Tianjin Development Holdings Limited (HKG:0882)
Hong Kong · Delayed Price · Currency is HKD 2.105
-0.005 (-0.24%)
Sep 8, 2026, 2:33 PM HKT
HKG:0882 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 |
| 3,136 | 3,196 | 3,359 | 3,338 | 3,705 | 3,541 | |
Revenue Growth | -3.75% | -4.86% | 0.63% | -9.90% | 4.64% | 19.62% |
Selling, General & Admin | 813.46 | 881 | 878.01 | 781.52 | 853.91 | 1,001 |
Other Operating Expenses | 2,392 | 2,434 | 2,540 | 2,480 | 2,844 | 2,687 |
Total Operating Expenses | 3,206 | 3,315 | 3,418 | 3,262 | 3,698 | 3,687 |
Operating Income | -70.17 | -118.63 | -58.71 | 76.49 | 6.79 | -146.46 |
Interest Expense | -86.34 | -95.22 | -120.73 | -107.35 | -82.5 | -48.98 |
Interest Income | 149.82 | 528.34 | 253.66 | 268.37 | 283.35 | 285.38 |
Net Interest Expense | 63.48 | 433.12 | 132.93 | 161.02 | 200.86 | 236.4 |
Income (Loss) on Equity Investments | 484.42 | 441.23 | 419.18 | 552.39 | 457 | 555.66 |
Currency Exchange Gain (Loss) | 26.26 | 8.32 | -8.14 | -17.78 | -65.04 | 22.52 |
Other Non-Operating Income (Expenses) | 33.05 | 49.53 | -18.6 | 51.61 | 60.41 | -20.78 |
EBT Excluding Unusual Items | 537.05 | 813.57 | 466.66 | 823.73 | 660.01 | 647.33 |
Gain (Loss) on Sale of Investments | 26.21 | 26.29 | 431.59 | 17.65 | -62.9 | 36.72 |
Gain (Loss) on Sale of Assets | 41.98 | -0.43 | 0.16 | 249.7 | -40.41 | -0.64 |
Asset Writedown | -8.11 | -8.11 | -12.45 | -8.56 | -3.26 | -2.42 |
Other Unusual Items | - | - | - | - | 0.6 | - |
Pretax Income | 597.13 | 831.33 | 885.95 | 1,083 | 554.04 | 681 |
Income Tax Expense | 52.23 | 76.22 | 84.79 | 99.98 | 49.89 | 41.72 |
Earnings From Continuing Ops. | 544.9 | 755.11 | 801.17 | 982.54 | 504.15 | 639.28 |
Earnings From Discontinued Ops. | - | - | - | - | - | -26.5 |
Net Income to Company | 544.9 | 755.11 | 801.17 | 982.54 | 504.15 | 612.78 |
Minority Interest in Earnings | -136.19 | -327.17 | -253.1 | -346.9 | -145.99 | -142.4 |
Net Income | 408.71 | 427.94 | 548.07 | 635.63 | 358.16 | 470.38 |
Net Income to Common | 408.71 | 427.94 | 548.07 | 635.63 | 358.16 | 470.38 |
Net Income Growth | -32.38% | -21.92% | -13.78% | 77.47% | -23.86% | 59.73% |
Shares Outstanding (Basic) | 1,073 | 1,073 | 1,073 | 1,073 | 1,073 | 1,073 |
Shares Outstanding (Diluted) | 1,073 | 1,073 | 1,073 | 1,073 | 1,073 | 1,073 |
Shares Change | - | - | - | - | - | - |
EPS (Basic) | 0.38 | 0.40 | 0.51 | 0.59 | 0.33 | 0.44 |
EPS (Diluted) | 0.38 | 0.40 | 0.51 | 0.59 | 0.33 | 0.44 |
EPS Growth | -32.44% | -21.94% | -13.77% | 77.50% | -23.87% | 59.73% |
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 | - | -32.64 | -914.02 | -455.78 | 44.86 | -583.56 |
Free Cash Flow Per Share | - | -0.03 | -0.85 | -0.42 | 0.04 | -0.54 |
Dividend Per Share | 0.140 | 0.140 | 0.140 | 0.122 | 0.089 | 0.089 |
Dividend Growth | 0% | 0% | 14.29% | 36.87% | 0% | 15.04% |
Profit Margin | 13.03% | 13.39% | 16.31% | 19.04% | 9.67% | 13.28% |
Free Cash Flow Margin | - | -1.02% | -27.21% | -13.65% | 1.21% | -16.48% |
EBITDA | 111.2 | 66.97 | 112.13 | 267.25 | 179.01 | 59.77 |
EBITDA Margin | 3.55% | 2.10% | 3.34% | 8.00% | 4.83% | 1.69% |
D&A For EBITDA | 181.36 | 185.59 | 170.84 | 190.76 | 172.22 | 206.23 |
EBIT | -70.17 | -118.63 | -58.71 | 76.49 | 6.79 | -146.46 |
EBIT Margin | -2.24% | -3.71% | -1.75% | 2.29% | 0.18% | -4.14% |
Effective Tax Rate | 8.75% | 9.17% | 9.57% | 9.24% | 9.01% | 6.13% |