Bilans
dane w mln
| Wskaźnik | 0 | 1 | 2 | 3 | 4 | 5 | 6 | 7 | 8 | 9 | 10 | 11 | 12 | 13 | 14 | 15 | 16 | 17 | 18 |
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
| Rok finansowy | 2006 | 2007 | 2008 | 2009 | 2010 | 2011 | 2012 | 2013 | 2014 | 2015 | 2016 | 2017 | 2018 | 2019 | 2020 | 2021 | 2022 | 2023 | 2024 |
| Data sprawozdania | 2006-12-31 00:00:00 | 2007-12-31 00:00:00 | 2008-12-31 00:00:00 | 2009-12-31 00:00:00 | 2010-12-31 00:00:00 | 2011-12-31 00:00:00 | 2012-12-31 00:00:00 | 2013-12-31 00:00:00 | 2014-12-31 00:00:00 | 2015-12-31 00:00:00 | 2016-12-31 00:00:00 | 2017-12-31 00:00:00 | 2018-12-31 00:00:00 | 2019-12-31 00:00:00 | 2020-12-31 00:00:00 | 2021-12-31 00:00:00 | 2022-12-31 00:00:00 | 2023-12-31 00:00:00 | 2024-12-31 00:00:00 |
| Okres | FY | FY | FY | FY | FY | FY | FY | FY | FY | FY | FY | FY | FY | FY | FY | FY | FY | FY | FY |
| Aktywa (mln) | 511 | 819 | 1 006 | 1 292 | 2 528 | 2 653 | 3 808 | 4 015 | 4 290 | 4 472 | 4 725 | 4 187 | 4 249 | 4 512 | 4 809 | 5 294 | 5 885 | 6 224 | 5 977 |
| Aktywa trwałe (mln) | 327 | 492 | 623 | 784 | 991 | 1 230 | 1 334 | 1 751 | 1 519 | 1 683 | 2 249 | 1 941 | 1 564 | 1 725 | 1 785 | 1 950 | 2 481 | 2 534 | 2 477 |
| Rzeczowe aktywa trwałe netto | 319 | 479 | 602 | 752 | 935 | 1 161 | 1 223 | 1 316 | 1 298 | 1 417 | 1 471 | 1 393 | 1 333 | 1 497 | 1 454 | 1 535 | 2 143 | 2 229 | 2 170 |
| Wartość firmy | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 2 | 2 | 2 | 1 | 1 | 1 | 1 | 1 | 1 | 1 |
| Wartości niematerialne i prawne | 8 | 12 | 20 | 30 | 48 | 54 | 63 | 62 | 59 | 94 | 94 | 98 | 104 | 104 | 189 | 183 | 192 | 188 | 185 |
| Wartość firmy i wartości niematerialne i prawne | 8 | 12 | 20 | 30 | 48 | 54 | 63 | 62 | 60 | 96 | 96 | 100 | 106 | 105 | 190 | 184 | 193 | 190 | 186 |
| Należności netto | 115 | 153 | 168 | 198 | 271 | 345 | 380 | 465 | 466 | 402 | 520 | 621 | 536 | 564 | 445 | 797 | 964 | 694 | 694 |
| Inwestycje długoterminowe | 0 | 0 | 0 | 0 | 0 | 0 | 33 | 61 | 59 | (167) | (52) | (76) | (105) | (1 104) | (1 437) | (1 128) | (1 080) | (5) | (918) |
| Aktywa obrotowe | 184 | 327 | 383 | 507 | 1 537 | 1 423 | 2 474 | 2 264 | 2 771 | 2 789 | 2 476 | 2 246 | 2 685 | 2 787 | 3 024 | 3 344 | 3 404 | 3 690 | 3 500 |
| Środki pieniężne i Inwestycje | 14 | 60 | 125 | 146 | 887 | 651 | 1 584 | 1 137 | 374 | 434 | 372 | 398 | 404 | 1 394 | 1 707 | 1 532 | 1 497 | 1 372 | 1 438 |
| Zapasy | 64 | 118 | 93 | 169 | 409 | 442 | 505 | 654 | 535 | 517 | 672 | 700 | 710 | 777 | 757 | 955 | 764 | 1 246 | 1 215 |
| Inwestycje krótkoterminowe | 0 | 0 | 0 | 0 | 4 | 0 | (28) | (36) | (33) | 199 | 85 | 108 | 137 | 1 135 | 1 473 | 1 147 | 1 088 | 14 | 934 |
| Środki pieniężne i inne aktywa pieniężne | 14 | 60 | 125 | 146 | 883 | 651 | 1 584 | 1 137 | 374 | 235 | 288 | 290 | 266 | 259 | 234 | 385 | 409 | 479 | 503 |
| Należności krótkoterminowe | 120 | 167 | 159 | 222 | 264 | 209 | 271 | 322 | 307 | 346 | 313 | 274 | 204 | 364 | 237 | 300 | 298 | 328 | 265 |
| Dług krótkoterminowy | 10 | 215 | 334 | 286 | 247 | 245 | 265 | 189 | 190 | 415 | 1 230 | 624 | 564 | 87 | 481 | 163 | 671 | 791 | 587 |
| Zobowiązania krótkoterminowe | 330 | 522 | 540 | 565 | 596 | 506 | 607 | 608 | 727 | 930 | 1 796 | 1 071 | 973 | 700 | 933 | 860 | 1 435 | 1 777 | 1 447 |
| Rozliczenia międzyokresowe | 197 | 129 | 37 | 39 | 43 | 19 | 40 | 61 | 171 | 139 | 193 | 138 | 48 | 217 | 210 | 207 | 39 | 0 | 0 |
| Zobowiązania długoterminowe | 0 | 0 | 82 | 163 | 22 | 2 | 842 | 855 | 846 | 847 | 47 | 43 | 54 | 381 | 152 | 656 | 441 | 508 | 367 |
| Rezerwy z tytułu odroczonego podatku | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | (796) | 0 | 2 | 3 | 19 | 42 | 114 | 110 | 111 | 109 | 87 |
| Zobowiązania z tytułu leasingu | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 4 | 5 | 3 | 4 | 2 |
| Zobowiązania ogółem | 330 | 522 | 622 | 727 | 618 | 508 | 1 449 | 1 463 | 1 572 | 1 777 | 1 843 | 1 114 | 1 027 | 1 081 | 1 085 | 1 517 | 1 876 | 2 285 | 1 815 |
| Kapitał własny | 171 | 267 | 359 | 520 | 1 856 | 2 087 | 2 247 | 2 443 | 2 610 | 2 653 | 2 855 | 3 050 | 3 222 | 3 431 | 3 724 | 3 777 | 4 009 | 3 939 | 4 162 |
| Udziały mniejszościowe | 10 | 30 | 26 | 45 | 54 | 58 | 112 | 109 | 108 | 42 | 27 | 23 | 23 | 21 | 15 | 9 | 25 | 53 | 56 |
| Pasywa | 511 | 819 | 1 006 | 1 292 | 2 528 | 2 653 | 3 808 | 4 015 | 4 290 | 4 472 | 4 725 | 4 187 | 4 249 | 4 512 | 4 809 | 5 294 | 5 885 | 6 224 | 5 977 |
| Inwestycje | 0 | 0 | 0 | 0 | 4 | 0 | 5 | 25 | 26 | 33 | 32 | 32 | 32 | 31 | 36 | 19 | 9 | 8 | 16 |
| Dług (mln) | 10 | 215 | 416 | 449 | 268 | 247 | 1 087 | 1 005 | 986 | 1 213 | 1 231 | 625 | 565 | 387 | 481 | 668 | 939 | 1 131 | 788 |
| Dług netto | (4) | 155 | 292 | 303 | (614) | (404) | (497) | (132) | 611 | 978 | 943 | 336 | 298 | 128 | 247 | 284 | 530 | 651 | 285 |
| Ticker | 002394.SZ | 002394.SZ | 002394.SZ | 002394.SZ | 002394.SZ | 002394.SZ | 002394.SZ | 002394.SZ | 002394.SZ | 002394.SZ | 002394.SZ | 002394.SZ | 002394.SZ | 002394.SZ | 002394.SZ | 002394.SZ | 002394.SZ | 002394.SZ | 002394.SZ |
| Waluta | CNY | CNY | CNY | CNY | CNY | CNY | CNY | CNY | CNY | CNY | CNY | CNY | CNY | CNY | CNY | CNY | CNY | CNY | CNY |