万朗磁塑
(603150)
| 流通市值：51.83亿 | | | 总市值：51.83亿 |
| 流通股本：8548.30万 | | | 总股本：8548.30万 |
| 报告期 | 2026-03-31 | 2025-12-31 | 2025-09-30 | 2025-06-30 |
| 公司类型 | 通用 | 通用 | 通用 | 通用 |
| 流动资产: | | | | |
| 货币资金 | 656,861,216.68 | 845,051,085.41 | 403,684,645.51 | 385,291,635.29 |
| 交易性金融资产 | 39,149,648 | - | 80,000,000 | 94,044,971.55 |
| 应收票据及应收账款 | 3,059,831,998 | 2,352,182,742.85 | 1,769,402,244.15 | 1,771,882,751.71 |
| 其中：应收票据 | 1,061,530,503.99 | 766,499,713.09 | 407,152,177.86 | 488,939,037.09 |
| 应收账款 | 1,998,301,494.01 | 1,585,683,029.76 | 1,362,250,066.29 | 1,282,943,714.62 |
| 应收款项融资 | 345,480,942.94 | 160,597,289.48 | 120,175,438.16 | 57,128,219.8 |
| 预付款项 | 88,533,105.48 | 26,051,798.89 | 35,423,368.33 | 29,302,404.18 |
| 其他应收款合计 | 67,255,269.48 | 66,451,463.43 | 69,314,312.78 | 69,132,092.92 |
| 存货 | 723,190,432.54 | 571,755,565.67 | 463,624,375.37 | 414,494,221.82 |
| 其他流动资产 | 84,889,831.77 | 101,292,514.95 | 98,169,506.07 | 90,224,284.33 |
| 流动资产合计 | 5,065,192,444.89 | 4,123,382,460.68 | 3,039,793,890.37 | 2,911,500,581.6 |
| 非流动资产: | | | | |
| 长期股权投资 | 140,758,368.58 | 139,288,240.33 | 133,615,410.95 | 136,078,514.06 |
| 其他非流动金融资产 | 71,226,057.8 | 70,114,601.39 | 70,158,314.24 | 60,222,994.42 |
| 投资性房地产 | 76,267,932.9 | 76,998,962.88 | 66,933,563.84 | 67,528,497.18 |
| 固定资产 | 1,405,993,474.8 | 1,433,651,487.06 | 1,234,587,910.86 | 1,214,329,650.71 |
| 在建工程 | 118,010,183.05 | 121,920,935.03 | 129,017,239.63 | 128,051,496.01 |
| 使用权资产 | 135,253,011.68 | 148,575,059.32 | 132,136,673.36 | 124,606,467.02 |
| 无形资产 | 187,686,322.97 | 189,460,065.8 | 173,299,342.16 | 175,527,677.84 |
| 商誉 | 211,583,540.39 | 213,292,283.94 | 120,050,905.73 | 119,899,540.6 |
| 长期待摊费用 | 67,327,584.06 | 69,882,664.26 | 67,281,919.87 | 66,436,270.13 |
| 递延所得税资产 | 25,135,189.06 | 24,127,494.62 | 32,701,557.54 | 26,609,603.96 |
| 其他非流动资产 | 48,599,141.67 | 39,546,872.54 | 73,670,433.43 | 65,987,716.4 |
| 非流动资产平衡项目 | -0.01 | 0 | 0 | 0 |
| 非流动资产合计 | 2,487,840,806.95 | 2,526,858,667.17 | 2,233,453,271.61 | 2,185,278,428.33 |
| 资产总计 | 7,553,033,251.84 | 6,650,241,127.85 | 5,273,247,161.98 | 5,096,779,009.93 |
| 流动负债: | | | | |
| 短期借款 | 212,474,910.86 | 258,799,323.15 | 272,171,902.66 | 317,634,331.84 |
| 交易性金融负债 | 1,580,211.54 | 1,668,891.86 | 1,655,482.96 | 1,647,627.42 |
| 应付票据及应付账款 | 2,283,301,839.41 | 1,967,138,245.55 | 1,212,750,006.06 | 1,159,334,038.69 |
| 其中：应付票据 | 349,454,978.3 | 359,843,387.58 | 373,041,086.69 | 398,440,787.36 |
| 应付账款 | 1,933,846,861.11 | 1,607,294,857.97 | 839,708,919.37 | 760,893,251.33 |
| 预收款项 | 412,759.08 | 854,559.84 | 469,247.37 | 255,988.45 |
| 合同负债 | 36,548,611.84 | 14,853,342.38 | 6,468,114.35 | 3,984,947.21 |
| 应付职工薪酬 | 129,882,971.45 | 144,206,366.8 | 93,629,727.77 | 70,990,406.32 |
| 应交税费 | 80,737,754.06 | 80,801,308.62 | 52,677,654.46 | 42,883,962.34 |
| 其他应付款合计 | 117,512,218.24 | 107,558,755.42 | 86,543,316.46 | 89,507,523.01 |
| 一年内到期的非流动负债 | 260,408,524.07 | 226,354,271.15 | 304,730,058.13 | 230,917,592.32 |
| 其他流动负债 | 637,362,305.47 | 313,793,171.38 | 190,623,117.6 | 213,712,276.42 |
| 流动负债平衡项目 | 0.01 | 0 | 0 | 0 |
| 流动负债合计 | 3,760,222,106.03 | 3,116,028,236.15 | 2,221,718,627.82 | 2,130,868,694.02 |
| 非流动负债: | | | | |
| 长期借款 | 1,614,041,510.05 | 1,356,233,900 | 1,017,433,900 | 962,919,900 |
| 租赁负债 | 88,021,324.71 | 100,972,196.26 | 91,138,415.32 | 87,051,249.99 |
| 长期应付款 | 6,052,896.17 | 6,282,607.48 | 7,143,604.25 | - |
| 递延收益 | 37,712,780.13 | 36,316,474.09 | 29,025,833.79 | 30,043,759.79 |
| 递延所得税负债 | 30,702,953.63 | 30,844,194.48 | 22,878,417.36 | 20,259,167.08 |
| 其他非流动负债 | 5,589,918.5 | 5,541,769.44 | 5,495,050.46 | 5,445,831.42 |
| 非流动负债平衡项目 | 0.01 | 0 | 0 | 0 |
| 非流动负债合计 | 1,782,121,383.2 | 1,536,191,141.75 | 1,173,115,221.18 | 1,105,719,908.28 |
| 负债合计 | 5,542,343,489.23 | 4,652,219,377.9 | 3,394,833,849 | 3,236,588,602.3 |
| 所有者权益(或股东权益): | | | | |
| 实收资本(或股本) | 85,483,000 | 85,483,000 | 85,483,000 | 85,483,000 |
| 资本公积 | 771,587,824.13 | 771,587,824.13 | 773,653,312.88 | 763,023,892.13 |
| 减:库存股 | 29,201.88 | 29,201.88 | 29,774,501.88 | 29,774,501.88 |
| 其他综合收益 | -9,461,940.34 | 7,731,683.21 | 6,154,031.29 | 4,811,049.03 |
| 盈余公积 | 42,745,000 | 42,745,000 | 42,745,000 | 42,745,000 |
| 未分配利润 | 850,211,348.09 | 823,347,987.2 | 815,975,954.26 | 804,507,290.72 |
| 归属于母公司股东权益平衡项目 | -0.01 | 0 | 0 | 0 |
| 归属于母公司股东权益合计 | 1,740,536,029.99 | 1,730,866,292.66 | 1,694,236,796.55 | 1,670,795,730 |
| 少数股东权益 | 270,153,732.62 | 267,155,457.29 | 184,176,516.43 | 189,394,677.63 |
| 股东权益合计 | 2,010,689,762.61 | 1,998,021,749.95 | 1,878,413,312.98 | 1,860,190,407.63 |
| 负债和股东权益合计 | 7,553,033,251.84 | 6,650,241,127.85 | 5,273,247,161.98 | 5,096,779,009.93 |
| 公告日期 | 2026-04-29 | 2026-04-22 | 2025-10-30 | 2025-08-28 |
| 审计意见(境内) | | 标准无保留意见 | | |