
Shanying International Holdings Co.,Ltd
SSE:600567.SS
1.69 (CNY) • At close April 29, 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 | 2001 | 2000 | |
---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
Operating Activities: | ||||||||||||||||||||||||
Net Income
| 156.227 | -2,353.282 | 1,553.565 | 1,389.281 | 1,352.134 | 3,436.701 | 2,020.231 | 358.89 | 207.511 | 110.695 | 208.237 | -26.87 | 38.145 | 185.868 | 66.762 | 13.231 | 58.878 | 107.671 | 63.117 | 48.092 | 48.888 | 25.308 | 23.203 | 18.075 |
Depreciation & Amortization
| 1,763.648 | 1,531.056 | 1,285.557 | 1,004.206 | 906.67 | 851.092 | 643.263 | 844.481 | 760.687 | 625.056 | 458.644 | 275.099 | 232.996 | 237.974 | 212.968 | 176.818 | 93.58 | 84.909 | 66.67 | 51.765 | 37.421 | 21.587 | 14.999 | 13.958 |
Deferred Income Tax
| 0 | -51.25 | -51.432 | -196.575 | -64.033 | 52.963 | -36.039 | 34.143 | -2.087 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 |
Stock Based Compensation
| 14.827 | 34.737 | 61.145 | 44.952 | 27.021 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 |
Change In Working Capital
| -1,077.815 | -1,373.108 | -1,729.74 | -2,289.984 | -1,565.923 | -1,790.046 | -563.575 | -842.275 | -243.243 | 223.727 | -162.994 | -494.311 | -604.343 | -157.022 | -112.181 | 101.071 | -432.417 | -120.945 | -73.901 | -71.212 | -119.655 | 5.705 | -49.786 | -19.446 |
Accounts Receivables
| -1,611.536 | -958.269 | -798.734 | -1,401.389 | -2,191.579 | -1,946.923 | -2,760.971 | -544.429 | -41.301 | -1,037.027 | 471.903 | -556.655 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 |
Inventory
| 533.721 | 429.34 | -1,317.964 | -474.591 | 310.811 | 58.165 | -400.15 | 39.915 | -85.991 | -14.493 | -105.045 | 90.618 | -140.438 | -209.014 | -90.168 | -163.694 | -131.653 | 12.853 | -13.713 | -36.944 | -40.038 | -11.397 | -27.285 | -16.377 |
Accounts Payables
| 1,668.696 | -792.929 | 438.39 | -217.429 | 378.877 | 45.748 | 2,633.585 | -371.904 | -113.864 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 |
Other Working Capital
| -1,668.696 | -51.25 | -51.432 | -196.575 | -64.033 | -1,848.211 | -163.425 | -882.189 | -157.253 | 238.219 | -57.95 | -584.928 | -463.905 | 51.992 | -22.014 | 264.764 | -300.764 | -133.797 | -60.188 | -34.267 | -79.617 | 17.103 | -22.5 | -3.069 |
Other Non Cash Items
| 2,309.796 | 2,415.203 | 849.977 | 1,218.543 | 678.88 | 750.25 | 679.951 | 581.829 | 658.432 | 482.151 | 356.488 | 251.031 | 127.082 | 55.783 | 132.097 | 157.945 | 97.508 | 52.133 | 35.034 | 18.093 | 20.438 | 8.548 | 6.369 | 3.56 |
Operating Cash Flow
| 3,166.684 | 203.355 | 1,969.072 | 1,170.423 | 1,334.749 | 3,247.996 | 2,779.87 | 942.925 | 1,383.387 | 1,441.628 | 860.375 | 4.949 | -206.12 | 322.605 | 299.646 | 449.065 | -182.451 | 123.768 | 90.919 | 46.738 | -12.909 | 61.148 | -5.214 | 16.146 |
Investing Activities: | ||||||||||||||||||||||||
Investments In Property Plant And Equipment
| -2,014.734 | -3,779.974 | -4,635.878 | -3,475.846 | -3,073.457 | -1,680.253 | -794.299 | -1,021.342 | -359.109 | -1,331.413 | -453.281 | -647.528 | -482.749 | -349.747 | -181.822 | -531.223 | -1,125.29 | -548.083 | -237.694 | -223.878 | -201.549 | -229.935 | -168.98 | -44.151 |
Acquisitions Net
| 2.984 | 17.858 | -216.187 | 1,351.455 | -140.157 | -1,722.364 | -2,178.751 | 1.919 | -115.424 | 9.193 | 6.364 | 1.146 | -29.544 | 23.657 | 0 | 0.276 | 1,129.872 | 552.356 | 0 | 224.025 | 0 | 0 | 168.987 | 0 |
Purchases Of Investments
| -759 | -117.7 | -44.65 | -939.152 | -0.998 | -358.917 | -924.049 | -1,393.903 | -6 | -12.045 | -69.338 | -100 | 483.69 | 3.135 | 0 | -12 | -10.011 | -12.668 | 0 | -10 | 0 | -0.3 | -0.899 | 0 |
Sales Maturities Of Investments
| 197.053 | 141.731 | 440.826 | 57.142 | 4.889 | 0.986 | 232.236 | 1,237.194 | 11.269 | 43.725 | 76.916 | 104.82 | 1.1 | 78.69 | 8.578 | 3.11 | 8.138 | 1.998 | 0.396 | 0.5 | 0.378 | 0.264 | 0.218 | 0.2 |
Other Investing Activites
| 16.35 | 179.557 | 1,784.054 | 235.381 | 391.637 | -66.337 | -1,530.429 | 9.207 | 23.665 | 231.439 | 683.164 | 1.164 | -482.749 | -10 | -7.741 | 0.047 | -1,125.29 | -548.083 | 1.382 | -223.878 | 0.116 | -6.463 | -168.98 | 0.848 |
Investing Cash Flow
| -2,557.347 | -3,558.527 | -2,671.835 | -2,771.021 | -2,818.087 | -3,826.884 | -5,195.292 | -1,166.925 | -445.6 | -1,059.102 | 243.826 | -640.398 | -510.251 | -254.266 | -180.985 | -539.791 | -1,122.58 | -554.48 | -235.917 | -233.231 | -201.055 | -236.433 | -169.654 | -43.103 |
Financing Activities: | ||||||||||||||||||||||||
Debt Repayment
| -572.342 | 4,507.334 | 1,998.302 | 2,261.293 | 4,259.704 | 6,450.243 | 140.804 | -730.654 | -1,117.37 | -733.12 | -88.667 | 1,408.498 | 371.797 | 322.376 | 156.022 | 344.221 | 1,484.021 | 488.342 | 129.531 | 3.431 | 237.639 | 116.997 | 84.879 | 60.3 |
Common Stock Issued
| 0 | 250.05 | 4.5 | 250.691 | 270 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 |
Common Stock Repurchased
| 0 | -250.05 | -204.88 | -250.691 | -270 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 |
Dividends Paid
| -1,086.183 | -484.899 | -178.431 | -839.117 | -820.933 | -1,340.538 | -456.882 | -401.808 | -453.128 | -622.596 | -503.333 | -242.782 | -160.816 | -173.822 | -136.128 | -139.028 | -109.702 | -81.91 | -48.801 | -29.89 | -20.906 | -24.506 | -10.835 | -4.558 |
Other Financing Activities
| 472.474 | 32.899 | -698.87 | 3.138 | -1,345.973 | -4,242.989 | 2,981.032 | 2,299.773 | 566.869 | 729.79 | 125.129 | -161.621 | 933.128 | -151.128 | 0 | 0 | -79.83 | -35.907 | 2.255 | 381.244 | 2.982 | 0.373 | 215.493 | 6.23 |
Financing Cash Flow
| -1,186.05 | 3,078.156 | 61.156 | 1,425.314 | 2,148.492 | 866.716 | 2,664.954 | 1,167.311 | -1,003.63 | -625.926 | -466.87 | 925.239 | 1,272.809 | 139.133 | 19.894 | 205.193 | 1,374.32 | 413.755 | 82.986 | 374.911 | 219.715 | 92.864 | 289.537 | 61.972 |
Other Information: | ||||||||||||||||||||||||
Effect Of Forex Changes On Cash
| -4.765 | -14.381 | -83.848 | 35.7 | -68.945 | -70.461 | 2.95 | -48.779 | -23.633 | -13.386 | 9.873 | 0.011 | -3.308 | -0.106 | 0.213 | 1.95 | 0 | 0 | 0 | -0 | -0 | 0 | 0 | 0 |
Net Change In Cash
| -581.479 | -291.397 | -725.455 | -139.583 | 596.209 | 217.367 | 252.482 | 894.532 | -89.476 | -256.785 | 647.204 | 289.802 | 553.13 | 207.366 | 138.768 | 116.417 | 69.289 | -16.957 | -62.012 | 188.418 | 5.751 | -82.422 | 114.669 | 35.016 |
Cash At End Of Period
| 680.523 | 1,262.001 | 1,553.399 | 2,278.854 | 2,418.437 | 1,822.228 | 1,604.861 | 1,352.38 | 457.848 | 547.324 | 804.109 | 1,233.236 | 943.435 | 390.305 | 182.938 | 494.877 | 213.246 | 143.957 | 160.914 | 277.938 | 89.52 | 83.769 | 166.19 | 51.521 |