
Shanghai New World Co., Ltd
SSE:600628.SS
7.31 (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 | 1998 | |
---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
Operating Activities: | |||||||||||||||||||||||||||
Net Income
| 69.025 | 31.657 | -51.451 | 70.029 | 71.202 | 37.195 | 273.426 | 448.865 | 253.291 | 62.081 | 247.995 | 251.791 | 244.228 | 220.064 | 203.827 | 187.091 | 162.913 | 153.084 | 137.97 | 114.635 | 96.081 | 75.075 | 69.296 | 78.719 | 76.031 | 59.256 | 68.288 |
Depreciation & Amortization
| 152.632 | 153.197 | 149.733 | 147.599 | 141.916 | 102.886 | 88.871 | 87.944 | 88.149 | 89.51 | 91.94 | 96.464 | 94.476 | 100.447 | 106.177 | 104.552 | 103.243 | 97.498 | 109.942 | 70.955 | 52.471 | 47.192 | 51.797 | 50.074 | 45.96 | 43.743 | 40.067 |
Deferred Income Tax
| 0 | 0 | -26.563 | 8.273 | -85.016 | -5.739 | 8.937 | 11.232 | 14.193 | 14.221 | 0 | 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 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 |
Change In Working Capital
| 72.016 | 74.104 | -91.814 | 33.195 | 46.455 | -92.181 | -49.156 | 72.992 | 44.205 | 67.439 | 34.529 | -39.557 | -26.163 | -32.677 | 55.849 | -64.763 | -2.061 | 111.553 | 68.453 | 69.696 | 36.202 | 37.112 | 74.971 | -109.231 | 51.947 | 94.392 | -46.72 |
Accounts Receivables
| 46.757 | -0.029 | -15.007 | 9.764 | 15.369 | 14.682 | 15.486 | -4.134 | -15.39 | 7.108 | -3.964 | -20.3 | -24.847 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 |
Inventory
| -6.786 | -27.635 | 54.079 | -48.477 | 2.79 | -5.278 | -2.019 | -20.096 | 60.786 | -21.092 | -11.561 | -2.09 | -1.872 | -17.313 | -37.796 | -17.405 | 3.126 | 5.213 | 1.974 | -12.678 | 17.361 | 0.912 | 3.703 | -12.4 | 25.636 | 49.553 | -30.587 |
Accounts Payables
| 0 | 97.215 | -104.322 | 63.636 | 113.312 | -95.846 | -71.561 | 85.991 | -15.383 | 67.202 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 |
Other Working Capital
| 32.045 | 4.553 | -26.563 | 8.273 | -85.016 | -5.739 | -47.138 | 93.089 | -16.581 | 88.532 | 46.09 | -37.467 | -24.291 | -15.364 | 93.645 | -47.359 | -5.188 | 106.34 | 66.479 | 82.374 | 18.841 | 36.2 | 71.268 | -96.831 | 26.311 | 44.839 | -16.133 |
Other Non Cash Items
| 27.293 | 42.878 | 16.311 | 8.924 | 29.104 | 14.92 | 17.016 | -191.9 | 71.966 | 280.983 | 92.473 | 106.076 | 132.91 | 95.352 | 111.684 | 81.382 | 107.119 | 80.419 | 102.573 | 49.971 | 29.492 | 36.65 | 45.509 | 42.973 | 39.416 | 58.996 | 77.358 |
Operating Cash Flow
| 320.965 | 301.836 | 22.779 | 259.747 | 288.678 | 62.819 | 330.156 | 417.902 | 457.61 | 500.013 | 466.936 | 414.774 | 445.45 | 383.186 | 477.537 | 308.261 | 371.214 | 442.554 | 418.939 | 305.258 | 214.245 | 196.028 | 241.573 | 62.535 | 213.353 | 256.388 | 138.993 |
Investing Activities: | |||||||||||||||||||||||||||
Investments In Property Plant And Equipment
| -161.273 | -145.409 | -35.031 | -78.3 | -147.804 | -751.793 | -17.003 | -7.705 | -11.695 | -17.309 | -5.718 | -4.072 | -30.754 | -28.336 | -27.582 | -32.14 | -53.154 | -255.798 | -203.363 | -716.148 | -211.714 | -193.172 | -168.974 | -76.121 | -133.02 | -49.994 | -87.814 |
Acquisitions Net
| 0 | 0 | -0.879 | 1.031 | 1,940 | 0.406 | 0.571 | -25.065 | 0.192 | 0.729 | 0.286 | 6.312 | 0 | 16.182 | 0.191 | 0 | 53.271 | 1.594 | 204.11 | 716.727 | 212.31 | 0.665 | 199.453 | 0.137 | 133.204 | 0 | 42.567 |
Purchases Of Investments
| 0 | 0 | -4,767 | -4,700.56 | -1,940 | -620 | -2,920 | -180.78 | -0.015 | 0 | -245 | -3.2 | 0 | -339.49 | -507.14 | 0 | -0.6 | 255.932 | -55.745 | -58.777 | -23.25 | -9.679 | -8 | -27.309 | -214.269 | 0 | -0.119 |
Sales Maturities Of Investments
| 4,156.228 | 27.762 | 25.351 | 36.19 | 148.141 | 24.157 | 19.648 | 23.047 | 534.174 | 0.613 | 28.384 | 0.408 | 10.285 | 18.673 | 0.033 | 8.456 | 4.814 | 1.259 | 13.383 | 14.513 | 1.779 | 10.214 | 6.721 | 65.908 | 202.488 | 3.971 | 0.33 |
Other Investing Activites
| -4,016.945 | -262.67 | 5,149.816 | 4,097.56 | 260 | 830 | 0.571 | -150.086 | -650 | 278.503 | 88.525 | 51.464 | 138.482 | 142.142 | -462.006 | -73.309 | -53.154 | -255.798 | -203.363 | -716.148 | -211.714 | 2.042 | -168.974 | -9.438 | -133.02 | 0.043 | -1.081 |
Investing Cash Flow
| -21.99 | -380.317 | 372.257 | -644.08 | 260.337 | -517.23 | 3.216 | -340.591 | -127.345 | 261.807 | -133.524 | 50.913 | 118.012 | -190.83 | -996.505 | -96.993 | -48.823 | -252.81 | -244.977 | -759.833 | -232.588 | -189.93 | -139.774 | -46.823 | -144.617 | -45.98 | -46.118 |
Financing Activities: | |||||||||||||||||||||||||||
Debt Repayment
| -30 | -37.5 | -200 | -40 | 0 | 500 | 24 | -471 | -342 | -179 | -502 | -311 | -678 | 366 | 869.5 | -139.5 | -122.8 | -20.513 | -73.9 | 459.691 | -138.047 | 223.236 | -53.85 | 32.405 | -161.52 | -162.133 | 35.125 |
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 | 0 |
Common Stock Repurchased
| 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 | 0 |
Dividends Paid
| -34.673 | -36.307 | -35.578 | -35.578 | -19.406 | -84.094 | -159.899 | -100.002 | -82.773 | -168.853 | -191.208 | -203.732 | -214.451 | -207.327 | -179.082 | -140.824 | -161.16 | -160.86 | -101.836 | -39.019 | -26.205 | -72.774 | -53.948 | -64.147 | -52.973 | -79.385 | -97.322 |
Other Financing Activities
| 2.691 | -2.128 | -4.945 | -3.142 | -398.389 | 270.724 | -106.572 | 104.031 | 1,079.98 | -308.382 | 261.438 | 61.927 | -25.198 | -151.397 | -122.925 | -87.644 | -92.626 | 0 | -32.471 | 0 | 192.042 | 0.3 | 0 | -2.238 | 220.847 | 0 | 0.199 |
Financing Cash Flow
| -61.981 | -75.935 | -265.697 | -109.704 | -472.553 | 655.11 | -242.471 | -466.97 | 655.207 | -656.234 | -431.769 | -328.843 | -767.014 | 156.105 | 688.077 | -280.324 | -284.56 | -181.373 | -175.736 | 420.672 | 27.789 | 150.762 | -107.798 | -33.98 | 6.354 | -241.518 | -61.998 |
Other Information: | |||||||||||||||||||||||||||
Effect Of Forex Changes On Cash
| -0.018 | -0.004 | 0.003 | 0 | 0.012 | -0.014 | -0.055 | -0.042 | -0.023 | 0.006 | 0.026 | 0.039 | 0.008 | 0.006 | -0.595 | -0.041 | -0.059 | -0.209 | -0.402 | 0 | 0 | -0 | 0 | 0 | -0 | 0 | 0 |
Net Change In Cash
| 236.977 | -154.42 | 129.342 | -494.036 | 76.474 | 200.686 | 90.846 | -389.701 | 985.45 | 105.592 | -98.33 | 136.882 | -203.544 | 348.467 | 168.514 | -69.096 | 37.772 | 8.162 | -2.177 | -33.903 | 9.446 | 156.86 | -6 | -18.269 | 75.091 | -31.11 | 30.877 |
Cash At End Of Period
| 1,359.286 | 1,122.309 | 1,276.729 | 1,147.387 | 1,641.423 | 1,564.95 | 1,364.264 | 1,273.418 | 1,663.118 | 677.669 | 572.076 | 670.407 | 533.524 | 737.069 | 388.602 | 220.088 | 289.185 | 251.413 | 243.25 | 245.427 | 279.33 | 269.884 | 113.023 | 145.585 | 163.854 | 88.763 | 119.874 |