中国天楹
(000035)
| 流通市值:142.95亿 | | | 总市值:147.58亿 |
| 流通股本:23.13亿 | | | 总股本:23.88亿 |
| 报告期 | 2025-09-30 | 2025-06-30 | 2025-03-31 | 2024-12-31 |
| 公司类型 | 通用 | 通用 | 通用 | 通用 |
| 流动资产: | | | | |
| 货币资金 | 2,612,085,261.03 | 2,724,149,038.98 | 1,218,178,911.97 | 1,444,231,569.45 |
| 衍生金融资产 | 4,596,737.55 | 4,596,737.55 | 8,524,993.74 | 8,524,993.74 |
| 应收票据及应收账款 | 2,472,878,105.32 | 2,515,626,119.41 | 2,573,566,274.18 | 2,367,403,164.58 |
| 其中:应收票据 | 27,490,762.09 | 19,498,889 | 11,988,403.98 | 14,813,956.23 |
| 应收账款 | 2,445,387,343.23 | 2,496,127,230.41 | 2,561,577,870.2 | 2,352,589,208.35 |
| 预付款项 | 276,508,256.13 | 286,497,828.95 | 294,199,354.65 | 204,307,519.87 |
| 其他应收款合计 | 109,290,916.49 | 67,043,626.77 | 62,141,641.07 | 52,131,895.98 |
| 存货 | 374,275,791.09 | 364,509,788.62 | 318,554,347.54 | 279,116,122.15 |
| 合同资产 | 414,290,007.89 | 439,404,852.44 | 447,832,838.24 | 429,960,432.59 |
| 其他流动资产 | 812,243,203.92 | 821,847,862.34 | 798,061,994.28 | 711,168,425.41 |
| 流动资产合计 | 7,076,168,279.42 | 7,223,675,855.06 | 5,721,060,355.67 | 5,505,844,123.77 |
| 非流动资产: | | | | |
| 长期应收款 | 106,409,478.3 | 116,118,249.68 | 123,653,566.77 | 118,956,534.87 |
| 长期股权投资 | 229,104,375.5 | 229,104,375.5 | 231,955,867.63 | 231,955,867.63 |
| 其他权益工具投资 | 105,516,674.96 | 25,663,580.98 | 24,944,245.02 | 81,947,760.01 |
| 投资性房地产 | 202,602,642.6 | 202,602,642.6 | 202,602,642.6 | 202,602,642.6 |
| 固定资产 | 2,546,777,421.27 | 2,559,054,628.62 | 2,591,915,025.19 | 2,643,546,610.07 |
| 在建工程 | 3,382,910,471.56 | 2,959,855,040.85 | 2,904,782,311.12 | 2,369,313,587.26 |
| 使用权资产 | 158,669,986.37 | 168,531,744.23 | 177,495,641.15 | 120,394,247.78 |
| 无形资产 | 14,902,815,488.32 | 14,910,774,368.47 | 15,194,202,450.73 | 14,881,376,934.95 |
| 商誉 | 139,632,682.72 | 139,632,682.72 | 139,632,682.72 | 139,632,682.72 |
| 长期待摊费用 | 70,208,795.67 | 74,394,227.07 | 48,733,080.42 | 48,526,209.1 |
| 递延所得税资产 | 204,768,933.25 | 203,814,243.37 | 205,787,647.27 | 201,806,391.25 |
| 其他非流动资产 | 3,282,020,782.32 | 3,063,360,664.95 | 2,826,391,794.78 | 2,774,104,303.29 |
| 非流动资产合计 | 25,331,437,732.84 | 24,652,906,449.04 | 24,672,096,955.4 | 23,814,163,771.53 |
| 资产总计 | 32,407,606,012.26 | 31,876,582,304.1 | 30,393,157,311.07 | 29,320,007,895.3 |
| 流动负债: | | | | |
| 短期借款 | 3,726,866,969.42 | 3,190,680,137.62 | 2,469,144,283.64 | 2,828,901,194.77 |
| 应付票据及应付账款 | 2,451,149,488.23 | 2,507,976,664.83 | 2,936,579,420.58 | 2,664,973,901.8 |
| 其中:应付票据 | 13,890,000 | - | - | - |
| 应付账款 | 2,437,259,488.23 | 2,507,976,664.83 | 2,936,579,420.58 | 2,664,973,901.8 |
| 合同负债 | 149,050,779.15 | 215,251,182.7 | 191,557,344.13 | 11,976,907.56 |
| 应付职工薪酬 | 129,412,256.76 | 154,789,745.65 | 192,960,600.36 | 211,785,279.72 |
| 应交税费 | 182,814,465.92 | 164,192,302.05 | 154,884,708.68 | 130,606,539.81 |
| 其他应付款合计 | 702,091,723.34 | 765,911,991.44 | 676,785,253.56 | 605,735,697.01 |
| 应付股利 | 24,281,697.99 | 108,340,447.03 | - | 12,936,647.52 |
| 一年内到期的非流动负债 | 1,381,580,004.16 | 1,727,193,617.46 | 1,396,785,235.72 | 1,521,166,955.6 |
| 其他流动负债 | 573,295,408.11 | 567,126,858.64 | 560,683,040.55 | 523,346,250.3 |
| 流动负债合计 | 9,296,261,095.09 | 9,293,122,500.39 | 8,579,379,887.22 | 8,498,492,726.57 |
| 非流动负债: | | | | |
| 长期借款 | 6,316,223,560.27 | 5,738,647,528.5 | 5,439,659,174.99 | 5,075,302,214.47 |
| 租赁负债 | 156,135,933.99 | 159,582,085.36 | 171,889,416.41 | 107,945,905.02 |
| 长期应付款 | 2,594,538,195.14 | 2,778,546,750.08 | 2,443,748,021.03 | 2,072,554,222.51 |
| 递延收益 | 657,498,590.95 | 659,094,480.91 | 662,190,370.87 | 652,286,260.83 |
| 递延所得税负债 | 89,478,130.58 | 90,255,222.69 | 91,031,739.45 | 91,808,866.07 |
| 其他非流动负债 | 2,154,331,027.99 | 2,139,326,405.66 | 1,934,801,520.77 | 1,889,060,980.26 |
| 非流动负债合计 | 11,968,205,438.92 | 11,565,452,473.2 | 10,743,320,243.52 | 9,888,958,449.16 |
| 负债合计 | 21,264,466,534.01 | 20,858,574,973.59 | 19,322,700,130.74 | 18,387,451,175.73 |
| 所有者权益(或股东权益): | | | | |
| 实收资本(或股本) | 356,180,613 | 356,180,613 | 356,180,613 | 356,180,613 |
| 资本公积 | 8,063,303,512.55 | 8,063,303,512.55 | 8,063,303,512.55 | 8,063,303,512.55 |
| 减:库存股 | 657,300,383.16 | 657,300,383.16 | 657,300,383.16 | 657,300,383.16 |
| 其他综合收益 | -805,693,772.41 | -786,518,430.69 | -710,082,873.03 | -756,560,130.44 |
| 盈余公积 | 297,302,714.13 | 297,302,714.13 | 297,302,714.13 | 297,302,714.13 |
| 未分配利润 | 3,680,184,423.4 | 3,578,381,231.35 | 3,556,492,708.54 | 3,450,895,479.62 |
| 归属于母公司股东权益合计 | 10,933,977,107.51 | 10,851,349,257.18 | 10,905,896,292.03 | 10,753,821,805.7 |
| 少数股东权益 | 209,162,370.74 | 166,658,073.33 | 164,560,888.3 | 178,734,913.87 |
| 股东权益合计 | 11,143,139,478.25 | 11,018,007,330.51 | 11,070,457,180.33 | 10,932,556,719.57 |
| 负债和股东权益合计 | 32,407,606,012.26 | 31,876,582,304.1 | 30,393,157,311.07 | 29,320,007,895.3 |
| 公告日期 | 2025-10-31 | 2025-08-22 | 2025-04-29 | 2025-04-29 |
| 审计意见(境内) | | | | 标准无保留意见 |