Jiugui Liquor Co., Ltd.
SZSE:000799.SZ
74.8 (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
| 547.813 | 1,048.802 | 893.489 | 491.608 | 299.496 | 222.679 | 174.164 | 97.022 | 74.227 | -103.662 | -38.797 | 494.664 | 192.619 | 78.771 | 58.263 | 41.139 | 62.461 | -233.787 | -280.01 | 34.3 | -94.992 | -144.342 | 105.432 | 88.165 | 155.088 | 195.671 |
Depreciation & Amortization
| 55.389 | 45.837 | 43.866 | 42.743 | 41.036 | 37.308 | 41.564 | 47.838 | 39.489 | 38.784 | 34.097 | 29.725 | 27.215 | 24.29 | 22.656 | 26.896 | 41.28 | 36.757 | 48.995 | 45.606 | 45.62 | 40.284 | 35.23 | 25.914 | 25.203 | 15.101 |
Deferred Income Tax
| 0 | 11.252 | 6.731 | 2.201 | 9.372 | 7.739 | -5.528 | 1.909 | 15.235 | 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
| -548.689 | -699.331 | 615.073 | 410.302 | 34.848 | -34.154 | 17.078 | 45.393 | 102.198 | -23.84 | -461.642 | -282.816 | 381.498 | 27.739 | -86.949 | -59.281 | 43.571 | 252.441 | -275.809 | 18.419 | -39.159 | 229.152 | 54.119 | -204.878 | -142.084 | -216.179 |
Accounts Receivables
| -81.583 | 279.845 | -133.25 | -194.979 | 49.308 | -119.993 | -76.31 | 73.494 | -0.427 | -19.512 | -12.309 | -25.159 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 |
Inventory
| -141.398 | -146.242 | -245.628 | -94.097 | -129.643 | -62.942 | -39.704 | -14.609 | 14.309 | -41.74 | -108.319 | -123.717 | -70.394 | -4.887 | -43.564 | -0.209 | -0.233 | 58.632 | -4.726 | -16.183 | 3.348 | -5.349 | 24.367 | -70.652 | -75.309 | -154.901 |
Accounts Payables
| -334.232 | -844.185 | 987.219 | 697.177 | 105.811 | 141.041 | 138.619 | -15.402 | 73.081 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 |
Other Working Capital
| 8.525 | 11.252 | 6.731 | 2.201 | 9.372 | 28.788 | 56.782 | 60.001 | 87.889 | 17.9 | -353.324 | -159.099 | 451.892 | 32.625 | -43.384 | -59.071 | 43.805 | 193.81 | -271.083 | 34.602 | -42.508 | 234.501 | 29.753 | -134.226 | -66.774 | -61.279 |
Other Non Cash Items
| -3.274 | 5.378 | 12.242 | 5.499 | 6.53 | -13.575 | -7.685 | 29.055 | 14.752 | 23.064 | -1.702 | -23.644 | 5.893 | -30.319 | 5.936 | 13.329 | 24.838 | 112.735 | 145.38 | 61.789 | 78.363 | 76.71 | 2.728 | -13.479 | -9.469 | -21.007 |
Operating Cash Flow
| 51.239 | 400.685 | 1,564.671 | 950.153 | 381.91 | 212.257 | 225.122 | 219.308 | 230.665 | -65.654 | -468.045 | 217.93 | 607.224 | 100.482 | -0.093 | 22.082 | 172.15 | 168.145 | -361.443 | 160.113 | -10.168 | 201.805 | 197.51 | -104.279 | 28.738 | -26.414 |
Investing Activities: | ||||||||||||||||||||||||||
Investments In Property Plant And Equipment
| -362.659 | -243.313 | -158.1 | -49.663 | -35.367 | -121.687 | -8.354 | -54.462 | -50.76 | -89.959 | -134.247 | -101.793 | -224.454 | -56.365 | -16.399 | -4.534 | -7.574 | -0.529 | -4.637 | -26.818 | -19.251 | -22.837 | -59.416 | -97.836 | -41.446 | -178.56 |
Acquisitions Net
| 0 | 0.005 | 17.865 | 0.14 | 35.374 | 0 | -0.024 | 54.463 | 50.76 | 90.398 | 134.447 | 17.257 | 52.101 | 116.09 | 4.758 | 0 | 7.674 | 0 | 0 | 26.855 | 0.058 | 22.908 | 60.074 | 0 | 0 | 0 |
Purchases Of Investments
| 0 | 0 | 0 | 0 | -600 | -1,580 | -210 | -240 | -60 | -144 | -10 | -279.465 | 224.609 | -20.75 | 0.04 | 0 | 0.13 | 0 | 0 | -0.819 | -4.2 | -15.79 | -62.4 | -24.644 | -4 | 0 |
Sales Maturities Of Investments
| 0 | 0 | 0 | 0 | 1,013.497 | 1,802.715 | 15.227 | 8.159 | 8.338 | 137.529 | 201.348 | 33.024 | 68.06 | 56.551 | 70 | 0 | 4.022 | 0 | 0.97 | 5.36 | 10.612 | 3.793 | 13.048 | 0 | 0 | 0 |
Other Investing Activites
| 19.238 | 0.005 | 0 | 0 | -35.367 | 1.288 | 52.076 | -54.462 | -50.76 | -89.959 | -134.247 | 5.884 | -224.454 | -56.365 | -28.473 | -9.393 | 45.998 | -0.529 | 0.267 | -26.818 | -0.267 | -22.837 | -59.416 | -2.043 | -0.921 | -0.447 |
Investing Cash Flow
| -343.421 | -243.308 | -140.235 | -49.522 | 378.138 | 102.316 | -151.051 | -286.302 | -102.422 | -95.991 | 57.301 | -325.092 | -104.137 | 39.162 | 29.925 | -13.927 | 50.25 | -0.529 | -3.401 | -22.24 | -13.047 | -34.762 | -108.11 | -124.523 | -46.366 | -179.007 |
Financing Activities: | ||||||||||||||||||||||||||
Debt Repayment
| 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | -20 | 50 | 0 | -190.968 | 4.467 | -37.014 | -56.773 | -2.314 | -164.863 | -19.55 | -28.247 | -19.802 | 179.863 | 141.4 | 139.92 | 0.28 | 74.16 |
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
| -421.137 | -420.772 | -232.756 | -64.935 | -48.71 | -48.724 | -35.73 | -2.318 | -3.1 | -0.873 | -65.261 | 0 | -2.978 | -9.017 | -6.002 | -9.629 | -31.733 | -7.211 | -13.413 | -30.3 | -42.033 | -127.008 | -85.443 | -130.029 | -8.31 | -29.071 |
Other Financing Activities
| -2.858 | -2.597 | -1.931 | -0 | -0 | 0 | 0 | 1.2 | 3.7 | -0.064 | -65.261 | 24.5 | 424.894 | -0.357 | -0.194 | -1.498 | 79.871 | 0 | -0.063 | 1.959 | -158.922 | 4.883 | 23.231 | 0.135 | 334.456 | -6.237 |
Financing Cash Flow
| -423.995 | -423.369 | -234.687 | -64.935 | -48.71 | -48.724 | -35.73 | -1.118 | 0.6 | -20.937 | -15.261 | 24.5 | 230.948 | -4.908 | -43.21 | -67.9 | -90.676 | -172.074 | -33.026 | -56.588 | -220.757 | 57.738 | 79.189 | 10.026 | 326.426 | 38.852 |
Other Information: | ||||||||||||||||||||||||||
Effect Of Forex Changes On Cash
| 0 | -0.001 | 0.014 | -0.001 | 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
| -716.178 | -265.992 | 1,189.763 | 835.695 | 711.337 | 265.849 | 38.341 | -68.113 | 128.843 | -182.582 | -426.005 | -82.662 | 734.035 | 134.735 | -13.378 | -59.745 | 131.724 | -4.457 | -397.87 | 81.284 | -243.971 | 224.78 | 168.588 | -218.777 | 308.798 | -166.57 |
Cash At End Of Period
| 2,361.199 | 3,077.377 | 3,343.369 | 2,153.607 | 1,317.912 | 606.575 | 340.725 | 302.385 | 370.497 | 241.654 | 424.236 | 850.241 | 932.903 | 198.868 | 64.133 | 77.511 | 137.256 | 5.533 | 14.098 | 411.968 | 330.684 | 574.655 | 349.875 | 181.287 | 400.064 | 91.266 |