伊之密
(300415)
| 流通市值：90.30亿 | | | 总市值：93.38亿 |
| 流通股本：4.53亿 | | | 总股本：4.69亿 |
| 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 | 586,817,069.68 | 499,243,382.55 | 293,951,618.91 | 421,172,077.87 |
| 应收票据及应收账款 | 1,443,099,085.48 | 1,352,134,171.72 | 1,316,598,290.33 | 1,214,849,776.63 |
| 其中：应收票据 | 13,008,779.59 | 10,806,074.43 | - | - |
| 应收账款 | 1,430,090,305.89 | 1,341,328,097.29 | 1,316,598,290.33 | 1,214,849,776.63 |
| 应收款项融资 | 334,765,314.84 | 323,209,598.63 | 246,527,537.3 | 221,312,530.23 |
| 预付款项 | 50,474,261.22 | 41,335,883.96 | 80,946,257.28 | 68,811,208.81 |
| 其他应收款合计 | 28,407,011.89 | 23,665,551.99 | 29,005,788.51 | 21,946,198.65 |
| 存货 | 1,918,406,157.01 | 1,850,476,851.81 | 1,730,900,141.92 | 1,716,184,671.76 |
| 合同资产 | 40,408,007.2 | 37,179,449.12 | 41,188,739.86 | 35,080,409.88 |
| 一年内到期的非流动资产 | 433,946,470.87 | 419,370,901.95 | 311,335,670.46 | 308,259,330.09 |
| 其他流动资产 | 69,455,850.5 | 117,343,169.48 | 99,216,695.52 | 105,803,295.48 |
| 流动资产平衡项目 | 0 | 0 | 0 | 0 |
| 流动资产合计 | 4,905,779,228.69 | 4,663,958,961.21 | 4,149,670,740.09 | 4,113,419,499.4 |
| 非流动资产: | | | | |
| 长期应收款 | 196,311,627.02 | 194,464,467.73 | 201,766,093.14 | 188,495,033.8 |
| 长期股权投资 | 486,798,050.39 | 480,911,939.67 | 479,724,204.4 | 463,989,079.68 |
| 其他非流动金融资产 | 6,000,000 | 6,000,000 | - | - |
| 固定资产 | 1,147,805,137.54 | 1,161,614,710.37 | 1,087,173,845.96 | 1,149,035,787.78 |
| 在建工程 | 77,725,564.97 | 52,972,208.36 | 91,180,449.26 | 65,180,725.56 |
| 使用权资产 | 20,916,884.7 | 21,348,334.44 | 17,028,624.22 | 16,771,257.55 |
| 无形资产 | 425,487,228.51 | 427,510,658.67 | 380,363,850.88 | 357,284,023.93 |
| 长期待摊费用 | 49,092,684.91 | 54,690,719.71 | 55,053,795.61 | 61,723,906.98 |
| 递延所得税资产 | 31,705,549.22 | 37,106,941.54 | 43,924,627.36 | 45,848,211.93 |
| 其他非流动资产 | 18,916,571.22 | 9,532,766.19 | 55,585,396.63 | 13,441,105.88 |
| 非流动资产平衡项目 | 0 | 0 | 0 | 0 |
| 非流动资产合计 | 2,460,759,298.48 | 2,446,152,746.68 | 2,411,800,887.46 | 2,361,769,133.09 |
| 资产平衡项目 | 0 | 0 | 0 | 0 |
| 资产总计 | 7,366,538,527.17 | 7,110,111,707.89 | 6,561,471,627.55 | 6,475,188,632.49 |
| 流动负债: | | | | |
| 短期借款 | 199,534,079.83 | 214,742,511.39 | 131,150,816.04 | 125,222,776.52 |
| 应付票据及应付账款 | 1,613,413,012.32 | 1,562,944,193.09 | 1,277,757,127.8 | 1,424,007,190.78 |
| 其中：应付票据 | 776,348,062.86 | 743,715,809.23 | 616,926,366.26 | 642,178,960.73 |
| 应付账款 | 837,064,949.46 | 819,228,383.86 | 660,830,761.54 | 781,828,230.05 |
| 合同负债 | 566,823,528.11 | 568,220,500.7 | 500,252,691.45 | 488,203,383.75 |
| 应付职工薪酬 | 66,480,921.15 | 201,679,715.28 | 136,987,542.39 | 97,187,737.02 |
| 应交税费 | 24,395,954.21 | 29,322,101.29 | 37,976,772.99 | 64,756,551.75 |
| 其他应付款合计 | 51,209,146.49 | 55,054,484.88 | 63,756,770.86 | 66,571,294.38 |
| 一年内到期的非流动负债 | 349,310,474.39 | 325,267,330.17 | 228,294,106.15 | 271,538,444.53 |
| 其他流动负债 | 175,533,510.77 | 165,886,503.89 | 119,843,326.33 | 71,607,852.94 |
| 流动负债平衡项目 | 0 | 0 | 0 | 0 |
| 流动负债合计 | 3,046,700,627.27 | 3,123,117,340.69 | 2,496,019,154.01 | 2,609,095,231.67 |
| 非流动负债: | | | | |
| 长期借款 | 1,097,826,987.08 | 907,288,241.8 | 1,025,345,901.97 | 963,134,942.12 |
| 租赁负债 | 13,802,357.49 | 14,232,805.92 | 12,438,285.35 | 12,148,629.87 |
| 预计负债 | 1,451,096.72 | 1,406,217.44 | 78,860,298.66 | 79,891,053.82 |
| 递延收益 | 46,578,394.31 | 48,015,028.52 | 49,496,139.46 | 99,764,676.64 |
| 递延所得税负债 | - | - | 7,920,084.04 | 8,303,991.15 |
| 非流动负债平衡项目 | 0 | 0 | 0 | 0 |
| 非流动负债合计 | 1,159,658,835.6 | 970,942,293.68 | 1,174,060,709.48 | 1,163,243,293.6 |
| 负债平衡项目 | 0 | 0 | 0 | 0 |
| 负债合计 | 4,206,359,462.87 | 4,094,059,634.37 | 3,670,079,863.49 | 3,772,338,525.27 |
| 所有者权益(或股东权益): | | | | |
| 实收资本(或股本) | 468,562,084 | 468,562,084 | 468,562,084 | 468,562,084 |
| 资本公积 | 197,206,838.69 | 197,206,838.69 | 196,611,933.92 | 195,982,562.24 |
| 减:库存股 | 143,798,094.93 | 147,316,014.93 | 147,316,014.93 | 149,325,637.2 |
| 其他综合收益 | -15,186,853.76 | -16,428,396.38 | -7,023,957.13 | -10,110,572.89 |
| 专项储备 | 13,085,345.55 | 10,665,582.85 | 11,413,301.09 | 16,091,684.29 |
| 盈余公积 | 200,226,260.54 | 200,226,260.54 | 170,151,069.07 | 170,151,069.07 |
| 未分配利润 | 2,381,865,086.75 | 2,249,385,853.5 | 2,151,985,943.04 | 1,970,807,473.52 |
| 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 | 3,101,960,666.84 | 2,962,302,208.27 | 2,844,384,359.06 | 2,662,158,663.03 |
| 少数股东权益 | 58,218,397.46 | 53,749,865.25 | 47,007,405 | 40,691,444.19 |
| 股东权益平衡项目 | 0 | 0 | 0 | 0 |
| 股东权益合计 | 3,160,179,064.3 | 3,016,052,073.52 | 2,891,391,764.06 | 2,702,850,107.22 |
| 负债和股东权益合计 | 7,366,538,527.17 | 7,110,111,707.89 | 6,561,471,627.55 | 6,475,188,632.49 |
| 公告日期 | 2025-04-23 | 2025-04-23 | 2024-10-29 | 2024-08-23 |
| 审计意见(境内) | | 标准无保留意见 | | |