Shenzhen Sunyes Electronic Manufacturing Holding Co., Ltd.
SZSE:002388.SZ
6.9 (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 | |
---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
Operating Activities: | |||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
Net Income
| -9.394 | 5.698 | 4.321 | -231.63 | -28.12 | 8.459 | 0.658 | -4.882 | 5.358 | 17.144 | 5.935 | 20.072 | 9.202 | 17.434 | 13.707 | 34.578 | 6.605 | 19.461 | 9.456 | 17.094 | 10.238 | 16.192 | 8.251 | 9.458 | 3.235 | 8.957 | 10.515 | 4.302 | 8.89 | 42.193 | 9.577 | 3.048 | 5.807 | 1.463 | 0.572 | -0.856 | 4.057 | 0.991 | 0.42 | 0.823 | 3.271 | 4.136 | 3.099 | 0.165 | 2.849 | 4.093 | 2.81 | 0.739 | 5.292 | 6.057 | 2.421 | 5.668 | 6.243 | 11.017 | 2.272 | 6.365 | 6.557 | 9.513 | 4.006 | 11.165 | 6.837 | 9.567 | 3.569 |
Depreciation & Amortization
| 0 | 21.091 | 21.091 | 64.526 | -33.687 | 17.683 | 17.683 | 4.102 | 4.102 | 4.042 | 4.042 | 5.489 | 5.489 | 7.946 | 7.946 | 28.387 | -12.982 | 12.982 | 0 | 24.698 | -12.412 | 12.412 | 0 | 18.838 | -25.783 | 25.783 | 0 | 14.251 | -4.755 | 4.755 | 0 | 7.076 | -4.554 | 4.554 | 0 | 9.886 | -5.107 | 5.107 | 0 | 10.178 | -4.603 | 4.603 | 0 | 10.555 | -6.05 | 6.05 | 0 | 11.708 | -6.546 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 |
Deferred Income Tax
| 0 | 0 | 0 | 0 | 0 | 0 | 0 | -254.405 | 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 | 1.469 | 0 | 0 | 0 | -2.972 | 0 | 0 | 0 | 2.972 | 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 | -343.25 | 523.233 | -523.233 | 0 | 248.394 | 21.438 | -21.438 | 0 | -158.693 | 458.654 | -458.654 | 0 | 8.12 | 444.64 | -444.64 | 0 | -169.405 | 165.637 | -165.637 | 0 | -370.531 | 594.849 | -594.849 | 0 | 10.775 | 116.389 | -116.389 | 0 | -384.563 | 46.107 | -46.107 | 0 | -52.522 | -15.419 | 15.419 | 0 | -19.975 | 4.246 | -4.246 | 0 | -34.128 | 0.793 | -0.793 | 0 | 68.782 | -44.799 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 |
Accounts Receivables
| 0 | 0 | 0 | -410.227 | 520.623 | -520.623 | 0 | 298.769 | -62.553 | 62.553 | 0 | -196.738 | 417.09 | -417.09 | 0 | 84.127 | 386.411 | -386.411 | 0 | -39.37 | 132.511 | -132.511 | 0 | -281.477 | 556.104 | -556.104 | 0 | 64.354 | 113.383 | -113.383 | 0 | -349.87 | 59.898 | -59.898 | 0 | -17.333 | -18.373 | 18.373 | 0 | -21.424 | -13.115 | 13.115 | 0 | -24.748 | -3.013 | 3.013 | 0 | 64.784 | -32.838 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 |
Change In Inventory
| 0 | 0 | 0 | 59.883 | 2.61 | -2.61 | 0 | -50.376 | 83.991 | -83.991 | 0 | 38.044 | 45.503 | -45.503 | 0 | -76.007 | 58.23 | -58.23 | 0 | -130.035 | 30.657 | -30.657 | 0 | -89.055 | 38.745 | -38.745 | 0 | -15.554 | 3.006 | -3.006 | 0 | -34.692 | -13.79 | 13.79 | 0 | -35.189 | 2.954 | -2.954 | 0 | 1.449 | 17.361 | -17.361 | 0 | -9.38 | 3.806 | -3.806 | 0 | 3.998 | -11.961 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 |
Change In Accounts Payables
| 0 | 0 | 0 | 0 | 0.553 | -0.553 | 0 | 0 | -1.438 | 1.438 | 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 | 7.093 | -0.553 | 0.553 | 0 | 0 | 1.438 | -1.438 | 0 | 0 | -3.939 | 3.939 | 0 | 0 | 0 | 0 | 0 | 0 | 2.469 | -2.469 | 0 | 0 | 0 | 0 | 0 | -38.025 | 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
| -81.774 | 19.798 | -46.268 | 422.841 | -441.057 | 192.02 | -17.683 | 4.882 | -25.54 | 17.396 | -200.41 | 280.803 | -3.38 | -17.434 | -13.707 | -34.578 | -6.605 | -19.461 | -9.456 | -17.094 | -10.238 | -16.192 | -8.251 | -9.458 | -3.235 | -8.957 | -10.515 | -4.302 | -8.89 | -42.193 | -9.577 | -3.048 | -5.807 | -1.463 | -0.572 | 0.856 | -4.057 | -0.991 | -0.42 | -0.823 | -3.271 | -4.136 | -3.099 | -0.165 | -2.849 | -4.093 | -2.81 | -0.739 | -5.292 | -6.057 | -2.421 | -5.668 | -6.243 | -11.017 | -2.272 | -6.365 | -6.557 | -9.513 | -4.006 | -11.165 | -6.837 | -9.567 | -3.569 |
Operating Cash Flow
| -91.168 | 4.406 | -41.948 | -87.514 | 20.37 | -305.071 | 0.658 | -4.882 | 5.358 | 17.144 | -194.474 | 322.386 | -26.667 | -60.35 | -367.759 | 550.014 | -59.952 | -114.765 | -139.816 | 205.203 | 11.075 | -152.422 | -18.777 | 147.395 | 6.618 | -12.89 | -362.816 | 119.32 | 69.277 | -83.925 | 3.932 | -142.923 | -100.906 | -96.366 | 46.426 | -15.48 | 0.598 | -18.852 | 49.013 | -11.718 | 22.203 | -5.014 | -11.24 | -5.614 | -11.259 | 2.421 | -0.119 | 14.245 | 26.378 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 |
Investing Activities: | |||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
Investments In Property Plant And Equipment
| -7.643 | -3.174 | -3.107 | -6.453 | -8.92 | 0.549 | -5.881 | -0.482 | -4.964 | -109.904 | -116.23 | 0.31 | -0.685 | -0.66 | -0.388 | -2.738 | -1.041 | -1.166 | -4.243 | -4.448 | -13.718 | -12.284 | -21.014 | -37.137 | -51.133 | -5.55 | -0.261 | -0.11 | -0.865 | -1.232 | -0.304 | 0.338 | -1.068 | -1.396 | -0.591 | -4.027 | -0.053 | -0.796 | -0.83 | -24.06 | -0.268 | -1.079 | -100.274 | -11.563 | -0.116 | -1.311 | -0.287 | -0.111 | -0.457 | -0.469 | -1.136 | -16.139 | -0.601 | -16.182 | -3.187 | -22.087 | -0.707 | -0.488 | -0.038 | -0.96 | -0.145 | -0.023 | -0.042 |
Acquisitions Net
| 0.036 | -0.289 | -90 | 81.598 | -100 | -7.819 | -264.2 | 0 | 0 | 0 | 0.033 | 0 | 0.037 | 263.395 | 0.002 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | -10 | 0 | -6.882 | 0 | 0 | 0 | 0.005 | 0 | 0 | 0.591 | 0 | 0 | 0 | 0.83 | -14.888 | 3.686 | -0.793 | 0.079 | -0 | 0.29 | 0 | 0 | -0.169 | 0 | 0 | 0 | 0 | 0.081 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 |
Purchases Of Investments
| 0 | 0.3 | -0.3 | 0 | 0 | 30 | 30 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | -0.156 | 0 | 0 | 0 | 0 | 0.035 | 0 | 0 | 0 | 0 | 0 | 0 | -5.8 | 0 | 0 | 0 | -23.009 | -267.613 | -15.806 | 0 | -55.15 | 507.5 | -175 | 0 | 0 | -132.802 | -10 | 0 | 0 | 0 | -10 | -30 | -11 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 |
Sales Maturities Of Investments
| 0 | 0 | 0 | 0 | 0 | -30 | 30 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | -2.987 | 2.987 | 0 | 0 | 0 | 0 | 0 | 0 | 0.149 | 0 | 4.189 | 163.333 | 125.329 | 0 | 0 | 0 | 0.005 | 0.002 | -5.779 | 5.8 | 0.032 | 0.033 | -22.837 | 23 | 8.965 | 4.499 | -94.847 | 95.773 | -404.656 | 136.05 | 0 | 0 | 133.718 | 0.017 | 0 | 0 | 0 | 40.162 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 |
Other Investing Activites
| -0.052 | -2.587 | -0.73 | 0.496 | 0.632 | -0.029 | -29.829 | -100 | 0 | 0 | 0.033 | 0 | 0.037 | 263.393 | 0.004 | 2.672 | -0.24 | 3.739 | -5.708 | 11.467 | -1.145 | 0.095 | -0.985 | 74.589 | -0.147 | 190.071 | 80 | -241.866 | 7.758 | 2.217 | -0.304 | -0.843 | 0.024 | 7.169 | -0.591 | 5.696 | -5.69 | 28.691 | -0.83 | 268.998 | -181.611 | 78.337 | 0.057 | -64.887 | -0.116 | -69.005 | 0.018 | 39.889 | -9.5 | -32.855 | 2.914 | 3.674 | 0.618 | 1.294 | -4.408 | 0.146 | 0.028 | 0.03 | -0.038 | -0.017 | -0.145 | 0.073 | 0.032 |
Investing Cash Flow
| -7.659 | -5.749 | -94.189 | 75.64 | -108.288 | -7.298 | -239.91 | -100.482 | -4.964 | -109.904 | -116.197 | 0.31 | -0.648 | 262.733 | -0.384 | -3.053 | 1.706 | 2.573 | -9.951 | 7.019 | -14.863 | -12.284 | -22.155 | 37.601 | -51.281 | 188.71 | 243.073 | -123.493 | 6.893 | 0.984 | -0.304 | -0.5 | -1.042 | -0.007 | -0.591 | 1.701 | -5.711 | 5.059 | -0.838 | -28.599 | -189.501 | -17.589 | -59.515 | 26.394 | -38.891 | -70.316 | -0.269 | 40.525 | -9.957 | -33.324 | 1.778 | -12.465 | 30.26 | -44.888 | -18.595 | -21.941 | -0.679 | -0.458 | -0.038 | -0.977 | -0.145 | 0.05 | -0.01 |
Financing Activities: | |||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
Debt Repayment
| 0 | -101.375 | 245.084 | -200.844 | -42.25 | -92.158 | -85.626 | -58.747 | 103.933 | 120.677 | 188.05 | -193.921 | -8 | -0.472 | 251.05 | -34.896 | 38.94 | -67.331 | 249.313 | 49.621 | -93.33 | 3.2 | 78.65 | -151.156 | -34.831 | 0 | 24.408 | -116.443 | -80.12 | -47.817 | 183.886 | 111.744 | 119.65 | 134.867 | -24.867 | 25.584 | 30.416 | 33.566 | -40 | -0.99 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | -8.232 | 0 | 0 | 0 | 0 | -0.343 | 0 | -37 | 0 | -11.501 | -0.9 | 4.743 | -10 |
Common Stock Issued
| 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 7.861 | -7.861 | 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 | -75.003 | 0 | 0 | 0 | 0 | -7.861 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | -10 | 0 | 0 | 0 | -49 | 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 | -9.507 | -6.717 | -8.786 | -7.476 | -6.808 | -8.044 | -11.16 | -8.724 | -7.223 | -8.535 | -22.802 | -57.742 | -11.369 | -8.967 | -52.579 | -8.94 | -9.338 | -5.879 | -12.13 | -5.574 | -6.29 | -4.835 | -4.652 | -21.818 | -15.178 | -4.058 | -5.068 | -6.242 | -9.381 | -6.232 | -15.252 | -2.144 | -2.487 | -2.127 | -2.001 | -2.177 | -1.419 | -0.375 | -0.071 | -1.073 | -1.998 | 0 | 0 | 0 | -19.98 | 0 | -0.247 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | -0.144 | 0 | -0.306 | -0.466 | -0.959 | -3.321 | -7.612 | -0.398 |
Other Financing Activities
| -3.749 | -6.383 | -3.336 | 213.375 | 99.459 | 260.436 | -0 | -314.187 | 0.63 | -27.861 | 2.262 | 122.536 | 152.328 | 83.143 | -158.637 | 126.753 | -122.841 | 73.163 | -79.5 | -16.157 | 30.534 | -52.95 | -9.992 | -113.4 | 0 | -34.557 | -0.6 | 28.255 | 7.128 | 603.949 | -10.094 | 58.053 | -4.335 | -52.345 | 0.765 | -35.5 | -35 | -10 | 0 | -20 | 214.61 | 0 | 0 | 0 | 0 | -4.9 | 0 | -0.247 | -0.362 | -17.09 | 0 | 0 | -29.97 | 0 | 0 | 8.849 | 0 | 385.395 | -1.058 | -0 | 0 | 0 | 0 |
Financing Cash Flow
| -3.749 | -117.265 | 235.032 | 3.744 | 49.732 | 161.47 | -93.67 | -384.094 | 95.838 | 85.593 | 181.777 | -121.186 | 86.586 | 71.302 | 83.447 | 39.278 | -92.841 | -3.506 | 163.934 | 11.334 | -68.369 | -66.04 | 63.823 | -274.632 | -56.649 | -49.735 | 20.349 | -121.681 | -86.232 | 546.751 | 167.56 | 154.545 | 113.172 | 80.034 | -26.229 | -11.917 | -6.761 | 22.147 | -40.375 | -21.061 | 213.537 | -1.998 | 0 | 0 | 0 | -24.88 | 0 | -0.247 | -0.362 | -17.09 | -8.232 | 0 | -29.97 | 0 | 0 | 8.363 | 0 | 348.088 | -1.524 | -12.46 | -4.221 | -2.869 | -10.398 |
Other Information: | |||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
Effect Of Forex Changes On Cash
| 0 | 0.826 | -0.457 | 0.193 | -0.417 | 1.951 | -2.868 | 1.555 | 0.691 | -0.101 | -0.402 | -1.319 | -0.162 | -0.222 | -0.119 | 3.086 | 0.532 | 0.139 | -0.028 | -1.267 | 0.137 | 0.024 | 0.097 | 0.832 | 0.108 | 0.269 | -0.022 | -1.525 | 0 | -0.041 | -0.031 | 0.673 | 0 | -0 | 0 | 0.014 | 0 | 0.021 | 0 | 0.039 | 0 | 0 | 0 | -0.125 | 0.113 | -0.113 | 0 | -0.006 | -0.009 | 0 | 0 | 0 | 0 | 0 | 0.455 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 |
Net Change In Cash
| -83.895 | -117.783 | 98.438 | -7.937 | -38.603 | -148.95 | -209.994 | -152.497 | -200.163 | 145.005 | -129.296 | 200.192 | 59.109 | 273.462 | -284.815 | 589.326 | -150.555 | -115.559 | 14.139 | 222.288 | -72.021 | -230.722 | 22.989 | -88.804 | -101.203 | 126.353 | -99.416 | -127.378 | 8.049 | 463.769 | 171.158 | 11.794 | 11.224 | -16.339 | 19.606 | -25.682 | -11.874 | 8.376 | 7.8 | -62.888 | 47.788 | -26.151 | -70.755 | 19.403 | -48.785 | -94.14 | -0.388 | 54.516 | 16.411 | -28.068 | 27.918 | 19.644 | -8.523 | -30.996 | -56.333 | 5.014 | -2.753 | 298.772 | -13.95 | -3.438 | -8.451 | -3.61 | 7.04 |
Cash At End Of Period
| 141.043 | 210.966 | 328.749 | 230.312 | 238.249 | 276.852 | 425.801 | 635.795 | 788.293 | 988.455 | 843.45 | 972.746 | 772.554 | 713.445 | 439.983 | 724.799 | 135.473 | 286.028 | 401.587 | 387.448 | 165.16 | 237.181 | 467.903 | 444.915 | 533.719 | 634.922 | 508.569 | 607.985 | 735.363 | 727.314 | 263.546 | 92.388 | 80.594 | 69.37 | 85.709 | 66.103 | 91.785 | 103.659 | 95.284 | 87.484 | 150.372 | 102.583 | 128.735 | 197.94 | 178.537 | 227.322 | 321.462 | 320.598 | 266.082 | 249.67 | 277.738 | 249.821 | 230.177 | 238.701 | 269.696 | 326.029 | 321.015 | 323.768 | 24.996 | 38.946 | 42.385 | 50.835 | 54.446 |