财务分析☆ ◇600938 中国海油 更新日期：2026-04-25◇ 通达信沪深京F10
★本栏包括【1.主要财务指标】【2.偿债能力指标】【3.营运能力指标】【4.盈利能力指标】
【5.成长能力指标】【6.指标变动说明】【7.资产负债表摘要】【8.利润表摘要】
【9.现金流量表摘要】【10.环比分析】
【1.主要财务指标】
┌──────────┬──────┬──────┬──────┬──────┬──────┬──────┐
│财务指标 │ 2025-12-31│ 2024-12-31│ 2023-12-31│ 2022-12-31│ 2021-12-31│ 2020-12-31│
├──────────┼──────┼──────┼──────┼──────┼──────┼──────┤
│审计意见 │ 无保留意见│ 无保留意见│ 无保留意见│ 无保留意见│ ---│ ---│
│归母净利(未调整:万) │ 12208200.00│ 13793600.00│ 12384300.00│ 14170000.00│ 7032000.00│ 2495678.77│
│归母净利(调整后:万) │ ---│ 13793600.00│ 12384300.00│ 14170000.00│ 7032000.00│ ---│
│净利润增长率(%) │ -11.49│ 11.38│ -12.60│ 101.51│ 181.77│ -59.12│
│扣非净利润(万) │ 12037900.00│ 13339700.00│ 12518800.00│ 14025000.00│ 6817100.00│ 2137042.75│
│营业总收(未调整:万) │ 39822000.00│ 42050600.00│ 41660900.00│ 42223000.00│ 24611100.00│ 15537267.14│
│营业总收(调整后:万) │ ---│ 42050600.00│ 41660900.00│ 42223000.00│ 24611100.00│ ---│
│总营收同比增长率(%) │ -5.30│ 0.94│ -1.33│ 71.56│ 58.40│ -33.37│
│加权净资产收益率(%) │ 15.64│ 19.36│ 19.55│ 26.00│ 15.36│ 5.66│
│资产负债比率(%) │ 26.71│ 29.05│ 33.58│ 35.59│ 38.72│ 39.84│
│净利润现金含量(%) │ 171.23│ 160.14│ 169.36│ 145.08│ 210.31│ 329.92│
│基本每股收益(元) │ 2.5700│ 2.9000│ 2.6000│ 3.0300│ 1.5700│ 0.5600│
│每股收益-扣除(元) │ 2.5300│ 2.8100│ 2.6300│ 3.0000│ 1.5300│ 0.4800│
│每股收益-摊薄(元) │ 2.5685│ 2.9021│ 2.6036│ 2.9790│ ---│ ---│
│每股资本公积金(元) │ 0.0600│ 0.0600│ 0.0601│ 0.0600│ ---│ ---│
│每股未分配利润(元) │ 13.7149│ 12.4148│ 10.8341│ 9.4390│ ---│ ---│
│每股净资产(元) │ 16.8893│ 15.7279│ 14.0137│ 12.5546│ 10.7700│ 10.0672│
│每股经营现金流量(元)│ 4.3981│ 4.6474│ 4.4094│ 4.3218│ 3.3100│ 1.8400│
└──────────┴──────┴──────┴──────┴──────┴──────┴──────┘
┌──────────┬──────┬──────┬──────┬──────┬──────┬──────┐
│财务指标 │ 2025-12-31│ 2025-09-30│ 2025-06-30│ 2025-03-31│ 2024-12-31│ 2024-09-30│
├──────────┼──────┼──────┼──────┼──────┼──────┼──────┤
│审计意见 │ 无保留意见│ 未经审计│ 未经审计│ 未经审计│ 无保留意见│ 未经审计│
│归母净利(未调整:万) │ 12208200.00│ 10197100.00│ 6953300.00│ 3656300.00│ 13793600.00│ 11665900.00│
│归母净利(调整后:万) │ ---│ ---│ ---│ ---│ 13793600.00│ 11665900.00│
│净利润增长率(%) │ -11.49│ -12.59│ -12.79│ -7.95│ 11.38│ 19.47│
│扣非净利润(万) │ 12037900.00│ 10091500.00│ 6935300.00│ 3702700.00│ 13339700.00│ 11586800.00│
│营业总收(未调整:万) │ 39822000.00│ 31250300.00│ 20760800.00│ 10685400.00│ 42050600.00│ 32602400.00│
│营业总收(调整后:万) │ ---│ ---│ ---│ ---│ 42050600.00│ 32602400.00│
│总营收同比增长率(%) │ -5.30│ -4.15│ -8.45│ -4.14│ 0.94│ 6.26│
│加权净资产收益率(%) │ 15.64│ 13.01│ 8.90│ 4.78│ 19.36│ 16.43│
│资产负债比率(%) │ 26.71│ 30.09│ 29.54│ 28.74│ 29.05│ 33.24│
│净利润现金含量(%) │ 171.23│ 168.43│ 157.02│ 156.64│ 160.14│ 156.67│
│基本每股收益(元) │ 2.5700│ 2.1400│ 1.4600│ 0.7700│ 2.9000│ 2.4500│
│每股收益-扣除(元) │ 2.5300│ 2.1232│ 1.4600│ 0.7790│ 2.8100│ 2.4378│
│每股收益-摊薄(元) │ 2.5685│ 2.1454│ 1.4629│ 0.7693│ 2.9021│ 2.4544│
│每股资本公积金(元) │ 0.0600│ 0.0601│ 0.0600│ 0.0600│ 0.0600│ 0.0598│
│每股未分配利润(元) │ 13.7149│ 13.2918│ 13.2745│ 13.1841│ 12.4148│ 12.0060│
│每股净资产(元) │ 16.8893│ 16.5277│ 16.5468│ 16.4912│ 15.7279│ 15.1238│
│每股经营现金流量(元)│ 4.3981│ 3.6135│ 2.2971│ 1.2050│ 4.6474│ 3.8453│
└──────────┴──────┴──────┴──────┴──────┴──────┴──────┘
【2.偿债能力指标】
┌──────────┬──────┬──────┬──────┬──────┬──────┬──────┐
│偿债能力指标 │ 2025-12-31│ 2024-12-31│ 2023-12-31│ 2022-12-31│ 2021-12-31│ 2020-12-31│
├──────────┼──────┼──────┼──────┼──────┼──────┼──────┤
│流动比率 │ 3.24│ 2.23│ 2.02│ 2.33│ 2.21│ 2.28│
│速动比率 │ 3.17│ 2.18│ 1.97│ 2.28│ 2.15│ 2.20│
│资产负债比率(%) │ 26.71│ 29.05│ 33.58│ 35.59│ 38.72│ 39.84│
│产权比率 │ 0.37│ 0.41│ 0.51│ 0.55│ 0.63│ 0.66│
│现金流比率%-短期债务│ 2.29│ 1.86│ 1.69│ 1.81│ 1.57│ 1.15│
└──────────┴──────┴──────┴──────┴──────┴──────┴──────┘
┌──────────┬──────┬──────┬──────┬──────┬──────┬──────┐
│偿债能力指标 │ 2025-12-31│ 2025-09-30│ 2025-06-30│ 2025-03-31│ 2024-12-31│ 2024-09-30│
├──────────┼──────┼──────┼──────┼──────┼──────┼──────┤
│流动比率 │ 3.24│ 2.32│ 2.36│ 2.39│ 2.23│ 1.71│
│速动比率 │ 3.17│ 2.27│ 2.32│ 2.35│ 2.18│ 1.68│
│资产负债比率(%) │ 26.71│ 30.09│ 29.54│ 28.74│ 29.05│ 33.24│
│产权比率 │ 0.37│ 0.43│ 0.42│ 0.40│ 0.41│ 0.50│
│现金流比率%-短期债务│ 2.29│ 1.20│ 0.80│ 0.46│ 1.86│ 1.09│
└──────────┴──────┴──────┴──────┴──────┴──────┴──────┘
【3.营运能力指标】
┌──────────┬──────┬──────┬──────┬──────┬──────┬──────┐
│营运能力指标 │ 2025-12-31│ 2024-12-31│ 2023-12-31│ 2022-12-31│ 2021-12-31│ 2020-12-31│
├──────────┼──────┼──────┼──────┼──────┼──────┼──────┤
│应收账款周转率 │ 12.19│ 12.15│ 11.44│ 13.41│ 10.98│ 7.21│
│存货周转率 │ 32.70│ 32.01│ 32.91│ 33.20│ 21.43│ 16.29│
│流动资产周转率 │ 1.42│ 1.63│ 1.62│ 1.79│ 1.33│ 0.84│
│固定资产周转率 │ 59.92│ 61.17│ 60.99│ 72.25│ 65.76│ 66.10│
│总资产周转率 │ 0.37│ 0.41│ 0.43│ 0.49│ 0.33│ 0.21│
└──────────┴──────┴──────┴──────┴──────┴──────┴──────┘
┌──────────┬──────┬──────┬──────┬──────┬──────┬──────┐
│营运能力指标 │ 2025-12-31│ 2025-09-30│ 2025-06-30│ 2025-03-31│ 2024-12-31│ 2024-09-30│
├──────────┼──────┼──────┼──────┼──────┼──────┼──────┤
│应收账款周转率 │ 12.19│ 8.68│ 5.37│ 2.57│ 12.15│ 9.40│
│存货周转率 │ 32.70│ 25.00│ 16.14│ 8.40│ 32.01│ 24.32│
│流动资产周转率 │ 1.42│ 1.05│ 0.71│ 0.38│ 1.63│ 1.22│
│固定资产周转率 │ 59.92│ 46.89│ 30.94│ 15.99│ 61.17│ 47.61│
│总资产周转率 │ 0.37│ 0.29│ 0.19│ 0.10│ 0.41│ 0.31│
└──────────┴──────┴──────┴──────┴──────┴──────┴──────┘
【4.盈利能力指标】
┌──────────┬──────┬──────┬──────┬──────┬──────┬──────┐
│盈利能力指标(%) │ 2025-12-31│ 2024-12-31│ 2023-12-31│ 2022-12-31│ 2021-12-31│ 2020-12-31│
├──────────┼──────┼──────┼──────┼──────┼──────┼──────┤
│净资产收益率 │ 15.21│ 18.45│ 18.58│ 23.73│ 14.62│ 5.75│
│销售毛利率 │ 51.47│ 53.63│ 49.88│ 53.05│ 50.60│ 37.32│
│营业利润率 │ 42.47│ 45.18│ 41.50│ 46.17│ 38.93│ 22.38│
│销售净利率 │ 30.67│ 32.81│ 29.79│ 33.55│ 28.57│ 16.06│
│总资产净利率 │ 11.34│ 13.38│ 12.83│ 16.52│ 9.33│ 3.37│
└──────────┴──────┴──────┴──────┴──────┴──────┴──────┘
┌──────────┬──────┬──────┬──────┬──────┬──────┬──────┐
│盈利能力指标(%) │ 2025-12-31│ 2025-09-30│ 2025-06-30│ 2025-03-31│ 2024-12-31│ 2024-09-30│
├──────────┼──────┼──────┼──────┼──────┼──────┼──────┤
│净资产收益率 │ 15.21│ 12.98│ 8.84│ 4.66│ 18.45│ 16.23│
│销售毛利率 │ 51.47│ 52.24│ 53.47│ 54.65│ 53.63│ 54.45│
│营业利润率 │ 42.47│ 44.61│ 45.67│ 46.72│ 45.18│ 47.36│
│销售净利率 │ 30.67│ 32.66│ 33.52│ 34.25│ 32.81│ 35.79│
│总资产净利率 │ 11.34│ 9.35│ 6.40│ 3.39│ 13.38│ 11.19│
└──────────┴──────┴──────┴──────┴──────┴──────┴──────┘
【5.成长能力指标】
┌──────────┬──────┬──────┬──────┬──────┬──────┬──────┐
│成长能力指标(%) │ 2025-12-31│ 2024-12-31│ 2023-12-31│ 2022-12-31│ 2021-12-31│ 2020-12-31│
├──────────┼──────┼──────┼──────┼──────┼──────┼──────┤
│营业收入增长率 │ -5.30│ 0.94│ -1.33│ 71.56│ 58.40│ -33.37│
│营业利润增长率 │ -10.98│ 9.88│ -11.30│ 103.46│ 175.57│ -59.30│
│净利润增长率 │ -11.49│ 11.38│ -12.60│ 101.51│ 181.77│ -59.12│
│净资产增长率 │ 7.38│ 12.15│ 11.62│ 24.18│ 10.88│ -3.23│
│总资产增长率 │ 4.00│ 5.04│ 8.24│ 18.11│ 9.05│ -4.81│
└──────────┴──────┴──────┴──────┴──────┴──────┴──────┘
┌──────────┬──────┬──────┬──────┬──────┬──────┬──────┐
│成长能力指标(%) │ 2025-12-31│ 2025-09-30│ 2025-06-30│ 2025-03-31│ 2024-12-31│ 2024-09-30│
├──────────┼──────┼──────┼──────┼──────┼──────┼──────┤
│营业收入增长率 │ -5.30│ -4.15│ -8.45│ -4.14│ 0.94│ 6.26│
│营业利润增长率 │ -10.98│ -9.70│ -10.41│ -5.08│ 9.88│ 15.94│
│净利润增长率 │ -11.49│ -12.59│ -12.79│ -7.95│ 11.38│ 19.47│
│净资产增长率 │ 7.38│ 5.09│ 5.21│ 4.85│ 12.15│ 7.84│
│总资产增长率 │ 4.00│ 6.65│ 5.93│ 4.40│ 5.04│ 7.34│
└──────────┴──────┴──────┴──────┴──────┴──────┴──────┘
【6.指标变动说明】
截止日期:2025-12-31
┌──────┬────────┬──────┬────────┬──────┐
│变动科目 │变动原因 │本期数值(万)│ 上期/期初数(万)│ 变动幅度(%)│
├──────┼────────┼──────┼────────┼──────┤
│归母净利润 │公司持续增储上产│ 12208200.00│ 13793600.00│ -11.49│
│ │、提质增效，部分│ │ │ │
│ │抵消了油价下降的│ │ │ │
│ │不利影响 │ │ │ │
│营业收入 │油气销量上升、国│ 39822000.00│ 42050600.00│ -5.30│
│ │际市场油价下降的│ │ │ │
│ │综合影响 │ │ │ │
│资产减值及跌│海外资产计提减值│ 380900.00│ 804700.00│ -52.67│
│价准备 │准备的影响 │ │ │ │
│利息收入 │银行存款平均规模│ 506200.00│ 458200.00│ 10.48│
│ │和利率变动的综合│ │ │ │
│ │影响 │ │ │ │
│汇兑损失净额│欧元和港币对美元│ 62700.00│ 131800.00│ -52.43│
│ │汇率波动产生的影│ │ │ │
│ │响 │ │ │ │
│所得税费用 │公司整体税前盈利│ 4749100.00│ 5199400.00│ -8.66│
│ │水平下降 │ │ │ │
│除所得税外其│油价下降的影响 │ 1819400.00│ 2027600.00│ -10.27│
│他税金 │ │ │ │ │
│折旧、折耗和│油气销量上升的影│ 7977100.00│ 7460600.00│ 6.92│
│摊销 │响 │ │ │ │
│作业费用 │产量上升，导致作│ 4027300.00│ 3822700.00│ 5.35│
│ │业费用总额增加 │ │ │ │
│销售及管理费│公司油气销量上升│ 1203900.00│ 1114000.00│ 8.07│
│用 │带来的相关成本增│ │ │ │
│ │加 │ │ │ │
│勘探费用 │是公司在坚持价值│ 1536500.00│ 1386000.00│ 10.86│
│ │勘探的基础上 ， │ │ │ │
│ │适度加大风险勘探│ │ │ │
│ │力度带来勘探投资│ │ │ │
│ │和勘探费用上升 │ │ │ │
│经营活动流入│油气销售收入减少│ 20904200.00│ 22089100.00│ -5.36│
│的净现金流量│ │ │ │ │
│投资活动流出│二零二五年，公司│-12526400.00│ -17542600.00│ 28.59│
│的净现金流量│资本性投资支付的│ │ │ │
│ │现金为人民币111,│ │ │ │
│ │555百万元，较二 │ │ │ │
│ │零二四年人民币12│ │ │ │
│ │3,359百万元减少9│ │ │ │
│ │.6%，二零二五年 │ │ │ │
│ │，公司的投资主要│ │ │ │
│ │为油气勘探开发投│ │ │ │
│ │资。此外，公司的│ │ │ │
│ │投资活动还包括在│ │ │ │
│ │本年度购买结构性│ │ │ │
│ │存款人民币23,000│ │ │ │
│ │百万元，同时，到│ │ │ │
│ │期收回理财产品及│ │ │ │
│ │结构性存款等人民│ │ │ │
│ │币42,113百万元，│ │ │ │
│ │以及增加到期日超│ │ │ │
│ │过三个月的定期存│ │ │ │
│ │款人民币45,273百│ │ │ │
│ │万元 │ │ │ │
│融资活动流出│二零二五年，公司│ -8598300.00│ -9793500.00│ 12.20│
│的净现金流量│融资活动的净现金│ │ │ │
│ │流出主要是因偿还│ │ │ │
│ │债券和贷款等流出│ │ │ │
│ │人民币19,692百万│ │ │ │
│ │元以及支付股利人│ │ │ │
│ │民币60,432百万元│ │ │ │
│流动资产 │货币资金增加 │ 29538300.00│ 26460900.00│ 11.63│
│非流动资产 │物业厂房及设备增│ 80317600.00│ 79167200.00│ 1.45│
│ │加 │ │ │ │
│资产总额 │--- │109855900.00│ 105628100.00│ 4.00│
│流动负债 │一年内到期的非流│ 9125300.00│ 11887500.00│ -23.24│
│ │动负债减少 │ │ │ │
│非流动负债 │预计负债增加 │ 20212200.00│ 18797000.00│ 7.53│
│负债总额 │--- │ 29337500.00│ 30684500.00│ -4.39│
│归属母公司股│--- │ 80275000.00│ 74754800.00│ 7.38│
│东权益 │ │ │ │ │
│少数股东权益│--- │ 243400.00│ 188800.00│ 28.92│
│总权益 │--- │ 80518400.00│ 74943600.00│ 7.44│
└──────┴────────┴──────┴────────┴──────┘
截止日期:2025-06-30
┌──────┬────────┬──────┬────────┬──────┐
│变动科目 │变动原因 │本期数值(万)│ 上期/期初数(万)│ 变动幅度(%)│
├──────┼────────┼──────┼────────┼──────┤
│流动资产 │现金及现金等价物│ 32148900.00│ 26460900.00│ 21.50│
│ │以及到期日为三个│ │ │ │
│ │月以上且一年以内│ │ │ │
│ │的定期存款增加 │ │ │ │
│非流动资产 │--- │ 79746800.00│ 79167200.00│ 0.73│
│资产总额 │--- │111895700.00│ 105628100.00│ 5.93│
│流动负债 │应付股利增加 │ 13614600.00│ 11887500.00│ 14.53│
│非流动负债 │油田拆除拨备增加│ 19443600.00│ 18797000.00│ 3.44│
│负债总额 │--- │ 33058200.00│ 30684500.00│ 7.74│
│归属母公司股│--- │ 78646800.00│ 74754800.00│ 5.21│
│东权益 │ │ │ │ │
│少数股东权益│--- │ 190700.00│ 188800.00│ 1.01│
│总权益 │--- │ 78837500.00│ 74943600.00│ 5.20│
│经营活动产生│国际油价下降带来│ 10918200.00│ 11855400.00│ -7.91│
│的现金流量净│的油气销售现金流│ │ │ │
│额 │入下降 │ │ │ │
│投资活动产生│处置子公司收到的│ -7378300.00│ -7880200.00│ 6.37│
│的现金流量净│现金流入增加 │ │ │ │
│额 │ │ │ │ │
│融资活动产生│本期偿还债务支付│ -2245100.00│ -3032200.00│ 25.96│
│的现金流量净│的现金同比减少的│ │ │ │
│额 │影响 │ │ │ │
│营业收入 │面对油价下跌的不│ 20760800.00│ 22677000.00│ -8.45│
│ │利影响， 公司持 │ │ │ │
│ │续增储上产， 销 │ │ │ │
│ │量上升部分抵消了│ │ │ │
│ │油价下降的影响 │ │ │ │
│所得税费用 │公司整体税前盈利│ 2506600.00│ 2603100.00│ -3.71│
│ │水平下降 │ │ │ │
│归母净利润 │公司持续增储上产│ 6953300.00│ 7973100.00│ -12.79│
│ │， 推进提质降本 │ │ │ │
│ │增效， 部分抵御 │ │ │ │
│ │了国际油价下降的│ │ │ │
│ │不利影响 │ │ │ │
└──────┴────────┴──────┴────────┴──────┘
【7.资产负债表摘要】
┌──────────┬──────┬──────┬──────┬──────┬──────┬──────┐
│资产负债指标(万元) │ 2025-12-31│ 2024-12-31│ 2023-12-31│ 2022-12-31│ 2021-12-31│ 2020-12-31│
├──────────┼──────┼──────┼──────┼──────┼──────┼──────┤
│货币资金 │ 21469500.00│ 15419600.00│ 15056200.00│ 12138700.00│ 7973000.00│ 6583087.56│
│存货 │ 609000.00│ 573200.00│ 645100.00│ 623900.00│ 570300.00│ 564400.01│
│应收票据及应收账款 │ 3242500.00│ 3307800.00│ 3638600.00│ 3654600.00│ 2704800.00│ 1898242.18│
│合同资产 │ ---│ ---│ ---│ ---│ ---│ ---│
│预付款项 │ 477100.00│ 292400.00│ 321800.00│ 311500.00│ 286700.00│ 195055.52│
│其他应收款 │ 594500.00│ 560800.00│ 525600.00│ 494200.00│ 605700.00│ 663094.95│
│流动资产合计 │ 29538300.00│ 26460900.00│ 25027500.00│ 26467900.00│ 20798200.00│ 16339061.46│
│可出售金融资产 │ ---│ ---│ ---│ ---│ ---│ ---│
│长期股权投资 │ 4581900.00│ 4849100.00│ 5125200.00│ 4892700.00│ 4154000.00│ 4236559.25│
│固定资产净额 │ 655200.00│ 673900.00│ 701000.00│ 665200.00│ 503600.00│ 244858.08│
│在建工程 │ 15091300.00│ 15727800.00│ 160100.00│ 143600.00│ 154500.00│ 149121.18│
│无形资产 │ 368300.00│ 376200.00│ 369200.00│ 379800.00│ 323200.00│ 320203.66│
│商誉 │ 1494600.00│ 1528500.00│ 1506100.00│ 1480900.00│ 1355700.00│ 1387472.54│
│非流动资产合计 │ 80317600.00│ 79167200.00│ 75532300.00│ 66435200.00│ 57858700.00│ 55788579.44│
│资产总计 │109855900.00│105628100.00│100559800.00│ 92903100.00│ 78656900.00│ 72127640.90│
│应付票据及应付账款 │ 5963100.00│ 5968500.00│ 6138200.00│ 5978900.00│ 4899000.00│ 4120289.73│
│预收款项 │ ---│ ---│ ---│ ---│ ---│ ---│
│合同负债 │ 80400.00│ 50800.00│ 138300.00│ 169100.00│ 198300.00│ 154419.77│
│流动负债 │ 9125300.00│ 11887500.00│ 12393900.00│ 11339100.00│ 9395100.00│ 7175515.71│
│长期借款 │ 510200.00│ 578600.00│ 1129600.00│ 1128700.00│ 1129000.00│ 1105854.78│
│长期应付款 │ 313300.00│ 316700.00│ 663100.00│ 691700.00│ 645700.00│ 689664.05│
│非流动负债 │ 20212200.00│ 18797000.00│ 21378300.00│ 21725700.00│ 21064200.00│ 21559059.58│
│负债合计 │ 29337500.00│ 30684500.00│ 33772200.00│ 33064800.00│ 30459300.00│ 28734575.29│
│实收资本 │ 7518000.00│ 7518000.00│ 7518000.00│ 7518000.00│ 4308100.00│ 4308128.23│
│资本公积金 │ 285100.00│ 285100.00│ 286100.00│ 285400.00│ 285400.00│ 288030.99│
│盈余公积 │ 7000000.00│ 7000000.00│ 7000000.00│ 7000000.00│ 7000000.00│ 7000000.00│
│未分配利润 │ 65186900.00│ 59007500.00│ 51534500.00│ 44898500.00│ 38436200.00│ 33448738.74│
│少数股东权益 │ 243400.00│ 188800.00│ 129000.00│ 120100.00│ 106400.00│ 22114.42│
│归属母公司权益 │ 80275000.00│ 74754800.00│ 66658600.00│ 59718200.00│ 48091200.00│ 43370951.19│
│股东权益合计 │ 80518400.00│ 74943600.00│ 66787600.00│ 59838300.00│ 48197600.00│ 43393065.61│
└──────────┴──────┴──────┴──────┴──────┴──────┴──────┘
┌──────────┬──────┬──────┬──────┬──────┬──────┬──────┐
│资产负债指标(万元) │ 2025-12-31│ 2025-09-30│ 2025-06-30│ 2025-03-31│ 2024-12-31│ 2024-09-30│
├──────────┼──────┼──────┼──────┼──────┼──────┼──────┤
│货币资金 │ 21469500.00│ 24202900.00│ 22362900.00│ 18873400.00│ 15419600.00│ 18405600.00│
│存货 │ 609000.00│ 620700.00│ 624200.00│ 581100.00│ 573200.00│ 576100.00│
│应收票据及应收账款 │ 3242500.00│ 3910900.00│ 4442400.00│ 5031300.00│ 3307800.00│ 3321200.00│
│合同资产 │ ---│ ---│ ---│ ---│ ---│ ---│
│预付款项 │ 477100.00│ 444800.00│ 415500.00│ 347400.00│ 292400.00│ 370500.00│
│其他应收款 │ 594500.00│ 664000.00│ 582300.00│ 553700.00│ 560800.00│ 654400.00│
│流动资产合计 │ 29538300.00│ 33267800.00│ 32148900.00│ 29976900.00│ 26460900.00│ 28559500.00│
│可出售金融资产 │ ---│ ---│ ---│ ---│ ---│ ---│
│长期股权投资 │ 4581900.00│ 4742500.00│ 4773600.00│ 4847300.00│ 4849100.00│ 5203600.00│
│固定资产净额 │ 655200.00│ 659100.00│ 668200.00│ 662600.00│ 673900.00│ 668600.00│
│在建工程 │ 15091300.00│ 15236700.00│ 15976700.00│ 15748600.00│ 15727800.00│ 218900.00│
│无形资产 │ 368300.00│ 345500.00│ 360300.00│ 361800.00│ 376200.00│ 358000.00│
│商誉 │ 1494600.00│ 1510900.00│ 1522200.00│ 1526400.00│ 1528500.00│ 1490100.00│
│非流动资产合计 │ 80317600.00│ 79379600.00│ 79746800.00│ 80293700.00│ 79167200.00│ 79379500.00│
│资产总计 │109855900.00│112647400.00│111895700.00│110270600.00│105628100.00│107939000.00│
│应付票据及应付账款 │ 5963100.00│ 7185000.00│ 7064400.00│ 6605000.00│ 5968500.00│ 6877300.00│
│预收款项 │ ---│ ---│ ---│ ---│ ---│ ---│
│合同负债 │ 80400.00│ 130900.00│ 88600.00│ 148500.00│ 50800.00│ 225600.00│
│流动负债 │ 9125300.00│ 14359700.00│ 13614600.00│ 12531900.00│ 11887500.00│ 16694600.00│
│长期借款 │ 510200.00│ 517300.00│ 548800.00│ 547600.00│ 578600.00│ 563500.00│
│长期应付款 │ 313300.00│ 320800.00│ 322400.00│ 321700.00│ 316700.00│ 662200.00│
│非流动负债 │ 20212200.00│ 19530900.00│ 19443600.00│ 19160300.00│ 18797000.00│ 19184000.00│
│负债合计 │ 29337500.00│ 33890600.00│ 33058200.00│ 31692200.00│ 30684500.00│ 35878600.00│
│实收资本 │ 7518000.00│ 7518000.00│ 7518000.00│ 7518000.00│ 7518000.00│ 7518000.00│
│资本公积金 │ 285100.00│ 285600.00│ 285400.00│ 285300.00│ 285100.00│ 284400.00│
│盈余公积 │ 7000000.00│ 7000000.00│ 7000000.00│ 7000000.00│ 7000000.00│ 7000000.00│
│未分配利润 │ 65186900.00│ 63175700.00│ 63093600.00│ 62663900.00│ 59007500.00│ 57064300.00│
│少数股东权益 │ 243400.00│ 200700.00│ 190700.00│ 196000.00│ 188800.00│ 177100.00│
│归属母公司权益 │ 80275000.00│ 78556100.00│ 78646800.00│ 78382400.00│ 74754800.00│ 71883300.00│
│股东权益合计 │ 80518400.00│ 78756800.00│ 78837500.00│ 78578400.00│ 74943600.00│ 72060400.00│
└──────────┴──────┴──────┴──────┴──────┴──────┴──────┘
【8.利润表摘要】
┌──────────┬──────┬──────┬──────┬──────┬──────┬──────┐
│利润表指标(万元) │ 2025-12-31│ 2024-12-31│ 2023-12-31│ 2022-12-31│ 2021-12-31│ 2020-12-31│
├──────────┼──────┼──────┼──────┼──────┼──────┼──────┤
│营业总收入 │ 39822000.00│ 42050600.00│ 41660900.00│ 42223000.00│ 24611100.00│ 15537267.14│
│营业总成本 │ 22563200.00│ 23055700.00│ 24608900.00│ 23126800.00│ 14611100.00
|