
Tianjin Tianyao Pharmaceuticals Co., Ltd.
SSE:600488.SS
4.41 (CNY) • At close June 9, 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 | |
---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
Operating Activities: | |||||||||||||||||||||||||
Net Income
| 208.213 | 117.053 | 18.437 | 108.668 | 80.575 | 183.211 | 196.963 | 162.434 | 63.97 | 78.808 | 86.724 | 51.999 | 98.916 | 95.124 | 92.789 | 67.074 | 51.685 | 28.04 | 44.864 | 81.502 | 101.682 | 90.808 | 92.085 | 75.379 | 65.583 |
Depreciation & Amortization
| 296.844 | 272.904 | 257.071 | 208.796 | 183.75 | 142.818 | 108.924 | 99.34 | 70.946 | 69.601 | 69.041 | 69.028 | 55.099 | 50.925 | 59.504 | 59.257 | 61.837 | 51.112 | 46.635 | 49.052 | 44.105 | 33.842 | 25.672 | 22.618 | 16.52 |
Deferred Income Tax
| 0 | 0 | -8.026 | 1.724 | 3.512 | -2.951 | -4.671 | -1.364 | -0.305 | -0.416 | 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
| 20.155 | 268.643 | 236.911 | -47.673 | -7.798 | -135.3 | -201.864 | -301.452 | -77.206 | -23.172 | 23.835 | -69.921 | -172.803 | -94.859 | -63.197 | 271.853 | 69.381 | 39.425 | -87.379 | -264.56 | -43.858 | -89.968 | -71.514 | -26.668 | -53.186 |
Accounts Receivables
| 77.307 | -163.083 | 87.748 | -210.344 | -257.556 | -119.876 | -2.529 | -82.65 | -62.633 | 70.173 | -61.612 | -58.207 | -128.489 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 |
Inventory
| 94.997 | 431.726 | -194.441 | 126.068 | 216.039 | 268.662 | -568.328 | -246.587 | 36.217 | -144.026 | 109.035 | 5.934 | -8.712 | 80.849 | -259.103 | 111.234 | -58.636 | 13.875 | -61.994 | -246.503 | -65.112 | -32.77 | -31.217 | -46.991 | -9.738 |
Accounts Payables
| 0 | 0 | -87.748 | 210.344 | 257.556 | 119.876 | 367.323 | 29.149 | -50.485 | 51.097 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 |
Other Working Capital
| -152.149 | 0 | 431.352 | -173.741 | -223.836 | -403.962 | 366.464 | -54.865 | -113.423 | 120.854 | -85.2 | -75.856 | -164.091 | -175.708 | 195.906 | 160.619 | 128.016 | 25.55 | -25.385 | -18.058 | 21.254 | -57.198 | -40.297 | 20.323 | -43.448 |
Other Non Cash Items
| 44.16 | 124.409 | 141.106 | 47.099 | 90.358 | 88.641 | 85.243 | 31.533 | 5.611 | 4.265 | -0.836 | 33.449 | 32.015 | 27.284 | 27.725 | 36.95 | 36.405 | 43.751 | 46.602 | 25.141 | 8.371 | 11.089 | -0.967 | 0.542 | 12.148 |
Operating Cash Flow
| 569.372 | 783.008 | 653.525 | 316.89 | 346.885 | 279.369 | 189.266 | -8.145 | 63.32 | 129.502 | 178.764 | 84.554 | 13.228 | 78.474 | 116.821 | 435.134 | 219.309 | 162.328 | 50.722 | -108.866 | 110.3 | 45.771 | 45.276 | 71.871 | 41.064 |
Investing Activities: | |||||||||||||||||||||||||
Investments In Property Plant And Equipment
| -77.74 | -133.148 | -202.199 | -370.842 | -458.512 | -279.044 | -203.584 | -120.598 | -64.778 | -45.324 | -16.78 | -310.078 | -75.592 | -62.764 | -147.759 | -202.321 | -357.626 | -224.743 | -70.91 | -156.187 | -133.474 | -174.243 | -171.2 | -48.573 | -36.288 |
Acquisitions Net
| 0 | 0 | 4.066 | -10.168 | -140.025 | 0.073 | -434.763 | 2.557 | 0.003 | 0 | 6.818 | 0 | 0 | 24.051 | 0 | 0 | 357.922 | -89.249 | 70.92 | 0 | 133.867 | 174.243 | 0.064 | 48.573 | 0.106 |
Purchases Of Investments
| 0 | 0 | 0 | 0 | 0 | -0.073 | 203.584 | 0 | 0 | -150 | -11.12 | 0 | 0 | -5 | 0 | 0 | -4.571 | -89.249 | -17.528 | 0 | -6.967 | -1.011 | -379.967 | -256.182 | -2.378 |
Sales Maturities Of Investments
| 0 | 0 | 0 | 3.37 | 0 | 0.891 | 8.692 | 9.13 | 3.802 | 4.211 | 4.43 | 1.357 | 3.489 | 0.451 | 3.464 | 3.088 | 0.374 | 0.235 | 0.226 | 0 | 18.414 | 317.765 | 228.376 | 15.762 | 19.495 |
Other Investing Activites
| 1.554 | 1.026 | 0 | 0.684 | 14.392 | 0.073 | -203.584 | 6.957 | 150.003 | -150 | -16.78 | 99.9 | 24.729 | 550.134 | 0.06 | 0.204 | -357.626 | 90.4 | -70.91 | 1.563 | -133.474 | -174.243 | 0.008 | -48.573 | -19.293 |
Investing Cash Flow
| -76.187 | -132.122 | -198.133 | -376.956 | -584.144 | -278.08 | -629.655 | -104.51 | 89.027 | -191.112 | -33.432 | -208.821 | -47.374 | 506.872 | -144.235 | -199.028 | -361.529 | -312.607 | -88.201 | -154.624 | -121.635 | 142.512 | -322.719 | -288.994 | -38.358 |
Financing Activities: | |||||||||||||||||||||||||
Debt Repayment
| -418.202 | -415.066 | -86.912 | 297.279 | 96.51 | 53.56 | 372.809 | -4.96 | -46.148 | 10.493 | -131.036 | -27.158 | 70.484 | -412.775 | 45.156 | -164.86 | 86.627 | -77.992 | 55.405 | 299.151 | -128.963 | 67.478 | 118.265 | 99.97 | 29.2 |
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 | -5.78 | -8.689 | -1.737 | -0.001 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 |
Dividends Paid
| -123.371 | -10.882 | -15.312 | -11 | -43.675 | -71.346 | -70.933 | -30.5 | -37.198 | -43.036 | -42.652 | -38.248 | -45.366 | -63.401 | -59.62 | -57.177 | -57.893 | -50.03 | -53.961 | -49.905 | -70.806 | -20.776 | -52.141 | -62.728 | -9.689 |
Other Financing Activities
| -75.944 | -133.12 | 106.114 | -191.848 | 121.539 | -81.939 | 12 | -10.322 | 0 | 0 | 0 | 529.84 | 0.651 | -47.114 | 0 | -44.973 | -44.223 | -42.534 | 331.586 | -1.33 | 0 | 4.124 | 0.12 | 510.377 | -0 |
Financing Cash Flow
| -617.517 | -564.848 | -54.574 | 92.693 | 174.373 | -111.133 | 303.876 | -35.459 | -50.845 | -32.543 | -173.688 | 464.435 | 23.965 | -476.176 | -14.464 | -220.691 | 31.547 | -129.592 | 374.4 | 247.916 | -199.769 | 50.826 | 66.244 | 547.619 | 19.511 |
Other Information: | |||||||||||||||||||||||||
Effect Of Forex Changes On Cash
| 15.891 | 8.166 | 0.59 | 1.325 | -2.429 | 4.352 | -7.809 | -8.512 | 9.677 | 10.983 | -1.097 | -6.064 | -0.782 | -1.853 | -0.689 | -0.64 | 7.312 | -1.457 | 0.013 | 0.786 | -0.31 | 0.375 | -0.317 | 0 | -0 |
Net Change In Cash
| -108.441 | 94.204 | 401.407 | 33.953 | -65.316 | -105.492 | -144.322 | -156.626 | 111.18 | -83.17 | -29.454 | 334.104 | -10.963 | 107.317 | -42.567 | 14.775 | -96.449 | -285.681 | 336.933 | -14.789 | -211.414 | 256.989 | -181.672 | 330.496 | 22.217 |
Cash At End Of Period
| 594.567 | 703.007 | 608.803 | 207.396 | 173.443 | 233.333 | 335.182 | 479.504 | 564.188 | 453.008 | 536.178 | 565.632 | 231.528 | 242.491 | 135.175 | 177.742 | 162.967 | 259.416 | 544.309 | 207.376 | 222.165 | 433.579 | 176.59 | 358.261 | 27.766 |