居然智家
(000785)
| 流通市值：166.90亿 | | | 总市值：176.23亿 |
| 流通股本：58.98亿 | | | 总股本：62.27亿 |
| 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 | 1,087,257,027.52 | 1,300,447,936.78 | 2,152,102,319.82 | 2,661,363,262.96 |
| 交易性金融资产 | - | 77,829,851.51 | 74,832,389.58 | 68,321,629.07 |
| 应收票据及应收账款 | 1,157,269,776.3 | 1,324,598,989.27 | 1,321,639,911.72 | 1,132,016,342.43 |
| 其中：应收票据 | - | - | 362,110.27 | 362,110.27 |
| 应收账款 | 1,157,269,776.3 | 1,324,598,989.27 | 1,321,277,801.45 | 1,131,654,232.16 |
| 预付款项 | 541,581,934.39 | 407,708,426.16 | 630,419,921.39 | 477,979,500.9 |
| 其他应收款合计 | 437,445,966.35 | 446,055,028.87 | 419,943,006.83 | 431,209,321 |
| 存货 | 658,146,417.17 | 740,882,421.9 | 625,809,418.52 | 540,022,602.59 |
| 合同资产 | 67,721,127.43 | 68,648,359.92 | 66,211,520.07 | 58,193,920.75 |
| 一年内到期的非流动资产 | 10,092,046 | 15,961,385.89 | 16,702,700.42 | 16,702,700.42 |
| 其他流动资产 | 307,078,767.72 | 343,706,005.27 | 332,967,994.46 | 319,105,673.34 |
| 流动资产其他项目 | 110,339,877.79 | 148,270,937.92 | 164,792,454.14 | 175,252,242.78 |
| 流动资产合计 | 4,376,932,940.67 | 4,874,109,343.49 | 5,805,421,636.95 | 5,880,167,196.24 |
| 非流动资产: | | | | |
| 长期应收款 | 781,546,039.41 | 809,087,303.3 | 807,177,042.88 | 806,494,409.33 |
| 长期股权投资 | 734,298,869.48 | 765,569,975.39 | 766,151,524.73 | 771,650,762.19 |
| 其他权益工具投资 | 47,761,736.67 | 47,761,736.67 | 47,761,736.67 | 47,761,736.67 |
| 其他非流动金融资产 | 74,960,124.94 | 74,960,124.94 | 73,176,024.94 | 73,176,024.94 |
| 投资性房地产 | 23,212,923,080.51 | 23,214,806,198.42 | 23,260,077,756.38 | 23,259,818,869.71 |
| 固定资产 | 2,015,772,724.82 | 2,073,821,876.25 | 2,115,626,412.76 | 2,158,115,677.15 |
| 在建工程 | 495,427,125.2 | 477,653,876.23 | 349,500,102.19 | 363,908,960.46 |
| 使用权资产 | 8,278,842,148.22 | 9,342,644,520.99 | 9,781,322,386.48 | 9,994,537,384.49 |
| 无形资产 | 1,203,788,435.93 | 1,221,143,164.95 | 605,404,914.1 | 566,689,193.38 |
| 开发支出 | 56,633,006.81 | 52,674,729.74 | 56,183,771 | 49,083,071.69 |
| 商誉 | 44,012,992.09 | 44,012,992.09 | 44,012,992.09 | 44,012,992.09 |
| 长期待摊费用 | 1,206,115,887.75 | 1,440,556,926.18 | 1,534,638,083.9 | 1,538,650,862.36 |
| 递延所得税资产 | 1,836,947,964.67 | 1,847,337,609.53 | 1,823,495,139.02 | 1,831,148,763.91 |
| 其他非流动资产 | 1,571,143,079.53 | 1,553,755,552.35 | 2,284,458,756.78 | 2,290,071,229.58 |
| 非流动资产合计 | 41,560,173,216.03 | 42,965,786,587.03 | 43,548,986,643.92 | 43,795,119,937.95 |
| 资产总计 | 45,937,106,156.7 | 47,839,895,930.52 | 49,354,408,280.87 | 49,675,287,134.19 |
| 流动负债: | | | | |
| 短期借款 | 1,362,714,300.47 | 1,404,716,622.54 | 1,875,312,824.91 | 1,882,615,616.13 |
| 应付票据及应付账款 | 618,242,147.97 | 668,441,736.23 | 938,811,090.58 | 918,986,660.13 |
| 其中：应付票据 | 20,000,000 | 57,487,954.02 | 290,222,054.75 | 291,877,619.42 |
| 应付账款 | 598,242,147.97 | 610,953,782.21 | 648,589,035.83 | 627,109,040.71 |
| 预收款项 | 655,682,735.4 | 563,615,328.22 | 653,322,404.43 | 728,413,713.85 |
| 合同负债 | 487,995,769.38 | 482,903,167.64 | 472,491,350.12 | 466,204,848.07 |
| 应付职工薪酬 | 70,036,855.81 | 71,094,099.6 | 74,691,532.56 | 167,633,860.92 |
| 应交税费 | 102,082,158.09 | 117,105,947.32 | 303,244,830.12 | 239,297,606.1 |
| 其他应付款合计 | 2,498,301,328.95 | 2,645,897,811.47 | 2,684,182,673.57 | 2,814,182,359.17 |
| 一年内到期的非流动负债 | 2,796,418,812.54 | 2,726,071,107.24 | 2,816,466,957.26 | 2,747,282,902.33 |
| 其他流动负债 | 64,327,205.47 | 120,511,150.77 | 123,773,744.45 | 122,254,515.3 |
| 流动负债合计 | 8,655,801,314.08 | 8,800,356,971.03 | 9,942,297,408 | 10,086,872,082 |
| 非流动负债: | | | | |
| 长期借款 | 2,567,473,070.53 | 2,817,798,377.32 | 3,020,053,277.32 | 3,090,297,251.63 |
| 租赁负债 | 9,785,820,450.08 | 11,305,247,003.98 | 11,589,347,316.44 | 11,851,950,858.11 |
| 长期应付款 | 941,402,483.63 | 995,145,828.98 | 1,048,254,410.87 | 1,054,704,251.8 |
| 预计负债 | - | - | 3,994,455.01 | 4,000,000 |
| 递延收益 | 3,653,330.28 | 3,770,275.88 | 3,936,233.74 | 4,522,792.06 |
| 递延所得税负债 | 2,624,985,647.66 | 2,619,012,289.56 | 2,559,431,858.65 | 2,621,889,138.97 |
| 非流动负债合计 | 15,923,334,982.18 | 17,740,973,775.72 | 18,225,017,552.03 | 18,627,364,292.57 |
| 负债合计 | 24,579,136,296.26 | 26,541,330,746.75 | 28,167,314,960.03 | 28,714,236,374.57 |
| 所有者权益(或股东权益): | | | | |
| 实收资本(或股本) | 6,227,048,814 | 6,227,048,814 | 6,227,048,814 | 6,251,840,127 |
| 资本公积 | 8,695,068,309.01 | 8,695,068,309.01 | 8,693,883,200.4 | 8,757,290,356.26 |
| 减:库存股 | 200,132,426.36 | 200,132,426.36 | 200,132,426.36 | 289,853,244.69 |
| 其他综合收益 | 310,438,288.62 | 309,999,935.67 | 310,567,347.56 | 310,452,624.63 |
| 盈余公积 | 390,482,589.35 | 390,482,589.35 | 390,482,589.35 | 390,482,589.35 |
| 一般风险准备 | 672,367.93 | 672,367.93 | 672,367.93 | 672,367.93 |
| 未分配利润 | 5,193,049,329.07 | 5,123,201,062.34 | 5,006,418,980.35 | 4,794,808,662.7 |
| 归属于母公司股东权益合计 | 20,616,627,271.62 | 20,546,340,651.94 | 20,428,940,873.23 | 20,215,693,483.18 |
| 少数股东权益 | 741,342,588.82 | 752,224,531.83 | 758,152,447.61 | 745,357,276.44 |
| 股东权益合计 | 21,357,969,860.44 | 21,298,565,183.77 | 21,187,093,320.84 | 20,961,050,759.62 |
| 负债和股东权益合计 | 45,937,106,156.7 | 47,839,895,930.52 | 49,354,408,280.87 | 49,675,287,134.19 |
| 公告日期 | 2025-10-31 | 2025-08-30 | 2025-04-30 | 2025-04-30 |
| 审计意见(境内) | | | | 保留意见 |