伊利股份600887资产负债表 |
10457 ℃ |
|
当前股价：27.7，市值：1763
亿，动态市盈率PE：16.4，
合理估值PE：15，未来三年预期收益率：15.49%。 其中，历史营业增长率：31.04%，净利增长率：30.83%； 未来三年预估净利增长率：12.95% （23E:11.07%, 24E:13.85%, 25E:13.95%）。 |
| 2023 | 2022 | 2021 | 2020 | 2019 | 2018 | 2017 | 2016 | 2015 | 2014 | |
|---|---|---|---|---|---|---|---|---|---|---|
| 货币资金(万) | - | 3385333.2 | 3174237.09 | 1169518.4 | 1132532.08 | 1105100.37 | 2182306.62 | 1382365.43 | 1308366.7 | 1427261.64 |
| 交易性金融资产(万) | - | 3015.02 | 3721.32 | 12321.98 | 38999.4 | 49.88 | - | - | - | - |
| 衍生金融资产(万) | - | 7907.63 | 6062.05 | 26282.86 | - | - | - | - | - | - |
| 应收票据(万) | - | 16182.64 | 14845 | 14287.5 | 22172 | 18110 | 16359.7 | 11436 | 14717.35 | 13940 |
| 应收账款(万) | - | 308834.51 | 195897.79 | 161634.49 | 161551.05 | 110102.66 | 78614.02 | 57213.74 | 57217.7 | 51302.35 |
| 预付款项(万) | - | 183361.75 | 151975.22 | 128973.4 | 115717.52 | 145960.1 | 119243.42 | 55839.04 | 61452.43 | 38996.09 |
| 应收利息(万) | - | - | - | - | - | 8652.79 | 18844.7 | 3513.83 | 7119.37 | 6926.61 |
| 其他应收款(万) | - | 20002.02 | 12603.32 | 11548.58 | 19475.91 | 15455.92 | 4466.18 | 3893.14 | 4987.12 | 6623.35 |
| 存货(万) | - | 1483616.48 | 891719.56 | 754502.56 | 771503.13 | 550707.4 | 463999.39 | 432578.09 | 466312.87 | 500824.64 |
| 一年内到期的非流动资产(万) | - | 209491.76 | 222992 | 156220.9 | 30324.07 | - | - | 3380.99 | - | - |
| 待摊费用(万) | - | - | - | - | - | - | - | - | - | - |
| 其他流动资产(万) | - | 528586.09 | 341442.64 | 402767.25 | 278309.88 | 500043.36 | 100739.16 | 69049.6 | 58441.7 | 54231.95 |
| 流动资产合计(万) | - | 6146331.1 | 5015495.99 | 2838057.92 | 2570585.04 | 2445529.68 | 2984573.19 | 2019269.86 | 1978615.24 | 2100106.63 |
| 可供出售金融资产(万) | - | - | - | - | - | 83101.1 | 65181.96 | 61236.43 | 98542.4 | 82202.28 |
| 长期应收款(万) | - | - | - | - | - | - | - | - | 264.01 | - |
| 长期股权投资(万) | - | 456283.08 | 420995.03 | 290281.76 | 196090.49 | 190938.71 | 176518.51 | 163110.04 | 12187.92 | 2572.66 |
| 投资性房地产(万) | - | 61168.98 | 50760.84 | 52045.21 | 53329.59 | - | - | - | - | - |
| 固定资产净额(万) | - | 3373514.03 | 2937868.28 | 2334341.45 | 1829621.43 | 1468776.25 | 1325639.03 | 1313746.2 | 1455860.01 | 1312133.57 |
| 在建工程(万) | - | 341748.9 | 370978.68 | 541656.27 | 615573.67 | 268670.59 | 188785.73 | 134359.68 | 77626.92 | 93935.7 |
| 工程物资(万) | - | 2525.35 | 2586.55 | 817.5 | 931.35 | - | 1420.83 | 5189.73 | 668.53 | 1882.5 |
| 固定资产清理(万) | - | - | - | - | - | - | - | - | - | 360.11 |
| 生产性生物资产(万) | - | 177596.86 | 177694.57 | - | - | - | - | - | 129853.9 | 128906.73 |
| 无形资产(万) | - | 464800.74 | 160913.47 | 153578.49 | 140868.22 | 63926.86 | 51436.12 | 99088.21 | 95642.6 | 93039.96 |
| 商誉(万) | - | 495382.91 | 30628.67 | 36155.1 | 52754.38 | 1067.86 | 1067.86 | 1067.86 | 1067.86 | 1067.86 |
| 长期待摊费用(万) | - | 28103.34 | 40976.41 | 54468.18 | 67872.8 | 5853.76 | 6919.5 | 10984.31 | 21637.67 | 18562.57 |
| 递延所得税资产(万) | - | 157324.65 | 118398.3 | 129439.2 | 74397.45 | 60908.42 | 55994.61 | 51857.65 | 41167.13 | 68618.24 |
| 其他非流动资产(万) | - | 872067.75 | 351792.13 | 295153.99 | 315095.9 | 171847.21 | 72498.19 | 66317.31 | 49962.64 | 46041.06 |
| 非流动资产合计(万) | - | 6950199.13 | 5180737.99 | 4277368.52 | 3475541.66 | 2315090.77 | 1945462.35 | 1906957.43 | 1984481.58 | 1849323.25 |
| 资产总计(万) | - | 13096530.23 | 10196233.98 | 7115426.44 | 6046126.7 | 4760620.45 | 4930035.53 | 3926227.29 | 3963096.82 | 3949429.88 |
| 短期借款(万) | - | 2679948.12 | 1259636.64 | 695673.07 | 455963.13 | 152300 | 786000 | 15000 | 619000 | 807198.41 |
| 交易性金融负债(万) | - | - | 2.87 | - | 3707.9 | - | - | - | - | - |
| 应付票据(万) | - | 88081.72 | 40214.73 | 25916.97 | 30009.76 | - | 21527.68 | 33761.99 | 56310.97 | 26608 |
| 应付账款(万) | - | 1592580.11 | 1365951.67 | 1137646.75 | 1050112.56 | - | 725387.95 | 675291.16 | 607884.83 | 528070.75 |
| 预收款项(万) | - | - | - | - | 602005.83 | 440076.13 | 412557.11 | 359166.83 | 203553.43 | 216304.07 |
| 应付职工薪酬(万) | - | 364226.37 | 316817.61 | 271315.18 | 242035.46 | 251339.27 | 260361.74 | 231517.45 | 169201.04 | 148754.01 |
| 应交税费(万) | - | 81942.84 | 40273.13 | 63235.72 | 39669.16 | 35337.96 | 40409.08 | 49022.82 | 36801.91 | 35165.79 |
| 应付利息(万) | - | - | - | - | - | 136.52 | 932.68 | 6.74 | 293.17 | 1140.52 |
| 应付股利(万) | - | 19455.9 | 16402.47 | 14293.68 | 11620.19 | 10250.4 | 7313.12 | 4993.04 | 3964.77 | 3956.87 |
| 其他应付款(万) | - | 295967.16 | 335064.55 | 299390.21 | 370545.66 | 122100.04 | 126900.93 | 115515.4 | 114775.91 | 101446.64 |
| 一年内到期的非流动负债(万) | - | 98266.99 | 66811.15 | 82323.6 | 30619.22 | 3312.89 | 2419.15 | - | - | - |
| 其他流动负债(万) | - | 99597.05 | 96374.37 | 278211.5 | 306938.6 | 1040.57 | 1193.1 | 6470.05 | 8416.31 | 7009.67 |
| 流动负债合计(万) | - | 6216952.72 | 4329623.94 | 3476818.48 | 3143227.47 | 1917078 | 2385002.53 | 1490745.47 | 1820202.33 | 1875654.73 |
| 长期借款(万) | - | 929821.14 | 538017.65 | 137503.17 | 47112.41 | 28.9 | 28.9 | 28.9 | 28.9 | 70397.4 |
| 应付债券(万) | - | 348230 | 318785 | 376245 | 150000 | - | - | - | - | - |
| 长期应付款(万) | - | 3489 | 20824.39 | 7125.63 | 16401.51 | 13366.48 | 6403.73 | - | - | - |
| 长期应付职工薪酬(万) | - | 498.57 | - | - | - | - | - | - | - | - |
| 专项应付款(万) | - | - | - | - | - | - | - | - | 14330.08 | 17659.97 |
| 预计非流动负债(万) | - | - | - | - | - | - | - | - | - | - |
| 递延所得税负债(万) | - | 100395.35 | 37455.59 | 46557.75 | 50513.67 | 10591.84 | - | - | - | 677.87 |
| 长期递延收益(万) | - | 50435.56 | 30826.88 | 17912 | 11457.76 | 15833.03 | 14618.62 | 111864.13 | 113943.88 | 102884.47 |
| 其他非流动负债(万) | - | - | - | - | - | - | - | - | - | - |
| 非流动负债合计(万) | - | 1465267.19 | 987508.21 | 585343.56 | 275485.35 | 39820.26 | 21051.25 | 111893.03 | 128302.86 | 191619.7 |
| 负债合计(万) | - | 7682219.91 | 5317132.15 | 4062162.05 | 3418712.82 | 1956898.25 | 2406053.78 | 1602638.5 | 1948505.19 | 2067274.43 |
| 实收资本(或股本)(万) | - | 639934.53 | 640013.09 | 608262.48 | 609637.89 | 607812.76 | 607849.26 | 606480.01 | 606480.01 | 306437.1 |
| 资本公积(万) | - | 1423522.28 | 1426856.51 | 141741.11 | 84443.89 | 284133.7 | 276553.46 | 247636.01 | 247670.79 | 648124.22 |
| 减：库存股(万) | - | 107439.19 | 125106.73 | 177201.71 | 332774.09 | 9746.28 | 20169.05 | - | - | - |
| 其他综合收益(万) | - | -7899.6 | 79295.19 | 111496.29 | 98414.27 | 37523.62 | -7139.33 | 36195 | 19688.06 | 2259.77 |
| 盈余公积(万) | - | 320006.55 | 320006.55 | 304818.94 | 320696.69 | 304572.85 | 242265.39 | 188590.18 | 145489.78 | 114330.98 |
| 未分配利润(万) | - | 2758663.81 | 2429766.44 | 2049273.92 | 1832683.86 | 1567261.74 | 1410979.19 | 1229275.47 | 979111.1 | 792240.4 |
| 归属于母公司股东权益合计(万) | - | 5026788.38 | 4770831.04 | 3038391.03 | 2613102.5 | 2791558.38 | 2510338.92 | 2308176.67 | 1998439.74 | 1863392.48 |
| 少数股东权益(万) | - | 387521.94 | 108270.79 | 14873.37 | 14311.38 | 12163.81 | 13642.83 | 15412.12 | 16151.89 | 18762.97 |
| 所有者权益(或股东权益)合计(万) | - | 5414310.32 | 4879101.83 | 3053264.39 | 2627413.88 | 2803722.19 | 2523981.75 | 2323588.79 | 2014591.63 | 1882155.45 |
| 负债和所有者权益(或股东权益)总计(万) | - | 13096530.23 | 10196233.98 | 7115426.44 | 6046126.7 | 4760620.45 | 4930035.53 | 3926227.29 | 3963096.82 | 3949429.88 |
| 应收票据及应收账款(万) | - | 325017.15 | 210742.79 | 175921.99 | 183723.05 | - | - | - | - | - |
| 其他应收款(合计)(万) | - | 20002.02 | 12603.32 | 11548.58 | 19475.91 | - | - | - | - | - |
| 在建工程(合计)(万) | - | 344274.25 | 373565.23 | 542473.78 | 616505.02 | - | - | - | - | - |
| 固定资产及清理(合计)(万) | - | 3373514.03 | 2937868.28 | 2334341.45 | 1829621.43 | - | - | - | - | - |
| 使用权资产(万) | - | 77049.5 | 71808.96 | - | - | - | - | - | - | - |
| 应付票据及应付账款(万) | - | 1680661.83 | 1406166.4 | 1163563.73 | 1080122.31 | - | - | - | - | - |
| 其他应付款(合计)(万) | - | 315423.06 | 351467.03 | 313683.88 | 382165.85 | - | - | - | - | - |
| 租赁负债(万) | - | 32397.57 | 41598.69 | - | - | - | - | - | - | - |
| 长期应付款(合计)(万) | - | 3489 | 20824.39 | 7125.63 | 16401.51 | - | - | - | - | - |