西子洁能
(002534)
| 流通市值：81.34亿 | | | 总市值：82.27亿 |
| 流通股本：7.31亿 | | | 总股本：7.39亿 |
| 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 | 3,103,794,152.12 | 3,529,696,399.14 | 3,072,402,262.4 | 3,189,234,418.29 |
| 结算备付金 | 0 | 0 | - | - |
| 拆出资金 | 0 | 0 | - | - |
| 衍生金融资产 | 0 | 0 | 2,851,500 | - |
| 应收票据及应收账款 | 1,823,590,290.81 | 1,933,261,442.49 | 2,374,877,173.79 | 2,312,923,586.57 |
| 其中：应收票据 | 182,739,884.12 | 104,621,445.2 | 118,577,059.79 | 136,834,495.81 |
| 应收账款 | 1,640,850,406.69 | 1,828,639,997.29 | 2,256,300,114 | 2,176,089,090.76 |
| 应收款项融资 | 407,898,351.95 | 390,948,910.03 | 365,826,283.37 | 313,083,352.08 |
| 预付款项 | 459,903,071.03 | 403,008,467.94 | 608,774,452.45 | 586,551,122.93 |
| 应收保费 | 0 | 0 | - | - |
| 应收分保账款 | 0 | 0 | - | - |
| 应收分保合同准备金 | 0 | 0 | - | - |
| 其他应收款合计 | 150,831,793.42 | 150,633,623.75 | 155,175,745.71 | 130,838,913.27 |
| 其中:应收利息 | 1,086,934.95 | 1,012,412.39 | 1,339,577.77 | 3,383,723.86 |
| 应收股利 | 0 | 0 | - | - |
| 买入返售金融资产 | 0 | 0 | - | - |
| 存货 | 1,588,875,380.83 | 1,552,133,132.53 | 1,418,405,667.09 | 1,736,832,359.94 |
| 合同资产 | 2,020,182,651.66 | 2,011,924,807.95 | 2,038,047,774.18 | 1,946,183,045.16 |
| 一年内到期的非流动资产 | 0 | 0 | - | - |
| 其他流动资产 | 69,457,642.53 | 66,633,784.69 | 44,886,376.05 | 60,531,193.56 |
| 流动资产平衡项目 | 0 | 0 | 0 | 0 |
| 流动资产合计 | 9,624,533,334.35 | 10,038,240,568.52 | 10,081,247,235.04 | 10,276,177,991.8 |
| 非流动资产: | | | | |
| 发放委托贷款及垫款 | 0 | 0 | - | - |
| 债权投资 | 0 | 0 | - | - |
| 其他债权投资 | 0 | 0 | - | - |
| 长期应收款 | 0 | 0 | 210,950,247.07 | 210,950,247.07 |
| 长期股权投资 | 454,331,749.41 | 447,902,133.49 | 456,695,774.01 | 463,498,281.93 |
| 其他权益工具投资 | 13,178,960.9 | 13,178,960.9 | 13,178,960.9 | 13,178,960.9 |
| 其他非流动金融资产 | 138,444,600 | 138,444,600 | 138,444,600 | 138,444,600 |
| 投资性房地产 | 1,125,363,875.12 | 1,133,448,097.39 | 1,175,351,904.87 | 1,183,644,221.86 |
| 固定资产 | 2,198,672,941.22 | 2,227,143,811.71 | 1,828,831,178.38 | 1,837,744,156.84 |
| 在建工程 | 33,429,709.29 | 4,285,863.47 | 402,757,756.52 | 374,221,005.2 |
| 生产性生物资产 | 0 | 0 | - | - |
| 油气资产 | 0 | 0 | - | - |
| 使用权资产 | 109,736,264.88 | 108,868,554.87 | 114,458,681.59 | 118,511,790.47 |
| 无形资产 | 506,936,401.36 | 516,766,641.49 | 490,166,933.85 | 498,581,084.62 |
| 开发支出 | 0 | 0 | - | - |
| 商誉 | 55,738,163.41 | 55,738,163.41 | 55,738,163.41 | 55,738,163.41 |
| 长期待摊费用 | 17,282,209.7 | 17,023,392.77 | 16,181,795.53 | 16,952,186.1 |
| 递延所得税资产 | 304,097,178.05 | 295,828,310.16 | 344,439,816.46 | 344,991,797.89 |
| 其他非流动资产 | 6,291,516.64 | 16,398,590.65 | 9,105,120.3 | 3,546,858.25 |
| 非流动资产平衡项目 | 0 | 0 | 0 | 0 |
| 非流动资产合计 | 4,963,503,569.98 | 4,975,027,120.31 | 5,256,300,932.89 | 5,260,003,354.54 |
| 资产平衡项目 | 0 | 0 | 0 | 0 |
| 资产总计 | 14,588,036,904.33 | 15,013,267,688.83 | 15,337,548,167.93 | 15,536,181,346.34 |
| 流动负债: | | | | |
| 短期借款 | 56,015,615.56 | 162,035,948.88 | 221,536,345.78 | 229,155,895.96 |
| 向中央银行借款 | 0 | 0 | - | - |
| 吸收存款及同业存放 | 0 | 0 | - | - |
| 拆入资金 | 0 | 0 | - | - |
| 交易性金融负债 | 0 | 0 | - | - |
| 衍生金融负债 | 0 | 0 | - | - |
| 应付票据及应付账款 | 4,527,672,328.32 | 4,769,973,819.32 | 5,090,236,654.17 | 5,229,285,878.22 |
| 其中：应付票据 | 1,197,003,727.58 | 1,231,316,491.79 | 1,378,374,048.67 | 1,279,557,982.6 |
| 应付账款 | 3,330,668,600.74 | 3,538,657,327.53 | 3,711,862,605.5 | 3,949,727,895.62 |
| 预收款项 | 8,625,835.31 | 12,786,247.56 | 6,390,326.37 | 3,137,511.12 |
| 合同负债 | 2,249,263,692.49 | 2,261,755,045.68 | 2,242,035,103.63 | 2,265,330,981.06 |
| 卖出回购金融资产款 | 0 | 0 | - | - |
| 应付手续费及佣金 | 0 | 0 | - | - |
| 应付职工薪酬 | 54,416,885.24 | 118,780,191.43 | 93,616,279.49 | 72,571,652.54 |
| 应交税费 | 64,372,268 | 75,155,018.7 | 66,253,956.84 | 62,495,942.75 |
| 其他应付款合计 | 215,495,979.64 | 224,300,517.52 | 226,988,611.29 | 191,775,999.46 |
| 其中:应付利息 | 0 | 0 | - | - |
| 应付股利 | 1,896,830 | 1,896,830 | 768,160 | 768,160 |
| 应付分保账款 | 0 | 0 | - | - |
| 保险合同准备金 | 0 | 0 | - | - |
| 代理买卖证券款 | 0 | 0 | - | - |
| 代理承销证券款 | 0 | 0 | - | - |
| 一年内到期的非流动负债 | 67,413,246.4 | 70,202,511.71 | 136,377,908.46 | 338,630,254.65 |
| 其他流动负债 | 236,172,233.36 | 275,464,890.24 | 222,621,892.98 | 215,871,230.01 |
| 流动负债平衡项目 | 0 | 0 | 0 | 0 |
| 流动负债合计 | 7,479,448,084.32 | 7,970,454,191.04 | 8,306,057,079.01 | 8,608,255,345.77 |
| 非流动负债: | | | | |
| 长期借款 | 459,950,276.63 | 460,069,022.95 | 439,989,079.96 | 439,989,080.03 |
| 应付债券 | 1,098,206,081.82 | 1,085,494,807.19 | 1,084,651,742.11 | 1,072,150,620.25 |
| 优先股 | 0 | 0 | - | - |
| 永续债 | 0 | 0 | - | - |
| 租赁负债 | 37,359,704.17 | 32,170,195.93 | 38,447,739.87 | 39,248,007.17 |
| 长期应付款 | 18,521,171.83 | 11,927,605.22 | 12,039,970.22 | 12,150,156.98 |
| 长期应付职工薪酬 | - | 0 | - | - |
| 预计负债 | 151,282,211.74 | 144,560,103.77 | 163,332,230.38 | 166,888,240.14 |
| 递延收益 | 600,263,200.58 | 596,738,910.91 | 598,563,751.15 | 603,676,615.29 |
| 递延所得税负债 | 0 | 0 | 29,115,369.78 | 29,248,077.86 |
| 其他非流动负债 | 0 | 0 | - | - |
| 非流动负债平衡项目 | 0 | 0 | 0 | 0 |
| 非流动负债合计 | 2,365,582,646.77 | 2,330,960,645.97 | 2,366,139,883.47 | 2,363,350,797.72 |
| 负债平衡项目 | 0 | 0 | 0 | 0 |
| 负债合计 | 9,845,030,731.09 | 10,301,414,837.01 | 10,672,196,962.48 | 10,971,606,143.49 |
| 所有者权益(或股东权益): | | | | |
| 实收资本(或股本) | 739,206,544 | 739,205,474 | 739,205,385 | 739,205,207 |
| 其他权益工具 | 133,218,075.85 | 133,219,516.18 | 133,219,636.21 | 133,219,876.26 |
| 资本公积 | 781,416,065.22 | 775,977,686.43 | 776,457,842.2 | 768,560,836.33 |
| 减:库存股 | 34,999,810.37 | 10,797,013.75 | - | - |
| 其他综合收益 | 5,035,759.92 | 5,085,564.5 | 9,298,072.5 | 7,023,668.34 |
| 专项储备 | 53,145,565.36 | 53,869,805.2 | 58,709,598.01 | 60,067,248.39 |
| 盈余公积 | 353,340,984.35 | 353,340,984.35 | 353,340,984.35 | 353,340,984.35 |
| 一般风险准备 | - | 0 | - | - |
| 未分配利润 | 2,223,317,454.74 | 2,169,662,982.92 | 2,153,313,483.25 | 2,072,059,209.32 |
| 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 | 4,253,680,639.07 | 4,219,564,999.83 | 4,223,545,001.52 | 4,133,477,029.99 |
| 少数股东权益 | 489,325,534.17 | 492,287,851.99 | 441,806,203.93 | 431,098,172.86 |
| 股东权益平衡项目 | 0 | 0 | 0 | 0 |
| 股东权益合计 | 4,743,006,173.24 | 4,711,852,851.82 | 4,665,351,205.45 | 4,564,575,202.85 |
| 负债和股东权益合计 | 14,588,036,904.33 | 15,013,267,688.83 | 15,337,548,167.93 | 15,536,181,346.34 |
| 公告日期 | 2025-04-25 | 2025-03-31 | 2024-10-26 | 2024-08-27 |
| 审计意见(境内) | | 标准无保留意见 | | |