Beijing Yanjing Brewery Co.,Ltd. (SHE:000729)
China flag China · Delayed Price · Currency is CNY
12.33
-0.18 (-1.44%)
Aug 14, 2025, 2:45 PM CST

Beijing Yanjing Brewery Cash Flow Statement

Millions CNY. Fiscal year is Jan - Dec.
Fiscal Year
TTMFY 2024FY 2023FY 2022FY 2021FY 20202016 - 2020
Period Ending
Jun '25 Dec '24 Dec '23 Jan '23 Dec '21 Dec '20 2016 - 2020
Net Income
1,4001,056644.71352.26228.01196.87
Upgrade
Depreciation & Amortization
683.04700.71718.61740.47766.6807.86
Upgrade
Other Amortization
-10.65-20.150.620.530.390.13
Upgrade
Loss (Gain) From Sale of Assets
-59.86.48-23.93-43.933.59-0.96
Upgrade
Asset Writedown & Restructuring Costs
58.8758.873.248.3450.9143.74
Upgrade
Loss (Gain) From Sale of Investments
-43.26-43.04-42.58-41.68-36.53-39.01
Upgrade
Provision & Write-off of Bad Debts
0.310.315.244.873.512.25
Upgrade
Other Operating Activities
195.99147.25145.04269.0383.67120.39
Upgrade
Change in Accounts Receivable
103.11-11.46-36.25-136.92-2232.02
Upgrade
Change in Inventory
-130.9-133.11219.76-271.83-100.0371.53
Upgrade
Change in Accounts Payable
599.01792.6-185.3806.67649.59342.25
Upgrade
Change in Other Net Operating Assets
-0.05-0.05----
Upgrade
Operating Cash Flow
2,7912,5491,4081,7181,6251,570
Upgrade
Operating Cash Flow Growth
29.97%81.05%-18.05%5.71%3.54%-0.30%
Upgrade
Capital Expenditures
-1,210-962.44-533.09-508.73-396.52-315.99
Upgrade
Sale of Property, Plant & Equipment
37.2231.7849.0793.753.1518.53
Upgrade
Investment in Securities
585.43-2,088-702.7-1,464-1,184-2,061
Upgrade
Other Investing Activities
157.89157.89270.79-121.75171.2432
Upgrade
Investing Cash Flow
-429.68-2,861-915.92-2,001-1,406-2,326
Upgrade
Short-Term Debt Issued
-1,7721,9211,200--
Upgrade
Total Debt Issued
671,7721,9211,200--
Upgrade
Short-Term Debt Repaid
--1,630-1,681-900--50
Upgrade
Long-Term Debt Repaid
--19.09-21.55-23.14-22.28-
Upgrade
Total Debt Repaid
-2,084-1,649-1,703-923.14-22.28-50
Upgrade
Net Debt Issued (Repaid)
-2,017122.91218.45276.86-22.28-50
Upgrade
Common Dividends Paid
-305.42-316.83-264.86-133.66-62.01-62.01
Upgrade
Other Financing Activities
-132.95-95.88-117.61-141.59-142.81-146.82
Upgrade
Financing Cash Flow
-2,455-289.8-164.011.62-227.1-258.83
Upgrade
Net Cash Flow
-94.3-601.71327.93-281.5-8.13-1,015
Upgrade
Free Cash Flow
1,5811,587874.781,2091,2291,254
Upgrade
Free Cash Flow Growth
-13.47%81.36%-27.66%-1.58%-1.99%27.82%
Upgrade
Free Cash Flow Margin
10.41%10.82%6.16%9.16%10.27%11.47%
Upgrade
Free Cash Flow Per Share
0.560.560.310.430.440.45
Upgrade
Cash Interest Paid
-----0.07
Upgrade
Cash Income Tax Paid
2,3812,3452,3651,9351,9781,891
Upgrade
Levered Free Cash Flow
1,1091,152733.91685.141,2541,205
Upgrade
Unlevered Free Cash Flow
1,1281,179761.8699.111,2561,205
Upgrade
Change in Working Capital
566.05642.86-43.04388.02524.93438.31
Upgrade
Source: S&P Global Market Intelligence. Standard template. Financial Sources.