万华化学
(600309)
| 流通市值：2134.36亿 | | | 总市值：2134.36亿 |
| 流通股本：31.30亿 | | | 总股本：31.30亿 |
| 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 | 35,924,611,579.23 | 34,193,695,160.4 | 36,825,314,581.47 | 24,533,221,345.8 |
| 衍生金融资产 | 108,839,537.6 | 28,583,985.01 | 60,946,916.96 | 77,892,526.87 |
| 应收票据及应收账款 | 15,368,318,729.92 | 14,718,517,496.44 | 14,175,208,542.21 | 12,318,995,367.05 |
| 应收账款 | 15,368,318,729.92 | 14,718,517,496.44 | 14,175,208,542.21 | 12,318,995,367.05 |
| 应收款项融资 | 5,387,324,652.25 | 1,714,054,252.94 | 3,507,571,496.34 | 1,298,979,936.8 |
| 预付款项 | 4,639,692,960.32 | 2,901,017,152.6 | 2,870,556,653.73 | 2,123,562,230.57 |
| 其他应收款合计 | 906,278,643.12 | 1,010,443,968.08 | 1,549,057,520.17 | 1,315,784,476.55 |
| 应收股利 | 5,399,481.06 | 46,507,950.16 | 6,544,499.51 | 805,555.29 |
| 存货 | 24,976,321,151.72 | 25,010,020,060.64 | 27,663,289,187.77 | 24,107,312,714.47 |
| 其他流动资产 | 5,690,996,222.83 | 4,832,441,031.98 | 4,673,433,830.45 | 4,214,682,839.15 |
| 流动资产合计 | 93,002,383,476.99 | 84,408,773,108.09 | 91,325,378,729.1 | 69,990,431,437.26 |
| 非流动资产: | | | | |
| 长期应收款 | 1,406,811,985.33 | 1,407,730,375.03 | 1,403,060,771.92 | 1,396,306,994.82 |
| 长期股权投资 | 11,828,977,527.33 | 11,183,136,171.82 | 9,937,039,624.93 | 9,651,402,476.43 |
| 其他权益工具投资 | 598,082,812.35 | 578,424,739.24 | 570,998,354.78 | 564,876,931.01 |
| 固定资产 | 151,760,983,951.98 | 148,563,023,022.84 | 137,395,745,405.21 | 118,828,412,882.74 |
| 在建工程 | 38,172,787,893.96 | 39,679,370,869.15 | 47,524,922,616.12 | 63,158,546,722.61 |
| 使用权资产 | 8,439,131,565.62 | 6,838,374,254.61 | 7,026,234,457.03 | 7,375,412,326.83 |
| 无形资产 | 12,752,621,958.73 | 12,712,043,948.85 | 12,079,477,539.35 | 11,970,927,552.21 |
| 商誉 | 2,306,771,813.52 | 2,315,972,125.21 | 2,233,102,691.65 | 2,196,124,305.24 |
| 长期待摊费用 | 83,773,485.88 | 89,241,656.54 | 30,047,023.17 | 31,390,720.71 |
| 递延所得税资产 | 4,349,243,016.8 | 4,430,812,473.62 | 3,707,709,511.06 | 3,648,197,804.65 |
| 其他非流动资产 | 3,622,183,119.22 | 3,748,568,260.95 | 4,287,501,988.6 | 4,521,319,589.74 |
| 非流动资产合计 | 235,321,369,130.72 | 231,546,697,897.86 | 226,195,839,983.82 | 223,342,918,306.99 |
| 资产总计 | 328,323,752,607.71 | 315,955,471,005.95 | 317,521,218,712.92 | 293,333,349,744.25 |
| 流动负债: | | | | |
| 短期借款 | 41,627,422,706.01 | 56,379,000,825.93 | 59,664,125,560.04 | 35,557,147,552.13 |
| 衍生金融负债 | 157,292,761.68 | 379,020,555.81 | 93,621,490.51 | 126,938,111.57 |
| 应付票据及应付账款 | 73,859,193,276.36 | 56,141,417,153.04 | 59,378,050,902.03 | 69,136,123,487.01 |
| 其中：应付票据 | 49,976,203,200.66 | 33,206,954,128.24 | 36,352,041,909.39 | 42,523,650,849.26 |
| 应付账款 | 23,882,990,075.7 | 22,934,463,024.8 | 23,026,008,992.64 | 26,612,472,637.75 |
| 合同负债 | 6,574,057,847.74 | 5,517,423,091.02 | 5,889,537,883.59 | 5,193,897,682.56 |
| 应付职工薪酬 | 778,239,958.35 | 737,238,703.48 | 693,191,774.22 | 1,004,963,603.59 |
| 应交税费 | 1,222,027,642.91 | 1,073,548,753.19 | 925,764,971.22 | 990,441,592.04 |
| 其他应付款合计 | 1,890,941,751.47 | 2,285,525,070.56 | 2,243,376,051.33 | 2,291,247,171.43 |
| 应付股利 | 56,821,000 | 76,821,000 | 91,821,000 | 91,821,000 |
| 一年内到期的非流动负债 | 11,150,403,311.76 | 12,050,595,067.44 | 13,594,614,518.7 | 11,181,705,458.41 |
| 其他流动负债 | 1,272,360,599.55 | 1,128,621,406.93 | 733,695,600.58 | 600,315,467.62 |
| 流动负债合计 | 138,531,939,855.83 | 135,692,390,627.4 | 143,215,978,752.22 | 126,082,780,126.36 |
| 非流动负债: | | | | |
| 长期借款 | 52,765,386,126.9 | 53,095,019,377.63 | 51,642,044,993.43 | 48,176,160,956.05 |
| 应付债券 | 7,500,000,000 | 7,500,000,000 | 3,400,000,000 | 3,400,000,000 |
| 租赁负债 | 7,767,789,332.05 | 6,098,772,546.63 | 6,241,173,567.8 | 6,509,564,107.21 |
| 长期应付款 | 1,916,453,215.45 | 1,949,976,428.41 | 1,994,697,707.47 | 2,038,896,258.73 |
| 长期应付职工薪酬 | 38,349,795.1 | 38,516,601.6 | 35,394,748 | 34,038,741.1 |
| 预计负债 | 336,879,202.26 | 335,014,407.94 | 453,442,391.28 | 451,063,151.04 |
| 递延收益 | 2,429,211,476.02 | 2,339,725,905.03 | 2,343,457,466.02 | 2,335,483,395.84 |
| 递延所得税负债 | 706,831,338.3 | 852,003,227.56 | 712,960,499.3 | 805,213,141.26 |
| 非流动负债合计 | 73,460,900,486.08 | 72,209,028,494.8 | 66,823,171,373.3 | 63,750,419,751.23 |
| 负债合计 | 211,992,840,341.91 | 207,901,419,122.2 | 210,039,150,125.52 | 189,833,199,877.59 |
| 所有者权益(或股东权益): | | | | |
| 实收资本(或股本) | 3,130,471,626 | 3,139,746,626 | 3,139,746,626 | 3,139,746,626 |
| 资本公积 | 3,778,686,041.19 | 1,806,279,063.89 | 1,806,339,861.04 | 1,806,203,986.24 |
| 减:库存股 | - | 444,898,842.6 | - | - |
| 其他综合收益 | 1,230,966,719.48 | 1,276,085,984.87 | 135,091,631.94 | -466,719,405.84 |
| 盈余公积 | 2,823,172,641.71 | 2,823,172,641.71 | 2,823,182,049.59 | 2,823,172,641.71 |
| 未分配利润 | 94,188,765,486.48 | 91,154,206,794.56 | 90,405,558,426.61 | 87,323,492,218.58 |
| 归属于母公司股东权益合计 | 105,152,062,514.86 | 99,754,592,268.43 | 98,309,918,595.18 | 94,625,896,066.69 |
| 少数股东权益 | 11,178,849,750.94 | 8,299,459,615.32 | 9,172,149,992.22 | 8,874,253,799.97 |
| 股东权益合计 | 116,330,912,265.8 | 108,054,051,883.75 | 107,482,068,587.4 | 103,500,149,866.66 |
| 负债和股东权益合计 | 328,323,752,607.71 | 315,955,471,005.95 | 317,521,218,712.92 | 293,333,349,744.25 |
| 公告日期 | 2025-10-25 | 2025-08-12 | 2025-04-15 | 2025-04-15 |
| 审计意见(境内) | | | | 标准无保留意见 |