中际旭创
(300308)
| 流通市值：5229.13亿 | | | 总市值：5255.70亿 |
| 流通股本：11.06亿 | | | 总股本：11.11亿 |
| 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 | 7,792,436,280.82 | 7,180,579,082.39 | 7,123,531,759.33 | 5,053,805,073.94 |
| 交易性金融资产 | 10,011,041.1 | 10,172,082.18 | 110,174,465.75 | 522,545,840.41 |
| 应收票据及应收账款 | 6,766,564,708.12 | 6,449,493,877.4 | 4,915,741,897.56 | 4,670,627,147.83 |
| 其中：应收票据 | 72,037,998.03 | 104,689,397.2 | 110,007,046.62 | 67,070,504.66 |
| 应收账款 | 6,694,526,710.09 | 6,344,804,480.2 | 4,805,734,850.94 | 4,603,556,643.17 |
| 应收款项融资 | 135,667,614.75 | 85,223,796.94 | 82,541,059 | 50,477,908.66 |
| 预付款项 | 80,064,914.6 | 57,283,345.24 | 99,935,660.62 | 80,335,759.03 |
| 其他应收款合计 | 167,948,578.02 | 134,161,956.97 | 97,377,356.72 | 236,557,829.83 |
| 存货 | 10,902,024,234.63 | 9,168,268,345.69 | 7,818,629,132.59 | 7,051,320,216.04 |
| 其他流动资产 | 639,059,142.04 | 215,629,843.83 | 329,420,169.32 | 530,074,524.1 |
| 流动资产合计 | 26,493,776,514.08 | 23,300,812,330.64 | 20,577,351,500.89 | 18,195,744,299.84 |
| 非流动资产: | | | | |
| 长期股权投资 | 1,218,401,476.74 | 1,052,254,347.95 | 1,000,313,835.43 | 811,798,204.99 |
| 其他非流动金融资产 | 595,165,112.74 | 578,782,582.4 | 510,365,474.91 | 510,406,274.91 |
| 固定资产 | 6,509,770,828.98 | 6,109,609,895.06 | 5,905,941,730.88 | 5,819,881,791.9 |
| 在建工程 | 980,154,336.42 | 111,067,960.93 | 156,028,029.63 | 52,537,004 |
| 使用权资产 | 96,255,713.66 | 77,457,851.04 | 46,273,601.75 | 33,721,503 |
| 无形资产 | 466,433,581.3 | 368,626,407.53 | 382,192,896.68 | 377,729,429.68 |
| 开发支出 | 75,480,762.15 | 75,332,273.95 | 75,824,790.38 | 75,668,007.29 |
| 商誉 | 1,938,875,331.92 | 1,938,875,331.92 | 1,938,875,331.92 | 1,938,875,331.92 |
| 长期待摊费用 | 456,967,680.67 | 437,040,547.95 | 397,934,976.8 | 404,821,937.25 |
| 递延所得税资产 | 572,483,950.24 | 301,179,670.39 | 193,814,006.26 | 221,725,300.82 |
| 其他非流动资产 | 322,429,530.63 | 435,669,291 | 397,956,277.48 | 423,367,469.66 |
| 非流动资产合计 | 13,232,418,305.45 | 11,485,896,160.12 | 11,005,520,952.12 | 10,670,532,255.42 |
| 资产总计 | 39,726,194,819.53 | 34,786,708,490.76 | 31,582,872,453.01 | 28,866,276,555.26 |
| 流动负债: | | | | |
| 短期借款 | 560,608,980 | 1,194,570,649.39 | 1,503,570,649.39 | 1,425,680,649.39 |
| 应付票据及应付账款 | 6,085,002,732.89 | 4,983,997,636.77 | 4,288,299,088.21 | 3,507,822,571.23 |
| 其中：应付票据 | 451,661,497.27 | 416,034,348.16 | 442,894,944.91 | 516,932,183.09 |
| 应付账款 | 5,633,341,235.62 | 4,567,963,288.61 | 3,845,404,143.3 | 2,990,890,388.14 |
| 合同负债 | 12,037,278.48 | 6,607,423.92 | 14,560,461.4 | 9,997,267.28 |
| 应付职工薪酬 | 144,602,177.33 | 168,901,247.5 | 249,378,747.11 | 282,080,739.25 |
| 应交税费 | 1,036,407,881.25 | 703,341,327.28 | 330,110,613.44 | 244,118,678.74 |
| 其他应付款合计 | 1,133,929,147.61 | 319,659,162.41 | 445,487,131.38 | 383,188,661.09 |
| 其中:应付利息 | 1,083,432.78 | 4,103,424.32 | 9,404,987.76 | 6,728,512.99 |
| 一年内到期的非流动负债 | 133,585,961 | 593,272,219.79 | 640,811,297.54 | 644,417,035.66 |
| 其他流动负债 | 170,802.58 | 56,650.8 | 767,448.1 | 79,218.44 |
| 流动负债合计 | 9,106,344,961.14 | 7,970,406,317.86 | 7,472,985,436.57 | 6,497,384,821.08 |
| 非流动负债: | | | | |
| 长期借款 | 1,074,000,000 | 978,864,340 | 607,921,785.01 | 606,280,785.01 |
| 租赁负债 | 76,992,687.65 | 61,619,586.79 | 38,869,737.43 | 23,175,094.35 |
| 长期应付款 | 899,738,783.45 | 896,226,532.18 | 888,532,742 | 879,748,581.66 |
| 预计负债 | 88,332,927.58 | 88,341,693.85 | 79,870,018.53 | 80,490,195.48 |
| 递延收益 | 200,613,171.32 | 203,800,724.35 | 210,297,286.33 | 216,619,646.01 |
| 递延所得税负债 | 262,315,476.14 | 343,647,181.69 | 300,665,708.84 | 269,736,252.44 |
| 其他非流动负债 | 332,121.33 | - | - | - |
| 非流动负债合计 | 2,602,325,167.47 | 2,572,500,058.86 | 2,126,157,278.14 | 2,076,050,554.95 |
| 负债合计 | 11,708,670,128.61 | 10,542,906,376.72 | 9,599,142,714.71 | 8,573,435,376.03 |
| 所有者权益(或股东权益): | | | | |
| 实收资本(或股本) | 1,111,118,334 | 1,111,118,334 | 1,104,700,524 | 1,121,166,509 |
| 资本公积 | 7,914,690,040.96 | 7,475,194,466.33 | 7,281,014,711.74 | 7,731,323,398.69 |
| 减:库存股 | 46,876,480 | 49,008,960 | 103,780,320 | 569,364,779.63 |
| 其他综合收益 | 33,023,440.48 | 41,258,158.82 | 50,272,630.51 | 51,927,495.28 |
| 专项储备 | 2,217,983.8 | 1,456,092.63 | 701,407.38 | - |
| 盈余公积 | 222,605,337.17 | 224,021,892.43 | 174,583,984.74 | 174,583,984.74 |
| 未分配利润 | 17,152,602,321.85 | 14,014,368,714.59 | 12,207,126,533.25 | 10,624,250,404.58 |
| 归属于母公司股东权益合计 | 26,389,380,978.26 | 22,818,408,698.8 | 20,714,619,471.62 | 19,133,887,012.66 |
| 少数股东权益 | 1,628,143,712.66 | 1,425,393,415.24 | 1,269,110,266.68 | 1,158,954,166.57 |
| 股东权益合计 | 28,017,524,690.92 | 24,243,802,114.04 | 21,983,729,738.3 | 20,292,841,179.23 |
| 负债和股东权益合计 | 39,726,194,819.53 | 34,786,708,490.76 | 31,582,872,453.01 | 28,866,276,555.26 |
| 公告日期 | 2025-10-31 | 2025-08-27 | 2025-04-21 | 2025-04-21 |
| 审计意见(境内) | | | | 标准无保留意见 |