JNBY Design Limited (HKG:3306)
Hong Kong · Delayed Price · Currency is HKD 20.30
+0.16 (0.79%)
Aug 21, 2026, 4:08 PM HKT
JNBY Design Income Statement
Financials in millions CNY. Fiscal year is July - June.
Millions CNY. Fiscal year is Jul - Jun.
Fiscal Year | TTM | FY 2025 | FY 2024 | FY 2023 | FY 2022 | FY 2021 |
|---|---|---|---|---|---|---|
Period Ending | Dec '25 Dec 31, 2025 | Jun '25 Jun 30, 2025 | Jun '24 Jun 30, 2024 | Jun '23 Jun 30, 2023 | Jun '22 Jun 30, 2022 | Jun '21 Jun 30, 2021 |
| 5,768 | 5,548 | 5,303 | 4,465 | 4,086 | 4,126 | |
Revenue Growth | 5.77% | 4.64% | 18.75% | 9.28% | -0.98% | 33.13% |
Cost of Revenue | 1,940 | 1,909 | 1,807 | 1,548 | 1,478 | 1,529 |
Gross Profit | 3,828 | 3,639 | 3,496 | 2,917 | 2,607 | 2,597 |
Selling, General & Admin | 2,619 | 2,507 | 2,361 | 2,141 | 1,889 | 1,757 |
Other Operating Expenses | -64.27 | -76.63 | -68.37 | -65.8 | -44.73 | -36.17 |
Operating Expenses | 2,552 | 2,427 | 2,297 | 2,072 | 1,849 | 1,719 |
Operating Income | 1,276 | 1,212 | 1,199 | 844.51 | 758.3 | 878.71 |
Interest Expense | -30.53 | -32.45 | -37.79 | -45.34 | -38.4 | -29.4 |
Interest & Investment Income | 37.58 | 44.22 | 49.08 | 35.64 | 37.07 | 26.42 |
Earnings From Equity Investments | -1.36 | -1.51 | -1.35 | - | - | - |
Currency Exchange Gain (Loss) | 10.75 | 10.75 | 13.46 | 7.21 | 5.33 | 5.7 |
Other Non Operating Income (Expenses) | -1.1 | -1.1 | 2.07 | -1.96 | -0.42 | -0.81 |
EBT Excluding Unusual Items | 1,292 | 1,231 | 1,224 | 840.06 | 761.89 | 880.63 |
Gain (Loss) on Sale of Investments | 25.54 | -10.31 | -12.79 | 10.79 | 14.22 | 5.5 |
Gain (Loss) on Sale of Assets | -0.82 | -0.76 | -0.63 | -0.2 | -0.83 | -0.64 |
Other Unusual Items | -2.18 | -2.18 | 0.44 | 0.17 | 0.36 | 1.11 |
Pretax Income | 1,314 | 1,218 | 1,211 | 850.82 | 775.64 | 886.59 |
Income Tax Expense | 344.52 | 320.65 | 364.8 | 229.54 | 216.76 | 239.4 |
Earnings From Continuing Operations | 969.53 | 897.52 | 846.55 | 621.28 | 558.87 | 647.2 |
Minority Interest in Earnings | -2.09 | -4.87 | 0.95 | 0.01 | 0.01 | 0.01 |
Net Income | 967.43 | 892.65 | 847.5 | 621.29 | 558.88 | 647.2 |
Net Income to Common | 967.43 | 892.65 | 847.5 | 621.29 | 558.88 | 647.2 |
Net Income Growth | 10.63% | 5.33% | 36.41% | 11.17% | -13.65% | 86.67% |
Shares Outstanding (Basic) | 511 | 512 | 507 | 501 | 498 | 498 |
Shares Outstanding (Diluted) | 527 | 525 | 519 | 508 | 506 | 502 |
Shares Change | 1.38% | 1.24% | 2.02% | 0.45% | 0.83% | -2.26% |
EPS (Basic) | 1.89 | 1.74 | 1.67 | 1.24 | 1.12 | 1.30 |
EPS (Diluted) | 1.83 | 1.70 | 1.63 | 1.22 | 1.10 | 1.29 |
EPS Growth | 8.93% | 4.29% | 33.61% | 10.91% | -14.73% | 92.54% |
Additional Metrics
Fiscal Year | TTM | FY 2025 | FY 2024 | FY 2023 | FY 2022 | FY 2021 |
|---|---|---|---|---|---|---|
Period Ending | Dec '25 Dec 31, 2025 | Jun '25 Jun 30, 2025 | Jun '24 Jun 30, 2024 | Jun '23 Jun 30, 2023 | Jun '22 Jun 30, 2022 | Jun '21 Jun 30, 2021 |
Free Cash Flow | 1,203 | 982.72 | 1,462 | 790.39 | 718.44 | 1,212 |
Free Cash Flow Per Share | 2.28 | 1.87 | 2.82 | 1.55 | 1.42 | 2.42 |
Dividend Per Share | 1.330 | 1.290 | 1.230 | 0.900 | 0.810 | 0.940 |
Dividend Growth | 7.26% | 4.88% | 36.67% | 11.11% | -13.83% | 88.00% |
Gross Margin | 66.37% | 65.59% | 65.93% | 65.33% | 63.81% | 62.95% |
Operating Margin | 22.13% | 21.83% | 22.61% | 18.91% | 18.56% | 21.30% |
Profit Margin | 16.77% | 16.09% | 15.98% | 13.91% | 13.68% | 15.68% |
Free Cash Flow Margin | 20.86% | 17.71% | 27.57% | 17.70% | 17.58% | 29.38% |
EBITDA | 1,403 | 1,341 | 1,325 | 961.57 | 851.1 | 947.34 |
EBITDA Margin | 24.32% | 24.18% | 24.98% | 21.54% | 20.83% | 22.96% |
D&A For EBITDA | 126.68 | 129.9 | 125.94 | 117.06 | 92.8 | 68.63 |
EBIT | 1,276 | 1,212 | 1,199 | 844.51 | 758.3 | 878.71 |
EBIT Margin | 22.13% | 21.83% | 22.61% | 18.91% | 18.56% | 21.30% |
Effective Tax Rate | 26.22% | 26.32% | 30.11% | 26.98% | 27.95% | 27.00% |