
Zhejiang Xianju Pharmaceutical Co.,Ltd.
SZSE:002332.SZ
10.99 (CNY) • At close October 26, 2023
Overview | Financials
Numbers are in millions (except for per share data and ratios) CNY.
2024 Q3 | 2024 Q2 | 2024 Q1 | 2023 Q4 | 2023 Q3 | 2023 Q2 | 2023 Q1 | 2022 Q4 | 2022 Q3 | 2022 Q2 | 2022 Q1 | 2021 Q4 | 2021 Q3 | 2021 Q2 | 2021 Q1 | 2020 Q4 | 2020 Q3 | 2020 Q2 | 2020 Q1 | 2019 Q4 | 2019 Q3 | 2019 Q2 | 2019 Q1 | 2018 Q4 | 2018 Q3 | 2018 Q2 | 2018 Q1 | 2017 Q4 | 2017 Q3 | 2017 Q2 | 2017 Q1 | 2016 Q4 | 2016 Q3 | 2016 Q2 | 2016 Q1 | 2015 Q4 | 2015 Q3 | 2015 Q2 | 2015 Q1 | 2014 Q4 | 2014 Q3 | 2014 Q2 | 2014 Q1 | 2013 Q4 | 2013 Q3 | 2013 Q2 | 2013 Q1 | 2012 Q4 | 2012 Q3 | 2012 Q2 | 2012 Q1 | 2011 Q4 | 2011 Q3 | 2011 Q2 | 2011 Q1 | 2010 Q4 | 2010 Q3 | 2010 Q2 | 2010 Q1 | 2009 Q4 | 2009 Q3 | 2009 Q2 | 2009 Q1 | 2008 Q4 | |
---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
Operating Activities: | ||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
Net Income
| 190.458 | 188.601 | 151.122 | 91.481 | 169.794 | 168.696 | 133.112 | 220.199 | 198.121 | 203.378 | 127.713 | 156.715 | 185.188 | 163.438 | 110.602 | 146.052 | 153.139 | 137.963 | 67.355 | 119.547 | 117.116 | 115.696 | 58.01 | 89.696 | 88.365 | 82.801 | 40.501 | 65.689 | 59.773 | 64.932 | 16.236 | 45.579 | 41.697 | 45.319 | 13.591 | 34.125 | 30.033 | 30.664 | 11.73 | 15.426 | 12.772 | 20.44 | 8.058 | 3.801 | 5.26 | 33.64 | 17.891 | 20.787 | 31.128 | 46.877 | 21.765 | 33.308 | 37.321 | 40.544 | 21.696 | 31.927 | 32.385 | 36.971 | 18.883 | 26.545 | 24.163 | 24.125 | 14.009 | 8.76 |
Depreciation & Amortization
| 0 | 53.043 | 53.043 | 58.107 | 58.107 | 52.373 | 52.373 | 193 | 51.283 | 46.042 | 46.042 | 52.695 | 47.363 | 46.348 | 46.348 | 177.109 | -79.392 | 79.392 | 0 | 135.124 | -61.969 | 61.969 | 0 | 126.434 | -63.531 | 63.531 | 0 | 96.383 | -44.981 | 44.981 | 0 | 92.235 | -47.24 | 47.24 | 0 | 91.16 | -47.234 | 47.234 | 0 | 84.188 | -41.766 | 41.766 | 0 | 61.267 | -20.42 | 20.42 | 0 | 41.595 | -19.966 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 |
Deferred Income Tax
| 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 | 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 | 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 | 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 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 |
Change In Working Capital
| 0 | 0 | 0 | -309.201 | 0 | -347.45 | 0 | -222.423 | 309.04 | -309.04 | 0 | -164.406 | 219.033 | -219.033 | 0 | -102.743 | 288.226 | -288.226 | 0 | -223.236 | 273.896 | -273.896 | 0 | -476.167 | 323.108 | -323.108 | 0 | -571.868 | 155.271 | -155.271 | 0 | -289.455 | 152.649 | -152.649 | 0 | -43.283 | 92.999 | -92.999 | 0 | -45.763 | 135.508 | -135.508 | 0 | -153.059 | 244.462 | -244.462 | 0 | -218.942 | 213.987 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 |
Accounts Receivables
| 0 | 0 | 0 | -203.224 | 0 | -313.573 | 0 | -129.774 | 220.174 | -220.174 | 0 | 69.036 | 94.741 | -94.741 | 0 | 3.302 | 212.604 | -212.604 | 0 | -168.919 | 197.095 | -197.095 | 0 | -274.508 | 124.108 | -124.108 | 0 | -481.989 | 149.29 | -149.29 | 0 | -230.966 | 124.744 | -124.744 | 0 | -83.461 | 88.201 | -88.201 | 0 | -157.226 | 193.673 | -193.673 | 0 | -96.127 | 160.372 | -160.372 | 0 | -162.786 | 156.6 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 |
Change In Inventory
| 0 | 0 | 0 | -105.976 | 0 | -33.877 | 0 | -92.649 | 88.866 | -88.866 | 0 | -233.442 | 124.292 | -124.292 | 0 | -106.045 | 75.622 | -75.622 | 0 | -63.886 | 76.801 | -76.801 | 0 | -201.66 | 199 | -199 | 0 | -89.879 | 5.981 | -5.981 | 0 | -58.489 | 27.905 | -27.905 | 0 | 40.178 | 4.798 | -4.798 | 0 | 111.463 | -58.165 | 58.165 | 0 | -56.933 | 84.09 | -84.09 | 0 | -56.156 | 57.387 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 |
Change In Accounts Payables
| 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 | 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 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 |
Other Working Capital
| 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 9.569 | 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 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 |
Other Non Cash Items
| -66.136 | -149.274 | -42.097 | 72.975 | 76.51 | 300.045 | -52.373 | 52.242 | -360.324 | 262.999 | -121.778 | -156.715 | -185.188 | -163.438 | -110.602 | -146.052 | -153.139 | -137.963 | -67.355 | -119.547 | -117.116 | -115.696 | -58.01 | -89.696 | -88.365 | -82.801 | -40.501 | -65.689 | -59.773 | -64.932 | -16.236 | -45.579 | -41.697 | -45.319 | -13.591 | -34.125 | -30.033 | -30.664 | -11.73 | -15.426 | -12.772 | -20.44 | -8.058 | -3.801 | -5.26 | -33.64 | -17.891 | -20.787 | -31.128 | -46.877 | -21.765 | -33.308 | -37.321 | -40.544 | -21.696 | -31.927 | -32.385 | -36.971 | -18.883 | -26.545 | -24.163 | -24.125 | -14.009 | -8.76 |
Operating Cash Flow
| 124.322 | -13.716 | 109.025 | 106.35 | 246.304 | 173.664 | 133.112 | 243.018 | 198.121 | 203.378 | 5.936 | 186.88 | 255.165 | 169.536 | 64.571 | 317.372 | 227.653 | 149.056 | 95.178 | 116.87 | 54.234 | 244.718 | 102.508 | -44.587 | 151.187 | 212.901 | -126.234 | 66.422 | 39.284 | 125.126 | -63.365 | 103.437 | -40.447 | 133.515 | -40.826 | 161.452 | -11.826 | 149.691 | -98.36 | 218.591 | 0.06 | -1.888 | -75.124 | 79.927 | 58.898 | -4.523 | -70.84 | 41.95 | 5.822 | 8.667 | -23.011 | 69.882 | 31.453 | 60.284 | -13.991 | 68.199 | 12.129 | 76.663 | -1.698 | 6.748 | 25.308 | 83.689 | 8.933 | 13.772 |
Investing Activities: | ||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
Investments In Property Plant And Equipment
| -69.048 | -60.533 | -39.872 | -82.248 | -38.68 | -89.717 | -23.988 | -87.047 | -78.408 | -68.737 | -48.351 | -119.132 | -57.755 | -74.69 | -15.264 | -8.126 | -53.375 | -43.497 | -29.426 | -10.254 | -167.051 | -71.909 | -13.128 | -56.053 | -112.927 | -77.403 | -34.979 | -16.789 | -47.684 | -22.14 | -36.67 | -22.688 | -2.229 | -50.027 | -22.157 | -49.726 | -24.923 | -21.915 | -18.482 | -35.832 | -13.641 | -10.015 | -48.768 | -15.6 | -102.88 | -8.368 | -62.41 | -73.021 | -59.792 | -92.429 | -72.767 | -138.624 | -61.283 | -46.729 | -27.506 | -26.098 | -12.254 | -10.374 | -13.856 | -10.381 | -15.389 | -10.09 | -7.082 | -37.256 |
Acquisitions Net
| 0 | 49.284 | 0.112 | -1.505 | 0.073 | 52.768 | 9.306 | 0 | -0 | 78.627 | 0.275 | 32.291 | 7.373 | 0.883 | 0.384 | 0 | 0 | 0 | 0 | -0.041 | 167.102 | 22.641 | -6.56 | 0.691 | 0 | 0 | 0 | -753.402 | 0.449 | 0 | 0 | 0.176 | 0 | 50.343 | 0.067 | -0.05 | 0.001 | 0.007 | 0 | 36.181 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 |
Purchases Of Investments
| -0.3 | 0 | -40 | -0.329 | -5.9 | 0 | -10.106 | 0 | -1.7 | -6.75 | -15.75 | -700 | -19.607 | -1.19 | 0 | 0 | 0 | 0 | 0 | -0.35 | -10.278 | 0 | -1.233 | -18.06 | 0 | 0 | 0 | 0 | -18.977 | 0 | 0 | -4.5 | -7.5 | 6.03 | -11.53 | -3.105 | -1.48 | -30.3 | 0 | -1.45 | 0 | 0 | 0 | 0 | -0.15 | 0 | -3 | -45 | -2.45 | 0 | 0 | 0 | 0 | -17.169 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | -3 | 0 |
Sales Maturities Of Investments
| 2.205 | 0 | 16 | 0 | 2.205 | 0 | 0.8 | 0 | 13.5 | 202.822 | 0 | 7.55 | 5.144 | 4.988 | 0 | 1.672 | 12.54 | 0 | 0 | 2.053 | 10.5 | 0 | 13.183 | 4.904 | 0.58 | 6.751 | 24.949 | 38.284 | 2.363 | 7.145 | 0.402 | 15.777 | 0 | 0.175 | 5.688 | 3.214 | 7.012 | 0.3 | 0.3 | 4.8 | 0 | 0 | 0.2 | 0.203 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 4.75 | 0.102 | 0 | 0 | 0.784 |
Other Investing Activites
| 0.177 | 49.284 | -23.888 | -1.806 | 0 | 1.806 | -9.306 | 415.772 | 94.624 | -140.898 | 0.361 | 26.059 | -2.855 | 20.757 | -0.521 | -482.727 | 0.036 | 5.954 | 22.355 | 30.929 | -167.051 | 3.214 | -13.128 | 113.607 | 135.337 | 85.888 | -0.576 | -687.461 | 50 | 55.658 | 0.776 | 52.391 | 4 | -50.561 | 0.534 | -345 | -0.003 | 0.899 | 4.158 | -35.582 | 0.036 | -1.352 | 1.286 | 4.525 | 6.184 | 1.043 | 0.859 | 22.161 | 1.174 | -9.681 | 0.656 | 4.698 | 1.173 | 8.082 | 2.845 | 2.042 | 4.481 | 3.912 | 0.013 | -0.529 | 1.297 | 2.298 | 20.119 | 6.986 |
Investing Cash Flow
| -66.966 | -11.249 | -63.76 | -85.887 | -42.302 | -35.143 | -33.294 | 328.725 | 28.017 | 65.064 | -63.74 | -85.523 | -67.7 | -53.933 | -15.785 | -489.181 | -40.799 | -37.543 | -7.071 | 22.336 | -166.778 | -46.055 | -20.865 | 45.089 | 22.99 | 15.236 | -10.606 | -665.966 | -13.849 | 40.662 | -35.493 | 41.155 | -5.729 | -44.04 | -27.397 | -394.667 | -19.393 | -51.009 | -14.024 | -31.883 | -13.605 | -11.367 | -47.282 | -10.871 | -96.846 | -7.324 | -64.552 | -95.86 | -61.069 | -102.11 | -72.111 | -133.926 | -60.111 | -55.816 | -24.661 | -24.056 | -7.773 | -6.462 | -13.843 | -6.16 | -13.99 | -7.792 | 10.037 | -29.485 |
Financing Activities: | ||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
Debt Repayment
| -69.508 | -26.663 | -12.185 | -60.237 | -42.784 | -32.456 | -11.631 | 0 | -123.367 | -226.557 | 45.456 | -245.954 | -54.57 | -90.531 | 21.438 | -629.937 | 104.524 | -181.621 | 95.302 | -115.734 | 90.284 | 4.659 | 6.475 | -164.554 | -69.875 | 11.605 | 62.319 | 911.701 | -188.857 | 416.648 | 3.819 | -11.367 | -61.588 | 15.677 | -45.49 | -289.104 | 18.587 | -19.961 | 27.85 | -42.62 | -13.245 | 38.85 | 76.885 | -10.009 | 101.261 | -107.521 | 273.499 | 41.626 | -19.062 | 234.231 | 38.795 | -103.421 | -3.97 | 145.442 | -52.37 | -13.168 | -25.192 | -8.566 | -40.496 | 458.92 | -21.756 | -23.698 | 40.147 | 552.849 |
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 | 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 | 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 | 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 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 |
Dividends Paid
| -0.527 | -296.396 | -0.509 | -296.761 | -1.455 | -296.842 | -0.873 | 1.617 | -1.615 | -151.009 | -3.21 | -5.146 | -5.299 | -156.735 | -4.946 | -17.76 | -9.829 | -106.117 | -8.682 | -14.065 | -2.44 | -87.998 | -11.486 | -29.319 | -8.963 | -75.993 | -11.014 | -62.236 | -18.561 | -69.646 | -6.686 | -6.702 | -21.305 | -74.565 | -9.051 | -17.893 | -24.392 | -64 | -15.962 | -16.376 | -18.846 | -16.46 | -24.932 | -23.663 | -35.283 | -72.038 | -10.382 | -17.486 | -32.6 | -62.656 | -7.204 | -0.89 | -33.942 | -99.715 | -5.72 | -2.345 | -32.257 | -99.515 | -7.467 | -0.389 | -13.377 | -34.504 | -10.208 | -12.704 |
Other Financing Activities
| -3.776 | -2.939 | -2.506 | -6.255 | -6.842 | -3.877 | -0 | 44.358 | -3.14 | 2.612 | -7.581 | 93 | -5.96 | -1.235 | -28.646 | 1,072.398 | 0 | -4.45 | -3.905 | 1.652 | -0.722 | -37.754 | 0.481 | -8.353 | -4.095 | 2.56 | -0 | -312.401 | 0 | -0 | 0 | -5 | 3.84 | 3.84 | 0 | 860.048 | 0 | 0 | -0 | 4.82 | 0 | -0 | -0 | -2.867 | 0 | -0 | -0 | -0 | 0 | -0 | -10 | 29.632 | 0 | -0 | -0 | 0 | 0 | 0 | -0 | 183.699 | 0 | 0 | 0 | -508.201 |
Financing Cash Flow
| -73.811 | -325.997 | -15.199 | -67.088 | -51.081 | -333.175 | -12.504 | 45.975 | -128.121 | -374.954 | 34.664 | -158.1 | -65.829 | -248.051 | -12.153 | 424.701 | 94.695 | -292.189 | 82.715 | -128.147 | 87.123 | -121.094 | -4.53 | -199.845 | -82.933 | -61.828 | 51.305 | 537.064 | -207.419 | 347.001 | -2.867 | -9.665 | -79.053 | -55.048 | -54.541 | 553.051 | -5.805 | -83.962 | 11.889 | -54.176 | -32.091 | 22.39 | 51.953 | -36.539 | 65.977 | -179.559 | 263.117 | 24.14 | -51.661 | 171.576 | 21.591 | -74.679 | -37.911 | 45.728 | -58.09 | -10.822 | -57.449 | -108.08 | -47.963 | 642.229 | -35.133 | -58.202 | 29.939 | 31.945 |
Other Information: | ||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
Effect Of Forex Changes On Cash
| 10.54 | 4.266 | -15.771 | -33.32 | -25.721 | 38.096 | 7.507 | 10.471 | 12.321 | 9.257 | -3.879 | -21.648 | -11.426 | -6.763 | 7.125 | -14.177 | -7.618 | -11.19 | 4.674 | -8.67 | 11.321 | 6.519 | -7.867 | -0.155 | 1.044 | 4.058 | -1.866 | -19.108 | -4.42 | -2.69 | -0.642 | 5.562 | 0.376 | 4.481 | -0.79 | 4.276 | 6.236 | 0.403 | 2.316 | -0.386 | -0.169 | 0.912 | -0.406 | -1.071 | -1.847 | -3.041 | -0.215 | -1.613 | 0.006 | 0.061 | -0.181 | -0.181 | -0.696 | -0.647 | -0.383 | -0.698 | -0.993 | -0.376 | -0.221 | -0.237 | 0.299 | -0.253 | -0.114 | -0.079 |
Net Change In Cash
| -8.12 | -355.11 | 7.315 | -74.855 | 127.201 | -156.558 | 30.873 | 628.189 | 149.853 | -177.937 | -27.02 | -78.392 | 110.21 | -139.211 | 43.758 | 238.715 | 273.931 | -191.866 | 175.496 | 2.39 | -14.1 | 84.089 | 69.246 | -199.499 | 92.288 | 170.366 | -87.401 | -81.589 | -186.404 | 510.099 | -102.368 | 140.49 | -124.853 | 38.908 | -123.554 | 324.112 | -30.788 | 15.124 | -98.179 | 132.146 | -45.805 | 10.047 | -70.859 | 31.446 | 26.182 | -194.447 | 127.51 | -31.383 | -106.902 | 78.193 | -73.711 | -138.904 | -67.265 | 49.549 | -97.125 | 32.622 | -54.086 | -38.256 | -63.725 | 642.581 | -23.517 | 17.441 | 48.795 | 16.152 |
Cash At End Of Period
| 1,289.329 | 1,312.248 | 1,667.358 | 1,660.044 | 1,709.796 | 1,582.595 | 1,739.153 | 1,708.28 | 1,080.091 | 930.238 | 1,108.175 | 1,135.195 | 1,213.587 | 1,103.377 | 1,242.588 | 1,198.831 | 960.116 | 686.185 | 878.051 | 702.58 | 700.191 | 714.29 | 630.202 | 559.48 | 758.979 | 666.691 | 496.325 | 583.726 | 665.315 | 851.719 | 341.62 | 443.988 | 303.498 | 428.351 | 389.442 | 512.77 | 188.658 | 219.447 | 204.323 | 303.852 | 171.706 | 217.511 | 207.464 | 278.323 | 246.877 | 220.695 | 415.142 | 287.632 | 319.015 | 425.917 | 347.724 | 421.435 | 560.339 | 627.604 | 578.054 | 675.179 | 642.557 | 696.642 | 734.898 | 798.623 | 156.043 | 179.559 | 162.118 | 133.323 |