Yihai International Holding Ltd.
HKEX:1579.HK
13.72 (HKD) • At close November 15, 2024
Overview | Financials
Numbers are in millions (except for per share data and ratios) HKD.
2023 Q4 | 2023 Q2 | 2022 Q4 | 2022 Q2 | 2021 Q4 | 2021 Q2 | 2020 Q4 | 2020 Q2 | 2019 Q4 | 2019 Q2 | 2018 Q4 | 2018 Q2 | 2017 Q4 | 2017 Q2 | 2016 Q4 | 2016 Q2 | 2015 Q4 | 2015 Q2 | 2014 Q4 | 2014 Q3 | 2014 Q2 | 2014 Q1 | 2013 Q4 | 2013 Q3 | 2013 Q2 | 2013 Q1 | 2012 Q4 | |
---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
Revenue
| 3,531.347 | 2,616.226 | 3,458.529 | 2,688.482 | 3,311.813 | 2,630.804 | 3,141.888 | 2,218.133 | 2,626.733 | 1,655.755 | 1,677.421 | 1,003.952 | 1,015.346 | 630.875 | 685.117 | 402.897 | 539.998 | 307.341 | 211.835 | 124.558 | 124.558 | 124.558 | 124.558 | 78.966 | 78.966 | 78.966 | 78.966 |
Cost of Revenue
| 2,388.632 | 1,817.637 | 2,369.754 | 1,923.375 | 2,248.833 | 1,769.831 | 1,931.541 | 1,338.37 | 1,609.43 | 1,031.658 | 1,001.372 | 641.104 | 616.806 | 417.609 | 403.493 | 267.579 | 326.778 | 226.328 | 138.277 | 94.688 | 94.688 | 94.688 | 94.688 | 61.612 | 61.612 | 61.612 | 61.612 |
Gross Profit
| 1,142.715 | 798.589 | 1,088.775 | 765.107 | 1,062.98 | 860.973 | 1,210.347 | 879.763 | 1,017.303 | 624.097 | 676.049 | 362.848 | 398.54 | 213.266 | 281.624 | 135.318 | 213.22 | 81.013 | 73.558 | 29.87 | 29.87 | 29.87 | 29.87 | 17.354 | 17.354 | 17.354 | 17.354 |
Gross Profit Ratio
| 0.324 | 0.305 | 0.315 | 0.285 | 0.321 | 0.327 | 0.385 | 0.397 | 0.387 | 0.377 | 0.403 | 0.361 | 0.393 | 0.338 | 0.411 | 0.336 | 0.395 | 0.264 | 0.347 | 0.24 | 0.24 | 0.24 | 0.24 | 0.22 | 0.22 | 0.22 | 0.22 |
Reseach & Development Expenses
| 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 |
General & Administrative Expenses
| 134.626 | 140.838 | 101.582 | 126.214 | 111.944 | 134.719 | 126.796 | 153.739 | 151.768 | 113.822 | 107.66 | 55.536 | 46.374 | 30.041 | 31.091 | 22.75 | 26.302 | 11.953 | 5.199 | 1.587 | 1.587 | 1.587 | 1.587 | 1.092 | 1.092 | 1.092 | 1.092 |
Selling & Marketing Expenses
| 349.638 | 239.756 | 332.097 | 314.491 | 371.635 | 326.291 | 352.585 | 210.882 | 219.355 | 163.989 | 153.997 | 87.477 | 95.462 | 69.153 | 70.705 | 57.216 | 56.295 | 37.603 | 23.475 | 11.078 | 11.078 | 11.078 | 11.078 | 7.427 | 7.427 | 7.427 | 7.427 |
SG&A
| 484.264 | 380.594 | 433.679 | 440.705 | 483.579 | 461.01 | 479.381 | 364.621 | 371.123 | 277.811 | 261.657 | 143.013 | 141.836 | 99.194 | 101.796 | 79.966 | 82.597 | 49.556 | 28.674 | 12.664 | 12.664 | 12.664 | 12.664 | 8.52 | 8.52 | 8.52 | 8.52 |
Other Expenses
| 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 3.5 | 2.658 | 2.658 | 2.658 | 2.658 | 1.39 | 1.39 | 1.39 | 1.39 |
Operating Expenses
| 446.323 | 300.16 | 360.378 | 375.792 | 431.727 | 345.195 | 468.85 | 305.627 | 327.787 | 248.507 | 211.044 | 116.176 | 142.917 | 111.701 | 81.085 | 81.701 | 78.602 | 48.768 | 32.174 | 15.322 | 15.322 | 15.322 | 15.322 | 9.91 | 9.91 | 9.91 | 9.91 |
Operating Income
| 703.882 | 468.787 | 709.819 | 368.922 | 620.747 | 484.113 | 804.721 | 542.345 | 682.326 | 374.182 | 438.547 | 242.289 | 284.239 | 125.591 | 173.275 | 61.905 | 129.981 | 32.099 | 41.73 | 14.289 | 14.289 | 14.289 | 14.289 | 7.38 | 7.38 | 7.38 | 7.38 |
Operating Income Ratio
| 0.199 | 0.179 | 0.205 | 0.137 | 0.187 | 0.184 | 0.256 | 0.245 | 0.26 | 0.226 | 0.261 | 0.241 | 0.28 | 0.199 | 0.253 | 0.154 | 0.241 | 0.104 | 0.197 | 0.115 | 0.115 | 0.115 | 0.115 | 0.093 | 0.093 | 0.093 | 0.093 |
Total Other Income Expenses Net
| 33.309 | 58.139 | 30.945 | 32.461 | 24.545 | 40.756 | -38.263 | 43.38 | 25.79 | 11.322 | 37.014 | 12.651 | -20.13 | -20.62 | 28.17 | -8.261 | 4.675 | 0.165 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 |
Income Before Tax
| 737.191 | 526.926 | 740.764 | 401.383 | 645.292 | 524.869 | 766.458 | 585.725 | 708.116 | 385.504 | 475.561 | 254.94 | 264.109 | 104.971 | 201.445 | 53.644 | 134.656 | 32.264 | 41.73 | 14.289 | 14.289 | 14.289 | 14.289 | 7.38 | 7.38 | 7.38 | 7.38 |
Income Before Tax Ratio
| 0.209 | 0.201 | 0.214 | 0.149 | 0.195 | 0.2 | 0.244 | 0.264 | 0.27 | 0.233 | 0.284 | 0.254 | 0.26 | 0.166 | 0.294 | 0.133 | 0.249 | 0.105 | 0.197 | 0.115 | 0.115 | 0.115 | 0.115 | 0.093 | 0.093 | 0.093 | 0.093 |
Income Tax Expense
| 207.123 | 149.966 | 220.795 | 105.366 | 180.126 | 132.476 | 229.414 | 139.908 | 205.502 | 93.113 | 117.483 | 65.114 | 73.212 | 34.778 | 50.007 | 18.362 | 34.37 | 8.003 | 10.593 | 3.662 | 3.662 | 3.662 | 3.662 | 1.864 | 1.864 | 1.864 | 1.864 |
Net Income
| 494.871 | 357.825 | 478.843 | 263.144 | 417.365 | 348.836 | 486.303 | 398.919 | 448.266 | 270.368 | 333.209 | 184.584 | 190.477 | 70.193 | 151.438 | 35.282 | 100.286 | 24.261 | 31.137 | 10.628 | 10.628 | 10.628 | 10.628 | 5.516 | 5.516 | 5.516 | 5.516 |
Net Income Ratio
| 0.14 | 0.137 | 0.138 | 0.098 | 0.126 | 0.133 | 0.155 | 0.18 | 0.171 | 0.163 | 0.199 | 0.184 | 0.188 | 0.111 | 0.221 | 0.088 | 0.186 | 0.079 | 0.147 | 0.085 | 0.085 | 0.085 | 0.085 | 0.07 | 0.07 | 0.07 | 0.07 |
EPS
| 0.51 | 0.37 | 0.49 | 0.27 | 0.43 | 0.36 | 0.5 | 0.41 | 0.46 | 0.28 | 0.34 | 0.19 | 0.19 | 0.072 | 0.16 | 0.054 | 0.15 | 0.051 | 0.03 | 0.01 | 0.01 | 0.01 | 0.01 | 0.005 | 0.005 | 0.005 | 0.005 |
EPS Diluted
| 0.51 | 0.37 | 0.49 | 0.27 | 0.43 | 0.36 | 0.5 | 0.41 | 0.46 | 0.28 | 0.34 | 0.19 | 0.19 | 0.072 | 0.16 | 0.054 | 0.15 | 0.051 | 0.03 | 0.01 | 0.01 | 0.01 | 0.01 | 0.005 | 0.005 | 0.005 | 0.005 |
EBITDA
| 779.017 | 539.686 | 771.969 | 424.861 | 665.347 | 521.627 | 837.686 | 570.353 | 706.634 | 389.3 | 443.898 | 258.115 | 291.966 | 132.335 | 179.667 | 69.338 | 140.292 | 41.021 | 46.61 | 19.381 | 19.381 | 19.381 | 19.381 | 9.075 | 9.075 | 9.075 | 9.075 |
EBITDA Ratio
| 0.221 | 0.206 | 0.223 | 0.158 | 0.201 | 0.198 | 0.267 | 0.257 | 0.269 | 0.235 | 0.265 | 0.257 | 0.288 | 0.21 | 0.262 | 0.172 | 0.26 | 0.133 | 0.22 | 0.156 | 0.156 | 0.156 | 0.156 | 0.115 | 0.115 | 0.115 | 0.115 |