
Liaoning Shidai Wanheng Co.,Ltd.
SSE:600241.SS
7.53 (CNY) • At close May 16, 2025
Overview | Financials
Numbers are in millions (except for per share data and ratios) CNY.
2024 | 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
| 18.708 | 70.994 | 81.823 | 3.834 | -39.344 | -398.009 | -199.649 | 23.453 | -71.604 | 1.911 | -86.73 | 49.418 | 48.435 | 29.755 | 17.768 | 9.502 | -11.951 | 13.766 | 15.447 | 17.439 | 25.603 | 27.15 | 33.814 | 32.727 | 32.245 | 30.442 |
Depreciation & Amortization
| 24.223 | 23.834 | 26.341 | 28.602 | 42.977 | 62.779 | 47.091 | 48.662 | 44.788 | 27.831 | 11.484 | 7.31 | 6.4 | 5.469 | 5.622 | 8.505 | 15.307 | 15.158 | 13.107 | 9.036 | 8.44 | 9.236 | 7.728 | 7.395 | 2.149 | 1.939 |
Deferred Income Tax
| 0 | 0 | -1.03 | -0.424 | -0.152 | -1.191 | -0.426 | -0.856 | 0.926 | 1.233 | 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 |
Change In Working Capital
| -4.492 | -162.214 | 52.923 | 148.871 | -112.474 | -2.884 | -160.003 | -156.591 | -78.07 | -7.322 | 8.735 | -45.704 | 108.338 | 114.076 | 105.214 | 68.457 | -85.563 | -69.481 | -97.244 | -86.303 | 90.065 | 31.438 | -31.306 | -70.601 | 16.545 | 7.931 |
Accounts Receivables
| 34.524 | -7.803 | 70.417 | -27.153 | -190.215 | 58.201 | -45.869 | 143.868 | 35.335 | 57.639 | -31.936 | 8.166 | -33.063 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 |
Inventory
| -16.286 | 137.924 | -17.498 | -90.044 | -54.495 | -41.74 | -78.949 | -39.905 | -0.009 | -116.36 | -59.745 | -11.632 | 284.494 | -95.198 | 398.08 | -66.731 | -167.323 | -0.624 | -31.59 | 33.079 | -66.844 | 11.188 | 6.297 | -19.404 | -17.496 | 52.715 |
Accounts Payables
| 0 | -292.617 | 1.033 | 266.492 | 132.388 | -18.155 | -34.759 | -259.698 | 114.322 | 50.167 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 |
Other Working Capital
| -22.731 | 0.282 | -1.03 | -0.424 | -0.152 | -1.191 | -81.054 | -116.686 | -78.061 | 109.039 | 68.48 | -34.073 | -176.156 | 209.275 | -292.866 | 135.188 | 81.76 | -68.857 | -65.654 | -119.382 | 156.908 | 20.249 | -37.603 | -51.198 | 34.041 | -44.784 |
Other Non Cash Items
| 9.479 | 5.034 | 52.878 | 96.737 | 59.757 | 350.718 | 132.102 | 19.005 | 101.882 | -5.51 | 45.157 | 40.226 | 40.991 | 36.505 | 20.591 | 4.565 | 4.998 | 17.534 | 10.531 | 6.517 | 2.98 | 7.371 | 7.399 | 3.947 | 5.41 | 9.136 |
Operating Cash Flow
| 47.918 | -62.352 | 213.965 | 278.044 | -49.084 | 12.604 | -180.459 | -65.471 | -3.004 | 16.91 | -21.353 | 51.249 | 204.164 | 185.805 | 149.195 | 91.03 | -77.209 | -23.022 | -58.159 | -53.311 | 127.088 | 75.194 | 17.635 | -26.532 | 56.349 | 49.448 |
Investing Activities: | ||||||||||||||||||||||||||
Investments In Property Plant And Equipment
| -3.718 | -16.731 | -21.145 | -20.069 | -38.663 | -63.294 | -211.907 | -229.066 | -66.21 | -124.669 | -36.15 | -7.614 | -4.355 | -1.91 | -2.695 | -2.591 | -2.355 | -3.739 | -14.141 | -35.653 | -6.446 | -12.325 | -30.164 | -14.689 | -7.764 | -0.269 |
Acquisitions Net
| 0 | 0.157 | 0.246 | 0 | 17.001 | 3.424 | 50.085 | 184.863 | 90 | 34.548 | -107.197 | 0.157 | 5.849 | 0 | 0.5 | 20.116 | -20 | -15.896 | 0.004 | 0.2 | 0.622 | 13.28 | 0 | 0 | 0 | 0 |
Purchases Of Investments
| -175 | -1,646.239 | -20 | 0 | -13.342 | 0.04 | -258.82 | -193.65 | 0 | 22.367 | -4.916 | -4.5 | -0.985 | -114.047 | -135.282 | -70 | -30.09 | -25.299 | -0.4 | -74.69 | -6 | -2 | 0 | -1.554 | -40.591 | 0 |
Sales Maturities Of Investments
| 75.546 | 1,648.081 | 19.754 | 59.825 | 13.342 | 35.451 | 416.665 | 11.107 | 0 | 126.676 | 8.45 | 4.576 | 4.576 | 0 | 0 | 0.694 | 0.521 | 1.832 | 1.043 | 2.111 | 2.489 | 5.498 | 0 | 0 | 0 | 0 |
Other Investing Activites
| -142.464 | -11.841 | -18.844 | 0.843 | 14.024 | 242.374 | 77.67 | 84.949 | -109.863 | 8.225 | 0.124 | -2 | -4.355 | 42.493 | -11.001 | -8.472 | 4.42 | 0.717 | -16.93 | 2.241 | 0.59 | -12.325 | 0.135 | 0.01 | 0.03 | -0.269 |
Investing Cash Flow
| -245.636 | -26.574 | -39.989 | 40.599 | -7.637 | 217.996 | 73.693 | -141.797 | -86.073 | 67.147 | -139.689 | -9.381 | 0.729 | -73.464 | -148.478 | -60.253 | -47.504 | -42.384 | -30.423 | -105.79 | -8.744 | -7.871 | -30.029 | -16.234 | -48.325 | -0.269 |
Financing Activities: | ||||||||||||||||||||||||||
Debt Repayment
| 0.648 | 0 | 0 | -132.435 | 14.925 | -99.604 | -568.757 | -108.402 | -29.445 | 62.91 | 115.309 | -18.746 | 10.488 | -71.583 | -0.379 | 101.732 | 102.006 | 102.32 | 32.397 | 47.8 | -44 | 18.2 | 5.85 | 8.55 | -6.5 | -24.85 |
Common Stock Issued
| 0 | 0 | 0 | 0 | 0 | 62.26 | 0 | -0.318 | 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 | -62.26 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 |
Dividends Paid
| 0 | 0 | 0 | -9.046 | -10.07 | -31.762 | -43.87 | -43.626 | -51.916 | -59.536 | -50.868 | -86.333 | -37.184 | -34.657 | -37.499 | -43.028 | -39.835 | -23.151 | -11.776 | -9.838 | -10.061 | -24.254 | -14.939 | -16.373 | -25.57 | -7.156 |
Other Financing Activities
| -0.629 | 233.316 | -46.618 | -142.013 | 13.133 | -62.26 | 9.174 | 787.387 | 224.376 | 105.358 | 117.53 | -61.866 | 30.79 | 4.778 | 4.619 | 0 | 2.9 | 0 | -0.1 | 24.58 | -2.045 | 0 | 0.829 | 7.643 | 211.52 | 8.71 |
Financing Cash Flow
| 0.019 | 233.316 | -46.618 | -283.494 | 17.989 | -193.626 | -603.453 | 635.041 | 143.015 | 108.732 | 181.971 | -166.944 | -72.166 | -101.461 | -33.26 | 58.704 | 61.571 | 79.168 | 20.521 | 62.542 | -51.345 | -6.054 | -8.26 | -0.18 | 179.451 | -23.297 |
Other Information: | ||||||||||||||||||||||||||
Effect Of Forex Changes On Cash
| 1.73 | 0.822 | 4.878 | -1.854 | -2.116 | -2.861 | -3.635 | -3.718 | 7.224 | -3.926 | -2.312 | -1.82 | -0.927 | -1.087 | -0.551 | 0.129 | -1.801 | -1.156 | -0.39 | -0.28 | 0.23 | 0.105 | -0.005 | 0.214 | -0.651 | -0.752 |
Net Change In Cash
| -195.97 | 145.212 | 132.235 | 33.295 | -40.848 | 34.112 | -713.854 | 424.055 | 61.161 | 188.863 | 18.617 | -126.895 | 131.801 | 9.793 | -33.095 | 89.609 | -64.943 | 12.606 | -68.451 | -96.84 | 67.229 | 61.374 | -20.659 | -42.731 | 186.824 | 25.13 |
Cash At End Of Period
| 262.271 | 458.241 | 313.029 | 180.794 | 147.499 | 188.347 | 154.235 | 868.089 | 444.034 | 382.873 | 190.692 | 172.074 | 275.23 | 143.429 | 133.636 | 166.731 | 73.622 | 138.565 | 125.959 | 194.41 | 291.25 | 224.021 | 162.648 | 183.307 | 226.038 | 33.424 |