万润科技
(002654)
| 流通市值：131.86亿 | | | 总市值：131.87亿 |
| 流通股本：8.45亿 | | | 总股本：8.45亿 |
| 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 | 403,682,463.83 | 354,478,350.41 | 311,359,716.17 | 403,169,703.48 |
| 交易性金融资产 | 63,343,299.51 | 51,548,569.01 | 50,975,682.1 | 50,402,795.19 |
| 应收票据及应收账款 | 1,430,392,203.28 | 1,623,409,377.17 | 1,662,192,773.98 | 1,730,629,823.44 |
| 其中：应收票据 | 135,937,389.99 | 114,320,988.04 | 191,361,927.36 | 163,508,352.29 |
| 应收账款 | 1,294,454,813.29 | 1,509,088,389.13 | 1,470,830,846.62 | 1,567,121,471.15 |
| 应收款项融资 | 2,037,984.95 | 1,467,309.3 | 2,660,562.12 | 3,692,073.96 |
| 预付款项 | 94,764,821.27 | 100,563,456.9 | 146,394,842.08 | 101,740,388.82 |
| 其他应收款合计 | 39,024,514.79 | 34,409,981.96 | 40,100,413.13 | 28,339,636.82 |
| 存货 | 386,735,341.47 | 409,139,033.89 | 402,759,184.71 | 291,282,633.28 |
| 合同资产 | 424,034,619.98 | 366,036,864.36 | 366,107,881.45 | 376,293,702.32 |
| 一年内到期的非流动资产 | 118,165,551.26 | 118,165,551.26 | 118,165,551.26 | 120,165,551.26 |
| 其他流动资产 | 120,220,694.4 | 126,059,570.25 | 133,488,400.65 | 119,998,073.72 |
| 流动资产合计 | 3,082,401,494.74 | 3,185,278,064.51 | 3,234,205,007.65 | 3,225,714,382.29 |
| 非流动资产: | | | | |
| 长期应收款 | 2,036,469.45 | 2,431,926.45 | 2,466,093.53 | 2,579,364.53 |
| 长期股权投资 | 8,930,802.57 | 8,930,802.57 | 8,930,802.57 | 8,930,802.57 |
| 投资性房地产 | 101,118,645.6 | 98,323,573.4 | 96,238,831.99 | 101,882,692.88 |
| 固定资产 | 797,707,548.56 | 810,790,616.35 | 826,760,433.27 | 842,365,779.2 |
| 在建工程 | 18,709,618.96 | 42,002,774.19 | 33,216,697.5 | 40,733,913.63 |
| 使用权资产 | 4,786,709.05 | 5,336,493.97 | 6,310,084.61 | 7,212,909.71 |
| 无形资产 | 264,862,045.55 | 241,451,314.89 | 238,648,131.54 | 232,184,847.52 |
| 开发支出 | 10,148,406.5 | 4,624,160.3 | 11,510,901.69 | 9,446,309.67 |
| 商誉 | 68,777,850.76 | 68,777,850.76 | 68,777,850.76 | 68,777,850.76 |
| 长期待摊费用 | 61,046,646.16 | 62,809,293.6 | 63,990,731.72 | 63,055,114.85 |
| 递延所得税资产 | 210,703,219.04 | 200,895,225.14 | 192,739,470.95 | 183,129,931.95 |
| 其他非流动资产 | 10,098,493.3 | 7,121,642.06 | 6,887,140.38 | 7,434,971.99 |
| 非流动资产合计 | 1,558,926,455.5 | 1,553,495,673.68 | 1,556,477,170.51 | 1,567,734,489.26 |
| 资产总计 | 4,641,327,950.24 | 4,738,773,738.19 | 4,790,682,178.16 | 4,793,448,871.55 |
| 流动负债: | | | | |
| 短期借款 | 883,100,000 | 990,800,000 | 1,001,700,000 | 873,200,000 |
| 应付票据及应付账款 | 962,639,993.17 | 1,004,068,155.41 | 984,924,137.1 | 1,100,092,019.61 |
| 其中：应付票据 | 308,933,461.04 | 288,422,805 | 383,134,384.73 | 276,250,154.36 |
| 应付账款 | 653,706,532.13 | 715,645,350.41 | 601,789,752.37 | 823,841,865.25 |
| 合同负债 | 132,011,882.61 | 93,563,505.1 | 74,447,767.56 | 49,050,239.92 |
| 应付职工薪酬 | 33,824,975.16 | 35,170,544.26 | 34,164,984.11 | 74,646,486.43 |
| 应交税费 | 23,747,870.49 | 23,431,257.8 | 21,706,868.21 | 18,438,913.47 |
| 其他应付款合计 | 259,035,420.07 | 181,415,869.15 | 182,833,650.79 | 179,679,185.6 |
| 其中:应付利息 | 425,599.15 | 699,849.14 | 524,010.17 | 634,379.14 |
| 一年内到期的非流动负债 | 198,096,961.88 | 188,597,090.74 | 90,492,888.69 | 140,084,719.43 |
| 其他流动负债 | 85,570,652.48 | 104,849,563.93 | 197,219,390.96 | 212,456,005.23 |
| 流动负债合计 | 2,578,027,755.86 | 2,621,895,986.39 | 2,587,489,687.42 | 2,647,647,569.69 |
| 非流动负债: | | | | |
| 长期借款 | 16,660,625 | 37,915,625 | 140,533,125 | 35,388,125 |
| 租赁负债 | 1,489,830.44 | 1,833,224.66 | 2,629,389.44 | 3,028,787.82 |
| 长期应付款 | 390,843,033.25 | 435,674,257.85 | 432,166,865.12 | 471,877,459.54 |
| 预计负债 | 12,960 | 12,960 | 19,440 | 22,680 |
| 递延收益 | 21,807,472.88 | 21,911,555.69 | 22,132,883.87 | 22,389,515.81 |
| 递延所得税负债 | 23,057,134.83 | 18,910,890.91 | 18,996,566.75 | 19,062,946.36 |
| 非流动负债合计 | 453,871,056.4 | 516,258,514.11 | 616,478,270.18 | 551,769,514.53 |
| 负债合计 | 3,031,898,812.26 | 3,138,154,500.5 | 3,203,967,957.6 | 3,199,417,084.22 |
| 所有者权益(或股东权益): | | | | |
| 实收资本(或股本) | 845,302,544 | 845,302,544 | 845,302,544 | 845,302,544 |
| 资本公积 | 1,655,293,318.33 | 1,655,293,318.33 | 1,655,293,318.33 | 1,655,293,318.33 |
| 其他综合收益 | -109,515.84 | -109,515.84 | -109,515.84 | -109,515.84 |
| 盈余公积 | 31,885,487.09 | 31,885,487.09 | 31,885,487.09 | 31,885,487.09 |
| 未分配利润 | -967,354,401.89 | -979,578,190.49 | -996,949,847.42 | -995,113,440.08 |
| 归属于母公司股东权益合计 | 1,565,017,431.69 | 1,552,793,643.09 | 1,535,421,986.16 | 1,537,258,393.5 |
| 少数股东权益 | 44,411,706.29 | 47,825,594.6 | 51,292,234.4 | 56,773,393.83 |
| 股东权益合计 | 1,609,429,137.98 | 1,600,619,237.69 | 1,586,714,220.56 | 1,594,031,787.33 |
| 负债和股东权益合计 | 4,641,327,950.24 | 4,738,773,738.19 | 4,790,682,178.16 | 4,793,448,871.55 |
| 公告日期 | 2025-10-31 | 2025-08-30 | 2025-04-25 | 2025-04-25 |
| 审计意见(境内) | | | | 标准无保留意见 |