Renhe Pharmacy Co., Ltd.
SZSE:000650.SZ
6.28 (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
| 567.257 | 711.557 | 799.874 | 657.657 | 619.302 | 584.086 | 441.151 | 430.792 | 435.589 | 323.854 | 216.002 | 276.14 | 305.813 | 225.696 | 165.525 | 70.161 | 39.17 | 130.302 | -129.943 | -69.127 | -100.484 | 8.839 | -12.713 | 21.788 | 27.726 | 28.304 |
Depreciation & Amortization
| 141.699 | 117.15 | 86.637 | 83.858 | 96.252 | 91.814 | 87.197 | 80.294 | 74.13 | 68.98 | 64.23 | 56.235 | 29.402 | 26.764 | 20.551 | 8.566 | 8.271 | 20.813 | 22.32 | 27.356 | 27.141 | 26.879 | 23.451 | 18.569 | 12.79 | 11.52 |
Deferred Income Tax
| -9.189 | -10.82 | -0.76 | 1.09 | -1.295 | -2.069 | 2.105 | -3.4 | 2.778 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 |
Stock Based Compensation
| 0 | 17.323 | 10.394 | -1.09 | 1.295 | 0 | 0 | -10.648 | -5.513 | 4.673 | 11.489 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 |
Change In Working Capital
| -421.649 | 410.182 | -86.303 | 194.544 | -34.318 | -147.824 | -18.331 | 33.16 | -56.174 | -16.981 | -80.967 | -138.868 | -178.577 | -129.791 | 13.39 | -16.166 | -12.885 | 389.435 | -30.136 | 4.41 | -100.395 | -21.533 | -14.414 | -85.213 | 16.293 | -35.564 |
Accounts Receivables
| -118.153 | 127.097 | -62.473 | 54.15 | -107.066 | -74.216 | -59.491 | 45.068 | 12.361 | -28.228 | -10.094 | -61.455 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 |
Inventory
| 9.783 | 111.629 | -124.417 | 69.818 | -24.966 | -81.304 | 0.751 | -61.857 | -56.779 | -53.384 | -50.546 | -32.984 | -21.571 | -41.024 | 4.522 | -9.264 | 43.507 | 49.505 | 45.932 | -3.136 | -15.683 | -5.2 | 15.59 | -41.432 | 3.391 | -28.938 |
Accounts Payables
| -313.279 | 182.276 | 101.348 | 68.873 | 99.01 | 9.765 | 38.304 | 53.349 | -14.534 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 |
Other Working Capital
| 0 | -10.82 | -0.76 | 1.703 | -1.295 | -66.521 | -19.082 | 95.018 | 0.605 | 36.403 | -30.42 | -105.884 | -157.006 | -88.767 | 8.868 | -6.902 | -56.392 | 339.93 | -76.067 | 7.546 | -84.712 | -16.333 | -30.005 | -43.781 | 12.902 | -6.626 |
Other Non Cash Items
| 299.324 | 24.586 | -32.125 | -64.927 | 12.735 | 41.379 | -12.161 | -22.162 | -18.779 | -10.578 | 14.09 | -9.54 | 10.288 | 7.404 | 1.112 | -0.419 | 0.84 | -305.27 | 120.132 | 54.915 | 123.599 | 13.807 | 7.093 | 7.777 | 10.563 | 10.215 |
Operating Cash Flow
| 577.443 | 1,269.979 | 777.718 | 871.132 | 693.971 | 569.454 | 497.856 | 522.083 | 434.765 | 365.274 | 213.355 | 183.967 | 166.926 | 130.073 | 200.579 | 62.141 | 35.397 | 235.28 | -17.628 | 17.554 | -50.139 | 27.993 | 3.416 | -37.079 | 67.372 | 14.475 |
Investing Activities: | ||||||||||||||||||||||||||
Investments In Property Plant And Equipment
| -186.549 | -221.088 | -499.783 | -218.21 | -144.103 | -70.123 | -43.577 | -59.921 | -77.413 | -137.538 | -94.085 | -242.096 | -101.467 | -28.579 | -58.549 | -12.054 | -4.559 | -38.175 | -5.926 | -23.555 | -16.568 | -7.198 | -30.243 | -93.034 | -36.076 | -13.039 |
Acquisitions Net
| 7.772 | 15.782 | -704.649 | 188.82 | 77.889 | 30 | 0.474 | -153.247 | -2.791 | 1.635 | -22.853 | -111.145 | -51.891 | -175.135 | -622.66 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 |
Purchases Of Investments
| -6,233.559 | -8,033.035 | -10,846.79 | -11,925.036 | -11,831.062 | -8,776.664 | -6,306.302 | -7,587.583 | -7,845.697 | -6,922.328 | -5,807.447 | -2,108.784 | -40.853 | -45.406 | -78.35 | 0 | 0 | -163.221 | 0 | -2.08 | 0 | 0 | -31 | 0 | 0 | 0 |
Sales Maturities Of Investments
| 6,046.072 | 7,662.886 | 12,347.858 | 10,753.229 | 11,034.203 | 8,793.794 | 6,326.498 | 7,528.311 | 7,884.539 | 6,937.717 | 5,814.084 | 2,111.836 | 40.782 | 72.865 | 72.057 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 |
Other Investing Activites
| 0 | 0.288 | 22.627 | 1.111 | 0.143 | -0.517 | -28.885 | -1.193 | -195.549 | -38.76 | -0.908 | 43.622 | 0.121 | 0.076 | 0.053 | 0.058 | 0.258 | 0.023 | 7.292 | 6.685 | 5.613 | 5.256 | 8.322 | 5.594 | 1.572 | -13.039 |
Investing Cash Flow
| -366.264 | -575.167 | 319.264 | -1,200.086 | -862.93 | -23.51 | -51.792 | -273.632 | -236.912 | -159.274 | -111.208 | -306.567 | -153.308 | -176.179 | -687.449 | -11.996 | -4.302 | -201.372 | 1.366 | -18.95 | -10.955 | -1.942 | -52.92 | -87.44 | -34.504 | -13.039 |
Financing Activities: | ||||||||||||||||||||||||||
Debt Repayment
| 0 | -5.55 | -3.555 | 0 | 0 | 0 | 0 | -0.712 | 0 | 0 | 0 | 5.432 | 0 | -1.892 | 0 | -18.275 | 0 | -38 | -5.28 | -43.22 | 33.7 | 16 | 79.97 | 46.33 | 65.5 | 6 |
Common Stock Issued
| 0 | 0 | 139.747 | -0.657 | 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
| -60.078 | 0 | -199.638 | -59.343 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 |
Dividends Paid
| -279.419 | -139.994 | -279.988 | -123.834 | -123.834 | -124.567 | -121.465 | -0.058 | -25.717 | -99.067 | -16.149 | -40.591 | -24.454 | -84.651 | 0 | 0 | 0 | 0 | -17.774 | -20.292 | -18.914 | -19.563 | -20.466 | -14.166 | -9.602 | -13.189 |
Other Financing Activities
| -142.39 | -84.533 | -118.759 | 788.059 | -44.182 | -16.675 | -16.687 | -12.385 | 1.636 | -12.124 | 3.61 | 363.569 | -3.264 | 0 | 689.835 | 31.8 | 0.215 | 0.4 | 0.476 | 1.93 | -0.015 | 0.255 | 1.42 | 67.604 | -0 | 22.57 |
Financing Cash Flow
| -421.809 | -230.076 | -462.193 | 617.601 | -168.016 | -141.242 | -137.652 | -13.155 | -24.081 | -111.192 | -12.539 | 328.41 | -27.718 | -86.543 | 690.07 | 0 | 0.183 | -37.6 | -22.578 | -61.582 | 14.772 | -3.309 | 60.925 | 99.768 | 55.898 | 15.381 |
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 | -0.004 | -0.018 | -0.002 | 0.002 | -0.001 | 0 | 0 | -0 | 0 |
Net Change In Cash
| -210.63 | 464.735 | 634.789 | 288.647 | -336.976 | 404.703 | 308.412 | 235.296 | 173.773 | 94.809 | 89.608 | 205.81 | -14.1 | -132.65 | 203.201 | 50.146 | 31.278 | -3.697 | -38.858 | -62.98 | -46.32 | 22.741 | 11.421 | -24.751 | 88.766 | 16.818 |
Cash At End Of Period
| 2,614.529 | 2,825.159 | 2,360.423 | 1,707.886 | 1,419.24 | 1,756.215 | 1,351.513 | 1,043.101 | 807.805 | 634.032 | 539.223 | 449.615 | 214.565 | 228.665 | 349.291 | 129.129 | 78.983 | 0 | 3.697 | 42.555 | 105.535 | 151.855 | 129.114 | 117.693 | 142.444 | 53.678 |