
Sinomag Technology Co., Ltd.
SZSE:300835.SZ
29.19 (CNY) • At close October 26, 2023
Overzicht | Financiële gegevens
Cijfers zijn in miljoenen (behalve de cijfers per aandeel en de ratio's) CNY.
2025 Q1 | 2024 Q4 | 2024 Q3 | 2024 Q2 | 2024 Q1 | 2023 Q4 | 2023 Q3 | 2023 Q2 | 2023 Q1 | 2022 Q4 | 2022 Q3 | 2022 Q2 | 2022 Q1 | 2021 Q4 | 2021 Q3 | 2021 Q2 | 2021 Q1 | 2020 Q4 | 2020 Q3 | 2020 Q2 | 2020 Q1 | 2019 Q4 | 2019 Q3 | 2019 Q2 | 2019 Q1 | 2018 Q4 | 2018 Q3 | 2018 Q2 | 2018 Q1 | 2017 Q4 | 2017 Q3 | 2017 Q2 | 2017 Q1 | 2016 Q4 | 2016 Q3 | 2016 Q2 | 2016 Q1 | 2015 Q4 | 2015 Q3 | 2015 Q2 | 2015 Q1 | 2014 Q4 | 2014 Q3 | 2014 Q2 | 2014 Q1 | |
---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
Operationele Activiteiten: | |||||||||||||||||||||||||||||||||||||||||||||
Nettowinst
| 0 | 0 | 34.744 | 33.893 | 30.779 | 8.651 | 30.289 | 19.642 | 15.303 | 17.849 | 30.492 | 28.861 | 27.908 | 27.292 | 41.559 | 33.087 | 29.073 | 30.777 | 16.944 | 8.95 | 11.545 | 22.893 | 25.551 | 20.127 | 16.056 | 23.507 | 23.507 | 18.573 | 15.259 | 17.904 | 17.904 | 17.076 | 14.693 | 14.63 | 14.63 | 10.331 | 10.331 | 6.434 | 6.434 | 8.934 | 8.934 | 5.387 | 7.147 | 4.48 | 4.48 |
Afschrijvingen & Amortisatie
| 0 | 0 | 0 | 18.094 | 18.094 | 18.853 | -40.904 | 20.765 | 20.765 | 53.936 | 13.487 | 13.312 | 13.312 | 9.981 | -20.728 | 10.38 | 10.38 | 35.839 | -17.5 | 17.5 | 0 | 31.152 | -14.731 | 14.731 | 0 | 12.482 | 12.482 | 0 | 0 | 11.266 | 11.266 | 0 | 0 | 10.303 | 10.303 | 0 | 0 | 10.139 | 10.139 | 0 | 0 | 4.595 | 8.415 | 0.415 | 0.415 |
Uitgestelde Inkomstenbelasting
| 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 |
Aandelen Gebaseerde Vergoedingen
| 0 | 0 | 0 | 2.341 | 0 | 2.632 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 |
Verandering in Werkkapitaal
| 0 | 0 | 0 | -44.718 | 0 | -159.426 | 139.475 | -139.475 | 0 | -191.514 | 127.163 | -127.163 | 0 | -153.116 | 46.431 | -46.431 | 0 | -65.503 | 3.343 | -3.343 | 0 | -78.632 | 28.353 | -28.353 | 0 | -14.294 | -14.294 | 0 | 0 | -13.124 | -13.124 | 0 | 0 | -15.977 | -15.977 | 0 | 0 | -0.763 | -0.763 | 0 | 0 | -49.78 | -7.017 | 0 | 0 |
Vorderingen
| 0 | 0 | 0 | -40.274 | 0 | -109.755 | 41.802 | -41.802 | 0 | -85.082 | 58.815 | -58.815 | 0 | -76.752 | 32.137 | -32.137 | 0 | -63.037 | -25.453 | 25.453 | 0 | -40.385 | 5.73 | -5.73 | 0 | -7.203 | -7.203 | 0 | 0 | -6.825 | -6.825 | 0 | 0 | -13.451 | -13.451 | 0 | 0 | 1.423 | 1.423 | 0 | 0 | -8.372 | -8.372 | 0 | 0 |
Voorraden
| 0 | 0 | 0 | -8.066 | 0 | -52.555 | 95.383 | -95.383 | 0 | -106.322 | 68.195 | -68.195 | 0 | -76.036 | 14.471 | -14.471 | 0 | -2.978 | 28.796 | -28.796 | 0 | -38.247 | 22.623 | -22.623 | 0 | -7.091 | -7.091 | 0 | 0 | -6.299 | -6.299 | 0 | 0 | -2.526 | -2.526 | 0 | 0 | -2.186 | -2.186 | 0 | 0 | 0.399 | 1.355 | 0 | 0 |
Crediteuren
| 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 |
Overig Werkkapitaal
| 0 | 0 | 0 | 3.621 | 0 | 2.884 | 2.29 | -2.29 | 0 | -0.11 | 0.152 | -0.152 | 0 | -0.329 | -0.177 | 0.177 | 0 | 0.512 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | -50.179 | 0 | 0 | 0 |
Overige Niet-Contante Posten
| 3.301 | 63.73 | 44.302 | 14.377 | -4.804 | 32.799 | -113.466 | 112.654 | -50.065 | 75.783 | -170.404 | 117.533 | 10.315 | 18.337 | -50.987 | -7.727 | 16.421 | 20.097 | 1.144 | -8.209 | 5.195 | 44.426 | -32.129 | -6.921 | 13.836 | 13.109 | 13.109 | 5.489 | -6.293 | -3.23 | -3.23 | 15.043 | 0.146 | 2.886 | 2.886 | 5.137 | 5.137 | 3.203 | 3.203 | 0.335 | 0.335 | 4.673 | -14.052 | 23.214 | 23.214 |
Kasstroom uit Operationele Activiteiten
| 3.301 | 63.73 | 79.046 | 30.176 | 25.974 | 22.598 | 15.394 | 13.586 | -13.997 | -43.946 | 0.738 | 32.543 | 24.911 | 35.648 | -9.428 | 14.98 | 35.114 | 21.21 | 3.93 | 14.898 | 16.74 | 19.839 | 7.044 | -0.415 | 29.892 | 34.804 | 34.804 | 24.062 | 8.966 | 12.815 | 12.815 | 32.119 | 14.839 | 11.841 | 11.841 | 15.468 | 15.468 | 19.013 | 19.013 | 9.269 | 9.269 | -35.125 | -5.506 | 28.11 | 28.11 |
Investeringsactiviteiten: | |||||||||||||||||||||||||||||||||||||||||||||
Investeringen in Materiële Vaste Activa
| -55.535 | -55.258 | -33.288 | -42.342 | -23.421 | -38.175 | -20.05 | -37.903 | -37.775 | -75.914 | -52.519 | -38.323 | -64.564 | -58.733 | -16.588 | -22.095 | -31.992 | -40.668 | -24.492 | -7.185 | -14.945 | -14.152 | -13.076 | -8.035 | -19.896 | -28.89 | -28.89 | -22.892 | -9.588 | -8.179 | -8.179 | -21.51 | -18.332 | -4.807 | -4.807 | -9.447 | -9.447 | -8.739 | -8.739 | -5.513 | -5.513 | 9.714 | -22.493 | -6.241 | -6.241 |
Netto Overnames
| 0 | 0 | 0 | 0.255 | 0.379 | 23.055 | 0.08 | 10 | -60 | -60 | 0.677 | 0.152 | 0 | 0.147 | 0.02 | 0.205 | 0.128 | 41.277 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 |
Aankoop van Beleggingen
| 0 | 0 | 0 | 0 | 0 | -0.111 | -10 | -10 | 0 | 0 | -17 | 0 | 0 | -211.746 | 0 | 0 | 0 | -155 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 |
Verkoop/verval van Beleggingen
| 0 | -0.185 | 3.627 | 0 | 0.111 | 4.995 | 3.204 | 0.147 | 0.04 | 0 | 16.323 | 0 | 0 | 245.631 | -0.055 | 0.833 | 0.457 | 221.353 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 2.107 | 0 | 0 |
Overige Investeringsactiviteiten
| 0 | 15.663 | 2.376 | 0.018 | -0.018 | -1.867 | -1.328 | -6.573 | -0.233 | 0.314 | -14.049 | -5 | 0 | -213.751 | -10.228 | 10.205 | 0.128 | 0.609 | -112.167 | -7.185 | -14.945 | 0.013 | 1.196 | -8.035 | 0.008 | 0.562 | 0.562 | 0.002 | 0 | 0.789 | 0.789 | 0.417 | 0.015 | 1.435 | 1.435 | -0.085 | -0.085 | 4.124 | 4.124 | 0.39 | 0.39 | 1.717 | 0.405 | 0.164 | 0.164 |
Kasstroom uit Investeringsactiviteiten
| -55.535 | -39.781 | -27.286 | -42.07 | -22.949 | -5.526 | -28.093 | -44.329 | -97.968 | -135.6 | -66.569 | -43.17 | -64.564 | -26.853 | -26.871 | -11.057 | -31.407 | 26.294 | -136.66 | -7.185 | -14.945 | -14.139 | -11.881 | -8.035 | -19.888 | -28.327 | -28.327 | -22.89 | -9.588 | -7.391 | -7.391 | -21.093 | -18.316 | -3.372 | -3.372 | -9.533 | -9.533 | -4.616 | -4.616 | -5.124 | -5.124 | 9.714 | -19.982 | -6.076 | -6.076 |
Financieringsactiviteiten: | |||||||||||||||||||||||||||||||||||||||||||||
Schuldaflossingen
| -9.898 | 320.567 | -63.791 | -88.989 | 162.476 | 0 | -13.899 | 10.464 | 53.803 | 7.738 | 46.929 | 26.469 | 109.327 | 15.335 | 1.538 | 4.071 | 1.038 | -11.889 | -24.575 | -22.405 | 3.401 | 21.392 | 4.868 | 10.042 | -2.953 | 0 | 0 | -5.485 | 14.116 | 0 | 0 | -5.685 | 27.257 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | -3.5 | 0 | 0 | 0 |
Uitgifte van Gewone Aandelen
| 0 | 0 | 0 | 0 | 0 | 0 | -32.769 | 32.769 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 |
Terugkoop van Gewone Aandelen
| 0 | 0 | 0 | -53.401 | 0 | 0 | 32.769 | -32.769 | 0 | -50.767 | 0 | -26.977 | 0 | 0 | 0 | 0 | 0 | -47.201 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 |
Uitgekeerde Dividenden
| -4.181 | -8.843 | -26.325 | -4.002 | -2.736 | -23.653 | -2.798 | -27.595 | -3.095 | -3.819 | -3.999 | -22.397 | -1.35 | -2.048 | -0.692 | -15.341 | -0.92 | -35.268 | -1.054 | -2.012 | -2.092 | -2.136 | -1.551 | -1.593 | -1.574 | -1.594 | -1.594 | -1.797 | -1.781 | -1.631 | -1.631 | -2.299 | -2.048 | -1.729 | -1.729 | -7.122 | -7.122 | -4.939 | -4.939 | -2.74 | -2.74 | -6.248 | -7.319 | -2.665 | -2.665 |
Overige Financieringsactiviteiten
| 10 | -284.435 | 39.835 | 48.489 | -110 | 0.503 | 101.358 | 71.969 | 58.588 | 188.275 | -5.442 | -57.327 | 0.156 | 12.168 | -0.585 | 0.393 | -0.393 | 5.3 | -10.58 | 278.119 | -1.5 | -1.9 | -1.9 | -2 | -2 | -6.7 | -6.7 | -4.3 | -0.1 | -12.273 | -12.273 | -5.953 | -1.496 | -8.062 | -8.062 | 9.491 | 9.491 | -11.049 | -11.049 | -0.443 | -0.443 | 37.538 | 18.171 | -13.993 | -13.993 |
Kasstroom uit Financieringsactiviteiten
| -4.079 | 27.288 | -50.281 | -44.503 | 49.739 | -23.15 | 51.892 | 54.838 | 109.297 | 141.426 | 37.488 | -53.255 | 108.133 | 25.455 | 0.262 | -10.877 | -0.275 | -41.857 | -36.209 | 253.702 | -0.192 | 17.356 | 1.418 | 6.449 | -6.527 | -8.293 | -8.293 | -11.581 | 12.235 | -13.904 | -13.904 | -13.936 | 23.713 | -9.791 | -9.791 | 2.369 | 2.369 | -15.989 | -15.989 | -3.183 | -3.183 | 27.255 | -4.478 | -16.658 | -16.658 |
Overige Informatie: | |||||||||||||||||||||||||||||||||||||||||||||
Effect van Wisselkoersveranderingen op Kas
| -0.245 | 1.995 | 0.468 | -0.92 | -0.067 | 13.362 | 0.008 | 0.348 | -0.113 | -0.551 | -0.452 | 0.37 | -0.056 | 1.232 | -0.684 | -1.808 | -0.495 | -5.125 | -2.326 | 1.519 | 0.106 | -2.092 | 3.519 | 2.187 | -2.558 | 1.212 | 1.212 | -0.03 | -0.135 | -1.219 | -1.219 | -1.071 | -0.318 | 0.637 | 0.637 | 0.478 | 0.478 | 1.479 | 1.479 | -0.249 | -0.249 | -0.6 | -1.322 | -0.295 | -0.295 |
Netto Kasstroomverandering
| -56.558 | 53.418 | -1.68 | -57.317 | 55.415 | -15.933 | 35.996 | -5.705 | -2.781 | -38.671 | -28.795 | -63.512 | 68.424 | 34.85 | -36.667 | -9.594 | 2.48 | 0.522 | -171.264 | 262.935 | 1.71 | 20.963 | 0.099 | 0.186 | 0.919 | -0.604 | -0.604 | -10.439 | 11.478 | -9.698 | -9.698 | -3.981 | 19.918 | -0.685 | -0.685 | 8.783 | 8.783 | -0.113 | -0.113 | 0.714 | 0.714 | 1.244 | -9.665 | 5.081 | 5.081 |
Kaspositie aan het Einde van de Periode
| 123.334 | 179.891 | 126.473 | 128.153 | 258.169 | 132.772 | 148.706 | 112.709 | 118.414 | 67.866 | 106.537 | 135.331 | 198.843 | 130.141 | 95.29 | 131.957 | 141.552 | 139.072 | 138.55 | 309.813 | 46.879 | 45.169 | 24.206 | 24.106 | 23.92 | -0.604 | 23.606 | 24.209 | 34.648 | -9.698 | 32.869 | 42.567 | 46.548 | -0.685 | 27.316 | 28.001 | 8.783 | -0.113 | 10.548 | 10.661 | 0.714 | 9.232 | 7.988 | 17.653 | 5.081 |