CASIN Real Estate Development Group Co.,Ltd.
SZSE:000838.SZ
3.19 (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
| -308.495 | -360.235 | -897.791 | 258.875 | 84.515 | 51.686 | 212.267 | 103.508 | 77.515 | 73.295 | 59.726 | 31.244 | -27.564 | -24.166 | 2.478 | 10.547 | 58.803 | 1.348 | 4.525 | 6.12 | 4.871 | 7.757 | 1.671 | -33.007 | -8.806 | 11.552 |
Depreciation & Amortization
| 15.121 | 16.081 | 15.658 | 13.788 | 13.279 | 12.962 | 13.261 | 14.622 | 6.636 | 1.32 | 0.842 | 0.712 | 0.514 | 0.434 | 0.814 | 0.855 | 2.698 | 3.736 | 3.332 | 3.458 | 3.563 | 5.35 | 4.548 | 4.056 | 4.151 | 2.663 |
Deferred Income Tax
| 0 | -95.679 | -126.617 | 56.618 | -18.045 | -8.995 | -82.394 | -10.597 | -36.657 | 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
| -279.589 | -592.401 | 2,677.991 | 2,586.639 | 1,688.896 | 946.384 | -1,642.993 | -388.927 | -292.896 | -169.469 | 76.154 | -55.297 | -234.29 | -0.602 | 6.557 | -239.741 | 153.783 | 2.912 | -4.486 | -2.103 | -6.574 | -20.03 | 42.475 | 16.894 | 4.597 | 4.294 |
Accounts Receivables
| 204.118 | 211.622 | 240.373 | -105.541 | -60.191 | 966.706 | -202.304 | -205.037 | -144.207 | 23.962 | -15.831 | -14.576 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 |
Inventory
| 3,393.981 | 2,314.86 | 1,494.823 | 1,284.19 | -576.458 | -2,237.822 | -3,039.66 | -153.656 | -727.108 | -576.794 | -264.734 | -320.484 | -497.114 | -65.485 | 12.36 | -82.629 | 87.83 | 1.348 | -8.12 | -11.177 | 53.985 | -8.677 | -21.495 | 3.136 | 7.2 | -8.545 |
Accounts Payables
| -3,877.688 | -3,023.205 | 1,069.412 | 1,351.372 | 2,343.589 | 2,226.495 | 1,681.365 | -19.605 | 615.075 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 |
Other Working Capital
| 0 | -95.679 | -126.617 | 56.618 | -18.045 | 3,184.206 | 1,396.668 | -235.272 | 434.212 | 407.324 | 340.889 | 265.187 | 262.824 | 64.883 | -5.803 | -157.112 | 65.953 | 1.564 | 3.634 | 9.074 | -60.559 | -11.353 | 63.97 | 13.758 | -2.603 | 12.839 |
Other Non Cash Items
| 464.615 | 727.214 | 1,095.596 | 249.589 | 39.794 | 232.8 | 48.245 | 225.365 | 155.249 | 3.08 | 0.774 | 0.605 | -0.344 | 14.222 | 2.687 | 0.963 | 5.292 | 4.159 | 0.248 | 0.097 | 0.159 | -1.615 | 6.452 | 8.954 | 6.223 | -19.677 |
Operating Cash Flow
| -108.348 | -209.342 | 2,891.454 | 3,108.892 | 1,826.484 | 1,243.833 | -1,369.22 | -45.432 | -53.495 | -91.774 | 137.496 | -22.736 | -261.685 | -10.112 | 12.536 | -227.377 | 220.576 | 12.155 | 3.619 | 7.572 | 2.019 | -8.537 | 55.147 | -3.103 | 6.165 | -1.168 |
Investing Activities: | ||||||||||||||||||||||||||
Investments In Property Plant And Equipment
| -7.258 | -2.89 | -1.637 | -5.977 | -9.915 | -18.596 | -50.946 | -3.072 | -5.358 | -3.765 | -1.038 | -1.536 | -2.682 | -0.084 | -0.021 | -0.619 | -1.3 | -1.899 | -1.027 | -4.761 | -0.93 | -0.044 | 0 | 0 | -0.015 | 0 |
Acquisitions Net
| 0 | -7.281 | -2.2 | -69.891 | -311.935 | -57.536 | -310.72 | 0.505 | -15.506 | 0 | 3.1 | 0 | 0 | 0 | 0 | 0 | -13.104 | 0 | 0 | 0 | 0 | 0.044 | 0 | 0 | 0 | 0 |
Purchases Of Investments
| 0 | 7.281 | -199 | -26.973 | -3,567.494 | -3,465.354 | -1,745 | 0 | 5.433 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | -67.11 | -0.005 | -0.01 | 0 | 0 | 0 |
Sales Maturities Of Investments
| 40 | 0.556 | 218.002 | 1.796 | 3,598.821 | 3,071.504 | 1,749.348 | 2.241 | 0.258 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 3 | 0 | 0.265 | 0.06 | 0.05 |
Other Investing Activites
| -9.143 | 0.469 | 9.569 | -1,068.461 | -1,545.615 | -55.909 | 229.09 | 0.505 | -5.358 | -3.765 | -1.038 | 0.105 | 0.076 | -0.084 | -0.021 | 0.018 | -1.3 | 0.404 | -1.027 | -4.761 | 69 | -0.044 | 0.011 | 0 | 0.024 | 0 |
Investing Cash Flow
| 23.6 | -1.864 | 24.735 | -1,169.506 | -1,836.138 | -525.891 | -128.227 | -0.326 | -20.531 | -3.765 | 2.062 | -1.431 | -2.606 | -0.084 | -0.021 | -0.601 | -14.404 | -1.495 | -1.027 | -4.761 | 0.96 | 2.951 | 0.001 | 0.265 | 0.07 | 0.05 |
Financing Activities: | ||||||||||||||||||||||||||
Debt Repayment
| -282.753 | -351.742 | -4,009.397 | -553.14 | 1,051.368 | 426.06 | 1,199.735 | 255.53 | 122.598 | 210.672 | 18.331 | 170.22 | 296.103 | 0 | 0 | -100 | 100 | -1.587 | 0 | -11.11 | 0 | -0.6 | -36.75 | 0.837 | 3.087 | 5.43 |
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
| -86.048 | -113.293 | -23.098 | -145.244 | -23.108 | -312.003 | -201.353 | -125.998 | -183.209 | -153.401 | -48.082 | -67.007 | -8.113 | 0 | 0 | -1.643 | -4.548 | -2.524 | 0 | 0 | -0.057 | -0.235 | -9.439 | -2.405 | -4.864 | -5.377 |
Other Financing Activities
| 91.897 | -40.132 | 602.718 | -682.936 | 5.218 | 86.368 | 197.764 | 2.599 | 915.27 | -12.069 | 8.356 | -8.356 | 0 | 0 | 0 | 0 | -0 | 0.014 | 0 | 10.76 | 0 | 0 | -0 | 0 | 0.181 | -0 |
Financing Cash Flow
| -276.904 | -505.166 | -3,700.51 | -1,882.588 | 643.07 | 200.425 | 1,196.147 | -43.251 | 854.659 | 45.202 | -21.395 | 94.858 | 287.989 | 0 | 0 | -101.643 | 95.452 | -4.097 | 0 | -0.35 | -0.057 | -0.835 | -46.189 | -1.568 | -1.596 | 0.053 |
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
| -361.652 | -716.372 | -784.321 | 56.798 | 633.417 | 918.367 | -301.3 | -89.009 | 780.632 | -50.337 | 118.163 | 70.691 | 23.698 | -10.197 | 12.516 | -329.62 | 301.624 | 6.563 | 2.592 | 2.461 | 2.922 | -6.42 | 8.959 | -4.406 | 4.638 | -1.065 |
Cash At End Of Period
| 307.12 | 668.772 | 1,385.144 | 2,169.465 | 2,112.668 | 1,479.251 | 560.884 | 862.135 | 951.144 | 170.512 | 220.849 | 102.686 | 31.995 | 8.297 | 18.493 | 5.978 | 335.598 | 18.297 | 11.734 | 9.142 | 6.682 | 3.76 | 10.18 | 1.22 | 5.626 | 0.988 |