Sungshin Cement Co., Ltd
Sungshin Cement Co., Ltd manufactures and sells cement and ready mixed concrete products in South Korea and internationally. The company was formerly known as Sungshin Cement Manufacturing Co., Ltd. Sungshin Cement Co., Ltd was founded in 1967 and is hea…
Construction Materials
KR, Seoul [HQ]
Cash Flow Statements
15 Records · Starting from 2009In Million KRW. 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) | 17,417.00 | -39,898.00 | -7,066.00 | 11,906.00 | 52,034.00 | 51,605.00 | 122,662.00 | 112,092.00 | 64,734.00 | 20,324.00 | 56,452.00 | 38,213.00 | 26,854.00 | 30,261.00 | 62,096.00 | |
| Operating Cash (Net) | 17,417.00 | -39,898.00 | -7,066.00 | 11,906.00 | 52,034.00 | 51,605.00 | 122,662.00 | 112,092.00 | 64,734.00 | 20,324.00 | 56,452.00 | 38,213.00 | 26,854.00 | 30,261.00 | 62,096.00 | |
| Accounts Receivable | - - | - - | - - | - - | - - | - - | -380.00 | 1,926.00 | 29,399.00 | -1,805.00 | 35,237.00 | 43,424.00 | -10,864.00 | -24,658.00 | -16,243.00 | |
| Accounts Payable | - - | - - | - - | - - | - - | - - | 6,895.00 | 9,088.00 | -6,878.00 | -5,778.00 | -24,060.00 | -56,468.00 | 14,008.00 | 55,238.00 | -43,953.00 | |
|
Working Capital
|
- - | - - | - - | - - | - - | - - | - - | - - | - - | - - | - - | - - | - - | - - | - - | |
| Change | -37,794.00 | -24,778.00 | 15,644.00 | -23,140.00 | -18,167.00 | -23,645.00 | 78,248.00 | 30,936.00 | -6,584.00 | -58,682.00 | -19,706.00 | -41,732.00 | -22,501.00 | -7,602.00 | -54,882.00 | |
| Other WC | -38,353.00 | -32,240.00 | 10,084.00 | -12,354.00 | -20,197.00 | -22,667.00 | 61,251.00 | 32,859.00 | -159.00 | -53,667.00 | -32,972.00 | -28,522.00 | -10,548.00 | 7,040.00 | -11,987.00 | |
| Investing Activities | ||||||||||||||||
| Used Cash (Net) | 69,930.00 | -32,276.00 | 54,553.00 | 48,403.00 | -84,378.00 | -13,220.00 | -34,575.00 | -18,132.00 | -30,841.00 | -54,083.00 | -23,570.00 | -30,192.00 | -23,768.00 | -45,213.00 | -79,464.00 | |
| Capital Expenditure | -16,467.00 | -33,573.00 | -40,858.00 | -46,500.00 | -74,462.00 | -37,272.00 | -29,283.00 | -25,849.00 | -27,500.00 | -31,570.00 | -26,349.00 | -34,664.00 | -44,606.00 | -60,405.00 | -91,086.00 | |
| Purchases of Investments | -257,542.00 | -170,582.00 | -86,328.00 | -1,267.00 | -29,461.00 | -26,915.00 | -34,478.00 | -50,807.00 | -65,355.00 | -302,923.00 | -86,541.00 | -412,657.00 | -729,198.00 | -527,471.00 | -485,652.00 | |
| Sale/Maturity of Investment | 268,055.00 | 168,954.00 | 91,790.00 | 12,018.00 | 4,461.00 | 50,105.00 | 24,354.00 | 61,191.00 | 67,876.00 | 298,550.00 | 87,775.00 | 411,870.00 | 729,741.00 | 526,291.00 | 483,829.00 | |
| Property, Plant, Equipment (P&PE) | -16,467.00 | -33,573.00 | -40,858.00 | -46,500.00 | -74,462.00 | -37,272.00 | -29,283.00 | -25,849.00 | -27,500.00 | -31,570.00 | -26,349.00 | -34,664.00 | -44,606.00 | -60,405.00 | -91,086.00 | |
| Acquisitions (Net) | 82,058.00 | 769.00 | 9,999.00 | 115,597.00 | -3,716.00 | 806.00 | 1,380.00 | -2,955.00 | 840.00 | -20,000.00 | 523.00 | -2,028.00 | 8,793.00 | 2,036.00 | 17,228.00 | |
| Other Investing Activities | -6,172.00 | 2,155.00 | 79,949.00 | -31,444.00 | 18,801.00 | 55.00 | 3,451.00 | 288.00 | -6,702.00 | 1,859.00 | 1,021.00 | 7,287.00 | 11,500.00 | 14,335.00 | -3,783.00 | |
| Financing Activities | ||||||||||||||||
| Used Cash (Net) | -79,115.00 | -67,709.00 | -48,913.00 | -57,764.00 | -30,541.00 | -35,555.00 | -77,053.00 | -107,451.00 | -29,803.00 | -28,487.00 | -22,647.00 | -12,120.00 | -16,416.00 | -15,093.00 | -4,008.00 | |
| Debt Repayment | -230,282.00 | -318,796.00 | -588,646.00 | -886,559.00 | -628,380.00 | -646,944.00 | -562,860.00 | -551,480.00 | -370,510.00 | -369,819.00 | -388,353.00 | -385,077.00 | -365,114.00 | -388,071.00 | -3,910.00 | |
| Dividends Paid | - - | - - | - - | - - | -637,639.00 | - - | - - | - - | - - | - - | - - | -3,764.00 | -3,864.00 | -5,006.00 | -5,006.00 | |
|
Common Stock
|
- - | - - | - - | - - | 24,152 | - - | - - | - - | - - | - - | - - | - - | - - | - - | - - | |
| Issued | - - | - - | - - | - - | 21,824.00 | - - | - - | 2,485.00 | - - | - - | - - | - - | - - | - - | - - | |
| Repurchased | - - | - - | - - | - - | -2,328.00 | - - | - - | - - | - - | - - | - - | - - | - - | - - | - - | |
| Other Financing Activities | 151,166.00 | 386,506.00 | 539,733.00 | 828,794.00 | 1,277,065.00 | 611,388.00 | 485,807.00 | 441,543.00 | 340,707.00 | 398,307.00 | 365,705.00 | 400,962.00 | 385,395.00 | 408,171.00 | 4,908.00 | |
| Cash Balances | ||||||||||||||||
| Begin of Period | 4,244.00 | 12,476.00 | 3,162.00 | 1,651.00 | 4,085.00 | 2,254.00 | 5,002.00 | 16,055.00 | 2,569.00 | 6,688.00 | 1,457.00 | 11,700.00 | 31,667.00 | 51,307.00 | 50,012.00 | |
| End of Period | 12,476.00 | 8,011.00 | 1,651.00 | 4,085.00 | 2,254.00 | 5,002.00 | 16,055.00 | 2,569.00 | 6,590.00 | 1,457.00 | 11,700.00 | 31,667.00 | 51,307.00 | 50,012.00 | 28,541.00 | |
| Change | 8,232.00 | -4,465.00 | -1,511.00 | 2,433.00 | -1,830.00 | 2,747.00 | 11,052.00 | -13,485.00 | 4,020.00 | -5,231.00 | 10,243.00 | 19,967.00 | 19,640.00 | -1,295.00 | -21,471.00 | |
| Non-Cash Balances | ||||||||||||||||
| Depreciation and Amortization | 66,018.00 | 60,731.00 | 54,295.00 | 53,306.00 | 52,222.00 | 51,523.00 | 52,036.00 | 53,070.00 | 53,971.00 | 46,715.00 | 40,046.00 | 42,097.00 | 44,362.00 | 45,933.00 | 45,121.00 | |
| Stock Based Compensation | - - | - - | - - | - - | - - | - - | - - | - - | - - | - - | - - | - - | - - | - - | - - | |
| Other | -25,589.00 | 20,586.00 | -39,692.00 | -21,368.00 | 14,622.00 | 15,485.00 | 26,367.00 | 15,682.00 | 5,228.00 | 15,684.00 | 18,735.00 | 27,708.00 | -1,515.00 | 18,401.00 | 5,150.00 | |
| Highlighted metrics | ||||||||||||||||
| Free Cash Flow (FCF) | 949.00 | -73,471.00 | -47,925.00 | -34,593.00 | -22,427.00 | 14,332.00 | 93,378.00 | 86,243.00 | 37,233.00 | -11,246.00 | 30,103.00 | 3,549.00 | -17,751.00 | -30,143.00 | -28,989.00 | |
| Cash Conversion Cycle (CCC) | 112.00 | - - | 148.00 | 157.00 | 142.00 | 146.00 | 107.00 | 96.00 | 96.00 | 83.00 | 76.00 | 78.00 | 64.00 | 59.00 | 65.00 | |
| Invested Capital | - - | - - | - - | - - | - - | - - | - - | - - | - - | - - | - - | - - | - - | - - | - - | |
|
Other Operating Inflows/Outflows
|
||||||||||||||||
| Forex Effect on Cash | - - | - - | -84.00 | -111.00 | -28.00 | -80.00 | 18.00 | 6.00 | -68.00 | 39.00 | 8.00 | -174.00 | 137.00 | -1,437.00 | -94.00 |