Hunan Development Group Co.,Ltd
SZSE:000722.SZ
9.9 (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
| 43.206 | 66.753 | 117.859 | 97.203 | 130.238 | 74.067 | 77.889 | 135.297 | 127.229 | 192.775 | 157.25 | 156.391 | 82.896 | 24.963 | -627.421 | -24.175 | -226.424 | -148.021 | 29.565 | -145.506 | 8.703 | 36.753 | 59.724 | 51.785 | 49.143 | 28.233 |
Depreciation & Amortization
| 86.595 | 72.63 | 69.855 | 67.102 | 70.777 | 72.322 | 70.261 | 68.27 | 67.45 | 66.255 | 59.507 | 56.085 | 56.391 | 69.337 | 69.681 | 47.205 | 43.777 | 38.386 | 66.238 | 68.078 | 56.28 | 57.733 | 35.852 | 7.507 | 7.724 | 3.352 |
Deferred Income Tax
| 0 | -0.088 | -0.021 | -0.022 | 0.234 | -0.177 | -0.06 | 0.161 | -0.274 | 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
| 230.473 | -49.455 | -157.76 | -299.198 | 17.689 | -5.536 | -13.802 | -26.67 | -29.05 | -17.262 | -1.11 | 17.797 | 0.79 | -16.093 | 10.233 | -94.41 | -19.849 | 17.034 | -1.831 | -175.402 | -200.428 | -98.816 | -92.838 | -39.594 | -41.627 | -63.393 |
Accounts Receivables
| 235.951 | -5.216 | -164.434 | -356.722 | 52.559 | -28.057 | -2.262 | 8.136 | -18.126 | -11.752 | -4.105 | 8.822 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 |
Inventory
| -5.532 | 0.182 | -0.41 | -0.099 | 0.421 | 3.902 | -19.393 | -41.023 | -6.887 | -8.325 | 0.06 | -0.789 | -1.276 | -15.155 | 46.366 | -8.299 | 0.537 | 14.972 | 23.053 | 49.821 | -220.231 | -42.201 | -19.518 | -21.064 | -16.078 | -48.521 |
Accounts Payables
| 3.328 | -44.334 | 7.104 | 57.645 | -35.524 | 18.796 | 7.914 | 6.056 | -3.763 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 |
Other Working Capital
| -3.274 | -0.088 | -0.021 | -0.022 | 0.234 | -9.438 | 5.591 | 14.353 | -22.163 | -8.938 | -1.17 | 18.586 | 2.066 | -0.938 | -36.132 | -86.111 | -20.386 | 2.063 | -24.884 | -225.223 | 19.802 | -56.615 | -73.32 | -18.53 | -25.549 | -14.872 |
Other Non Cash Items
| 9.272 | -13.278 | -50.511 | -51.294 | -89.533 | -30.965 | -32.764 | -63.194 | -40.68 | -65.842 | -44.801 | -30.682 | -9.907 | -4.301 | 595.205 | 113.531 | 214.881 | 118.856 | 33.295 | 136.986 | 50.386 | 36.284 | 42.779 | -1.298 | -1.826 | 6.529 |
Operating Cash Flow
| 369.546 | 76.65 | -20.557 | -186.187 | 129.172 | 109.888 | 101.584 | 113.703 | 124.949 | 175.926 | 170.846 | 199.592 | 130.17 | 73.906 | 47.697 | 42.151 | 12.385 | 26.256 | 127.268 | -115.844 | -85.059 | 31.954 | 45.518 | 18.4 | 13.414 | -25.278 |
Investing Activities: | ||||||||||||||||||||||||||
Investments In Property Plant And Equipment
| -78.911 | -111.872 | -200.947 | -6.973 | -3.696 | -12.27 | -65.327 | -22.176 | -15.717 | -14.535 | -72.004 | -3.334 | -4.232 | -11.846 | -17.135 | -60.799 | -64.29 | -311.63 | -63.227 | -60.991 | -79.904 | -130.439 | -54.323 | -198.802 | -132.162 | -6.527 |
Acquisitions Net
| 0.042 | 40.492 | 19.846 | 0.6 | 120.395 | 0 | 23.145 | 13.587 | -100.471 | 0.053 | -79.72 | 0 | 0 | -139.96 | 14.454 | 61.001 | 4.11 | 0.515 | 0.168 | 0 | 80.124 | 0.085 | 54.469 | 198.802 | 0 | 0 |
Purchases Of Investments
| -29 | -102.983 | -57.3 | -2,397 | -66.96 | -1,714 | -2,432 | -3,683.5 | -133.3 | -161 | -512.5 | 0 | 0 | -5.06 | -18.71 | -18.316 | -7.788 | -0.8 | -7 | -49.275 | -34.87 | -29.341 | -40 | -10 | 0 | 0 |
Sales Maturities Of Investments
| 67.482 | 18 | 12.1 | 26.536 | 39.219 | 64.187 | 27.179 | 175.162 | 505.562 | 145.223 | 36.009 | 11.125 | 0 | 12.135 | 111.8 | 120.712 | 25.45 | 14.023 | 29.74 | 12.215 | 20.381 | 0.007 | 45.333 | 16.075 | 0 | 0.05 |
Other Investing Activites
| -212.885 | 265.061 | 273.846 | 2,158.515 | 278.49 | -613.291 | 123.276 | -43.509 | -114.753 | -49.379 | 99.309 | -123.05 | -27 | -11.846 | 20.264 | -60.799 | 2.178 | -25.184 | 19.695 | 6.519 | -79.904 | 3.021 | -54.323 | -198.802 | -132.162 | 0.022 |
Investing Cash Flow
| -253.272 | 108.698 | 47.545 | -218.322 | 367.448 | -561.374 | 85.127 | 109.476 | 141.321 | -79.638 | -528.906 | -115.26 | -31.232 | -156.576 | 110.672 | 41.799 | -40.341 | -323.077 | -20.624 | -91.532 | -94.172 | -156.667 | -48.845 | -192.727 | -132.162 | -6.456 |
Financing Activities: | ||||||||||||||||||||||||||
Debt Repayment
| -0.3 | -98.395 | -28 | -5 | -4 | -4.2 | -4 | -3 | -351 | -31 | 342.734 | 0 | 0 | -7.4 | -135.784 | 26.467 | 36.5 | 392 | -180.33 | 342.97 | 121.972 | 75.05 | 97.8 | 96.68 | 33.365 | 23.328 |
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
| 0 | -46.416 | -51.571 | -29.616 | -29.864 | -30.063 | -30.543 | -7.859 | -18.466 | -35.968 | -16.55 | 0 | 0 | -35.441 | -56.717 | -74.416 | -62.289 | -45.229 | -59.303 | -64.653 | -46.596 | -64.017 | -43.821 | -9.797 | -13.618 | -13.589 |
Other Financing Activities
| -2.887 | 19.421 | 7.018 | 0.3 | 0 | 0 | 14.885 | 13.58 | 76 | 63.371 | -0.5 | 0 | 0 | 48.023 | -2.44 | 0 | -0.387 | 24.198 | 3 | -0 | -0 | 239.055 | 2.687 | 1.895 | 287.057 | -0 |
Financing Cash Flow
| -3.187 | -125.39 | -72.553 | -34.316 | -33.864 | -34.263 | -12.323 | 2.721 | -293.466 | -39.564 | 325.684 | 0 | 0 | 5.182 | -194.941 | -47.949 | -26.177 | 370.969 | -236.633 | 278.317 | 75.376 | 250.088 | 56.665 | 88.779 | 306.804 | 9.739 |
Other Information: | ||||||||||||||||||||||||||
Effect Of Forex Changes On Cash
| 0 | 0 | 0 | -0 | 0 | 0 | -0 | 0 | 0 | 0 | -0 | 0 | 0 | 0.002 | -0.008 | -0 | -0.689 | -0.145 | -0 | -0.03 | -0.013 | -0.015 | -0 | 0 | 0 | 0 |
Net Change In Cash
| 149.378 | 59.958 | -45.565 | -438.826 | 462.755 | -485.749 | 174.388 | 225.901 | -27.196 | 56.724 | -32.376 | 84.333 | 98.938 | -77.487 | -36.58 | 36.001 | -54.821 | 74.003 | -129.989 | 70.912 | -103.868 | 125.361 | 53.338 | -85.548 | 188.055 | -21.995 |
Cash At End Of Period
| 353.049 | 201.948 | 141.99 | 187.555 | 626.381 | 163.625 | 649.374 | 474.986 | 249.085 | 276.281 | 219.557 | 251.933 | 167.6 | 68.662 | 146.149 | 182.73 | 146.728 | 201.55 | 123.046 | 253.036 | 182.124 | 285.992 | 160.632 | 110.128 | 195.676 | 7.823 |