HLY Yen Hung Construction Ceramic Joint Stock Company

Công ty Cổ phần Gốm xây dựng Yên Hưng

Construction & Materials UPCOM
EXCEL CSV TREND COMPARE
ANNUAL QUARTERLY
SOURCE KBS VCI 13-yr history · 2013–2025
Q1/2021 Q4/2020 Q3/2020 Q2/2020 Q1/2020 Q4/2019 Q3/2019 Q2/2019 Q1/2019 Q4/2018 Q3/2018 Q2/2018 Q1/2018 Q4/2017 Q3/2017 Q2/2017 Q1/2017 Q4/2016 Q3/2016 Q2/2016 Q1/2016 Q4/2015 Q3/2015 Q2/2015 Q1/2015 Q4/2014 Q3/2014 Q2/2014 Q1/2014 Q4/2013 Q3/2013 Q2/2013 Q1/2013 Q2/2008
Total Assets
59 bn VND
Revenue
12 bn VND
Net Profit
-1 bn VND
Equity
21 bn VND
YOY GROWTH Q1/2018 vs Q1/2017
+20.2%
Assets Growth (%)
-8.4%
Equity Growth (%)
-26.6%
Revenue Growth (%)
-26.6%
Net Revenue Growth (%)
-184.8%
Net Profit Growth (%)
QOQ GROWTH Q1/2018 vs Q4/2017
-2.6%
Assets Growth (%)
-2.4%
Equity Growth (%)
-26.9%
Revenue Growth (%)
-26.9%
Net Revenue Growth (%)
-663.6%
Net Profit Growth (%)
F
12/100
FINANCIAL HEALTH
profitability: 0/25 leverage: 12/25 margin: 0/25 growth: 0/25
ANALYST CONSENSUS

Aggregates use stored analyst metadata from configured sources (e.g. fireant.vn); coverage is not comprehensive for all listed names. Each row includes source and URL.

OPINIONS (730D)
0
WITH TARGET
0
MEAN TARGET
—
MEDIAN TARGET
—
TARGET RANGE
—
REPORTS IN WINDOW
Date Firm Rating Target Vs Mean Source
No analyst rows stored yet for this ticker. Run ingestion or try again later.

JSON: /api/analyst/HLY

KEY RATIOS (2025)
-2.4
ROE (%)
Net Profit After Tax / Owner's Equity × 100
-0.86
ROA (%)
Net Profit After Tax / Total Assets × 100
11.46
Gross Margin (%)
Gross Profit / Revenue × 100
-4.36
Net Margin (%)
Net Profit After Tax / Revenue × 100
1.8
Debt/Equity
Total Liabilities / Owner's Equity
2.8
Equity Multiplier
Total Assets / Owner's Equity
DUPONT ANALYSIS
-4.36
DuPont: Net Margin (%)
0.2
DuPont: Asset Turnover
2.8
DuPont: Eq. Multiplier
-2.4
DuPont: ROE (%)

ROE = Net Margin × Asset Turnover × Equity Multiplier

📊 Analyst Consensus

No analyst coverage data available for HLY in the last 730 days.

Balance Sheet Bảng Cân Đối Kế Toán — 33 items, 34 years · values in tỷ đồng
Line Item 2021Q1 2020Q4 2020Q3 2020Q2 2020Q1 2019Q4 2019Q3 2019Q2 2019Q1 2018Q4 2018Q3 2018Q2 2018Q1 2017Q4 2017Q3 2017Q2 2017Q1 2016Q4 2016Q3 2016Q2 2016Q1 2015Q4 2015Q3 2015Q2 2015Q1 2014Q4 2014Q3 2014Q2 2014Q1 2013Q4 2013Q3 2013Q2 2013Q1 2008Q2
CURRENT ASSETS (Bn. VND) 9.1 9.9 14.4 18.1 17.9 12.1 14.6 14.9 10.8 12.9 12.3 14.0 18.0 21.6 17.3 15.4 16.5 16.2 10.4 12.8 9.5 13.9 17.5 20.9 18.6 22.4 22.6 18.4 15.6 21.3 16.2 14.2 14.4 8.0
Cash and cash equivalents (Bn. VND) 0.14 0.25 0.05 0.36 0.69 0.04 0.31 0.28 1.6 1.1 0.73 0.84 1.6 3.0 1.1 0.91 1.2 0.82 0.11 1.9 0.78 2.3 0.65 2.9 0.20 1.2 3.3 0.62 0.96 1.1 2.3 1.0 1.3 0.06
Short-term investments (Bn. VND) 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 2.6 0 0 0 0
Accounts receivable (Bn. VND) 3.9 4.0 3.9 4.9 5.1 2.2 2.5 2.4 2.4 2.4 2.6 3.7 4.2 4.1 3.2 3.6 8.8 2.9 2.9 3.2 2.1 3.0 3.3 3.6 3.6 3.1 3.9 3.1 3.2 2.9 3.1 3.7 4.8 1.3
Net Inventories 5.0 5.6 10.5 12.9 12.1 9.9 11.8 12.2 6.8 9.4 8.9 9.4 12.2 14.4 12.9 10.8 6.5 12.2 7.3 7.7 6.6 8.6 13.6 14.3 14.8 17.8 14.8 13.9 10.6 14.4 10.6 9.2 8.1 6.2
Other current assets 0 0 0 0 0.02 0 0 0 0.01 0.01 0.03 0.02 0.02 0.01 0.03 0.14 0.02 0.32 0 0 0 0 0 0 0 0.23 0.64 0.85 0.80 0.33 0.27 0.28 0.22 0.42
LONG-TERM ASSETS (Bn. VND) 38.6 38.4 39.1 34.1 35.0 35.8 36.5 37.4 39.3 39.9 40.7 41.6 40.8 38.8 39.9 40.8 32.5 32.0 24.0 24.3 24.3 24.5 24.9 25.3 25.0 25.4 25.8 26.3 29.0 26.8 29.8 30.1 28.8 13.4
Long-term loans receivables (Bn. VND) 0 0 0 0.34 0.34 0.30 0 0.30 0 0.32 0.32 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0
Fixed assets (Bn. VND) 36.7 36.5 31.3 32.2 33.1 33.8 34.6 35.4 36.4 37.3 38.4 39.4 35.1 36.0 37.3 38.2 8.0 8.2 8.6 8.9 8.9 9.0 9.3 9.6 24.2 24.6 25.0 25.3 25.7 26.1 26.3 26.7 26.0 13.3
Long-term investments (Bn. VND) 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 2.6 0 2.6 2.6 2.6 0
Other non-current assets 1.5 1.5 1.2 1.4 1.6 1.7 1.6 1.6 2.5 2.2 1.9 1.5 0.95 0.64 0.62 0.60 0.54 0.40 0.47 0.46 0.51 0.67 0.75 0.85 0.28 0.78 0.78 0.94 0.69 0.68 0.78 0.77 0.13 0
TOTAL ASSETS (Bn. VND) 47.7 48.3 53.5 52.2 52.8 47.9 51.1 52.3 50.1 52.8 53.0 55.6 58.8 60.4 57.1 56.2 49.0 48.3 34.4 37.0 33.7 38.4 42.4 46.2 43.6 47.8 48.4 44.7 44.6 48.1 46.0 44.3 43.2 21.4
LIABILITIES (Bn. VND) 50.1 48.8 48.5 41.3 39.2 34.3 39.3 39.6 36.6 39.3 36.9 37.4 37.9 38.9 33.7 32.9 26.1 25.7 11.8 15.5 13.6 19.0 23.8 27.7 25.1 29.2 29.7 26.4 27.0 30.5 29.8 27.6 27.8 11.6
Current liabilities (Bn. VND) 39.9 38.1 41.4 34.3 30.9 31.2 34.7 35.0 30.5 33.2 29.1 29.7 29.4 31.8 24.6 23.7 14.7 17.8 11.5 15.2 13.6 19.0 23.0 26.9 23.3 28.4 27.5 24.3 24.8 28.3 25.4 23.2 22.2 10.4
Long-term liabilities (Bn. VND) 10.2 10.7 7.0 7.1 8.3 3.1 4.6 4.6 6.1 6.1 7.8 7.8 8.4 7.1 9.1 9.1 11.4 7.8 0.27 0.27 0.02 0.02 0.81 0.81 1.7 0.81 2.2 2.2 2.2 2.2 4.4 4.4 5.6 1.1
OWNER'S EQUITY(Bn.VND) -2.4 -0.54 5.1 10.9 13.6 13.6 11.8 12.7 13.5 13.5 16.1 18.2 21.0 21.5 23.4 23.3 22.9 22.6 22.6 21.6 20.1 19.4 18.5 18.5 18.6 18.6 18.7 18.3 17.6 17.6 16.2 16.8 15.4 9.8
Capital and reserves (Bn. VND) -2.4 -0.54 5.1 10.9 13.6 13.6 11.8 12.7 13.5 13.5 16.1 18.2 21.0 21.5 23.4 23.3 22.9 22.6 22.6 21.6 20.1 19.4 18.5 18.5 18.6 18.6 18.7 18.3 17.6 17.6 16.2 16.8 15.4 9.7
Other Reserves 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 -950 -950 0 0 0 0 0 0 0 0 0.19
Undistributed earnings (Bn. VND) -22.9 -21.0 -15.4 -9.6 -6.8 -6.9 -8.7 -7.8 -7.0 -7.0 -4.4 -2.3 1.6 2.1 4.1 4.0 2.6 3.2 3.2 2.2 0.73 0.02 -0.81 -0.82 -0.80 -0.80 -0.64 -1.1 -1.7 -1.8 -3.1 -2.6 -4.0 3.3
Budget sources and other funds 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0.11
TOTAL RESOURCES (Bn. VND) 47.7 48.3 53.5 52.2 52.8 47.9 51.1 52.3 50.1 52.8 53.0 55.6 58.8 60.4 57.1 56.2 49.0 48.3 34.4 37.0 33.7 38.4 42.4 46.2 43.6 47.8 48.4 44.7 44.6 48.1 46.0 44.3 43.2 21.4
Prepayments to suppliers (Bn. VND) 0.05 0.22 0.20 1.8 1.9 0.09 0.04 0.20 0 0 0 0.56 0.72 1.0 0.12 0.08 6.2 0.36 0.76 0.81 0.69 0.67 0.58 0.58 0.81 0.67 0.87 0.52 0.76 0.57 0.80 1.5 1.0 0
Inventories, Net (Bn. VND) 6.6 7.2 11.1 13.6 12.3 10.1 12.0 12.4 6.9 9.4 8.9 9.4 12.2 14.4 12.9 10.8 6.5 12.2 7.3 7.7 6.6 8.6 13.6 14.3 14.8 17.8 14.8 13.9 10.6 14.4 10.6 9.2 8.1 6.2
Other current assets (Bn. VND) 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0.23 0.52 0.64 0.61 0.20 0.21 0.22 0.22 0.42
Investment and development funds (Bn. VND) 9.2 9.2 9.2 9.2 9.2 9.2 9.2 9.2 9.2 9.2 9.2 9.2 8.1 8.1 8.1 8.1 9.1 8.1 8.1 8.1 8.1 8.1 8.1 8.1 8.1 7.1 7.1 7.1 7.1 7.1 7.1 7.1 7.1 1.1
Common shares (Bn. VND) 10.0 10.0 10.0 10.0 10.0 10.0 10.0 10.0 10.0 10.0 10.0 10.0 10.0 10.0 10.0 10.0 10.0 10.0 10.0 10.0 10.0 10.0 10.0 10.0 10.0 10.0 10.0 10.0 10.0 10.0 10.0 10.0 10.0 5.0
Paid-in capital (Bn. VND) 10.0 10.0 10.0 10.0 10.0 10.0 10.0 10.0 10.0 10.0 10.0 10.0 10.0 10.0 10.0 10.0 10.0 10.0 10.0 10.0 10.0 10.0 10.0 10.0 10.0 10.0 10.0 10.0 10.0 10.0 10.0 10.0 10.0 5.0
Long-term borrowings (Bn. VND) 10.2 10.7 7.0 7.0 8.3 3.0 4.6 4.6 6.1 6.1 7.8 7.8 8.4 7.1 9.1 9.1 11.4 7.8 0.25 0.25 0 0 0.79 0.79 1.7 0.79 2.1 2.1 2.1 2.1 4.4 4.4 5.6 0
Advances from customers (Bn. VND) 0.75 0.67 1.3 2.4 2.3 1.4 0.28 0.51 0.05 1.4 0.02 0.05 0.05 0 0.04 0 0.19 0 0.14 0.11 0.93 0 0 0 0 0 0 0 0.12 0.03 0 0 698 0
Short-term borrowings (Bn. VND) 15.9 16.2 20.3 20.3 18.4 21.3 25.1 27.4 24.7 25.3 21.9 23.4 24.4 23.3 18.1 16.3 9.8 9.2 5.9 7.8 5.2 10.9 15.1 20.2 15.9 19.0 20.5 17.9 17.3 18.8 17.3 14.8 12.4 10.4
Long-term prepayments (Bn. VND) 1.5 1.5 1.2 1.4 1.6 1.7 1.6 1.6 2.5 2.2 1.9 1.5 0.95 0.64 0.62 0.60 0.54 0.40 0.47 0.46 0.51 0.67 0.75 0.85 0.28 0.26 0.26 0.42 0.17 0.16 0.24 0.23 0.05 0
Other long-term receivables (Bn. VND) 0.39 0.34 0.34 0 0 0 0.30 0 0.33 0 0 0.79 0.80 0.77 0.78 0.79 0.72 0.69 0.69 0.69 0.66 0.60 0.60 0.60 0.53 0.01 0.02 0.03 0.04 0.04 0.05 0.06 0.07 0.05
Long-term trade receivables (Bn. VND) 0.39 0.34 0.34 0.34 0.34 0.30 0.30 0.30 0.33 0.32 0.32 0.79 0.80 0.77 0.78 0.79 0.72 0.69 0.69 0.69 0.66 0.60 0.60 0.60 0.53 0.01 0.02 0.03 0.04 0.04 0.05 0.06 0.07 0.05
Income Statement Báo Cáo Kết Quả Kinh Doanh — 21 items, 34 years · values in tỷ đồng
Line Item 2021Q1 2020Q4 2020Q3 2020Q2 2020Q1 2019Q4 2019Q3 2019Q2 2019Q1 2018Q4 2018Q3 2018Q2 2018Q1 2017Q4 2017Q3 2017Q2 2017Q1 2016Q4 2016Q3 2016Q2 2016Q1 2015Q4 2015Q3 2015Q2 2015Q1 2014Q4 2014Q3 2014Q2 2014Q1 2013Q4 2013Q3 2013Q2 2013Q1 2008Q2
Revenue YoY (%) -0 -0 -0 -0 -0 0 0 -0 0 -0 -0 -0 -0 0 -0 0 0 -0 -0 -0 0 0 -0 0 -0 -0 0 -0 -0 0 0 -0 0 0
Revenue (Bn. VND) 7.4 10.4 6.6 7.7 11.6 16.7 10.2 10.3 13.9 11.0 9.2 11.3 11.6 15.8 10.9 14.3 15.8 11.6 11.7 14.0 14.1 17.8 12.2 15.4 12.4 12.5 12.7 13.7 15.8 14.5 12.2 14.6 16.3 15.8
Attribute to parent company (Bn. VND) -1.9 -5.6 -5.8 -2.8 0.03 1.8 -0.92 -0.78 0.03 -1.9 -2.1 -2.5 -0.50 0.09 0.07 0.22 0.59 -0.01 1.0 1.5 0.71 0.86 9,495 7,483 1,793 -0.16 0.46 0.67 0.01 1.5 -0.53 -0.13 -0.79 1.5
Attribute to parent company YoY (%) -0 -0 -0 -0 -0 0 0 0 0 -0 -0 -0 -0 0 -0 -0 -0 -0 0 0 0 0 -0 -0 -0 -0 0 0 0 0 0 -0 0 0
Financial Income 11 16 25 74 190 77 113 273 275 0.04 197 379 520 518 310 326 427 235 422 463 583 817 404 506 488 405 377 429 560 669 540 1,104 1,190 2,415
Interest Expenses -0.70 -0.76 -0.56 -0.69 -0.57 -0.78 -0.66 -0.66 -0.67 -0.65 -0.67 -0.64 -0.63 -0.56 -0.53 -0.27 -0.16 -0.12 -0.12 -0.08 -0.20 -0.27 -0.38 -0.41 -0.45 -0.47 -0.50 -0.47 -0.54 -0.59 -0.55 -0.65 -0.59 0
Sales 7.4 10.4 6.6 7.7 11.6 16.7 10.2 10.3 13.9 11.0 9.2 11.3 11.6 15.8 10.9 14.3 15.8 11.6 11.7 14.0 14.1 17.8 12.2 15.4 12.4 12.5 12.7 13.7 15.8 14.5 12.2 14.6 16.3 15.8
Net Sales 7.4 10.4 6.6 7.7 11.6 16.7 10.2 10.3 13.9 11.0 9.2 11.3 11.6 15.8 10.9 14.3 15.8 11.6 11.7 14.0 14.1 17.8 12.2 15.4 12.4 12.5 12.7 13.7 15.8 14.5 12.2 14.6 16.3 15.8
Cost of Sales -7.6 -14.0 -11.0 -8.8 -9.7 -12.1 -9.2 -9.1 -11.7 -10.9 -9.7 -11.7 -10.2 -13.3 -8.8 -11.9 -13.4 -9.1 -9.2 -10.6 -11.5 -15.1 -10.8 -13.5 -10.8 -10.5 -10.6 -11.3 -13.8 -11.1 -10.9 -12.1 -15.1 -11.6
Gross Profit -0.21 -3.6 -4.3 -1.0 1.9 4.6 1.0 1.2 2.2 0.17 -0.48 -0.43 1.3 2.5 2.1 2.4 2.4 2.5 2.6 3.4 2.6 2.7 1.4 2.0 1.5 2.0 2.2 2.4 2.0 3.4 1.3 2.5 1.3 4.1
Financial Expenses -0.70 -0.76 -0.56 -0.69 -0.57 -0.78 -0.66 -0.66 -0.67 -0.65 -0.67 -0.64 -0.63 -0.56 -0.53 -0.27 -0.16 -0.12 -0.12 -0.08 -0.20 -0.27 -0.38 -0.41 -0.45 -0.47 -0.50 -0.47 -0.54 -0.59 -0.55 -0.72 -0.59 -0.18
Selling Expenses -0.40 -0.47 -0.28 -0.39 -0.54 -0.75 -0.49 -0.50 -0.80 -0.51 -0.45 -0.56 -0.58 -0.88 -0.53 -0.71 -0.69 -0.92 -0.57 -0.66 -0.80 -0.61 -0.44 -0.52 -0.54 -0.78 -0.44 -0.51 -0.67 -0.56 -0.53 -0.84 -0.80 -1.2
General & Admin Expenses -0.50 -0.73 -0.63 -0.68 -0.74 -1.2 -0.78 -0.83 -0.69 -0.89 -0.54 -0.85 -0.62 -0.93 -0.95 -1.1 -0.78 -1.1 -0.61 -1.1 -0.91 -0.97 -0.52 -1.0 -0.54 -0.92 -0.79 -0.79 -0.76 -0.97 -0.71 -0.97 -0.67 -0.96
Operating Profit/Loss -1.8 -5.5 -5.8 -2.8 0.03 1.9 -0.92 -0.78 0.03 -1.8 -2.1 -2.5 -0.50 0.12 0.09 0.29 0.74 0.27 1.3 1.6 0.72 0.86 9,495 0.02 1,793 -0.14 0.46 0.67 0.01 1.2 -0.53 -0.02 -0.80 1.8
Other income 0 0 0 0 0 0 0 0 0 -0.04 0.04 0 0 0 0 0 0 0 0 0 0 75 0 0 0 0 0 0 0 0.43 0 0.27 8,529 0
Other Income/Expenses -0.07 -0.07 0 -3,267 -4,137 -0.10 -56 0 0 -0.06 -493 0 -3 -607 -5,707 -6,741 0 -0.04 0 -4,626 -0.01 -4,814 0 -0.02 0 -0.01 0 0 0 -0.20 0 -0.38 0 0
Net other income/expenses -0.07 -0.07 0 -3,267 -4,137 -0.10 -56 0 0 -0.09 0.04 0 -3 -607 -5,707 -6,741 0 -0.04 0 -4,626 -0.01 -4,739 0 -0.02 0 -0.01 0 0 0 0.23 0 -0.11 8,529 0
Profit before tax -1.9 -5.6 -5.8 -2.8 0.03 1.8 -0.92 -0.78 0.03 -1.9 -2.1 -2.5 -0.50 0.12 0.08 0.28 0.74 0.24 1.3 1.6 0.71 0.86 9,495 7,483 1,793 -0.16 0.46 0.67 0.01 1.5 -0.53 -0.13 -0.79 1.8
Business income tax - current 0 0 0 0 0 0 0 0 0 0 0 0 0 -0.03 -0.02 -0.06 -0.15 -0.25 -0.25 -0.12 0 0 0 0 0 0 0 0 0 0 0 0 0 -0.25
Net Profit For the Year -1.9 -5.6 -5.8 -2.8 0.03 1.8 -0.92 -0.78 0.03 -1.9 -2.1 -2.5 -0.50 0.09 0.07 0.22 0.59 -0.01 1.0 1.5 0.71 0.86 9,495 7,483 1,793 -0.16 0.46 0.67 0.01 1.5 -0.53 -0.13 -0.79 1.5
Attributable to parent company -1.9 -5.6 -5.8 -2.8 0.03 1.8 -0.92 -0.78 0.03 -1.9 -2.1 -2.5 -0.50 0.09 0.07 0.22 0.59 -0.01 1.0 1.5 0.71 0.86 9,495 7,483 1,793 -0.16 0.46 0.67 0.01 1.5 -0.53 -0.13 -0.79 1.5
Cash Flow Statement Báo Cáo Lưu Chuyển Tiền Tệ — 28 items, 34 years · values in tỷ đồng
Line Item 2021Q1 2020Q4 2020Q3 2020Q2 2020Q1 2019Q4 2019Q3 2019Q2 2019Q1 2018Q4 2018Q3 2018Q2 2018Q1 2017Q4 2017Q3 2017Q2 2017Q1 2016Q4 2016Q3 2016Q2 2016Q1 2015Q4 2015Q3 2015Q2 2015Q1 2014Q4 2014Q3 2014Q2 2014Q1 2013Q4 2013Q3 2013Q2 2013Q1 2008Q2
Net Profit/Loss before tax -1.9 -5.6 -5.8 -2.8 0.03 1.8 -0.92 -0.78 0.03 -1.9 -2.1 -2.5 -0.50 0.12 0.08 0.28 0.74 0.24 1.3 1.6 0.71 0.86 9,495 7,483 1,793 -0.16 0.46 0.67 0.01 1.5 -0.53 -0.13 -0.79 0
Depreciation and Amortisation 1.0 1.1 0.83 0.91 0.75 0.77 0.85 0.90 0.97 0.97 0.97 0.95 0.91 0.89 0.92 0.45 0.22 0.33 0.33 0.33 0.29 0.32 0.35 0.37 0.37 0.37 0.37 0.37 0.38 0.25 0.37 1.0 0.61 0
Provision for credit losses 0 0.96 0 0.39 0 0 0 0.14 0.05 0.05 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0
Profit/Loss from investing activities -11 -16 -25 -74 -190 -77 -113 -273 -275 0 -197 -379 -520 0 -310 -326 -427 0 0 -1,046 0 0 0 -994 0 0 0 -989 0 0 0 0 0 0
Interest Expense 0.70 0.76 0.56 0.69 0.57 0.78 0.66 0.66 0.67 0.65 0.67 0.64 0.63 0.56 0.53 0.27 0.16 0.12 0.12 0.08 0.20 0.27 0.38 0.41 0.45 0.47 0.50 0.47 0.54 0.59 0.55 0.65 0.59 0
Interest income and dividends 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 -2,294 0 0
Operating profit before changes in working capital -0.18 -2.8 -4.4 -0.78 1.4 3.4 0.59 0.92 1.7 -0.26 -0.45 -0.88 1.0 1.6 1.5 1.00 1.1 0.69 1.7 2.1 1.2 1.4 0.74 0.79 0.83 0.69 1.3 1.5 0.94 2.3 0.39 1.5 0.41 0
Increase/Decrease in receivables 0.09 -0.12 0.96 1.7 -2.9 0.33 -0.08 -0.02 5,849 0.20 1.1 -0.29 -0.19 -0.91 0.52 5.3 -5.9 -0.31 0.23 -1.2 0.96 0.28 0.37 -0.07 -0.25 0.91 -0.73 0.13 -0.77 0.22 0.60 -0.71 -0.01 0
Increase/Decrease in inventories 0.60 3.9 2.5 -1.3 -2.2 1.9 0.45 -5.6 2.6 -0.44 0.47 7.2 -2.2 -1.4 -2.2 -4.3 5.7 -4.8 0.37 -0.86 1.8 4.9 0.78 0.46 3.0 -2.9 -0.95 -3.3 3.8 -3.8 -1.4 -1.1 8.0 0
Increase/Decrease in payables 2.8 0.76 6.9 1.5 2.3 0.68 1.7 2.5 -2.4 0.57 0.95 -3.9 1.4 1.9 -0.89 1.4 -3.8 2.8 -2.0 -1.2 0.36 0.21 1.2 -0.86 -1.9 2.0 0.84 -1.2 -2.0 1.4 -0.14 -0.01 0.27 0
Increase/Decrease in prepaid expenses 0.04 -0.30 0.23 0.13 0.10 -0.04 5,633 0.92 -0.31 -0.28 -0.10 -0.51 -0.32 6,051 -0.03 -0.07 -0.15 0.06 -0.01 0.05 0.17 0.08 0.10 -0.57 -0.02 0.12 0.23 -0.26 -0.08 0.02 -8,430 -0.24 -6,071 0
Interest paid -0.40 -0.19 -0.30 -0.79 -0.41 -0.84 -2.0 0.52 -0.52 0 0 -0.62 -0.63 -0.56 -0.53 -0.27 -0.16 -0.12 -0.12 -0.08 -0.20 -0.27 -0.38 -0.41 -0.45 -0.47 -0.50 -0.47 -0.54 -0.59 -0.55 -0.65 -0.59 0
Business Income Tax paid 0 0 0 0 0 -0.02 0.42 -0.42 0 0 0 0 -0.25 0 0 0 -0.62 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 -0.71 0
Other receipts from operating activities 0 0 0 0 0 0 0 0 0 0 0 1,950 0 0 0 0.03 0 0 0 0 0 0 0 0 0 0 0 0.05 0 0 0 0.12 0 0
Other payments on operating activities 0 0 0 0 0 -0.41 -2,200 0 0 0 0 -1,950 0 0 0 -0.03 0 0 0 -0.03 0 0 0 -0.05 0 0 0 -0.05 0 0 -0.12 -0.46 -1.5 0
Net cash inflows/outflows from operating activities 2.9 1.3 5.8 0.55 -1.7 4.9 2.4 -2.5 1.1 -0.72 1.5 1.0 -1.2 0.57 -1.6 3.0 -3.8 -1.7 0.21 -1.3 4.2 6.7 2.8 -0.70 1.2 0.29 0.23 -3.6 1.4 -0.39 -1.2 -1.5 5.9 0
Purchase of fixed assets 0 -0.10 -6.1 -1.5 0 -3,419 3,419 -0.02 0 0.14 0 -0.22 -2.5 0 0 -6.8 0 -8.4 -0.03 -0.55 0 0 0 -0.03 0 0 0 0 0 0.02 0 -0.04 0 0
Proceeds from divestment in other entities 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 2.6 0 1.0 0 0 0 0
Gain on Dividend 11 0 25 74 190 77 113 273 275 0 197 379 520 518 310 326 427 0 0 1,046 0 0 0 994 0 0 0 989 0 0 0 2,294 0 0
Net Cash Flows from Investing Activities 11 -0.10 -6.1 -1.5 190 -3,342 3,532 -0.02 275 0.14 197 -0.22 -2.5 518 310 -6.8 427 -8.4 -0.03 -0.54 0 0 0 -0.03 0 0 0 2.6 0 1.0 0 -0.04 0 0
Proceeds from borrowings 1.1 5.3 4.4 7.9 11.4 10.7 5.8 14.3 10.5 11.4 11.2 12.6 14.9 16.4 14.0 17.4 18.9 21.3 9.5 13.2 14.6 12.6 11.2 16.8 13.6 13.6 13.6 18.5 12.7 13.7 10.7 16.8 11.2 0
Repayment of borrowings -4.1 -6.2 -4.5 -7.3 -9.0 -16.0 -8.1 -13.1 -11.0 -9.7 -12.6 -14.1 -12.5 -12.9 -12.2 -13.5 -14.8 -10.4 -11.3 -10.1 -20.3 -17.6 -16.3 -13.4 -15.8 -15.9 -11.0 -17.9 -14.1 -15.4 -8.1 -15.6 -16.2 0
Finance lease principal payments 0 0 0 0 0 0.16 -0.16 -0.04 -0.10 -0.10 -0.10 -0.10 -0.10 -0.10 -0.10 -0.26 -0.04 -0.04 -0.04 0 0 0 0 0.08 -0.08 -0.08 -0.08 0.08 -0.08 -0.08 -0.11 0.15 -0.15 0
Dividends paid 0 0 0 0 0 0 0 0 0 -0.67 0 0 0 -2.0 0 0 0 -0.03 -0.03 -0.20 0 -0.03 0 0 0 -1,500 -0.03 0 0 0 0 0 0 0
Cash flows from financial activities -3.0 -0.97 -0.06 0.64 2.4 -5.2 -2.4 1.2 -0.64 1.00 -1.6 -1.6 2.3 1.4 1.7 3.6 4.1 10.8 -1.9 2.9 -5.7 -5.1 -5.1 3.5 -2.2 -2.3 2.4 0.62 -1.5 -1.8 2.4 1.3 -5.1 0
Net increase/decrease in cash and cash equivalents -0.10 0.19 -0.30 -0.33 0.65 -0.27 0.03 -1.3 0.45 0.42 -0.11 -0.75 -1.4 1.9 0.15 -0.25 0.34 0.71 -1.8 1.1 -1.5 1.6 -2.3 2.7 -1.0 -2.0 2.6 -0.34 -0.15 -1.2 1.2 -0.22 0.74 0
Cash and cash equivalents 0.25 0.05 0.36 0.69 0.04 0.31 0.28 1.6 1.1 0.73 0.84 1.6 3.0 1.1 0.91 1.2 0.82 0.11 1.9 0.78 2.3 0.65 2.9 0.20 1.2 3.3 0.62 0.96 1.1 2.3 1.0 1.3 0.52 0
Cash and Cash Equivalents at the end of period 0.14 0.25 0.05 0.36 0.69 0.04 0.31 0.28 1.6 1.1 0.73 0.84 1.6 3.0 1.1 0.91 1.2 0.82 0.11 1.9 0.78 2.3 0.65 2.9 0.20 1.2 3.3 0.62 0.96 1.1 2.3 1.0 1.3 0