Shenzhen Cereals Holdings Co., Ltd.
SZSE:000019.SZ
6.88 (CNY) • At close October 26, 2023
Overview | Financials
Numbers are in millions (except for per share data and ratios) CNY.
2023 | 2022 | 2021 | 2020 | 2019 | 2018 | 2017 | 2016 | 2015 | 2014 | 2013 | 2012 | 2011 | 2010 | 2009 | 2008 | 2007 | 2006 | 2005 | 2004 | 2003 | 2002 | 2001 | 2000 | 1999 | 1998 | |
---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
Operating Activities: | ||||||||||||||||||||||||||
Net Income
| 346.632 | 418.299 | 436.311 | 403.772 | 384.516 | 320.856 | -61.253 | 90.146 | -42.961 | 14.126 | 45.214 | 74.064 | 9.643 | 8.985 | -9.865 | 16.014 | 44.637 | 37.83 | 4.432 | -1.738 | -49.221 | 10.816 | 11.382 | 10.62 | 30.143 | 32.903 |
Depreciation & Amortization
| 167.958 | 160.814 | 138.679 | 102.284 | 96.06 | 97.627 | 28.61 | 32.815 | 31.108 | 27.809 | 20.218 | 17.365 | 15.666 | 13.559 | 11.752 | 10.134 | 10.657 | 14.234 | 10.87 | 7.657 | 7.976 | 10.16 | 8.331 | 8.718 | 9.038 | 9.276 |
Deferred Income Tax
| -13.015 | -0.197 | 0.726 | -2.679 | 10.667 | 3.028 | -7.154 | 0 | -1.104 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 |
Stock Based Compensation
| 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 |
Change In Working Capital
| -72.439 | -250.537 | -348.669 | -435.256 | -453.418 | -341.928 | -73.491 | 94.539 | -43.369 | -23.638 | -17.948 | -43.006 | -46.33 | -13.037 | -8.999 | -3.162 | 6.968 | -8.348 | 22.073 | 37.087 | 16.205 | 0.879 | -29.087 | 9.255 | -10.329 | -23.569 |
Accounts Receivables
| 92.202 | 136.295 | -149.494 | 128.157 | 219.606 | -308.973 | -90.592 | 30.16 | 13.425 | 12.684 | -1.422 | 26.765 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 |
Inventory
| 27.254 | -276.453 | -227.051 | -358.984 | -253.137 | -46.834 | -15.397 | 33.034 | -45.498 | -15.432 | -102.544 | -9.929 | -3.887 | -9.568 | 5.442 | -11.948 | 5.58 | -17.388 | -8.39 | -3.302 | 3.218 | -5.331 | 0.517 | 1.2 | 5.392 | 4.819 |
Accounts Payables
| -178.88 | -110.182 | 27.15 | -201.75 | -430.555 | 10.851 | 25.552 | 0 | -10.191 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 |
Other Working Capital
| -13.015 | -0.197 | 0.726 | -2.679 | 10.667 | -295.095 | -58.094 | 61.505 | 2.129 | -8.206 | 84.596 | -33.077 | -42.443 | -3.468 | -14.442 | 8.786 | 1.388 | 9.04 | 30.463 | 40.389 | 12.988 | 6.211 | -29.604 | 8.054 | -15.721 | -28.389 |
Other Non Cash Items
| 143.665 | 203.312 | 214.076 | 215.728 | 162.895 | 222.549 | 11.219 | -155.759 | 9.258 | 7.146 | -59.402 | -96.858 | 2.231 | -4.284 | 8.829 | -22.469 | -64.712 | -73.716 | -45.477 | -41.534 | -0.586 | -59.51 | -2.687 | -2.011 | -10.887 | -1.4 |
Operating Cash Flow
| 585.817 | 531.889 | 440.396 | 286.528 | 190.054 | 299.104 | -94.915 | 61.741 | -45.963 | 25.443 | -11.918 | -48.435 | -18.79 | 5.223 | 1.715 | 0.517 | -2.45 | -30.002 | -8.102 | 1.472 | -25.626 | -37.655 | -12.061 | 26.582 | 17.965 | 17.211 |
Investing Activities: | ||||||||||||||||||||||||||
Investments In Property Plant And Equipment
| -147.621 | -198.201 | -203.586 | -330.306 | -579.139 | -382.839 | -6.535 | -32.111 | -34.268 | -54.063 | -157.37 | -140.735 | -37.761 | -94.701 | -42.251 | -82.463 | -75.59 | -14.883 | -22.437 | -49.985 | -33.636 | -18.649 | -0.484 | -1.612 | -36.644 | -2.082 |
Acquisitions Net
| 6.881 | 5.176 | -16.512 | 0.039 | 585.139 | -0 | 0.8 | 177.515 | 34.275 | 13.423 | 0 | 0 | 0 | 6.264 | 0.168 | 0 | 45.644 | 1.612 | 5.737 | 0 | 0 | 0 | 3.717 | 2.746 | 0.42 | 0.071 |
Purchases Of Investments
| -1,543 | -1,106.46 | -841.68 | -655 | -739 | -287 | -333.745 | -144.25 | -230.55 | -1.02 | 0 | 0 | 0 | -1.2 | -7.88 | 0 | -3.8 | -11.5 | -7.2 | 0 | 0 | 0 | -15.606 | -24.78 | -35 | -10.18 |
Sales Maturities Of Investments
| 1,564.844 | 1,289.607 | 473.865 | 887.548 | 520.554 | 193.03 | 342.365 | 130.822 | 225.093 | 54.128 | 93.749 | 159.774 | 30.904 | 32.157 | 31.476 | 35.189 | 68.851 | 96.601 | 95.686 | 29.19 | 19.463 | 43.84 | 14.954 | 84.943 | 15.675 | 4.063 |
Other Investing Activites
| 4.177 | -4.9 | 43.951 | 0.331 | -579.139 | 2.581 | -0.484 | -0.788 | -34.268 | -54.063 | 9.931 | 4.602 | 17.5 | -0.065 | -20 | 0.115 | 5 | 5 | 15 | -29.944 | 14.355 | 0.079 | -0.484 | -1.612 | 0.129 | 0.658 |
Investing Cash Flow
| -114.718 | -14.778 | -543.962 | -97.388 | -791.585 | -474.228 | 2.4 | 131.188 | -39.718 | -41.596 | -53.691 | 23.641 | 10.643 | -57.545 | -38.488 | -47.16 | 40.105 | 76.829 | 86.785 | -50.739 | 0.183 | 25.27 | 2.097 | 59.685 | -55.42 | -7.471 |
Financing Activities: | ||||||||||||||||||||||||||
Debt Repayment
| -1,867.335 | -3,790.122 | -2,907.274 | -1,125.298 | -150.356 | -280.452 | -5 | -50 | -40 | -50 | -160 | -353 | -210.9 | -196.1 | -114.08 | -28.5 | -92.056 | -152.65 | -185 | -193.032 | -187.276 | -78.171 | -139.2 | -142.9 | -108.339 | -72.978 |
Common Stock Issued
| 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 |
Common Stock Repurchased
| 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 |
Dividends Paid
| -288.134 | -288.134 | -230.507 | -230.507 | -115.254 | -21.982 | -23.445 | -0.826 | -0.159 | -3.179 | -52.798 | -5.109 | -8.34 | -11.41 | -8.036 | -5.676 | -5.077 | -5.882 | -6.682 | -7.429 | -5.898 | -9.634 | -19.964 | -7.457 | -14.535 | -7.81 |
Other Financing Activities
| -34.041 | 3,618.682 | 3,167.654 | 1,252.89 | 437.352 | 562.24 | 18.625 | 68.5 | 6.46 | 92.629 | 165.72 | 320.8 | 623.698 | 209.756 | 227 | 83 | 43.7 | 130.052 | 126.009 | 200.9 | 193.8 | 110 | 148.993 | 106.9 | 154.291 | 79.311 |
Financing Cash Flow
| -295.246 | -513.552 | -37.408 | -153.524 | 124.503 | 259.806 | -9.82 | 17.674 | -33.699 | 39.45 | -47.078 | -37.309 | 404.458 | 2.246 | 104.884 | 48.824 | -53.433 | -28.48 | -65.673 | 0.439 | 0.626 | 22.195 | -10.171 | -43.457 | 31.417 | -1.477 |
Other Information: | ||||||||||||||||||||||||||
Effect Of Forex Changes On Cash
| 3.442 | 0.168 | -0.15 | -0.076 | 0.344 | 2.516 | -0.269 | 0.448 | 0.046 | 0.099 | -2.507 | -1.819 | -0.008 | 0.003 | -0 | 0.083 | 0 | 0 | -0 | -0 | 0 | 0 | -0 | 0.005 | -0.033 | 0.011 |
Net Change In Cash
| 179.294 | 3.725 | -141.124 | 35.539 | -476.684 | 87.198 | -102.603 | 211.05 | -119.334 | 23.396 | -115.193 | -63.921 | 396.303 | -50.073 | 68.112 | 2.264 | -15.779 | 18.347 | 13.01 | -48.828 | -24.816 | 9.81 | -20.136 | 42.814 | -6.07 | 8.274 |
Cash At End Of Period
| 232.389 | 53.095 | 49.37 | 190.494 | 154.955 | 631.638 | 255.962 | 358.564 | 147.514 | 266.848 | 257.729 | 372.922 | 436.843 | 40.54 | 90.613 | 22.502 | 20.238 | 36.017 | 17.669 | 4.66 | 53.487 | 78.303 | 68.493 | 88.629 | 45.814 | 51.885 |