Ming Fai International Holdings Limited (HKG:3828)
Hong Kong · Delayed Price · Currency is HKD 0.9800
+0.0200 (2.08%)
At close: Feb 13, 2026
HKG:3828 Income Statement
Financials in millions HKD. Fiscal year is January - December.
Millions HKD. Fiscal year is Jan - Dec.
Fiscal Year | TTM | FY 2024 | FY 2023 | FY 2022 | FY 2021 | FY 2020 |
|---|---|---|---|---|---|---|
Period Ending | Jun '25 Jun 30, 2025 | Dec '24 Dec 31, 2024 | Dec '23 Dec 31, 2023 | Dec '22 Dec 31, 2022 | Dec '21 Dec 31, 2021 | Dec '20 Dec 31, 2020 |
| 2,316 | 2,311 | 2,067 | 1,793 | 1,436 | 1,353 | |
Revenue Growth (YoY) | 6.86% | 11.80% | 15.29% | 24.88% | 6.11% | -33.77% |
Cost of Revenue | 1,748 | 1,731 | 1,566 | 1,368 | 1,166 | 989.61 |
Gross Profit | 568.79 | 579.9 | 501.74 | 424.81 | 269.65 | 363.49 |
Selling, General & Admin | 391.38 | 402.13 | 370.15 | 330.39 | 317.59 | 282.45 |
Other Operating Expenses | -2.53 | -4.09 | -3.75 | -12.76 | -8.27 | -27.53 |
Operating Expenses | 400.69 | 409.87 | 364.89 | 332.98 | 357.31 | 269.47 |
Operating Income | 168.1 | 170.02 | 136.86 | 91.83 | -87.66 | 94.01 |
Interest Expense | -2 | -2.89 | -6.25 | -4.72 | -2.43 | -2.91 |
Interest & Investment Income | 4.22 | 5.15 | 5.92 | 0.59 | 0.96 | 1.04 |
Earnings From Equity Investments | 1.79 | 1.38 | 0.35 | 0.3 | -0.52 | 0.41 |
EBT Excluding Unusual Items | 172.1 | 173.67 | 136.87 | 88.01 | -89.65 | 92.55 |
Impairment of Goodwill | - | - | - | - | -4.76 | - |
Gain (Loss) on Sale of Investments | -2.38 | - | - | - | - | - |
Gain (Loss) on Sale of Assets | - | - | - | - | - | 8.2 |
Asset Writedown | 0.26 | 0.26 | - | 1.97 | - | 0.79 |
Other Unusual Items | 3.63 | 3.63 | 7.21 | - | - | - |
Pretax Income | 173.62 | 177.56 | 144.07 | 89.99 | -94.41 | 101.54 |
Income Tax Expense | 35.96 | 38.45 | 48.44 | 20.14 | 3.52 | 26.94 |
Earnings From Continuing Operations | 137.66 | 139.11 | 95.63 | 69.84 | -97.93 | 74.6 |
Minority Interest in Earnings | 3.21 | 4.12 | 8.55 | 5.67 | 4.39 | 4.45 |
Net Income | 140.87 | 143.23 | 104.18 | 75.51 | -93.54 | 79.05 |
Net Income to Common | 140.87 | 143.23 | 104.18 | 75.51 | -93.54 | 79.05 |
Net Income Growth | 18.42% | 37.48% | 37.97% | - | - | -19.29% |
Shares Outstanding (Basic) | 724 | 724 | 724 | 726 | 729 | 729 |
Shares Outstanding (Diluted) | 724 | 724 | 724 | 726 | 729 | 729 |
Shares Change (YoY) | - | - | -0.26% | -0.43% | -0.07% | 0.06% |
EPS (Basic) | 0.19 | 0.20 | 0.14 | 0.10 | -0.13 | 0.11 |
EPS (Diluted) | 0.19 | 0.20 | 0.14 | 0.10 | -0.13 | 0.11 |
EPS Growth | 18.05% | 37.48% | 38.39% | - | - | -19.40% |
Free Cash Flow | 198.96 | 35.34 | 171.05 | 105.55 | -142.97 | 9.6 |
Free Cash Flow Per Share | 0.28 | 0.05 | 0.24 | 0.14 | -0.20 | 0.01 |
Dividend Per Share | 0.100 | 0.100 | 0.070 | 0.040 | - | 0.025 |
Dividend Growth | 25.00% | 42.86% | 75.00% | - | - | -44.44% |
Gross Margin | 24.55% | 25.09% | 24.27% | 23.69% | 18.78% | 26.86% |
Operating Margin | 7.26% | 7.36% | 6.62% | 5.12% | -6.11% | 6.95% |
Profit Margin | 6.08% | 6.20% | 5.04% | 4.21% | -6.51% | 5.84% |
Free Cash Flow Margin | 8.59% | 1.53% | 8.27% | 5.89% | -9.96% | 0.71% |
EBITDA | 228.59 | 229.25 | 189.42 | 147.16 | -31.57 | 144.45 |
EBITDA Margin | 9.87% | 9.92% | 9.16% | 8.21% | -2.20% | 10.68% |
D&A For EBITDA | 60.49 | 59.23 | 52.57 | 55.32 | 56.09 | 50.44 |
EBIT | 168.1 | 170.02 | 136.86 | 91.83 | -87.66 | 94.01 |
EBIT Margin | 7.26% | 7.36% | 6.62% | 5.12% | -6.11% | 6.95% |
Effective Tax Rate | 20.71% | 21.65% | 33.62% | 22.39% | - | 26.53% |
Advertising Expenses | - | 8.07 | 15.65 | 16.9 | 22.33 | 10.51 |
Source: S&P Global Market Intelligence. Standard template. Financial Sources.