当前位置:首页 - 行情中心 - 上海家化(600315) - 财务分析 - 现金流量表

上海家化

(600315)

  

流通市值:176.93亿  总市值:176.93亿
流通股本:6.72亿   总股本:6.72亿

现金流量表

报告期2025-06-302025-03-312024-12-312024-09-30
公司类型通用通用通用通用
一、经营活动产生的现金流量:
  销售商品、提供劳务收到的现金3,753,820,107.122,157,095,361.216,561,116,039.085,088,532,111.29
  收到的税费返还300,019.96234,990.96199,688.59196,608.98
  收到其他与经营活动有关的现金15,189,705.663,261,719.9477,250,427.7528,435,262.47
  经营活动现金流入小计3,769,309,832.742,160,592,072.116,638,566,155.425,117,163,982.74
  购买商品、接受劳务支付的现金1,130,840,513.05575,141,875.872,605,131,431.51,979,239,962.69
  支付给职工以及为职工支付的现金611,845,222.11355,000,374.461,110,846,381.62831,999,324.41
  支付的各项税费183,968,422.1751,989,229.57401,498,966.28349,925,458.26
  支付其他与经营活动有关的现金1,160,543,716.85562,891,360.652,247,892,665.041,686,963,464.69
  经营活动现金流出小计3,087,197,874.181,545,022,840.556,365,369,444.444,848,128,210.05
  经营活动产生的现金流量净额682,111,958.56615,569,231.56273,196,710.98269,035,772.69
二、投资活动产生的现金流量:
  收回投资收到的现金1,151,448,378.56350,000,0001,352,382,975.181,050,000,000
  取得投资收益收到的现金48,984,147.679,780,406.9283,833,440.1965,353,361.35
  处置固定资产、无形资产和其他长期资产收回的现金净额7,107,334.834,886,004.533,635,344.73215,330
  投资活动现金流入小计1,207,539,861.06364,666,411.451,439,851,760.11,115,568,691.35
  购建固定资产、无形资产和其他长期资产支付的现金39,412,310.9214,420,300.9896,190,567.3651,360,490.26
  投资支付的现金1,500,000,000700,000,0001,450,000,0011,150,000,001
  投资活动现金流出小计1,539,412,310.92714,420,300.981,546,190,568.361,201,360,491.26
  投资活动产生的现金流量净额-331,872,449.86-349,753,889.53-106,338,808.26-85,791,799.91
三、筹资活动产生的现金流量:
  取得借款收到的现金518,933,168504,223,428.8145,201,741.08137,612,476.55
  筹资活动现金流入小计518,933,168504,223,428.8145,201,741.08137,612,476.55
  偿还债务支付的现金571,219,434.39555,027,582.68360,444,855.18300,004,452.29
  分配股利、利润或偿付利息支付的现金19,258,967.5111,577,268.76228,537,432.46196,029,119.74
  支付其他与筹资活动有关的现金118,874,041.18103,871,342.38101,658,932.0994,858,828.15
  筹资活动现金流出小计709,352,443.08670,476,193.82690,641,219.73590,892,400.18
  筹资活动产生的现金流量净额-190,419,275.08-166,252,765.02-545,439,478.65-453,279,923.63
四、汇率变动对现金及现金等价物的影响-12,431,870.2-6,948,745.93-7,991,323.51926,654.48
五、现金及现金等价物净增加额147,388,363.4292,613,831.08-386,572,899.44-269,109,296.37
  加:期初现金及现金等价物余额542,423,530.12542,423,530.12928,996,429.56928,996,429.56
  期末现金及现金等价物余额689,811,893.54635,037,361.2542,423,530.12659,887,133.19
补充资料:
  净利润265,757,686.65--833,092,522.2-
  资产减值准备40,058,614.7-609,496,424.22-
  固定资产和投资性房地产折旧48,358,902.14-95,103,983.91-
  其中:固定资产折旧、油气资产折耗、生产性生物资产折旧48,358,902.14-95,103,983.91-
  无形资产摊销45,670,026.62-81,116,788.82-
  长期待摊费用摊销6,067,131.81-17,439,475.94-
  处置固定资产、无形资产和其他长期资产的损失-5,882,069.32--276,924.74-
  公允价值变动损失4,679,800.32-84,181,485.66-
  财务费用7,151,077.69-36,214,973.37-
  投资损失-26,890,635.88-50,873,073.66-
  递延所得税-16,823,918.52--15,139,546.4-
  其中:递延所得税资产减少-14,339,446.29-14,384,075.91-
    递延所得税负债增加-2,484,472.23--29,523,622.31-
  存货的减少64,096,347.81-106,893,639.74-
  经营性应收项目的减少-157,204,649.89-459,314,308.27-
  经营性应付项目的增加388,986,253.39--429,327,279.51-
  其他549,441.16---
  融资租入固定资产50,283.91-2,393,479.37-
  不涉及现金收支的投资和筹资活动金额其他项目49,573,578.98-75,323,531.66-
  现金的期末余额689,811,893.54-542,423,530.12-
  减:现金的期初余额542,423,530.12-928,996,429.56-
  现金及现金等价物的净增加额147,388,363.42--386,572,899.44-
公告日期2025-08-222025-04-252025-04-252024-10-29
审计意见(境内)标准无保留意见
TOP↑