C

China International Marine Containers Group Co Ltd
SZSE:000039

Watchlist Manager
China International Marine Containers Group Co Ltd
SZSE:000039
Watchlist
Price: 7.87 CNY Market Closed
Market Cap: 42.4B CNY
Have any thoughts about
China International Marine Containers Group Co Ltd?
Write Note
Financials Section:
Income Statement Balance Sheet Cash Flow Statement

Cash Flow Statement

5.7B
+76%
Operating Cash Flow
Growth Rates:
1 Year
+15%
3 Years
-71%
5 Years
-
7 Years
+9%
10 Years
+64%
-7.5B
+4%
Investing Cash Flow
Growth Rates:
1 Year
-72%
3 Years
+4%
5 Years
-9%
7 Years
-207%
10 Years
+26%
6.5B
-30%
Financing Cash Flow
Growth Rates:
1 Year
-
3 Years
-
5 Years
+54%
7 Years
+113%
10 Years
-6%

Cash Flow Statement
China International Marine Containers Group Co Ltd

Rotate your device to view
Cash Flow Statement
Currency: CNY
Sep-2014 Dec-2014 Mar-2015 Jun-2015 Sep-2015 Dec-2015 Mar-2016 Jun-2016 Sep-2016 Dec-2016 Mar-2017 Jun-2017 Sep-2017 Dec-2017 Mar-2018 Jun-2018 Sep-2018 Dec-2018 Mar-2019 Jun-2019 Sep-2019 Dec-2019 Mar-2020 Jun-2020 Sep-2020 Dec-2020 Mar-2021 Jun-2021 Sep-2021 Dec-2021 Mar-2022 Jun-2022 Sep-2022 Dec-2022 Mar-2023 Jun-2023 Sep-2023 Dec-2023 Mar-2024 Jun-2024 Sep-2024
Operating Cash Flow
Cash Taxes Paid
(564)
75
79
512
106
599
458
(350)
(457)
704
780
1 265
1 623
158
507
717
1 067
1 334
737
(60)
(743)
(226)
(248)
173
(161)
(1 241)
(964)
(530)
39
1 790
1 598
638
435
847
694
(1 531)
(1 798)
(2 394)
(1 600)
1 942
3 295
Change in Working Capital
(8 777)
(10 387)
(9 517)
(10 542)
(10 264)
(10 656)
(10 714)
(10 427)
(11 772)
(10 147)
(9 517)
(10 185)
(10 031)
(10 336)
(11 355)
(11 250)
(10 638)
(12 708)
(13 027)
(12 877)
(13 462)
(9 768)
(9 788)
(10 084)
(9 346)
(10 658)
(9 697)
(9 200)
(11 111)
(12 389)
(13 876)
(14 867)
(14 585)
(15 411)
(15 999)
(16 613)
(17 548)
(16 168)
(16 371)
(16 433)
(17 304)
Cash from Operating Activities
3 504
N/A
6 434
+84%
9 046
+41%
8 978
-1%
6 858
-24%
(3 610)
N/A
(3 540)
+2%
(2 051)
+42%
(908)
+56%
2 342
N/A
2 217
-5%
740
-67%
5 237
+608%
4 275
-18%
3 105
-27%
4 087
+32%
665
-84%
141
-79%
617
+338%
(1 105)
N/A
(403)
+64%
3 539
N/A
2 694
-24%
7 884
+193%
12 452
+58%
12 810
+3%
17 500
+37%
16 828
-4%
19 658
+17%
20 575
+5%
23 394
+14%
17 949
-23%
13 554
-24%
14 617
+8%
9 130
-38%
8 974
-2%
4 981
-44%
2 703
-46%
164
-94%
3 265
+1 896%
5 731
+76%
Investing Cash Flow
Capital Expenditures
(11 076)
(12 873)
(14 175)
(14 846)
(15 231)
(12 347)
(10 671)
(10 600)
(9 481)
(7 240)
(6 009)
(4 472)
(3 919)
(1 707)
(2 007)
(2 181)
(2 173)
(4 847)
(4 703)
(4 717)
(5 108)
(6 566)
(6 108)
(5 672)
(5 373)
(3 319)
(3 682)
(5 126)
(6 087)
(6 683)
(6 835)
(5 418)
(4 408)
(3 561)
(3 131)
(4 599)
(4 592)
(5 476)
(5 651)
(4 408)
(4 377)
Other Items
976
1 319
1 562
2 536
2 023
(238)
(605)
(2 445)
(2 485)
385
156
1 485
1 490
127
1 107
(168)
538
445
(124)
(533)
(1 705)
(2 518)
(1 906)
(1 173)
(424)
(220)
(156)
462
(1 661)
3 840
3 308
2 709
256
(2 697)
(4 269)
(3 346)
254
(2 699)
(4 245)
(3 388)
(3 075)
Cash from Investing Activities
(10 099)
N/A
(11 554)
-14%
(12 613)
-9%
(12 309)
+2%
(13 209)
-7%
(12 585)
+5%
(11 276)
+10%
(13 046)
-16%
(11 965)
+8%
(6 855)
+43%
(5 853)
+15%
(2 987)
+49%
(2 429)
+19%
(1 580)
+35%
(900)
+43%
(2 350)
-161%
(1 635)
+30%
(4 402)
-169%
(4 827)
-10%
(5 249)
-9%
(6 812)
-30%
(9 084)
-33%
(8 014)
+12%
(6 845)
+15%
(5 797)
+15%
(3 539)
+39%
(3 838)
-8%
(4 664)
-22%
(7 749)
-66%
(2 843)
+63%
(3 528)
-24%
(2 709)
+23%
(4 152)
-53%
(6 258)
-51%
(7 400)
-18%
(7 944)
-7%
(4 338)
+45%
(8 175)
-88%
(9 896)
-21%
(7 796)
+21%
(7 452)
+4%
Financing Cash Flow
Net Issuance of Debt
6 954
6 121
4 992
4 505
8 385
14 996
16 012
15 312
12 967
9 715
7 159
7 188
5 420
(2 877)
1 023
(1 764)
1 816
10 270
6 055
7 507
2 467
2 469
5 112
3 415
1 725
(6 067)
(10 044)
(10 621)
(10 919)
(5 845)
(3 724)
(726)
(3 111)
(7 381)
(6 808)
(1 861)
2 651
12 210
19 131
13 046
12 640
Cash Paid for Dividends
(2 081)
(2 220)
(2 244)
(2 317)
(2 372)
(2 298)
(2 459)
(2 574)
(2 694)
(3 067)
(3 084)
(2 681)
(2 345)
(2 470)
(2 572)
(2 997)
(3 769)
(3 492)
(3 784)
(4 629)
(4 524)
(4 387)
(4 295)
(3 955)
(3 507)
(2 657)
(2 402)
(1 511)
(1 990)
(2 234)
(2 750)
(2 880)
(4 668)
(3 608)
(3 869)
(3 851)
(2 359)
(2 990)
(4 006)
(3 896)
(3 284)
Other
2 027
40
264
2 047
2 207
3 808
5 132
3 158
2 713
863
(651)
(692)
(27)
1 810
1 615
2 094
2 139
2 518
2 932
4 100
6 263
5 532
5 347
4 288
2 020
2 185
2 185
1 829
3 434
(4 109)
(2 767)
(1 805)
(187)
1 225
889
(720)
(2 194)
485
843
188
(2 862)
Cash from Financing Activities
6 899
N/A
3 941
-43%
3 012
-24%
4 234
+41%
8 220
+94%
16 506
+101%
18 685
+13%
15 897
-15%
12 985
-18%
7 511
-42%
3 424
-54%
3 816
+11%
3 048
-20%
(3 537)
N/A
66
N/A
(2 668)
N/A
186
N/A
9 296
+4 898%
5 203
-44%
6 978
+34%
4 207
-40%
3 614
-14%
6 164
+71%
3 748
-39%
239
-94%
(6 540)
N/A
(10 262)
-57%
(10 304)
0%
(9 477)
+8%
(12 187)
-29%
(9 242)
+24%
(5 411)
+41%
(7 966)
-47%
(9 763)
-23%
(9 787)
0%
(6 432)
+34%
(1 903)
+70%
9 705
N/A
15 968
+65%
9 339
-42%
6 494
-30%
Change in Cash
Effect of Foreign Exchange Rates
75
(68)
(104)
(105)
142
13
15
(46)
(147)
82
58
61
(173)
(54)
(351)
(367)
212
55
207
101
(137)
59
130
381
32
(182)
33
40
(15)
(225)
(358)
61
419
786
644
627
183
205
428
(107)
(400)
Net Change in Cash
379
N/A
(1 247)
N/A
(659)
+47%
798
N/A
2 011
+152%
324
-84%
3 884
+1 099%
754
-81%
(35)
N/A
3 080
N/A
(154)
N/A
1 630
N/A
5 683
+249%
(896)
N/A
1 920
N/A
(1 298)
N/A
(572)
+56%
5 090
N/A
1 200
-76%
725
-40%
(3 145)
N/A
(1 872)
+40%
974
N/A
5 168
+431%
6 926
+34%
2 549
-63%
3 433
+35%
1 901
-45%
2 418
+27%
5 320
+120%
10 266
+93%
9 890
-4%
1 856
-81%
(618)
N/A
(7 413)
-1 100%
(4 776)
+36%
(1 076)
+77%
4 439
N/A
6 664
+50%
4 700
-29%
4 373
-7%
Free Cash Flow
Free Cash Flow
(7 572)
N/A
(6 439)
+15%
(5 129)
+20%
(5 868)
-14%
(8 373)
-43%
(15 957)
-91%
(14 211)
+11%
(12 651)
+11%
(10 389)
+18%
(4 898)
+53%
(3 792)
+23%
(3 732)
+2%
1 318
N/A
2 568
+95%
1 098
-57%
1 906
+74%
(1 508)
N/A
(4 706)
-212%
(4 086)
+13%
(5 822)
-42%
(5 511)
+5%
(3 027)
+45%
(3 414)
-13%
2 212
N/A
7 079
+220%
9 491
+34%
13 818
+46%
11 702
-15%
13 571
+16%
13 891
+2%
16 558
+19%
12 531
-24%
9 146
-27%
11 057
+21%
5 999
-46%
4 375
-27%
390
-91%
(2 773)
N/A
(5 488)
-98%
(1 143)
+79%
1 354
N/A

See Also

Summary
Intrinsic value, competitors valuation, and company profile.
DCF Valuation
Stock valuation using Discount Cash Flow valuation method.
Relative Valuation
Stock valuation using valuation multiples.
Wall Street Estimates
Price targets and financial estimates made by Wall st analysts.
Profitability Analysis
Detailed analysis of the company's profitability.
Solvency Analysis
Analysis of the financial position and solvency of the company.
Financials
Income Statement, Balance Sheet, Cash Flow Statement.
Discount Rate
Stock discount rate: cost of equity and WACC.
Summary
DCF Valuation
Relative Valuation
Wall Street Estimates
Profitability Analysis
Solvency Analysis
Financials
Discount Rate
Discover More
ALPHA SPREAD
Follow us
Join more than 210,400+ value investors using Alpha Spread
Create a free account
or see our plans & pricing

Company

About Us Careers Pricing Affiliate Program Terms of Service Privacy Policy

Help

What is Intrinsic Value? Help Center Contact Us

Tools

Stock Screener Intrinsic Value Calculator DCF Value Calculator Discount Rate Calculator

Stocks

Most Undervalued Stocks Wide Economic Moat Stocks High Profitability Stocks High Solvency Stocks Most Popular Stocks

© 2024 Alpha Spread Limited. All Rights Reserved.

www.alphaspread.com is not operated by a broker, a dealer, or a registered investment adviser. Under no circumstances does any information posted on www.alphaspread.com represent a recommendation to buy or sell a security. The information on this site, and in its related newsletters, is not intended to be, nor does it constitute, investment advice or recommendations. The information on this site is in no way guaranteed for completeness, accuracy or in any other way. In no event shall Alpha Spread Limited be liable to any member, guest or third party for any damages of any kind arising out of the use of any content or other material published or available on www.alphaspread.com, or relating to the use of, or inability to use, www.alphaspread.com or any content, including, without limitation, any investment losses, lost profits, lost opportunity, special, incidental, indirect, consequential or punitive damages. Past performance is a poor indicator of future performance.