China Merchants Shekou Industrial Zone Holdings Co., Ltd. (SHE:001979)

SHE:001979 Balance Sheet

Financials in millions CNY. Fiscal year is January - December.

Fiscal Year	FY 2024	FY 2023	FY 2022	FY 2021	FY 2020
Period Ending	Dec 31, 2024	Dec 31, 2023	Dec 31, 2022	Dec 31, 2021	Jan 1, 2021
Cash & Equivalents	100,351	88,290	86,243	79,533	89,306
Trading Asset Securities	0.12	637.53	193.04	95.46	-
Cash & Short-Term Investments	100,352	88,927	86,436	79,628	89,306
Cash Growth	12.85%	2.88%	8.55%	-10.84%	18.56%
Accounts Receivable	3,642	3,500	3,913	3,299	2,790
Other Receivables	102,381	113,698	126,778	119,567	83,159
Receivables	106,024	117,198	130,691	122,866	85,949
Inventory	369,183	416,702	411,549	417,636	360,793
Prepaid Expenses	25,978	25,435	20,537	19,665	14,631
Other Current Assets	12,629	15,697	5,974	13,262	24,849
Total Current Assets	614,166	663,960	655,187	653,058	575,527
Property, Plant & Equipment	14,457	15,602	13,759	11,935	7,813
Long-Term Investments	78,183	81,829	76,252	63,439	41,559
Goodwill	1,854	2,013	2,013	357.95	357.95
Other Intangible Assets	1,821	1,915	1,389	1,379	573.42
Long-Term Accounts Receivable	-	27.64	23.54	-	-
Long-Term Deferred Tax Assets	15,153	14,759	16,503	15,732	14,899
Long-Term Deferred Charges	1,053	1,111	1,193	1,167	1,004
Other Long-Term Assets	133,622	127,292	120,151	109,136	97,496
Total Assets	860,309	908,508	886,471	856,203	739,228
Accounts Payable	49,878	53,711	52,622	51,711	40,227
Accrued Expenses	23,548	21,822	23,661	5,024	20,882
Short-Term Debt	21,081	34,737	38,796	42,799	34,110
Current Portion of Long-Term Debt	47,136	36,184	35,905	31,412	36,958
Current Portion of Leases	1,545	2,019	1,974	1,229	190.51
Current Income Taxes Payable	3,309	5,486	10,403	11,624	11,827
Current Unearned Revenue	142,211	161,693	145,067	148,817	129,773
Other Current Liabilities	97,599	110,373	115,481	135,462	99,979
Total Current Liabilities	386,308	426,024	423,910	428,079	373,945
Long-Term Debt	172,677	170,098	160,823	133,884	100,356
Long-Term Leases	5,495	6,106	5,791	5,811	2,570
Long-Term Unearned Revenue	3,348	3,771	3,949	5,005	5,658
Long-Term Deferred Tax Liabilities	2,583	2,691	2,743	1,647	2,986
Other Long-Term Liabilities	3,152	3,128	4,815	5,022	602.77
Total Liabilities	573,564	611,818	602,031	579,448	486,118
Common Stock	9,061	9,061	7,739	7,923	7,923
Additional Paid-In Capital	20,478	20,448	10,214	14,189	14,068
Retained Earnings	69,035	68,608	65,050	66,071	62,078
Treasury Stock	-67.5	-	-	-4,000	-4,000
Comprehensive Income & Other	12,500	21,606	18,710	24,488	21,061
Total Common Equity	111,007	119,723	101,712	108,671	101,130
Minority Interest	175,738	176,967	182,729	168,084	151,980
Shareholders' Equity	286,745	296,690	284,440	276,755	253,110
Total Liabilities & Equity	860,309	908,508	886,471	856,203	739,228
Total Debt	247,935	249,144	243,288	215,135	174,184
Net Cash (Debt)	-147,583	-160,217	-156,852	-135,506	-84,878
Net Cash Per Share	-16.42	-16.48	-15.08	-15.15	-10.11
Filing Date Shares Outstanding	9,042	9,061	7,739	7,739	7,739
Total Common Shares Outstanding	9,055	9,061	7,739	7,739	7,739
Working Capital	227,857	237,936	231,277	224,980	201,581
Book Value Per Share	10.93	10.89	10.79	10.93	10.42
Tangible Book Value	107,332	115,795	98,309	106,934	100,199
Tangible Book Value Per Share	10.53	10.45	10.35	10.70	10.30
Buildings	10,288	10,084	9,149	7,122	4,806
Machinery	5,414	5,106	4,843	4,688	1,851
Construction In Progress	824.46	973.46	810.07	465.19	968.53

Updated Mar 17, 2025. Source: S&P Global Market Intelligence. Standard template. Financial Sources.