Royal Group Co.,Ltd.
Royal Group Co.,Ltd. engages in the processing, producing, and selling dairy products in China. The company was formerly known as Guangxi Royal Dairy Co., Ltd. and changed its name to Royal Group Co.,Ltd.
Packaged Foods
CN, Nanning [HQ]
Cash Flow Statements
15 Sheets · Starting from 2023In Million CNY. Margins, Growth Rates In %
| Metric | 2009 | 2010 | 2011 | 2012 | 2013 | 2014 | 2015 | 2016 | 2017 | 2018 | 2019 | 2020 | 2021 | 2022 | 2023 | |
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
| Operating Activities | ||||||||||||||||
| Operating Cash Flow (OCF) | 53.00 | 27.00 | 4.00 | 44.00 | 118.00 | 120.00 | 431.00 | 245.00 | 612.00 | 94.00 | 79.00 | -44.00 | 266.00 | 36.00 | 450.00 | |
| Operating Cash (Net) | 53.00 | 27.00 | 4.00 | 44.00 | 118.00 | 120.00 | 431.00 | 245.00 | 612.00 | 94.00 | 79.00 | -44.00 | 266.00 | 36.00 | 450.00 | |
| Accounts Receivable | - - | - - | - - | -56.00 | 5.00 | -111.00 | -178.00 | -403.00 | -353.00 | -293.00 | -177.00 | -208.00 | 218.00 | -231.00 | -286.00 | |
| Accounts Payable | - - | - - | - - | - - | - - | - - | 128.00 | -6.00 | 354.00 | -49.00 | -1.00 | 57.00 | 24.00 | 187.00 | 525.00 | |
|
Working Capital
|
- - | - - | - - | - - | - - | - - | - - | - - | - - | - - | - - | - - | - - | - - | - - | |
| Change | -10.00 | -55.00 | -110.00 | -61.00 | -9.00 | -64.00 | -3.00 | -493.00 | -40.00 | -298.00 | -229.00 | -294.00 | 70.00 | -123.00 | 288.00 | |
| Other WC | -6.00 | -43.00 | -87.00 | -43.00 | 27.00 | -98.00 | -56.00 | -423.00 | -8.00 | -359.00 | -24.00 | 14.00 | -20.00 | -9.00 | -9.00 | |
| Investing Activities | ||||||||||||||||
| Used Cash (Net) | -56.00 | -148.00 | -113.00 | -160.00 | -96.00 | -316.00 | -670.00 | -924.00 | -394.00 | -83.00 | -410.00 | -176.00 | -454.00 | -395.00 | -116.00 | |
| Capital Expenditure | -57.00 | -122.00 | -141.00 | -162.00 | -96.00 | -70.00 | -405.00 | -482.00 | -474.00 | -210.00 | -129.00 | -542.00 | -591.00 | -352.00 | -444.00 | |
| Purchases of Investments | - - | -25.00 | - - | -2.00 | 99.00 | -40.00 | -12.00 | -367.00 | -19.00 | -20.00 | -310.00 | -100.00 | - - | -116.00 | -208.00 | |
| Sale/Maturity of Investment | - - | - - | - - | - - | - - | 1.00 | 1.00 | 3.00 | 8.00 | 14.00 | 1.00 | 1.00 | 1.00 | 120.00 | 242.00 | |
| Property, Plant, Equipment (P&PE) | -57.00 | -122.00 | -141.00 | -162.00 | -96.00 | -70.00 | -405.00 | -482.00 | -474.00 | -210.00 | -129.00 | -542.00 | -591.00 | -352.00 | -444.00 | |
| Acquisitions (Net) | - - | - - | - - | 166.00 | -2.00 | -160.00 | -259.00 | 4.00 | 7.00 | 123.00 | 14.00 | 9.00 | 22.00 | -41.00 | 260.00 | |
| Other Investing Activities | - - | - - | 27.00 | -162.00 | -96.00 | -46.00 | 4.00 | -83.00 | 83.00 | 9.00 | 13.00 | 454.00 | 114.00 | -5.00 | 328.00 | |
| Financing Activities | ||||||||||||||||
| Used Cash (Net) | -542.00 | -96.00 | -19.00 | -124.00 | -125.00 | -271.00 | -402.00 | -564.00 | -42.00 | -129.00 | -260.00 | -696.00 | -276.00 | -393.00 | -413.00 | |
| Debt Repayment | -93.00 | -145.00 | -90.00 | -118.00 | -261.00 | -212.00 | -318.00 | -468.00 | -719.00 | -1,074.00 | -829.00 | -1,309.00 | -2,287.00 | -1,731.00 | -331.00 | |
| Dividends Paid | -8.00 | -27.00 | -16.00 | -37.00 | -55.00 | -28.00 | -46.00 | -81.00 | -125.00 | -74.00 | -108.00 | -8.00 | -166.00 | -130.00 | -122.00 | |
|
Common Stock
|
- - | - - | - - | - - | - - | - - | - - | - - | - - | - - | - - | - - | - - | - - | - - | |
| Issued | - - | - - | - - | - - | - - | - - | - - | - - | - - | - - | - - | - - | - - | - - | - - | |
| Repurchased | - - | - - | - - | - - | - - | - - | - - | - - | - - | - - | - - | - - | - - | - - | - - | |
| Other Financing Activities | 644.00 | 76.00 | 88.00 | 280.00 | 190.00 | 511.00 | 767.00 | 1,113.00 | 802.00 | 1,019.00 | 1,198.00 | 2,119.00 | 2,176.00 | 2,255.00 | 62.00 | |
| Cash Balances | ||||||||||||||||
| Begin of Period | 47.00 | 587.00 | 369.00 | 241.00 | 251.00 | 147.00 | 222.00 | 385.00 | 271.00 | 446.00 | 328.00 | 257.00 | 731.00 | 267.00 | 300.00 | |
| End of Period | 587.00 | 369.00 | 241.00 | 251.00 | 147.00 | 222.00 | 385.00 | 271.00 | 446.00 | 328.00 | 257.00 | 731.00 | 267.00 | 300.00 | 220.00 | |
| Change | 539.00 | -217.00 | -127.00 | 9.00 | -103.00 | 75.00 | 163.00 | -114.00 | 175.00 | -118.00 | -70.00 | 474.00 | -464.00 | 33.00 | -80.00 | |
| Non-Cash Balances | ||||||||||||||||
| Depreciation and Amortization | 15.00 | 21.00 | 30.00 | 45.00 | 61.00 | 66.00 | 163.00 | 276.00 | 236.00 | 175.00 | 122.00 | 122.00 | 127.00 | 139.00 | 132.00 | |
| Stock Based Compensation | - - | - - | - - | - - | - - | - - | - - | - - | - - | - - | - - | - - | - - | - - | - - | |
| Other | 3.00 | 6.00 | 21.00 | 21.00 | 26.00 | 28.00 | 56.00 | 135.00 | 344.00 | 814.00 | 101.00 | 239.00 | 516.00 | 19.00 | 133.00 | |
| Highlighted metrics | ||||||||||||||||
| Free Cash Flow (FCF) | -3.00 | -95.00 | -136.00 | -117.00 | 21.00 | 49.00 | 25.00 | -236.00 | 137.00 | -116.00 | -49.00 | -587.00 | -325.00 | -315.00 | 5.00 | |
| Cash Conversion Cycle (CCC) | 88.00 | 105.00 | 145.00 | 140.00 | 108.00 | 169.00 | 118.00 | 171.00 | 200.00 | 266.00 | 150.00 | 135.00 | 107.00 | 130.00 | 162.00 | |
| Invested Capital | - - | - - | - - | - - | - - | - - | - - | - - | - - | - - | - - | - - | - - | - - | - - | |
|
Other Operating Inflows/Outflows
|
||||||||||||||||
| Forex Effect on Cash | - - | - - | - - | - - | - - | - - | - - | - - | - - | - - | - - | - - | - - | - - | - - |