万马股份
(002276)
| 流通市值：175.67亿 | | | 总市值：176.89亿 |
| 流通股本：10.07亿 | | | 总股本：10.14亿 |
| 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 | 1,748,354,364.93 | 1,961,736,110.11 | 1,582,889,542.7 | 2,374,011,577.38 |
| 交易性金融资产 | 54,364,506.56 | 239,013.72 | 170,535.96 | - |
| 衍生金融资产 | 60,160,100 | 39,592,510 | 17,156,600 | 433,050 |
| 应收票据及应收账款 | 7,025,300,664.88 | 7,325,271,280.2 | 6,632,116,953.41 | 6,262,535,814.09 |
| 其中：应收票据 | 799,364,299.7 | 668,074,279.5 | 676,382,065.21 | 886,838,089.06 |
| 应收账款 | 6,225,936,365.18 | 6,657,197,000.7 | 5,955,734,888.2 | 5,375,697,725.03 |
| 应收款项融资 | 1,278,998,432.99 | 1,035,047,289.89 | 769,589,524.74 | 589,752,447.46 |
| 预付款项 | 426,403,963.96 | 342,748,806.76 | 281,757,180.44 | 203,932,903.06 |
| 其他应收款合计 | 195,351,595.78 | 195,581,083.95 | 221,443,705.97 | 249,940,647.41 |
| 存货 | 1,519,909,329.57 | 1,452,736,904.35 | 1,341,422,131.4 | 1,334,958,419.24 |
| 合同资产 | 320,846,896.33 | 309,524,069.51 | 280,979,132.98 | 284,410,386.03 |
| 其他流动资产 | 317,579,790.45 | 290,305,747.94 | 265,671,285.11 | 244,399,528.42 |
| 流动资产合计 | 12,947,269,645.45 | 12,952,782,816.43 | 11,393,196,592.71 | 11,544,374,773.09 |
| 非流动资产: | | | | |
| 长期股权投资 | 91,089,063.61 | 91,315,100.72 | 91,646,771.53 | 91,907,490.55 |
| 其他非流动金融资产 | 27,615,607.49 | 27,615,607.49 | 27,615,607.49 | 27,615,607.49 |
| 投资性房地产 | 1,522,046.06 | 1,541,985.53 | 1,561,925 | 1,581,864.47 |
| 固定资产 | 2,235,640,516.13 | 2,223,647,751.58 | 2,254,632,563.11 | 2,290,670,249.77 |
| 在建工程 | 251,668,462.62 | 286,626,265.41 | 200,947,828.51 | 169,806,095.41 |
| 使用权资产 | 81,549,056.81 | 88,250,910.15 | 96,288,743.27 | 99,682,188.51 |
| 无形资产 | 360,422,434.48 | 296,600,154.89 | 299,427,376.32 | 302,300,459.71 |
| 商誉 | 147,398,027.22 | 147,398,027.22 | 147,398,027.22 | 147,398,027.22 |
| 长期待摊费用 | 31,572,954.52 | 31,882,326.15 | 33,007,577.65 | 29,099,589.7 |
| 递延所得税资产 | 115,825,222.78 | 115,153,586.59 | 107,272,645.22 | 103,860,844.18 |
| 其他非流动资产 | 273,798,381.99 | 283,114,079.43 | 234,234,786.25 | 208,997,392.87 |
| 非流动资产合计 | 3,618,101,773.71 | 3,593,145,795.16 | 3,494,033,851.57 | 3,472,919,809.88 |
| 资产总计 | 16,565,371,419.16 | 16,545,928,611.59 | 14,887,230,444.28 | 15,017,294,582.97 |
| 流动负债: | | | | |
| 短期借款 | 19,672,668.75 | 41,898,234.07 | 56,516,872.74 | 54,633,588.31 |
| 衍生金融负债 | 12,810,426.14 | 4,636,210.89 | 979,698.03 | 6,828,831.67 |
| 应付票据及应付账款 | 7,464,654,624.02 | 7,742,761,160.55 | 6,591,082,859.22 | 6,751,201,832.16 |
| 其中：应付票据 | 6,516,454,875.14 | 6,767,745,567.46 | 5,660,983,411.36 | 5,467,190,791.92 |
| 应付账款 | 948,199,748.88 | 975,015,593.09 | 930,099,447.86 | 1,284,011,040.24 |
| 预收款项 | 78,938.8 | 21,401.18 | 22,108.02 | 21,195.01 |
| 合同负债 | 186,305,689.59 | 136,419,943.66 | 113,546,705.32 | 130,384,385.72 |
| 应付职工薪酬 | 107,502,781 | 97,051,235.64 | 102,167,006.42 | 133,737,171.27 |
| 应交税费 | 51,777,444.23 | 51,640,513.06 | 38,251,841.24 | 54,031,413.78 |
| 其他应付款合计 | 434,119,515.55 | 407,520,700.38 | 371,586,175.1 | 367,401,391.51 |
| 一年内到期的非流动负债 | 443,714,926.46 | 159,876,957.9 | 197,298,655.39 | 217,613,111.17 |
| 其他流动负债 | 535,970,569.2 | 442,150,615.05 | 448,926,248.06 | 534,732,709.59 |
| 流动负债合计 | 9,256,607,583.74 | 9,083,976,972.38 | 7,920,378,169.54 | 8,250,585,630.19 |
| 非流动负债: | | | | |
| 长期借款 | 724,467,213.02 | 744,659,053.76 | 362,504,414.52 | 322,762,455.18 |
| 应付债券 | 203,299,256.37 | 528,183,711.48 | 531,661,017.6 | 527,486,123.57 |
| 租赁负债 | 54,197,036.97 | 66,153,580.08 | 70,169,755.74 | 75,223,914 |
| 预计负债 | 21,849,732.09 | 30,953,312.78 | 25,436,791.02 | 17,152,023.32 |
| 递延收益 | 111,724,958.43 | 98,108,199.67 | 99,029,370.36 | 103,642,503.35 |
| 递延所得税负债 | 48,701,656.07 | 43,150,763.03 | 41,884,263.24 | 33,372,305.98 |
| 其他非流动负债 | 18,174,785.92 | 21,903,035.16 | 21,374,928.34 | 19,670,566.59 |
| 非流动负债合计 | 1,182,414,638.87 | 1,533,111,655.96 | 1,152,060,540.82 | 1,099,309,891.99 |
| 负债合计 | 10,439,022,222.61 | 10,617,088,628.34 | 9,072,438,710.36 | 9,349,895,522.18 |
| 所有者权益(或股东权益): | | | | |
| 实收资本(或股本) | 1,014,289,836 | 1,014,289,836 | 1,014,289,836 | 1,014,289,836 |
| 资本公积 | 1,451,211,357.33 | 1,451,175,938.95 | 1,447,714,969.05 | 1,442,647,221.48 |
| 减:库存股 | 33,712,647.63 | 44,458,570.5 | 44,915,145.5 | 44,915,145.5 |
| 其他综合收益 | 62,473,246.4 | 35,325,128.82 | 42,832,509.25 | -18,153,567.72 |
| 专项储备 | 94,430.3 | 102,047.45 | 88,705.59 | 70,913.73 |
| 盈余公积 | 410,977,230.17 | 410,977,230.17 | 410,977,230.17 | 410,977,230.17 |
| 未分配利润 | 3,200,709,053.27 | 3,039,413,936.79 | 2,921,527,277.6 | 2,839,700,008.7 |
| 归属于母公司股东权益合计 | 6,106,042,505.84 | 5,906,825,547.68 | 5,792,515,382.16 | 5,644,616,496.86 |
| 少数股东权益 | 20,306,690.71 | 22,014,435.57 | 22,276,351.76 | 22,782,563.93 |
| 股东权益合计 | 6,126,349,196.55 | 5,928,839,983.25 | 5,814,791,733.92 | 5,667,399,060.79 |
| 负债和股东权益合计 | 16,565,371,419.16 | 16,545,928,611.59 | 14,887,230,444.28 | 15,017,294,582.97 |
| 公告日期 | 2025-10-24 | 2025-08-20 | 2025-04-25 | 2025-04-19 |
| 审计意见(境内) | | | | 标准无保留意见 |