海格通信002465资产负债表 |
3243 ℃ |
|
当前股价：10.9，市值：271
亿，动态市盈率PE：38.47，
合理估值PE：15，未来三年预期收益率：-21.13%。 其中，历史营业增长率：13.13%，净利增长率：6.86%； 未来三年预估净利增长率：24.08% （24E:25.11%, 25E:28.32%, 26E:19.00%）。 |
| 2023 | 2022 | 2021 | 2020 | 2019 | 2018 | 2017 | 2016 | 2015 | 2014 | |
|---|---|---|---|---|---|---|---|---|---|---|
| 货币资金(万) | 456020.46 | 274237.64 | 263275.7 | 211673.79 | 194550.88 | 134258.85 | 159846.98 | 177719.75 | 165740.45 | 111690.5 |
| 交易性金融资产(万) | 27050 | 33200 | 102400 | 165800 | 93139 | - | - | - | - | - |
| 应收票据(万) | 34115.59 | 48811.93 | 54147.98 | 34447.94 | 31538.33 | 28328.9 | 25528.2 | 10202.97 | 13011.96 | 8720.84 |
| 应收账款(万) | 533399.35 | 343125.52 | 270853.06 | 255880.48 | 251122.34 | 241571.83 | 239293.48 | 244780.02 | 175578.87 | 156621.56 |
| 预付款项(万) | 10340.42 | 13683.84 | 10742.2 | 10628.42 | 17551.03 | 13798.32 | 10353.95 | 10215.42 | 9366.95 | 4701.16 |
| 应收利息(万) | 13.83 | - | - | - | - | 325.67 | 112.72 | 63.25 | 421 | 5.72 |
| 其他应收款(万) | 7917.42 | 10122.92 | 10754.27 | 9002.75 | 15351.72 | 7958.15 | 10273.72 | 13223.57 | 8622.2 | 9736.24 |
| 存货(万) | 162032.28 | 163526.18 | 191065.96 | 186500.04 | 169063.17 | 159388.92 | 185050.34 | 169443.09 | 154921.85 | 136985.48 |
| 划分为持有待售的资产(万) | - | - | - | - | - | 14991.93 | - | - | - | - |
| 其他流动资产(万) | 4679.2 | 5160.73 | 3555.38 | 2640.43 | 5310.18 | 157982.98 | 99363.45 | 34039.55 | 105796.43 | 89838.87 |
| 流动资产合计(万) | 1323025.61 | 941435.76 | 937721.07 | 876979.6 | 786590.34 | 758605.54 | 729822.84 | 659687.63 | 633459.72 | 518300.38 |
| 可供出售金融资产(万) | - | - | - | - | - | 4054 | 50025 | 53653.35 | 3653.35 | 614.35 |
| 长期应收款(万) | - | - | - | - | - | 60 | 146.83 | - | - | - |
| 长期股权投资(万) | 29346.57 | 29989.39 | 24894.22 | 9403.72 | 9855.05 | 11470.14 | 2045.35 | 22143.18 | 19283.03 | 14602.95 |
| 投资性房地产(万) | 203101.44 | 203619.84 | 203595.36 | 203490.45 | 203212.22 | 537.96 | 579.24 | 656.99 | 698.27 | 703.15 |
| 固定资产净额(万) | 155703.34 | 142326.83 | 123982.04 | 127917.33 | 131077.97 | 119027.15 | 135961.2 | 128229.32 | 120419.68 | 87069.18 |
| 在建工程(万) | 29578.19 | 11420.84 | 9299.47 | 2772.8 | 622.12 | 47656.17 | 34812.34 | 20761.16 | 8459.52 | 21369.51 |
| 固定资产清理(万) | - | - | - | - | - | - | - | - | - | - |
| 无形资产(万) | 30830.9 | 32710.81 | 19446.26 | 21708.75 | 24177 | 56691.35 | 60077.83 | 61481.33 | 62353.32 | 62267.43 |
| 开发支出(万) | - | - | - | - | - | 64.98 | 898.39 | 1003.1 | 892.42 | 637.07 |
| 商誉(万) | 106067.07 | 111066.32 | 117609.86 | 121512.65 | 131049.83 | 141774.75 | 159724.13 | 132313.03 | 133623.11 | 133506.84 |
| 长期待摊费用(万) | 5518.73 | 4611.93 | 3444.18 | 1788.05 | 2143.23 | 1257.95 | 2622.79 | 2964 | 2963.38 | 1891.49 |
| 递延所得税资产(万) | 19534.8 | 13731.45 | 12908.56 | 11592.19 | 10736.96 | 8384.02 | 5895.59 | 4041.64 | 2351.57 | 2001.02 |
| 其他非流动资产(万) | 22994.78 | 13759.49 | 18499.12 | 22018.21 | 4255.07 | 2662.15 | 845.01 | 4079.56 | 1349 | 5907.01 |
| 非流动资产合计(万) | 620360.62 | 579361.63 | 540672.33 | 526154.04 | 521079.33 | 393640.63 | 453633.68 | 431326.66 | 356046.64 | 330570.01 |
| 资产总计(万) | 1943386.23 | 1520797.39 | 1478393.4 | 1403133.64 | 1307669.67 | 1152246.18 | 1183456.52 | 1091014.29 | 989506.35 | 848870.39 |
| 短期借款(万) | 125040.02 | 31900 | 1500 | 25814.08 | 51230.31 | 45500 | 79214 | 29738.02 | 2400 | 71594 |
| 应付票据(万) | 19410.83 | 23415.19 | 34024.33 | 36343.55 | 5287.71 | 782.63 | 3702.64 | 548.75 | 1081.24 | 1513.38 |
| 应付账款(万) | 319457.2 | 200102.86 | 165094.74 | 143370.44 | 101857.5 | 87674.43 | 101336.26 | 119317.09 | 101542.96 | 79486.27 |
| 预收款项(万) | 846.34 | - | - | - | 41368.2 | 46553.85 | 43424.16 | 23433.38 | 44942.61 | 25147.67 |
| 应付职工薪酬(万) | 7962.59 | 9216.2 | 9041.76 | 7975.47 | 7936.53 | 10590.58 | 10036.59 | 9255.85 | 5612.23 | 3435.32 |
| 应交税费(万) | 11920.92 | 13616.28 | 6082.67 | 8240.81 | 8876 | 9606.36 | 9361.38 | 9750.55 | 12743.23 | 8358.5 |
| 应付利息(万) | - | - | - | - | - | 60.17 | 91.12 | - | 3.53 | 72.25 |
| 应付股利(万) | - | - | 28.04 | 391.95 | 363.91 | 363.91 | 22.17 | 22.17 | 69.37 | 344.93 |
| 其他应付款(万) | 10409.27 | 9671.26 | 7224.25 | 7116.11 | 6354.51 | 6126.19 | 7625.34 | 21136.72 | 13910.48 | 18618.09 |
| 一年内到期的非流动负债(万) | 2506.66 | 3226.33 | 3179.1 | 2300 | 2300 | - | 105 | 81568.02 | - | - |
| 其他流动负债(万) | 13171.02 | 6662.7 | 15400.64 | 8921.35 | 985.31 | 1469.48 | 20937.01 | 910.4 | 0.48 | - |
| 流动负债合计(万) | 532939.06 | 338546.39 | 324494.51 | 285797.9 | 226559.98 | 210639.04 | 275855.66 | 295680.96 | 182306.14 | 208570.4 |
| 长期借款(万) | 21963.27 | 13000 | 15300 | 17600 | 19900 | 24500 | 24550 | 24550 | 2550 | - |
| 应付债券(万) | - | - | - | - | - | - | - | - | 81440.83 | 81320.62 |
| 长期应付款(万) | - | - | - | - | - | 276.67 | 855.51 | - | - | - |
| 预计非流动负债(万) | - | - | - | - | - | - | - | - | - | 37.29 |
| 递延所得税负债(万) | 28024.83 | 26510.76 | 26394.92 | 26480.73 | 26710.58 | 1207.8 | 1372.92 | 1514.43 | 1692.25 | 1947.22 |
| 长期递延收益(万) | 11082.13 | 16111.77 | 23110.51 | 25068.54 | 30258.89 | 30802.05 | 23085.89 | 22733.69 | 25895.94 | 18402.95 |
| 其他非流动负债(万) | - | - | - | - | - | - | - | 26000 | - | - |
| 非流动负债合计(万) | 61496.43 | 55914.75 | 66094.75 | 69149.27 | 76869.47 | 56786.52 | 49864.32 | 74798.12 | 111579.02 | 101708.09 |
| 负债合计(万) | 594435.49 | 394461.14 | 390589.26 | 354947.17 | 303429.45 | 267425.56 | 325719.98 | 370479.09 | 293885.16 | 310278.49 |
| 实收资本(或股本)(万) | 248183.39 | 230444.87 | 230444.87 | 230444.87 | 230532.48 | 230694.34 | 230739.58 | 214575.17 | 214575.17 | 99751.95 |
| 资本公积(万) | 559227.87 | 392494.47 | 387357.89 | 386301.15 | 383813.78 | 385192.78 | 381998.91 | 259331.67 | 260368.93 | 259107.46 |
| 其他综合收益(万) | 93656.19 | 93341.75 | 93341.75 | 93341.75 | 93341.75 | - | - | - | - | - |
| 盈余公积(万) | 67943.44 | 61978.06 | 56148.62 | 50278.57 | 39696.33 | 34232.42 | 31448.23 | 28512.85 | 23306.95 | 17868.7 |
| 未分配利润(万) | 317654.66 | 287886.03 | 261462.44 | 232390.06 | 212073.83 | 192348.44 | 170572.15 | 165636.63 | 150013.74 | 117443.68 |
| 归属于母公司股东权益合计(万) | 1286665.54 | 1066145.19 | 1028755.57 | 992756.4 | 959458.17 | 842467.98 | 814758.88 | 668056.31 | 648264.78 | 494171.8 |
| 少数股东权益(万) | 62285.2 | 60191.06 | 59048.58 | 55430.07 | 44782.05 | 42352.64 | 42977.66 | 52478.89 | 47356.41 | 44420.1 |
| 所有者权益(或股东权益)合计(万) | 1348950.75 | 1126336.25 | 1087804.14 | 1048186.47 | 1004240.22 | 884820.62 | 857736.54 | 720535.21 | 695621.2 | 538591.9 |
| 负债和所有者权益(或股东权益)总计(万) | 1943386.23 | 1520797.39 | 1478393.4 | 1403133.64 | 1307669.67 | 1152246.18 | 1183456.52 | 1091014.29 | 989506.35 | 848870.39 |
| 应收票据及应收账款(万) | 567514.93 | 391937.46 | 325001.04 | 290328.42 | 282660.66 | - | - | - | - | - |
| 应收款项融资(万) | - | - | - | - | 8963.69 | - | - | - | - | - |
| 其他应收款(合计)(万) | 7931.25 | 10122.92 | 10754.27 | 9002.75 | 15351.72 | - | - | - | - | - |
| 在建工程(合计)(万) | 29578.19 | 11420.84 | 9299.47 | 2772.8 | 622.12 | - | - | - | - | - |
| 固定资产及清理(合计)(万) | 155703.34 | 142326.83 | 123982.04 | 127917.33 | 131077.97 | - | - | - | - | - |
| 使用权资产(万) | 1050.82 | 1575.71 | 2548.38 | - | - | - | - | - | - | - |
| 应付票据及应付账款(万) | 338868.03 | 223518.05 | 199119.07 | 179713.99 | 107145.21 | - | - | - | - | - |
| 其他应付款(合计)(万) | 10409.27 | 9671.26 | 7252.29 | 7508.06 | 6718.42 | - | - | - | - | - |
| 租赁负债(万) | 426.2 | 292.23 | 1289.33 | - | - | - | - | - | - | - |
| 长期应付款(合计)(万) | - | - | - | - | - | - | - | - | - | - |