SUNeVision Holdings Ltd.
HKEX:1686.HK
3.87 (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 | |
---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
Operating Activities: | ||||||||||||||||||||||||
Net Income
| 907.188 | 905.365 | 846.831 | 787.727 | 783.249 | 865.194 | 776.373 | 629.801 | 548.991 | 569.402 | 585.489 | 530.396 | 505.916 | 453.52 | 382.128 | 213.784 | 267.118 | 203.766 | 357.423 | 153.863 | 107.548 | -357.52 | -633.85 | -171.08 |
Depreciation & Amortization
| 583.475 | 505.55 | 458.867 | 399.905 | 330.157 | 241.051 | 160.339 | 100.881 | 99.626 | 104.13 | 99.614 | 106.416 | 115.384 | 98.841 | 89.008 | 79.943 | 60.705 | 44.565 | 45.978 | 45.817 | 48.667 | 59.525 | 0 | 0 |
Deferred Income Tax
| 0 | 118.61 | 84.888 | 12.788 | -77.88 | 102.896 | 117.595 | 5.55 | 46.024 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 |
Stock Based Compensation
| 9.56 | 18.233 | 25.518 | 18.147 | 12.932 | 7.19 | 1.095 | 2.872 | 1.1 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 |
Change In Working Capital
| -81.312 | -136.843 | -110.406 | -30.935 | 64.948 | -110.086 | -126.718 | -21.64 | -54.774 | -16.44 | -4.763 | 5.443 | 2.854 | 63.67 | 61.515 | 96.331 | 13.755 | 21.947 | -3.311 | 9.48 | 39.732 | 6.099 | 0 | 0 |
Accounts Receivables
| -156.456 | -132.928 | -110.016 | -32.421 | 64.557 | -112.912 | -118.222 | -6.501 | -41.499 | -17.499 | -4.915 | 6.441 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 |
Inventory
| 3.391 | -3.915 | -0.39 | 1.486 | 0.391 | 2.826 | -0.468 | -1.921 | -5.625 | 1.059 | 0.152 | -0.998 | 3.165 | -1.088 | -0.917 | 3.412 | -3.053 | -0.823 | 0.692 | -0.346 | 0.362 | 3.096 | 0 | 0 |
Accounts Payables
| 98.322 | 38.331 | 28.931 | 18.505 | -11.016 | 37.273 | 19.573 | 17.139 | 10.601 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 |
Other Working Capital
| -26.569 | -38.331 | -28.931 | -18.505 | 11.016 | -37.273 | -27.601 | -30.357 | -18.251 | 0 | 0 | 0 | -0.311 | 64.758 | 62.432 | 92.919 | 16.808 | 22.77 | -4.003 | 9.826 | 39.37 | 3.003 | 0 | 0 |
Other Non Cash Items
| 206.075 | 62.268 | 23.66 | 78.857 | 62.186 | -209.302 | 300.756 | 107.448 | 215.272 | -96.865 | -118.116 | -152.036 | -226.919 | -171.897 | -145.809 | -5.759 | -57.213 | -104.884 | -296.286 | -103.366 | -72.393 | 383.716 | 558.828 | 30.934 |
Operating Cash Flow
| 1,589.803 | 1,473.183 | 1,329.358 | 1,266.489 | 1,175.592 | 896.943 | 690.955 | 623.445 | 573.34 | 560.227 | 562.224 | 490.219 | 397.235 | 444.134 | 386.842 | 384.299 | 284.365 | 165.394 | 103.804 | 105.794 | 123.554 | 91.82 | -75.022 | -140.146 |
Investing Activities: | ||||||||||||||||||||||||
Investments In Property Plant And Equipment
| -2,978.498 | -1,945.518 | -1,744.605 | -1,818.771 | -936.818 | -6,328.776 | -1,454.627 | -1,068.944 | -410.271 | -113.713 | -531.098 | -78.371 | -53.633 | -89.265 | -43.393 | -169.497 | -157.954 | -72.13 | -27.315 | -16.61 | -11.011 | -6.827 | -99.517 | -541.027 |
Acquisitions Net
| 0.01 | 0 | 0.189 | 0 | -502.889 | 0 | 0 | 0.263 | 0.009 | 0 | 0 | 0 | 30.07 | 0 | 0 | 10.726 | 0 | 0 | 0 | 0.415 | 0 | 0 | 0 | -20.505 |
Purchases Of Investments
| 0 | 0 | 0 | 0 | 452.514 | 0 | 0 | -205.638 | -126.229 | 0 | 0 | 0 | -301.01 | 0 | -327.86 | -26.893 | 0 | 0 | 0 | -45.13 | -359.863 | -73.208 | -1,153.759 | -637.674 |
Sales Maturities Of Investments
| 0 | 0 | 0 | 0 | 50.375 | 41.85 | 142.453 | 205.375 | 149.607 | 0 | 0 | 0 | 139.5 | 47.545 | 61.761 | 101.694 | 6.414 | 0 | 619.577 | 112.199 | 0 | 0 | 0 | 2.927 |
Other Investing Activites
| 13.521 | 5.64 | 0.745 | 0.867 | -444.755 | 16.593 | 164.072 | 243.411 | 53.595 | -99.852 | 149.83 | 53.979 | 0.392 | 29.188 | 276.549 | 30 | 29.697 | 75.852 | 177.596 | 49.209 | 418.602 | 467.731 | 289.265 | -5.091 |
Investing Cash Flow
| -2,964.977 | -1,939.878 | -1,743.671 | -1,817.904 | -1,381.573 | -6,270.333 | -1,312.174 | -863.306 | -386.884 | -213.565 | -381.268 | -24.392 | -184.681 | -12.532 | -32.943 | -53.97 | -121.843 | 3.722 | 769.858 | 100.083 | 47.728 | 387.696 | -964.011 | -1,201.37 |
Financing Activities: | ||||||||||||||||||||||||
Debt Repayment
| -2,890 | -2,310.785 | -8.663 | -2.247 | -2,209.349 | -6,060.78 | -1,000 | -800 | -192.5 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | -0.144 | -0.268 | -730.346 | -0.529 | -0.379 |
Common Stock Issued
| 0 | 0 | 7.507 | 28.826 | 6.472 | 2.983 | 6.833 | 0.59 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 6.962 | 0 | 0.763 | 0 | 0 | 0 | 0 |
Common Stock Repurchased
| 0 | 0 | 1.156 | -26.579 | 2,202.877 | -6,063.763 | -1,006.833 | -800.59 | 0 | 0 | 0 | 0 | -6.626 | -13.076 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 |
Dividends Paid
| -454.616 | -844.287 | -787.313 | -709.552 | -668.013 | -610.866 | -553.854 | -509.342 | -495.194 | -463.259 | -407.07 | -330.668 | -267.607 | -162.519 | -121.889 | -101.574 | -91.417 | -1,432.196 | -91.203 | -60.786 | 0 | 0 | 0 | 0 |
Other Financing Activities
| -57.5 | 3,549.378 | 1,123.98 | 1,246.329 | 808.135 | 18,107.661 | -20 | -9.434 | -1.292 | 0 | 0 | 0 | 0 | 0 | 0 | -7.32 | 0 | 0 | -25.053 | 2.071 | -0.019 | -22.9 | 1.286 | 14.969 |
Financing Cash Flow
| 1,636.636 | 394.306 | 336.667 | 536.777 | 140.122 | 5,375.235 | 432.979 | 291.248 | -302.694 | -463.259 | -407.07 | -330.668 | -274.233 | -175.595 | -121.889 | -108.894 | -91.417 | -1,425.234 | -116.256 | -58.096 | -0.287 | -753.246 | 0.757 | 14.59 |
Other Information: | ||||||||||||||||||||||||
Effect Of Forex Changes On Cash
| 0 | -0.001 | -0.001 | 0.003 | 0 | -0.004 | 0 | 0 | -0.057 | 0.001 | 0.002 | 0.073 | 0.267 | 0.322 | 0.053 | -0.73 | 0.45 | 0.15 | -0.129 | 0 | 0 | 0 | 0 | 0 |
Net Change In Cash
| 261.462 | -72.39 | -77.647 | -14.635 | -65.859 | 1.841 | -138.334 | -47.917 | -116.295 | -116.596 | -226.112 | 135.232 | -61.412 | 256.329 | 232.063 | 220.705 | 71.555 | -1,255.968 | 757.277 | 147.781 | 170.995 | -273.73 | -1,038.276 | -1,326.926 |
Cash At End Of Period
| 498.741 | 237.279 | 309.669 | 387.316 | 401.951 | 467.81 | 465.969 | 604.303 | 652.22 | 768.515 | 885.111 | 1,111.223 | 975.991 | 1,037.403 | 781.074 | 549.011 | 328.306 | 256.751 | 1,512.719 | 755.442 | 607.661 | 436.666 | 710.396 | 1,748.672 |