Dream International Limited (HKG:1126)
Hong Kong
· Delayed Price · Currency is HKD 6.13
0.00 (0.00%)
Mar 14, 2025, 3:46 PM HKT
Dream International Income Statement
Financials in millions HKD. Fiscal year is January - December.
Millions HKD. Fiscal year is Jan - Dec.
Fiscal Year | TTM | FY 2023 | FY 2022 | FY 2021 | FY 2020 | FY 2019 | 2018 - 2014 |
|---|---|---|---|---|---|---|---|
Period Ending | Jun '24 Jun 30, 2024 | Dec '23 Dec 31, 2023 | Dec '22 Dec 31, 2022 | Dec '21 Dec 31, 2021 | Dec '20 Dec 31, 2020 | Dec '19 Dec 31, 2019 | 2018 - 2014 |
| Revenue | 5,157 | 5,352 | 6,253 | 4,800 | 3,780 | 3,973 | Upgrade
|
| Revenue Growth (YoY) | -12.59% | -14.40% | 30.27% | 26.99% | -4.88% | 14.63% | Upgrade
|
| Cost of Revenue | 3,839 | 4,008 | 5,024 | 4,185 | 3,119 | 3,016 | Upgrade
|
| Gross Profit | 1,318 | 1,345 | 1,229 | 614.72 | 660.61 | 957.51 | Upgrade
|
| Selling, General & Admin | 433.41 | 403.44 | 424.13 | 385.08 | 366.81 | 385.41 | Upgrade
|
| Other Operating Expenses | -35.18 | -50.23 | -35.95 | -19.94 | -10.02 | -11.07 | Upgrade
|
| Operating Expenses | 398.23 | 353.21 | 388.19 | 365.14 | 356.79 | 374.34 | Upgrade
|
| Operating Income | 920.21 | 991.53 | 840.69 | 249.57 | 303.82 | 583.16 | Upgrade
|
| Interest Expense | -4.9 | -10.28 | -9.13 | -10.46 | -8.01 | -6.65 | Upgrade
|
| Interest & Investment Income | 38.74 | 38.74 | 19.51 | 20.46 | 15.28 | 10.92 | Upgrade
|
| Earnings From Equity Investments | 1.45 | 3.96 | 1.74 | 0.9 | -1.02 | - | Upgrade
|
| Currency Exchange Gain (Loss) | 2.69 | 2.69 | 23.53 | 5.25 | -0.44 | 5.94 | Upgrade
|
| EBT Excluding Unusual Items | 958.2 | 1,027 | 876.35 | 265.73 | 309.63 | 593.38 | Upgrade
|
| Merger & Restructuring Charges | - | - | - | - | -0.82 | - | Upgrade
|
| Gain (Loss) on Sale of Assets | 0.88 | 0.88 | 0.11 | -2.08 | 1.03 | 0.32 | Upgrade
|
| Asset Writedown | -0.07 | -0.07 | 0.03 | -0.01 | 0.51 | - | Upgrade
|
| Other Unusual Items | 5.78 | 5.78 | -41.42 | 0.6 | 20.36 | - | Upgrade
|
| Pretax Income | 964.78 | 1,033 | 835.06 | 264.23 | 330.7 | 593.69 | Upgrade
|
| Income Tax Expense | 189.93 | 203.38 | 147.97 | 70.66 | 57.93 | 97.06 | Upgrade
|
| Earnings From Continuing Operations | 774.85 | 829.85 | 687.1 | 193.56 | 272.78 | 496.63 | Upgrade
|
| Earnings From Discontinued Operations | - | - | - | - | - | -18.18 | Upgrade
|
| Net Income to Company | 774.85 | 829.85 | 687.1 | 193.56 | 272.78 | 478.45 | Upgrade
|
| Minority Interest in Earnings | - | - | - | - | - | -0.98 | Upgrade
|
| Net Income | 774.85 | 829.85 | 687.1 | 193.56 | 272.78 | 477.47 | Upgrade
|
| Net Income to Common | 774.85 | 829.85 | 687.1 | 193.56 | 272.78 | 477.47 | Upgrade
|
| Net Income Growth | -5.44% | 20.78% | 254.97% | -29.04% | -42.87% | 43.60% | Upgrade
|
| Shares Outstanding (Basic) | 677 | 677 | 677 | 677 | 677 | 677 | Upgrade
|
| Shares Outstanding (Diluted) | 677 | 677 | 677 | 677 | 677 | 677 | Upgrade
|
| EPS (Basic) | 1.14 | 1.23 | 1.02 | 0.29 | 0.40 | 0.71 | Upgrade
|
| EPS (Diluted) | 1.14 | 1.23 | 1.02 | 0.29 | 0.40 | 0.71 | Upgrade
|
| EPS Growth | -5.44% | 20.78% | 254.98% | -29.04% | -42.87% | 43.60% | Upgrade
|
| Free Cash Flow | 897.04 | 1,078 | 407.79 | 10.31 | 112.13 | 319.81 | Upgrade
|
| Free Cash Flow Per Share | 1.33 | 1.59 | 0.60 | 0.02 | 0.17 | 0.47 | Upgrade
|
| Dividend Per Share | 0.550 | 0.550 | 0.400 | 0.120 | 0.120 | 0.130 | Upgrade
|
| Dividend Growth | 10.00% | 37.50% | 233.33% | 0% | -7.69% | 44.44% | Upgrade
|
| Gross Margin | 25.56% | 25.12% | 19.65% | 12.81% | 17.48% | 24.10% | Upgrade
|
| Operating Margin | 17.84% | 18.52% | 13.44% | 5.20% | 8.04% | 14.68% | Upgrade
|
| Profit Margin | 15.02% | 15.50% | 10.99% | 4.03% | 7.22% | 12.02% | Upgrade
|
| Free Cash Flow Margin | 17.39% | 20.15% | 6.52% | 0.21% | 2.97% | 8.05% | Upgrade
|
| EBITDA | 1,055 | 1,133 | 992.44 | 395.83 | 440.8 | 695.07 | Upgrade
|
| EBITDA Margin | 20.46% | 21.16% | 15.87% | 8.25% | 11.66% | 17.49% | Upgrade
|
| D&A For EBITDA | 134.83 | 141.07 | 151.75 | 146.26 | 136.98 | 111.9 | Upgrade
|
| EBIT | 920.21 | 991.53 | 840.69 | 249.57 | 303.82 | 583.16 | Upgrade
|
| EBIT Margin | 17.84% | 18.52% | 13.44% | 5.20% | 8.04% | 14.68% | Upgrade
|
| Effective Tax Rate | 19.69% | 19.68% | 17.72% | 26.74% | 17.52% | 16.35% | Upgrade
|
Source: S&P Capital IQ. Standard template. Financial Sources.