Min Xin Holdings Limited (HKG:0222)
Hong Kong · Delayed Price · Currency is HKD 2.630
-0.020 (-0.75%)
Oct 7, 2026, 1:16 PM HKT
Min Xin Holdings Income Statement
Financials in millions HKD. Fiscal year is January - December.
Millions HKD. Fiscal year is Jan - Dec.
Fiscal Year | TTM | FY 2025 | FY 2024 | FY 2023 | FY 2022 | FY 2021 |
|---|---|---|---|---|---|---|
Period Ending | Jun '26 Jun 30, 2026 | Dec '25 Dec 31, 2025 | Dec '24 Dec 31, 2024 | Dec '23 Dec 31, 2023 | Dec '22 Dec 31, 2022 | Dec '21 Dec 31, 2021 |
Premiums & Annuity Revenue | 202.54 | 196.63 | 187.38 | 191.13 | 195 | 156.16 |
Total Interest & Dividend Income | -2.55 | -6.96 | -4.15 | -5.3 | 4.54 | - |
Gain (Loss) on Sale of Investments | -11.22 | 2.63 | 8.96 | 0.69 | 17.74 | 15 |
Non-Insurance Activities Revenue | 56.42 | 58.83 | 39.22 | 23.52 | 13.12 | 61.53 |
Other Revenue | 16.69 | 23.75 | 36.91 | 34.24 | 32.93 | 0.16 |
| 261.87 | 274.88 | 268.33 | 244.27 | 263.32 | 232.85 | |
Revenue Growth | -0.74% | 2.44% | 9.85% | -7.23% | 13.09% | 41.38% |
Policy Benefits | 58.06 | 54.06 | 55.84 | 69.59 | 80.76 | 48.41 |
Policy Acquisition & Underwriting Costs | 95.02 | 95.02 | 94.06 | 91.31 | 93.25 | 83.77 |
Selling, General & Administrative | 35.7 | 40.45 | 53.73 | 56.57 | 47.05 | 54.9 |
Non-Insurance Activities Expense | 1.46 | -1.57 | 1.81 | -2.85 | -6.29 | -5.75 |
Other Operating Expenses | 1.37 | 1.38 | -1.41 | 2.1 | 0.84 | -0 |
Reinsurance Income or Expense | -19.41 | -19.41 | -17.46 | -16.61 | - | - |
Total Operating Expenses | 211.01 | 208.75 | 221.49 | 233.33 | 215.6 | 181.33 |
Operating Income | 50.86 | 66.13 | 46.84 | 10.94 | 47.72 | 51.51 |
Interest Expense | -34.23 | -38.72 | -44.17 | -41.37 | -21.56 | -11.63 |
Earnings From Equity Investments | 79.92 | 101.41 | 130.8 | 67.49 | 476.27 | 461.23 |
Currency Exchange Gain (Loss) | 3.67 | 3.6 | -31.83 | -6.28 | -27.69 | 3.64 |
Other Non Operating Income (Expenses) | 0.35 | 0.07 | - | - | - | - |
EBT Excluding Unusual Items | 100.57 | 132.49 | 101.65 | 30.79 | 474.74 | 504.75 |
Gain (Loss) on Sale of Assets | -0.01 | 0.03 | -0.03 | -0.01 | 0 | - |
Asset Writedown | -1.83 | -3.73 | -6.75 | -1.01 | -2.28 | 5.22 |
Pretax Income | 98.71 | 128.79 | 94.87 | 29.76 | 472.46 | 509.97 |
Income Tax Expense | 8.77 | 9.19 | 7.17 | -9.65 | 15.49 | 14.04 |
Net Income | 89.94 | 119.6 | 87.7 | 39.41 | 456.97 | 495.93 |
Net Income to Common | 89.94 | 119.6 | 87.7 | 39.41 | 456.97 | 495.93 |
Net Income Growth | -24.59% | 36.38% | 122.53% | -91.38% | -7.86% | 13.73% |
Shares Outstanding (Basic) | 597 | 597 | 597 | 597 | 597 | 597 |
Shares Outstanding (Diluted) | 597 | 597 | 597 | 597 | 597 | 597 |
Shares Change | - | - | - | - | - | - |
EPS (Basic) | 0.15 | 0.20 | 0.15 | 0.07 | 0.77 | 0.83 |
EPS (Diluted) | 0.15 | 0.20 | 0.15 | 0.07 | 0.77 | 0.83 |
EPS Growth | -24.59% | 36.38% | 122.53% | -91.38% | -7.86% | 13.73% |
Additional Metrics
Fiscal Year | TTM | FY 2025 | FY 2024 | FY 2023 | FY 2022 | FY 2021 |
|---|---|---|---|---|---|---|
Period Ending | Jun '26 Jun 30, 2026 | Dec '25 Dec 31, 2025 | Dec '24 Dec 31, 2024 | Dec '23 Dec 31, 2023 | Dec '22 Dec 31, 2022 | Dec '21 Dec 31, 2021 |
Free Cash Flow | -26.65 | 56.66 | -26 | -17.25 | 41.97 | 27.39 |
Free Cash Flow Per Share | -0.04 | 0.10 | -0.04 | -0.03 | 0.07 | 0.05 |
Dividend Per Share | 0.080 | 0.080 | - | 0.090 | 0.120 | 0.120 |
Dividend Growth | - | - | - | -25.00% | 0% | 20.00% |
Operating Margin | 19.42% | 24.06% | 17.46% | 4.48% | 18.12% | 22.12% |
Profit Margin | 34.34% | 43.51% | 32.68% | 16.13% | 173.54% | 212.99% |
Free Cash Flow Margin | -10.18% | 20.61% | -9.69% | -7.06% | 15.94% | 11.76% |
EBITDA | 52.65 | 67.94 | 49 | 12.56 | 49.17 | 52.77 |
EBITDA Margin | 20.11% | 24.72% | 18.26% | 5.14% | 18.67% | 22.66% |
D&A For EBITDA | 1.79 | 1.81 | 2.16 | 1.62 | 1.45 | 1.26 |
EBIT | 50.86 | 66.13 | 46.84 | 10.94 | 47.72 | 51.51 |
EBIT Margin | 19.42% | 24.06% | 17.46% | 4.48% | 18.12% | 22.12% |
Effective Tax Rate | 8.89% | 7.13% | 7.56% | - | 3.28% | 2.75% |
Revenue as Reported | 255.45 | 255.45 | 226.61 | - | - | - |