Café de Coral Holdings Limited
HKEX:0341.HK
8.32 (HKD) • At close October 30, 2024
Overview | Financials
Numbers are in millions (except for per share data and ratios) HKD.
2023 | 2022 | 2021 | 2020 | 2019 | 2018 | 2017 | 2016 | 2015 | 2014 | 2013 | 2012 | 2011 | 2010 | 2009 | 2008 | 2007 | 2006 | 2005 | 2004 | 2003 | 2002 | 2001 | |
---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
Operating Activities: | |||||||||||||||||||||||
Net Income
| 330.454 | 110.353 | 21.214 | 359.13 | 73.634 | 569.907 | 458.055 | 503.827 | 517.982 | 586.773 | 688.757 | 646.229 | 567.627 | 619.491 | 617.498 | 542.107 | 513.604 | 370.067 | 320.764 | 284.851 | 258.074 | 245.274 | 280 |
Depreciation & Amortization
| 1,199.766 | 1,177.228 | 1,110.118 | 1,099.342 | 1,234.217 | 1,190.171 | 341.479 | 309.759 | 299.789 | 285.799 | 273.802 | 256.593 | 244.013 | 224.983 | 188.84 | 170.856 | 171.466 | 0 | 0 | 134.884 | 0.113 | 125.986 | 116.029 |
Deferred Income Tax
| 0 | -2,218.703 | -2,406.378 | -2,146.97 | -2,578.491 | -12.271 | 27.402 | 24.807 | -52.41 | 7.181 | -138.486 | -148.242 | -153.374 | -131.482 | -157.765 | -68.502 | -77.473 | 0 | 0 | 0 | 0 | 0 | 0 |
Stock Based Compensation
| 36.9 | 19.536 | 10.482 | 33.123 | 23.845 | -1.209 | 26.24 | 11.373 | 40.54 | 12.622 | 2.14 | 3.722 | 10.166 | 12.745 | 15.439 | 22.834 | 20.035 | 0 | 0 | 0 | 0 | 0 | 0 |
Change In Working Capital
| -1.012 | 277.947 | -166.292 | 70.066 | -38.741 | 13.48 | -53.642 | -36.18 | 11.87 | -19.803 | 16.805 | -52.513 | 68.278 | -62.003 | 32.246 | 42.394 | -34.359 | 0 | 0 | -13.734 | 1.972 | -4.13 | 0.539 |
Accounts Receivables
| -14.481 | 61.517 | -96.267 | 53.113 | -19.362 | 20.443 | -59.434 | -10.577 | -1.86 | -1.782 | 0.192 | -5.382 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 |
Inventory
| 37.955 | 35.299 | -68.618 | 25.702 | -19.301 | -6.963 | 5.792 | -25.603 | 13.73 | -18.021 | -7.211 | -32.449 | -1.113 | -60.063 | -10.075 | -5.414 | -20.468 | 0 | 0 | -13.734 | 1.972 | -4.13 | 0.539 |
Accounts Payables
| -15.114 | 58.473 | -10.775 | 6.022 | -47.549 | 12.232 | -3.631 | -3.359 | 2.186 | 0 | -0.192 | 5.382 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 |
Other Working Capital
| -9.372 | 122.658 | 9.368 | -14.771 | 47.471 | -12.232 | 3.631 | 3.359 | -2.186 | 22.754 | 23.824 | -14.682 | 69.391 | -1.94 | 42.321 | 47.808 | -13.891 | 0 | 0 | 0 | 0 | 0 | 0 |
Other Non Cash Items
| 2,551.775 | 2,347.621 | 2,598.138 | 2,283.826 | 2,730.897 | 133.199 | 93.135 | 87.045 | -88.734 | -34.038 | -12.989 | -10.966 | -9.016 | -76.898 | -8.262 | -57.648 | -55.332 | 155.345 | 113.718 | 55.065 | 107.371 | 64.533 | -45.089 |
Operating Cash Flow
| 1,690.823 | 1,713.982 | 1,167.282 | 1,698.517 | 1,445.361 | 1,893.277 | 892.669 | 875.824 | 781.447 | 831.353 | 830.029 | 694.823 | 727.694 | 586.836 | 687.996 | 652.041 | 537.941 | 525.412 | 434.482 | 461.066 | 367.53 | 431.663 | 351.479 |
Investing Activities: | |||||||||||||||||||||||
Investments In Property Plant And Equipment
| -316.358 | -461.671 | -491.589 | -277.948 | -502.307 | -293.388 | -450.021 | -595.744 | -359.868 | -393.088 | -312.028 | -491.359 | -574.026 | -310.37 | -307.348 | -242.456 | -264.071 | -188.374 | -144.824 | -123.71 | -111.269 | -116.23 | -226.457 |
Acquisitions Net
| 1.925 | 9.35 | 0.555 | 1.739 | 0.483 | 4.952 | 1.311 | 3.535 | 104.292 | 11.6 | 14.901 | -17.224 | -5.823 | -2.381 | 18.022 | 46.407 | 27.61 | 1.03 | -84.502 | 0 | 0 | 0 | 0 |
Purchases Of Investments
| 0 | 0 | -35.559 | -19.581 | 0 | -60.224 | -0.482 | -22.296 | -9.864 | -39.818 | -6.333 | -31.204 | -31.039 | -103.965 | -82.678 | -12.563 | -31.941 | -154.95 | -58.601 | -79.561 | -18.241 | -15.903 | 0 |
Sales Maturities Of Investments
| 0 | 0 | 21.222 | 10.918 | 20.224 | 55.272 | -0.829 | 18.761 | 65.073 | 31.19 | 82.644 | 21.083 | 73.826 | 112.553 | 22.236 | 42.987 | 148.974 | 65.096 | 85.358 | 0 | 0 | 0 | 0 |
Other Investing Activites
| 53.352 | 54.32 | 35.559 | 10.918 | 18.238 | 94.705 | -6.648 | 21.865 | 21.11 | 71.133 | 97.603 | 31.203 | 81.763 | 25.794 | 0.2 | 1.96 | -11.294 | 30.421 | -9.922 | -37.58 | -109.4 | -9.935 | 86.243 |
Investing Cash Flow
| -314.433 | -452.321 | -469.812 | -284.872 | -463.362 | -198.683 | -456.669 | -592.64 | -179.257 | -318.983 | -123.213 | -487.501 | -455.299 | -278.369 | -349.568 | -163.665 | -130.722 | -246.777 | -212.491 | -240.851 | -238.91 | -142.068 | -140.214 |
Financing Activities: | |||||||||||||||||||||||
Debt Repayment
| -595 | -100 | -100 | -1,179.25 | -935.542 | -941.162 | -5.353 | -17.825 | -7.675 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | -800 | -237.264 | -185 | 0 | -555 | -806.541 |
Common Stock Issued
| 0 | 0 | -25.581 | -25.48 | 3.601 | -10.8 | 7.897 | 25.74 | 29.065 | -69.508 | 43.506 | 61.758 | 78.665 | 51.73 | 39.152 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 |
Common Stock Repurchased
| 0 | 0 | -25.581 | -25.48 | -40.631 | -10.8 | -2.544 | -17.093 | -36.74 | -133.441 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 |
Dividends Paid
| -250.092 | -163.117 | -220.675 | -57.723 | -487.795 | -679.822 | -471.173 | -670.473 | -455.72 | -391.212 | -518.325 | -354.774 | -492.207 | -348.625 | -306.226 | -360.24 | -247.865 | -310.645 | -162.125 | -171.663 | -163.579 | -127.761 | -106.523 |
Other Financing Activities
| -0.565 | -899.672 | -823.812 | 1,582.005 | -973.965 | -194.722 | 4.189 | 17.825 | 29.065 | 63.933 | 43.506 | 61.758 | 0 | 0 | 0 | 22.125 | 32.827 | 820.833 | 214.886 | 187.421 | -226.956 | 475.504 | 671.51 |
Financing Cash Flow
| -1,778.719 | -1,162.789 | -1,195.649 | 294.072 | -1,460.367 | -1,631.784 | -465.82 | -661.826 | -463.395 | -460.72 | -474.819 | -293.016 | -413.542 | -296.895 | -267.074 | -338.115 | -215.038 | -289.812 | -184.503 | -169.242 | -390.535 | -207.257 | -241.554 |
Other Information: | |||||||||||||||||||||||
Effect Of Forex Changes On Cash
| -8.701 | -12.48 | 11.253 | 19.723 | -12.097 | -28.513 | 41.043 | -17.984 | -9.341 | 1.446 | -0.598 | 3.971 | 2.231 | 13.202 | 2.836 | 10.81 | -5.538 | -1.674 | -2.971 | 0.773 | 1.877 | -0.038 | -0.043 |
Net Change In Cash
| -411.03 | 86.392 | -486.926 | 1,727.44 | -490.465 | 34.297 | 11.223 | -396.626 | 129.454 | 53.096 | 231.399 | -81.723 | -138.916 | 24.774 | 74.19 | 161.071 | 186.643 | -12.851 | 34.517 | 51.746 | -260.038 | 82.3 | -30.332 |
Cash At End Of Period
| 1,260.948 | 1,671.978 | 1,585.586 | 2,072.512 | 345.072 | 835.537 | 801.24 | 790.017 | 1,186.643 | 1,057.189 | 1,004.093 | 772.694 | 854.417 | 993.333 | 968.559 | 894.369 | 733.298 | 546.655 | 559.506 | 524.989 | 473.243 | 733.281 | 650.981 |