万里扬
(002434)
| 流通市值：94.68亿 | | | 总市值：94.77亿 |
| 流通股本：13.11亿 | | | 总股本：13.13亿 |
| 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 | 727,460,248.62 | 731,791,864.25 | 739,873,961.3 | 688,144,497.42 |
| 应收票据及应收账款 | 1,682,370,592.55 | 1,618,357,551.03 | 1,555,747,401.63 | 1,670,769,396.15 |
| 其中：应收票据 | - | - | 20,839,658.79 | 61,006,419.46 |
| 应收账款 | 1,682,370,592.55 | 1,618,357,551.03 | 1,534,907,742.84 | 1,609,762,976.69 |
| 应收款项融资 | 76,770,583.83 | 74,326,049.08 | 188,258,297.27 | 220,875,736.67 |
| 预付款项 | 48,973,268.29 | 50,086,112.28 | 74,131,985.11 | 48,469,351.1 |
| 其他应收款合计 | 176,238,715.91 | 167,242,225.02 | 190,101,864.3 | 188,615,106.49 |
| 存货 | 1,141,528,880.39 | 1,099,087,044.24 | 1,249,795,045.26 | 1,292,626,041.58 |
| 一年内到期的非流动资产 | 194,986,915.78 | 194,986,915.78 | 157,683,563.36 | 157,683,563.36 |
| 其他流动资产 | 526,308,523.9 | 401,353,778.89 | 439,904,895.36 | 355,842,340.68 |
| 流动资产平衡项目 | 0 | 0 | 0 | 0 |
| 流动资产合计 | 4,574,637,729.27 | 4,337,231,540.57 | 4,598,495,489.59 | 4,625,486,321.45 |
| 非流动资产: | | | | |
| 长期应收款 | 317,840,083.81 | 275,590,083.96 | 271,181,745.12 | 252,430,494.05 |
| 长期股权投资 | 433,981,414.77 | 476,077,026.93 | 475,374,407.36 | 476,366,503.76 |
| 其他权益工具投资 | 215,150,000 | 215,150,000 | 215,150,000 | 215,150,000 |
| 投资性房地产 | 190,701,585.9 | 195,572,813.61 | 201,056,667.18 | 205,945,578.75 |
| 固定资产 | 3,466,818,702.61 | 3,426,371,273.91 | 2,955,537,968.96 | 2,777,954,550.48 |
| 在建工程 | 421,528,182.3 | 387,465,197.22 | 652,700,989.5 | 805,034,568.73 |
| 使用权资产 | 38,526,632.73 | 38,697,893.79 | 36,497,348.62 | 36,668,609.62 |
| 无形资产 | 515,560,098.8 | 515,963,908.43 | 527,255,884.14 | 540,640,390.77 |
| 开发支出 | 31,351,383.23 | 31,351,383.23 | 14,583,103.88 | 14,583,103.88 |
| 商誉 | 256,504,945.02 | 256,504,945.02 | 256,504,945.02 | 256,504,945.02 |
| 长期待摊费用 | 28,861,883.41 | 37,177,148.34 | 33,054,309.24 | 32,122,970.74 |
| 递延所得税资产 | 220,884,974.07 | 220,884,974.07 | 180,823,166.4 | 180,897,414.25 |
| 其他非流动资产 | 246,550,963.98 | 257,905,878.53 | 404,396,829.62 | 366,577,872.09 |
| 非流动资产平衡项目 | 0 | 0 | 0 | 0 |
| 非流动资产合计 | 6,384,260,850.63 | 6,334,712,527.04 | 6,224,117,365.04 | 6,160,877,002.14 |
| 资产平衡项目 | 0 | 0 | 0 | 0 |
| 资产总计 | 10,958,898,579.9 | 10,671,944,067.61 | 10,822,612,854.63 | 10,786,363,323.59 |
| 流动负债: | | | | |
| 短期借款 | 1,206,819,612.77 | 1,387,525,741.57 | 1,456,010,666.67 | 1,420,010,666.67 |
| 应付票据及应付账款 | 2,279,098,341.27 | 1,885,448,139.87 | 2,083,354,835.04 | 2,346,790,035.6 |
| 其中：应付票据 | 756,136,757.61 | 406,361,378.81 | 682,175,041.77 | 911,474,780.68 |
| 应付账款 | 1,522,961,583.66 | 1,479,086,761.06 | 1,401,179,793.27 | 1,435,315,254.92 |
| 合同负债 | 69,391,149.34 | 65,122,027.13 | 96,163,521.42 | 21,375,627.3 |
| 应付职工薪酬 | 37,994,987.76 | 73,393,455.53 | 39,168,582.09 | 38,381,810.39 |
| 应交税费 | 67,164,488.05 | 79,276,102.62 | 71,719,016.18 | 36,984,285.05 |
| 其他应付款合计 | 18,907,940.28 | 17,302,466.63 | 22,827,852.58 | 20,836,256.57 |
| 一年内到期的非流动负债 | 325,106,069.26 | 343,978,512.32 | 6,355,501.46 | 52,225,007.3 |
| 其他流动负债 | 9,008,273.07 | 7,348,051.62 | 12,501,257.78 | 2,778,831.55 |
| 流动负债平衡项目 | 0 | 0 | 0 | 0 |
| 流动负债合计 | 4,013,490,861.8 | 3,859,394,497.29 | 3,788,101,233.22 | 3,939,382,520.43 |
| 非流动负债: | | | | |
| 长期借款 | 627,300,000 | 602,538,498.74 | 843,400,000 | 763,500,000 |
| 租赁负债 | 35,487,380.95 | 37,344,044.49 | 36,177,448.97 | 36,177,448.97 |
| 长期应付款 | 28,660,000 | 27,365,000 | 27,312,000 | 30,651,000 |
| 预计负债 | 30,138,087.31 | 30,800,040.52 | 68,199,749.81 | 58,898,508.37 |
| 递延收益 | 248,439,768.57 | 259,553,443.55 | 228,718,224.54 | 210,529,925.78 |
| 递延所得税负债 | 17,689,326.88 | 9,615,827.38 | 10,217,854.73 | 3,023,972.79 |
| 非流动负债平衡项目 | 0 | 0 | 0 | 0 |
| 非流动负债合计 | 987,714,563.71 | 967,216,854.68 | 1,214,025,278.05 | 1,102,780,855.91 |
| 负债平衡项目 | 0 | 0 | 0 | 0 |
| 负债合计 | 5,001,205,425.51 | 4,826,611,351.97 | 5,002,126,511.27 | 5,042,163,376.34 |
| 所有者权益(或股东权益): | | | | |
| 实收资本(或股本) | 1,312,600,000 | 1,312,600,000 | 1,312,600,000 | 1,312,600,000 |
| 资本公积 | 2,840,834,667.33 | 2,840,834,667.33 | 2,840,834,667.33 | 2,840,834,667.33 |
| 盈余公积 | 307,807,582.03 | 307,807,582.03 | 290,753,248.45 | 290,753,248.45 |
| 未分配利润 | 1,386,441,697.78 | 1,278,666,320.45 | 1,312,716,349.07 | 1,239,802,139.77 |
| 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 | 5,847,683,947.14 | 5,739,908,569.81 | 5,756,904,264.85 | 5,683,990,055.55 |
| 少数股东权益 | 110,009,207.25 | 105,424,145.83 | 63,582,078.51 | 60,209,891.7 |
| 股东权益平衡项目 | 0 | 0 | 0 | 0 |
| 股东权益合计 | 5,957,693,154.39 | 5,845,332,715.64 | 5,820,486,343.36 | 5,744,199,947.25 |
| 负债和股东权益合计 | 10,958,898,579.9 | 10,671,944,067.61 | 10,822,612,854.63 | 10,786,363,323.59 |
| 公告日期 | 2025-04-29 | 2025-04-23 | 2024-10-26 | 2024-08-23 |
| 审计意见(境内) | | 标准无保留意见 | | |