Jilin Jian Yisheng Pharmaceutical Co., Ltd.
SZSE:002566.SZ
8.52 (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 | |
---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
Operating Activities: | |||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
Net Income
| 2.529 | 12.319 | 21.016 | 36.263 | 11.041 | 18.726 | 28.703 | 22.763 | 16.522 | 16.582 | 27.23 | 30.769 | 23.88 | 13.606 | 27.765 | 25.871 | 21.345 | 11.36 | 21.484 | 21.286 | 15.261 | 23.18 | 16.872 | 15.949 | 13.847 | 18.926 | 20.357 | 16.052 | 14.663 | 11.032 | 18.323 | -17.933 | 6.169 | 10.473 | 14.486 | -59.949 | 15.675 | 41.097 | 14.089 | 28.641 | 18.947 | 31.622 | 17.199 | 15.263 | 24.226 | 32.154 | 15.677 | 26.197 | 25.161 | 30.763 | 14.506 | 32.463 | 23.383 | 27.247 | 13.392 | 32.104 | 21.96 | 21.816 | 11.759 |
Depreciation & Amortization
| 0 | 11.612 | 11.612 | 12.606 | -24.675 | 12.622 | 12.622 | 11.763 | 11.763 | 10.834 | 10.834 | 12.975 | 10.166 | 10.564 | 10.564 | 40.667 | -20.526 | 20.526 | 0 | 42.442 | -20.363 | 20.363 | 0 | 40.216 | -19.897 | 19.897 | 0 | 39.686 | -19.526 | 19.526 | 0 | 30.846 | -13.263 | 13.263 | 0 | 24.043 | -10.926 | 10.926 | 0 | 23.228 | -11.828 | 11.828 | 0 | 18.604 | -11.501 | 11.501 | 0 | 21.638 | -10.37 | 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 |
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 |
Change In Working Capital
| 0 | 0 | 0 | 62.565 | -56.761 | 56.761 | 0 | -22.013 | 14.748 | -14.748 | 0 | -14.077 | -24.306 | 24.306 | 0 | -24.636 | 15.114 | -15.114 | 0 | 22.6 | -42.974 | 42.974 | 0 | -20.926 | 24.591 | -24.591 | 0 | -26.502 | -39.371 | 39.371 | 0 | -505.381 | 141.613 | -141.613 | 0 | -271.932 | 394.992 | -394.992 | 0 | -855.059 | 186.073 | -186.073 | 0 | -312.187 | 80.473 | -80.473 | 0 | -42.141 | 3.886 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 |
Accounts Receivables
| 0 | 0 | 0 | 75.218 | -47.46 | 47.46 | 0 | -17.02 | 25.586 | -25.586 | 0 | -31.925 | -23.135 | 23.135 | 0 | -40.181 | 9.613 | -9.613 | 0 | -12.626 | -17.314 | 17.314 | 0 | 8.314 | 1.19 | -1.19 | 0 | 35.405 | -75.187 | 75.187 | 0 | -301.205 | -27.722 | 27.722 | 0 | -23.7 | 310.8 | -310.8 | 0 | -118.282 | -56.991 | 56.991 | 0 | -30.868 | -10.279 | 10.279 | 0 | 19.388 | 0.869 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 |
Change In Inventory
| 0 | 0 | 0 | -12.653 | -9.301 | 9.301 | 0 | -4.993 | -10.837 | 10.837 | 0 | 17.848 | -1.171 | 1.171 | 0 | 15.545 | 5.501 | -5.501 | 0 | 35.226 | -25.66 | 25.66 | 0 | -29.24 | 23.401 | -23.401 | 0 | -61.907 | 35.817 | -35.817 | 0 | -204.176 | 169.335 | -169.335 | 0 | -248.232 | 84.192 | -84.192 | 0 | -736.777 | 243.064 | -243.064 | 0 | -281.319 | 90.752 | -90.752 | 0 | -61.529 | 3.016 | 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 |
Other Working Capital
| 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 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
| -0.48 | -1.538 | 23.733 | -64.887 | 116.462 | -50.284 | -12.622 | 10.25 | -26.511 | 3.915 | -27.23 | -30.769 | -23.88 | -13.606 | -27.765 | -25.871 | -21.345 | -11.36 | -21.484 | -21.286 | -15.261 | -23.18 | -16.872 | -15.949 | -13.847 | -18.926 | -20.357 | -16.052 | -14.663 | -11.032 | -18.323 | 17.933 | -6.169 | -10.473 | -14.486 | 59.949 | -15.675 | -41.097 | -14.089 | -28.641 | -18.947 | -31.622 | -17.199 | -15.263 | -24.226 | -32.154 | -15.677 | -26.197 | -25.161 | -30.763 | -14.506 | -32.463 | -23.383 | -27.247 | -13.392 | -32.104 | -21.96 | -21.816 | -11.759 |
Operating Cash Flow
| 2.049 | -0.83 | 44.75 | 46.548 | 46.067 | 37.825 | 28.703 | 22.763 | 16.522 | 16.582 | -0 | 52.097 | 42.71 | 90.931 | 29.363 | 122.52 | 41.286 | 7.984 | 31.725 | 82.225 | 8.407 | 48.138 | 72.102 | 74.936 | 28.009 | 47.29 | 17.083 | 117.379 | 41.746 | 33.18 | 78.35 | -64.771 | 68.058 | -80.122 | 59.313 | 21.503 | 24.991 | -46.394 | -324.392 | -382.748 | -90.291 | -2.331 | -116.694 | -122.405 | -56.001 | -57.187 | 47.139 | 42.408 | -18.965 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 |
Investing Activities: | |||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
Investments In Property Plant And Equipment
| -2.387 | -0.579 | -12.846 | -3.799 | -6.51 | -2.905 | -22.559 | -1.863 | -4.834 | -7.95 | -26.717 | -6.38 | -53.55 | -33.255 | -13.88 | -70.834 | -0.681 | -1.332 | -3.086 | -6.352 | -5.838 | -7.116 | -2.39 | -26.268 | -2.31 | -38.969 | -6.177 | -45.266 | -9.591 | -21.262 | -7.373 | -44.976 | -65.752 | -8.518 | -25.111 | -40.983 | -31.078 | -6.004 | -24.186 | -23.127 | -4.447 | -30.72 | -10.204 | -31.317 | -13.351 | -11.015 | -16.672 | -1.481 | -18.791 | -20.351 | -46.915 | -1.263 | -21.707 | -7.724 | -13.739 | -5.56 | -7.038 | -6.137 | -30.16 |
Acquisitions Net
| 0.018 | 0.069 | 0.377 | 4.124 | 0.008 | 0.04 | 0 | 0 | 0 | 0 | 1.47 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 25.114 | 40.982 | 31.08 | 6.02 | 24.187 | 23.199 | 4.507 | 30.953 | 10.204 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 |
Purchases Of Investments
| -0.133 | -445 | 0 | 0 | 0 | -100 | 0 | 0 | -60 | 0 | 0 | -100 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | -2.77 | -33 | -30 | -63 | -80 | -379 | -196.33 | -222 | -216.6 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 |
Sales Maturities Of Investments
| 0.133 | 54.661 | 51.975 | -0.236 | 0 | 60 | 0 | 0.196 | 51.552 | 71.318 | 0.067 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 4.067 | 0 | 0 | 0 | 0 | 0 | 0.497 | 2.293 | 33.179 | 33.248 | 60.607 | 82.55 | 80.316 | 590.469 | 224.462 | 219.05 | 208.032 | 827.701 | 2.312 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 |
Other Investing Activites
| 0.018 | -444.931 | 52.352 | 0.236 | 0.008 | 1.872 | 0 | 0 | -0 | -20 | 0 | -100 | -53.55 | -33.255 | -13.88 | 0.045 | -0.681 | 0.05 | -3.086 | 0.02 | -5.838 | 0.048 | -2.39 | 0.157 | 0.001 | 0.022 | 0 | 0.001 | -3.983 | -21.262 | -7.373 | 89.948 | 0.016 | 0 | -25.111 | -40.983 | -31.078 | -6.004 | -24.186 | -23.127 | -4.447 | -30.72 | -10.204 | -796.855 | -125.03 | -198.332 | -16.672 | 0.305 | -18.791 | -20.351 | -46.915 | 0.291 | -0.019 | 0.024 | 0.058 | 0.577 | -0.127 | -8.583 | 0.188 |
Investing Cash Flow
| -2.369 | -390.849 | 39.506 | 0.325 | -6.502 | -40.994 | -22.559 | -1.668 | -13.282 | 43.368 | -26.65 | -106.38 | -53.55 | -33.255 | -13.88 | -70.789 | -0.681 | -1.282 | -3.086 | -6.332 | -5.838 | -7.068 | -2.39 | -26.111 | -2.309 | -38.946 | -2.11 | -45.265 | -13.574 | -21.262 | -7.373 | 44.973 | -65.239 | -6.225 | 5.301 | -40.735 | -0.468 | 13.562 | -23.871 | 188.414 | 23.745 | -33.437 | -18.772 | -0.47 | -136.069 | -209.347 | -16.672 | -1.176 | -18.791 | -20.351 | -46.915 | -0.972 | -21.726 | -7.7 | -13.681 | -4.982 | -7.165 | -14.721 | -29.972 |
Financing Activities: | |||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
Debt Repayment
| 0 | 0 | -140 | 0 | 0 | -330 | -150 | 0 | -230 | -20 | -150 | 0 | -140 | -245 | -30 | -0.47 | -130 | -250 | -110 | -190.38 | -90 | -110 | -200 | -120.38 | -150 | -360 | -30 | -120.38 | -150 | -200 | -290 | -260.38 | -110 | -220 | -270 | -420.38 | -350 | -110 | -310 | -240.38 | -100 | -100 | -60 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | -4.38 | 0 | -26 | -14 | -0.38 | -58.75 | -6 | -10 |
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 |
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 |
Dividends Paid
| -3.555 | -53.681 | -2.758 | -16.548 | -8.691 | -3.051 | -3.433 | -9.929 | -13.186 | -3.315 | -3.691 | -3.689 | -3.181 | -12.926 | -3.524 | -4.079 | -2.636 | -19.925 | -2.9 | -3.854 | -3.964 | -4.541 | -4.884 | -5.43 | -13.097 | -15.042 | -5.636 | -7.01 | -6.722 | -6.969 | -7.498 | -9.752 | -8.244 | -8.496 | -8.758 | -8.809 | -11.462 | -27.587 | -8.036 | -1.216 | -4.132 | -26.431 | -1.65 | -0.419 | 0 | 0 | 0 | -1.821 | 0 | 0 | 0 | -0.192 | 0 | -0.168 | -0.291 | -0.995 | -0.201 | -0.096 | -9.417 |
Other Financing Activities
| -0.587 | -2.434 | -1.604 | 16.225 | -11.773 | 329.86 | 187.554 | -0.156 | 259.036 | 18.149 | 122.663 | -5.75 | 227.45 | 120 | 21.283 | 1.315 | 130 | 245 | 110 | 120 | 82.55 | 40 | 200 | 52.642 | 166.76 | 310.598 | 30 | 58.41 | 141.67 | 136.84 | 269.175 | 243.21 | 90 | 209.22 | 310 | 421.15 | 320.601 | -110 | 310 | 460 | -100 | 101.105 | 58.895 | 98.87 | 0 | 0 | 0 | 0.726 | 0 | 0 | 0 | -0.303 | -2.2 | -2.37 | 1,043.791 | 11.25 | 38.75 | 41 | 0 |
Financing Cash Flow
| -4.142 | -55.808 | -4.362 | -5.162 | -20.464 | -3.191 | 34.121 | -3.711 | 15.849 | -5.165 | -31.029 | -9.439 | 84.269 | -137.926 | -12.241 | -3.234 | 127.364 | -24.925 | -2.9 | -74.234 | -11.414 | -74.541 | -4.884 | -73.168 | 3.663 | -64.444 | -5.636 | -68.98 | -15.052 | -70.129 | -28.323 | -26.922 | -28.244 | -19.276 | 31.242 | -8.039 | -40.862 | -27.587 | 301.964 | 218.404 | -4.132 | 74.674 | 57.245 | 98.451 | 0 | 0 | 0 | -1.095 | 0 | 0 | 0 | -4.875 | -2.2 | -28.538 | 1,029.5 | 9.875 | -20.201 | 34.904 | -19.417 |
Other Information: | |||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
Effect Of Forex Changes On Cash
| 0 | 0 | 0 | -0 | -0 | -1.872 | 51.624 | 35.887 | -1.742 | 16.871 | 38.973 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | -0 | 0 | 0.004 | 0 | 0 | 0 | -0.001 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 |
Net Change In Cash
| -9.255 | -447.488 | 77.918 | 41.711 | 19.102 | -8.232 | 91.889 | 53.271 | 17.347 | 71.656 | -18.705 | -63.722 | 73.429 | -80.25 | 3.242 | 48.497 | 167.968 | -18.222 | 25.739 | 1.659 | -8.845 | -33.471 | 64.828 | -24.342 | 29.364 | -56.1 | 9.336 | 3.134 | 13.12 | -58.211 | 42.654 | -46.721 | -25.425 | -105.623 | 95.856 | -27.266 | -16.339 | -60.419 | -46.299 | 24.07 | -70.677 | 38.907 | -78.222 | -24.425 | -192.07 | -266.534 | 30.466 | 40.137 | -37.755 | -39.229 | 3.59 | -30.251 | -55.259 | -79.904 | 1,003.1 | 40.424 | -40.708 | 25.455 | -26.125 |
Cash At End Of Period
| 108.909 | 118.164 | 565.652 | 487.734 | 446.023 | 426.921 | 435.153 | 343.264 | 289.993 | 272.646 | 200.99 | 219.695 | 283.417 | 209.988 | 290.238 | 286.997 | 238.5 | 70.532 | 88.754 | 63.015 | 61.355 | 70.201 | 103.671 | 38.843 | 63.186 | 33.822 | 89.922 | 80.586 | 77.452 | 64.332 | 122.543 | 79.889 | 126.61 | 152.036 | 257.658 | 161.802 | 189.069 | 205.408 | 265.826 | 312.125 | 288.055 | 358.733 | 319.826 | 398.048 | 422.472 | 614.542 | 881.076 | 850.61 | 810.472 | 848.228 | 887.457 | 883.867 | 914.117 | 969.376 | 1,049.281 | 46.181 | 5.757 | 46.465 | 21.01 |