Guangdong Shunkong Development Co.,Ltd.
SZSE:003039.SZ
18.84 (CNY) • At close October 26, 2023
Overview | Financials
Numbers are in millions (except for per share data and ratios) CNY.
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 | 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 | |
---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
Operating Activities: | ||||||||||||||||||||||||||||||||||||||||
Net Income
| 70.428 | 50.529 | 59.417 | 93.742 | 61.241 | 48.909 | 58.718 | 100.024 | 57.605 | 49.53 | 74.56 | 88.761 | 53.648 | 56.382 | 75.036 | 95.77 | 49.924 | 47.213 | 20.126 | 33.703 | -6.824 | 106.068 | 8.934 | 14.178 | 34.998 | 23.849 | 86.979 | 8.242 | 17.472 | 20.831 | 92.022 | 3.418 | 37.841 | 8.617 | 54.935 | 7.874 | 40.73 | 15.628 | 38.951 | -25.657 |
Depreciation & Amortization
| 87.289 | 87.289 | 63.831 | -114.975 | 59.309 | 59.309 | 57.308 | 57.308 | 56.086 | 56.086 | 55.049 | 55.049 | 52.801 | 52.801 | 200.706 | -98.402 | 98.402 | 0 | 0 | 0 | -48.86 | 48.86 | 0 | 117.489 | -50.289 | 50.289 | 0 | 46.091 | 23.001 | 25.281 | 23.485 | 57.564 | 25.681 | 20.05 | 27.382 | 26.076 | 18.826 | 27.179 | 27.095 | 17.904 |
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 |
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 |
Change In Working Capital
| 0 | 0 | -111.855 | 42.353 | -42.353 | 0 | 12.154 | 28.273 | -28.273 | 0 | -16.062 | 35.979 | -35.979 | 0 | -82.256 | 36.16 | -36.16 | 0 | 0 | 0 | 1.135 | -1.135 | 0 | 30.79 | -41.304 | 41.304 | 0 | -28.351 | 24.316 | -2.303 | -33.942 | -9.052 | -14.44 | -5.404 | -42.905 | -9.166 | -179.302 | -58.176 | -11.722 | 23.846 |
Accounts Receivables
| 0 | 0 | -116.293 | 41.146 | -41.146 | 0 | 27.912 | 19.789 | -19.789 | 0 | -8.984 | 20.119 | -20.119 | 0 | -41.134 | 24.084 | -24.084 | 0 | 0 | 0 | 17.638 | -17.638 | 0 | 40.754 | -33.399 | 33.399 | 0 | -52.784 | -2.33 | -34.709 | 0 | 282.254 | -75.101 | -23.005 | -63.892 | 0 | 0 | 0 | 0 | 0 |
Change In Inventory
| 0 | 0 | 5.965 | 1.207 | -1.207 | 0 | -15.758 | 8.484 | -8.484 | 0 | -7.077 | 15.86 | -15.86 | 0 | -41.121 | 12.076 | -12.076 | 0 | 0 | 0 | -16.502 | 16.502 | 0 | -9.964 | -7.905 | 7.905 | 0 | 24.634 | 6.504 | -11.189 | -10.716 | 10.897 | 3.315 | -9.836 | 3.031 | 3.188 | 4.192 | -25.578 | 28.257 | -2.536 |
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 |
Other Working Capital
| 0 | 0 | -1.527 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | -52.985 | 17.812 | 8.886 | -23.226 | -19.949 | -17.755 | 4.433 | -45.936 | -12.354 | -183.494 | -32.598 | -39.979 | 26.382 |
Other Non Cash Items
| 142.403 | 53.621 | 150.696 | 110.487 | 44.242 | -59.309 | -69.462 | -85.581 | -85.418 | -49.53 | -74.56 | -88.761 | -53.648 | -56.382 | -75.036 | -95.77 | -49.924 | -47.213 | -20.126 | -33.703 | 6.824 | -106.068 | -8.934 | -14.178 | -34.998 | -23.849 | -86.979 | 29.293 | 9.026 | 13.176 | -74.112 | 15.007 | 14.85 | 21.343 | -26.022 | 18.823 | 16.113 | 11.653 | -26.262 | 11.005 |
Operating Cash Flow
| 125.541 | 104.15 | 162.09 | 131.607 | 122.439 | 48.909 | 58.718 | 100.024 | -0 | -0 | 164.686 | 209.564 | 123.919 | 120.903 | 157.557 | 178.317 | 166.719 | 63.393 | 115.831 | 0 | 48.836 | 182.11 | -143.933 | 112.474 | 36.55 | 46.059 | 52.581 | 55.274 | 73.816 | 56.985 | 7.453 | 66.938 | 63.932 | 44.606 | 13.39 | 43.608 | -103.633 | -3.715 | 28.063 | 27.098 |
Investing Activities: | ||||||||||||||||||||||||||||||||||||||||
Investments In Property Plant And Equipment
| -52.925 | -97.581 | -82.528 | -85.516 | -28.106 | -103.691 | -54.82 | -144.356 | -54.89 | -117.647 | -88.934 | -115.267 | -56.4 | -224.383 | -127.8 | -57.42 | -8.242 | -83.467 | -203.306 | -279.761 | -40.681 | -15.845 | -10.35 | -96.239 | -2.84 | -16.522 | -29.284 | -79.601 | -9.523 | -22.235 | -22.979 | -29.444 | -12.93 | -16.288 | -13.484 | -10.549 | -6.838 | -10.248 | -13.137 | -7.508 |
Acquisitions Net
| 0.118 | -251.207 | -17.999 | -45.993 | 0.004 | -9.85 | 1.407 | 0.06 | -0.012 | 0.111 | 0.781 | -0.018 | 0.11 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 4.832 | -4.832 | -4.832 | 84.409 | 0 | -84.409 | 13.615 | 0 | 0 | 0 | 0 | 0 |
Purchases Of Investments
| 0 | 0 | -5.7 | 0.008 | 0 | -1.6 | -1.2 | 103.348 | -110 | 0 | -264.35 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 22.98 | 0 | 0 | 0 | -84.409 | 0 | 0 | 0 | 0 | -93.076 |
Sales Maturities Of Investments
| 93.193 | 0 | 40 | 0.18 | 0 | 0 | -1.407 | -60.35 | 60.35 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 6.492 | 0 | 6.831 | 0 | 0 | 1.055 | 6.041 | 0.274 | 101.053 | 0 | 6.578 | 0.06 | 89.705 | 0 | 6.072 | 0 | 44.852 | -0.281 | 11.294 | -2.83 | 38.402 | 0 |
Other Investing Activites
| 2.831 | 5.003 | -10.962 | 16.426 | 8.941 | 14.271 | 327.136 | -178.733 | -53.896 | 65.509 | -89.24 | 2.272 | -155.344 | 0.936 | 3.485 | 9.838 | 0.034 | 1.602 | 0.001 | 16.502 | 0.051 | 86.457 | -10.35 | 0.575 | -1.199 | 0.019 | 0.001 | 5.517 | 0.182 | 0.029 | -22.979 | 4.297 | -0.027 | -0.029 | -13.484 | -1.559 | 0 | -0.247 | 0.044 | 0.545 |
Investing Cash Flow
| 43.218 | -343.785 | -77.189 | -114.895 | -19.161 | -100.87 | 271.115 | -280.031 | -158.447 | -52.138 | -178.174 | -112.995 | -211.744 | -223.447 | -124.315 | -47.582 | -8.208 | -81.865 | -196.813 | -263.259 | -33.799 | 70.613 | -10.35 | -94.609 | 2.002 | -16.23 | 71.77 | -74.084 | -2.763 | -22.146 | 61.895 | -25.147 | -6.885 | -16.317 | -52.911 | -12.389 | 4.455 | -13.325 | 25.31 | -100.039 |
Financing Activities: | ||||||||||||||||||||||||||||||||||||||||
Debt Repayment
| -234.899 | -751.674 | -151.154 | -60.494 | -84.961 | -152.775 | -54 | -50 | -81.5 | -149.5 | -44 | -148 | -96.5 | -125.5 | -24 | -80 | -381.25 | -443.25 | -300 | -125 | -10 | 0 | -150 | -25 | -8.428 | -10.172 | -1.172 | -20.172 | -0.172 | -10.172 | -0.172 | -50.172 | -0.172 | -10 | -3.053 | -22.5 | -24.9 | -213.456 | -31.246 | -36.635 |
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 |
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 |
Dividends Paid
| -296.628 | -8.292 | -68.545 | -0.826 | -76.652 | -4.768 | -78.425 | -4.99 | -83.784 | -5.441 | -5.791 | -6.596 | -84.439 | -8.065 | -7.895 | -7.833 | -76.281 | -12.779 | -20.68 | -2.97 | -2.563 | -49.126 | -20.797 | -2.551 | -2.771 | -45.643 | -21.625 | -5.434 | -22.514 | -121.54 | -22.324 | -4.965 | -19.216 | -22.508 | -22.907 | -3.713 | -3.75 | -6.552 | -7.572 | -6.961 |
Other Financing Activities
| -232.268 | -10.468 | 67.601 | 22.506 | 26.24 | 141.811 | 8.616 | 158.995 | 22.196 | 135.563 | -1.996 | -1.912 | 9.112 | 458.007 | -0.55 | 79.57 | 62.285 | 179.812 | 373.796 | 227.63 | -10 | -150.01 | 150.01 | 153.072 | 22.706 | 0.047 | 0.02 | 15.3 | 100 | 0 | 0 | 10.701 | 0.4 | 9.8 | 84.408 | -0.037 | 49.8 | 274.937 | 291 | 93.076 |
Financing Cash Flow
| -578.434 | 741.206 | -160.842 | -38.814 | -135.373 | -15.732 | -50.547 | 104.005 | -143.088 | -19.378 | -51.786 | -156.508 | -171.828 | 324.442 | -32.445 | 71.737 | -395.246 | -276.217 | 53.117 | 99.66 | -12.563 | -199.135 | 129.213 | 125.52 | 11.507 | -55.767 | -22.777 | -10.306 | 77.315 | -131.712 | -22.495 | -44.436 | -18.988 | -22.708 | 58.449 | -26.25 | 21.15 | 54.928 | 252.181 | 49.48 |
Other Information: | ||||||||||||||||||||||||||||||||||||||||
Effect Of Forex Changes On Cash
| 0 | 0 | -23.537 | 2.226 | -2.706 | 100.874 | 82.958 | 114.651 | 172.519 | 83.213 | 0 | 0 | 0 | 0 | 0 | 0 | 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
| -503.604 | 501.64 | -99.478 | -19.876 | -34.801 | 33.181 | 362.244 | 38.65 | -129.017 | 11.697 | -65.274 | -75.871 | -243.961 | 221.898 | 0.798 | 202.472 | -236.735 | -294.689 | -27.866 | -68.43 | 2.474 | 45.899 | -25.071 | 143.814 | 48.517 | -26.058 | 101.574 | -29.116 | 148.368 | -96.873 | 46.853 | -2.645 | 38.059 | 5.581 | 18.929 | 4.969 | -78.027 | 37.888 | 305.554 | -23.461 |
Cash At End Of Period
| 835.865 | 1,339.469 | 837.829 | 819.438 | 839.314 | 874.115 | 840.934 | 478.69 | 440.04 | 569.057 | 557.36 | 622.635 | 698.505 | 942.467 | 720.569 | 719.771 | 517.299 | 754.034 | 778.449 | 806.315 | 874.744 | 872.27 | 826.371 | 843.753 | 699.94 | 651.422 | 677.481 | 571.609 | 600.725 | 452.357 | 549.23 | 502.377 | 505.022 | 466.963 | 461.381 | 442.453 | 437.484 | 515.511 | 477.623 | 172.069 |