
Markor International Home Furnishings Co., Ltd.
SSE:600337.SS
2.14 (CNY) • At close May 13, 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
| -861.244 | -463.111 | -294.969 | 223.936 | 301.356 | 457.699 | 445.323 | 365.364 | 330.801 | 300.615 | 233.566 | 172.008 | 20.71 | 196.391 | 120.568 | 72.089 | 79.014 | 119.151 | 48.311 | 42.98 | 24.161 | 35.407 | 42.528 | 46.004 | 40.96 | 32.284 |
Depreciation & Amortization
| 603.051 | 668.633 | 566.649 | 524.749 | 195.365 | 144.204 | 150.206 | 143.411 | 105.533 | 108.679 | 98.787 | 97.517 | 98.794 | 97.002 | 85.964 | 90.404 | 89.444 | 98.278 | 51.239 | 47.893 | 38.097 | 25.08 | 15.002 | 8.551 | 6.104 | 6.501 |
Deferred Income Tax
| 0 | 0 | -107.194 | -10.038 | -8.92 | -0.286 | -38.753 | 9.324 | 0.791 | 12.316 | 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 | 0.638 | 2.847 | 8.747 | 8.93 | 44.073 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 |
Change In Working Capital
| -48.913 | 136.842 | -329.855 | -262.751 | 83.562 | -164.739 | -803.132 | 43.845 | 31.963 | -218.177 | -445.918 | -32.157 | -20.04 | 48.338 | -114.287 | 42.501 | -140.715 | 219.697 | -80.393 | 17.951 | -89.647 | -27.319 | -64.286 | -25.8 | -45.536 | -32.352 |
Accounts Receivables
| 178.707 | -56.744 | 39.116 | 52.555 | 59.724 | 41.578 | -233.854 | -141.047 | 13.389 | 23.386 | -101.999 | 22.302 | 26.579 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 |
Inventory
| 279.51 | 144.06 | -33.734 | -304.83 | 108.725 | 209.316 | -765.154 | 115.426 | 84.441 | -303.396 | -388.557 | 13.479 | -225.328 | -138.863 | -206.175 | -8.992 | -30.218 | -77.553 | -34.981 | -18.674 | -91.041 | -29.811 | -31.742 | -23.579 | -22.272 | -16.632 |
Accounts Payables
| 0 | 49.526 | -228.043 | -0.438 | -75.967 | -415.346 | 234.629 | 60.141 | -66.657 | 49.517 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 |
Other Working Capital
| -507.13 | 0 | -107.194 | -10.038 | -8.92 | -0.286 | -37.978 | -71.581 | -52.477 | 85.22 | -57.361 | -45.635 | 205.288 | 187.202 | 91.888 | 51.493 | -110.497 | 297.25 | -45.412 | 36.625 | 1.394 | 2.492 | -32.543 | -2.22 | -23.264 | -15.72 |
Other Non Cash Items
| 374.369 | 93.537 | 270.5 | 308.793 | 40.798 | 167.972 | 83.043 | 131.926 | 119.371 | 85.998 | 76.744 | 78.301 | 105.799 | 58.23 | 60.031 | 60.766 | 24.769 | 44.519 | 6.17 | -2.422 | 3.933 | 3.871 | 0.284 | 9.866 | -3.811 | 4.143 |
Operating Cash Flow
| 67.263 | 435.901 | 212.326 | 794.726 | 621.081 | 605.137 | -124.561 | 684.546 | 587.668 | 277.115 | -36.822 | 315.669 | 205.263 | 399.963 | 152.277 | 265.761 | 52.512 | 481.645 | 25.327 | 106.402 | -23.456 | 37.039 | -6.471 | 38.621 | -2.284 | 10.577 |
Investing Activities: | ||||||||||||||||||||||||||
Investments In Property Plant And Equipment
| -72.629 | -129.829 | -239.573 | -410.044 | -284.616 | -537.325 | -491.578 | -460.007 | -279.511 | -321.279 | -212.251 | -161.844 | -145.949 | -401.83 | -158.725 | -82.719 | -120.532 | -235.393 | -67.174 | -99.002 | -90.356 | -127.63 | -249.663 | -68.871 | -39.068 | -13.679 |
Acquisitions Net
| 192.743 | 0 | 4.385 | 9.835 | 221.774 | 17.272 | -168.157 | 469.403 | 0.887 | 321.456 | -0.462 | 0 | 146.25 | -99.455 | 0 | 0 | 0 | 0.073 | 0 | 0 | 0 | 127.633 | 0 | 0.013 | 0 | 0 |
Purchases Of Investments
| -20 | 0 | -123 | -366 | -221.774 | -529.344 | -450 | -444.557 | -290 | -10 | 212.516 | 0 | -2.345 | 0.303 | -23.711 | -16.991 | -25.783 | -524.6 | -5 | -0.565 | -16.503 | -2.568 | -11.258 | -200 | 0 | 0 |
Sales Maturities Of Investments
| 20.013 | 8.713 | 93.947 | 332.869 | 390.972 | 469.181 | 425.599 | 301.994 | 2.712 | 0.006 | 1.158 | 9.453 | 1.858 | 0.498 | 0 | 0 | 0 | 261.613 | 0 | 0 | 0 | 73.863 | 0 | 106.74 | 0.002 | 0 |
Other Investing Activites
| 80.536 | 4.87 | 0 | 1.226 | 217.774 | 93.513 | 48.676 | -460.007 | -0.638 | -321.279 | -212.251 | 0.477 | -145.949 | -0.036 | -0.425 | 1.317 | 2.19 | 0.952 | 0.885 | 0.038 | 0 | -127.63 | -249.663 | 0.175 | -39.068 | 0.017 |
Investing Cash Flow
| 200.663 | -116.247 | -264.241 | -432.114 | 324.129 | -486.702 | -635.459 | -593.176 | -566.55 | -331.095 | -211.289 | -151.913 | -146.134 | -500.52 | -182.86 | -98.393 | -144.124 | -497.355 | -71.289 | -99.529 | -106.858 | -56.332 | -260.921 | -161.943 | -39.066 | -13.663 |
Financing Activities: | ||||||||||||||||||||||||||
Debt Repayment
| -142.66 | 207.661 | 277.494 | 261.816 | -251.112 | -463.522 | 1,723.007 | -61.716 | 195.914 | 426.441 | 107.976 | -131.754 | -182.188 | -238.008 | 163.368 | -359.622 | 531.904 | -377.613 | -12.042 | 2.23 | 1.773 | -21.5 | 52.214 | -37.222 | 1.683 | 10 |
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 | 0 |
Common Stock Repurchased
| 0 | -39.246 | -28 | -65.998 | -642.811 | -339.396 | -405.397 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 |
Dividends Paid
| -100.667 | -102.32 | -84.201 | -77.262 | -95.825 | -333.857 | -269.983 | -244.895 | -244.398 | -122.139 | -112.014 | -53.625 | -55.061 | -67.309 | -45.432 | -43.972 | -40.79 | -78.288 | -24.035 | -10.897 | -13.312 | -11.258 | -9.843 | -32.813 | -2.793 | -3.073 |
Other Financing Activities
| -390.216 | -486.941 | -382.316 | -337.137 | -1.405 | -121.573 | -14.767 | 1,606.565 | -15.058 | -0.333 | -0.873 | 42.486 | 0 | 0 | 699.988 | 0.028 | -0 | 514.836 | 100.041 | 0 | 0 | 15.456 | 225 | 0 | 543.998 | -0.963 |
Financing Cash Flow
| -633.543 | -381.6 | -217.024 | -218.582 | -991.154 | -1,258.348 | 1,032.861 | 1,299.954 | -63.543 | 303.969 | -4.912 | -142.893 | -237.249 | -305.316 | 817.923 | -403.565 | 491.114 | 58.935 | 63.965 | -8.668 | -11.539 | -17.301 | 267.371 | -70.035 | 542.888 | 5.963 |
Other Information: | ||||||||||||||||||||||||||
Effect Of Forex Changes On Cash
| 3.345 | 3.943 | 4.993 | -4.89 | -4.632 | -0.438 | 2.413 | -1.282 | -16.543 | 7.043 | 2.623 | -5.571 | -3.319 | -9.193 | -10.528 | -7.83 | -24.623 | -5.951 | -1.809 | -0.073 | -0.003 | -0.739 | -0.03 | -0.302 | -0.187 | 0.263 |
Net Change In Cash
| -362.272 | -58.003 | -263.946 | 139.141 | -50.575 | -1,140.352 | 275.254 | 1,390.042 | -58.968 | 257.032 | -250.399 | 15.292 | -181.438 | -415.067 | 776.812 | -244.027 | 374.878 | 37.273 | 16.194 | -1.868 | -141.856 | -37.333 | -0.051 | -193.66 | 501.351 | 3.14 |
Cash At End Of Period
| 321.803 | 684.075 | 742.078 | 1,006.024 | 866.883 | 917.458 | 2,057.81 | 1,782.556 | 392.513 | 451.482 | 194.449 | 444.849 | 429.557 | 610.994 | 1,026.062 | 249.25 | 493.278 | 118.4 | 43.516 | 27.322 | 29.19 | 171.047 | 208.38 | 208.431 | 506.16 | 4.81 |