Ming Fai International Holdings Limited
3828.HK · HKSE
12/31/2024 | 12/31/2023 | 12/31/2022 | 12/31/2021 | |
|---|---|---|---|---|
| Revenue | HK$2,311,250 | HK$2,067,273 | HK$1,793,025 | HK$1,435,826 |
| % Growth | 11.8% | 15.3% | 24.9% | – |
| Cost of Goods Sold | HK$1,731,355 | HK$1,565,529 | HK$1,368,212 | HK$1,166,181 |
| Gross Profit | HK$579,895 | HK$501,744 | HK$424,813 | HK$269,645 |
| % Margin | 25.1% | 24.3% | 23.7% | 18.8% |
| R&D Expenses | HK$0 | HK$0 | HK$0 | HK$0 |
| G&A Expenses | HK$155,685 | HK$136,512 | HK$113,816 | HK$106,656 |
| SG&A Expenses | HK$402,129 | HK$370,154 | HK$330,391 | HK$317,590 |
| Sales & Mktg Exp. | HK$246,444 | HK$233,642 | HK$216,575 | HK$210,934 |
| Other Operating Expenses | HK$4,112 | -HK$12,473 | HK$2,589 | HK$44,476 |
| Operating Expenses | HK$406,241 | HK$357,681 | HK$332,980 | HK$362,066 |
| Operating Income | HK$173,654 | HK$144,063 | HK$91,833 | -HK$96,125 |
| % Margin | 7.5% | 7% | 5.1% | -6.7% |
| Other Income/Exp. Net | HK$3,908 | HK$11 | -HK$1,847 | -HK$1,984 |
| Pre-Tax Income | HK$177,562 | HK$144,074 | HK$89,986 | -HK$94,405 |
| Tax Expense | HK$38,449 | HK$48,443 | HK$20,144 | HK$3,520 |
| Net Income | HK$143,231 | HK$104,181 | HK$75,511 | -HK$93,535 |
| % Margin | 6.2% | 5% | 4.2% | -6.5% |
| EPS | 0.2 | 0.14 | 0.1 | -0.13 |
| % Growth | 42.9% | 40% | 176.9% | – |
| EPS Diluted | 0.2 | 0.14 | 0.1 | -0.13 |
| Weighted Avg Shares Out | 723,839 | 723,839 | 725,699 | 728,839 |
| Weighted Avg Shares Out Dil | 723,839 | 723,839 | 725,699 | 728,839 |
| Supplemental Information | – | – | – | – |
| Interest Income | HK$5,151 | HK$5,916 | HK$593 | HK$962 |
| Interest Expense | HK$2,885 | HK$6,250 | HK$4,718 | HK$2,425 |
| Depreciation & Amortization | HK$68,594 | HK$61,855 | HK$65,060 | HK$65,617 |
| EBITDA | HK$247,661 | HK$211,834 | HK$159,460 | -HK$25,842 |
| % Margin | 10.7% | 10.2% | 8.9% | -1.8% |