XD厦门国
(600755)
| 流通市值：129.42亿 | | | 总市值：131.57亿 |
| 流通股本：21.32亿 | | | 总股本：21.67亿 |
| 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 | 11,433,744,229.83 | 8,479,400,167.04 | 12,524,032,442.91 | 10,155,327,102.03 |
| 衍生金融资产 | 442,559,177.05 | 518,192,505.21 | 366,643,252.48 | 705,722,108.77 |
| 应收票据及应收账款 | 14,334,901,910.4 | 12,505,854,950.05 | 13,718,342,831.72 | 12,709,829,322.35 |
| 其中：应收票据 | 38,285,000 | 23,750,000 | 16,874,824.82 | 79,137,654.98 |
| 应收账款 | 14,296,616,910.4 | 12,482,104,950.05 | 13,701,468,006.9 | 12,630,691,667.37 |
| 应收款项融资 | 1,887,939,449.63 | 1,598,813,053.99 | 948,206,717.2 | 1,573,389,892.01 |
| 预付款项 | 18,288,891,211.5 | 14,106,448,148.12 | 18,748,368,684.21 | 23,906,822,469.58 |
| 其他应收款合计 | 4,383,178,055.45 | 3,723,552,292.13 | 5,277,871,796.25 | 4,471,462,364.51 |
| 应收股利 | - | - | - | 5,000 |
| 存货 | 31,087,328,619.12 | 25,647,510,578.37 | 30,027,180,907 | 38,995,107,119.32 |
| 一年内到期的非流动资产 | 306,839,948.29 | 307,204,929.17 | 255,923,946 | 221,697,659.53 |
| 其他流动资产 | 8,955,703,190.33 | 3,452,805,862.24 | 4,176,916,145.71 | 2,868,602,321.97 |
| 流动资产平衡项目 | 0 | 0 | 0 | 0 |
| 流动资产合计 | 94,174,326,576.47 | 73,749,875,048.83 | 93,511,370,246.79 | 102,363,290,586.39 |
| 非流动资产: | | | | |
| 长期应收款 | 1,592,946,650.73 | 1,484,019,422.64 | 909,686,082.63 | 894,372,491.25 |
| 长期股权投资 | 9,820,817,388.72 | 9,829,841,146.74 | 9,888,069,965.08 | 9,684,721,691.29 |
| 其他权益工具投资 | 2,681,849.68 | 2,691,178.31 | 2,620,705.03 | 2,652,352.62 |
| 其他非流动金融资产 | 1,364,907,772.48 | 1,462,661,291.45 | 1,182,802,310.19 | 1,206,371,778.75 |
| 投资性房地产 | 874,751,692.22 | 893,162,370.51 | 1,761,523,717.64 | 1,782,037,488.45 |
| 固定资产 | 5,797,007,544.18 | 5,821,370,208.6 | 5,651,298,928.42 | 5,763,131,328.69 |
| 在建工程 | 281,218,436.16 | 284,851,069.55 | 478,084,987.5 | 340,964,834.08 |
| 使用权资产 | 535,221,238.03 | 561,487,862.96 | 1,384,934,946.57 | 1,462,833,850.79 |
| 无形资产 | 3,387,983,462.56 | 3,398,367,494.16 | 4,445,089,276.38 | 4,460,959,067 |
| 商誉 | 438,277,996.54 | 438,277,996.54 | 448,930,571.02 | 448,930,571.02 |
| 长期待摊费用 | 186,017,027.81 | 193,752,383.6 | 174,144,756.38 | 170,003,251.85 |
| 递延所得税资产 | 1,565,960,447.38 | 1,545,969,405.11 | 1,629,591,672.51 | 1,359,306,037.71 |
| 其他非流动资产 | 28,395,714.83 | 29,906,900.69 | 144,434,335.39 | 152,253,889.7 |
| 非流动资产平衡项目 | 0 | 0 | 0 | 0 |
| 非流动资产合计 | 25,876,187,221.32 | 25,946,358,730.86 | 28,101,212,254.74 | 27,728,538,633.2 |
| 资产平衡项目 | 0 | 0 | 0 | 0 |
| 资产总计 | 120,050,513,797.79 | 99,696,233,779.69 | 121,612,582,501.53 | 130,091,829,219.59 |
| 流动负债: | | | | |
| 短期借款 | 15,379,125,227.09 | 6,625,413,466.9 | 10,717,794,039.67 | 17,351,956,343.81 |
| 交易性金融负债 | 52,306,694.62 | 68,492,885.47 | 78,310,867.19 | 85,505,502.37 |
| 衍生金融负债 | 243,187,382.89 | 394,284,747.45 | 1,034,198,019.27 | 414,656,887.51 |
| 应付票据及应付账款 | 34,946,480,160.73 | 28,134,042,018.2 | 32,117,221,973.79 | 33,830,484,119.76 |
| 其中：应付票据 | 29,457,664,487.6 | 22,059,963,921.51 | 26,383,681,996.67 | 27,224,455,756.05 |
| 应付账款 | 5,488,815,673.13 | 6,074,078,096.69 | 5,733,539,977.12 | 6,606,028,363.71 |
| 预收款项 | 1,218,667.53 | 33,330.27 | 10,004,236.01 | 97,251.43 |
| 合同负债 | 11,249,111,277.9 | 8,798,246,096.89 | 15,111,583,230.33 | 15,290,766,747.21 |
| 应付职工薪酬 | 1,052,196,852.42 | 1,053,510,699.92 | 789,242,335.59 | 843,229,235.66 |
| 应交税费 | 645,189,211.39 | 526,310,887.69 | 582,224,581.11 | 506,975,740.88 |
| 其他应付款合计 | 4,286,688,463.52 | 2,686,336,274.27 | 5,089,527,540 | 4,223,431,685.29 |
| 应付股利 | 207,714,205.54 | 296,624,257.12 | 216,751,760.23 | 160,204,799.32 |
| 一年内到期的非流动负债 | 3,512,657,304.4 | 4,807,071,530.88 | 2,712,920,242.38 | 2,679,412,278.15 |
| 其他流动负债 | 3,583,847,586.41 | 2,329,860,474.28 | 3,521,354,554.12 | 5,285,609,610.52 |
| 流动负债平衡项目 | 0 | 0 | 0 | 0 |
| 流动负债合计 | 74,952,008,828.9 | 55,423,602,412.22 | 71,764,381,619.46 | 80,512,125,402.59 |
| 非流动负债: | | | | |
| 长期借款 | 3,725,972,673.97 | 3,787,005,191.43 | 6,717,302,986.94 | 6,815,529,219.87 |
| 应付债券 | 997,125,000 | 996,750,000 | 996,375,000 | 996,000,000 |
| 租赁负债 | 984,835,756.75 | 1,050,212,345.58 | 1,025,671,901.81 | 1,099,606,742.07 |
| 长期应付款 | 32,858,015.7 | 32,951,312.58 | 460,807,233.94 | 446,624,277.92 |
| 长期应付职工薪酬 | 10,622,745.73 | 10,845,701.15 | 14,035,689.85 | 14,196,214.3 |
| 预计负债 | 40,363,721.54 | 40,363,721.54 | 4,020,226.13 | 40,328,732.06 |
| 递延收益 | 2,232,451.73 | 2,262,574.11 | 6,798,940.47 | 6,859,648.21 |
| 递延所得税负债 | 107,497,731.27 | 114,750,873.4 | 137,415,497.5 | 100,156,392.38 |
| 非流动负债平衡项目 | 0 | 0 | 0 | 0 |
| 非流动负债合计 | 5,901,508,096.69 | 6,035,141,719.79 | 9,362,427,476.64 | 9,519,301,226.81 |
| 负债平衡项目 | 0 | 0 | 0 | 0 |
| 负债合计 | 80,853,516,925.59 | 61,458,744,132.01 | 81,126,809,096.1 | 90,031,426,629.4 |
| 所有者权益(或股东权益): | | | | |
| 实收资本(或股本) | 2,167,463,548 | 2,167,463,548 | 2,167,463,548 | 2,204,227,857 |
| 其他权益工具 | 14,786,338,301.88 | 12,786,338,301.88 | 14,277,215,247.2 | 13,478,969,433.98 |
| 永续债 | 14,786,338,301.88 | 12,786,338,301.88 | 14,277,215,247.2 | 13,478,969,433.98 |
| 资本公积 | 4,565,953,553.67 | 4,570,779,545.1 | 4,670,582,995.55 | 4,799,418,239.83 |
| 减:库存股 | 164,308,944.12 | 164,308,944.12 | 164,308,944.12 | 431,852,992.5 |
| 其他综合收益 | 163,160,573.46 | 196,112,684.94 | 113,019,867.08 | 146,052,810.66 |
| 专项储备 | 7,460,883.15 | 6,700,654.65 | 5,811,231.42 | 5,631,745.07 |
| 盈余公积 | 1,137,636,640.81 | 1,137,636,640.81 | 1,137,636,640.81 | 1,137,636,640.81 |
| 未分配利润 | 12,318,340,458.75 | 12,328,802,158.73 | 12,491,344,412.26 | 12,752,372,238.76 |
| 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 | 34,982,045,015.6 | 33,029,524,589.99 | 34,698,764,998.2 | 34,092,455,973.61 |
| 少数股东权益 | 4,214,951,856.6 | 5,207,965,057.69 | 5,787,008,407.23 | 5,967,946,616.58 |
| 股东权益平衡项目 | 0 | 0 | 0 | 0 |
| 股东权益合计 | 39,196,996,872.2 | 38,237,489,647.68 | 40,485,773,405.43 | 40,060,402,590.19 |
| 负债和股东权益合计 | 120,050,513,797.79 | 99,696,233,779.69 | 121,612,582,501.53 | 130,091,829,219.59 |
| 公告日期 | 2025-04-30 | 2025-04-23 | 2024-10-31 | 2024-08-30 |
| 审计意见(境内) | | 标准无保留意见 | | |