Valiant Co.,Ltd

Symbol: 002643.SZ

SHZ

11.58

CNY

Market price today

  • 15.0123

    P/E Ratio

  • -0.6756

    PEG Ratio

  • 10.77B

    MRK Cap

  • 0.03%

    DIV Yield

Valiant Co.,Ltd (002643-SZ) Financial Statements

On the chart you can see the default numbers in dynamics for Valiant Co.,Ltd (002643.SZ). Companys revenue shows the average of 1996.959 M which is 0.106 % gowth. The average gross profit for the whole period is 771.424 M which is 0.103 %. The average gross profit ratio is 0.368 %. The net income growth for the company last year performance is 0.058 % which equals 0.123 % % on average for the whole company history.,

Balance Sheet

Diving into the fiscal trajectory of Valiant Co.,Ltd, we observe an average asset growth. This rate, interestingly, stands at , reflecting both the company's highs and lows. When compared quarter-over-quarter, this figure adjusts to 0. A look back at the past year reveals a total asset change of 0.094. In the realm of current assets, 002643.SZ clocks in at 4008.694 in the reporting currency. A significant portion of these assets, precisely 1254.561, is held in cash and short-term investments. This segment shows a change of 0.057% when juxtaposed with last year's data. Long-term investments of the company, while not its focus, stand at 130.471, if any, in the reporting currency. This indicates a difference of -170.475% from the last reporting period, reflecting the company's strategic shifts. The debt profile of the company shows a total long-term debt of 1004.003 in the reporting currency. This figure signifies a year_over_year change of 0.842%. Shareholder value, as depicted by the total shareholder equity, is valued at 6992.42 in the reporting currency. The year over year change in this aspect is 0.112%. A deeper dive into the company's financials reveals additional details. The net receivables are valued at 705.281, with an inventory valuation of 1957.3, and goodwill valued at 704.4, if any. The total intangible assets, if present, are valued at 467.89. Account payables and short-term debt are 556.51 and 511.41, respectively. The total debt is 1542.87, with a net debt of 804.91. Other current liabilities amount to 203.37, adding to the total liabilities of 2412.22. Lastly, the referred stock is valued at 0, if it exists.

common:word.in-mln

USD
Growth
TTM20232022202120202019201820172016201520142013201220112010200920082007

balance-sheet.row.cash-and-short-term-investments

5444.71254.611871353.6
1047.8
881.5
646.5
627.3
497.2
696.1
234.5
321.9
429.3
847.6
49.7
99.6
45.4
6.9

balance-sheet.row.short-term-investments

776.63516.6206574.6
492.8
177
-8.1
-8.2
-8.7
-9.2
-8.7
4.3
0
0
0
0
0
0

balance-sheet.row.net-receivables

2868.87705.3523.2550.7
607.6
442.8
545.3
410.2
339.7
236.3
201.4
165.2
160.4
95.8
73
74.4
35
40.7

balance-sheet.row.inventory

7948.621957.31967.51505.3
1192.8
1178
819.5
693.4
697.1
390.3
289.9
285.2
256.5
224.5
227.8
196.2
223.6
200.7

balance-sheet.row.other-current-assets

347.3991.6103108.8
66.2
40.3
303.3
362.1
402.5
510.9
2.5
-6.6
-3.5
-6.2
-3.5
-1.8
-1.5
-2.3

balance-sheet.row.total-current-assets

16609.584008.73780.63518.4
2914.5
2542.5
2314.5
2093
1936.5
1833.6
728.3
765.7
842.7
1161.7
347
368.3
302.5
246.1

balance-sheet.row.property-plant-equipment-net

17377.124678.13962.73160.1
2596
2329
1821.4
1520.9
1426.5
1019.9
753.8
687.4
579.5
368.8
299
174.4
151.9
141.6

balance-sheet.row.goodwill

2841.79704.4692.7634.4
649.2
693.8
730.2
695.3
738
2.9
2.9
2.9
2.9
2.9
2.9
0
0
0

balance-sheet.row.intangible-assets

1862.57467.9471.4402.3
410.4
250
160.7
165.2
111.8
91.5
70.5
72.6
56.2
30.9
31.3
17.7
17.3
17.8

balance-sheet.row.goodwill-and-intangible-assets

4704.371172.31164.11036.7
1059.6
943.9
890.8
860.5
849.8
94.4
73.4
75.5
59.2
33.8
34.2
17.7
17.3
17.8

balance-sheet.row.long-term-investments

232.28130.5-185.1-553.5
-473.2
-154.6
29.4
27.7
31.4
36.4
19.5
5.5
0
0
0
0
0
0

balance-sheet.row.tax-assets

478.07114.7113.678.4
59.2
51.1
52.8
28
24.4
17.8
9.1
6.9
6.6
7.7
3.2
3.3
1.9
3

balance-sheet.row.other-non-current-assets

1010.2630.4423.9635.7
510.8
195.7
9.4
22
31.3
16.8
15.6
4.8
10
8.8
8.1
7.3
10.6
9.7

balance-sheet.row.total-non-current-assets

23802.0961265479.14357.3
3752.4
3365.2
2803.8
2459
2363.4
1185.2
871.5
780.1
655.3
419
344.4
202.7
181.6
172

balance-sheet.row.other-assets

0000
0
0
0
0
0
0
0
0
0
0
0
0
0
0

balance-sheet.row.total-assets

40411.6710134.79259.77875.7
6666.9
5907.7
5118.3
4552
4299.9
3018.8
1599.7
1545.8
1498
1580.7
691.4
571
484.1
418.1

balance-sheet.row.account-payables

2433.3556.5937.1669.8
383.5
391.8
262
259.2
259.8
318.9
148.5
149
144.8
89.4
78
28.3
34.6
63.1

balance-sheet.row.short-term-debt

2059.51511.4456.7140.8
420.3
202.1
2
1.9
1.8
0
12.4
18.4
88.4
153.1
137.6
70
180
120

balance-sheet.row.tax-payables

156.1518.1138.670
47.4
45.7
62.9
52.4
35.5
32.2
12.9
12.8
-3.6
6.4
10.6
2.4
-7.5
15.1

balance-sheet.row.long-term-debt-total

3828.551004381.1364.1
110.7
4.2
6.1
7.9
9.8
0
10
-10.4
0
100
99.9
156.9
0
0

Deferred Revenue Non Current

246.3460.362.448.8
42.4
25.9
18.9
18.3
9.7
14
11.2
10.4
0
0
0
0
0
0

balance-sheet.row.deferred-tax-liabilities-non-current

214---
-
-
-
-
-
-
-
-
-
-
-
-
-
-

balance-sheet.row.other-current-liab

546.11203.4557.91.9
0.8
31.8
136.5
2.2
1.8
85.5
0.8
0.3
0.1
0
0.2
0.1
0
10

balance-sheet.row.total-non-current-liabilities

4306.741089.5458.7428.8
173.4
53
47.8
52.3
47.6
15
22.3
11.9
11.5
113.5
102.7
157
0
0.2

balance-sheet.row.other-liabilities

0000
0
0
0
0
0
0
0
0
0
0
0
0
0
0

balance-sheet.row.capital-lease-obligations

124.6227.435.926.5
15.3
0
0
0
0
0
0
0
0
0
0
0
0
0

balance-sheet.row.total-liab

10640.632412.22475.11846.6
1195.8
894
511.1
481.7
442.2
419.5
207.9
201.5
253.6
376.7
374.9
299.5
240
267.9

balance-sheet.row.preferred-stock

0000
0
0
0
0
0
0
0
0
0
0
0
0
0
0

balance-sheet.row.common-stock

3720.47930.1930.1930.3
909.1
909.1
909.1
909.1
363.7
339.9
275.6
275.6
137.8
137.8
103.4
103.4
103.4
60.8

balance-sheet.row.retained-earnings

11866.763049.12627.42186
1790.1
1511.9
1189.1
930.4
708.5
523.8
350.8
313.3
242
212.1
140.8
107.8
86.9
62.7

balance-sheet.row.accumulated-other-comprehensive-income-loss

7543.64581.9346.7137.3
290
318.7
0
0
0
0
0
0
0
0
0
0
0
0

balance-sheet.row.other-total-stockholders-equity

4166.82431.32382.42360.1
2174
2078.9
2336.5
2222.7
2777.5
1727.6
749.3
738.9
864.7
854.1
72.5
60.4
53.9
26.8

balance-sheet.row.total-stockholders-equity

27297.676992.46286.75613.7
5163.2
4818.6
4434.8
4062.3
3849.6
2591.3
1375.7
1327.8
1244.5
1204
316.6
271.5
244.2
150.3

balance-sheet.row.total-liabilities-and-stockholders-equity

40411.6710134.79259.77875.7
6666.9
5907.7
5118.3
4552
4299.9
3018.8
1599.7
1545.8
1498
1580.7
691.4
571
484.1
418.1

balance-sheet.row.minority-interest

2413.09669.8498415.4
307.9
195.1
172.4
8.1
8.1
8
16.1
16.5
0
0
0
0
0
0

balance-sheet.row.total-equity

29710.777662.26784.66029.1
5471.1
5013.7
4607.2
-
-
-
-
-
-
-
-
-
-
-

balance-sheet.row.total-liabilities-and-total-equity

40411.67---
-
-
-
-
-
-
-
-
-
-
-
-
-
-

Total Investments

1008.91647.120.921.1
19.6
22.4
21.3
19.4
22.7
27.2
10.9
9.8
9.6
8.8
8.1
7.2
8.1
6.4

balance-sheet.row.total-debt

5942.81542.9837.8504.9
531
206.3
8.1
9.8
11.6
0
22.4
18.4
88.4
253.1
237.4
226.9
180
120

balance-sheet.row.net-debt

1274.73804.9-143.1-274.2
-24
-498.2
-638.3
-617.5
-485.6
-696.1
-212.1
-303.4
-340.9
-594.5
187.7
127.2
134.6
113.1

Cash Flow Statement

The financial landscape of Valiant Co.,Ltd has seen a noteworthy change in free cash flow over the last period, exhibiting a shift of 0.004. The company recently extended its share capital by issuing 1.96, marking a difference of -0.003 compared to the previous year. The company's investing activities resulted in net cash usage, amounting to -920064303.370 in the reporting currency. This is a shift of 0.147 from the previous year. In the same period, the company recorded 412.06, 1214.81, and -301.4, which are significant to understanding the company's investment and repayment strategies. The company's financing activities led to a net cash usage of 0.000, with a year over year difference of 0.000. Furthermore, the company allocated -261.32 for dividend payouts to its shareholders. At the same time, it engaged in other financial maneuvers, referred to as 633.06, which also significantly impacted its cash flow during this period. These components, taken together, paint a comprehensive picture of the company's financial status and strategic approach towards cash flow management.

common:word.in-mln

USD
Growth
TTM2022202120202019201820172016201520142013201220112010200920082007

cash-flows.row.net-income

684.77824.1690.1551.2
533.8
451.5
385.3
318.7
257.9
96.9
123.5
109.2
120.2
99.8
63.4
93.6
86.4

cash-flows.row.depreciation-and-amortization

5.88412.1311.6237.1
234.5
217.5
184.9
158.7
100.3
79.2
64.7
46.6
36.3
23.1
19
17.3
0

cash-flows.row.deferred-income-tax

-93.63-37.5-20.1-10
-3.6
0
0
0
0
0
0
0
0
0
0
0
0

cash-flows.row.stock-based-compensation

112.6283.513.810
3.6
0
0
0
0
0
0
0
0
0
0
0
0

cash-flows.row.change-in-working-capital

-212.55-404.7-47.7-310.4
-78.6
-235.9
25.9
-351
13.6
-46.9
-2.7
-106.7
5.6
18.2
-9.7
-67.9
0

cash-flows.row.account-receivables

-169.543069.1-189.2
106.7
0
0
0
0
0
0
0
0
0
0
0
0

cash-flows.row.inventory

-43.01-625.3-339.2-21.9
-382.1
-143.1
-13.7
-217
-127.4
-17.5
-33.4
-43.3
-12.8
-15.3
23.1
-22.9
0

cash-flows.row.account-payables

0228.1242.5-89.2
200.4
0
0
0
0
0
0
0
0
0
0
0
0

cash-flows.row.other-working-capital

0-37.5-20.1-10
-3.6
-92.8
39.6
-134
141
-29.4
30.7
-63.4
18.4
33.5
-32.8
-45
0

cash-flows.row.other-non-cash-items

584.47105.69780.8
67.4
-2.4
16.1
26.2
-5.1
14.2
12.6
17.3
26.9
15
22
21.9
-86.4

cash-flows.row.net-cash-provided-by-operating-activities

1122.5000
0
0
0
0
0
0
0
0
0
0
0
0
0

cash-flows.row.investments-in-property-plant-an-equipment

-1443.26-1295-731.5-659.1
-852.9
-546.7
-383.5
-444.3
-356.6
-189.5
-190.5
-244.2
-127.3
-82.3
-39
-37.1
-44.6

cash-flows.row.acquisitions-net

141.1210.284.2174
0.6
0
0
-891.9
1.3
0
0
0
-35.6
-13.4
0
0
0

cash-flows.row.purchases-of-investments

-882.42-855.8-1721-1688.8
-533
0
0
0.5
-7
0
0
0
128.2
0.2
0
0
0

cash-flows.row.sales-maturities-of-investments

572.935.68.25.5
7.6
9.4
14.9
21.5
7.8
1
0.9
1
1.1
1
1.6
0
1.2

cash-flows.row.other-investing-activites

125.581214.815581200.1
640
66.3
30.5
145.3
-525.3
0.7
0.3
0.2
-127.3
-20
0
1.5
0

cash-flows.row.net-cash-used-for-investing-activites

-1484.62-920.1-802.1-968.3
-737.7
-471
-338
-1168.9
-879.7
-187.8
-189.3
-243
-160.8
-114.6
-37.5
-35.6
-43.3

cash-flows.row.debt-repayment

-576.5-301.4-496.9-270
-2.1
-2.3
-1.2
-891.3
-22.4
-37
-154.1
-253.4
-316.4
-227.4
-210
-186.7
-110.1

cash-flows.row.common-stock-issued

0200
0
0
0
0
0
0
0
0
0
0
0
0
0

cash-flows.row.common-stock-repurchased

-0.22-200
0
0
0
0
0
0
0
0
0
0
0
0
0

cash-flows.row.dividends-paid

-313.81-261.3-208.5-195.6
-165.1
-139.7
-128.9
-131
-61.5
-51
-43
-71.8
-52
-69
-49.4
-59.1
-38.6

cash-flows.row.other-financing-activites

908.79633.1708.6755.5
194.7
170
0
1892.5
1009.4
41.8
87.4
86.1
1140.2
207.9
256.9
256.8
127

cash-flows.row.net-cash-used-provided-by-financing-activities

227.670.33.1289.8
27.4
28
-130
870.1
925.5
-46.2
-109.8
-239.1
771.9
-88.5
-2.6
11
-21.7

cash-flows.row.effect-of-forex-changes-on-cash

34.4470.4-25.4-31.4
7.9
31.5
-10.6
-29.3
22.1
3.2
-6.5
-2.6
-2.2
-2.9
-0.4
-1.9
-1.3

cash-flows.row.net-change-in-cash

-100.08203.6220.4-151.2
54.9
19.2
133.6
-175.4
434.6
-87.4
-107.4
-418.3
797.9
-49.9
54.3
38.4
-16.8

cash-flows.row.cash-at-end-of-period

4650.54974.2770.5550.1
701.3
646.5
627.3
493.7
669.1
234.5
321.9
429.3
847.6
49.7
99.6
45.4
6.9

cash-flows.row.cash-at-beginning-of-period

4750.62770.5550.1701.3
646.5
627.3
493.7
669.1
234.5
321.9
429.3
847.6
49.7
99.6
45.4
6.9
23.8

cash-flows.row.operating-cash-flow

1122.59831044.7558.7
757.2
430.7
612.3
152.7
366.6
143.4
198.1
66.4
189.1
156.1
94.7
65
49.5

cash-flows.row.capital-expenditure

-1443.26-1295-731.5-659.1
-852.9
-546.7
-383.5
-444.3
-356.6
-189.5
-190.5
-244.2
-127.3
-82.3
-39
-37.1
-44.6

cash-flows.row.free-cash-flow

-320.77-312313.2-100.5
-95.8
-116
228.8
-291.6
10
-46.1
7.7
-177.8
61.8
73.7
55.7
27.9
4.9

Income Statement Row

Valiant Co.,Ltd's revenue saw a change of -0.162% compared with the previous period. The gross profit of 002643.SZ is reported to be 1678.06. The company's operating expenses are 813.59, showing a change of -12.643% from the last year. The expenses for depreciation and amortization are 412.06, which is a -0.241% change from the last accounting period. Operating expenses are reported to be 813.59, which shows a -12.643% year-over-year change. Selling and marketing expenses are 0, which is a 0.000% change compared to the previous year. The EBITDA based on the recent numbers is 0, representing a -0.112% year-over-year growth. The operating income is 864.47, which shows a -0.112% change when compared to the previous year. The change in the net income is 0.058%. The net income for the last year was 763.01.

common:word.in-mln

USD
Growth
TTM20232022202120202019201820172016201520142013201220112010200920082007

income-statement-row.row.total-revenue

4185.444256.95080.54358.5
2918.1
2870.1
2631.7
2456.4
1847.4
1631
1068.8
965.4
789.6
820.1
731.7
404.9
639.5
477.8

income-statement-row.row.cost-of-revenue

2437.152578.93061.32768.2
1608.4
1618.8
1563.1
1483.2
1093.2
1072.1
768
670.8
521.9
531.2
498.8
249.2
447.9
299

income-statement-row.row.gross-profit

1748.291678.12019.21590.3
1309.7
1251.3
1068.5
973.2
754.2
559
300.8
294.6
267.7
288.9
232.8
155.7
191.6
178.8

income-statement-row.row.gross-profit-ratio

0000
0
0
0
0
0
0
0
0
0
0
0
0
0
0

income-statement-row.row.research-development

386.51---
-
-
-
-
-
-
-
-
-
-
-
-
-
-

income-statement-row.row.selling-general-administrative

116.79---
-
-
-
-
-
-
-
-
-
-
-
-
-
-

income-statement-row.row.selling-and-marketing-expenses

133.74---
-
-
-
-
-
-
-
-
-
-
-
-
-
-

income-statement-row.row.other-expenses

-55.95-50.6278.3221
172.1
169.7
0.6
2.6
10.1
6
14.5
9.8
9.5
10.6
0.7
0.4
0.4
0.6

income-statement-row.row.operating-expenses

945.92813.6931.3724.8
586.7
585.7
581.1
506.3
395.7
303.4
193.7
146.4
140.9
128
96.7
59.6
59
47.1

income-statement-row.row.cost-and-expenses

3383.063392.43992.63493.1
2195.2
2204.5
2144.3
1989.6
1488.9
1375.5
961.7
817.2
662.8
659.2
595.5
308.8
506.9
346.1

income-statement-row.row.interest-income

22.7122.6116.3
8.8
8.8
9.2
7.1
13.3
10.4
4.2
6.1
10.5
0.4
1.2
0.6
0.3
0

income-statement-row.row.interest-expense

31.531.226.519.2
14
5.1
0.7
0.6
29.1
0.2
0.8
1.4
2.1
11
7.4
10.8
15.9
16.6

income-statement-row.row.selling-and-marketing-expenses

133.74---
-
-
-
-
-
-
-
-
-
-
-
-
-
-

income-statement-row.row.total-other-income-expensenet

57.6787.1-22.6-1.6
-3
-0.1
15.2
-23.1
9.8
42.3
4.6
-3.1
0
-20.5
-22.2
-21.3
-26.3
-16

income-statement-row.row.ebitda-ratio-caps

0---
-
-
-
-
-
-
-
-
-
-
-
-
-
-

income-statement-row.row.other-operating-expenses

-55.95-50.6278.3221
172.1
169.7
0.6
2.6
10.1
6
14.5
9.8
9.5
10.6
0.7
0.4
0.4
0.6

income-statement-row.row.total-operating-expenses

57.6787.1-22.6-1.6
-3
-0.1
15.2
-23.1
9.8
42.3
4.6
-3.1
0
-20.5
-22.2
-21.3
-26.3
-16

income-statement-row.row.interest-expense

31.531.226.519.2
14
5.1
0.7
0.6
29.1
0.2
0.8
1.4
2.1
11
7.4
10.8
15.9
16.6

income-statement-row.row.depreciation-and-amortization

238.31458.2603.8394.5
286.6
315.2
217.5
184.9
158.7
100.3
79.2
64.7
46.6
36.3
23.1
19
17.3
18.1

income-statement-row.row.ebitda-caps

992.39---
-
-
-
-
-
-
-
-
-
-
-
-
-
-

income-statement-row.row.operating-income

828.6864.5973.3768.8
633.3
612
502
441.1
360.7
293.7
99.9
136.1
117.6
130.4
113.6
74.3
105.9
115.3

income-statement-row.row.income-before-tax

886.28951.5950.7767.2
630.4
611.8
502.6
443.8
368.2
297.9
111.7
145.1
126.8
140.4
113.9
74.8
106.2
115.8

income-statement-row.row.income-tax-expense

60.6569.5126.677.1
79.2
78
51.1
58.5
49.5
39.9
14.8
21.6
17.6
20.2
14.1
11.4
12.6
29.4

income-statement-row.row.net-income

684.77763721.3626.7
504.7
506.7
444.5
385.3
318.7
257.8
96.5
123.9
109.2
120.2
99.8
63.4
93.6
86.4

Frequently Asked Question

What is Valiant Co.,Ltd (002643.SZ) total assets?

Valiant Co.,Ltd (002643.SZ) total assets is 10134722624.000.

What is enterprise annual revenue?

The annual revenue is 2042623516.000.

What is firm profit margin?

Firm profit margin is 0.418.

What is company free cash flow?

The free cash flow is -0.353.

What is enterprise net profit margin?

The net profit margin is 0.164.

What is firm total revenue?

The total revenue is 0.198.

What is Valiant Co.,Ltd (002643.SZ) net profit (net income)?

The net profit (net income) is 763011988.000.

What is firm total debt?

The total debt is 1542866618.000.

What is operating expences number?

The operating expences are 813587429.000.

What is company cash figure?

Enretprise cash is 1219029212.000.