Dream International Limited (HKG:1126)
Hong Kong · Delayed Price · Currency is HKD 5.61
+0.11 (1.91%)
Oct 9, 2026, 4:08 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 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 |
| 6,293 | 5,974 | 5,450 | 5,352 | 6,253 | 4,800 | |
Revenue Growth | 9.74% | 9.62% | 1.82% | -14.40% | 30.27% | 26.99% |
Cost of Revenue | 5,159 | 4,769 | 4,196 | 4,008 | 5,024 | 4,185 |
Gross Profit | 1,134 | 1,206 | 1,254 | 1,345 | 1,229 | 614.72 |
Selling, General & Admin | 468.9 | 445.49 | 447.41 | 403.44 | 424.13 | 385.08 |
Other Operating Expenses | -27.61 | -67.11 | -75.25 | -50.23 | -35.95 | -19.94 |
Operating Expenses | 441.29 | 378.38 | 372.16 | 353.21 | 388.19 | 365.14 |
Operating Income | 692.41 | 827.48 | 881.71 | 991.53 | 840.69 | 249.57 |
Interest Expense | -5.7 | -6.21 | -6.56 | -10.28 | -9.13 | -10.46 |
Interest & Investment Income | 44.21 | 44.21 | 47.99 | 38.74 | 19.51 | 20.46 |
Earnings From Equity Investments | 3.45 | 2.41 | 1.23 | 3.96 | 1.74 | 0.9 |
Currency Exchange Gain (Loss) | 5 | 5 | 1.21 | 2.69 | 23.53 | 5.25 |
EBT Excluding Unusual Items | 739.38 | 872.89 | 925.58 | 1,027 | 876.35 | 265.73 |
Gain (Loss) on Sale of Assets | -1.65 | -1.65 | 1.36 | 0.88 | 0.11 | -2.08 |
Asset Writedown | -0.01 | -0.01 | -0 | -0.07 | 0.03 | -0.01 |
Other Unusual Items | - | - | - | 5.78 | -41.42 | 0.6 |
Pretax Income | 737.72 | 871.24 | 926.94 | 1,033 | 835.06 | 264.23 |
Income Tax Expense | 146.86 | 178.33 | 188.44 | 203.38 | 147.97 | 70.66 |
Earnings From Continuing Operations | 590.86 | 692.9 | 738.5 | 829.85 | 687.1 | 193.56 |
Net Income to Company | 590.86 | 692.9 | 738.5 | 829.85 | 687.1 | 193.56 |
Minority Interest in Earnings | 0.87 | - | - | - | - | - |
Net Income | 591.73 | 692.9 | 738.5 | 829.85 | 687.1 | 193.56 |
Net Income to Common | 591.73 | 692.9 | 738.5 | 829.85 | 687.1 | 193.56 |
Net Income Growth | -22.82% | -6.17% | -11.01% | 20.78% | 254.97% | -29.04% |
Shares Outstanding (Basic) | 677 | 677 | 677 | 677 | 677 | 677 |
Shares Outstanding (Diluted) | 677 | 677 | 677 | 677 | 677 | 677 |
Shares Change | - | - | - | - | - | - |
EPS (Basic) | 0.87 | 1.02 | 1.09 | 1.23 | 1.02 | 0.29 |
EPS (Diluted) | 0.87 | 1.02 | 1.09 | 1.23 | 1.02 | 0.29 |
EPS Growth | -22.82% | -6.17% | -11.01% | 20.78% | 254.97% | -29.04% |
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 | 263.65 | 655.99 | 541.14 | 1,078 | 407.79 | 10.31 |
Free Cash Flow Per Share | 0.39 | 0.97 | 0.80 | 1.59 | 0.60 | 0.01 |
Dividend Per Share | 0.600 | 0.600 | 0.600 | 0.550 | 0.400 | 0.120 |
Dividend Growth | -7.69% | 0% | 9.09% | 37.50% | 233.33% | 0% |
Gross Margin | 18.02% | 20.18% | 23.01% | 25.12% | 19.65% | 12.81% |
Operating Margin | 11.00% | 13.85% | 16.18% | 18.52% | 13.44% | 5.20% |
Profit Margin | 9.40% | 11.60% | 13.55% | 15.50% | 10.99% | 4.03% |
Free Cash Flow Margin | 4.19% | 10.98% | 9.93% | 20.15% | 6.52% | 0.21% |
EBITDA | 851.62 | 967.22 | 1,030 | 1,133 | 992.44 | 395.83 |
EBITDA Margin | 13.53% | 16.19% | 18.90% | 21.16% | 15.87% | 8.25% |
D&A For EBITDA | 159.2 | 139.74 | 148.43 | 141.07 | 151.75 | 146.26 |
EBIT | 692.41 | 827.48 | 881.71 | 991.53 | 840.69 | 249.57 |
EBIT Margin | 11.00% | 13.85% | 16.18% | 18.52% | 13.44% | 5.20% |
Effective Tax Rate | 19.91% | 20.47% | 20.33% | 19.68% | 17.72% | 26.74% |