Shijiazhuang ChangShan BeiMing Technology Co.,Ltd
SZSE:000158.SZ
10.24 (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 | |
---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
Operating Activities: | |||||||||||||||||||||||||
Net Income
| -127.399 | -232.515 | 129.727 | 107.109 | 95.209 | 182.936 | 355.038 | 346.995 | 248.722 | 24.264 | 17.543 | 11.7 | 57.19 | 54.886 | 74.967 | 118.491 | 50.885 | 51.84 | 39.254 | 38.952 | 75.469 | 89.263 | 85.672 | 101.994 | 90.971 |
Depreciation & Amortization
| 342.075 | 315.432 | 285.594 | 244.263 | 211.014 | 167.633 | 142.966 | 134.941 | 115.672 | 114.612 | 135.803 | 132.114 | 127.953 | 109.812 | 109.747 | 133.067 | 144.082 | 138.253 | 123.645 | 102.228 | 92.537 | 82.045 | 62.109 | 57.999 | 60.99 |
Deferred Income Tax
| -16.436 | -41.845 | -15.756 | -12.132 | 0.15 | 53.944 | -45.832 | -47.463 | -7.981 | 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 |
Change In Working Capital
| 440.839 | -618.832 | -295.762 | 333.472 | -305.615 | 206.511 | -593.677 | -421.11 | -1,087.533 | -188.167 | -314.619 | -296.461 | -386.87 | -177.854 | -115.591 | -120.931 | -35.402 | -91.556 | -114.453 | -109.935 | -151.18 | -99.106 | -128.798 | -245.149 | 91.119 |
Accounts Receivables
| 99.93 | -197.328 | -1,112.948 | -41.387 | -187.432 | -128.701 | -582.361 | -860.059 | -995.836 | 104.072 | -61.078 | -64.039 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 |
Inventory
| 23.518 | -38.09 | -619.283 | -239.778 | 0.751 | -90.014 | -141.916 | -102.101 | -282.242 | 49.053 | -355.781 | -152.588 | -247.478 | -155.566 | 108.815 | -44.754 | -61.862 | 20.755 | -107.481 | 123.464 | -72.111 | -121.862 | 6.405 | -191.003 | 129.211 |
Accounts Payables
| 333.827 | -341.596 | 1,452.225 | 626.769 | -119.083 | 371.282 | 176.432 | 588.513 | 198.527 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 |
Other Working Capital
| -16.436 | -41.818 | -15.756 | -12.132 | 0.15 | 296.525 | -451.761 | -319.009 | -805.29 | -237.221 | 41.162 | -143.873 | -139.393 | -22.288 | -224.406 | -76.177 | 26.46 | -112.311 | -6.972 | -233.398 | -79.07 | 22.756 | -135.203 | -54.146 | -38.092 |
Other Non Cash Items
| 464.79 | 728.363 | 339.142 | 322.133 | 300.011 | 310.631 | 478.462 | 375.751 | 234.041 | 168.687 | 106.186 | 31.474 | 21.994 | 56.148 | -44.369 | -50.214 | 69.847 | 59.954 | 41.134 | 24.102 | 26.643 | 17.836 | 18.759 | 85.747 | 38.782 |
Operating Cash Flow
| 1,103.869 | 192.448 | 458.702 | 1,006.977 | 300.619 | 867.71 | 382.788 | 436.577 | -489.099 | 119.396 | -55.088 | -121.172 | -179.733 | 42.993 | 24.754 | 80.414 | 229.412 | 158.492 | 89.58 | 55.348 | 43.469 | 90.039 | 37.742 | 0.591 | 281.862 |
Investing Activities: | |||||||||||||||||||||||||
Investments In Property Plant And Equipment
| -174.303 | -282.955 | -292.165 | -306.028 | -346.135 | -438.32 | -245.591 | -189.049 | -142.689 | -164.511 | -253.686 | -153.976 | -377.654 | -140.84 | -666.328 | -325.381 | -262.52 | -107.273 | -155.494 | -685.227 | -273.431 | -162.532 | -264.268 | -70.93 | -42.309 |
Acquisitions Net
| 0 | 14.713 | 0.191 | -11.017 | -67.917 | -49.607 | -65.062 | -117.91 | -99.976 | 0 | 0 | 305.022 | 3.839 | 0.571 | 617.01 | 0 | 5.347 | 124.687 | 160.264 | 0 | 328.59 | 179.914 | 269.782 | 9.683 | 50.225 |
Purchases Of Investments
| -6.737 | -30.749 | -82.6 | -4.6 | 358.062 | -8 | -4 | -3.44 | -8.695 | 0 | 0 | -100 | 165.451 | -2.106 | -25 | 0 | -2.078 | -26.234 | -7.141 | -0.414 | -0.046 | -2.806 | -174.186 | -0.866 | -0.919 |
Sales Maturities Of Investments
| 23 | 4.8 | 5.684 | 6.677 | 4.47 | 2.035 | 27.268 | 6.053 | 5.02 | 2.24 | 4.993 | 108.142 | 4.284 | 30.861 | 0.998 | 9.854 | 4.432 | 0.549 | 4.939 | 0 | 7.83 | 1.263 | 251.857 | 0.246 | 0.821 |
Other Investing Activites
| 4.238 | 6.875 | 2.938 | 58.184 | -346.135 | 9.357 | 16.852 | 2.548 | 7.206 | 49.922 | 45.273 | -153.976 | 2.791 | -9.796 | -5.472 | 477.034 | -30.5 | -107.273 | -155.494 | 80.606 | -273.431 | -162.532 | -264.268 | -99.931 | -42.309 |
Investing Cash Flow
| -153.802 | -287.316 | -365.953 | -256.784 | -397.655 | -484.535 | -270.534 | -301.797 | -239.134 | -112.349 | -203.42 | 5.212 | -201.289 | -121.311 | -78.792 | 161.507 | -285.319 | -115.545 | -152.926 | -605.035 | -210.486 | -146.693 | -181.082 | -161.798 | -34.491 |
Financing Activities: | |||||||||||||||||||||||||
Debt Repayment
| 429.246 | 649.986 | 142.629 | 7.639 | 67.584 | 333.13 | -445.358 | 1,156.698 | 746.455 | -11.624 | 68.265 | 618.585 | 56.843 | -145.452 | 58.134 | -69.394 | 203.992 | 65.025 | 128.81 | 0 | 294.5 | -10.84 | 271.596 | -253.332 | -133.35 |
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 |
Common Stock Repurchased
| 0 | 0 | 0 | 0 | -273.019 | -26.954 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 |
Dividends Paid
| -261.772 | -241.407 | -237.118 | -236.207 | -221.59 | -285.636 | -262.452 | -220.562 | -196.509 | -130.542 | -132.182 | -95.901 | -115.97 | -55.772 | -71.318 | -128.427 | -103.122 | -78.241 | -69.4 | -68.42 | -71.323 | -62.808 | -62.699 | -32.774 | -86.114 |
Other Financing Activities
| -36.261 | -143.507 | -143.902 | 5.897 | 19.73 | 131.399 | 4 | -173.353 | 1,193.706 | 2.04 | -95.28 | -223.865 | 107.389 | 376.011 | 0 | 584.643 | -1.94 | 13 | -12.461 | 407.881 | 103.241 | -2.464 | 1 | 600.78 | -3.22 |
Financing Cash Flow
| 131.214 | 265.073 | -238.391 | -222.671 | -134.276 | 151.939 | -703.81 | 766.783 | 1,493.595 | -140.126 | -159.197 | 298.819 | 48.262 | 174.787 | -13.184 | 386.822 | 103.849 | -10.056 | 46.949 | 369.181 | 326.418 | -76.112 | 209.897 | 314.674 | -222.684 |
Other Information: | |||||||||||||||||||||||||
Effect Of Forex Changes On Cash
| 1.754 | 0.049 | -1.465 | -0.51 | -0.627 | 0.275 | -0.104 | 0.208 | -0.009 | 0 | 0 | -0 | 0 | 0 | 0 | -0 | -0 | 0 | -0 | -0 | 0 | 0 | 0.004 | 0 | -0.001 |
Net Change In Cash
| 1,024.311 | 170.254 | -147.107 | 527.013 | -231.938 | 535.389 | -591.659 | 901.771 | 765.353 | -133.079 | -417.705 | 182.859 | -332.761 | 96.469 | -67.222 | 628.743 | 47.942 | 32.891 | -16.397 | -180.506 | 159.401 | -132.766 | 66.56 | 153.466 | 24.686 |
Cash At End Of Period
| 3,424.114 | 2,112.164 | 1,941.911 | 2,089.018 | 1,562.005 | 1,793.943 | 1,258.555 | 1,850.214 | 948.443 | 183.09 | 316.169 | 733.874 | 551.015 | 883.776 | 787.307 | 854.529 | 225.673 | 220.223 | 187.332 | 203.729 | 384.235 | 224.834 | 357.6 | 291.039 | 137.573 |