
Saurer Intelligent Technology Co.,Ltd.
SSE:600545.SS
2.13 (CNY) • At close April 21, 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
| 73.038 | -371.879 | -548.082 | -671.542 | 790.163 | 857.05 | 749.517 | -218.27 | 60.117 | 153.138 | 177.238 | 154.018 | 155.437 | 166.216 | 151.863 | 46.042 | 46.45 | 23.257 | 23.621 | 23.265 | 27.532 | 30.336 |
Depreciation & Amortization
| 195.865 | 207.61 | 294.232 | 266.543 | 233.21 | 222.217 | 214.259 | 59.331 | 66.549 | 61.78 | 82.559 | 74.702 | 60.399 | 51.05 | 44.111 | 42.265 | 44.832 | 42.357 | 38.474 | 32.069 | 21.593 | 17.976 |
Deferred Income Tax
| 0 | 49.632 | -155.418 | -143.412 | -117.827 | 31.965 | -16.483 | 22.794 | -100.383 | 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
| -184.875 | 116.451 | 265.876 | -1,043.415 | -1,385.106 | -2,244.817 | -266.577 | -599.164 | -363.441 | -173.163 | -419.268 | -457.483 | -1,346.203 | -445.508 | -305.617 | -226.145 | -177.703 | 56.551 | -80.647 | -99.03 | -48.753 | -56.844 |
Accounts Receivables
| -63.506 | -41.749 | 15.567 | -387.859 | -1,280.327 | -1,266.788 | -1,218.665 | 824.698 | 96.213 | -433.4 | 0 | 607.677 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 |
Inventory
| -15.336 | 167.741 | 124.253 | -368.761 | 47.642 | -233.236 | -429.481 | -124.627 | -70.712 | -379.632 | -1,444.604 | -1,021.045 | -731.154 | -232.189 | -482.707 | -712.469 | 95.537 | 2.832 | -87.076 | -91.409 | 7.431 | -68.565 |
Accounts Payables
| -49.269 | -59.173 | 281.474 | -143.383 | -34.594 | -776.758 | 1,398.052 | 411.179 | -288.559 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 |
Other Working Capital
| -56.764 | 49.632 | -155.418 | -143.412 | -117.827 | -2,011.581 | 162.904 | -474.537 | -292.73 | 206.469 | 1,025.336 | 563.563 | -615.049 | -213.32 | 177.09 | 486.324 | -273.24 | 53.719 | 6.429 | -7.621 | -56.184 | 11.721 |
Other Non Cash Items
| 249.754 | 121.408 | 73.886 | 355.793 | 109 | 122.787 | -21.042 | 364.395 | 218.753 | 199.035 | 182.358 | 107.873 | 58.416 | 51.784 | 30.92 | 42.553 | 47.633 | 27.43 | 27.165 | 18.071 | 10.284 | 16.811 |
Operating Cash Flow
| 333.782 | 73.59 | 85.912 | -1,092.621 | -252.733 | -1,042.763 | 676.157 | -393.709 | -18.023 | 240.79 | 22.887 | -120.89 | -1,071.951 | -176.459 | -78.724 | -95.285 | -38.788 | 149.595 | 8.613 | -25.625 | 10.657 | 8.279 |
Investing Activities: | ||||||||||||||||||||||
Investments In Property Plant And Equipment
| -138.647 | -110.776 | -120.123 | -328.517 | -399.88 | -683.593 | -396.885 | -8.73 | -26.502 | -115.686 | -45.012 | -56.574 | -126.273 | -66.142 | -102.162 | -259.942 | -47.78 | -44.82 | -136.689 | -305.459 | -48.888 | -30.792 |
Acquisitions Net
| 0 | 13.22 | 16.696 | 5.168 | 9.875 | -1,197.86 | 30.585 | 63.581 | 5.563 | 15.274 | 0 | 0 | -15.893 | -19.105 | 0 | 2.284 | 6.412 | 50.516 | 0.382 | 305.459 | 61.994 | 31.969 |
Purchases Of Investments
| 0 | -13.22 | -16.696 | -7.044 | -9.875 | -6,485.459 | -9,250 | -4,563 | 0 | -10 | 0 | 0 | -4.9 | 1.695 | 0 | -2.6 | -10.389 | -33.5 | -68.695 | -94.673 | -7 | -97.02 |
Sales Maturities Of Investments
| 0.134 | 26.41 | 867.049 | 1.876 | 0.653 | 9,415.715 | 9,313 | 0 | 0 | 11.797 | 4.786 | 4.889 | 51.259 | 2.233 | 3.888 | 67.608 | 0.311 | 14.382 | 110.724 | 5.508 | 95.784 | 0.996 |
Other Investing Activites
| 6.737 | 13.22 | 1,274.723 | -1.876 | 1,785.544 | 2,988.307 | 695.908 | 141.046 | -67.75 | -295.375 | -307.936 | 16.874 | 0.5 | -2.234 | -1.626 | 11 | -25.939 | -44.82 | -0.281 | -305.459 | -48.888 | -30.792 |
Investing Cash Flow
| -131.776 | -71.146 | 2,021.649 | -330.393 | 1,386.317 | 2,304.714 | 329.608 | 195.897 | -94.252 | -393.99 | -348.163 | -34.811 | -95.307 | -83.552 | -99.901 | -181.651 | -77.384 | -58.242 | -94.56 | -394.623 | 53.001 | -125.639 |
Financing Activities: | ||||||||||||||||||||||
Debt Repayment
| -105.476 | -356.837 | -1,555.199 | 838.236 | -1,390.992 | 1,046.822 | -269.324 | -966.315 | 897.302 | -65.125 | 368.5 | 378.034 | 1,099.462 | 439.438 | 140.38 | 205 | -33.6 | -71.54 | 139.4 | 130.907 | -56.59 | 166.877 |
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 |
Common Stock Repurchased
| 0 | 0 | 0 | -491.079 | -108.931 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 |
Dividends Paid
| -124.253 | -143.131 | -174.13 | -156.382 | -244.306 | -125.796 | -295.093 | -244.234 | -250.403 | -286.826 | -217.083 | -188.393 | -95.49 | -41.471 | -57.66 | -43.564 | -44.434 | -33.263 | -28.874 | -31.814 | -34.764 | -27.965 |
Other Financing Activities
| -35.591 | 386.682 | 251.446 | -642.796 | -159.617 | -1,405.086 | -530.92 | -283.439 | 30.317 | 94.526 | 230.582 | -0 | -58.27 | 5.18 | 377.718 | 13.94 | 301.268 | -2.664 | -1.25 | -8.533 | 336.219 | 0.784 |
Financing Cash Flow
| -265.32 | -113.286 | -1,477.883 | -452.021 | -1,994.832 | -484.06 | -1,095.337 | -325.834 | 898.561 | -24.662 | 551.777 | 189.641 | 1,007.403 | 403.147 | 495.572 | 175.376 | 223.234 | -107.467 | 109.276 | 109.531 | 244.865 | 139.696 |
Other Information: | ||||||||||||||||||||||
Effect Of Forex Changes On Cash
| 36.026 | 12.167 | -22.362 | 22.829 | -0.35 | -0.668 | 21.85 | 11.833 | 0 | -41.532 | 0 | 0 | 0 | -0 | 0 | 0 | 0 | -0 | 0 | 0 | 0 | 0 |
Net Change In Cash
| -27.288 | -98.675 | 607.316 | -1,852.206 | -861.598 | 777.223 | -67.722 | -523.646 | 786.285 | -177.862 | 226.5 | 33.941 | -159.855 | 143.137 | 316.947 | -101.56 | 107.063 | -16.114 | 23.329 | -310.717 | 308.523 | 22.336 |
Cash At End Of Period
| 602.488 | 629.776 | 728.451 | 121.135 | 1,973.341 | 2,834.939 | 2,057.716 | 758.252 | 1,281.898 | 495.613 | 673.475 | 446.974 | 413.034 | 572.889 | 429.752 | 112.805 | 214.364 | 107.302 | 123.416 | 100.087 | 410.804 | 102.281 |