(Q3)Mar 31, 2024 | (FY)Dec 31, 2023 | (Q3)Dec 31, 2023 | (Q9)Sep 30, 2023 | (Q6)Jun 30, 2023 | (FY)Dec 31, 2022 | (Q9)Dec 31, 2022 | (Q6)Dec 31, 2022 | (Q3)Dec 31, 2022 | (FY)Dec 31, 2021 | |
---|---|---|---|---|---|---|---|---|---|---|
Assets | ||||||||||
Current assets | ||||||||||
Inventory | -4.38%8.89B | 17.53%9.3B | 18.69%9.3B | 15.14%9.02B | 11.04%8.78B | 26.71%7.91B | 25.55%7.84B | 26.71%7.91B | 25.55%7.84B | 37.75%6.24B |
Accounts receivable | 14.18%8.97B | 13.26%10.79B | 17.28%7.86B | 25.82%8.43B | 20.94%11.52B | 17.13%9.53B | 16.82%6.7B | 17.13%9.53B | 16.82%6.7B | 0.39%8.13B |
Notes receivable | -23.67%944.64M | ---- | -25.62%1.24B | -14.93%1.42B | ---- | ---- | 181.50%1.66B | ---- | 181.50%1.66B | ---- |
Insurance and other receivables-current assets | 18.24%275.1M | ---- | -32.44%232.67M | -4.94%327.39M | ---- | ---- | 2.37%344.41M | ---- | 2.37%344.41M | ---- |
Withholding and tax receivable | ---- | 66.91%31.97M | ---- | ---- | 48.06%28.36M | -56.14%19.15M | ---- | -56.14%19.15M | ---- | 25.84%43.67M |
Cash and equivalents | -3.41%5.68B | 30.88%4.73B | 34.16%5.88B | -10.96%3.9B | 2.71%3.71B | 13.07%3.61B | 18.37%4.38B | 13.07%3.61B | 18.37%4.38B | 7.28%3.2B |
Short-term deposit | ---- | -42.81%1.95B | ---- | ---- | 9.90%3.74B | 15.57%3.4B | ---- | 15.57%3.4B | ---- | 6.54%2.94B |
Financial assets at fair value-current assets | ---- | 13.69%5.94B | ---- | ---- | 2.51%5.36B | 61.55%5.23B | ---- | 61.55%5.23B | ---- | 13.26%3.24B |
Derivative financial instruments-current assets | ---- | 592.58%33.87M | ---- | ---- | 185.28%13.95M | -68.19%4.89M | ---- | -68.19%4.89M | ---- | -61.96%15.37M |
Other current assets | -12.05%1.85B | ---- | -11.64%2.11B | -22.04%1.86B | ---- | ---- | 198.31%2.39B | ---- | 198.31%2.39B | ---- |
Special items of current assets | 9.65%10.17B | -12.35%3.94B | 1.40%9.27B | 15.97%10.61B | -33.04%3.01B | 9.32%4.49B | 27.54%9.15B | 9.32%4.49B | 27.54%9.15B | 8.32%4.11B |
Total current assets | 2.54%37.45B | 7.35%36.71B | 9.35%36.52B | 9.22%36.48B | 5.75%36.17B | 22.48%34.2B | 32.01%33.4B | 22.48%34.2B | 32.01%33.4B | 11.23%27.92B |
Non-current assets | ||||||||||
Fixed assets | -0.19%4.84B | ---- | 9.58%4.85B | -0.95%4.38B | ---- | ---- | 18.57%4.43B | ---- | 18.57%4.43B | ---- |
Property, plant and equipment | ---- | 15.85%6.3B | ---- | ---- | 6.70%5.8B | 12.19%5.43B | ---- | 12.19%5.43B | ---- | 4.35%4.84B |
Investment property | -1.47%313.69M | -6.37%314.61M | -5.25%318.36M | -1.62%330.55M | -1.06%332.44M | -11.01%336M | -9.39%336M | -11.01%336M | -9.39%336M | -2.49%377.59M |
Construction in progress | 15.13%1.22B | ---- | 57.71%1.06B | 52.23%1.02B | ---- | ---- | -20.20%670.6M | ---- | -20.20%670.6M | ---- |
Long-term receivables | 20.06%329.88M | 28.25%213.5M | 35.08%274.77M | 52.33%309.84M | 44.18%240.01M | 42.46%166.47M | 60.96%203.41M | 42.46%166.47M | 60.96%203.41M | -29.41%116.85M |
Development expenditure | 12.10%182.45M | ---- | -62.14%162.77M | -72.33%118.93M | ---- | ---- | 11.95%429.88M | ---- | 11.95%429.88M | ---- |
Associated company interest | ---- | 262.62%677.52M | ---- | ---- | 248.74%651.58M | 8.65%186.84M | ---- | 8.65%186.84M | ---- | -42.19%171.96M |
Interests in Joint Venture | ---- | 8.30%99.66M | ---- | ---- | 0.49%92.48M | 5.81%92.03M | ---- | 5.81%92.03M | ---- | 6.93%86.98M |
long-term investment | 1.17%786.25M | ---- | 178.69%777.18M | 170.33%753.86M | ---- | ---- | 7.70%278.87M | ---- | 7.70%278.87M | ---- |
Financial assets at fair value-non-current assets | ---- | --6.87M | ---- | ---- | ---- | ---- | ---- | ---- | ---- | ---- |
Intangible assets | -6.01%1.12B | -12.27%813.31M | 17.78%1.19B | 20.73%1.22B | -7.28%859.57M | -21.23%927.02M | -20.06%1.01B | -21.23%927.02M | -20.06%1.01B | -22.26%1.18B |
Goodwill | -0.00%88.28M | -33.07%88.28M | -33.07%88.28M | 0.00%131.91M | 0.00%131.91M | -68.05%131.91M | -68.05%131.91M | -68.05%131.91M | -68.05%131.91M | -20.67%412.85M |
Deferred tax assets | 1.95%384.78M | 22.01%382.68M | -18.08%377.41M | 0.35%462.33M | 13.18%355.01M | -18.28%313.66M | 13.20%460.7M | -18.28%313.66M | 13.20%460.7M | -10.63%383.83M |
Other illiquid assets | -14.66%365.96M | ---- | 37.82%428.85M | 3.55%322.22M | ---- | ---- | -72.13%311.16M | ---- | -72.13%311.16M | ---- |
Special items of non-current assets | -6.88%1.35B | 41.08%3.78B | -3.28%1.45B | 0.67%1.5B | 17.28%3.15B | 46.01%2.68B | 18.08%1.49B | 46.01%2.68B | 18.08%1.49B | 39.69%1.84B |
Adjustment items of non-current assets | ---- | ---- | ---- | ---- | ---- | --50K | ---- | ---- | ---- | ---- |
Total non-current assets | -5.92%11.9B | 23.42%12.68B | 16.07%12.65B | 10.15%12.01B | 13.02%11.61B | 9.17%10.27B | -3.94%10.9B | 9.17%10.27B | -3.94%10.9B | 0.59%9.41B |
Total assets | 0.36%49.35B | 11.06%49.39B | 11.00%49.17B | 9.45%48.49B | 7.43%47.77B | 19.12%44.47B | 20.88%44.3B | 19.12%44.47B | 20.88%44.3B | 8.34%37.33B |
Liabilities | ||||||||||
Current liabilities | ||||||||||
Accounts payable | -9.22%6.4B | 12.51%12.92B | 16.97%7.05B | -0.31%6.01B | 7.75%12.37B | 15.05%11.48B | 20.46%6.03B | 15.05%11.48B | 20.46%6.03B | 17.07%9.98B |
Notes payable | 6.08%3.74B | ---- | 7.01%3.52B | 21.47%4B | ---- | ---- | 33.22%3.29B | ---- | 33.22%3.29B | ---- |
Tax payable | 14.77%748.09M | 112.31%244.61M | 65.90%651.81M | 45.23%570.59M | 107.35%238.89M | -12.91%115.21M | 21.29%392.89M | -12.91%115.21M | 21.29%392.89M | -42.95%132.29M |
Other payables and accrued expenses | 8.04%807.92M | ---- | -10.55%747.79M | -8.95%761.15M | ---- | ---- | -11.95%835.96M | ---- | -11.95%835.96M | ---- |
Advance payment | 45.47%65.38M | ---- | 1,615.85%44.94M | -48.11%1.36M | ---- | ---- | -36.07%2.62M | ---- | -36.07%2.62M | ---- |
Short-term borrowing | 15.53%764.87M | ---- | -8.86%662.06M | 4.44%758.66M | ---- | ---- | -18.39%726.44M | ---- | -18.39%726.44M | ---- |
Bank loans and overdrafts | ---- | -64.68%1.14B | ---- | ---- | -59.95%1.3B | 177.17%3.24B | ---- | 177.17%3.24B | ---- | 19.91%1.17B |
Derivative financial instrument-current liabilities | ---- | -34.16%11.45M | ---- | ---- | 369.72%81.71M | -64.73%17.4M | ---- | -64.73%17.4M | ---- | 259.23%49.32M |
Provision-current liabilities | ---- | -6.86%532.11M | ---- | ---- | -1.71%561.53M | -16.89%571.28M | ---- | -16.89%571.28M | ---- | -37.10%687.34M |
Financial lease liabilities-current liabilities | ---- | -0.65%145.31M | ---- | ---- | 10.50%161.63M | 41.70%146.26M | ---- | 41.70%146.26M | ---- | -10.23%103.22M |
Other current liabilities | -0.64%594.59M | ---- | 15.17%598.4M | -2.47%506.75M | ---- | ---- | 54.40%519.6M | ---- | 54.40%519.6M | ---- |
Special items of current liabilities | -28.60%1.02B | 9.19%4.39B | -58.25%1.42B | -59.23%1.39B | 2.05%4.1B | 35.74%4.02B | 94.08%3.41B | 35.74%4.02B | 94.08%3.41B | -23.66%2.96B |
Total current liabilities | -4.48%18.08B | -1.05%19.38B | -0.32%18.92B | -5.50%17.94B | -3.96%18.81B | 29.89%19.59B | 35.23%18.98B | 29.89%19.59B | 35.23%18.98B | 1.69%15.08B |
Net current assets | 10.08%19.37B | 18.59%17.33B | 22.07%17.6B | 28.60%18.54B | 18.77%17.36B | 13.78%14.61B | 28.01%14.42B | 13.78%14.61B | 28.01%14.42B | 25.00%12.84B |
Total assets less current liabilities | 3.39%31.27B | 20.59%30.01B | 19.49%30.25B | 20.66%30.55B | 16.40%28.96B | 11.83%24.88B | 11.98%25.32B | 11.83%24.88B | 11.98%25.32B | 13.37%22.25B |
Non-current liabilities | ||||||||||
Long-term bank loan | -0.15%6.16B | 42.83%6.16B | 42.91%6.16B | 68.38%7.26B | 70.65%7.36B | -6.87%4.31B | -6.89%4.31B | -6.87%4.31B | -6.89%4.31B | 27.75%4.63B |
Long-term accounts payable | 0.00%16.73M | ---- | -0.61%16.73M | -0.61%16.73M | ---- | ---- | -31.56%16.83M | ---- | -31.56%16.83M | ---- |
Long-term remuneration payable to staff and workers | -0.55%296.5M | 34.10%298.13M | 38.56%298.13M | 10.84%238.49M | 7.82%239.71M | -26.69%222.32M | -29.06%215.17M | -26.69%222.32M | -29.06%215.17M | -57.13%303.26M |
Financial lease liabilities-non-current liabilities | ---- | -3.86%1.2B | ---- | ---- | -1.16%1.24B | 9.44%1.25B | ---- | 9.44%1.25B | ---- | 65.58%1.14B |
Deferred tax liability | 2.84%147.63M | -15.04%152.48M | -55.96%143.56M | -10.09%293.07M | 2.87%184.61M | -27.30%179.46M | 20.73%325.97M | -27.30%179.46M | 20.73%325.97M | -6.34%246.85M |
Deferred income-non-current liabilities | 4.84%238.44M | ---- | 8.07%227.44M | 10.29%232.1M | ---- | ---- | 51.10%210.44M | ---- | 51.10%210.44M | ---- |
Provision-non-current liabilities | ---- | 33.91%26.28M | ---- | ---- | 49.25%29.29M | -68.42%19.63M | ---- | -68.42%19.63M | ---- | -54.35%62.16M |
Other non-current liabilities | 20.56%5.56M | 3.97%248.65M | -71.82%4.61M | -12.90%14.26M | 2.90%246.08M | 26.77%239.16M | -28.91%16.37M | 26.77%239.16M | -28.91%16.37M | 16.59%188.66M |
Special items of non-current liabilities | -8.67%1.38B | 74.30%37.49M | -4.19%1.51B | -5.32%1.5B | 24.68%26.82M | -18.92%21.51M | 0.95%1.58B | -18.92%21.51M | 0.95%1.58B | 157.25%26.53M |
Total non-current liabilities | -1.50%8.24B | 30.10%8.13B | 25.31%8.37B | 43.05%9.55B | 49.26%9.32B | -5.38%6.25B | -4.02%6.68B | -5.38%6.25B | -4.02%6.68B | 17.99%6.6B |
Total liabilities | -3.57%26.32B | 6.48%27.51B | 6.35%27.29B | 7.13%27.49B | 8.91%28.13B | 19.15%25.83B | 22.22%25.66B | 19.15%25.83B | 22.22%25.66B | 6.15%21.68B |
Total assets less total liabilities | 5.26%23.03B | 17.40%21.88B | 17.40%21.88B | 12.63%20.99B | 5.38%19.64B | 19.09%18.64B | 19.09%18.64B | 19.09%18.64B | 19.09%18.64B | 11.52%15.65B |
Total equity and non-current liabilities | 3.39%31.27B | 20.59%30.01B | 19.49%30.25B | 20.66%30.55B | 16.40%28.96B | 11.83%24.88B | 11.98%25.32B | 11.83%24.88B | 11.98%25.32B | 13.37%22.25B |
Equity | ||||||||||
Share capital | 0.23%1.79B | -0.05%1.78B | -0.05%1.78B | 0.00%1.78B | 0.00%1.78B | 0.15%1.78B | 0.15%1.78B | 0.15%1.78B | 0.15%1.78B | 2.71%1.78B |
Reserve | ---- | 22.44%14.06B | ---- | ---- | 7.99%12.4B | 33.72%11.49B | ---- | 33.72%11.49B | ---- | 20.44%8.59B |
Share premium | ---- | -0.12%4.53B | ---- | ---- | 0.00%4.54B | 2.54%4.54B | ---- | 2.54%4.54B | ---- | 5.40%4.43B |
Legal reserve | 0.00%1.02B | 22.44%14.06B | 0.00%1.02B | 0.00%1.02B | 7.99%12.4B | 33.72%11.49B | 0.00%1.02B | 33.72%11.49B | 0.00%1.02B | 20.44%8.59B |
Capital reserve | 0.37%5.43B | ---- | 1.13%5.41B | 1.07%5.41B | ---- | ---- | 16.61%5.35B | ---- | 16.61%5.35B | ---- |
Undistributed profit | 8.57%13.21B | ---- | 27.34%12.16B | 18.90%11.36B | ---- | ---- | 23.22%9.55B | ---- | 23.22%9.55B | ---- |
Special items of shareholders' rights and interests | -47.04%55.09M | ---- | -69.05%104.01M | -80.54%65.4M | ---- | ---- | 123.20%336.05M | ---- | 123.20%336.05M | ---- |
Shareholders' Equity | 4.99%21.4B | 14.44%20.38B | 14.44%20.38B | 9.59%19.51B | 5.15%18.72B | 20.36%17.81B | 20.36%17.81B | 20.36%17.81B | 20.36%17.81B | 13.26%14.8B |
Non-controlling interest | 8.82%1.64B | 80.88%1.5B | 80.88%1.5B | 77.94%1.48B | 10.31%916.67M | -2.86%831.01M | -2.86%831.01M | -2.86%831.01M | -2.86%831.01M | -11.81%855.49M |
Total equity | 5.26%23.03B | 17.40%21.88B | 17.40%21.88B | 12.63%20.99B | 5.38%19.64B | 19.09%18.64B | 19.09%18.64B | 19.09%18.64B | 19.09%18.64B | 11.52%15.65B |
Total equity and total liabilities | 0.36%49.35B | 11.06%49.39B | 11.00%49.17B | 9.45%48.49B | 7.43%47.77B | 19.12%44.47B | 20.88%44.3B | 19.12%44.47B | 20.88%44.3B | 8.34%37.33B |
Currency Unit | CNY | CNY | CNY | CNY | CNY | CNY | CNY | CNY | CNY | CNY |
Accounting Standards | CAS (2007) | IAS | CAS (2007) | CAS (2007) | IAS | IAS | CAS (2007) | IAS | CAS (2007) | IAS |
Audit Opinions | -- | Unqualified Opinion | -- | -- | -- | Unqualified Opinion | -- | -- | -- | Unqualified Opinion |
Auditor | -- | PricewaterhouseCoopers | -- | -- | -- | PricewaterhouseCoopers | -- | -- | -- | PricewaterhouseCoopers |
FY: Financial Year. Refers to the 10-K file disclosed by the listed company to the SEC.
Q: Quarter. Refers to the 10-Q file disclosed by the listed company to the SEC. Q1, Q2, Q3, and Q4 are quarterly reports each with a span of 3 months; Q6 and Q9 are cumulative reports, with Q6 including 6 months and Q9 9 months.
No Data