Zhou Hei Ya International Holdings Company Limited (HKG:1458)
Hong Kong · Delayed Price · Currency is HKD 1.285
+0.035 (2.80%)
Aug 21, 2026, 4:08 PM HKT
HKG:1458 Income Statement
Financials in millions CNY. Fiscal year is January - December.
Millions CNY. 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 |
| 2,775 | 2,536 | 2,451 | 2,744 | 2,343 | 2,870 | |
Revenue Growth | 14.95% | 3.48% | -10.66% | 17.08% | -18.35% | 31.56% |
Cost of Revenue | 1,232 | 1,077 | 1,059 | 1,305 | 1,054 | 1,212 |
Gross Profit | 1,543 | 1,460 | 1,392 | 1,438 | 1,289 | 1,658 |
Selling, General & Admin | 1,377 | 1,270 | 1,249 | 1,300 | 1,241 | 1,395 |
Operating Expenses | 1,377 | 1,270 | 1,249 | 1,300 | 1,241 | 1,395 |
Operating Income | 165.74 | 189.18 | 143.26 | 138.23 | 48.56 | 263.86 |
Interest Expense | -12.4 | -11.39 | -12.46 | -23.64 | -58.4 | -60.07 |
Interest & Investment Income | 32.77 | 32.77 | 50.05 | 72.46 | 67.84 | 106.88 |
Earnings From Equity Investments | 13.89 | 6.69 | -3.5 | 1.09 | 7.96 | 27.57 |
Currency Exchange Gain (Loss) | 0.96 | 0.96 | -8.66 | 2.17 | -109.07 | 14.4 |
Other Non Operating Income (Expenses) | 19.34 | 15.27 | 21.7 | 19.22 | 57.11 | 54.07 |
EBT Excluding Unusual Items | 220.3 | 233.49 | 190.41 | 209.52 | 13.99 | 406.71 |
Gain (Loss) on Sale of Investments | 0.14 | 0.14 | -33 | -3.39 | -4.99 | -1.59 |
Gain (Loss) on Sale of Assets | 0.28 | 0.28 | -0.09 | -3.38 | 1.67 | 80.14 |
Asset Writedown | -3.59 | -3.59 | -13.35 | -13.78 | -20.31 | -24.28 |
Other Unusual Items | 5.33 | 5.33 | 5.11 | 25.19 | 64.37 | -9.98 |
Pretax Income | 222.46 | 235.65 | 149.07 | 214.15 | 54.73 | 450.99 |
Income Tax Expense | 82.21 | 78.95 | 50.86 | 98.57 | 29.45 | 108.57 |
Net Income | 140.25 | 156.69 | 98.2 | 115.58 | 25.28 | 342.42 |
Net Income to Common | 140.25 | 156.69 | 98.2 | 115.58 | 25.28 | 342.42 |
Net Income Growth | -19.04% | 59.56% | -15.03% | 357.13% | -92.62% | 126.44% |
Shares Outstanding (Basic) | 1,865 | 2,029 | 2,195 | 2,316 | 2,311 | 2,313 |
Shares Outstanding (Diluted) | 1,865 | 2,029 | 2,195 | 2,318 | 2,318 | 2,318 |
Shares Change | -11.28% | -7.58% | -5.29% | -0.01% | 0.01% | -0.06% |
EPS (Basic) | 0.08 | 0.08 | 0.04 | 0.05 | 0.01 | 0.15 |
EPS (Diluted) | 0.08 | 0.08 | 0.04 | 0.05 | 0.01 | 0.15 |
EPS Growth | -6.12% | 93.06% | -19.83% | 399.01% | -93.25% | 126.92% |
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 | 268.11 | 321.74 | 358.18 | 271.25 | 309.65 | 352.61 |
Free Cash Flow Per Share | 0.14 | 0.16 | 0.16 | 0.12 | 0.13 | 0.15 |
Dividend Per Share | 0.080 | 0.080 | 0.050 | 0.160 | - | 0.100 |
Dividend Growth | 60.00% | 60.00% | -68.75% | - | - | 42.86% |
Gross Margin | 55.60% | 57.55% | 56.79% | 52.42% | 55.03% | 57.78% |
Operating Margin | 5.97% | 7.46% | 5.85% | 5.04% | 2.07% | 9.19% |
Profit Margin | 5.05% | 6.18% | 4.01% | 4.21% | 1.08% | 11.93% |
Free Cash Flow Margin | 9.66% | 12.68% | 14.61% | 9.89% | 13.21% | 12.29% |
EBITDA | 278 | 305.28 | 258.28 | 255.62 | 178.26 | 388.66 |
EBITDA Margin | 10.02% | 12.04% | 10.54% | 9.32% | 7.61% | 13.54% |
D&A For EBITDA | 112.26 | 116.1 | 115.02 | 117.39 | 129.7 | 124.8 |
EBIT | 165.74 | 189.18 | 143.26 | 138.23 | 48.56 | 263.86 |
EBIT Margin | 5.97% | 7.46% | 5.85% | 5.04% | 2.07% | 9.19% |
Effective Tax Rate | 36.95% | 33.51% | 34.12% | 46.03% | 53.80% | 24.07% |
Advertising Expenses | - | - | - | 39.25 | 38.3 | 52.79 |