Morningstar Acciones

吉利汽车控股有限公司 00175 StarRatingValueLabel_4Mr. Lee Davidson, Head of Quantitative Research

Flujo de Caja
20192020202120222023
Flujos de caja operativo
Resultado Neto-----
Depreciación y amortización-----
Impuestos Diferido-----
Deudores-3.769,69-4.029,74-2.940,17-131,68-2.901,83
Existencias-699,391.104,13-1.273,15-5.303,50-4.472,17
Cuentas por Pagar 6.446,01-4.650,279.374,1411.106,9618.612,17
Otras cuentas corrientes0,000,000,000,000,00
Otros elementos no relacionados con el efectivo10.560,789.172,4710.187,5310.346,6211.104,19
Tesorería neta proveniente de actividades operativas 12.537,701.596,5915.348,3416.018,4022.342,37
Cash Flows From Investing Activities
Inversiones en propiedades, planta y equipo (inmovilizado material)-2.872,65-2.806,59-2.833,37-3.515,97-5.883,22
Adquisiciones netas-3.439,211.276,74-2.609,38-2.830,77-1.082,92
Compras de las Inversiones---323,030,00-
Ventas/Vencimientos de las inversiones0,00----
Compra de intangibles-4.702,07-4.207,07-3.253,63-6.821,02-9.439,28
Otras actividades de inversión222,82306,681.860,241.037,41260,77
Tesorería neta utilizada para actividades de inversión-10.791,10-5.430,24-7.159,17-12.130,35-16.144,65
Cash Flows From Financing Activities
Acciones ordinarias emitidas639,456.134,9530,738,610,12
Dividendos-2.805,76-2.120,98-1.611,44-1.787,67-1.915,76
Otras actividades financieras3.929,67-252,822.496,723.104,14-848,13
Efectivo neto proveniente de (utilizado para) actividades financieras1.763,363.761,15916,021.325,08-2.763,78
Variación neta de tesorería3.509,96-72,499.105,205.213,133.433,95
Tesorería al inicio del periodo15.737,2019.281,2218.976,8428.014,0033.341,34
Tesorería al fin del periodo19.281,2218.976,8428.014,0033.341,3436.775,29
Free cash in flow
Flujo de caja operativo12.537,701.596,5915.348,3416.018,4022.342,37
Inversiones de Capital-7.574,72-7.042,25-6.100,19-10.336,99-15.322,49
Flujo de Caja Libre4.962,99-5.445,669.248,155.681,417.019,88

Datos en millones. La divisa es el CNY.

Mr. Lee Davidson, Head of Quantitative Research
The conduct of Morningstar's analysts is governed by Morningstar's Code of Ethics, Securities Trading and Disclosure Policy, and Investment Research Integrity Policy. For information regarding conflicts of interest, please click here.
Fair Value is derived from a detailed projection of a company’s future cash flows. Analysts create custom industry and company assumptions to feed income statement, balance sheet, and capital investment assumptions into a proprietary discounted cash flow modeling template. Scenario analysis, in-depth competitive advantage analysis, and a variety of other analytical tools are used to augment the discounted cash flow process. Combining analysts’ financial forecasts with the firm’s economic moat helps us assess how long returns on invested capital are likely to exceed the firm’s cost of capital. Because we are modeling free cash flow to the firm—representing cash available to provide a return to all capital providers—we discount future cash flows using the weighted average of the costs of equity, debt, and preferred stock (and any other funding sources), using expected future proportionate long-term, market-value weights. If our base-case assumptions are true the market price will converge on our fair value estimate over time, generally within three years. Investments in securities are subject to market and other risks. Past performance of a security may or may not be sustained in future and is no indication of future performance. For detail information about the Qualitative Fair Value, please click here.
© Copyright 2024 Morningstar, Inc. Reservados todos los derechos.

Términos de uso        Política Privacidad        Cookie Settings        Aviso Legal