Beauty Farm Medical and Health Industry Inc. (HKG:2373)
Hong Kong · Delayed Price · Currency is HKD 18.20
-0.31 (-1.67%)
Sep 2, 2026, 4:08 PM HKT
HKG:2373 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 |
| 3,423 | 3,001 | 2,572 | 2,145 | 1,635 | 1,781 | |
Revenue Growth | 18.30% | 16.65% | 19.91% | 31.16% | -8.16% | 18.46% |
Cost of Revenue | 1,705 | 1,529 | 1,382 | 1,168 | 917.57 | 946.95 |
Gross Profit | 1,719 | 1,472 | 1,190 | 977.1 | 717.84 | 833.79 |
Selling, General & Admin | 1,132 | 991.66 | 849.84 | 696.52 | 575.38 | 571.91 |
Research & Development | 42.21 | 41.94 | 36.03 | 34.07 | 31.19 | 18.03 |
Other Operating Expenses | -18.28 | -14.55 | -9.03 | -22.42 | -24.44 | -14.96 |
Operating Expenses | 1,157 | 1,020 | 880.74 | 708.12 | 582.11 | 576.29 |
Operating Income | 561.89 | 451.78 | 309.25 | 268.99 | 135.73 | 257.49 |
Interest Expense | -41.15 | -32.16 | -27.56 | -24.81 | -24.71 | -24.22 |
Interest & Investment Income | 20.76 | 22.71 | 23.62 | 21.84 | 3.09 | 1.28 |
Earnings From Equity Investments | - | - | - | -0.05 | - | - |
Currency Exchange Gain (Loss) | 0.04 | 0.46 | -2.55 | 0.32 | 4.03 | -0.23 |
Other Non Operating Income (Expenses) | -1.77 | -1.77 | 0.89 | -0.85 | -0.18 | - |
EBT Excluding Unusual Items | 539.78 | 441.03 | 303.65 | 265.43 | 117.97 | 234.34 |
Gain (Loss) on Sale of Investments | 19.28 | 17.48 | 20.93 | 23.85 | 20.7 | 23.41 |
Gain (Loss) on Sale of Assets | -15.04 | -13.96 | -7.08 | -1.01 | -0.91 | -2.64 |
Other Unusual Items | 5.52 | 5.52 | 0.38 | - | -7.28 | - |
Pretax Income | 549.54 | 450.07 | 317.88 | 288.27 | 130.48 | 255.1 |
Income Tax Expense | 140.66 | 109.79 | 65.41 | 58.13 | 19.94 | 46.76 |
Earnings From Continuing Operations | 408.87 | 340.28 | 252.48 | 230.14 | 110.53 | 208.34 |
Minority Interest in Earnings | -24.84 | -22.71 | -24.02 | -14.48 | -7.42 | -14.87 |
Net Income | 384.04 | 317.56 | 228.46 | 215.66 | 103.11 | 193.48 |
Net Income to Common | 384.04 | 317.56 | 228.46 | 215.66 | 103.11 | 193.48 |
Net Income Growth | 42.91% | 39.00% | 5.94% | 109.15% | -46.71% | 28.16% |
Shares Outstanding (Basic) | 236 | 229 | 230 | 229 | 200 | 200 |
Shares Outstanding (Diluted) | 239 | 232 | 230 | 230 | 200 | 200 |
Shares Change | 3.96% | 0.92% | -0.14% | 14.99% | 0.24% | - |
EPS (Basic) | 1.63 | 1.38 | 0.99 | 0.94 | 0.52 | 0.97 |
EPS (Diluted) | 1.61 | 1.37 | 0.99 | 0.94 | 0.52 | 0.97 |
EPS Growth | 37.19% | 38.38% | 5.32% | 82.26% | -46.79% | 28.16% |
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 | 1,073 | 932.01 | 682.44 | 466.27 | 241.21 | 536.76 |
Free Cash Flow Per Share | 4.49 | 4.02 | 2.97 | 2.03 | 1.21 | 2.69 |
Dividend Per Share | - | 0.630 | 0.489 | 0.427 | 0.345 | - |
Dividend Growth | - | 28.93% | 14.54% | 23.67% | - | - |
Gross Margin | 50.21% | 49.05% | 46.26% | 45.55% | 43.89% | 46.82% |
Operating Margin | 16.41% | 15.06% | 12.02% | 12.54% | 8.30% | 14.46% |
Profit Margin | 11.22% | 10.58% | 8.88% | 10.05% | 6.30% | 10.87% |
Free Cash Flow Margin | 31.35% | 31.06% | 26.53% | 21.74% | 14.75% | 30.14% |
EBITDA | 756.91 | 603.5 | 450.36 | 386.33 | 242.01 | 356.27 |
EBITDA Margin | 22.11% | 20.11% | 17.51% | 18.01% | 14.80% | 20.01% |
D&A For EBITDA | 195.01 | 151.71 | 141.11 | 117.35 | 106.28 | 98.78 |
EBIT | 561.89 | 451.78 | 309.25 | 268.99 | 135.73 | 257.49 |
EBIT Margin | 16.41% | 15.06% | 12.02% | 12.54% | 8.30% | 14.46% |
Effective Tax Rate | 25.60% | 24.39% | 20.57% | 20.16% | 15.29% | 18.33% |