Hanjia Design Group Co., Ltd.
SZSE:300746.SZ
10.06 (CNY) • At close October 26, 2023
Overview | Financials
Numbers are in millions (except for per share data and ratios) CNY.
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 Q2 | 2017 Q1 | 2011 Q3 | |
---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
Assets: | ||||||||||||||||||||||||||||||
Current Assets: | ||||||||||||||||||||||||||||||
Cash & Cash Equivalents
| 160.448 | 364.25 | 227.954 | 253.709 | 232.1 | 208.586 | 299.979 | 271.791 | 337.736 | 257.08 | 356.277 | 219.896 | 281.75 | 234.834 | 295.249 | 169.216 | 172.519 | 185.428 | 144.541 | 161.286 | 160.382 | 187.35 | 150.2 | 136.076 | 328.584 | 57.345 | 173.521 | 117.676 | -202.79 | 136.647 |
Short Term Investments
| 301.042 | 170.077 | 307.346 | 270.002 | 316.31 | 190.002 | 150.251 | 273.9 | 257.757 | 331.481 | 281.18 | 286.523 | 240.412 | 127.377 | 120.13 | 144.99 | 114.049 | 133.492 | 253.467 | 166.608 | 284.45 | 0 | 405.92 | 0 | 189.62 | 0 | 86.79 | 0 | 405.581 | 0 |
Cash and Short Term Investments
| 461.49 | 534.327 | 535.301 | 523.711 | 548.41 | 398.589 | 450.23 | 545.691 | 595.493 | 588.561 | 637.457 | 506.419 | 522.162 | 362.212 | 415.378 | 314.206 | 286.568 | 318.92 | 398.008 | 327.894 | 444.832 | 187.35 | 150.2 | 136.076 | 328.584 | 57.345 | 173.521 | 117.676 | 202.79 | 136.647 |
Net Receivables
| 1,353.341 | 1,071.651 | 1,228.074 | 787.905 | 730.996 | 624.97 | 787.531 | 477.638 | 486.244 | 466.461 | 543.674 | 533.73 | 545.791 | 454.986 | 481.514 | 470.916 | 618.561 | 485.767 | 548.357 | 506.904 | 370.662 | 368.092 | 416.304 | 322.729 | 340.865 | 360.559 | 345.875 | 0 | 0 | 0 |
Inventory
| 1.098 | 1.098 | 1.098 | 57.186 | 67.989 | 79.147 | 56.087 | 78.783 | 67.731 | -331.481 | -281.18 | -286.523 | -240.412 | -127.377 | -120.13 | -144.99 | 0.045 | 4.215 | 0.81 | 15.129 | 0.449 | 0.769 | 0.441 | 0.511 | 0.676 | 0.936 | 0.894 | 0 | 0 | 0 |
Other Current Assets
| 2.136 | 11.611 | 2.101 | 9.64 | 0.718 | 205.196 | 173.625 | 45.625 | 5.38 | 0.158 | 9.542 | 19.57 | 18.201 | 11.239 | 7.711 | 13.764 | 14.106 | 11.788 | 12.267 | 6.273 | 0.331 | 360.74 | 406.357 | 422.4 | 189.62 | 202.312 | 86.8 | 96.794 | 0 | 0.125 |
Total Current Assets
| 1,818.065 | 1,618.688 | 1,766.574 | 1,378.442 | 1,348.113 | 1,307.903 | 1,467.472 | 1,147.738 | 1,154.848 | 1,143.153 | 1,256.822 | 1,182.592 | 1,161.438 | 930.256 | 1,031.115 | 904.018 | 919.28 | 820.69 | 959.441 | 856.201 | 816.273 | 916.95 | 973.301 | 881.716 | 859.745 | 621.152 | 607.089 | 527.558 | 202.79 | 359.446 |
Non-Current Assets: | ||||||||||||||||||||||||||||||
Property, Plant & Equipment, Net
| 308.227 | 325.577 | 334.937 | 340.535 | 339.522 | 351.001 | 363.197 | 370.76 | 384.118 | 394.19 | 405.385 | 199.135 | 205.039 | 209.684 | 216.503 | 250.941 | 255.222 | 247.81 | 239.82 | 225.255 | 164.073 | 166.141 | 164.244 | 155.422 | 156.287 | 158.896 | 162.871 | 171.711 | 0 | 248.435 |
Goodwill
| 353.084 | 353.084 | 353.084 | 353.084 | 353.084 | 353.084 | 353.084 | 353.084 | 353.084 | 353.084 | 353.084 | 353.084 | 353.084 | 353.084 | 353.084 | 353.084 | 353.084 | 353.084 | 353.084 | 364.17 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 |
Intangible Assets
| 9.741 | 10.736 | 11.304 | 10.648 | 11.427 | 12.117 | 12.541 | 11.708 | 12.134 | 12.847 | 12.712 | 12.274 | 13.115 | 13.239 | 14.021 | 13.973 | 11.981 | 12.394 | 13.327 | 10.988 | 9.352 | 8.671 | 9.118 | 10.126 | 8.77 | 8.14 | 8.025 | 8.305 | 0 | 7.735 |
Goodwill and Intangible Assets
| 362.825 | 363.82 | 364.388 | 363.732 | 364.511 | 365.201 | 365.626 | 364.792 | 365.218 | 365.931 | 365.797 | 365.359 | 366.2 | 366.323 | 367.106 | 367.058 | 365.066 | 365.479 | 366.411 | 375.157 | 9.352 | 8.671 | 9.118 | 10.126 | 8.77 | 8.14 | 8.025 | 8.305 | 0 | 7.735 |
Long Term Investments
| 61.35 | 55.145 | 57.579 | -243.593 | -290.436 | -150.332 | -110.877 | -235.021 | -217.827 | -292.515 | -242.222 | -210.211 | -163.19 | 99.212 | 106.459 | 80.989 | 260.081 | 242.126 | 422.15 | 506.852 | 215.55 | 0 | 0 | 0 | 0 | 0 | 13.814 | 0 | 0 | 0 |
Tax Assets
| 52.127 | 51.971 | 53.219 | 57.021 | 56.005 | 55.331 | 53.149 | 46.902 | 46.317 | 47.013 | 46.482 | 40.429 | 38.804 | 36.934 | 41.664 | 36.175 | 34.904 | 32.265 | 32.284 | 30.485 | 26.866 | 26.939 | 28.721 | 31.554 | 49.589 | 44.858 | 45.202 | 47.159 | 0 | 28.315 |
Other Non-Current Assets
| 80.699 | 83.662 | 86.617 | 354.451 | 414.31 | 284.594 | 243.738 | 347.704 | 334.468 | 407.826 | 355.756 | 487.7 | 435.925 | 316.669 | 302.999 | 295.699 | 262.431 | 282.6 | 404.064 | 307.413 | 284.584 | 0.27 | 0.405 | 12.882 | 13.196 | 13.511 | 0.136 | 14.279 | -202.79 | 0.423 |
Total Non-Current Assets
| 865.228 | 880.175 | 896.741 | 872.147 | 883.912 | 905.795 | 914.833 | 895.137 | 912.295 | 922.445 | 931.198 | 882.413 | 882.777 | 1,028.822 | 1,034.731 | 1,030.861 | 1,177.704 | 1,170.28 | 1,464.729 | 1,445.164 | 700.425 | 202.022 | 202.489 | 209.985 | 227.842 | 225.405 | 230.048 | 241.454 | -202.79 | 284.908 |
Total Assets
| 2,683.293 | 2,498.863 | 2,663.314 | 2,250.589 | 2,232.025 | 2,213.698 | 2,382.305 | 2,042.875 | 2,067.143 | 2,065.599 | 2,188.02 | 2,065.005 | 2,044.215 | 1,959.078 | 2,065.845 | 1,934.88 | 2,096.984 | 1,990.969 | 2,424.17 | 2,301.365 | 1,516.698 | 1,118.972 | 1,175.79 | 1,091.701 | 1,087.587 | 846.558 | 837.137 | 769.012 | 0 | 644.354 |
Liabilities & Equity: | ||||||||||||||||||||||||||||||
Current Liabilities: | ||||||||||||||||||||||||||||||
Account Payables
| 1,128.571 | 895.065 | 1,025.543 | 581.667 | 533.295 | 423.547 | 550.681 | 234.282 | 264.693 | 236.291 | 311.939 | 222.298 | 179.107 | 164.419 | 163.362 | 110.031 | 167.862 | 89.494 | 173.722 | 125.173 | 41.506 | 49.165 | 73.347 | 26.849 | 23.674 | 14.135 | 22.841 | 12.925 | 0 | 6.785 |
Short Term Debt
| 0.809 | 1.157 | 2.143 | 20.361 | 20.642 | 40.311 | 40.59 | 49.576 | 49.576 | 49.844 | 50.107 | 49.056 | 49.056 | 49.062 | 49.106 | 49.148 | 50.767 | 52.218 | 52.707 | 49 | 0 | 0 | 0.145 | 0 | 1.111 | 0 | 0.509 | 1.301 | 0 | 108 |
Tax Payables
| 5.397 | 10.749 | 9.458 | 7.705 | 9.933 | 11.597 | 24.614 | 9.431 | 7.78 | 9.99 | 28.84 | 11.71 | 17.4 | 7.712 | 31.992 | 20.186 | 20.697 | 17.473 | 28.832 | 19.596 | 6.495 | 9.6 | 14.575 | 12.504 | 20.827 | 16.382 | 36.663 | 22.966 | 0 | 11.467 |
Deferred Revenue
| 36.591 | 39.402 | 40.651 | 209.095 | 210.114 | 238.642 | 279.966 | 233.604 | 234.991 | 242.788 | 299.8 | 282.636 | 323.123 | 285.55 | 383.796 | 321.912 | 357.027 | 313.023 | 271.102 | 258.047 | 0 | 0 | -0.145 | 0 | -1.111 | 0 | -0.509 | 153.166 | 0 | 116.951 |
Other Current Liabilities
| 142.133 | 137.363 | 172.17 | 15.834 | 16.682 | 17.877 | 18.621 | 14.896 | 15.451 | 15.321 | 19.843 | 20.187 | 19.179 | 17.576 | 19.271 | 9.959 | 9.35 | 7.949 | 78.28 | 45.516 | 128.425 | 127.56 | 173.53 | 168.382 | 179.683 | 205.367 | 198.993 | 24.968 | 0 | 8.583 |
Total Current Liabilities
| 1,308.104 | 1,072.987 | 1,240.507 | 826.957 | 780.733 | 720.377 | 889.859 | 532.358 | 564.711 | 544.244 | 681.689 | 574.177 | 570.465 | 516.607 | 615.536 | 491.05 | 585.006 | 462.684 | 575.811 | 477.737 | 169.932 | 176.725 | 246.877 | 195.231 | 203.357 | 219.502 | 221.833 | 192.36 | 0 | 240.319 |
Non-Current Liabilities: | ||||||||||||||||||||||||||||||
Long Term Debt
| 0.321 | 0.396 | 0.672 | 0.174 | 0.174 | 0.517 | 0.516 | 0.352 | 0.345 | 0.682 | 0.682 | 0 | 0 | 0 | 30 | 65 | 151.6 | 151.6 | 491.6 | 505 | 400 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 30 |
Deferred Revenue Non-Current
| 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0.08 | 0.16 | 0.23 | 0.31 | 0.46 | 0.615 | 0.76 | 0.955 | 1.181 | 1.401 | 1.682 | 1.99 | 0 | 2.602 | 1.844 | 2.146 | 2.447 | 2.749 | 3.489 | 0 | 0 |
Deferred Tax Liabilities Non-Current
| 7.83 | 8.3 | 8.646 | 7.746 | 8.092 | 8.438 | 8.784 | 10.835 | 11.181 | 11.535 | 11.905 | 10.682 | 10.984 | 11.287 | 12.042 | 12.43 | 12.771 | 13.114 | 13.465 | 23.142 | -400 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 |
Other Non-Current Liabilities
| 136 | 136 | 136 | 132.571 | 132.571 | 132.571 | 132.571 | 128.896 | 128.896 | 128.896 | 128.896 | 123.379 | 123.379 | 123.379 | 123.379 | 97.168 | 97.168 | 97.168 | 97.168 | 97.177 | 400 | 2.288 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 |
Total Non-Current Liabilities
| 144.151 | 144.696 | 145.318 | 140.492 | 140.838 | 141.526 | 141.871 | 140.082 | 140.422 | 141.193 | 141.643 | 134.292 | 134.673 | 135.126 | 166.036 | 175.358 | 262.494 | 263.063 | 603.634 | 627.001 | 401.99 | 2.288 | 2.602 | 1.844 | 2.146 | 2.447 | 2.749 | 3.489 | 0 | 30 |
Total Liabilities
| 1,452.255 | 1,217.683 | 1,385.825 | 967.448 | 921.571 | 861.904 | 1,031.73 | 672.44 | 705.133 | 685.437 | 823.332 | 708.469 | 705.138 | 651.734 | 781.572 | 666.408 | 847.501 | 725.747 | 1,179.445 | 1,104.738 | 571.922 | 179.013 | 249.479 | 197.075 | 205.503 | 221.949 | 224.583 | 195.85 | 0 | 270.319 |
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 |
Common Stock
| 225.738 | 225.738 | 225.738 | 225.738 | 225.738 | 225.738 | 225.738 | 225.738 | 225.738 | 225.738 | 225.738 | 225.738 | 225.738 | 225.738 | 225.738 | 225.738 | 225.738 | 225.738 | 225.738 | 225.738 | 210.4 | 210.4 | 210.4 | 210.4 | 210.4 | 157.8 | 157.8 | 157.8 | 0 | 105.2 |
Retained Earnings
| 390.104 | 438.642 | 436.046 | 444.14 | 472.453 | 511.227 | 501.875 | 524.092 | 516.774 | 531.323 | 517.066 | 521.718 | 505.476 | 468.843 | 447.996 | 442.019 | 424.572 | 436.538 | 417.608 | 382.588 | 369.638 | 364.52 | 350.634 | 326.371 | 313.858 | 294.122 | 282.301 | 249.356 | 0 | 82.89 |
Accumulated Other Comprehensive Income/Loss
| 85.742 | 565.713 | 85.742 | 565.454 | 85.742 | 565.454 | 85.742 | 565.607 | 84.159 | 565.607 | 84.159 | 557.028 | 75.58 | 557.028 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 538.172 | 0 |
Other Total Stockholders Equity
| 479.971 | 0 | 479.971 | 0 | 479.713 | 0 | 481.448 | 0 | 481.448 | 0 | 481.448 | 0 | 481.448 | 0 | 557.028 | 551.663 | 551.663 | 551.672 | 551.672 | 541.58 | 351.162 | 351.162 | 351.162 | 343.841 | 343.841 | 158.556 | 158.556 | 152.763 | 12.928 | 175.451 |
Total Shareholders Equity
| 1,181.556 | 1,230.093 | 1,227.498 | 1,235.332 | 1,263.646 | 1,302.419 | 1,294.803 | 1,315.437 | 1,308.119 | 1,322.668 | 1,308.411 | 1,304.484 | 1,288.243 | 1,251.61 | 1,230.763 | 1,219.42 | 1,201.973 | 1,213.948 | 1,195.018 | 1,149.906 | 931.2 | 926.082 | 912.196 | 880.612 | 868.099 | 610.479 | 598.658 | 559.919 | 551.1 | 363.541 |
Total Equity
| 1,231.039 | 1,281.18 | 1,277.489 | 1,283.14 | 1,310.454 | 1,351.794 | 1,350.575 | 1,370.435 | 1,362.01 | 1,380.162 | 1,364.688 | 1,356.536 | 1,339.077 | 1,307.345 | 1,284.274 | 1,268.471 | 1,249.483 | 1,265.222 | 1,244.725 | 1,196.627 | 944.776 | 939.959 | 926.311 | 894.626 | 882.084 | 624.609 | 612.554 | 573.163 | 551.1 | 374.035 |
Total Liabilities & Shareholders Equity
| 2,683.293 | 2,498.863 | 2,663.314 | 2,250.589 | 2,232.025 | 2,213.698 | 2,382.305 | 2,042.875 | 2,067.143 | 2,065.599 | 2,188.02 | 2,065.005 | 2,044.215 | 1,959.078 | 2,065.845 | 1,934.88 | 2,096.984 | 1,990.969 | 2,424.17 | 2,301.365 | 1,516.698 | 1,118.972 | 1,175.79 | 1,091.701 | 1,087.587 | 846.558 | 837.137 | 769.012 | 551.1 | 644.354 |