华邦健康002004资产负债表 |
6234 ℃ |
|
当前股价：4.77，市值：94
亿，动态市盈率PE：13.81，
合理估值PE：15，未来三年预期收益率：-51.81%。 其中，历史营业增长率：19.08%，净利增长率：13.94%； 未来三年预估净利增长率：0% （26E:--%, 27E:--%, 28E:--%）。 |
| 2025 | 2024 | 2023 | 2022 | 2021 | 2020 | 2019 | 2018 | 2017 | 2016 | |
|---|---|---|---|---|---|---|---|---|---|---|
| 货币资金(万) | - | 328972.35 | 378285.06 | 418661.93 | 438621.32 | 412242.89 | 336642.57 | 434889.36 | 770639.68 | 603288.85 |
| 交易性金融资产(万) | - | 65387.19 | 63028.48 | 70628.99 | 103039.99 | 86227.36 | 68488.96 | - | 19.65 | - |
| 应收票据(万) | - | 7517.35 | 14799.43 | 9988.65 | 9550.78 | 12509.14 | 12567.31 | 29387.66 | 33043.8 | 31437.5 |
| 应收账款(万) | - | 216996.01 | 150240.43 | 191925.93 | 237448.9 | 192113.22 | 206950.34 | 250490.71 | 267006.05 | 228363.03 |
| 预付款项(万) | - | 10106.55 | 11598.24 | 16479.47 | 24504.91 | 17940.85 | 20216.36 | 19815.92 | 29258.95 | 26522.81 |
| 应收利息(万) | - | 1280.37 | 687.41 | 659.98 | 1536.45 | 2689.5 | 782.23 | 2194.32 | 4608.53 | 4701.91 |
| 应收股利(万) | - | - | - | - | - | 424.52 | - | - | - | 56.26 |
| 其他应收款(万) | - | 56620.01 | 67435.24 | 57677.37 | 65163.03 | 37075.42 | 39417.32 | 27998.19 | 36961.72 | 20855.52 |
| 存货(万) | - | 225340.09 | 267460.56 | 253557.93 | 240227.65 | 195103.61 | 209205.88 | 194987.72 | 193383.53 | 150260.03 |
| 划分为持有待售的资产(万) | - | - | - | 1800 | - | - | - | - | - | - |
| 一年内到期的非流动资产(万) | - | 2151.71 | 129.36 | 1000 | - | - | 7249.54 | - | - | 16238.9 |
| 其他流动资产(万) | - | 182368.68 | 145361.67 | 105603.84 | 90724.82 | 108995.72 | 92197.89 | 142605.82 | 133964.8 | 171197.26 |
| 流动资产合计(万) | - | 1127670.54 | 1138739.97 | 1155422.07 | 1231405.12 | 1080302.71 | 1005881.86 | 1100175.37 | 1468886.72 | 1252922.08 |
| 可供出售金融资产(万) | - | - | - | - | - | - | - | 11589.61 | 10449.61 | 8770.11 |
| 持有至到期投资(万) | - | - | - | - | - | - | - | - | - | - |
| 长期应收款(万) | - | - | - | - | - | - | - | - | - | - |
| 长期股权投资(万) | - | 233876.95 | 275510.11 | 277516.51 | 234274.95 | 235765.83 | 220717.25 | 209784.12 | 214316.86 | 289034.22 |
| 投资性房地产(万) | - | 84767.22 | 74367.63 | 74984.43 | 76968.79 | 60874.33 | 66403.31 | 68844.58 | 67787.92 | 54951.09 |
| 固定资产净额(万) | - | 833083.25 | 772561.1 | 701835.43 | 607198.46 | 595210.29 | 538002.69 | 497217.32 | 445881.13 | 250344.11 |
| 在建工程(万) | - | 109552.89 | 178949.65 | 139149.17 | 143572 | 150267.75 | 168680.38 | - | 74901.17 | 62972.95 |
| 工程物资(万) | - | 5799.18 | 7983.85 | 4275.81 | 2817.06 | 2896.49 | 3128.12 | - | 1626.81 | 815.97 |
| 固定资产清理(万) | - | 134.06 | 110.48 | 2596.07 | 10315.42 | 14479.93 | 45.54 | 10.03 | - | - |
| 生产性生物资产(万) | - | 2616.7 | 2718.47 | 2825.19 | 2843.07 | 2901.56 | 2975.53 | 2599.85 | 2601.17 | 2510.3 |
| 无形资产(万) | - | 152590.75 | 159888.27 | 173276.87 | 172382.5 | 164254.74 | 145864.96 | 147590.05 | 143522.52 | 126276.24 |
| 开发支出(万) | - | 9294.97 | 5355.8 | 2649.08 | 714.34 | 148.36 | 233.72 | 1725.02 | 5072.26 | 2633.15 |
| 商誉(万) | - | 203237.21 | 273993.34 | 294809.45 | 343994.56 | 346508.78 | 346508.78 | 353122.93 | 360618.51 | 312407.43 |
| 长期待摊费用(万) | - | 48212.02 | 48697.27 | 53206.98 | 56299.54 | 69480.43 | 69105.39 | 60295.86 | 54247.24 | 7545.06 |
| 递延所得税资产(万) | - | 52592.92 | 43403.8 | 33711.78 | 26622.74 | 35499.47 | 33877.22 | 27485.97 | 25495.4 | 15333.42 |
| 其他非流动资产(万) | - | 27687.56 | 34751.39 | 25762.92 | 34556 | 39312.86 | 33888.04 | 38765.35 | 33596.34 | 36272.26 |
| 非流动资产合计(万) | - | 1817376.39 | 1933999.69 | 1847018.26 | 1773037.55 | 1742308.25 | 1657758.08 | 1554974.82 | 1440116.96 | 1169866.3 |
| 资产总计(万) | - | 2945046.93 | 3072739.66 | 3002440.33 | 3004442.68 | 2822610.97 | 2663639.94 | 2655150.2 | 2909003.67 | 2422788.38 |
| 短期借款(万) | - | 356095.26 | 466553.85 | 457644.47 | 509346.84 | 670915.5 | 537750.78 | 477317.34 | 550869 | 514012.65 |
| 交易性金融负债(万) | - | - | - | - | - | - | 95.01 | 1178.28 | 108.42 | 1055.99 |
| 应付票据(万) | - | 86724.95 | 119906.52 | 117309.14 | 135563.76 | 74872.44 | 79869.91 | - | 106806.83 | 97845.73 |
| 应付账款(万) | - | 139836.79 | 150378.58 | 120171.89 | 108361.37 | 101003.42 | 72903.34 | - | 88812.2 | 75205.7 |
| 预收款项(万) | - | 2086.5 | 1270.07 | 3414.18 | 1763.62 | 2084.39 | 31840.68 | 17238.69 | 26955.75 | 9104.33 |
| 应付职工薪酬(万) | - | 34331.81 | 35015.95 | 42252.8 | 29030.45 | 22440.31 | 22585.9 | 22369.62 | 19261.2 | 8654.96 |
| 应交税费(万) | - | 22615.81 | 17695.54 | 31315.7 | 22662.08 | 22375.78 | 18914.65 | 20683.35 | 15715.58 | 8931.86 |
| 应付利息(万) | - | - | - | - | - | - | 5619.8 | 7116.3 | 8296.14 | 7666.1 |
| 应付股利(万) | - | 1444.59 | 238.89 | 2840.32 | 242.5 | 676.36 | 3892.62 | 779.32 | 573.86 | 349.25 |
| 其他应付款(万) | - | 140709.32 | 147655.97 | 134343.74 | 128396.94 | 117100.5 | 99496.39 | 90074.27 | 61270.64 | 34795.62 |
| 一年内到期的非流动负债(万) | - | 233188.18 | 102821.69 | 168755.43 | 120098.43 | 58566.98 | 153058.64 | 219957.6 | 49629.08 | 114455 |
| 其他流动负债(万) | - | 1921.49 | 1698.92 | 2655.74 | 45140.09 | 73589.57 | 70000 | 40000 | 70000 | 190000 |
| 流动负债合计(万) | - | 1041506.08 | 1063375.17 | 1111163.44 | 1138923.45 | 1172080.47 | 1096027.72 | 1065090.27 | 998298.71 | 1062077.19 |
| 长期借款(万) | - | 239884.89 | 262101.29 | 174183.84 | 222161.73 | 183856.18 | 82044.1 | 148101.04 | 212054.8 | 51092.32 |
| 应付债券(万) | - | 54439.95 | 26345.59 | - | - | - | 119320.03 | 127110.47 | 337892.96 | 218442.18 |
| 长期应付款(万) | - | 538.83 | 549.26 | 557.27 | 562.63 | 574.83 | 584.63 | - | 742.04 | 843.67 |
| 专项应付款(万) | - | 18845.31 | 18845.31 | 18905.31 | 19105.31 | 19105.31 | 14457.5 | - | 8552.7 | - |
| 预计非流动负债(万) | - | - | - | - | - | - | - | - | - | - |
| 递延所得税负债(万) | - | 10462.18 | 11164.43 | 10539.8 | 10339.88 | 10831.48 | 11560.36 | 10501.93 | 10511.18 | 9923.95 |
| 长期递延收益(万) | - | 26686.96 | 27123.27 | 27821.45 | 25813.19 | 22494.44 | 15272.19 | 14270.64 | 11287.74 | 9984.69 |
| 其他非流动负债(万) | - | - | - | - | - | - | - | - | - | - |
| 非流动负债合计(万) | - | 356199.92 | 350891.16 | 236197.87 | 283144.31 | 236862.24 | 243238.81 | 315144.19 | 581041.43 | 290286.81 |
| 负债合计(万) | - | 1397706 | 1414266.34 | 1347361.32 | 1422067.76 | 1408942.72 | 1339266.52 | 1380234.46 | 1579340.14 | 1352364 |
| 实收资本(或股本)(万) | - | 197991.92 | 197991.92 | 197991.92 | 197991.92 | 197991.92 | 197991.92 | 203482.77 | 203482.77 | 203482.77 |
| 资本公积(万) | - | 530440.49 | 529027.2 | 524936.13 | 521394.55 | 488513.46 | 468002.2 | 483329.32 | 510026.04 | 547347.92 |
| 减：库存股(万) | - | 2999.92 | - | - | - | - | - | 27033.82 | - | - |
| 其他综合收益(万) | - | -11857.3 | -10128.66 | -10757.62 | -19481.87 | -11130.34 | 1688.59 | -2701.88 | -3330.51 | -4474.29 |
| 专项储备(万) | - | 1790.79 | 1634.04 | 2002.85 | 1866.65 | 1853.08 | 2288.25 | 2769.55 | 2993.36 | 2308.02 |
| 盈余公积(万) | - | 58539.64 | 58315.06 | 50543.15 | 44482.3 | 39274.64 | 33207.92 | 28379.28 | 23413.75 | 20482.2 |
| 未分配利润(万) | - | 159800.2 | 233678.11 | 254479.77 | 264685.58 | 246446.62 | 230898.47 | 218269.36 | 212713.48 | 195376.89 |
| 归属于母公司股东权益合计(万) | - | 933705.82 | 1010517.66 | 1019196.2 | 1010939.13 | 962949.37 | 934077.34 | 906494.57 | 949298.89 | 964523.51 |
| 少数股东权益(万) | - | 613635.11 | 647955.66 | 635882.82 | 571435.78 | 450718.88 | 390296.08 | 368421.17 | 380364.64 | 105900.88 |
| 所有者权益(或股东权益)合计(万) | - | 1547340.93 | 1658473.32 | 1655079.01 | 1582374.91 | 1413668.25 | 1324373.42 | 1274915.74 | 1329663.53 | 1070424.39 |
| 负债和所有者权益(或股东权益)总计(万) | - | 2945046.93 | 3072739.66 | 3002440.33 | 3004442.68 | 2822610.97 | 2663639.94 | 2655150.2 | 2909003.67 | 2422788.38 |
| 应收票据及应收账款(万) | - | 224513.36 | 165039.86 | 201914.58 | 246999.68 | 204622.35 | 219517.65 | - | - | - |
| 应收款项融资(万) | - | 29468.51 | 38725.61 | 26675.39 | 19984.15 | 14561.55 | 12163.45 | - | - | - |
| 其他应收款(合计)(万) | - | 57900.38 | 68122.65 | 58337.35 | 66699.47 | 40189.44 | 40199.54 | - | - | - |
| 在建工程(合计)(万) | - | 115352.07 | 186933.5 | 143424.98 | 146389.06 | 153164.24 | 171808.5 | - | - | - |
| 固定资产及清理(合计)(万) | - | 833217.31 | 772671.58 | 704431.5 | 617513.89 | 609690.22 | 538048.23 | - | - | - |
| 使用权资产(万) | - | 41403.49 | 42841.99 | 43902.07 | 41380.08 | - | - | - | - | - |
| 应付票据及应付账款(万) | - | 226561.74 | 270285.1 | 237481.03 | 243925.14 | 175875.86 | 152773.25 | - | - | - |
| 其他应付款(合计)(万) | - | 142153.91 | 147894.86 | 137184.06 | 128639.43 | 117776.86 | 109008.81 | - | - | - |
| 租赁负债(万) | - | 5341.8 | 4762.01 | 4190.2 | 5161.57 | - | - | - | - | - |
| 长期应付款(合计)(万) | - | 19384.14 | 19394.57 | 19462.58 | 19667.94 | 19680.15 | 15042.13 | - | - | - |