
Tiandi Science & Technology Co.Ltd
SSE:600582.SS
6.41 (CNY) • At close April 3, 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
| 3,446.105 | 3,178.415 | 2,533.384 | 1,968.715 | 1,656.855 | 1,291.149 | 1,350.998 | 1,177.527 | 1,008.165 | 1,385.512 | 1,862.085 | 1,129.799 | 1,788.8 | 1,631.903 | 1,368.778 | 1,189.564 | 687.064 | 596.123 | 252.942 | 109.334 | 64.119 | 39.707 | 36.194 | 31.201 | 24.122 |
Depreciation & Amortization
| 912.912 | 883.283 | 752.612 | 775.294 | 494.886 | 438.158 | 417.837 | 382.47 | 404.972 | 416.387 | 372.688 | 268.298 | 240.121 | 231.796 | 201.17 | 182.703 | 79.453 | 64.242 | 30.888 | 10.184 | 6.877 | 6.688 | 2.826 | 0 | 0 |
Deferred Income Tax
| 0 | 71.124 | 11.768 | -8.397 | -38.496 | -13.657 | -96.878 | -58.675 | -96.664 | -24.313 | 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 | 16.616 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 |
Change In Working Capital
| 862.202 | 1,654.02 | 944.863 | 998.707 | 86.393 | 718.906 | -403.096 | -1,058.303 | -1,915.34 | -1,984.113 | -2,271.082 | -1,842.46 | -1,493.203 | -1,035.476 | -414.979 | -513.582 | -245.055 | -363.298 | -109.673 | -29.677 | -28.548 | -35.969 | -53.819 | 0 | 0 |
Accounts Receivables
| 234.243 | -1,796.129 | 2,347.982 | -612.856 | 706.645 | 1,123.291 | 384.569 | -920.234 | -1,239.355 | -1,363.98 | -2,395.235 | -2,303.78 | -7,170.072 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 |
Inventory
| -420.546 | -271.617 | -596.872 | 148.163 | 466.486 | -40.159 | -964.064 | -802.682 | -10.997 | 426.748 | 52.749 | -70.645 | -439.822 | -522.714 | -138.477 | -64.259 | -817.046 | -130.054 | -133.037 | -39.763 | -54.184 | -39.217 | -30.307 | 0 | 0 |
Accounts Payables
| 0 | 3,721.766 | -818.015 | 1,471.797 | -1,048.242 | -350.569 | 273.277 | 723.288 | -568.324 | -1,022.568 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 |
Other Working Capital
| 1,048.506 | -0 | 11.768 | -8.397 | -38.496 | -13.657 | 560.968 | -255.621 | -1,904.343 | -2,410.861 | -2,323.831 | -1,771.816 | -1,053.381 | -512.762 | -276.502 | -449.323 | 571.991 | -233.244 | 23.364 | 10.087 | 25.636 | 3.248 | -23.512 | 0 | 0 |
Other Non Cash Items
| -115.217 | -17.275 | 434.451 | 507.423 | 318.44 | 497.209 | 490.28 | 694.337 | 613.198 | 421.262 | 442.866 | 255.268 | 179.514 | 109.425 | -62.743 | -133.11 | -109.49 | -30.302 | -70.502 | -29.182 | -10.603 | 4.726 | 4.133 | -31.201 | -24.122 |
Operating Cash Flow
| 5,106.002 | 5,769.568 | 4,665.31 | 4,250.139 | 2,556.575 | 2,945.422 | 1,856.02 | 1,196.031 | 110.995 | 239.048 | 406.556 | -189.096 | 715.232 | 937.648 | 1,092.226 | 725.575 | 411.973 | 266.765 | 103.655 | 60.66 | 31.845 | 15.152 | -10.666 | 0 | 0 |
Investing Activities: | |||||||||||||||||||||||||
Investments In Property Plant And Equipment
| -696.307 | -526.055 | -569.901 | -386.89 | -363.589 | -431.612 | -486.539 | -308.41 | -388.039 | -370.215 | -415.973 | -381.225 | -412.49 | -683.395 | -392.44 | -353.406 | -258.514 | -222.338 | -95.63 | -59.66 | -22.388 | -21.478 | -31.192 | -4.343 | -0.689 |
Acquisitions Net
| 0 | 0 | 77.893 | 33.054 | 46.763 | 157.503 | 9.843 | 41.821 | 395.048 | 1.038 | 3.855 | -26.473 | 420.407 | 685.953 | 150.625 | 179.961 | -21.168 | 9.537 | 2.072 | 0.103 | 22.398 | 22.075 | 31.192 | 4.343 | 0 |
Purchases Of Investments
| -8,897.027 | -1,654.5 | -1,390 | 0 | -12 | -19.481 | -200 | -961.882 | -735 | -3,223.26 | -42.111 | -8.496 | -0.112 | -62.1 | -74.283 | -0.005 | -0.5 | -0.239 | -56.549 | -0.824 | -36.506 | -38.03 | -150.929 | -3.57 | -1.061 |
Sales Maturities Of Investments
| 2,289.507 | 308.237 | 40.667 | 87.674 | 26.749 | 42.916 | 448.575 | 341.821 | 1,115.503 | 2,851.016 | 5.133 | 3.09 | 3.939 | 0.095 | 0.348 | 5.156 | 16.502 | 4.127 | 3.707 | 27.595 | 2.594 | 100.619 | 2.982 | 0.199 | 0 |
Other Investing Activites
| 9.088 | 27.726 | 70.509 | 76.758 | 58.252 | 4.74 | -9.372 | 2.876 | -388.039 | -2.748 | 10.006 | 86.048 | -412.49 | -683.395 | 8.716 | -1.697 | 13.564 | 5 | 67.424 | 22.353 | -22.388 | -21.478 | -31.192 | -4.343 | 2.593 |
Investing Cash Flow
| -7,294.74 | -1,844.592 | -1,770.832 | -189.404 | -243.825 | -245.934 | -237.494 | -883.773 | -0.527 | -744.169 | -439.09 | -327.057 | -400.747 | -742.842 | -307.034 | -169.992 | -250.115 | -203.912 | -78.976 | -10.434 | -56.29 | 41.709 | -179.139 | -7.714 | 0.843 |
Financing Activities: | |||||||||||||||||||||||||
Debt Repayment
| -182.661 | 775.46 | 23.641 | -164.27 | 17.514 | -1,493.48 | -554.69 | -432.564 | 1,213.289 | -45.045 | 324.998 | 88.171 | 160.264 | 269.018 | -93.722 | 123.048 | -62.956 | -30.026 | 52.153 | 5 | 0 | 4 | -10.379 | 4.008 | 0 |
Common Stock Issued
| 0 | 0 | 43.221 | 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 | -4.452 | -43.221 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 |
Dividends Paid
| -976.486 | -827.718 | -744.946 | -620.788 | -413.859 | -206.929 | -307.065 | -230.457 | -207.188 | -293.012 | -202.248 | -171.549 | -146.531 | -134.762 | -54.847 | -148.09 | -34.892 | -15.022 | -23.343 | -16.666 | -0.378 | 0 | -7.571 | -14.507 | -0 |
Other Financing Activities
| -770.273 | 1,428.733 | -510.293 | -233.46 | -245.178 | -258.485 | -143.169 | -372.545 | 203.852 | 1,535.6 | -192.52 | 17.88 | -182.06 | -18.192 | 5.521 | 46.038 | -110.079 | 120.97 | 23.546 | 6.76 | -2.8 | 5.002 | 312.829 | 1.192 | 6.074 |
Financing Cash Flow
| -1,929.42 | 1,372.023 | -1,274.82 | -1,036.317 | -709.064 | -2,178.752 | -1,004.924 | -1,035.567 | 1,209.953 | 1,193.018 | -287.053 | -150.362 | -173.536 | 149.667 | -128.665 | 67.927 | -2.57 | 79.258 | 52.356 | -4.906 | -3.178 | 9.002 | 294.879 | -9.307 | 6.074 |
Other Information: | |||||||||||||||||||||||||
Effect Of Forex Changes On Cash
| 1.297 | 4.408 | 5.036 | -0.67 | -1.854 | -0.204 | 2.325 | -1.97 | 1.9 | 1.687 | 0.089 | 0.749 | -0.523 | -0.814 | -1.135 | -0.991 | -2.954 | -0.055 | -0 | 0 | 0 | 0 | 0 | 0 | 0 |
Net Change In Cash
| -4,116.86 | 5,301.407 | 1,624.694 | 3,023.748 | 1,601.831 | 520.533 | 615.927 | -725.279 | 1,322.321 | 689.584 | -319.496 | -665.766 | 140.427 | 343.658 | 655.393 | 622.519 | 156.334 | 142.055 | 77.035 | 45.32 | -27.623 | 65.862 | 105.075 | -17.021 | 6.917 |
Cash At End Of Period
| 12,562.993 | 16,679.854 | 11,378.447 | 9,753.753 | 6,730.004 | 5,128.173 | 4,607.64 | 3,991.713 | 4,716.991 | 3,394.671 | 2,360.074 | 2,012.432 | 2,678.198 | 2,537.771 | 2,194.113 | 1,538.72 | 686.992 | 530.657 | 308.167 | 231.132 | 185.812 | 213.435 | 147.573 | -17.021 | 6.917 |