China Tobacco International (HK) Company Limited (HKG:6055)
Hong Kong · Delayed Price · Currency is HKD 25.18
+1.48 (6.24%)
Aug 24, 2026, 4:08 PM HKT
HKG:6055 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 |
| 11,802 | 14,579 | 13,074 | 11,836 | 8,324 | 8,064 | |
Revenue Growth | -19.64% | 11.51% | 10.46% | 42.19% | 3.23% | 131.42% |
Cost of Revenue | 10,419 | 13,106 | 11,697 | 10,748 | 7,518 | 7,619 |
Gross Profit | 1,383 | 1,473 | 1,378 | 1,088 | 806.39 | 445.23 |
Selling, General & Admin | 175.76 | 172.27 | 158.4 | 152.99 | 149.71 | 138.85 |
Other Operating Expenses | -24.41 | - | -2.97 | - | -0.13 | -0.04 |
Operating Expenses | 151.35 | 172.27 | 155.43 | 152.99 | 149.58 | 138.81 |
Operating Income | 1,232 | 1,301 | 1,222 | 935.34 | 656.81 | 306.42 |
Interest Expense | -154.75 | -157.52 | -207.56 | -154.76 | -79.81 | -25.59 |
Interest & Investment Income | 163.3 | 163.3 | 147.54 | 99.18 | 31.76 | 12.42 |
Earnings From Equity Investments | - | - | - | - | - | 104.97 |
Currency Exchange Gain (Loss) | -6.02 | -6.02 | -30.13 | -8.06 | 11.54 | -30.47 |
Other Non Operating Income (Expenses) | -18.81 | -18.81 | -16.53 | -12.64 | -5.23 | - |
EBT Excluding Unusual Items | 1,215 | 1,282 | 1,116 | 859.06 | 615.06 | 367.74 |
Gain (Loss) on Sale of Investments | - | - | - | - | - | 405.99 |
Other Unusual Items | - | - | - | - | 0.57 | - |
Pretax Income | 1,215 | 1,282 | 1,116 | 859.06 | 615.63 | 773.74 |
Income Tax Expense | 235.8 | 234.68 | 212.72 | 166.69 | 151.47 | 56.37 |
Earnings From Continuing Operations | 979.55 | 1,047 | 902.8 | 692.37 | 464.16 | 717.36 |
Minority Interest in Earnings | -78.59 | -66.86 | -49.07 | -93.6 | -89.26 | -14.53 |
Net Income | 900.96 | 980.29 | 853.74 | 598.77 | 374.91 | 702.83 |
Net Income to Common | 900.96 | 980.29 | 853.74 | 598.77 | 374.91 | 702.83 |
Net Income Growth | -1.72% | 14.82% | 42.58% | 59.71% | -46.66% | 562.29% |
Shares Outstanding (Basic) | 690 | 692 | 692 | 692 | 692 | 692 |
Shares Outstanding (Diluted) | 690 | 692 | 692 | 692 | 692 | 692 |
Shares Change | -0.25% | - | - | - | - | - |
EPS (Basic) | 1.31 | 1.42 | 1.23 | 0.87 | 0.54 | 1.02 |
EPS (Diluted) | 1.31 | 1.42 | 1.23 | 0.87 | 0.54 | 1.02 |
EPS Growth | -1.47% | 14.82% | 42.58% | 59.71% | -46.66% | 562.29% |
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 | - | 1,028 | 610.44 | 501.78 | -407.55 | -24.53 |
Free Cash Flow Per Share | - | 1.49 | 0.88 | 0.72 | -0.59 | -0.04 |
Dividend Per Share | 0.330 | 0.520 | 0.460 | 0.320 | 0.200 | 0.170 |
Dividend Growth | -34.00% | 13.04% | 43.75% | 60.00% | 17.65% | 325.00% |
Gross Margin | 11.72% | 10.10% | 10.54% | 9.20% | 9.69% | 5.52% |
Operating Margin | 10.44% | 8.92% | 9.35% | 7.90% | 7.89% | 3.80% |
Profit Margin | 7.63% | 6.72% | 6.53% | 5.06% | 4.50% | 8.72% |
Free Cash Flow Margin | - | 7.05% | 4.67% | 4.24% | -4.90% | -0.30% |
EBITDA | 1,270 | 1,341 | 1,265 | 975.86 | 697.3 | 342.01 |
EBITDA Margin | 10.76% | 9.20% | 9.67% | 8.24% | 8.38% | 4.24% |
D&A For EBITDA | 38.51 | 40.48 | 42.63 | 40.52 | 40.49 | 35.6 |
EBIT | 1,232 | 1,301 | 1,222 | 935.34 | 656.81 | 306.42 |
EBIT Margin | 10.44% | 8.92% | 9.35% | 7.90% | 7.89% | 3.80% |
Effective Tax Rate | 19.40% | 18.31% | 19.07% | 19.40% | 24.60% | 7.29% |