Wall Street Experts

Shandong Sinocera Functional Material Co., Ltd.

Bilans kwartalnie



dane w mln

index 0 1 2 3 4 5 6 7 8 9 10 11 12 13 14 15 16 17 18 19 20 21 22 23 24 25 26 27 28 29 30 31 32 33 34 35 36 37 38 39 40 41 42 43
Rok finansowy 2014 2014 2015 2015 2015 2015 2016 2016 2016 2016 2017 2017 2017 2017 2018 2018 2018 2018 2019 2019 2019 2019 2020 2020 2020 2020 2021 2021 2021 2021 2022 2022 2022 2022 2022 2023 2023 2023 2023 2024 2024 2024 2024 2025
Kwartał Q3 Q4 Q1 Q2 Q3 Q4 Q1 Q2 Q3 Q4 Q1 Q2 Q3 Q4 Q1 Q2 Q3 Q4 Q1 Q2 Q3 Q4 Q1 Q2 Q3 Q4 Q1 Q2 Q3 Q4 Q1 Q2 Q3 Q4 Q4 Q1 Q2 Q3 Q4 Q1 Q2 Q3 Q4 Q1
Aktywa 850.2 918.1 944.5 1 024.0 1 187.4 1 186.7 1 947.9 1 878.6 1 950.4 2 233.2 2 562.7 3 339.5 3 157.0 3 289.1 3 294.8 4 334.1 4 388.7 4 378.2 4 498.9 4 633.2 4 749.8 4 805.7 4 914.6 5 026.6 5 027.7 6 024.9 6 250.3 6 342.2 7 444.4 7 878.8 7 511.9 7 790.9 7 676.2 7 501.8 7 501.8 7 973.8 8 356.1 8 555.6 8 823.1 8 929.1 9 041.8 9 219.6 9 122.5 9 155.7
Aktywa trwałe 436.3 489.5 497.3 549.2 601.5 672.4 684.7 748.2 751.5 954.5 1 007.3 1 667.6 1 658.1 1 761.2 1 797.1 2 641.8 2 676.5 2 755.2 2 810.1 2 824.4 2 845.8 2 841.6 2 839.5 2 854.5 2 900.0 2 958.3 3 015.4 3 085.4 3 207.4 3 513.9 3 594.2 3 755.3 3 873.5 4 252.4 4 252.4 4 596.4 4 676.5 4 898.3 5 155.6 5 170.4 5 257.2 5 377.3 5 372.1 5 344.2
Rzeczowe aktywa trwałe netto 394.7 395.0 413.5 463.5 494.6 473.8 489.3 494.7 493.3 542.7 623.7 711.7 723.9 756.9 780.2 890.4 928.4 990.7 1 019.9 1 030.0 1 053.5 1 073.5 1 066.2 1 068.4 1 109.2 1 188.9 1 202.0 1 271.6 1 327.1 1 552.0 1 619.6 1 778.7 1 897.0 2 079.2 2 079.2 2 191.2 2 295.2 2 398.9 2 750.7 2 666.9 2 856.8 2 876.0 2 914.0 2 894.2
Wartość firmy 0.0 4.8 4.8 4.8 4.8 4.8 4.8 4.8 4.8 4.8 99.5 660.3 660.3 706.3 706.0 1 523.5 1 523.5 1 534.4 1 534.4 1 534.4 1 534.4 1 534.4 1 534.4 1 534.4 1 534.4 1 532.4 1 532.4 1 532.4 1 532.4 1 529.7 1 529.7 1 529.7 1 529.7 1 524.5 1 524.5 1 829.5 1 829.5 1 829.5 1 850.5 1 850.5 1 850.5 1 850.5 1 843.6 1 843.6
Wartości niematerialne i prawne 40.4 66.2 65.3 64.4 63.6 62.9 62.0 61.2 60.4 65.9 84.4 122.7 121.2 117.8 117.7 141.3 140.3 148.4 166.1 163.7 162.5 141.8 138.8 136.5 134.5 133.6 133.0 131.6 144.4 174.2 172.6 169.9 167.5 168.9 168.9 201.3 199.8 196.9 273.4 268.4 262.6 266.3 282.3 278.8
Wartość firmy i wartości niematerialne i prawne 40.4 71.0 70.1 69.2 68.4 67.7 66.8 66.0 65.2 70.7 183.9 783.0 781.5 824.1 823.7 1 664.8 1 663.8 1 682.8 1 700.5 1 698.1 1 696.8 1 676.2 1 673.2 1 670.9 1 668.9 1 666.0 1 665.4 1 664.0 1 676.8 1 703.9 1 702.3 1 699.6 1 697.2 1 693.3 1 693.3 2 030.8 2 029.3 2 026.4 2 123.9 2 119.0 2 113.1 2 116.8 2 125.9 2 122.4
Należności netto 210.0 205.6 215.2 272.4 321.2 299.1 303.7 343.9 336.8 430.3 517.5 633.1 733.5 679.1 749.6 888.8 894.4 869.9 949.3 1 005.6 974.3 1 029.0 1 139.2 1 154.2 1 255.4 1 230.8 1 425.9 1 400.9 1 506.9 1 626.6 1 869.8 1 893.8 1 892.5 1 733.4 1 573.5 1 922.6 2 164.3 2 112.2 2 096.8 2 091.5 2 320.6 2 260.5 2 165.7 2 204.2
Inwestycje długoterminowe (1.2) 0.0 0.0 0.0 30.0 114.0 115.5 118.5 150.1 150.4 152.3 154.5 125.1 152.4 154.7 30.8 37.7 46.0 48.6 48.7 48.4 (7.4) 12.2 27.9 10.6 (97.3) (493.3) (401.2) (246.2) (22.1) (16.4) 14.6 (35.0) 131.0 125.6 155.5 152.4 194.2 193.7 191.3 197.3 198.3 0.0 159.7
Aktywa obrotowe 413.9 428.6 447.1 474.8 585.9 514.3 1 263.2 1 130.4 1 198.9 1 278.7 1 555.4 1 671.9 1 498.8 1 527.9 1 497.6 1 692.2 1 712.2 1 622.9 1 688.8 1 808.8 1 904.0 1 964.1 2 075.1 2 172.1 2 127.7 3 066.6 3 234.8 3 256.7 4 237.0 4 364.9 3 917.7 4 035.6 3 802.7 3 249.4 3 249.4 3 377.4 3 679.6 3 657.3 3 667.5 3 758.7 3 784.6 3 842.3 3 750.4 3 811.6
Środki pieniężne i Inwestycje 96.9 94.9 81.3 50.6 118.9 99.2 844.9 669.3 720.2 684.0 816.7 811.3 476.0 503.7 387.0 322.7 336.1 281.8 242.5 235.8 289.0 348.0 315.1 399.0 302.5 1 319.9 1 136.4 1 195.4 1 942.5 2 009.3 1 152.3 1 115.4 909.4 566.2 566.2 429.2 555.4 709.2 744.4 632.5 543.5 550.4 652.1 577.3
Zapasy 114.2 141.2 159.5 158.3 153.4 121.9 124.4 128.3 145.0 168.2 226.4 235.6 259.3 311.8 343.1 444.0 472.0 458.9 483.4 538.3 594.0 570.6 591.8 581.8 534.8 493.4 638.8 617.6 739.3 705.6 855.5 1 004.7 973.1 890.8 890.8 950.7 891.6 807.9 789.5 940.8 864.3 917.0 857.9 924.7
Inwestycje krótkoterminowe 0.0 0.0 0.0 0.0 0.0 0.2 0.2 0.2 0.2 0.2 0.0 0.0 0.0 0.0 0.0 0.0 (2.9) (11.4) (11.0) (10.7) (10.3) 48.0 32.4 18.0 35.0 150.0 546.0 454.0 299.4 102.0 98.2 60.0 111.7 (5.4) 0.0 10.0 20.0 (14.7) 25.6 0.6 49.9 (4.3) 194.6 17.2
Środki pieniężne i inne aktywa pieniężne 96.9 94.9 81.3 50.6 118.9 99.1 844.8 669.2 720.0 683.8 816.7 811.3 476.0 503.7 387.0 322.7 336.1 281.8 242.5 235.8 289.0 300.0 282.7 381.0 267.5 1 169.9 590.4 741.4 1 643.1 1 907.3 1 054.0 1 055.4 797.7 566.2 566.2 419.2 535.4 709.2 718.8 631.8 493.6 550.4 652.1 560.1
Należności krótkoterminowe 90.6 89.0 86.1 108.9 135.3 96.1 101.2 144.8 167.7 198.7 210.1 207.0 255.7 269.3 247.0 328.4 304.1 237.9 230.4 337.8 349.1 343.5 341.1 336.8 341.6 391.3 441.2 404.7 590.9 598.3 689.9 944.7 748.3 558.6 558.6 552.6 659.9 678.5 501.0 474.4 467.3 424.4 768.8 714.6
Dług krótkoterminowy 5.0 17.0 37.0 60.9 143.9 170.9 126.9 6.0 6.0 208.0 313.0 496.0 483.0 569.4 516.4 506.4 511.4 391.5 416.2 388.2 393.9 272.2 309.8 281.5 75.0 11.9 7.5 6.7 6.7 31.4 31.5 29.7 29.0 19.3 19.3 90.1 215.4 256.6 779.4 644.2 656.3 309.9 95.5 128.7
Zobowiązania krótkoterminowe 111.0 124.7 142.1 197.0 310.3 288.8 259.2 176.9 205.3 448.8 578.0 1 304.9 813.5 932.7 850.1 928.2 901.0 743.6 753.5 818.0 849.5 731.0 759.2 738.6 564.0 547.7 557.9 543.0 726.8 897.2 1 028.5 1 230.6 1 048.8 814.1 814.1 943.7 1 198.9 1 281.5 1 440.7 1 421.3 1 404.6 1 544.2 1 367.2 1 266.0
Rozliczenia międzyokresowe 12.6 16.0 15.7 22.7 27.0 18.4 26.9 22.3 28.4 41.4 49.2 593.9 64.7 90.0 81.0 82.3 75.9 105.3 99.9 82.4 88.3 97.3 92.1 102.0 120.8 (11.9) 29.2 48.4 46.7 154.2 0.0 15.3 24.7 17.1 0.0 20.9 126.6 140.9 17.5 23.7 21.3 0.0 0.0 0.0
Zobowiązania długoterminowe 8.6 10.5 10.7 10.8 26.5 22.7 23.1 21.5 20.9 20.3 25.6 28.5 271.8 204.4 169.1 190.3 152.1 151.0 136.7 134.8 97.2 119.7 93.5 90.8 90.4 108.1 150.3 130.8 827.0 845.4 336.9 373.5 378.6 382.4 382.9 588.8 601.6 584.2 483.7 578.3 454.6 597.9 545.1 527.9
Rezerwy z tytułu odroczonego podatku 0.0 0.0 0.0 0.0 0.0 0.0 0.0 0.0 0.0 0.0 0.0 0.0 (250.0) (178.6) (142.9) (142.9) (107.2) (107.2) (71.5) (71.5) (35.8) (35.8) 0.0 0.0 0.0 0.0 (143.3) 0.0 500.0 0.0 0.0 0.0 0.0 2.2 0.0 0.0 39.2 0.0 48.5 6.9 51.0 11.7 7.9 9.2
Zobowiązania długoterminowe 8.6 10.5 10.7 10.8 26.5 22.7 23.1 21.5 20.9 20.3 25.6 28.5 271.8 204.4 169.1 190.3 152.1 151.0 136.7 134.8 97.2 119.7 93.5 90.8 90.4 108.1 150.3 130.8 827.0 845.4 336.9 373.5 378.6 382.4 382.9 588.8 601.6 584.2 483.7 578.3 454.6 597.9 545.1 527.9
Zobowiązania z tytułu leasingu 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 0.0 0.0 0.0 0.0 0.0 0.0 20.2 7.0 6.1 6.1 32.1 26.0 20.6 27.2 39.4 56.9 35.4 39.8 45.9 33.6 32.7 60.2 72.2 49.7 56.0
Zobowiązania ogółem 119.7 135.3 152.8 207.7 336.9 311.5 282.3 198.4 226.2 469.1 603.5 1 333.4 1 085.3 1 137.1 1 019.1 1 118.5 1 053.1 894.5 890.2 952.8 946.7 850.7 852.7 829.4 654.4 655.8 708.2 673.8 1 553.8 1 742.6 1 365.4 1 604.1 1 427.5 1 196.5 1 197.0 1 532.5 1 800.5 1 865.7 1 924.4 1 999.6 1 859.2 2 142.1 1 912.3 1 793.9
Kapitał (fundusz) podstawowy 126.4 127.2 127.2 254.5 254.5 255.3 299.2 299.2 299.2 299.2 299.2 598.3 598.3 598.3 598.3 642.2 642.2 642.2 642.2 963.3 963.3 963.3 963.3 963.3 963.3 1 003.8 1 003.8 1 003.8 1 003.8 1 003.8 1 003.8 1 003.8 1 003.8 1 003.8 1 003.8 1 003.8 1 003.8 1 003.8 1 003.8 1 003.8 997.0 997.0 997.0 997.0
Zyski zatrzymane 191.6 206.3 215.3 233.5 263.4 272.5 287.6 296.8 335.5 362.4 406.8 445.8 505.8 560.7 636.1 811.3 925.8 1 036.6 1 156.4 1 220.4 1 331.0 1 434.8 1 549.8 1 636.0 1 793.4 1 922.0 2 108.0 2 216.0 2 423.1 2 545.6 2 753.8 2 838.7 2 892.8 2 892.1 3 176.0 3 015.6 3 111.3 3 233.2 3 322.7 3 456.1 3 553.4 3 705.2 3 789.5 3 925.2
Kapitał własny 730.5 782.9 791.7 816.3 850.5 875.3 1 665.5 1 680.2 1 724.2 1 764.1 1 959.2 2 006.2 2 071.6 2 152.0 2 275.7 3 215.6 3 335.6 3 483.6 3 608.7 3 680.3 3 803.1 3 954.9 4 061.9 4 197.2 4 373.3 5 369.2 5 542.1 5 668.4 5 890.6 6 136.2 6 146.4 6 186.8 6 248.7 6 305.3 6 304.8 6 441.3 6 555.5 6 689.9 6 786.3 6 929.6 7 042.3 7 077.5 7 210.3 7 361.9
Udziały mniejszościowe 44.3 62.8 62.7 69.1 73.4 75.2 62.5 68.0 73.3 75.7 226.4 234.4 239.8 248.7 297.0 262.2 267.7 267.7 272.9 280.5 292.7 302.7 294.6 343.7 362.4 373.9 360.9 379.2 394.3 393.1 395.1 407.7 415.3 422.9 422.9 431.4 451.4 466.4 473.2 486.3 514.6 491.1 496.3 510.1
Pasywa 850.2 918.1 944.5 1 024.0 1 187.4 1 186.7 1 947.9 1 878.6 1 950.4 2 233.2 2 562.7 3 339.5 3 157.0 3 289.1 3 294.8 4 334.1 4 388.7 4 378.2 4 498.9 4 633.2 4 749.8 4 805.7 4 914.6 5 026.6 5 027.7 6 024.9 6 250.3 6 342.2 7 444.4 7 878.8 7 511.9 7 790.9 7 676.2 7 501.8 7 501.8 7 973.8 8 356.1 8 555.6 8 823.1 8 929.1 9 041.8 9 219.6 9 122.5 9 155.7
Inwestycje (1.2) 0.0 0.0 0.0 30.0 114.2 115.7 118.6 150.2 150.6 152.3 154.5 125.1 152.4 154.7 30.8 34.8 34.6 37.6 38.0 38.0 40.6 44.7 45.9 45.6 52.7 52.7 52.8 53.2 79.9 81.9 74.6 76.7 125.6 125.6 165.5 172.4 179.5 219.4 191.9 247.2 194.0 194.6 176.9
Dług 5.0 17.0 37.0 60.9 143.9 170.9 126.9 6.0 6.0 208.0 313.0 496.0 733.0 748.0 659.3 649.3 618.6 498.7 487.7 459.7 429.7 308.0 309.8 281.5 75.0 32.1 14.5 12.8 12.8 63.5 57.5 50.3 56.1 58.6 58.6 325.5 455.3 485.8 1 090.7 937.9 1 051.9 742.6 488.0 499.4
Środki pieniężne i inne aktywa pieniężne 96.9 94.9 81.3 50.6 118.9 99.1 844.8 669.2 720.0 683.8 816.7 811.3 476.0 503.7 387.0 322.7 336.1 281.8 242.5 235.8 289.0 300.0 282.7 381.0 267.5 1 169.9 590.4 741.4 1 643.1 1 907.3 1 054.0 1 055.4 797.7 566.2 566.2 419.2 535.4 709.2 718.8 631.8 493.6 550.4 652.1 560.1
Dług netto (91.9) (77.9) (44.3) 10.3 25.0 71.8 (717.9) (663.2) (714.0) (475.8) (503.7) (315.3) 257.0 244.3 272.3 326.6 282.5 216.8 245.2 223.9 140.7 8.0 27.2 (99.5) (192.5) (1 137.8) (575.9) (728.7) (1 630.3) (1 843.8) (996.6) (1 005.0) (741.5) (507.6) (507.6) (93.7) (80.1) (223.4) 371.8 306.1 558.4 192.2 (164.2) (60.7)
Ticker 300285.SZ 300285.SZ 300285.SZ 300285.SZ 300285.SZ 300285.SZ 300285.SZ 300285.SZ 300285.SZ 300285.SZ 300285.SZ 300285.SZ 300285.SZ 300285.SZ 300285.SZ 300285.SZ 300285.SZ 300285.SZ 300285.SZ 300285.SZ 300285.SZ 300285.SZ 300285.SZ 300285.SZ 300285.SZ 300285.SZ 300285.SZ 300285.SZ 300285.SZ 300285.SZ 300285.SZ 300285.SZ 300285.SZ 300285.SZ 300285.SZ 300285.SZ 300285.SZ 300285.SZ 300285.SZ 300285.SZ 300285.SZ 300285.SZ 300285.SZ 300285.SZ
Waluta CNY CNY CNY CNY CNY CNY CNY CNY CNY CNY CNY CNY CNY CNY CNY CNY CNY CNY CNY CNY CNY CNY CNY CNY CNY CNY CNY CNY CNY CNY CNY CNY CNY CNY CNY CNY CNY CNY CNY CNY CNY CNY CNY CNY