SCG Packaging Public Company Limited (5Y7A.F)
EUR 0.53
(-2.78%)
EUR 0.53
(-2.78%)
| Breakdown | 2023 | 2022 | 2021 | 2020 | 2019 | 2018 |
|---|---|---|---|---|---|---|
| Operating Cash Flow | 21.48 Billion | 17.23 Billion | 7.5 Billion | 15.72 Billion | 16.01 Billion | 14.25 Billion |
| Net Income | 5.42 Billion | 6.73 Billion | 9.64 Billion | 7.3 Billion | 5.89 Billion | 6.82 Billion |
| Depreciation & Amortization | 9.2 Billion | 9.69 Billion | 8.31 Billion | 7.18 Billion | 5.99 Billion | 5.38 Billion |
| Deferred income taxes | 1.15 Billion | 1.54 Billion | 2.06 Billion | 1 Billion | 1.04 Billion | 1.26 Billion |
| Stock-based compensation | - | - | - | - | - | - |
| Change in working capital | 5.34 Billion | -326.36 Million | -10.12 Billion | -41.12 Million | 2.6 Billion | 125.22 Million |
| Other non-cash items | 1.51 Billion | 1.11 Billion | -421.93 Million | 1.16 Billion | 1.53 Billion | 927.36 Million |
| Investing Cash Flow | -13.05 Billion | -3.11 Billion | -30.99 Billion | -10.67 Billion | -31.89 Billion | -7.65 Billion |
| Investments in PPE | -7.38 Billion | -7.18 Billion | -6.41 Billion | -7.72 Billion | -8 Billion | -6.94 Billion |
| Acquisitions | -1.3 Billion | -7.07 Billion | -13.77 Billion | -2.7 Billion | -24.02 Billion | -451.47 Million |
| Investment purchases | -5.58 Billion | -1.71 Billion | -11.03 Billion | -480.7 Million | -715.96 Million | -555.8 Million |
| Sales/Maturities of investments | 764.19 Million | 12.47 Billion | 5.64 Million | 79.31 Million | 555.32 Million | 257.3 Million |
| Other Investing Activities | 447.15 Million | 372.5 Million | 231.01 Million | 162.11 Million | 294.18 Million | 38.21 Million |
| Financing Cash Flow | -8.36 Billion | -11.6 Billion | -1.04 Billion | 21.78 Billion | 18.25 Billion | -5.83 Billion |
| Debt repayment | -3.15 Billion | -3.2 Billion | -17.88 Billion | -39.96 Billion | -1.64 Billion | -4.38 Billion |
| Dividends payments | -2.57 Billion | -2.79 Billion | -3 Billion | -1.31 Billion | - | - |
| Common Stock Repurchased | - | - | - | 21.63 Billion | - | - |
| Common Stock Issuance | - | - | - | 40.09 Billion | - | - |
| Other Financing Activities | -2.63 Billion | -5.6 Billion | 19.84 Billion | 1.34 Billion | 21.63 Billion | 6.36 Billion |
| Accounts receivables | 23.17 Million | 87.16 Million | -129.71 Million | -17.62 Million | 72.02 Million | - |
| Accounts payables | 15.85 Million | -70.9 Million | 58.84 Million | 6.21 Million | -58.87 Million | - |
| Inventory | 4.3 Billion | -405.47 Million | -6.88 Billion | 724.89 Million | 2.19 Billion | 292.54 Million |
| Other working capital | 998.93 Million | 62.85 Million | -3.17 Billion | -754.6 Million | 389.89 Million | -167.32 Million |
| Cash at beginning of period | 9.96 Billion | 7.31 Billion | 31.25 Billion | 4.39 Billion | 2.09 Billion | 1.38 Billion |
| Cash at end of period | 9.88 Billion | 9.96 Billion | 7.31 Billion | 31.25 Billion | 4.39 Billion | 2.09 Billion |
| Capital Expenditure | -7.38 Billion | -7.18 Billion | -6.41 Billion | -7.72 Billion | -8 Billion | -6.94 Billion |
| Effect of forex changes on cash | -133.42 Million | 142.58 Million | 591.25 Million | 15.85 Million | -82.31 Million | -49.32 Million |
| Net cash flow / Change in cash | -77.34 Million | 2.65 Billion | -23.94 Billion | 26.86 Billion | 2.29 Billion | 711.71 Million |
| Free Cash Flow | 14.09 Billion | 10.04 Billion | 1.08 Billion | 8 Billion | 8.01 Billion | 7.3 Billion |
| Breakdown | 2024 Q2 | 2024 Q1 | 2023 FY | 2023 Q4 | 2023 Q3 | 2023 Q2 |
|---|---|---|---|---|---|---|
| Operating Cash Flow | - | - | - | - | - | - |
| Net Income | 1.37 Billion | 1.84 Billion | 5.42 Billion | 1.23 Billion | 1.3 Billion | 1.57 Billion |
| Depreciation & Amortization | 2.33 Billion | 2.32 Billion | 9.2 Billion | 2.34 Billion | 2.21 Billion | 2.29 Billion |
| Deferred income taxes | 354.26 Million | 482.82 Million | 1.15 Billion | 324.59 Million | 228.44 Million | 304.63 Million |
| Stock-based compensation | - | - | - | - | - | - |
| Change in working capital | -574.19 Million | -1.64 Billion | 5.34 Billion | 840.99 Million | 2.34 Billion | 1.38 Billion |
| Other non-cash items | 523.66 Million | 406.75 Million | 1.51 Billion | 373.31 Million | 254 Million | 404.05 Million |
| Investing Cash Flow | -1.28 Billion | 2.54 Billion | -13.05 Billion | -2.71 Billion | -1.6 Billion | -1.48 Billion |
| Investments in PPE | -1.41 Billion | -1.49 Billion | -7.38 Billion | -2.18 Billion | -1.98 Billion | -1.45 Billion |
| Acquisitions | - | - | -1.3 Billion | -1.17 Billion | -3.16 Million | 68.72 Million |
| Investment purchases | 99.61 Million | -1.45 Billion | -5.58 Billion | 120.54 Million | 72.54 Million | -191.66 Million |
| Sales/Maturities of investments | 88.92 Million | 5.42 Billion | 764.19 Million | 387.89 Million | 333.31 Million | 42.98 Million |
| Other Investing Activities | -96.28 Million | - | 447.15 Million | 141.86 Million | -14.52 Million | 50.57 Million |
| Financing Cash Flow | 3.41 Billion | -506.5 Million | -8.36 Billion | 341.38 Million | -2.3 Billion | -4.13 Billion |
| Debt repayment | -5.88 Billion | -73.94 Million | -3.15 Billion | -683.08 Million | -668.61 Million | -1.44 Billion |
| Dividends payments | -1.28 Billion | - | -2.57 Billion | - | -1.07 Billion | -1.5 Billion |
| Common Stock Repurchased | - | - | - | - | - | - |
| Common Stock Issuance | - | - | - | - | - | - |
| Other Financing Activities | -1.18 Billion | - | -2.63 Billion | 1.02 Billion | -562.4 Million | -1.18 Billion |
| Accounts receivables | -674.91 Million | - | 23.17 Million | 8.67 Million | 15.87 Million | 3.93 Million |
| Accounts payables | - | - | 15.85 Million | 9.97 Million | 2.66 Million | -824.42 Thousand |
| Inventory | -1.11 Billion | -210.31 Million | 4.3 Billion | 420.32 Million | 1.64 Billion | 1.35 Billion |
| Other working capital | -33.37 Million | -51.42 Million | 998.93 Million | 402.03 Million | 674.94 Million | 26.92 Million |
| Cash at beginning of period | 15.23 Billion | 9.88 Billion | 9.96 Billion | 7.42 Billion | 5.33 Billion | 5.45 Billion |
| Cash at end of period | 20.78 Billion | 15.23 Billion | 9.88 Billion | 9.88 Billion | 7.42 Billion | 5.33 Billion |
| Capital Expenditure | -1.41 Billion | -1.49 Billion | -7.38 Billion | -2.18 Billion | -1.98 Billion | -1.45 Billion |
| Effect of forex changes on cash | -34.93 Million | 249.71 Million | -133.42 Million | -294.11 Million | -430.09 Million | 595.08 Million |
| Net cash flow / Change in cash | 5.55 Billion | 5.34 Billion | -77.34 Million | 2.46 Billion | 2.09 Billion | -122.92 Million |
| Free Cash Flow | 2.03 Billion | 1.56 Billion | 14.09 Billion | 2.94 Billion | 4.43 Billion | 3.44 Billion |
3313
7551
EDAP
CGM
DSG
6532