锌业股份000751资产负债表 |
3467 ℃ |
|
当前股价：3.16，市值：51
亿，动态市盈率PE：75.1，
合理估值PE：15，未来三年预期收益率：-71.52%。 其中，历史营业增长率：6.88%，净利增长率：-3.65%； 未来三年预估净利增长率：0% （24E:--%, 25E:--%, 26E:--%）。 |
| 2023 | 2022 | 2021 | 2020 | 2019 | 2018 | 2017 | 2016 | 2015 | 2014 | |
|---|---|---|---|---|---|---|---|---|---|---|
| 货币资金(万) | 202808.06 | 162884.4 | 145018.81 | 69332.28 | 50875.08 | 31462.36 | 32207.37 | 36125.04 | 52042.47 | 17662.63 |
| 交易性金融资产(万) | - | - | - | - | - | - | - | - | - | - |
| 衍生金融资产(万) | 66.89 | - | - | - | - | 36.15 | - | 871.04 | - | - |
| 应收票据(万) | - | - | - | - | - | 9216.39 | 25068.29 | 5100.75 | 10430.78 | 7600.52 |
| 应收账款(万) | 18456.65 | 25889.82 | 22412.21 | 15494.52 | 15712.6 | 13634.6 | 5590.41 | 6672.49 | 9437.89 | 8063.45 |
| 预付款项(万) | 21743.24 | 60062.08 | 43585.08 | 21104.77 | 20573.64 | 34624.03 | 16850.27 | 12256.73 | 10447.84 | 2547.06 |
| 其他应收款(万) | 472.8 | 645.68 | 860.92 | 22296.6 | 3497.17 | 1128.8 | 959.82 | 2447.65 | 3002.8 | 2868.09 |
| 存货(万) | 338035.02 | 279447.35 | 310665.74 | 189720.9 | 147558.72 | 163126.98 | 144270.15 | 165652.22 | 99184.99 | 112198.45 |
| 待摊费用(万) | - | - | - | - | - | - | - | - | - | - |
| 其他流动资产(万) | 8010 | 2001.56 | 7021.13 | 409.37 | 936.67 | 5929.88 | 1612.77 | 1154.28 | 6.94 | 1200.63 |
| 流动资产合计(万) | 604036.82 | 538928.93 | 540066.75 | 327160.91 | 250005.95 | 259159.18 | 226559.08 | 230280.21 | 184553.72 | 152140.83 |
| 可供出售金融资产(万) | - | - | - | - | - | 954.77 | 954.77 | 954.77 | 954.77 | 954.77 |
| 长期应收款(万) | 50 | 50 | 50 | 50 | 50 | 50 | 50 | 50 | 50 | 50 |
| 长期股权投资(万) | - | - | - | - | - | - | - | - | - | - |
| 投资性房地产(万) | 365.66 | 379.57 | 92.16 | 95.66 | - | 1819.21 | - | - | - | - |
| 固定资产净额(万) | 174487.69 | 180063.56 | 180869.19 | 118007.05 | 109845.87 | 90272.8 | 83076.77 | 81236.96 | 88116.71 | 92213.23 |
| 在建工程(万) | 17632.87 | 10969.81 | 9342.02 | 8469.66 | 15108.75 | 31396.76 | 26228.33 | 19646.98 | 7427.77 | 2356.63 |
| 工程物资(万) | - | - | - | - | - | - | - | - | - | - |
| 无形资产(万) | 85296.76 | 88030.18 | 90763.6 | 79550.44 | 81841.4 | 83324.06 | 80220.7 | 82325.51 | 83186.81 | 85154.06 |
| 商誉(万) | - | - | - | - | - | - | - | - | - | - |
| 长期待摊费用(万) | 9.27 | - | - | - | - | - | - | - | - | - |
| 递延所得税资产(万) | 773.47 | 1329.29 | 808.92 | 100.36 | 41.31 | 18.01 | - | - | - | - |
| 其他非流动资产(万) | 1670.3 | 1654.47 | 1794.24 | - | - | - | - | - | - | - |
| 非流动资产合计(万) | 280736.91 | 283233.22 | 284902.74 | 206913.07 | 208520.21 | 207835.62 | 190530.57 | 184214.22 | 179736.05 | 180728.7 |
| 资产总计(万) | 884773.73 | 822162.15 | 824969.48 | 534073.98 | 458526.15 | 466994.8 | 417089.65 | 414494.43 | 364289.77 | 332869.53 |
| 短期借款(万) | 238354.32 | 212539.06 | 206710.23 | 80522.46 | 52731.81 | 112833.99 | 90584.93 | 59751 | 72772.01 | 8778.5 |
| 应付票据(万) | 147215 | 92484.5 | 90911 | 92851 | 75670 | 31490 | 1764.23 | 49.71 | 1191.08 | - |
| 应付账款(万) | 18537 | 43870.68 | 53423.31 | 33668.63 | 30778.1 | 14493.8 | 18581.75 | 37950.09 | 14778.16 | 39164.16 |
| 预收款项(万) | - | - | - | - | 4168.9 | 26312.9 | 13630.54 | 22386.6 | 1790.86 | 1678.1 |
| 应付职工薪酬(万) | 7.33 | 7.73 | 7.09 | - | - | - | - | - | 1132.82 | - |
| 应交税费(万) | 2084.27 | 3542.7 | 3179.99 | 1188.63 | 3371.46 | 1598.54 | 5431.2 | 5527.02 | 4754.44 | 3143.33 |
| 应付利息(万) | - | - | - | - | - | 208.61 | 184.18 | - | - | - |
| 应付股利(万) | - | 15000 | 15000 | - | - | - | - | - | - | - |
| 其他应付款(万) | 97213.78 | 127944.11 | 131172.02 | 5462.73 | 5369.08 | 28197.24 | 17288.97 | 43217.44 | 33744.05 | 55912.58 |
| 预提费用(万) | - | - | - | - | - | - | - | - | - | - |
| 一年内到期的非流动负债(万) | 1003.83 | 2971.87 | 42.92 | - | - | - | - | - | - | - |
| 其他流动负债(万) | 448.15 | 475.56 | 1162.62 | 1341.04 | - | 868.79 | 373.79 | 373.79 | 1830.2 | 373.79 |
| 流动负债合计(万) | 508449.84 | 502494.4 | 510552.43 | 225348.65 | 172089.35 | 216003.87 | 147839.59 | 169255.65 | 131993.61 | 109050.46 |
| 长期借款(万) | - | - | - | - | - | - | - | - | - | - |
| 长期应付款(万) | 15000 | 15799.86 | 15000 | 15000 | 15000 | - | - | - | - | - |
| 专项应付款(万) | - | - | - | - | - | - | - | - | - | - |
| 预计非流动负债(万) | 94.9 | 158.79 | 1439.57 | 1464.65 | 1519.97 | 1520.39 | 22667.33 | 22786.82 | 22910.04 | 23150.84 |
| 递延所得税负债(万) | 14.22 | - | 22.86 | - | 169.53 | 9.04 | - | - | - | - |
| 长期递延收益(万) | 3176.82 | 4002.74 | 4849.46 | 5703.97 | 6572.76 | 6572.76 | 7936.56 | 8310.35 | 8684.14 | 9042.94 |
| 其他非流动负债(万) | - | - | - | - | - | - | - | - | - | - |
| 非流动负债合计(万) | 18285.94 | 20048.78 | 21381.86 | 22168.61 | 23262.26 | 8102.19 | 30603.89 | 31097.17 | 31594.18 | 32193.78 |
| 负债合计(万) | 526735.78 | 522543.17 | 531934.3 | 247517.26 | 195351.62 | 224106.06 | 178443.48 | 200352.82 | 163587.79 | 141244.24 |
| 实收资本(或股本)(万) | 161563.06 | 140986.93 | 140986.93 | 140986.93 | 140986.93 | 140986.93 | 140986.93 | 140986.93 | 140986.93 | 140986.93 |
| 资本公积(万) | 141617.18 | 112688.31 | 112688.31 | 131577.37 | 131577.37 | 131577.37 | 131577.37 | 131577.37 | 131577.37 | 131577.37 |
| 盈余公积(万) | 37180.8 | 37180.8 | 37180.8 | 37180.8 | 37180.8 | 37180.8 | 37180.8 | 37180.8 | 37180.8 | 37180.8 |
| 未分配利润(万) | 17676.91 | 8762.95 | 2179.15 | -23188.38 | -46570.56 | -66856.37 | -71098.92 | -93788.36 | -107227.98 | -116304.39 |
| 归属于母公司股东权益合计(万) | 358037.94 | 299618.98 | 293035.19 | 286556.72 | 263174.54 | 242888.73 | 238646.17 | 215956.74 | 202517.12 | 193440.71 |
| 少数股东权益(万) | - | - | - | - | - | - | - | -1815.13 | -1815.14 | -1815.42 |
| 所有者权益(或股东权益)合计(万) | 358037.94 | 299618.98 | 293035.19 | 286556.72 | 263174.54 | 242888.73 | 238646.17 | 214141.61 | 200701.98 | 191625.29 |
| 负债和所有者权益(或股东权益)总计(万) | 884773.73 | 822162.15 | 824969.48 | 534073.98 | 458526.15 | 466994.8 | 417089.65 | 414494.43 | 364289.77 | 332869.53 |
| 应收票据及应收账款(万) | 18456.65 | 25889.82 | 22412.21 | 15494.52 | 15712.6 | - | - | - | - | - |
| 应收款项融资(万) | 14444.15 | 7998.05 | 10502.86 | 8802.47 | 10852.07 | - | - | - | - | - |
| 其他应收款(合计)(万) | 472.8 | 645.68 | 860.92 | 22296.6 | 3497.17 | - | - | - | - | - |
| 在建工程(合计)(万) | 17632.87 | 10969.81 | 9342.02 | 8469.66 | 15108.75 | - | - | - | - | - |
| 固定资产及清理(合计)(万) | 174487.69 | 180063.56 | 180869.19 | 118007.05 | 109845.87 | - | - | - | - | - |
| 使用权资产(万) | 108.96 | 191.01 | 136.39 | - | - | - | - | - | - | - |
| 应付票据及应付账款(万) | 165752 | 136355.18 | 144334.31 | 126519.63 | 106448.1 | - | - | - | - | - |
| 其他应付款(合计)(万) | 97213.78 | 142944.11 | 146172.02 | 5462.73 | 5369.08 | - | - | - | - | - |
| 租赁负债(万) | - | 87.38 | 69.97 | - | - | - | - | - | - | - |
| 长期应付款(合计)(万) | 15000 | 15799.86 | 15000 | 15000 | 15000 | - | - | - | - | - |