Shandong Sunway Chemical Group Co., Ltd. (SHE:002469)
China
· Delayed Price · Currency is CNY 8.80
-0.61 (-6.48%)
Apr 30, 2025, 3:04 PM CST
SHE:002469 Cash Flow Statement
Financials in millions CNY. Fiscal year is January - December.
Millions CNY. Fiscal year is Jan - Dec.
Fiscal Year | TTM | FY 2024 | FY 2023 | FY 2022 | FY 2021 | FY 2020 | 2015 - 2019 |
|---|---|---|---|---|---|---|---|
Period Ending | Mar '25 Mar 31, 2025 | Dec '24 Dec 31, 2024 | Dec '23 Dec 31, 2023 | Jan '23 Jan 1, 2023 | Jan '22 Jan 1, 2022 | Dec '20 Dec 31, 2020 | 2015 - 2019 |
| Net Income | 256.61 | 262.65 | 282.18 | 273.71 | 377.49 | 372.98 | Upgrade
|
| Depreciation & Amortization | 75.47 | 75.47 | 85.15 | 87.36 | 80.43 | 20.38 | Upgrade
|
| Other Amortization | 1.35 | 1.35 | - | 0.09 | 0.88 | 0.08 | Upgrade
|
| Loss (Gain) From Sale of Assets | 11.03 | 11.03 | -0.02 | -0.09 | -0.11 | - | Upgrade
|
| Asset Writedown & Restructuring Costs | 19.57 | 19.57 | 0.68 | 0.07 | 0.54 | 0.02 | Upgrade
|
| Loss (Gain) From Sale of Investments | -35.47 | -35.47 | -20.8 | -15.33 | -20.18 | -5.27 | Upgrade
|
| Provision & Write-off of Bad Debts | -4.32 | -4.32 | 6.06 | -9.17 | -4.59 | -18.58 | Upgrade
|
| Other Operating Activities | 72.75 | 7.43 | 11.13 | 18.46 | 26.64 | 1.03 | Upgrade
|
| Change in Accounts Receivable | 3.8 | 3.8 | 162.7 | 171.58 | -181.37 | 195.93 | Upgrade
|
| Change in Inventory | -43.21 | -43.21 | -21.98 | -38.9 | 4.84 | -35.51 | Upgrade
|
| Change in Accounts Payable | -13.66 | -13.66 | 2.32 | 23.66 | 53.16 | 13.33 | Upgrade
|
| Change in Other Net Operating Assets | - | - | - | - | - | -283.54 | Upgrade
|
| Operating Cash Flow | 343.85 | 284.57 | 505.85 | 510.61 | 333.89 | 258.15 | Upgrade
|
| Operating Cash Flow Growth | -46.33% | -43.74% | -0.93% | 52.93% | 29.34% | 1553.76% | Upgrade
|
| Capital Expenditures | -73.88 | -49.32 | -49.02 | -70.32 | -93.53 | -31.48 | Upgrade
|
| Sale of Property, Plant & Equipment | 0.19 | 0.19 | 0.18 | 0.19 | 0.2 | 0.01 | Upgrade
|
| Cash Acquisitions | - | - | - | - | - | 174.23 | Upgrade
|
| Divestitures | - | - | - | 0.57 | - | - | Upgrade
|
| Investment in Securities | -14.94 | -598 | -130.26 | -610 | -118.52 | 50 | Upgrade
|
| Other Investing Activities | 7.46 | 6.93 | 6.56 | 7.79 | 21.45 | 1.47 | Upgrade
|
| Investing Cash Flow | -81.17 | -640.2 | -172.54 | -671.78 | -190.41 | 194.24 | Upgrade
|
| Short-Term Debt Issued | - | - | 10 | - | - | - | Upgrade
|
| Total Debt Issued | - | - | 10 | - | - | - | Upgrade
|
| Short-Term Debt Repaid | - | - | -10 | - | - | - | Upgrade
|
| Long-Term Debt Repaid | - | -19.5 | -19.8 | -17.84 | -18.92 | - | Upgrade
|
| Total Debt Repaid | -19.5 | -19.5 | -29.8 | -17.84 | -18.92 | - | Upgrade
|
| Net Debt Issued (Repaid) | -19.5 | -19.5 | -19.8 | -17.84 | -18.92 | - | Upgrade
|
| Issuance of Common Stock | - | - | - | - | - | 296.54 | Upgrade
|
| Common Dividends Paid | -259.55 | -259.55 | -162.22 | -162.22 | -97.33 | -56.8 | Upgrade
|
| Other Financing Activities | -188.98 | -31.16 | -84.19 | -6 | -91.91 | - | Upgrade
|
| Financing Cash Flow | -468.02 | -310.2 | -266.2 | -186.06 | -208.16 | 239.73 | Upgrade
|
| Foreign Exchange Rate Adjustments | 0.45 | 0.69 | 0.26 | 0.47 | -2.59 | -0.17 | Upgrade
|
| Net Cash Flow | -204.89 | -665.14 | 67.36 | -346.75 | -67.27 | 691.95 | Upgrade
|
| Free Cash Flow | 269.97 | 235.24 | 456.83 | 440.29 | 240.35 | 226.67 | Upgrade
|
| Free Cash Flow Growth | -54.34% | -48.51% | 3.76% | 83.19% | 6.04% | - | Upgrade
|
| Free Cash Flow Margin | 10.45% | 9.21% | 17.19% | 16.87% | 9.13% | 33.53% | Upgrade
|
| Free Cash Flow Per Share | 0.41 | 0.36 | 0.70 | 0.68 | 0.37 | 0.44 | Upgrade
|
| Cash Interest Paid | - | - | 0.06 | - | - | - | Upgrade
|
| Cash Income Tax Paid | 143.88 | 113.55 | 110.96 | 95.15 | 190.4 | 36.41 | Upgrade
|
| Levered Free Cash Flow | 75.51 | 197.34 | 388.37 | 358.16 | 61.91 | -44.22 | Upgrade
|
| Unlevered Free Cash Flow | 75.51 | 197.34 | 388.41 | 358.68 | 62.97 | -43.02 | Upgrade
|
| Change in Net Working Capital | 112.39 | 16.86 | -159.39 | -155.97 | 193.62 | 84.4 | Upgrade
|
Source: S&P Global Market Intelligence. Standard template. Financial Sources.