时代新材600458资产负债表 |
6203 ℃ |
|
当前股价：12.3，市值：114
亿，动态市盈率PE：22，
合理估值PE：15，未来三年预期收益率：27.73%。 其中，历史营业增长率：26.08%，净利增长率：15.58%； 未来三年预估净利增长率：24.24% （26E:37.50%, 27E:25.40%, 28E:11.22%）。 |
| 2025 | 2024 | 2023 | 2022 | 2021 | 2020 | 2019 | 2018 | 2017 | 2016 | |
|---|---|---|---|---|---|---|---|---|---|---|
| 货币资金(万) | - | 193360.83 | 222211.6 | 188214.64 | 210989.3 | 241594.59 | 225808.52 | 117551.96 | 113267.8 | 154350.17 |
| 交易性金融资产(万) | - | - | - | 20044.9 | 25004.36 | 20098.68 | 25000 | - | - | - |
| 应收票据(万) | - | 65555.95 | 41624.37 | 81738.72 | 110470.61 | 34333.22 | 92734.54 | 165387.77 | 210259.13 | 172883.7 |
| 应收账款(万) | - | 533419.26 | 405589.56 | 310164.33 | 225750.41 | 232361 | 187264.05 | 250485.71 | 314352.06 | 258590.05 |
| 预付款项(万) | - | 11416.4 | 9867.39 | 8208.21 | 7571.1 | 10667.78 | 31151.66 | 14041.22 | 10393.56 | 15298.22 |
| 应收利息(万) | - | - | - | - | - | - | - | - | - | - |
| 应收股利(万) | - | - | 40 | 40 | 40 | - | 1876.55 | 1819.12 | - | - |
| 其他应收款(万) | - | 6994.03 | 7884.18 | 41937.07 | 8531.68 | 8774.78 | 10600.6 | 19389.32 | 5309.36 | 3663.24 |
| 存货(万) | - | 213474.65 | 259609.79 | 261152.25 | 287566.49 | 291792.25 | 183411.6 | 176327.29 | 195799.49 | 164767.35 |
| 一年内到期的非流动资产(万) | - | 653.37 | 711.95 | 3589.96 | 2223.33 | 3092.23 | 5505.71 | 10710.94 | 12969.83 | 6535.42 |
| 其他流动资产(万) | - | 31949.13 | 28360.23 | 16602.21 | 39687.73 | 35461.98 | 20257.95 | 121859.83 | 9103.45 | 58340.36 |
| 流动资产合计(万) | - | 1292708.66 | 1226353.52 | 1163052.4 | 1122322.66 | 1063187.45 | 956389.03 | 886086.42 | 871454.68 | 834428.5 |
| 长期应收款(万) | - | 2618.76 | 1408.3 | 695.92 | 3918.77 | 4651.43 | 7637.28 | 44834.95 | 28993.28 | 25464.44 |
| 长期股权投资(万) | - | 41053.23 | 40791.08 | 40401.15 | 38873.77 | 37037.06 | 38755.63 | 11734.97 | - | 286.23 |
| 投资性房地产(万) | - | 2247.64 | 2006.76 | 2068.06 | 2129.36 | 2190.66 | 2251.77 | 5354.94 | 3867.39 | 3813.85 |
| 固定资产净额(万) | - | 356851.48 | 306476.21 | 315245.12 | 281874.76 | 295439 | 283112.56 | 275429.67 | 300657.13 | 268970.77 |
| 在建工程(万) | - | 72613.49 | 37077.97 | 12967.52 | 20741.18 | 26196.11 | 46178.38 | 62456.68 | 54952.72 | 46636.1 |
| 固定资产清理(万) | - | 1695.54 | 1033.63 | 39.65 | 670.5 | 680.84 | 48.27 | 48.27 | 58.89 | - |
| 无形资产(万) | - | 38744.75 | 37954.91 | 36156.43 | 34378.71 | 37375.48 | 40414.61 | 58896.94 | 64969.2 | 58007.35 |
| 开发支出(万) | - | 1797.8 | 1715.56 | 2959.81 | 1618.22 | 327.63 | 960.98 | 1550.02 | 1570.99 | - |
| 商誉(万) | - | 260.85 | 272.55 | 264.98 | 259.82 | 273.52 | 274.57 | 19338.33 | 72260.28 | 71737.12 |
| 长期待摊费用(万) | - | 12760.62 | 7799.01 | 11742.25 | 7007.92 | 8652.68 | 4265.76 | 3779.9 | 1645.94 | 2198.63 |
| 递延所得税资产(万) | - | 29811.83 | 22718.56 | 25208.49 | 25935.2 | 24159.57 | 15454.87 | 11179.64 | 10920.92 | 8733.11 |
| 其他非流动资产(万) | - | 92917.41 | 83432.87 | 71438.29 | 46247.36 | 46718.1 | 51199.04 | 47064.05 | 21229.67 | 20434.58 |
| 非流动资产合计(万) | - | 756602.79 | 596647.34 | 562651.52 | 507338.19 | 536455.29 | 546071.93 | 541620.09 | 561126.42 | 506282.18 |
| 资产总计(万) | - | 2049311.44 | 1823000.86 | 1725703.92 | 1629660.86 | 1599642.74 | 1502460.96 | 1427706.51 | 1432581.11 | 1340710.68 |
| 短期借款(万) | - | 96773.11 | 71217.27 | 70128.97 | 30037.73 | 24075 | 75682.11 | 123277.84 | 83128.1 | 22567 |
| 应付票据(万) | - | 122401.27 | 79069.38 | 242137.62 | 325181.09 | 292871.93 | 193711.62 | - | 141375.26 | 118998.25 |
| 应付账款(万) | - | 566725.65 | 533890.89 | 355841.98 | 329164.3 | 292768.32 | 240299.19 | - | 258971.45 | 247554.91 |
| 预收款项(万) | - | - | - | 15.71 | 15.71 | - | - | - | 6204.4 | 5902.38 |
| 应付职工薪酬(万) | - | 27261.47 | 25137.26 | 15184.39 | 11155.53 | 15511.69 | 16915.9 | 11288.2 | 15072.98 | 18787.72 |
| 应交税费(万) | - | 11155.38 | 10124.19 | 7330.8 | 6057.17 | 15567.14 | 13228.89 | 13545.56 | 9112.11 | 8141.74 |
| 应付利息(万) | - | - | - | - | - | - | 1107.14 | 318.53 | 455.56 | 3056.24 |
| 应付股利(万) | - | 4677.47 | 4677.47 | 4677.47 | 4677.47 | - | - | - | 12.68 | 12.68 |
| 其他应付款(万) | - | 164230.5 | 111692.54 | 82029.94 | 58402.81 | 63951.25 | 108706.02 | 104881.03 | 52938.89 | 30856.85 |
| 预提费用(万) | - | - | - | - | - | - | - | - | - | - |
| 一年内到期的非流动负债(万) | - | 133631.81 | 52647.2 | 43018.98 | 52034.05 | 109428.98 | 27276.46 | 122149.67 | 26810.67 | 94189.84 |
| 其他流动负债(万) | - | 432.13 | 1703.85 | 853.76 | 2031 | 4195.57 | 51329.21 | 753.8 | - | 127.63 |
| 流动负债合计(万) | - | 1136527.79 | 914776.03 | 835496.16 | 844073.18 | 866637.3 | 747730.93 | 804460.53 | 594082.12 | 550195.24 |
| 长期借款(万) | - | 1168.05 | 66625.36 | 94219.18 | 77004.85 | 11171.34 | 97956.34 | - | 173991.29 | 148328.04 |
| 应付债券(万) | - | - | - | - | - | - | - | - | - | - |
| 长期应付款(万) | - | 2032.59 | 2032.59 | 2500 | 2500 | 2500 | 2500 | 7603.41 | 7789.41 | 8647.36 |
| 长期应付职工薪酬(万) | - | 81526 | 84327.52 | 69586.4 | 109178.68 | 123907.11 | 115364.04 | 97606.47 | 92201.04 | 83451.36 |
| 专项应付款(万) | - | - | - | - | - | - | - | - | 2612.23 | 3131.92 |
| 预计非流动负债(万) | - | 45155.2 | 44612.99 | 44263.88 | 48491.27 | 42494.3 | 22280.37 | 20034.33 | 19303.23 | 16060.65 |
| 递延所得税负债(万) | - | 5259.97 | 3894.66 | 2218.94 | 3601.23 | 2513.32 | 1728.71 | 3991.66 | 5041.66 | 9165.78 |
| 长期递延收益(万) | - | 9421.96 | 7805.73 | 8762.18 | 9730.14 | 10801.63 | 10628.61 | 10740.24 | 30919.82 | 28017.22 |
| 其他非流动负债(万) | - | 2956.67 | 3553.12 | 4926.45 | 1714.9 | 4618.31 | 2760.94 | 4129.76 | 5190.91 | 3548.43 |
| 非流动负债合计(万) | - | 232649 | 255531.71 | 257352.95 | 286718.3 | 239172.91 | 300260.83 | 144105.87 | 337049.59 | 300350.76 |
| 负债合计(万) | - | 1369176.8 | 1170307.74 | 1092849.11 | 1130791.47 | 1105810.21 | 1047991.75 | 948566.4 | 931131.71 | 850546.01 |
| 实收资本(或股本)(万) | - | 82444.82 | 82453.82 | 80279.82 | 80279.82 | 80279.82 | 80279.82 | 80279.82 | 80279.82 | 80279.82 |
| 资本公积(万) | - | 333851.58 | 330096.87 | 317303.56 | 308014.99 | 305483.14 | 305716.54 | 305680.02 | 305571.91 | 308893.08 |
| 减：库存股(万) | - | 11814.46 | 12264.62 | - | - | - | - | - | - | - |
| 其他综合收益(万) | - | -21792.49 | -17557.16 | -14161.92 | -44055.88 | -39519.73 | -38526.24 | -14912.92 | -14453.02 | -20526.51 |
| 专项储备(万) | - | 385.95 | 197.21 | 67.81 | - | - | - | - | 75.38 | 43.84 |
| 盈余公积(万) | - | 32989.99 | 28979.94 | 24121.61 | 20944 | 18165.47 | 15788.22 | 15788.22 | 14481.36 | 14189.56 |
| 未分配利润(万) | - | 192786.28 | 167564.17 | 144910.19 | 118855.37 | 113524.76 | 85427.71 | 83250.63 | 101806.61 | 100751.31 |
| 归属于母公司股东权益合计(万) | - | 608851.66 | 579470.22 | 552521.06 | 484038.3 | 477933.45 | 448686.05 | 470085.77 | 487762.04 | 483631.08 |
| 少数股东权益(万) | - | 71282.98 | 73222.91 | 80333.74 | 14831.09 | 15899.09 | 5783.16 | 9054.34 | 13687.36 | 6533.59 |
| 所有者权益(或股东权益)合计(万) | - | 680134.64 | 652693.13 | 632854.81 | 498869.39 | 493832.54 | 454469.2 | 479140.11 | 501449.4 | 490164.67 |
| 负债和所有者权益(或股东权益)总计(万) | - | 2049311.44 | 1823000.86 | 1725703.92 | 1629660.86 | 1599642.74 | 1502460.96 | 1427706.51 | 1432581.11 | 1340710.68 |
| 应收票据及应收账款(万) | - | 598975.21 | 447213.94 | 391903.05 | 336221.02 | 266694.22 | 279998.59 | - | - | - |
| 应收款项融资(万) | - | 212421.65 | 228762.83 | 214142.25 | 189554.25 | 173781.73 | 157703.53 | - | - | - |
| 其他应收款(合计)(万) | - | 6994.03 | 7924.18 | 41977.07 | 8571.68 | 8774.78 | 12477.16 | - | - | - |
| 在建工程(合计)(万) | - | 72613.49 | 37077.97 | 12967.52 | 20741.18 | 26196.11 | 46178.38 | - | - | - |
| 固定资产及清理(合计)(万) | - | 358547.01 | 307509.84 | 315284.77 | 282545.26 | 296119.85 | 283160.82 | - | - | - |
| 使用权资产(万) | - | 103229.39 | 53959.94 | 43463.84 | 43682.63 | 52753.22 | 55518.21 | - | - | - |
| 应付票据及应付账款(万) | - | 689126.93 | 612960.27 | 597979.6 | 654345.39 | 585640.25 | 434010.82 | - | - | - |
| 其他应付款(合计)(万) | - | 168907.97 | 116370.01 | 86707.41 | 63080.28 | 63951.25 | 109813.17 | - | - | - |
| 租赁负债(万) | - | 85128.57 | 42679.75 | 30875.93 | 34497.23 | 41166.9 | 47041.83 | - | - | - |
| 长期应付款(合计)(万) | - | 2032.59 | 2032.59 | 2500 | 2500 | 2500 | 2500 | - | - | - |