Morningstar Acciones

吉利汽车控股有限公司 00175 StarRatingValueLabel_4Mr. Lee Davidson, Head of Quantitative Research

Balance
20192020202120222023
Activos
Activo Corriente
Tesorería, equivalentes a tesorería e Inversiones financieras a corto plazo
Tesorería y equivalentes a tesorería19.281,2218.976,8428.014,0033.341,3435.745,96
Inversiones financieras a corto plazo-----
Total liquidez, equivalentes a liquidez e inversiones a corto plazo19.281,2218.976,8428.014,0033.341,3435.745,96
Deudores25.844,9127.868,2331.549,1034.392,3342.710,73
Existencias4.820,783.690,635.521,5710.822,3315.422,22
Otros activos corrientes67,11399,03211,15507,9219.755,98
Total activos corrientes50.014,0150.934,7465.295,8279.063,91113.634,90
Activos no corrientes
Sin contar bienes inmuebles, instalaciones y máquinas27.070,3226.574,2830.858,5032.201,4227.350,54
Acciones y otras inversiones-----
Intangibles20.871,2821.695,8324.395,1226.010,9227.554,12
Impuestos Diferido865,61970,012.435,194.573,156.341,75
Otros activos a largo plazo9.106,3610.640,8711.356,7715.976,9317.716,37
Total activos no corrientes57.913,5759.880,9969.045,5878.762,4278.962,78
Total Activo 107.927,58110.815,73134.341,40157.826,33192.597,68
Pasivo y Patrimonio Neto
Pasivo
Pasivo corriente
Accounts Payable33.757,9841.516,3132.113,3645.556,9059.070,54
Impuestos a pagar761,84340,192.129,232.607,263.072,27
Deuda corriente0,00-1.906,742.062,400,00
Otro pasivo corriente14.006,6230,3824.201,2318.726,6634.681,12
Total pasico corriente48.526,4341.886,8860.350,5668.953,2196.823,93
Pasivo no corriente
Pasivo por Impuestos diferidos301,12408,63404,56537,89554,01
Deuda a largo plazo4.149,203.909,491.901,148.757,965.440,24
Otras deudas a largo plazo-----
Total pasivo no corriente-----
Total Pasivo-----
Patrimonio Neto
Capital Social167,73179,67183,02183,69183,81
Prima de emisión----18.166,95
Otras reservas50.854,7960.038,3465.010,0371.533,671.637,42
Beneficio no distribuido----53.612,89
Intereses minoritarios488,84582,151.614,831.065,364.642,67
Fondos propios totales54.435,6363.631,1168.606,1575.130,4680.508,82
Total pasivo y fondos propios107.927,58110.815,73134.341,40157.826,33192.597,68

Datos en millones. La divisa es el CNY.

Mr. Lee Davidson, Head of Quantitative Research
The conduct of Morningstar's analysts is governed by Morningstar's Code of Ethics, Securities Trading and Disclosure Policy, and Investment Research Integrity Policy. For information regarding conflicts of interest, please click here.
Fair Value is derived from a detailed projection of a company’s future cash flows. Analysts create custom industry and company assumptions to feed income statement, balance sheet, and capital investment assumptions into a proprietary discounted cash flow modeling template. Scenario analysis, in-depth competitive advantage analysis, and a variety of other analytical tools are used to augment the discounted cash flow process. Combining analysts’ financial forecasts with the firm’s economic moat helps us assess how long returns on invested capital are likely to exceed the firm’s cost of capital. Because we are modeling free cash flow to the firm—representing cash available to provide a return to all capital providers—we discount future cash flows using the weighted average of the costs of equity, debt, and preferred stock (and any other funding sources), using expected future proportionate long-term, market-value weights. If our base-case assumptions are true the market price will converge on our fair value estimate over time, generally within three years. Investments in securities are subject to market and other risks. Past performance of a security may or may not be sustained in future and is no indication of future performance. For detail information about the Qualitative Fair Value, please click here.
© Copyright 2024 Morningstar, Inc. Reservados todos los derechos.

Términos de uso        Política Privacidad        Cookie Settings        Aviso Legal