StarHub Ltd (SGX:CC3)
Singapore · Delayed Price · Currency is SGD 1.100
-0.010 (-0.90%)
Aug 27, 2026, 3:30 PM SGT
StarHub Income Statement
Financials in millions SGD. Fiscal year is January - December.
Millions SGD. 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 |
| 2,194 | 2,353 | 2,368 | 2,373 | 2,327 | 2,043 | |
Revenue Growth | -8.28% | -0.63% | -0.23% | 1.97% | 13.94% | 0.68% |
Cost of Revenue | 1,769 | 1,856 | 1,805 | 1,673 | 1,622 | 1,338 |
Gross Profit | 425 | 497.1 | 562.8 | 700.6 | 705.1 | 704.4 |
Selling, General & Admin | 90.6 | 89.1 | 85.1 | 84.3 | 67.3 | 54.1 |
Other Operating Expenses | -48.5 | -20.8 | -3.4 | 123.2 | 165.7 | 130.2 |
Operating Expenses | 323.8 | 337 | 337.5 | 473.9 | 519.1 | 478 |
Operating Income | 101.2 | 160.1 | 225.3 | 226.7 | 186 | 226.4 |
Interest Expense | -46.1 | -41.8 | -42 | -38.7 | -42.9 | -45.5 |
Interest & Investment Income | 10.1 | 12.5 | 19.6 | 17 | 8.2 | 4.1 |
Earnings From Equity Investments | 8.4 | 7.6 | 4.7 | 3.6 | 4.1 | 5.1 |
Currency Exchange Gain (Loss) | -2.7 | -2.7 | -0.9 | -0.3 | -0.5 | -0.4 |
Other Non Operating Income (Expenses) | -16.7 | -16.8 | -1.4 | -2.3 | -2.3 | -3.6 |
EBT Excluding Unusual Items | 54.2 | 118.9 | 205.3 | 206 | 152.6 | 186.1 |
Merger & Restructuring Charges | - | - | - | - | -21.6 | - |
Gain (Loss) on Sale of Investments | 245.7 | - | - | - | - | - |
Gain (Loss) on Sale of Assets | - | - | - | -16.6 | - | 1.3 |
Asset Writedown | - | - | - | - | -38.5 | - |
Other Unusual Items | 14.1 | - | - | 7.2 | 0.6 | 2.8 |
Pretax Income | 314 | 118.9 | 205.3 | 196.6 | 93.1 | 190.2 |
Income Tax Expense | 18.4 | 27.3 | 37.1 | 50.8 | 23.3 | 40.1 |
Earnings From Continuing Operations | 295.6 | 91.6 | 168.2 | 145.8 | 69.8 | 150.1 |
Minority Interest in Earnings | -1.5 | -5.2 | -7.6 | 3.8 | -7.6 | -0.8 |
Net Income | 294.1 | 86.4 | 160.6 | 149.6 | 62.2 | 149.3 |
Preferred Dividends & Other Adjustments | 8.4 | 9 | 7.9 | 7.9 | 7.9 | 7.9 |
Net Income to Common | 285.7 | 77.4 | 152.7 | 141.7 | 54.3 | 141.4 |
Net Income Growth | 141.10% | -49.31% | 7.76% | 160.96% | -61.60% | -5.73% |
Shares Outstanding (Basic) | 1,723 | 1,721 | 1,717 | 1,725 | 1,730 | 1,731 |
Shares Outstanding (Diluted) | 1,734 | 1,733 | 1,728 | 1,733 | 1,739 | 1,738 |
Shares Change | 0.20% | 0.28% | -0.30% | -0.33% | 0.03% | -0.05% |
EPS (Basic) | 0.17 | 0.04 | 0.09 | 0.08 | 0.03 | 0.08 |
EPS (Diluted) | 0.17 | 0.04 | 0.09 | 0.08 | 0.03 | 0.08 |
EPS Growth | 143.74% | -48.90% | 7.32% | 164.52% | -61.73% | -5.81% |
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 | 188.4 | -24 | 162.1 | 185.9 | 222.2 | 484.6 |
Free Cash Flow Per Share | 0.11 | -0.01 | 0.09 | 0.11 | 0.13 | 0.28 |
Dividend Per Share | 0.060 | 0.060 | 0.062 | 0.067 | 0.050 | 0.064 |
Dividend Growth | -3.23% | -3.23% | -7.46% | 34.00% | -21.88% | 28.00% |
Gross Margin | 19.37% | 21.13% | 23.77% | 29.52% | 30.30% | 34.48% |
Operating Margin | 4.61% | 6.80% | 9.52% | 9.55% | 7.99% | 11.08% |
Profit Margin | 13.02% | 3.29% | 6.45% | 5.97% | 2.33% | 6.92% |
Free Cash Flow Margin | 8.59% | -1.02% | 6.85% | 7.83% | 9.55% | 23.72% |
EBITDA | 287.8 | 336.3 | 391.5 | 393.5 | 370.7 | 429.4 |
EBITDA Margin | 13.12% | 14.29% | 16.54% | 16.58% | 15.93% | 21.02% |
D&A For EBITDA | 186.6 | 176.2 | 166.2 | 166.8 | 184.7 | 203 |
EBIT | 101.2 | 160.1 | 225.3 | 226.7 | 186 | 226.4 |
EBIT Margin | 4.61% | 6.80% | 9.52% | 9.55% | 7.99% | 11.08% |
Effective Tax Rate | 5.86% | 22.96% | 18.07% | 25.84% | 25.03% | 21.08% |