Dajin Heavy Industry Co Ltd
SZSE:002487
Decide at what price you'd be comfortable buying and we'll help you stay ready.
|
Dajin Heavy Industry Co Ltd
SZSE:002487
|
CN |
|
Svenska Cellulosa SCA AB
STO:SCA B
|
SE |
Balance Sheet
Balance Sheet Decomposition
Dajin Heavy Industry Co Ltd
Dajin Heavy Industry Co Ltd
Balance Sheet
Dajin Heavy Industry Co Ltd
| Dec-2007 | Dec-2008 | Dec-2009 | Dec-2010 | Dec-2011 | Dec-2012 | Dec-2013 | Dec-2014 | Dec-2015 | Dec-2016 | Dec-2017 | Dec-2018 | Dec-2019 | Dec-2020 | Dec-2021 | Dec-2022 | Dec-2023 | Dec-2024 | Dec-2025 | ||
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
| Assets | ||||||||||||||||||||
| Cash & Cash Equivalents |
11
|
23
|
101
|
964
|
945
|
839
|
626
|
250
|
363
|
279
|
181
|
154
|
340
|
468
|
655
|
3 576
|
1 902
|
2 836
|
2 856
|
|
| Cash |
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
655
|
3 576
|
1 902
|
2 836
|
2 856
|
|
| Cash Equivalents |
11
|
23
|
101
|
964
|
945
|
839
|
626
|
250
|
363
|
279
|
181
|
154
|
340
|
468
|
0
|
0
|
0
|
0
|
0
|
|
| Short-Term Investments |
0
|
0
|
0
|
0
|
0
|
0
|
318
|
442
|
321
|
368
|
298
|
313
|
261
|
0
|
0
|
0
|
1 004
|
0
|
561
|
|
| Total Receivables |
40
|
43
|
94
|
311
|
304
|
379
|
344
|
321
|
482
|
618
|
771
|
623
|
747
|
1 324
|
1 721
|
2 765
|
2 501
|
2 183
|
2 329
|
|
| Accounts Receivables |
37
|
29
|
84
|
288
|
245
|
300
|
284
|
262
|
415
|
539
|
669
|
521
|
471
|
1 109
|
1 301
|
1 959
|
1 937
|
1 588
|
1 267
|
|
| Other Receivables |
3
|
13
|
10
|
23
|
60
|
80
|
60
|
60
|
67
|
79
|
102
|
102
|
276
|
215
|
420
|
807
|
564
|
594
|
1 062
|
|
| Inventory |
36
|
105
|
129
|
110
|
126
|
115
|
87
|
316
|
343
|
350
|
467
|
612
|
892
|
1 019
|
2 046
|
1 737
|
1 546
|
2 084
|
2 175
|
|
| Other Current Assets |
23
|
18
|
72
|
53
|
53
|
74
|
138
|
62
|
40
|
54
|
189
|
282
|
421
|
734
|
870
|
912
|
341
|
632
|
559
|
|
| Total Current Assets |
110
|
189
|
395
|
1 438
|
1 428
|
1 408
|
1 513
|
1 391
|
1 549
|
1 669
|
1 907
|
1 984
|
2 660
|
3 544
|
5 292
|
8 990
|
7 293
|
7 735
|
8 480
|
|
| PP&E Net |
45
|
63
|
75
|
71
|
75
|
176
|
349
|
467
|
582
|
624
|
642
|
758
|
814
|
949
|
1 139
|
2 035
|
2 528
|
3 482
|
5 503
|
|
| PP&E Gross |
45
|
63
|
75
|
71
|
75
|
176
|
349
|
467
|
582
|
624
|
642
|
758
|
814
|
949
|
1 139
|
2 035
|
2 528
|
3 482
|
5 503
|
|
| Accumulated Depreciation |
10
|
15
|
23
|
31
|
39
|
49
|
58
|
68
|
79
|
100
|
115
|
137
|
164
|
196
|
248
|
311
|
405
|
536
|
760
|
|
| Intangible Assets |
3
|
2
|
3
|
6
|
16
|
21
|
59
|
118
|
121
|
119
|
116
|
114
|
112
|
119
|
187
|
225
|
270
|
260
|
362
|
|
| Long-Term Investments |
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
150
|
150
|
75
|
75
|
75
|
0
|
0
|
0
|
112
|
10
|
0
|
|
| Other Long-Term Assets |
0
|
0
|
1
|
3
|
3
|
4
|
6
|
6
|
14
|
14
|
16
|
18
|
26
|
48
|
32
|
9
|
21
|
75
|
146
|
|
| Total Assets |
158
N/A
|
254
+61%
|
474
+87%
|
1 518
+220%
|
1 523
+0%
|
1 610
+6%
|
1 927
+20%
|
1 983
+3%
|
2 415
+22%
|
2 575
+7%
|
2 756
+7%
|
2 948
+7%
|
3 687
+25%
|
4 660
+26%
|
6 650
+43%
|
11 259
+69%
|
10 225
-9%
|
11 562
+13%
|
14 491
+25%
|
|
| Liabilities | ||||||||||||||||||||
| Accounts Payable |
17
|
14
|
24
|
16
|
21
|
42
|
105
|
105
|
155
|
125
|
184
|
146
|
162
|
257
|
379
|
2 150
|
1 666
|
1 851
|
1 862
|
|
| Accrued Liabilities |
1
|
4
|
3
|
3
|
4
|
2
|
5
|
6
|
8
|
8
|
6
|
6
|
6
|
8
|
93
|
93
|
50
|
77
|
134
|
|
| Short-Term Debt |
28
|
57
|
142
|
56
|
14
|
19
|
38
|
35
|
101
|
265
|
246
|
389
|
791
|
1 050
|
1 879
|
435
|
13
|
38
|
292
|
|
| Current Portion of Long-Term Debt |
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
8
|
8
|
493
|
54
|
355
|
|
| Other Current Liabilities |
24
|
51
|
83
|
35
|
22
|
46
|
135
|
123
|
246
|
212
|
333
|
345
|
470
|
683
|
677
|
857
|
708
|
1 510
|
1 729
|
|
| Total Current Liabilities |
70
|
126
|
252
|
109
|
60
|
109
|
273
|
269
|
509
|
609
|
768
|
886
|
1 429
|
1 998
|
3 036
|
3 544
|
2 930
|
3 528
|
4 373
|
|
| Long-Term Debt |
20
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
280
|
911
|
88
|
521
|
1 517
|
|
| Deferred Income Tax |
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
1
|
1
|
4
|
7
|
4
|
4
|
5
|
6
|
|
| Other Liabilities |
0
|
0
|
0
|
0
|
0
|
20
|
144
|
160
|
264
|
263
|
249
|
248
|
250
|
248
|
328
|
293
|
288
|
236
|
314
|
|
| Total Liabilities |
90
N/A
|
126
+40%
|
252
+100%
|
109
-57%
|
60
-45%
|
129
+114%
|
417
+224%
|
429
+3%
|
773
+80%
|
872
+13%
|
1 017
+17%
|
1 134
+12%
|
1 680
+48%
|
2 250
+34%
|
3 651
+62%
|
4 752
+30%
|
3 311
-30%
|
4 290
+30%
|
6 210
+45%
|
|
| Equity | ||||||||||||||||||||
| Common Stock |
17
|
17
|
90
|
120
|
120
|
180
|
360
|
360
|
540
|
540
|
540
|
555
|
555
|
556
|
556
|
638
|
638
|
638
|
638
|
|
| Retained Earnings |
51
|
111
|
12
|
109
|
162
|
181
|
210
|
253
|
342
|
403
|
439
|
496
|
666
|
1 117
|
1 690
|
2 064
|
2 471
|
2 829
|
3 827
|
|
| Additional Paid In Capital |
0
|
0
|
120
|
1 180
|
1 180
|
1 120
|
940
|
940
|
760
|
760
|
760
|
798
|
810
|
816
|
821
|
3 807
|
3 806
|
3 806
|
3 806
|
|
| Unrealized Security Profit/Loss |
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
64
|
0
|
0
|
0
|
0
|
|
| Treasury Stock |
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
35
|
23
|
15
|
3
|
1
|
0
|
0
|
0
|
|
| Other Equity |
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
64
|
1
|
0
|
1
|
1
|
10
|
|
| Total Equity |
68
N/A
|
128
+89%
|
222
+73%
|
1 409
+535%
|
1 462
+4%
|
1 481
+1%
|
1 510
+2%
|
1 553
+3%
|
1 642
+6%
|
1 703
+4%
|
1 739
+2%
|
1 814
+4%
|
2 008
+11%
|
2 410
+20%
|
2 999
+24%
|
6 507
+117%
|
6 914
+6%
|
7 272
+5%
|
8 280
+14%
|
|
| Total Liabilities & Equity |
158
N/A
|
254
+61%
|
474
+87%
|
1 518
+220%
|
1 523
+0%
|
1 610
+6%
|
1 927
+20%
|
1 983
+3%
|
2 415
+22%
|
2 575
+7%
|
2 756
+7%
|
2 948
+7%
|
3 687
+25%
|
4 660
+26%
|
6 650
+43%
|
11 259
+69%
|
10 225
-9%
|
11 562
+13%
|
14 491
+25%
|
|
| Shares Outstanding | ||||||||||||||||||||
| Common Shares Outstanding |
78
|
78
|
405
|
540
|
360
|
540
|
540
|
540
|
540
|
540
|
540
|
540
|
540
|
542
|
542
|
542
|
638
|
638
|
638
|
|