Wall Street Experts

China Dongxiang (Group) 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
Rok finansowy 2013 2014 2014 2014 2014 2015 2015 2015 2015 2016 2016 2016 2016 2017 2017 2017 2017 2018 2018 2018 2019 2019 2019 2019 2020 2020 2020 2020 2021 2021 2021 2021 2022 2022 2022 2022 2023 2023 2023 2023 2024 2024
Kwartał Q4 Q1 Q2 Q3 Q4 Q1 Q2 Q3 Q4 Q1 Q2 Q3 Q4 Q1 Q2 Q3 Q4 Q1 Q2 Q3 Q1 Q2 Q3 Q4 Q1 Q2 Q3 Q4 Q1 Q2 Q3 Q4 Q1 Q2 Q3 Q4 Q1 Q2 Q3 Q4 Q1 Q2
Aktywa 8 939.6 8 939.6 11 308.8 11 308.8 10 555.4 10 555.4 10 580.9 10 580.9 10 820.6 10 820.6 11 145.3 11 145.3 11 529.6 11 529.6 10 921.4 10 898.8 11 161.4 11 161.4 11 581.9 11 581.9 11 593.3 11 593.3 11 689.5 11 689.5 12 548.1 12 548.1 12 637.8 12 637.8 11 673.7 11 673.7 10 485.2 10 485.2 10 356.8 10 356.8 10 576.8 10 576.8 10 245.0 10 245.0 9 740.6 9 740.6 9 976.3 9 976.3
Aktywa trwałe 3 724.5 3 724.5 5 377.7 5 377.7 4 949.7 4 949.7 4 700.3 4 700.3 5 371.2 5 371.2 5 415.2 5 415.2 6 203.7 6 203.7 6 287.7 6 287.7 7 607.3 7 607.3 7 198.2 7 198.2 7 246.5 7 246.5 4 954.4 4 954.4 5 763.5 5 763.5 6 152.5 6 152.5 5 253.2 5 253.2 5 211.6 5 211.6 5 464.8 5 464.8 5 807.4 5 807.4 5 428.9 5 428.9 5 252.8 5 252.8 5 112.5 5 112.5
Rzeczowe aktywa trwałe netto 82.7 82.7 71.6 71.6 68.6 68.6 75.4 75.4 73.1 73.1 68.7 68.7 75.6 75.6 97.2 97.2 102.0 102.0 108.9 108.9 221.3 221.3 197.1 197.1 173.9 173.9 174.1 174.1 191.5 191.5 190.2 177.5 236.4 216.0 239.3 239.3 226.3 206.4 211.8 211.8 209.2 209.2
Wartość firmy 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 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
Wartości niematerialne i prawne 254.4 266.3 247.5 259.2 241.6 253.1 238.8 250.2 235.9 247.2 229.1 240.3 227.4 238.4 222.1 232.9 218.6 229.3 214.8 225.4 210.2 210.2 205.6 205.6 187.2 187.2 182.7 182.7 179.7 179.7 175.7 196.4 171.3 191.8 167.1 167.1 163.3 183.2 159.8 159.8 156.0 156.0
Wartość firmy i wartości niematerialne i prawne 254.4 266.3 247.5 259.2 241.6 253.1 238.8 250.2 235.9 247.2 229.1 240.3 227.4 238.4 222.1 232.9 218.6 229.3 214.8 225.4 210.2 210.2 205.6 205.6 187.2 187.2 182.7 182.7 179.7 179.7 175.7 196.4 171.3 191.8 167.1 167.1 163.3 183.2 159.8 159.8 156.0 156.0
Należności netto 245.7 (64.3) 318.2 399.1 205.0 9.6 294.2 (1 921.0) 236.1 (1 459.8) 243.7 1 934.9 171.4 2 039.4 234.2 234.2 205.5 491.4 309.1 594.9 204.0 1 107.3 141.1 806.3 185.0 642.4 181.0 731.1 154.2 1 029.4 153.9 153.9 148.7 508.4 149.1 436.9 144.0 428.4 142.5 142.5 120.8 120.8
Inwestycje długoterminowe 3 250.3 (533.0) 4 867.4 1 371.7 4 504.6 969.5 4 275.4 929.3 4 890.7 2 101.3 4 725.6 3 005.8 5 253.9 4 209.5 5 090.8 4 454.7 6 214.2 5 018.2 6 201.9 3 981.3 6 111.9 4 584.7 3 805.2 411.6 4 680.9 2 134.6 5 033.5 1 475.8 4 337.6 897.9 4 531.9 2 191.8 4 302.2 3 001.3 4 527.0 3 111.1 4 284.6 2 239.2 4 126.1 2 065.6 3 900.5 3 900.5
Aktywa obrotowe 5 215.1 5 215.1 5 931.1 5 931.1 5 605.7 5 605.7 5 880.6 5 880.6 5 449.4 5 449.4 5 730.1 5 730.1 5 325.9 5 325.9 4 633.7 4 611.1 3 554.1 3 554.1 4 383.7 4 383.7 4 346.8 4 346.8 6 735.1 6 735.1 6 784.5 6 784.5 6 485.3 6 485.3 6 420.5 6 420.5 5 273.6 5 273.6 4 892.0 4 892.0 4 769.4 4 769.4 4 816.1 4 816.1 4 487.8 4 487.8 4 863.8 4 863.8
Środki pieniężne i Inwestycje 4 648.7 4 595.8 4 572.5 5 272.4 3 611.0 5 058.7 4 487.6 4 487.6 4 087.3 4 087.3 3 433.3 3 433.3 2 912.3 2 912.3 2 829.0 1 688.0 1 451.7 2 652.7 1 474.3 3 262.8 2 513.8 2 513.8 5 456.8 5 456.8 5 539.6 5 539.6 5 381.5 5 381.5 4 817.3 4 817.3 3 828.9 3 864.0 3 895.4 3 903.9 3 973.9 3 973.9 4 006.3 4 006.3 3 825.1 3 825.1 4 233.5 4 233.5
Zapasy 210.8 210.8 206.5 206.5 234.7 234.7 225.8 225.8 259.5 259.5 255.1 255.1 270.2 270.2 321.0 321.0 333.0 333.0 382.2 382.2 561.4 561.4 457.4 457.4 520.3 520.3 369.6 369.6 522.6 522.6 398.5 398.5 446.8 446.8 336.0 336.0 358.5 358.5 286.5 286.5 390.9 390.9
Inwestycje krótkoterminowe 3 310.5 3 783.3 2 079.9 3 545.8 1 657.7 3 585.3 3 319.8 3 346.0 2 468.9 2 789.5 1 298.4 1 719.8 696.9 1 044.5 1 454.2 636.2 143.9 2 094.2 146.0 2 642.8 84.8 1 957.3 135.7 3 393.6 87.3 2 546.3 87.1 3 557.7 76.6 3 439.7 54.8 2 340.1 49.6 1 301.0 31.8 1 415.9 831.8 2 045.4 1 289.4 2 060.5 1 761.1 1 761.1
Środki pieniężne i inne aktywa pieniężne 1 338.2 812.5 2 492.6 1 726.6 1 835.7 1 473.4 909.9 1 141.6 1 297.9 1 297.9 1 713.5 1 713.5 1 867.8 1 867.8 1 051.9 1 051.9 558.5 558.5 620.1 620.1 556.4 556.4 2 063.2 2 063.2 2 993.3 2 993.3 1 823.8 1 823.8 1 377.6 1 377.6 1 523.9 1 523.9 2 603.0 2 603.0 2 558.0 2 558.0 1 960.9 1 960.9 1 764.7 1 764.7 1 436.8 1 436.8
Należności krótkoterminowe 114.7 114.7 155.7 155.7 132.5 132.5 158.0 158.0 132.3 132.3 163.5 163.5 119.9 119.9 155.8 152.1 113.1 113.1 155.9 155.9 203.4 203.4 148.5 148.5 209.3 209.3 125.8 125.8 302.3 302.3 229.6 229.6 296.4 296.4 157.5 157.5 216.1 216.1 125.0 125.0 228.8 228.8
Dług krótkoterminowy 0.0 0.0 0.0 0.0 428.0 428.0 454.6 454.6 749.3 749.3 750.8 750.8 524.1 524.1 228.7 228.7 193.9 193.9 934.1 934.1 180.4 230.5 246.3 290.8 177.8 230.9 126.6 174.6 70.4 116.6 156.1 205.3 41.1 83.7 0.0 40.0 0.0 32.9 0.0 24.1 28.6 28.6
Zobowiązania krótkoterminowe 229.3 229.3 939.1 939.1 1 138.9 1 138.9 974.2 974.2 1 128.2 1 128.2 1 352.0 1 352.0 1 021.9 1 021.9 884.9 862.4 581.8 581.8 1 604.0 1 604.0 734.9 734.9 791.9 791.9 822.4 822.4 721.3 721.3 884.0 884.0 789.8 789.8 676.7 676.7 567.8 567.8 562.9 562.9 498.0 498.0 678.2 678.2
Rozliczenia międzyokresowe 0.0 0.0 0.0 0.0 0.0 22.4 0.0 165.0 0.0 53.5 0.0 216.8 0.0 233.9 0.0 434.6 0.0 256.1 0.0 479.5 0.0 0.0 0.0 328.3 0.0 368.8 0.0 419.4 0.0 0.0 0.0 0.0 0.0 0.0 0.0 657.1 0.0 0.0 0.0 0.0 0.0 0.0
Zobowiązania długoterminowe 0.0 37.9 0.0 10.8 0.0 31.4 0.0 58.0 238.4 238.4 0.0 118.8 0.0 136.3 437.8 437.8 477.0 477.0 0.0 216.8 347.8 347.8 281.7 281.7 355.0 355.0 380.6 380.6 357.6 357.6 344.5 344.5 326.0 326.0 343.5 343.5 291.3 291.3 167.8 167.8 162.8 162.8
Rezerwy z tytułu odroczonego podatku 0.0 37.9 0.0 10.8 0.0 31.4 0.0 58.0 0.0 84.5 0.0 118.8 0.0 136.3 0.0 163.3 0.0 199.1 0.0 216.8 0.0 284.2 0.0 231.9 0.0 297.5 0.0 339.0 0.0 318.6 0.0 316.9 0.0 303.1 0.0 326.0 0.0 270.8 0.0 153.0 0.0 0.0
Zobowiązania długoterminowe 0.0 37.9 0.0 10.8 0.0 31.4 0.0 58.0 238.4 238.4 0.0 118.8 0.0 136.3 437.8 437.8 477.0 477.0 0.0 216.8 347.8 347.8 281.7 281.7 355.0 355.0 380.6 380.6 357.6 357.6 344.5 344.5 326.0 326.0 343.5 343.5 291.3 291.3 167.8 167.8 162.8 162.8
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 0.0 111.3 111.3 93.1 93.1 110.7 110.7 89.6 89.6 85.1 85.1 76.7 76.7 65.4 65.4 57.6 57.6 53.3 53.4 38.9 38.9 47.1 47.1
Zobowiązania ogółem 229.3 267.2 939.1 949.9 1 138.9 1 170.4 974.2 1 032.3 1 366.6 1 366.6 1 352.0 1 470.8 1 021.9 1 158.2 1 322.7 1 300.2 1 058.8 1 058.8 1 604.0 1 820.8 1 082.6 1 082.6 1 073.6 1 073.6 1 177.5 1 177.5 1 101.9 1 101.9 1 241.6 1 241.6 1 134.3 1 134.3 1 002.7 1 002.7 911.4 911.4 854.2 854.2 665.8 665.8 841.0 841.0
Kapitał (fundusz) podstawowy 53.6 53.6 53.6 53.6 53.6 53.6 53.6 53.6 53.6 53.6 53.6 53.6 53.6 53.6 54.8 861.2 56.5 1 090.0 56.5 56.5 56.5 1 090.0 56.5 1 090.0 56.5 1 090.0 56.5 1 090.1 56.5 1 091.3 56.5 1 091.3 56.5 1 091.3 56.5 56.5 56.5 1 062.5 56.5 56.5 56.5 56.5
Zyski zatrzymane 5 341.8 5 320.0 6 160.7 6 136.5 6 450.7 6 426.4 6 963.6 6 933.5 7 442.3 7 412.3 7 549.5 7 499.0 7 845.1 7 800.3 8 802.2 8 802.2 8 964.1 8 964.1 8 511.8 8 511.8 9 121.0 9 121.0 9 268.2 9 268.2 10 132.9 10 132.9 10 576.6 10 576.6 9 435.0 9 435.0 7 933.8 7 840.4 8 049.5 8 049.5 7 979.9 7 886.5 7 476.8 7 476.8 7 340.5 7 246.6 7 383.6 7 383.6
Kapitał własny 8 672.4 8 672.4 10 358.9 10 358.9 9 385.1 9 385.1 9 548.7 9 548.7 9 454.0 9 454.0 9 674.5 9 674.5 10 371.4 10 371.4 9 598.7 9 598.7 10 102.6 10 102.6 9 761.1 9 761.1 10 510.7 10 510.7 10 615.9 10 615.9 11 370.6 11 370.6 11 535.9 11 535.9 10 432.1 10 432.1 9 350.9 9 350.9 9 354.1 9 354.1 9 665.4 9 665.4 9 390.8 9 390.8 9 074.8 9 074.8 9 135.3 9 135.3
Udziały mniejszościowe 16.4 16.4 18.9 18.9 15.1 15.1 17.6 17.6 15.1 15.1 17.0 17.0 13.7 13.7 13.3 13.3 15.1 15.1 12.8 12.8 9.1 9.1 4.2 4.2 (0.1) (0.1) 3.2 3.2 3.2 3.2 0.0 0.0 0.0 0.0 0.0 0.0 0.0 0.0 0.0 0.0 0.0 0.0
Pasywa 8 901.7 8 939.6 11 298.0 11 308.8 10 524.0 10 555.4 10 522.9 10 580.9 10 820.6 10 820.6 11 026.6 11 145.3 11 393.3 11 529.6 10 921.4 10 898.8 11 161.4 11 161.4 11 365.1 11 581.9 11 593.3 11 593.3 11 689.5 11 689.5 12 548.1 12 548.1 12 637.8 12 637.8 11 673.7 11 673.7 10 485.2 10 485.2 10 356.8 10 356.8 10 576.8 10 576.8 10 245.0 10 245.0 9 740.6 9 740.6 9 976.3 9 976.3
Inwestycje 6 560.8 3 250.3 6 947.3 4 917.6 6 162.2 4 554.8 7 595.2 4 275.4 7 359.6 4 890.7 6 024.0 4 725.6 5 950.8 5 253.9 6 545.1 5 090.8 6 358.0 7 112.4 6 347.9 6 624.1 6 196.7 6 542.0 3 941.0 3 805.2 4 768.3 4 680.9 5 120.6 5 033.5 4 414.2 4 337.6 4 586.8 4 531.9 4 351.9 4 302.2 4 558.7 4 527.0 5 116.4 4 284.6 5 415.5 4 126.1 5 661.6 5 661.6
Dług 0.0 0.0 0.0 0.0 428.0 428.0 454.6 454.6 903.2 903.2 750.8 750.8 524.1 524.1 503.2 503.2 471.8 471.8 934.1 934.1 241.6 291.7 294.9 339.4 235.4 288.5 168.3 216.2 109.3 155.5 183.7 232.8 64.0 106.6 17.6 57.6 20.5 53.4 14.8 38.9 47.1 47.1
Środki pieniężne i inne aktywa pieniężne 1 338.2 812.5 2 492.6 1 726.6 1 835.7 1 473.4 909.9 1 141.6 1 297.9 1 297.9 1 713.5 1 713.5 1 867.8 1 867.8 1 051.9 1 051.9 558.5 558.5 620.1 620.1 556.4 556.4 2 063.2 2 063.2 2 993.3 2 993.3 1 823.8 1 823.8 1 377.6 1 377.6 1 523.9 1 523.9 2 603.0 2 603.0 2 558.0 2 558.0 1 960.9 1 960.9 1 764.7 1 764.7 1 436.8 1 436.8
Dług netto (1 338.2) (812.5) (2 492.6) (1 726.6) (1 407.8) (1 045.4) (455.3) (687.0) (394.7) (394.7) (962.7) (962.7) (1 343.7) (1 343.7) (548.7) (548.7) (86.7) (86.7) 314.0 314.0 (314.9) (264.8) (1 768.3) (1 723.7) (2 757.9) (2 704.8) (1 655.5) (1 607.5) (1 268.3) (1 222.1) (1 340.3) (1 291.1) (2 539.0) (2 496.4) (2 540.4) (2 500.5) (1 940.4) (1 907.5) (1 749.9) (1 725.8) (1 389.7) (1 389.7)
Ticker 3818.HK 3818.HK 3818.HK 3818.HK 3818.HK 3818.HK 3818.HK 3818.HK 3818.HK 3818.HK 3818.HK 3818.HK 3818.HK 3818.HK 3818.HK 3818.HK 3818.HK 3818.HK 3818.HK 3818.HK 3818.HK 3818.HK 3818.HK 3818.HK 3818.HK 3818.HK 3818.HK 3818.HK 3818.HK 3818.HK 3818.HK 3818.HK 3818.HK 3818.HK 3818.HK 3818.HK 3818.HK 3818.HK 3818.HK 3818.HK 3818.HK 3818.HK
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