恒基达鑫
(002492)
| 流通市值：22.28亿 | | | 总市值：22.68亿 |
| 流通股本：3.98亿 | | | 总股本：4.05亿 |
| 报告期 | 2025-03-31 | 2024-12-31 | 2024-09-30 | 2024-06-30 |
| 公司类型 | 通用 | 通用 | 通用 | 通用 |
| 流动资产: | | | | |
| 货币资金 | 336,315,547.56 | 219,210,348.63 | 285,408,318.14 | 279,744,105.98 |
| 应收票据及应收账款 | 389,073,853.12 | 336,001,600.78 | 276,579,547.28 | 267,008,036.08 |
| 其中：应收票据 | - | 819,660.6 | 322,676.26 | 318,886.59 |
| 应收账款 | 389,073,853.12 | 335,181,940.18 | 276,256,871.02 | 266,689,149.49 |
| 应收款项融资 | 1,318,502.1 | 1,006,996.41 | 1,774,000.94 | 3,359,753.84 |
| 预付款项 | 1,036,250.46 | 942,142.99 | 1,956,172.53 | 1,318,195.94 |
| 其他应收款合计 | 33,145,631.2 | 41,958,881.99 | 46,042,009.72 | 57,387,191.46 |
| 存货 | 3,685,859.76 | 4,079,204.83 | 3,227,017.44 | 3,342,661.99 |
| 一年内到期的非流动资产 | 2,153,520 | 2,153,520 | 2,153,520 | - |
| 其他流动资产 | 507,344.49 | 9,893,561.9 | 3,991,258.33 | 6,000,946.84 |
| 流动资产平衡项目 | 0 | 0 | 0 | 0 |
| 流动资产合计 | 1,033,730,536.55 | 940,234,083.27 | 951,289,111.48 | 879,742,449.23 |
| 非流动资产: | | | | |
| 其他债权投资 | 4,380,984.51 | 4,387,133.76 | 4,276,883.99 | 4,349,857.84 |
| 长期应收款 | - | - | - | 2,153,520 |
| 长期股权投资 | 135,451,418.83 | 135,885,251.06 | 132,646,310.84 | 109,560,852.59 |
| 其他权益工具投资 | 11,763,853.6 | 11,264,578.63 | 11,291,992.54 | 12,586,072.76 |
| 其他非流动金融资产 | 59,845,971.3 | 59,636,370.2 | 69,569,293.12 | 69,980,784.39 |
| 投资性房地产 | 14,930,104.89 | 15,169,461.96 | 15,408,819.03 | 15,648,176.1 |
| 固定资产 | 624,170,781.92 | 635,839,205.17 | 618,896,564.09 | 627,637,111.92 |
| 在建工程 | 28,467,466.67 | 12,636,717.2 | 25,645,343.49 | 26,745,019.37 |
| 使用权资产 | 254,579.42 | 299,505.23 | 344,431.04 | 389,356.85 |
| 无形资产 | 253,084,363.66 | 254,633,483.08 | 257,369,366.65 | 139,912,567.57 |
| 商誉 | 14,522,238.39 | 14,522,238.39 | 14,522,238.39 | 14,522,238.39 |
| 长期待摊费用 | - | - | 2,405.48 | 4,811.15 |
| 递延所得税资产 | 12,135,731.25 | 12,213,677.61 | 10,232,214.95 | 8,280,470.15 |
| 其他非流动资产 | 3,654,758.2 | 2,331,365.36 | 2,932,808.97 | 119,076,389.06 |
| 非流动资产平衡项目 | 0 | 0 | 0 | 0 |
| 非流动资产合计 | 1,162,662,252.64 | 1,158,818,987.65 | 1,163,138,672.58 | 1,150,847,228.14 |
| 资产平衡项目 | 0 | 0 | 0 | 0 |
| 资产总计 | 2,196,392,789.19 | 2,099,053,070.92 | 2,114,427,784.06 | 2,030,589,677.37 |
| 流动负债: | | | | |
| 短期借款 | 49,351,577.09 | 80,194,603.89 | 110,221,719.44 | 138,551,759.68 |
| 应付票据及应付账款 | 121,638,305.82 | 40,527,236.98 | 49,558,528.3 | 58,356,992.1 |
| 其中：应付票据 | 90,000,000 | - | 20,000,000 | 30,000,000 |
| 应付账款 | 31,638,305.82 | 40,527,236.98 | 29,558,528.3 | 28,356,992.1 |
| 预收款项 | 683,507.88 | 764,333.74 | 621,287.95 | 780,063.93 |
| 合同负债 | 173,678.67 | 216,339.5 | 767,659.09 | 4,743,315.33 |
| 应付职工薪酬 | 9,435,841.31 | 18,763,428.27 | 10,725,356.98 | 8,965,482.48 |
| 应交税费 | 8,966,366.77 | 6,988,279.94 | 3,925,361.18 | 7,651,357.79 |
| 其他应付款合计 | 13,803,396.45 | 18,746,455.08 | 15,834,087.11 | 15,719,172.48 |
| 一年内到期的非流动负债 | 47,641,516.57 | 34,194,798.24 | 28,816,646.71 | 18,812,762.03 |
| 其他流动负债 | 294,975.74 | 1,327,705.52 | 206,005.79 | 213,758.85 |
| 流动负债平衡项目 | 0 | 0 | 0 | 0 |
| 流动负债合计 | 251,989,166.3 | 201,723,181.16 | 220,676,652.55 | 253,794,664.67 |
| 非流动负债: | | | | |
| 长期借款 | 168,769,534.6 | 147,104,956.35 | 148,733,805.28 | 48,616,404.77 |
| 租赁负债 | 83,620.38 | 134,812.32 | 185,376.58 | 233,498.37 |
| 长期应付款 | 15,425,772.44 | 10,217,647.97 | 16,121,338 | 13,221,338 |
| 递延收益 | 34,381,934.01 | 35,241,006.32 | 26,670,538.3 | 26,817,363.11 |
| 递延所得税负债 | 5,302,966.67 | 5,328,345.26 | 5,358,069.33 | 5,464,120.93 |
| 非流动负债平衡项目 | 0 | 0 | 0 | 0 |
| 非流动负债合计 | 223,963,828.1 | 198,026,768.22 | 197,069,127.49 | 94,352,725.18 |
| 负债平衡项目 | 0 | 0 | 0 | 0 |
| 负债合计 | 475,952,994.4 | 399,749,949.38 | 417,745,780.04 | 348,147,389.85 |
| 所有者权益(或股东权益): | | | | |
| 实收资本(或股本) | 405,000,000 | 405,000,000 | 405,000,000 | 405,000,000 |
| 资本公积 | 419,841,382.03 | 419,841,382.03 | 419,841,382.03 | 419,841,382.03 |
| 减:库存股 | 7,514,332.67 | 7,514,332.67 | - | - |
| 其他综合收益 | 10,300,612.82 | 10,349,236.28 | 8,231,325.08 | 10,472,228.97 |
| 专项储备 | 792,543.76 | 667,081.19 | 892,110.94 | 818,172.41 |
| 盈余公积 | 87,223,967.21 | 87,223,967.21 | 72,121,989.63 | 72,121,989.63 |
| 一般风险准备 | 3,627,910.46 | 3,058,864.03 | 2,540,913.69 | 2,368,102.88 |
| 未分配利润 | 784,679,687.59 | 764,452,725.17 | 770,664,306.07 | 754,092,156.72 |
| 归属于母公司股东权益平衡项目 | 0 | 0 | 0 | 0 |
| 归属于母公司股东权益合计 | 1,703,951,771.2 | 1,683,078,923.24 | 1,679,292,027.44 | 1,664,714,032.64 |
| 少数股东权益 | 16,488,023.59 | 16,224,198.3 | 17,389,976.58 | 17,728,254.88 |
| 股东权益平衡项目 | 0 | 0 | 0 | 0 |
| 股东权益合计 | 1,720,439,794.79 | 1,699,303,121.54 | 1,696,682,004.02 | 1,682,442,287.52 |
| 负债和股东权益合计 | 2,196,392,789.19 | 2,099,053,070.92 | 2,114,427,784.06 | 2,030,589,677.37 |
| 公告日期 | 2025-04-29 | 2025-04-19 | 2024-10-26 | 2024-08-24 |
| 审计意见(境内) | | 标准无保留意见 | | |