
Man Wah Holdings Ltd
HKEX:1999

Balance Sheet
Balance Sheet Decomposition
Man Wah Holdings Ltd
Current Assets | 8.9B |
Cash & Short-Term Investments | 4.4B |
Receivables | 2.5B |
Other Current Assets | 2B |
Non-Current Assets | 12.1B |
Long-Term Investments | 809.9m |
PP&E | 10.4B |
Intangibles | 927.5m |
Other Non-Current Assets | 7.4m |
Balance Sheet
Man Wah Holdings Ltd
Mar-2015 | Mar-2016 | Mar-2017 | Mar-2018 | Mar-2019 | Mar-2020 | Mar-2021 | Mar-2022 | Mar-2023 | Mar-2024 | ||
---|---|---|---|---|---|---|---|---|---|---|---|
Assets | |||||||||||
Cash & Cash Equivalents |
1 599
|
1 448
|
1 808
|
1 407
|
1 438
|
2 020
|
2 404
|
2 826
|
3 738
|
3 274
|
|
Cash |
1 599
|
1 448
|
1 808
|
1 407
|
1 438
|
2 020
|
2 404
|
0
|
0
|
3 274
|
|
Cash Equivalents |
0
|
0
|
0
|
0
|
0
|
0
|
0
|
2 826
|
3 738
|
0
|
|
Short-Term Investments |
165
|
26
|
368
|
312
|
221
|
209
|
1 265
|
393
|
344
|
246
|
|
Total Receivables |
762
|
654
|
740
|
1 157
|
1 647
|
1 473
|
2 039
|
2 590
|
2 166
|
2 433
|
|
Accounts Receivables |
622
|
591
|
640
|
956
|
1 310
|
1 211
|
1 681
|
2 245
|
1 598
|
1 747
|
|
Other Receivables |
139
|
64
|
100
|
201
|
337
|
262
|
358
|
345
|
568
|
686
|
|
Inventory |
837
|
607
|
749
|
1 451
|
1 847
|
1 731
|
2 423
|
3 087
|
1 769
|
1 848
|
|
Other Current Assets |
40
|
103
|
156
|
230
|
422
|
234
|
362
|
445
|
398
|
304
|
|
Total Current Assets |
3 403
|
2 839
|
3 821
|
4 557
|
5 575
|
5 666
|
8 492
|
9 341
|
8 415
|
8 105
|
|
PP&E Net |
2 091
|
2 086
|
2 347
|
3 269
|
3 870
|
6 335
|
7 225
|
9 264
|
9 621
|
9 979
|
|
PP&E Gross |
2 091
|
2 086
|
2 347
|
3 269
|
3 870
|
6 335
|
7 225
|
9 264
|
9 621
|
9 979
|
|
Accumulated Depreciation |
504
|
598
|
776
|
1 007
|
1 099
|
1 272
|
1 668
|
2 187
|
2 436
|
2 659
|
|
Intangible Assets |
1
|
0
|
190
|
246
|
222
|
188
|
167
|
277
|
216
|
172
|
|
Goodwill |
0
|
0
|
129
|
394
|
526
|
524
|
561
|
1 003
|
816
|
767
|
|
Note Receivable |
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
|
Long-Term Investments |
57
|
358
|
555
|
211
|
516
|
485
|
784
|
566
|
539
|
466
|
|
Other Long-Term Assets |
544
|
362
|
469
|
795
|
2 437
|
16
|
210
|
71
|
33
|
319
|
|
Other Assets |
0
|
0
|
129
|
394
|
526
|
524
|
561
|
1 003
|
816
|
767
|
|
Total Assets |
6 096
N/A
|
5 645
-7%
|
7 512
+33%
|
9 471
+26%
|
13 146
+39%
|
13 214
+1%
|
17 439
+32%
|
20 521
+18%
|
19 640
-4%
|
19 808
+1%
|
|
Liabilities | |||||||||||
Accounts Payable |
281
|
267
|
428
|
754
|
663
|
967
|
971
|
1 156
|
951
|
710
|
|
Accrued Liabilities |
213
|
185
|
223
|
328
|
312
|
367
|
567
|
711
|
547
|
538
|
|
Short-Term Debt |
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
|
Current Portion of Long-Term Debt |
938
|
250
|
1 048
|
1 317
|
2 893
|
3 306
|
3 615
|
4 442
|
4 255
|
4 166
|
|
Other Current Liabilities |
207
|
230
|
327
|
544
|
770
|
479
|
729
|
1 135
|
1 033
|
1 014
|
|
Total Current Liabilities |
1 638
|
931
|
2 025
|
2 942
|
4 638
|
5 120
|
5 882
|
7 444
|
6 786
|
6 428
|
|
Long-Term Debt |
0
|
0
|
27
|
24
|
1 660
|
731
|
22
|
166
|
144
|
160
|
|
Deferred Income Tax |
5
|
3
|
43
|
56
|
130
|
129
|
129
|
161
|
152
|
143
|
|
Minority Interest |
57
|
2
|
370
|
481
|
493
|
529
|
664
|
1 038
|
971
|
992
|
|
Other Liabilities |
131
|
0
|
7
|
4
|
2
|
1
|
1
|
2
|
31
|
1
|
|
Total Liabilities |
1 700
N/A
|
933
-45%
|
2 473
+165%
|
3 508
+42%
|
6 923
+97%
|
6 510
-6%
|
6 698
+3%
|
8 812
+32%
|
8 084
-8%
|
7 724
-4%
|
|
Equity | |||||||||||
Common Stock |
778
|
775
|
1 530
|
1 532
|
1 529
|
1 518
|
1 584
|
1 571
|
1 568
|
1 551
|
|
Retained Earnings |
2 102
|
2 868
|
3 699
|
4 218
|
4 900
|
6 002
|
7 084
|
8 090
|
8 762
|
10 093
|
|
Additional Paid In Capital |
1 358
|
1 132
|
151
|
93
|
70
|
0
|
2 375
|
2 018
|
1 989
|
1 785
|
|
Unrealized Security Profit/Loss |
3
|
0
|
25
|
29
|
37
|
37
|
37
|
37
|
37
|
37
|
|
Treasury Stock |
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
|
Other Equity |
156
|
60
|
367
|
93
|
313
|
853
|
338
|
7
|
800
|
1 382
|
|
Total Equity |
4 396
N/A
|
4 712
+7%
|
5 039
+7%
|
5 963
+18%
|
6 223
+4%
|
6 704
+8%
|
10 741
+60%
|
11 710
+9%
|
11 557
-1%
|
12 083
+5%
|
|
Total Liabilities & Equity |
6 096
N/A
|
5 645
-7%
|
7 512
+33%
|
9 471
+26%
|
13 146
+39%
|
13 214
+1%
|
17 439
+32%
|
20 521
+18%
|
19 640
-4%
|
19 808
+1%
|
|
Shares Outstanding | |||||||||||
Common Shares Outstanding |
3 892
|
3 874
|
1 532
|
3 829
|
3 823
|
3 796
|
3 959
|
3 928
|
3 921
|
3 878
|