Guangdong Goworld Co., Ltd.
SZSE:000823.SZ
8.91 (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
| 195.991 | 496.785 | 441.438 | 366.113 | 361.618 | 330.129 | 241.112 | 232.727 | 122.132 | 196.725 | 169.157 | 235.248 | 224.84 | 196.721 | 142.934 | 138.505 | 137.349 | 107.488 | 67.603 | 50.69 | -44.875 | 15.218 | 59.058 | 101.719 | 84.779 | 87.167 |
Depreciation & Amortization
| 282.362 | 224.317 | 213.533 | 202.98 | 190.291 | 190.553 | 181.209 | 196.829 | 196.582 | 174.611 | 166.679 | 163.712 | 158.177 | 158.233 | 154.036 | 141.224 | 127.306 | 120.499 | 114.871 | 93.005 | 70.54 | 42.452 | 36.256 | 32.038 | 23.62 | 17.413 |
Deferred Income Tax
| 0 | 2.351 | -3.477 | 2.215 | 3.172 | 4.072 | 0.921 | -10.653 | -14.005 | 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
| 55.69 | 47.095 | -144.61 | -205.108 | 72.787 | -132.47 | -189.603 | 58.17 | -22.89 | -238.827 | -14.238 | -148.865 | -227.748 | -75.466 | -12.527 | -103.014 | -94.029 | -68.6 | -118.406 | -47.774 | -54.055 | 16.151 | -0.967 | -146.995 | 22.782 | -33.333 |
Accounts Receivables
| 323.77 | 73.62 | -510.413 | -412.157 | 27.414 | -193.395 | 313.323 | -94.777 | 189.094 | -106.955 | -75.911 | -111.158 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 |
Inventory
| 78.279 | 178.898 | -405.68 | -137.173 | -110.25 | -1.99 | -88.324 | -81.173 | 0.383 | -40.501 | 38.054 | -47.368 | -60.326 | -78.847 | -75.628 | 121.78 | -39.881 | -68.247 | -61.54 | -14.407 | -67.744 | 7.781 | 22.187 | -38.893 | -20.029 | -7.943 |
Accounts Payables
| -346.358 | -207.773 | 774.96 | 342.007 | 152.451 | 58.843 | -415.524 | 244.774 | -198.363 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 |
Other Working Capital
| 0 | 2.351 | -3.477 | 2.215 | 3.172 | -130.48 | -101.28 | 139.343 | -23.274 | -198.326 | -52.293 | -101.497 | -167.422 | 3.381 | 63.101 | -224.794 | -54.147 | -0.353 | -56.867 | -33.368 | 13.689 | 8.37 | -23.154 | -108.101 | 42.811 | -25.39 |
Other Non Cash Items
| 141.395 | 74.046 | 91.068 | 45.882 | 48.156 | 70.295 | 83.846 | 12.568 | 54.811 | 62.514 | 55.878 | 54.277 | 53.753 | 51.586 | 47.212 | 53.564 | 67.037 | 57.971 | 50.047 | 38.957 | 54.968 | 18.517 | 32.711 | 20.008 | 4.478 | -7.414 |
Operating Cash Flow
| 675.438 | 842.243 | 601.429 | 409.867 | 672.852 | 458.506 | 316.564 | 500.294 | 350.635 | 195.023 | 377.476 | 304.371 | 209.022 | 331.073 | 331.656 | 230.279 | 237.663 | 217.358 | 114.114 | 134.878 | 26.579 | 92.338 | 127.057 | 6.77 | 135.66 | 63.833 |
Investing Activities: | ||||||||||||||||||||||||||
Investments In Property Plant And Equipment
| -492.399 | -576.992 | -754.73 | -433.195 | -379.127 | -387.546 | -352.558 | -111.469 | -142.887 | -461.372 | -327.895 | -158.48 | -225.384 | -147.285 | -51.066 | -200.205 | -161.167 | -224.45 | -134.125 | -303.441 | -205.341 | -436.388 | -102.423 | -79.76 | -93.581 | -76.499 |
Acquisitions Net
| 26.105 | 1.489 | 2.494 | 436.736 | 1.306 | 1.305 | 0.772 | -2.484 | 7.799 | 0 | 0 | 158.5 | 0 | 0.252 | 0 | 0 | 0 | 0 | 0 | 0 | 0.013 | 0.031 | 0.1 | 0.001 | 0.981 | 0.045 |
Purchases Of Investments
| -302.767 | -8.926 | -0.173 | -0.058 | -0.095 | -0.023 | -98.371 | -0.045 | 0 | 0 | 0 | -6 | 0 | -8.398 | 0 | 0 | 0 | 0 | 0 | 0 | -11.186 | -49.999 | -2.385 | -34 | -3.502 | -11.417 |
Sales Maturities Of Investments
| 297.088 | 7.351 | 14.335 | 19.282 | 4.326 | 4.775 | 102.566 | 4.337 | 4.249 | 4.092 | 3.777 | 1.574 | 0.286 | 2.675 | 2.488 | 3.11 | 1.244 | 0.24 | 0 | 0.004 | 52.6 | 34.028 | 1.877 | 21.389 | 12.663 | 6.577 |
Other Investing Activites
| 0 | 0 | -0.067 | -433.195 | -6.747 | 0.466 | -6.3 | 0.645 | 0.116 | 0.02 | 0.034 | -158.48 | 0.111 | -0.004 | 0.573 | 0.17 | 0.121 | 0.021 | -0.152 | 2.315 | -10.237 | -9.897 | 1.153 | -19.919 | -9.177 | 5.484 |
Investing Cash Flow
| -471.973 | -577.077 | -738.142 | -410.43 | -380.338 | -381.024 | -353.891 | -109.016 | -138.521 | -457.26 | -324.084 | -162.886 | -224.986 | -152.759 | -48.005 | -196.925 | -159.802 | -224.19 | -134.277 | -301.121 | -174.151 | -462.226 | -101.678 | -112.289 | -92.616 | -75.809 |
Financing Activities: | ||||||||||||||||||||||||||
Debt Repayment
| 72.158 | 266.032 | 121.958 | 807.559 | -99.127 | 95.543 | -19.848 | -180.67 | -50.743 | -129.68 | 316.457 | -26.4 | -155.844 | 12.505 | -14.269 | -290.577 | 86.615 | 134.427 | -33.573 | 166.044 | 291.99 | 78.1 | 133.635 | 76.64 | 14.985 | 28.417 |
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
| -100.187 | -53.699 | -69.806 | -53.697 | -53.697 | -66.047 | -73.136 | -34.551 | -88.611 | -105.735 | -88.174 | -88.281 | -76.831 | -25.299 | -90.498 | -101.81 | -98.043 | -76.462 | -48.3 | -45.168 | -35.132 | -52.466 | -36.473 | -26.299 | -20.25 | -5.005 |
Other Financing Activities
| -46.887 | -55.018 | -28.152 | -78.682 | -82.273 | -56.881 | -3.526 | -4.866 | -17.088 | 714.606 | -40.358 | -36.746 | 43.293 | -77.759 | -18.323 | 37.106 | 247.337 | -11.027 | 15.518 | 2.069 | 3.284 | -0.174 | 42.818 | 222.844 | 13.612 | 0.002 |
Financing Cash Flow
| -74.916 | 127.494 | 8.524 | 675.179 | -235.097 | -27.385 | -96.511 | -220.087 | -156.442 | 531.229 | 165.758 | -151.427 | -189.382 | -90.554 | -100.147 | -355.28 | 235.908 | 46.938 | -66.354 | 122.945 | 260.142 | 25.459 | 139.979 | 273.185 | 8.347 | 23.414 |
Other Information: | ||||||||||||||||||||||||||
Effect Of Forex Changes On Cash
| 11.131 | 9.791 | -10.572 | -17.96 | 8.288 | 5.932 | -25.078 | 20.505 | 24.267 | 1.81 | -9.14 | -1.655 | -2.96 | -4.852 | -0.736 | -2.291 | -3.982 | -2.838 | -1.984 | -0.009 | -0.081 | -0.025 | 0.011 | -0.027 | -0.035 | -0.136 |
Net Change In Cash
| 114.68 | 402.45 | -138.762 | 656.657 | 65.706 | 56.029 | -158.916 | 191.696 | 79.939 | 270.802 | 210.01 | -11.597 | -208.306 | 82.909 | 182.768 | -324.217 | 309.788 | 37.269 | -88.501 | -43.307 | 112.489 | -344.453 | 165.37 | 167.64 | 51.357 | 11.301 |
Cash At End Of Period
| 1,987.167 | 1,838.99 | 1,436.54 | 1,575.301 | 918.645 | 852.939 | 796.909 | 955.825 | 764.128 | 684.19 | 413.388 | 203.378 | 214.975 | 423.28 | 340.372 | 157.604 | 481.821 | 172.033 | 134.765 | 223.266 | 266.572 | 154.043 | 498.537 | 332.156 | 162.528 | 111.171 |