Ming Fai International Holdings Limited (HKG:3828)
Hong Kong · Delayed Price · Currency is HKD 0.7200
0.00 (0.00%)
Sep 11, 2026, 3:59 PM HKT
HKG:3828 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 |
| 2,368 | 2,239 | 2,311 | 2,067 | 1,793 | 1,436 | |
Revenue Growth | 2.24% | -3.14% | 11.80% | 15.29% | 24.88% | 6.11% |
Cost of Revenue | 1,896 | 1,754 | 1,731 | 1,566 | 1,368 | 1,166 |
Gross Profit | 471.99 | 484.67 | 579.9 | 501.74 | 424.81 | 269.65 |
Selling, General & Admin | 377.84 | 375.18 | 402.13 | 370.15 | 330.39 | 317.59 |
Other Operating Expenses | -5.64 | -4.82 | -4.09 | -3.75 | -12.76 | -8.27 |
Operating Expenses | 368.72 | 366.88 | 409.87 | 364.89 | 332.98 | 357.31 |
Operating Income | 103.27 | 117.79 | 170.02 | 136.86 | 91.83 | -87.66 |
Interest Expense | -1 | -1.32 | -2.89 | -6.25 | -4.72 | -2.43 |
Interest & Investment Income | 3.83 | 3.83 | 5.15 | 5.92 | 0.59 | 0.96 |
Earnings From Equity Investments | 2.14 | 2.11 | 1.38 | 0.35 | 0.3 | -0.52 |
EBT Excluding Unusual Items | 108.36 | 122.4 | 173.67 | 136.87 | 88.01 | -89.65 |
Impairment of Goodwill | - | - | - | - | - | -4.76 |
Asset Writedown | -5.4 | -0.14 | 0.26 | - | 1.97 | - |
Other Unusual Items | 2.94 | 2.94 | 3.63 | 7.21 | - | - |
Pretax Income | 105.91 | 125.21 | 177.56 | 144.07 | 89.99 | -94.41 |
Income Tax Expense | 23.81 | 26.59 | 38.45 | 48.44 | 20.14 | 3.52 |
Earnings From Continuing Operations | 82.09 | 98.62 | 139.11 | 95.63 | 69.84 | -97.93 |
Minority Interest in Earnings | 2.42 | 2.11 | 4.12 | 8.55 | 5.67 | 4.39 |
Net Income | 84.51 | 100.74 | 143.23 | 104.18 | 75.51 | -93.54 |
Net Income to Common | 84.51 | 100.74 | 143.23 | 104.18 | 75.51 | -93.54 |
Net Income Growth | -40.01% | -29.67% | 37.48% | 37.97% | - | - |
Shares Outstanding (Basic) | 721 | 724 | 724 | 724 | 726 | 729 |
Shares Outstanding (Diluted) | 721 | 724 | 724 | 724 | 726 | 729 |
Shares Change | -0.33% | - | - | -0.26% | -0.43% | -0.07% |
EPS (Basic) | 0.12 | 0.14 | 0.20 | 0.14 | 0.10 | -0.13 |
EPS (Diluted) | 0.12 | 0.14 | 0.20 | 0.14 | 0.10 | -0.13 |
EPS Growth | -39.71% | -29.75% | 37.48% | 38.39% | - | - |
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 | - | 175.37 | 35.34 | 171.05 | 105.55 | -142.97 |
Free Cash Flow Per Share | - | 0.24 | 0.05 | 0.24 | 0.14 | -0.20 |
Dividend Per Share | 0.040 | 0.070 | 0.100 | 0.070 | 0.040 | - |
Dividend Growth | -60.00% | -30.00% | 42.86% | 75.00% | 60.00% | - |
Gross Margin | 19.93% | 21.65% | 25.09% | 24.27% | 23.69% | 18.78% |
Operating Margin | 4.36% | 5.26% | 7.36% | 6.62% | 5.12% | -6.11% |
Profit Margin | 3.57% | 4.50% | 6.20% | 5.04% | 4.21% | -6.51% |
Free Cash Flow Margin | - | 7.83% | 1.53% | 8.27% | 5.89% | -9.96% |
EBITDA | 156.55 | 171.94 | 229.25 | 189.42 | 147.16 | -31.57 |
EBITDA Margin | 6.61% | 7.68% | 9.92% | 9.16% | 8.21% | -2.20% |
D&A For EBITDA | 53.28 | 54.15 | 59.23 | 52.57 | 55.32 | 56.09 |
EBIT | 103.27 | 117.79 | 170.02 | 136.86 | 91.83 | -87.66 |
EBIT Margin | 4.36% | 5.26% | 7.36% | 6.62% | 5.12% | -6.11% |
Effective Tax Rate | 22.48% | 21.24% | 21.65% | 33.62% | 22.39% | - |
Advertising Expenses | - | 5.42 | 8.07 | 15.65 | 16.9 | 22.33 |