AEON Credit Service (Asia) Company Limited
HKEX:0900.HK
5.87 (HKD) • At close November 5, 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 | 2000 | 1999 | |
---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
Operating Activities: | |||||||||||||||||||||||||
Net Income
| 392.27 | 449.294 | 397.973 | 357.946 | 444.93 | 524.122 | 447.265 | 367.234 | 307.355 | 346.68 | 274.49 | 355.361 | 356.095 | 303.796 | 310.504 | 353.824 | 340.859 | 266.696 | 186.113 | 146.341 | 119.362 | 117.305 | 211.002 | 210.004 | 180.02 |
Depreciation & Amortization
| 100.447 | 82.839 | 84.114 | 81.319 | 83.641 | 37.569 | 41.588 | 45.167 | 46.879 | 42.911 | 41.091 | 36.293 | 35.13 | 35.341 | 36.565 | 34.259 | 38.613 | 42.828 | 41.143 | 31.24 | 28.331 | 25.931 | 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 |
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 |
Change In Working Capital
| -1,346.305 | -1,691.103 | -447.879 | 467.084 | 130.756 | -86.071 | -336.037 | -145.368 | -244.578 | -335.101 | -744.171 | -352.251 | -353.907 | -324.004 | -167.743 | -575.515 | -789.35 | -863.897 | -709.149 | -284.08 | -180.641 | 529.48 | 0 | 0 | 0 |
Accounts Receivables
| -1,347.814 | -1,704.658 | -341.629 | 357.892 | 192.094 | -102.157 | -338.272 | -118.197 | -263.959 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 |
Inventory
| 0 | 0 | 0 | 0 | 0.035 | 0.213 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 |
Accounts Payables
| 43.121 | 18.78 | -89.826 | 60.076 | -43.626 | 33.948 | 0 | 1.494 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 |
Other Working Capital
| -41.612 | -5.225 | -16.424 | 49.116 | -17.747 | -18.075 | 2.406 | -28.827 | 18.725 | -335.101 | -744.171 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 |
Other Non Cash Items
| 1,722.419 | 143.185 | 40.185 | 181.761 | 183.453 | 118.665 | 152.576 | 265.298 | 250.4 | 305.58 | 252.141 | 221.402 | 237.332 | 281.931 | 348.87 | 312.224 | 286.84 | 312.644 | -67.171 | -27.748 | -2.075 | -41.982 | -227.614 | -99.024 | -187.333 |
Operating Cash Flow
| -636.756 | -1,015.785 | 74.393 | 1,088.11 | 842.78 | 594.285 | 305.392 | 532.331 | 360.056 | 360.07 | -176.449 | 260.805 | 274.65 | 297.064 | 528.196 | 124.792 | -123.038 | -241.729 | -549.064 | -134.247 | -35.023 | 630.734 | -16.612 | 110.98 | -7.313 |
Investing Activities: | |||||||||||||||||||||||||
Investments In Property Plant And Equipment
| -128.059 | -56.927 | -30.937 | -32.779 | -41.973 | -59.867 | -24.342 | -13.627 | -2.757 | -22.673 | -45.816 | -35.766 | -31.095 | -44.951 | -34.751 | -34.929 | -23.623 | -44.145 | -54.055 | -43.932 | -15.238 | -31.754 | -53.146 | -46.626 | -18.27 |
Acquisitions Net
| 0.011 | 0.002 | -4.499 | 0.009 | 0.053 | 0.004 | 6.747 | 0 | 0 | -39.389 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | -9.593 | 0 | 0 | 0 |
Purchases Of Investments
| -1.65 | -70.986 | -265.419 | -29.455 | -93.348 | -56.323 | -44.79 | 0 | -8.306 | 0 | 0 | 0 | 0 | 0 | 0 | -4.67 | -4.475 | -49.066 | -14.092 | 0 | 0 | 0 | 0 | -6.146 | -2.814 |
Sales Maturities Of Investments
| 7.858 | 117.864 | 236.138 | 99.092 | 0.114 | 42.259 | 46.849 | 19.227 | 0 | 0 | 0 | 74.882 | 8.343 | 0 | 0 | 11.942 | 6.489 | 24.263 | 0 | 0 | 0 | 0 | 0 | 3.623 | 0 |
Other Investing Activites
| 5.358 | 0.902 | 12.738 | 0.178 | 49.362 | 0.894 | -3.892 | 20.143 | -24.072 | -77.577 | -13.886 | 0.966 | -12.394 | 1.808 | 8.575 | 1.829 | 1.403 | 0.983 | 0.431 | -1.315 | 67.508 | 20.001 | 25 | -0.65 | -115.55 |
Investing Cash Flow
| -121.84 | -9.145 | -51.979 | 37.045 | -85.792 | -73.033 | -21.487 | 6.516 | -26.829 | -139.639 | -59.702 | 40.082 | -35.146 | -43.143 | -26.176 | -25.828 | -20.206 | -67.965 | -67.716 | -45.247 | 52.27 | -21.346 | -28.146 | -49.799 | -136.634 |
Financing Activities: | |||||||||||||||||||||||||
Debt Repayment
| -894.405 | -9,117.017 | -527.795 | -918.4 | -1,026.6 | -345 | -240 | -1,897.408 | -8,301.914 | -64,641.9 | -65,485.516 | -21,630.5 | -34,893.469 | -17,123.512 | -10,987 | -22,254.2 | -14,274.2 | -18,100.5 | -8,370.9 | -9,370.2 | -9,378.403 | -722.397 | -635 | -640 | -1,045.5 |
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 |
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 |
Dividends Paid
| -192.632 | -184.256 | -167.506 | -184.256 | -184.256 | -184.256 | -167.506 | -150.756 | -150.756 | -150.756 | -146.568 | -146.568 | -134.005 | -134.005 | -134.005 | -130.387 | -135.53 | -83.753 | -71.19 | -60.718 | -54.441 | -54.434 | -54.439 | -47.397 | -41.877 |
Other Financing Activities
| 795.745 | 10,128.691 | 396.369 | 71.954 | 744.94 | -231.466 | 235.216 | 1,767.311 | 8,178.449 | 64,364.9 | 65,847.594 | 21,646.122 | 34,880.299 | 16,924.198 | 10,624.563 | 22,377.265 | 14,517.2 | 18,464.678 | 9,140.152 | 9,599.8 | 9,287.6 | 310 | 515 | 790 | 1,343.446 |
Financing Cash Flow
| 644.485 | 827.418 | -298.932 | -1,030.702 | -465.916 | -760.722 | -172.29 | -280.853 | -274.221 | -427.756 | 215.51 | -130.946 | -147.175 | -333.319 | -496.442 | -7.322 | 107.47 | 280.425 | 698.062 | 168.882 | -145.244 | -466.831 | -174.439 | 102.603 | 256.069 |
Other Information: | |||||||||||||||||||||||||
Effect Of Forex Changes On Cash
| -1.738 | -3.944 | 0.517 | 5.524 | -4.641 | -3.736 | 8.057 | -5.187 | -4.257 | -9.325 | 5.803 | 1.808 | 1.28 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 |
Net Change In Cash
| -115.849 | -201.456 | -276.001 | 99.977 | 286.431 | -243.206 | 119.672 | 252.807 | 54.749 | -216.65 | -14.838 | 171.749 | 93.609 | -79.398 | 5.578 | 91.642 | -35.774 | -29.269 | 81.282 | -10.612 | -127.997 | 142.557 | -219.197 | 163.784 | 112.122 |
Cash At End Of Period
| 271.658 | 387.507 | 588.963 | 864.964 | 764.987 | 478.556 | 721.762 | 602.09 | 349.283 | 294.534 | 511.184 | 526.022 | 354.273 | 260.664 | 340.062 | 334.484 | 242.842 | 278.616 | 177.437 | 96.155 | 106.767 | 234.764 | -230.593 | -11.396 | -175.18 |