Wall Street Experts

Guangxi LiuYao 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 42
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 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 Q1 Q2 Q3 Q4 Q1 Q2 Q3 Q4 Q1
Aktywa 3 324.6 3 735.6 3 656.2 3 916.7 4 158.0 4 305.0 5 814.3 5 656.8 5 726.7 6 278.9 6 537.9 6 680.8 7 262.0 7 554.0 8 273.6 8 488.1 9 078.4 9 772.6 11 239.8 12 062.9 12 724.1 11 958.2 13 360.5 13 222.8 14 253.2 14 807.7 15 110.9 16 316.9 16 651.9 15 874.8 16 959.1 18 074.3 19 244.3 18 607.0 18 905.5 20 902.1 20 736.7 20 159.5 20 645.8 21 860.5 22 033.0 21 268.9 20 996.8
Aktywa trwałe 217.6 270.7 306.8 327.6 365.8 410.2 426.5 459.2 467.6 582.5 604.8 636.1 676.3 768.6 803.1 841.4 857.8 1 747.5 1 849.6 1 806.4 1 825.5 1 863.9 1 866.7 1 887.4 1 930.2 2 021.4 2 261.7 2 391.0 2 418.1 2 487.1 2 483.6 2 447.6 2 439.8 2 481.8 2 484.2 2 400.4 2 430.3 2 842.8 2 754.0 2 900.9 2 544.5 2 655.8 2 614.8
Rzeczowe aktywa trwałe netto 132.2 181.6 215.4 227.1 255.0 297.0 311.2 321.8 326.3 371.0 381.9 413.0 457.9 515.8 533.7 547.7 550.2 601.7 607.6 626.4 645.2 687.2 696.3 721.1 752.0 791.2 1 043.4 1 173.4 1 206.7 1 211.8 1 226.8 1 199.4 1 193.3 1 202.8 1 207.5 1 197.3 1 224.8 1 282.1 1 291.9 1 282.3 1 286.0 1 321.0 1 332.4
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 3.2 3.2 765.5 765.5 765.5 765.5 765.5 765.5 765.5 765.5 765.5 765.5 765.5 765.5 765.5 765.5 765.5 765.5 765.5 765.5 765.5 765.5 765.5 765.5 765.5 765.5 765.5 765.5
Wartości niematerialne i prawne 65.3 65.1 64.6 74.1 84.3 83.7 83.2 103.3 102.7 102.0 101.4 100.7 100.2 101.1 100.6 107.3 106.5 141.8 170.3 166.4 165.6 197.6 194.9 190.5 187.0 208.1 206.7 210.1 204.3 226.8 220.7 233.9 228.6 256.5 250.8 245.6 241.0 239.9 236.4 231.9 227.5 223.1 217.7
Wartość firmy i wartości niematerialne i prawne 65.3 65.1 64.6 74.1 84.3 83.7 83.2 103.3 102.7 102.0 101.4 100.7 100.2 101.1 100.6 110.5 109.7 907.3 935.8 931.9 931.0 963.0 960.4 956.0 952.5 973.5 972.2 975.5 969.8 992.3 986.2 999.3 994.1 1 022.0 1 016.3 1 011.1 1 006.4 1 005.4 1 001.8 997.3 993.0 988.6 983.1
Należności netto 2 168.9 1 930.6 2 388.2 2 505.7 2 827.4 2 505.7 3 136.0 3 016.3 3 376.8 3 115.2 3 945.5 4 039.7 4 545.8 4 196.1 4 963.2 5 138.6 5 811.1 5 427.9 6 596.1 6 828.2 7 544.7 6 652.4 7 749.3 7 592.2 8 252.7 7 708.4 9 359.0 9 588.0 10 046.2 8 155.4 9 484.1 9 906.7 10 422.6 9 799.3 11 099.0 11 403.3 12 380.1 11 059.6 12 389.6 12 527.6 12 752.1 11 451.8 12 379.1
Inwestycje długoterminowe 4.4 6.5 7.0 7.2 6.9 7.2 8.3 10.0 13.3 69.3 73.1 78.5 80.6 109.4 116.3 125.1 133.4 147.9 156.5 84.5 89.9 90.7 93.2 95.5 100.9 96.2 101.1 99.5 97.4 0.2 0.2 0.0 0.9 1.4 1.9 66.7 68.6 15.4 29.9 89.2 30.1 0.0 0.0
Aktywa obrotowe 3 107.0 3 464.9 3 349.4 3 589.2 3 792.2 3 894.8 5 387.8 5 197.6 5 259.1 5 696.4 5 933.2 6 044.8 6 585.7 6 785.5 7 470.5 7 646.7 8 220.7 8 025.1 9 390.2 10 256.5 10 898.6 10 094.3 11 493.9 11 335.4 12 323.0 12 786.3 12 849.2 13 925.9 14 233.8 13 387.6 14 475.5 15 626.7 16 804.5 16 125.2 16 421.3 18 501.7 18 306.3 17 316.7 17 891.7 18 959.6 19 488.5 18 613.1 18 382.1
Środki pieniężne i Inwestycje 380.2 932.3 317.8 446.0 234.3 723.9 1 520.4 1 346.9 1 111.9 1 717.3 1 007.3 980.8 947.8 1 073.7 648.8 1 142.2 525.9 1 240.6 940.4 1 622.8 1 428.6 1 915.2 2 110.6 2 254.4 2 494.9 3 495.9 1 702.3 2 516.3 2 281.5 3 415.5 3 136.3 3 784.9 4 336.2 3 854.7 2 615.0 4 472.7 3 224.4 3 147.7 2 056.6 3 234.6 3 301.3 3 683.6 2 612.4
Zapasy 555.6 602.0 642.8 637.4 730.1 662.4 731.4 833.6 767.5 860.7 979.2 1 018.8 1 077.5 1 125.8 1 435.5 1 120.9 1 286.2 1 263.3 1 529.5 1 464.5 1 618.9 1 508.9 1 619.3 1 470.9 1 559.9 1 566.4 1 772.6 1 806.7 1 892.2 1 805.1 1 842.7 1 930.3 2 039.2 2 462.3 2 697.8 2 616.8 2 696.1 2 306.2 2 677.6 2 803.6 2 996.1 2 642.4 2 814.3
Inwestycje krótkoterminowe 0.0 0.0 0.0 0.0 0.0 0.0 0.0 0.0 0.0 (17.6) (21.4) (26.8) (28.9) (34.4) (41.2) (50.0) (58.4) (72.8) (81.4) 330.0 0.0 0.0 0.0 0.0 0.0 0.0 0.0 0.0 0.0 0.0 0.0 0.1 (0.2) (0.2) (0.2) (64.9) (63.1) 6 448.7 300.9 387.8 390.8 0.0 3.6
Środki pieniężne i inne aktywa pieniężne 380.2 932.3 317.8 446.0 234.3 723.9 1 520.4 1 346.9 1 111.9 1 717.3 1 007.3 980.8 947.8 1 073.7 648.8 1 142.2 525.9 1 240.6 940.4 1 622.8 1 428.6 1 915.2 2 110.6 2 254.4 2 494.9 3 495.9 1 702.3 2 516.3 2 281.5 3 415.5 3 136.3 3 784.9 4 336.2 3 854.7 2 615.0 4 472.7 3 224.4 3 147.7 2 056.6 3 234.6 2 910.5 3 683.6 2 612.4
Należności krótkoterminowe 1 848.4 1 816.3 1 853.8 1 956.4 2 098.2 2 073.9 2 268.4 2 421.2 2 314.7 2 598.6 2 746.1 2 886.0 2 947.5 3 005.9 3 011.8 2 947.5 3 176.7 3 188.7 4 206.6 3 920.6 4 412.3 3 997.0 3 989.6 3 589.4 4 299.9 4 439.2 4 129.0 4 771.3 5 083.7 4 802.8 4 750.3 5 525.9 6 261.3 6 526.4 6 344.0 8 253.1 7 870.7 7 174.2 6 656.7 7 581.5 4 044.0 6 920.4 6 447.3
Dług krótkoterminowy 761.7 559.9 431.4 559.0 587.5 681.1 340.0 50.0 110.0 263.0 316.7 316.7 676.7 623.7 1 083.7 1 243.7 1 273.7 1 323.7 1 550.2 2 534.2 2 485.2 1 888.7 2 491.6 2 646.6 2 748.0 2 771.6 2 941.1 3 414.4 3 325.7 2 788.8 3 576.8 4 024.7 4 228.1 3 149.5 3 417.4 3 518.9 3 455.6 3 281.4 3 952.2 3 658.1 3 237.4 2 944.2 3 137.2
Zobowiązania krótkoterminowe 2 643.7 2 438.1 2 341.4 2 623.0 2 801.6 2 882.4 2 697.9 2 542.8 2 525.7 2 980.2 3 151.5 3 274.5 3 749.9 3 925.7 4 527.6 4 713.1 5 066.6 5 231.6 6 544.0 7 352.7 7 827.4 6 872.7 7 410.4 7 226.3 8 047.2 8 211.6 8 059.6 9 217.8 9 375.8 8 628.8 9 404.3 10 560.3 11 519.8 10 827.7 10 800.3 12 834.3 12 408.4 11 613.8 11 710.9 12 285.9 12 182.0 11 857.7 11 219.4
Rozliczenia międzyokresowe 30.3 56.9 52.3 103.6 111.4 109.5 84.2 63.7 94.4 100.7 81.8 65.0 116.7 269.8 419.7 506.3 604.0 700.4 768.4 880.0 910.2 940.6 908.5 971.2 975.5 68.4 68.8 84.8 94.2 50.6 0.0 0.0 46.8 102.7 19.0 38.5 26.9 0.0 0.0 17.3 0.0 0.0 0.0
Zobowiązania długoterminowe 85.2 123.6 96.6 49.8 50.4 61.9 61.7 61.5 61.2 61.0 60.7 60.4 60.1 59.8 59.5 59.2 158.9 494.0 477.0 460.0 443.0 428.0 940.4 935.4 919.5 1 151.5 1 402.3 1 528.2 1 519.9 1 439.6 1 517.5 1 497.0 1 484.9 1 413.9 1 482.3 1 434.9 1 448.8 1 482.0 1 558.3 1 566.3 1 584.8 1 474.3 1 561.3
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 0.0 0.0 0.0 0.0 0.0 5.4 5.2 5.0 4.8 4.6 4.4 4.2 4.2 3.8 3.6 3.4 3.2 3.0 2.9 2.7 2.5 5.2 5.2 4.7 4.5 41.0 39.4 38.9 37.6 37.0 35.8
Zobowiązania długoterminowe 85.2 123.6 96.6 49.8 50.4 61.9 61.7 61.5 61.2 61.0 60.7 60.4 60.1 59.8 59.5 59.2 158.9 494.0 477.0 460.0 443.0 428.0 940.4 935.4 919.5 1 151.5 1 402.3 1 528.2 1 519.9 1 439.6 1 517.5 1 497.0 1 484.9 1 413.9 1 482.3 1 434.9 1 448.8 1 482.0 1 558.3 1 566.3 1 584.8 1 474.3 1 561.3
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 0.0 199.6 282.4 284.6 190.8 198.1 157.7 152.9 139.2 150.6 156.5 147.8 149.3 141.8 138.6 130.3 127.9 123.1
Zobowiązania ogółem 2 728.9 2 561.7 2 438.1 2 672.8 2 852.0 2 944.3 2 759.5 2 604.3 2 586.9 3 041.2 3 212.2 3 334.9 3 810.0 3 985.5 4 587.1 4 772.3 5 225.5 5 725.6 7 021.0 7 812.7 8 270.4 7 300.7 8 350.9 8 161.7 8 966.7 9 363.2 9 461.9 10 745.9 10 895.7 10 068.5 10 921.8 12 057.3 13 004.7 12 241.6 12 282.6 14 269.2 13 857.2 13 095.7 13 269.2 13 852.2 13 766.8 13 332.0 12 780.6
Kapitał (fundusz) podstawowy 90.0 112.5 112.5 112.5 112.5 112.5 142.3 142.3 142.3 142.3 142.3 185.1 185.1 185.1 185.1 259.1 259.1 259.1 259.1 259.1 259.1 259.1 259.1 362.7 362.7 362.7 362.4 362.4 362.4 362.4 362.4 362.4 362.2 362.2 362.2 362.2 362.2 362.2 362.2 399.0 399.0 399.0 398.9
Zyski zatrzymane 379.0 404.9 446.1 470.6 528.0 559.7 623.6 621.7 704.1 765.8 849.5 858.0 955.8 1 032.6 1 145.9 1 166.1 1 301.3 1 394.4 1 554.9 1 591.9 1 783.3 1 872.9 2 057.9 2 091.6 2 305.2 2 361.7 2 569.5 2 473.7 2 642.7 2 708.1 2 929.0 2 903.3 3 109.5 3 235.7 3 496.8 3 496.8 3 728.4 3 903.6 4 204.0 4 128.6 4 380.4 4 519.3 4 796.7
Kapitał własny 595.6 1 173.9 1 218.2 1 244.0 1 306.0 1 360.6 3 054.7 3 052.6 3 139.8 3 237.7 3 325.8 3 345.9 3 452.0 3 568.5 3 686.5 3 715.8 3 852.9 4 047.0 4 218.8 4 250.2 4 453.7 4 657.5 5 009.7 5 061.1 5 286.5 5 444.6 5 649.0 5 571.0 5 756.2 5 806.3 6 037.3 6 017.0 6 239.6 6 365.3 6 622.9 6 633.0 6 879.5 7 063.7 7 376.5 8 008.3 8 266.2 7 936.9 8 216.2
Udziały mniejszościowe 14.8 18.3 21.2 22.6 27.2 31.5 36.4 36.2 41.0 47.7 52.0 63.7 72.0 76.8 81.5 90.6 92.5 200.6 243.0 237.4 249.5 284.7 299.0 317.3 329.3 346.0 342.5 360.2 377.1 346.2 356.2 361.7 368.8 396.4 405.6 424.9 439.8 446.1 458.6 471.1 474.1 312.5 312.9
Pasywa 3 324.6 3 735.6 3 656.2 3 916.7 4 158.0 4 305.0 5 814.3 5 656.8 5 726.7 6 278.9 6 537.9 6 680.8 7 262.0 7 554.0 8 273.6 8 488.1 9 078.4 9 772.6 11 239.8 12 062.9 12 724.1 11 958.2 13 360.5 13 222.8 14 253.2 14 807.7 15 110.9 16 316.9 16 651.9 15 874.8 16 959.1 18 074.3 19 244.3 18 607.0 18 905.5 20 902.1 20 736.7 20 159.5 20 645.8 21 860.5 22 033.0 21 268.9 20 996.8
Inwestycje 4.4 6.5 7.0 7.2 6.9 7.2 8.3 10.0 13.3 51.7 51.7 51.7 51.7 75.0 75.0 75.0 75.0 75.0 75.0 84.5 89.9 90.7 93.2 95.5 100.9 96.2 101.1 99.5 97.4 0.2 0.2 0.1 0.7 1.1 1.6 1.8 5.5 15.4 29.9 29.9 420.9 3.6 3.6
Dług 808.5 634.6 478.2 559.0 587.5 681.1 340.0 50.0 110.0 263.0 316.7 316.7 676.7 623.7 1 083.7 1 243.7 1 373.7 1 753.6 1 963.6 2 931.1 2 865.6 2 252.6 3 368.4 3 506.9 3 591.7 3 633.1 4 053.2 4 652.9 4 556.4 3 922.8 4 813.1 5 220.4 5 403.8 4 256.7 4 595.4 4 651.0 4 600.5 4 421.0 5 170.1 4 884.4 4 484.6 4 076.7 4 359.3
Środki pieniężne i inne aktywa pieniężne 380.2 932.3 317.8 446.0 234.3 723.9 1 520.4 1 346.9 1 111.9 1 717.3 1 007.3 980.8 947.8 1 073.7 648.8 1 142.2 525.9 1 240.6 940.4 1 622.8 1 428.6 1 915.2 2 110.6 2 254.4 2 494.9 3 495.9 1 702.3 2 516.3 2 281.5 3 415.5 3 136.3 3 784.9 4 336.2 3 854.7 2 615.0 4 472.7 3 224.4 3 147.7 2 056.6 3 234.6 2 910.5 3 683.6 2 612.4
Dług netto 428.2 (297.6) 160.5 113.0 353.2 (42.8) (1 180.4) (1 296.9) (1 001.9) (1 454.3) (690.7) (664.2) (271.1) (450.1) 434.9 101.5 847.8 513.0 1 023.2 1 308.2 1 437.0 337.4 1 257.8 1 252.5 1 096.8 137.2 2 351.0 2 136.6 2 274.8 507.2 1 676.8 1 435.5 1 067.6 402.0 1 980.4 178.3 1 376.2 1 273.3 3 113.4 1 649.7 1 574.1 393.1 1 746.9
Ticker 603368.SS 603368.SS 603368.SS 603368.SS 603368.SS 603368.SS 603368.SS 603368.SS 603368.SS 603368.SS 603368.SS 603368.SS 603368.SS 603368.SS 603368.SS 603368.SS 603368.SS 603368.SS 603368.SS 603368.SS 603368.SS 603368.SS 603368.SS 603368.SS 603368.SS 603368.SS 603368.SS 603368.SS 603368.SS 603368.SS 603368.SS 603368.SS 603368.SS 603368.SS 603368.SS 603368.SS 603368.SS 603368.SS 603368.SS 603368.SS 603368.SS 603368.SS 603368.SS
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