Zhang Jia Jie Tourism Group Co., Ltd
SZSE:000430.SZ
6.61 (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
| -239.331 | -260.046 | -135.178 | -92.2 | 11.359 | 24.986 | 66.025 | 60.442 | 114.337 | 60.042 | 52.414 | 101.301 | 89.565 | 18.665 | -47.344 | -33.429 | 1.914 | -122.818 | -68.065 | 2.532 | 18.329 | 16.264 | 17.064 | -105.629 | 1.718 | 26.371 |
Depreciation & Amortization
| 145.384 | 133.38 | 101.209 | 84.326 | 85.934 | 86.37 | 91.931 | 70.692 | 48.531 | 37.549 | 24.959 | 20.945 | 22.204 | 15.521 | 18.234 | 19.999 | 20.686 | 18.638 | 17.635 | 10.57 | 7.021 | 5.686 | 1.12 | 6.49 | 2.462 | 1.438 |
Deferred Income Tax
| 46.99 | -15.322 | -29.568 | -14.205 | -0.729 | -10.261 | -11.873 | -6.801 | -0.111 | 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
| -17.112 | 42.894 | -16.654 | -26.463 | 53.832 | 28.42 | 3.825 | -20.628 | 33.48 | 1.426 | -4.163 | -8.745 | 3.759 | -1.789 | 9.828 | -39.522 | -35.023 | 130.451 | 64.366 | -51.862 | -1.772 | 4.596 | 137.255 | 22.145 | -32.424 | -9.689 |
Accounts Receivables
| -38.371 | 55.243 | 14.79 | 13.086 | -7.674 | -2.036 | 4.215 | -7.783 | -2.934 | -4.212 | 1.1 | -2.914 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 |
Inventory
| 0.187 | 0.201 | -0.219 | 0.189 | 0.885 | 0.992 | -2.779 | -1.36 | -0.221 | -1.017 | -0.347 | -0.047 | 0.122 | 0.277 | -0.022 | 0.034 | 4.271 | 0.09 | 0.057 | 2.611 | 4.648 | 15.009 | 26.564 | 19.694 | -8.361 | 44.395 |
Accounts Payables
| 21.073 | 2.773 | -1.656 | -25.533 | 61.35 | 39.725 | 14.262 | -4.684 | 36.747 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 |
Other Working Capital
| 68.062 | -15.322 | -29.568 | -14.205 | -0.729 | 27.428 | 6.604 | -19.268 | 33.702 | 2.443 | -3.816 | -8.698 | 3.638 | -2.066 | 9.85 | -39.557 | -39.294 | 130.362 | 64.308 | -54.473 | -6.42 | -10.412 | 110.691 | 2.451 | -24.063 | -54.085 |
Other Non Cash Items
| 446.239 | 68.067 | 38.18 | 12.715 | 4.705 | 7.758 | -39.453 | 21.969 | 12.715 | 10.329 | 11.846 | 10.907 | 19.128 | -1.62 | 47.665 | 65.987 | 49.766 | 26.138 | 27.003 | 21.983 | 16.386 | 12.545 | -1.863 | 58.889 | 0.898 | -18.305 |
Operating Cash Flow
| 74.289 | -15.705 | -12.443 | -21.621 | 155.83 | 147.534 | 122.327 | 132.475 | 209.064 | 109.346 | 85.057 | 124.408 | 134.657 | 30.776 | 28.382 | 13.035 | 37.343 | 52.409 | 40.938 | -16.778 | 39.964 | 39.091 | 153.576 | -18.105 | -27.346 | -0.185 |
Investing Activities: | ||||||||||||||||||||||||||
Investments In Property Plant And Equipment
| -30.339 | -113.141 | -123.188 | -304.433 | -211.192 | -544.649 | -650.656 | -579.669 | -151.515 | -122.449 | -100.526 | -83.624 | -24.449 | -9.066 | -23.127 | -11.274 | -11.959 | -20.822 | -16.741 | -23.089 | -35.326 | -18.8 | -0.092 | -40.298 | -2.052 | -29.31 |
Acquisitions Net
| 0.102 | 0.189 | 11.341 | -1.106 | 0.809 | 1.438 | 56.771 | 0.3 | 3.484 | 0.074 | 0.7 | 0 | 0.3 | 28.441 | 23.334 | 0.651 | 0 | 20.849 | 0 | 0 | 0.012 | 23.576 | 0.106 | 0 | 0 | 0 |
Purchases Of Investments
| 0 | -0.189 | -0.3 | -2.4 | -0.809 | 0 | 25.129 | -21.5 | -8 | 0 | -0.398 | 0 | -110.8 | -44 | -0.1 | 0 | -3.75 | -6.47 | 0 | -2.88 | -2.741 | -52.4 | -155.354 | 0 | 0 | -10.42 |
Sales Maturities Of Investments
| 0.055 | 2.654 | 2.857 | 3.915 | 3.555 | 3.604 | 7.832 | 0.063 | 0.427 | 0 | 0.7 | 0.5 | 110.997 | 44.11 | 0.157 | 0 | 0 | 0.327 | 0 | 2.096 | 0.285 | 0.108 | 26.173 | 0.121 | 0.094 | 35.363 |
Other Investing Activites
| 2.698 | 0.189 | 2.701 | 0.169 | 0.809 | 1.438 | 48.005 | 111.082 | -1.589 | 5.757 | 1.732 | -9.688 | 0.494 | 0.085 | -23.127 | 0.105 | 0.235 | -20.822 | 0.102 | -54.327 | -1.767 | -18.8 | -0.092 | -40.298 | -2.052 | 0.003 |
Investing Cash Flow
| -30.182 | -110.298 | -106.589 | -303.855 | -206.828 | -539.607 | -512.92 | -489.724 | -157.192 | -116.617 | -97.791 | -92.812 | -23.457 | 19.57 | -22.862 | -10.518 | -15.474 | -26.938 | -16.639 | -78.2 | -39.537 | -66.315 | -129.259 | -40.177 | -1.958 | -4.364 |
Financing Activities: | ||||||||||||||||||||||||||
Debt Repayment
| -82.89 | -184.525 | -112.327 | -95.354 | -125.583 | -130.8 | -697.9 | -101.95 | -66.2 | -39.75 | -100.5 | -102 | -185.8 | -97.747 | -108.119 | -129.898 | -143.493 | -125.187 | -67.376 | -72.21 | -76.916 | -39.09 | 0 | -87.306 | -59.088 | -61.644 |
Common Stock Issued
| 0 | 0 | 0 | 0 | 0 | -2.354 | 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
| -58.874 | -58.124 | -47.682 | -36.062 | -26.823 | -13.31 | -48.061 | -17.032 | -9.462 | -9.145 | -8.969 | -7.504 | -17.105 | -11.199 | -10.405 | -10.96 | -16.937 | -17.84 | -16.435 | -12.994 | -13.552 | -4.154 | -9.316 | -9.31 | -4.728 | -2.766 |
Other Financing Activities
| -58.874 | 383.543 | 253.414 | 364.63 | 215.3 | 471.646 | 1,200.553 | 482.05 | 80 | 45.874 | 140.15 | 65.85 | 93.192 | 88.404 | 134.908 | 136.449 | 137.679 | 117.872 | 60.611 | 120.9 | 101.45 | 66.462 | 34.692 | 147.767 | 79.936 | 87.834 |
Financing Cash Flow
| 20.223 | 140.894 | 93.405 | 233.214 | 62.894 | 327.536 | 454.592 | 363.068 | 4.338 | -3.021 | 30.681 | -43.654 | -109.713 | -20.542 | 16.383 | -4.409 | -22.751 | -25.156 | -23.2 | 35.696 | 10.982 | 23.218 | 25.376 | 51.151 | 16.119 | 23.424 |
Other Information: | ||||||||||||||||||||||||||
Effect Of Forex Changes On Cash
| 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 |
Net Change In Cash
| 64.13 | 14.891 | -25.627 | -92.262 | 11.895 | -64.537 | 64 | 5.818 | 56.21 | -10.292 | 17.946 | -12.058 | 1.488 | 29.804 | 21.904 | -1.892 | -0.882 | 0.315 | 1.099 | -59.281 | 11.409 | -4.007 | 49.693 | -7.131 | -13.185 | 18.875 |
Cash At End Of Period
| 91.505 | 26.863 | 11.972 | 37.598 | 129.861 | 117.965 | 182.503 | 118.503 | 112.685 | 56.475 | 66.767 | 48.82 | 60.879 | 52.853 | 23.049 | 1.145 | 3.037 | 3.919 | 3.604 | 2.505 | 61.787 | 50.378 | 54.385 | 4.726 | 7.695 | 20.881 |