
Shandong Iron and Steel Company Ltd.
SSE:600022.SS
1.31 (CNY) • At close April 28, 2025
Overview | Financials
Numbers are in millions (except for per share data and ratios) CNY.
2023 | 2022 | 2021 | 2020 | 2019 | 2018 | 2017 | 2016 | 2015 | 2014 | 2013 | 2012 | 2011 | 2010 | 2009 | 2008 | 2007 | 2006 | 2005 | 2004 | 2003 | 2002 | |
---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
Operating Activities: | ||||||||||||||||||||||
Net Income
| -399.6 | 1,417.465 | 2,961.633 | 1,579.634 | 905.674 | 2,338.673 | 1,960.752 | -538.031 | 88.715 | -1,393.574 | 163.838 | -3,835.219 | 58.032 | 86 | 69.612 | 785.118 | 1,389.77 | 875.949 | 833.668 | 843.766 | 611.952 | 373.333 |
Depreciation & Amortization
| 2,447.305 | 2,464.241 | 2,669.522 | 2,643.293 | 2,254.187 | 1,226.691 | 898.365 | 1,409.277 | 1,752.807 | 1,821.946 | 2,022.31 | 2,749.545 | 1,748.94 | 1,509.355 | 1,353.561 | 1,658.627 | 900.038 | 747.018 | 368.277 | 391.919 | 402.303 | 267.37 |
Deferred Income Tax
| -102.792 | -127.929 | 62.115 | -79.688 | -134.673 | -294.825 | 0.579 | 34.535 | 0.814 | 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 |
Change In Working Capital
| -3,857.599 | 1,026.935 | 2,151.193 | 760.144 | 395.628 | -874.605 | -2,331.428 | 1,889.851 | 3,420.601 | -2,660.647 | 130.57 | 3,054.201 | 2,453.544 | -1,545.267 | -4,125.705 | -724.542 | -3,059.308 | 175.54 | -510.833 | -581.295 | 187.612 | -120.986 |
Accounts Receivables
| -422.692 | 896.009 | 2,002.921 | 2,602.249 | 2,707.625 | -4,470.985 | -1,768.698 | 2,747.378 | 1,893.393 | 1,162.875 | -6,557.161 | -1,645.274 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 |
Inventory
| 138.301 | 1,127.619 | -1,027.907 | -155.999 | 625.639 | -1,708.28 | -729.341 | -745.371 | 1,746.434 | 2,430.138 | -1,023.254 | 1,984.802 | 2,049.019 | -1,284.248 | -130.067 | -1,539.733 | 558.375 | 321.862 | -1,539.155 | -1,073.049 | -1,027.962 | -183.653 |
Accounts Payables
| -3,470.416 | -868.765 | 1,114.064 | -1,606.418 | -2,802.963 | 5,750.502 | 166.033 | -146.691 | -193.62 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 |
Other Working Capital
| -102.792 | -127.929 | 62.115 | -79.688 | -134.673 | 833.674 | -1,602.087 | 2,635.222 | 1,674.167 | -5,090.785 | 1,153.824 | 1,069.399 | 404.525 | -261.019 | -3,995.638 | 815.191 | -3,617.684 | -146.322 | 1,028.321 | 491.754 | 1,215.574 | 62.666 |
Other Non Cash Items
| 806.278 | 550.284 | 681.697 | 875.111 | 959.119 | 1,283.833 | 399.912 | 1,091.336 | -1,238.42 | 977.225 | 864.794 | 1,123.377 | 478.979 | 498.185 | 371.093 | 977.851 | 296.143 | 183.346 | 226.67 | 187.668 | 182.752 | 73.544 |
Operating Cash Flow
| -1,106.408 | 5,458.924 | 8,464.046 | 5,858.183 | 4,514.608 | 3,974.592 | 927.6 | 3,852.433 | 4,023.704 | -1,255.051 | 3,181.512 | 3,091.904 | 4,739.495 | 548.273 | -2,331.438 | 2,697.054 | -473.357 | 1,981.853 | 917.782 | 842.057 | 1,384.62 | 593.26 |
Investing Activities: | ||||||||||||||||||||||
Investments In Property Plant And Equipment
| -697.369 | -1,938.679 | -2,433.357 | -2,154.99 | -5,326.877 | -8,536.289 | -9,824.697 | -6,056.846 | -1,943.893 | -601.244 | -1,735.716 | -2,495.99 | -1,032.741 | -3,522.047 | -4,023.881 | -783.702 | -354.742 | -749.429 | -2,004.971 | -784.038 | -485.295 | -711.624 |
Acquisitions Net
| 0 | 355.509 | 2,610.511 | 2,202.391 | 163.327 | 44.798 | 380.561 | 2.492 | 5,407.437 | 21.207 | 220.657 | 0 | -0.152 | 0 | 0 | -1,990.641 | 0 | 0 | 0 | 0 | 0 | 0 |
Purchases Of Investments
| 0 | -355.509 | -220 | -300 | -163.327 | -0.5 | -153.869 | -3,395.752 | -1,800 | -539 | 0 | 0 | -6.39 | 0 | -8.4 | -15 | 0 | 0 | -0.2 | -378.054 | 0 | -26.279 |
Sales Maturities Of Investments
| 104.583 | 110.068 | 111.523 | 77.757 | 65.178 | 13.34 | 23.895 | 4,347.344 | 16.151 | 541.697 | 0 | 27.323 | 1,048.741 | 0 | 0 | 0.005 | 0 | 0 | 0 | 0 | 7.942 | 0 |
Other Investing Activites
| 415.874 | 355.509 | -2,433.357 | -2,154.99 | 0.217 | 0.133 | 5,944.054 | -0.052 | -1,943.893 | 3.02 | 43.441 | 8.031 | -1,032.741 | 0.001 | 0 | -0.08 | 0.449 | -749.429 | 1.676 | -7.29 | 0.015 | 329.1 |
Investing Cash Flow
| -176.911 | -1,473.102 | -2,364.68 | -2,329.833 | -5,261.482 | -8,478.518 | -3,630.056 | -5,102.813 | -264.198 | -574.32 | -1,471.618 | -2,460.636 | -1,023.282 | -3,522.046 | -4,032.281 | -2,789.418 | -354.293 | -749.429 | -2,003.496 | -1,169.382 | -477.338 | -408.803 |
Financing Activities: | ||||||||||||||||||||||
Debt Repayment
| 1,562.079 | -35.454 | -3,059.366 | -1,241.59 | -2,100.007 | 5,179.999 | 1,715.294 | -1,803.472 | 576.469 | 2,189.767 | -496.681 | 962.148 | -2,942.379 | 2,884.72 | 5,422.107 | 1,062.457 | 670.463 | -41.977 | 1,478.465 | 246.224 | 59.298 | 863.251 |
Common Stock Issued
| 0 | 0 | 0 | 319.988 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 |
Common Stock Repurchased
| 0 | 0 | 0 | -319.988 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 |
Dividends Paid
| -744.967 | -1,056.555 | -820.56 | -700.602 | -674.953 | -837.361 | -514.882 | -523.933 | -916.361 | -870.846 | -1,190.442 | -1,229.712 | -650.208 | -657.338 | -460.149 | -668.267 | -405.192 | -580.707 | -637.351 | -667.843 | -465.771 | -172.32 |
Other Financing Activities
| -1,712.483 | -1,489.962 | 163.943 | -586.174 | 535.288 | 1,264.605 | 1,009.365 | -19.638 | 4,366.901 | 7,436.636 | -865.059 | -525.535 | -774.189 | 109.539 | -586.922 | 1,318.516 | 352.94 | 21.247 | 0 | 1,351.553 | 37.05 | 60 |
Financing Cash Flow
| -895.37 | -4,126.484 | -3,715.982 | -2,848.353 | -2,239.673 | 5,607.243 | 2,211.389 | -2,347.242 | 4,038.009 | 1,659.312 | -2,552.183 | -793.099 | -4,366.776 | 2,339.128 | 4,375.037 | 1,712.706 | 618.211 | -601.437 | 841.114 | 929.934 | -369.423 | 750.931 |
Other Information: | ||||||||||||||||||||||
Effect Of Forex Changes On Cash
| 1.761 | -2.639 | 6.612 | 1.272 | -1.069 | -0.107 | 2.991 | 1.334 | 1.637 | 0.041 | 31.164 | 2.908 | -3.877 | 0.799 | -5.213 | -18.147 | -15.048 | 10.255 | -3.042 | -2.308 | -0.197 | 0.002 |
Net Change In Cash
| -2,176.928 | -143.3 | 2,389.996 | 681.269 | -2,987.616 | 1,103.21 | -488.076 | -3,596.288 | 7,799.152 | -170.017 | -811.124 | -158.923 | -654.441 | -633.846 | -1,993.895 | 1,602.195 | -224.434 | 641.241 | -247.642 | 600.302 | 537.663 | 935.39 |
Cash At End Of Period
| 4,413.897 | 6,590.825 | 6,734.125 | 4,344.129 | 3,662.86 | 6,650.476 | 5,547.266 | 6,035.342 | 9,552.932 | 1,747.233 | 1,917.251 | 2,728.375 | 872.885 | 1,527.326 | 2,161.172 | 4,155.067 | 2,552.872 | 2,777.251 | 2,136.01 | 2,383.651 | 1,783.35 | 1,245.687 |