Guangdong Highsun Group Co.,Ltd.
SZSE:000861.SZ
2 (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
| -179.362 | -400.514 | -676.01 | 39.173 | 151.953 | 181.163 | 295.077 | 243.464 | 206.739 | 284.753 | 403.236 | 435.537 | 390.42 | 261.98 | 147.62 | 146.835 | 32.518 | 24.548 | 16.763 | 16.389 | 8.361 | -22.807 | 9.577 | 9.894 | 16.313 | 14.12 |
Depreciation & Amortization
| 194.735 | 231.457 | 252.188 | 75.661 | 78.656 | 80.4 | 76.118 | 63.391 | 56.992 | 80.861 | 110.689 | 71.155 | 62.69 | 55.628 | 50.425 | 45.6 | 23.68 | 22.394 | 21.712 | 22.518 | 22.512 | 22.285 | 15.225 | 10.574 | 7.683 | 1.483 |
Deferred Income Tax
| -25.143 | -16.762 | -96.117 | -10.809 | -8.237 | -5.73 | -11.593 | -6.394 | 0.176 | 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
| -29.343 | 415.249 | 229.796 | 537.636 | 446.935 | -91.956 | -184.354 | 79.96 | -47.619 | -19.426 | -485.606 | -386.216 | 99.719 | -248.628 | -95.372 | -58.151 | -45.606 | -15.309 | -24.371 | -11.1 | -17.558 | -26.515 | -5.696 | -11.309 | -19.822 | -14.185 |
Accounts Receivables
| 3.641 | 284.576 | 220.355 | 306.522 | 179.7 | -115.1 | -120.274 | 425.846 | -44.047 | 269.956 | -17.832 | -284.17 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 |
Inventory
| 130.231 | -60.133 | -173.025 | 171.192 | -393.875 | -149.202 | -413.748 | -189.696 | 58.893 | -178.377 | -614.881 | 28.665 | -334.299 | -266.574 | 12.06 | 1.784 | -20.787 | -3.799 | -6.079 | -1.708 | 11.264 | 2.753 | -10.774 | -2.064 | -2.376 | -2.947 |
Accounts Payables
| -138.072 | 207.567 | 278.583 | 70.732 | 669.347 | 178.075 | 361.26 | -149.796 | -62.642 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 |
Other Working Capital
| 0 | -16.762 | -96.117 | -10.809 | -8.237 | 57.246 | 229.394 | 269.655 | -106.512 | 158.951 | 129.275 | -414.88 | 434.017 | 17.946 | -107.432 | -59.934 | -24.819 | -11.511 | -18.292 | -9.392 | -28.822 | -29.268 | 5.078 | -9.245 | -17.446 | -11.238 |
Other Non Cash Items
| 287.624 | 570.61 | 830.56 | 292.412 | 369.723 | 340.083 | 236.058 | 120.302 | 147.241 | 19.02 | 103.583 | 117.647 | 100.999 | 67.345 | 46.117 | 61.966 | 15.939 | 15.916 | 15.604 | 15.148 | 8.863 | 18.658 | 4.476 | 5.968 | 0.147 | 2.63 |
Operating Cash Flow
| 366.106 | 816.801 | 636.534 | 944.882 | 1,047.267 | 509.69 | 422.898 | 507.117 | 363.353 | 365.209 | 131.902 | 238.124 | 653.827 | 136.325 | 148.79 | 196.251 | 26.531 | 47.549 | 29.707 | 42.955 | 22.178 | -8.38 | 23.582 | 15.128 | 4.322 | 4.048 |
Investing Activities: | ||||||||||||||||||||||||||
Investments In Property Plant And Equipment
| -60.7 | -64.927 | -430.104 | -235.293 | -325.199 | -670.88 | -512.755 | -645.496 | -596.659 | -1,045.489 | -971.829 | -666.02 | -270.959 | -153.63 | -169.4 | -135.694 | -42.093 | -9.668 | -25.848 | -11.629 | -7.421 | -9.021 | -59.702 | -74.8 | -48.078 | -16.489 |
Acquisitions Net
| 146.833 | 148.679 | 118.863 | -0.237 | -6.38 | -49.529 | -64.57 | -241.354 | -410.491 | 425.491 | -6.213 | 0 | -52.518 | -241.09 | 0 | 0 | 0 | 0 | 0 | 0 | 8.561 | 0 | 0 | 0 | 0 | 0 |
Purchases Of Investments
| -1 | -25.39 | -1 | 0.237 | 6.38 | -0 | -47.143 | -349.988 | -462.25 | -293.456 | -61.313 | 0 | 0 | -27.308 | -21.7 | 0 | 0 | 0 | 0 | 0 | -0.05 | 0 | 0 | 0 | 0 | 0 |
Sales Maturities Of Investments
| 66.234 | 44.563 | 148.774 | 159.039 | 244.569 | 35.186 | 33.451 | 39.508 | 31.963 | 4.96 | 0 | 0 | 0 | 153.635 | 0 | 0 | 0 | 0 | 0 | 0.234 | 0.052 | 6.287 | 0 | 0 | 0 | 0 |
Other Investing Activites
| -0.005 | 0.567 | 152.722 | -170.954 | 1.139 | -33.578 | -248.361 | 57.335 | 74.221 | 173.181 | 93.469 | 0.667 | 0 | -153.63 | 0.01 | 0.641 | -18.214 | 0.179 | 23.018 | 0.175 | -7.421 | -0 | -59.702 | 3.482 | -48.078 | 0.02 |
Investing Cash Flow
| 151.674 | 103.493 | -10.745 | -247.207 | -79.49 | -718.801 | -839.379 | -1,139.995 | -1,363.216 | -735.312 | -939.674 | -665.353 | -323.477 | -422.022 | -191.09 | -135.053 | -60.308 | -9.489 | -2.83 | -11.221 | -6.28 | -2.734 | -59.702 | -71.318 | -48.078 | -16.469 |
Financing Activities: | ||||||||||||||||||||||||||
Debt Repayment
| 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 Issued
| 0 | 0 | 0 | 14.995 | 23.916 | 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 | -14.995 | -23.916 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 |
Dividends Paid
| -192.21 | -220.776 | -23.138 | -22.23 | -37.064 | -368.885 | -289.656 | -318.684 | -531.495 | -237.612 | -196.042 | -127.418 | -91.039 | -68.807 | -38.885 | -36.763 | -10.589 | -11.207 | -10.766 | -11.366 | -12.517 | -13.887 | -21.664 | -20.651 | -8.003 | -7.024 |
Other Financing Activities
| -354.365 | -764.302 | -323.363 | -515.125 | -1,382.789 | -538.795 | 594.551 | 2,201.522 | 963.555 | 1,582.603 | 1,046.393 | 232.862 | 151.92 | 583.703 | 90.25 | 11.9 | 45.423 | -27.563 | -25.504 | -19.681 | -4.739 | -1.66 | 31.298 | 102.644 | 61.3 | 33.671 |
Financing Cash Flow
| -546.576 | -985.038 | -614.167 | -845.533 | -1,815.508 | -907.68 | 602.053 | 1,882.838 | 432.06 | 1,344.991 | 850.35 | 105.444 | 60.881 | 514.895 | 51.365 | -24.863 | 34.833 | -38.77 | -36.271 | -31.047 | -17.256 | -15.547 | 9.634 | 81.994 | 53.297 | 26.647 |
Other Information: | ||||||||||||||||||||||||||
Effect Of Forex Changes On Cash
| 0 | -0 | -0 | 0 | -0 | 0 | 0 | 0 | -0 | 0 | 0 | 0 | 0 | -0 | 0 | -0.057 | -0.016 | -0.012 | 0 | 0 | 0 | 0 | 0 | -0 | 0 | -0 |
Net Change In Cash
| -28.796 | -64.744 | 11.622 | -147.858 | -847.731 | -1,116.792 | 185.572 | 1,249.96 | -567.803 | 974.887 | 42.579 | -321.786 | 391.232 | 229.198 | 9.065 | 36.278 | 1.04 | -0.722 | -9.393 | 0.687 | -1.358 | -26.66 | -26.486 | 25.804 | 9.542 | 14.226 |
Cash At End Of Period
| 84.438 | 113.233 | 177.978 | 166.356 | 314.214 | 1,161.945 | 2,278.737 | 2,093.165 | 843.204 | 1,411.007 | 405.806 | 363.016 | 684.802 | 293.57 | 59.382 | 50.316 | 11.217 | 10.177 | 10.899 | 20.292 | 19.605 | 21.18 | 47.84 | 74.326 | 48.522 | 38.981 |