Haidilao International Holding Ltd. (HKG:6862)
Hong Kong
· Delayed Price · Currency is HKD 14.36
+0.35 (2.50%)
Apr 29, 2026, 4:08 PM HKT
HKG:6862 Income Statement
Financials in millions CNY. Fiscal year is January - December.
Millions CNY. Fiscal year is Jan - Dec.
Fiscal Year | FY 2025 | FY 2024 | FY 2023 | FY 2022 | FY 2021 | 2020 - 2016 |
|---|---|---|---|---|---|---|
Period Ending | 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 | 2020 - 2016 |
| Revenue | 43,225 | 42,755 | 41,453 | 31,039 | 39,097 | Upgrade
|
| Revenue Growth (YoY) | 1.10% | 3.14% | 33.55% | -20.61% | 36.63% | Upgrade
|
| Cost of Revenue | 33,503 | 32,549 | 32,017 | 24,678 | 33,216 | Upgrade
|
| Gross Profit | 9,722 | 10,206 | 9,436 | 6,361 | 5,880 | Upgrade
|
| Selling, General & Admin | 289.37 | 717.43 | 444.75 | 285.62 | 353.76 | Upgrade
|
| Other Operating Expenses | 2,005 | 847.32 | 488.15 | 630.28 | 808.22 | Upgrade
|
| Operating Expenses | 4,476 | 4,123 | 3,878 | 4,237 | 5,259 | Upgrade
|
| Operating Income | 5,246 | 6,082 | 5,558 | 2,123 | 621.29 | Upgrade
|
| Interest Expense | -238.21 | -274.68 | -351.43 | -473.88 | -582.74 | Upgrade
|
| Interest & Investment Income | 270.68 | 382.93 | 326.89 | 115.68 | 27.78 | Upgrade
|
| Earnings From Equity Investments | 49.35 | 51.78 | 45.86 | 65.42 | 81.11 | Upgrade
|
| Currency Exchange Gain (Loss) | 11.6 | -63.71 | 84.63 | 112.9 | -33.08 | Upgrade
|
| Other Non Operating Income (Expenses) | 96.87 | 70.71 | 60.15 | 0.63 | 10.99 | Upgrade
|
| EBT Excluding Unusual Items | 5,436 | 6,249 | 5,724 | 1,944 | 125.35 | Upgrade
|
| Impairment of Goodwill | - | - | - | - | -62.38 | Upgrade
|
| Gain (Loss) on Sale of Investments | -48.22 | 190.2 | 52.37 | -28.59 | -25.21 | Upgrade
|
| Gain (Loss) on Sale of Assets | 443.36 | 193.01 | 43.62 | 46.84 | -1,995 | Upgrade
|
| Asset Writedown | -19.43 | -12.87 | 12.12 | -173.61 | -1,230 | Upgrade
|
| Other Unusual Items | - | 4.41 | 0.79 | 328.78 | 117.23 | Upgrade
|
| Pretax Income | 5,812 | 6,624 | 5,833 | 2,118 | -3,070 | Upgrade
|
| Income Tax Expense | 1,770 | 1,924 | 1,338 | 480.34 | 177.7 | Upgrade
|
| Earnings From Continuing Operations | 4,042 | 4,700 | 4,495 | 1,637 | -3,248 | Upgrade
|
| Earnings From Discontinued Operations | - | - | - | -263.99 | -913.36 | Upgrade
|
| Net Income to Company | 4,042 | 4,700 | 4,495 | 1,373 | -4,161 | Upgrade
|
| Minority Interest in Earnings | 7.94 | 7.81 | 3.68 | 1.16 | -1.97 | Upgrade
|
| Net Income | 4,050 | 4,708 | 4,499 | 1,374 | -4,163 | Upgrade
|
| Net Income to Common | 4,050 | 4,708 | 4,499 | 1,374 | -4,163 | Upgrade
|
| Net Income Growth | -13.98% | 4.64% | 227.33% | - | - | Upgrade
|
| Shares Outstanding (Basic) | 5,415 | 5,415 | 5,415 | 5,415 | 5,312 | Upgrade
|
| Shares Outstanding (Diluted) | 5,415 | 5,415 | 5,415 | 5,415 | 5,312 | Upgrade
|
| Shares Change (YoY) | 0.00% | - | - | 1.94% | 0.23% | Upgrade
|
| EPS (Basic) | 0.75 | 0.87 | 0.83 | 0.25 | -0.78 | Upgrade
|
| EPS (Diluted) | 0.75 | 0.87 | 0.83 | 0.25 | -0.78 | Upgrade
|
| EPS Growth | -13.98% | 4.75% | 230.35% | - | - | Upgrade
|
| Free Cash Flow | - | 6,335 | 8,548 | 5,327 | -623.46 | Upgrade
|
| Free Cash Flow Per Share | - | 1.17 | 1.58 | 0.98 | -0.12 | Upgrade
|
| Dividend Per Share | 0.649 | 0.826 | 0.750 | 0.102 | - | Upgrade
|
| Dividend Growth | -21.45% | 10.13% | 635.29% | - | - | Upgrade
|
| Gross Margin | 22.49% | 23.87% | 22.76% | 20.49% | 15.04% | Upgrade
|
| Operating Margin | 12.14% | 14.23% | 13.41% | 6.84% | 1.59% | Upgrade
|
| Profit Margin | 9.37% | 11.01% | 10.85% | 4.43% | -10.65% | Upgrade
|
| Free Cash Flow Margin | - | 14.82% | 20.62% | 17.16% | -1.59% | Upgrade
|
| EBITDA | 7,059 | 7,896 | 7,742 | 4,893 | 4,013 | Upgrade
|
| EBITDA Margin | 16.33% | 18.47% | 18.68% | 15.76% | 10.26% | Upgrade
|
| D&A For EBITDA | 1,814 | 1,814 | 2,184 | 2,769 | 3,392 | Upgrade
|
| EBIT | 5,246 | 6,082 | 5,558 | 2,123 | 621.29 | Upgrade
|
| EBIT Margin | 12.14% | 14.23% | 13.41% | 6.84% | 1.59% | Upgrade
|
| Effective Tax Rate | 30.45% | 29.04% | 22.93% | 22.68% | - | Upgrade
|
Source: S&P Capital IQ. Standard template. Financial Sources.