.139 | 5.393 | 10.588 | 10.659 | 5.113 | 0 | -42.141 |
Total Current Assets
| 13,830.589 | 14,247.147 | 12,491.284 | 12,587.816 | 12,654.499 | 12,028.246 | 11,135.688 | 11,608.749 | 10,414.591 | 8,573.951 | 6,838.107 | 7,688.296 | 6,232.366 | 6,227.62 | 5,208.369 | 2,696.032 | 2,461.64 | 2,450.587 | 2,213.357 | 2,429.944 | 2,327.787 | 2,298.415 | 2,060.995 | 2,145.734 | 2,021.842 | 2,012.053 | 1,547.428 | 1,878.614 | 1,699.776 | 1,784.424 | 1,616.086 | 1,482.363 | 1,527.986 | 104.922 | 1,419.418 |
Non-Current Assets: | |||||||||||||||||||||||||||||||||||
Property, Plant & Equipment, Net
| 299.758 | 307.66 | 324.071 | 337.28 | 325.847 | 335.889 | 328.663 | 142.949 | 147.654 | 157.969 | 162.835 | 170.38 | 172.092 | 173.726 | 120.478 | 107.782 | 109.587 | 111.286 | 112.073 | 113.82 | 114.42 | 115.764 | 117.264 | 119.831 | 119.715 | 99.106 | 88.054 | 70.989 | 51.223 | 35.852 | 30.616 | 29.064 | 28.047 | 0 | 25.009 |
Goodwill
| 0 | 0 | 0 | 0 | 0 | 0 | 33.603 | 33.603 | 52.253 | 52.253 | 52.253 | 52.253 | 52.253 | 52.253 | 52.253 | 52.253 | 52.253 | 52.253 | 52.253 | 52.253 | 52.253 | 52.253 | 52.253 | 52.253 | 58.111 | 58.111 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 |
Intangible Assets
| 18.702 | 18.356 | 18.735 | 19.115 | 19.508 | 19.901 | 18.486 | 18.877 | 18.548 | 16.954 | 15.626 | 15.966 | 16.205 | 16.574 | 16.79 | 14.034 | 13.97 | 14.15 | 14.173 | 14.344 | 14.293 | 14.46 | 14.595 | 14.764 | 15.564 | 15.35 | 14.865 | 15.013 | 14.875 | 14.767 | 14.912 | 15.024 | 15 | 0 | 10.038 |
Goodwill and Intangible Assets
| 18.702 | 18.356 | 18.735 | 19.115 | 19.508 | 19.901 | 52.088 | 52.48 | 70.801 | 69.207 | 67.879 | 68.219 | 68.457 | 68.826 | 69.043 | 66.287 | 66.222 | 66.403 | 66.426 | 66.596 | 66.546 | 66.713 | 66.847 | 67.017 | 73.675 | 73.461 | 14.865 | 15.013 | 14.875 | 14.767 | 14.912 | 15.024 | 15 | 0 | 10.038 |
Long Term Investments
| 36.284 | 55.492 | 37.529 | 38.122 | 46.345 | 48.389 | 46.501 | 48.097 | 58.61 | 60.238 | 61.638 | 64.229 | 70.501 | 73.604 | -36.101 | -31.101 | 47.498 | 47.835 | 48.808 | 49.782 | 50.737 | 51.71 | 52.683 | 47.367 | 0 | 16.391 | 106.92 | 0 | 0 | 10.758 | 0 | 0 | 15.811 | 0 | 7.989 |
Tax Assets
| 157.493 | 156.816 | 141.944 | 140.407 | 122.167 | 117.687 | 108.982 | 104.58 | 91.633 | 86.008 | 79.151 | 78.921 | 73.237 | 68.795 | 65.917 | 59.649 | 61.17 | 58.884 | 57.44 | 58.381 | 57.993 | 54.19 | 52.442 | 55.003 | 86.94 | 81.902 | 78.564 | 82.868 | 80.932 | 78.077 | 75.576 | 74.172 | 66.168 | 0 | 54.494 |
Other Non-Current Assets
| 20.399 | 3.301 | 6.177 | 3.753 | 2.968 | 2.968 | 2.968 | 205.718 | 0.717 | 0.717 | 0.953 | 0.953 | 1.073 | 0.837 | 111.186 | 98.061 | 10.923 | 11.594 | 1.045 | 1.045 | 1.065 | 0.999 | 1.034 | 5.526 | 16.588 | -0.006 | 16.77 | 17.155 | 15.005 | -0.07 | 10.811 | 10.934 | 21.488 | -104.922 | 1.177 |
Total Non-Current Assets
| 532.634 | 541.625 | 528.455 | 538.677 | 516.834 | 524.834 | 539.202 | 553.823 | 369.414 | 374.139 | 372.456 | 382.702 | 385.359 | 385.789 | 330.523 | 300.677 | 295.401 | 296.002 | 285.791 | 289.623 | 290.761 | 289.375 | 290.27 | 294.744 | 296.918 | 270.855 | 305.173 | 186.024 | 162.035 | 139.384 | 131.914 | 129.194 | 146.514 | -104.922 | 98.708 |
Total Assets
| 14,363.223 | 14,788.772 | 13,019.739 | 13,126.493 | 13,171.333 | 12,553.08 | 11,674.89 | 12,162.572 | 10,784.005 | 8,948.09 | 7,210.563 | 8,070.998 | 6,617.726 | 6,613.409 | 5,538.892 | 2,996.709 | 2,757.041 | 2,746.589 | 2,499.148 | 2,719.568 | 2,618.549 | 2,587.791 | 2,351.265 | 2,440.478 | 2,318.76 | 2,282.907 | 1,852.602 | 2,064.638 | 1,861.811 | 1,923.808 | 1,748.001 | 1,611.557 | 1,674.501 | 0 | 1,518.125 |
Liabilities & Equity: | |||||||||||||||||||||||||||||||||||
Current Liabilities: | |||||||||||||||||||||||||||||||||||
Account Payables
| 11,233.008 | 11,565.865 | 9,641.083 | 10,058.392 | 9,518.541 | 8,789.496 | 7,705.671 | 8,402.204 | 6,574.566 | 5,644.916 | 4,540.677 | 5,430.104 | 4,235.187 | 4,292.281 | 3,323.732 | 1,294.371 | 1,153.576 | 1,069.224 | 883.211 | 1,177.731 | 1,065.632 | 1,040.873 | 718.546 | 934.508 | 811.036 | 778.779 | 617.332 | 758.745 | 610.545 | 667.237 | 615.164 | 792.179 | 906.165 | 0 | 886.002 |
Short Term Debt
| 678.978 | 748.41 | 798.529 | 705.643 | 919.791 | 815.204 | 712.402 | 693.159 | 712.774 | 704.015 | 582.164 | 495.709 | 525.073 | 449.096 | 406.47 | 404.538 | 345 | 448.3 | 413.53 | 344.865 | 382.811 | 390 | 528.54 | 438.762 | 438.8 | 448.431 | 274.563 | 373.363 | 364.363 | 399.363 | 315.3 | 265.5 | 250.31 | 0 | 155 |
Tax Payables
| 25.389 | 37.646 | 22.326 | 17.354 | 42.526 | 54.637 | 48.882 | 41.032 | 64.826 | 51.565 | 26.861 | 37.08 | 30.597 | 25.178 | 18.375 | 20.301 | 10.894 | 17.138 | 10.094 | 14.176 | 13.908 | 3.077 | 3.231 | 7.34 | 12.347 | 13.686 | 13.225 | 16.884 | 13.222 | 19.283 | 9.055 | 18.681 | 59.727 | 0 | 64.243 |
Deferred Revenue
| 499.875 | 663.282 | 769.06 | 636.138 | 1,089.799 | 1,391.176 | 1,625.882 | 1,238.005 | 1,862.66 | 752.151 | 383.072 | 384.607 | 381.934 | 292.027 | 307.441 | 90.418 | 129.335 | 105.594 | 117.49 | 69.53 | 68.531 | 57.546 | 62.832 | 63.73 | 69.204 | 64.927 | 54.172 | 58.136 | 14.382 | 24.14 | 17.147 | 24.679 | 75.334 | 0 | 107.294 |
Other Current Liabilities
| 942.862 | 803.858 | 848.493 | 795.685 | 700.721 | 644.766 | 486.992 | 689.733 | 278.444 | 508.236 | 400.775 | 445.224 | 151.894 | 145.741 | 125.286 | 133.343 | 118.192 | 116.344 | 100.265 | 134.547 | 122.683 | 114.662 | 108.375 | 101.627 | 95.678 | 105.808 | 70.987 | 76.438 | 96.104 | 77.216 | 71.478 | 69.72 | 1.25 | 0 | 3.821 |
Total Current Liabilities
| 13,354.724 | 13,781.415 | 12,057.165 | 12,195.857 | 12,228.852 | 11,640.642 | 10,530.947 | 11,023.102 | 9,428.444 | 7,609.318 | 5,906.687 | 6,755.644 | 5,294.087 | 5,179.145 | 4,162.928 | 1,922.669 | 1,746.103 | 1,739.462 | 1,514.496 | 1,726.673 | 1,639.656 | 1,603.081 | 1,418.293 | 1,538.627 | 1,414.717 | 1,397.945 | 1,017.054 | 1,266.682 | 1,085.394 | 1,167.956 | 1,019.088 | 1,152.078 | 1,233.059 | 0 | 1,152.116 |
Non-Current Liabilities: | |||||||||||||||||||||||||||||||||||
Long Term Debt
| 52.17 | 87.855 | 55.101 | 55.101 | 44.094 | 42.941 | 131.742 | 133.312 | 143.055 | 134.029 | 110.077 | 128.143 | 122.921 | 128.239 | 102.999 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 |
Deferred Revenue Non-Current
| 4.28 | 4.357 | 4.433 | -10.35 | 4.586 | 4.663 | 4.739 | 4.816 | 4.892 | 4.968 | 5.045 | 5.121 | 5.198 | 5.274 | 5.351 | 5.427 | 5.503 | 5.58 | 5.656 | 5.733 | 5.809 | 5.886 | 5.962 | 6.039 | 6.09 | 6.115 | 6.115 | 6.115 | 6.115 | 6.115 | 6.115 | 6.115 | 4.065 | 0 | 4.065 |
Deferred Tax Liabilities Non-Current
| 0.071 | 0.061 | 0.07 | 0.029 | 0.077 | 0.077 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0.025 | 0.025 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 |
Other Non-Current Liabilities
| 60.324 | 24.251 | 39.812 | 59.64 | 51.557 | 51.557 | 82.407 | 82.407 | 77.738 | 77.738 | 108.588 | 108.588 | 151.165 | 151.165 | 151.165 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 1.5 | 1.5 | 1.5 | 1.5 | 2.3 | 2.3 | 3.3 | 3.3 | 3.3 | 3.3 | 0 | 0 | 0 |
Total Non-Current Liabilities
| 116.846 | 116.524 | 99.416 | 104.421 | 100.315 | 99.238 | 218.889 | 220.535 | 225.685 | 216.735 | 223.71 | 241.853 | 279.284 | 284.678 | 259.539 | 5.452 | 5.503 | 5.58 | 5.656 | 5.733 | 5.809 | 5.886 | 7.462 | 7.539 | 7.59 | 7.615 | 8.415 | 8.415 | 9.415 | 9.415 | 9.415 | 9.415 | 4.065 | 0 | 4.065 |
Total Liabilities
| 13,471.57 | 13,897.939 | 12,156.581 | 12,300.278 | 12,329.168 | 11,739.88 | 10,749.836 | 11,243.636 | 9,654.129 | 7,826.053 | 6,130.397 | 6,997.497 | 5,573.371 | 5,463.823 | 4,422.467 | 1,928.122 | 1,751.606 | 1,745.042 | 1,520.152 | 1,732.406 | 1,645.466 | 1,608.967 | 1,425.755 | 1,546.166 | 1,422.307 | 1,405.56 | 1,025.469 | 1,275.097 | 1,094.809 | 1,177.371 | 1,028.503 | 1,161.493 | 1,237.124 | 0 | 1,156.181 |
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 |
Common Stock
| 208.057 | 208.057 | 208.057 | 208.057 | 208.057 | 208.057 | 208.057 | 208.057 | 208.057 | 208.057 | 208.057 | 208.057 | 208.057 | 208.057 | 208.108 | 208.108 | 208.108 | 208.108 | 208.108 | 208.243 | 208.243 | 208.243 | 208.243 | 208.243 | 207.932 | 207.932 | 138.621 | 138.621 | 136 | 136 | 136 | 102 | 102 | 0 | 102 |
Retained Earnings
| 458.135 | 454.723 | 451.274 | 446.903 | 458.865 | 440.611 | 467.26 | 475.806 | 532.141 | 553.55 | 531.479 | 535.641 | 460.403 | 455.056 | 443.577 | 425.542 | 401.977 | 404.255 | 390.837 | 398.765 | 386.494 | 386.198 | 354.552 | 325.905 | 341.01 | 323.095 | 315.412 | 279.91 | 266.665 | 247.423 | 218.65 | 208.999 | 195.256 | 0 | 134.065 |
Accumulated Other Comprehensive Income/Loss
| 225.462 | 202.948 | 203.828 | 141.641 | 140.625 | 129.403 | 100.897 | 93.111 | 117.12 | 99.834 | 114.605 | 99.043 | 170.029 | 94.928 | 236.199 | 38.042 | 36.433 | 37.506 | 28.847 | 28.326 | 35.096 | 39.826 | 26.786 | 23.536 | 25.18 | 24.584 | 19.928 | 17.839 | 17.447 | 16.124 | 17.958 | 13.917 | 0 | 390.732 | 9.162 |
Other Total Stockholders Equity
| 0 | 25.105 | 0 | 25.105 | 0 | 0 | 0 | 7.058 | 0 | 11.727 | 0 | 11.727 | 0 | 119.363 | 0 | 355.344 | 318.705 | 318.705 | 317.933 | 317.798 | 306.953 | 306.953 | 303.948 | 303.948 | 289.751 | 289.751 | 353.171 | 353.171 | 346.889 | 346.889 | 346.889 | 125.147 | 140.121 | 0 | 116.716 |
Total Shareholders Equity
| 891.654 | 890.833 | 863.158 | 821.705 | 807.546 | 778.071 | 776.214 | 784.031 | 857.318 | 873.168 | 854.141 | 854.468 | 838.488 | 877.403 | 887.885 | 1,027.035 | 965.223 | 968.574 | 945.725 | 953.132 | 936.786 | 941.22 | 893.53 | 861.633 | 863.872 | 845.361 | 827.133 | 789.541 | 767.002 | 746.437 | 719.497 | 450.063 | 437.377 | 390.732 | 361.944 |
Total Equity
| 891.654 | 890.833 | 863.158 | 821.705 | 842.166 | 813.2 | 925.054 | 918.936 | 1,129.876 | 1,122.037 | 1,080.166 | 1,073.501 | 1,044.355 | 1,149.586 | 1,116.425 | 1,068.587 | 1,005.434 | 1,001.547 | 978.996 | 987.162 | 973.083 | 978.823 | 925.51 | 894.312 | 896.453 | 877.348 | 827.133 | 789.541 | 767.002 | 746.437 | 719.497 | 450.063 | 437.377 | 390.732 | 361.944 |
Total Liabilities & Shareholders Equity
| 14,363.223 | 14,788.772 | 13,019.739 | 13,126.493 | 13,171.333 | 12,553.08 | 11,674.89 | 12,162.572 | 10,784.005 | 8,948.09 | 7,210.563 | 8,070.998 | 6,617.726 | 6,613.409 | 5,538.892 | 2,996.709 | 2,757.041 | 2,746.589 | 2,499.148 | 2,719.568 | 2,618.549 | 2,587.791 | 2,351.265 | 2,440.478 | 2,318.76 | 2,282.907 | 1,852.602 | 2,064.638 | 1,861.811 | 1,923.808 | 1,748.001 | 1,611.557 | 1,674.501 | 390.732 | 1,518.125 |