Vinda
3331.HKVinda International Holdings Limited Price (3331.HK)
Stock Price
Market Cap
Fetching Data...
Enterprise Value
Fetching Data...
Volume
Fetching Data...
Shares Outstanding
1,203,284,223
(0.0203)%Income Statement Summary
| Revenue | |
| Cost of Revenue | |
| Gross Profit | |
| Operating Expenses | |
| Operating Income | |
| Other Expenses | |
| Net Income |
Income Statement
Vinda International Holdings LimitedCurrency: HKD
| YEAR | 2006 | 2007 | 2008 | 2009 | 2010 | 2011 | 2012 | 2013 | 2014 | 2015 | 2016 | 2017 | 2018 | 2019 | 2020 | 2021 | 2022 | 2023 | |
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
| Revenue | |||||||||||||||||||
| Revenue |
1,358,171,643.00
+0% |
1,777,721,432.00
+31% |
2,424,044,090.00
+36% |
2,776,116,529.00
+15% |
3,602,168,770.00
+30% |
4,765,299,413.00
+32% |
6,024,046,812.00
+26% |
6,797,959,594.00
+13% |
7,985,222,304.00
+17% |
9,695,997,657.00
+21% |
12,056,548,935.00
+24% |
13,485,960,780.00
+12% |
14,878,547,902.00
+10% |
16,074,288,277.00
+8% |
16,511,676,772.00
+3% |
18,675,739,458.00
+13% |
19,417,559,563.00
+4% |
19,999,100,319.00
+3% |
|
| Cost of Revenue | |||||||||||||||||||
| Cost of Revenue | 1,018,006,538.00 | 1,411,775,105.00 | 1,910,939,233.00 | 1,825,317,921.00 | 2,540,131,315.00 | 3,468,791,744.00 | 4,169,104,798.00 | 4,826,278,040.00 | 5,576,508,718.00 | 6,737,327,688.00 | 8,239,615,131.00 | 9,486,047,682.00 | 10,691,953,432.00 | 11,089,036,453.00 | 10,537,461,828.00 | 12,356,150,428.00 | 14,234,467,238.00 | 14,747,699,693.00 | |
| Gross Profit | |||||||||||||||||||
| Gross Profit |
340,165,105.00
+0% |
365,946,327.00
+8% |
513,104,857.00
+40% |
950,798,608.00
+85% |
1,062,037,455.00
+12% |
1,296,507,669.00
+22% |
1,854,942,014.00
+43% |
1,971,681,554.00
+6% |
2,408,713,586.00
+22% |
2,958,669,969.00
+23% |
3,816,933,804.00
+29% |
3,999,913,098.00
+5% |
4,186,594,470.00
+5% |
4,985,251,824.00
+19% |
5,974,214,944.00
+20% |
6,319,589,030.00
+6% |
5,183,092,325.00
-18% |
5,251,400,626.00
+1% |
|
| Gross Profit Ratio | (0.25%) | (0.21%) | (0.21%) | (0.34%) | (0.29%) | (0.27%) | (0.31%) | (0.29%) | (0.30%) | (0.31%) | (0.32%) | (0.30%) | (0.28%) | (0.31%) | (0.36%) | (0.34%) | (0.27%) | (0.26%) | |
| Operating Expenses | |||||||||||||||||||
| Research and Development | 0.00 | 0.00 | 0.00 | 0.00 | 0.00 | 0.00 | 0.00 | 0.00 | 0.00 | 0.00 | 0.00 | 0.00 | 0.00 | 0.00 | 0.00 | 0.00 | 0.00 | 0.00 | |
| General and Administrative | 192,306,532.00 | 253,810,027.00 | 115,367,807.00 | 155,651,477.00 | 181,352,062.00 | 238,878,433.00 | 367,866,260.00 | 371,666,865.00 | 450,942,025.00 | 577,688,065.00 | 725,428,861.00 | 727,035,386.00 | 758,565,392.00 | 856,145,835.00 | 952,159,970.00 | 957,701,901.00 | 911,661,474.00 | 1,038,431,803.00 | |
| Selling, General & Admin... | 192,306,532.00 | 253,810,027.00 | 297,133,276.00 | 436,653,898.00 | 626,337,067.00 | 813,652,007.00 | 1,138,232,688.00 | 1,317,314,825.00 | 1,639,311,923.00 | 2,143,145,840.00 | 2,800,168,558.00 | 3,078,885,381.00 | 3,138,368,517.00 | 3,431,414,054.00 | 3,593,098,016.00 | 4,377,749,092.00 | 4,453,321,304.00 | 4,928,824,607.00 | |
| Selling & Marketing Exp... | 0.00 | 0.00 | 181,765,469.00 | 281,002,421.00 | 444,985,005.00 | 574,773,574.00 | 770,366,428.00 | 945,647,960.00 | 1,188,369,898.00 | 1,565,457,775.00 | 2,074,739,697.00 | 2,351,849,995.00 | 2,379,803,125.00 | 2,575,268,219.00 | 2,960,719,996.00 | 3,672,134,223.00 | 3,837,322,482.00 | 3,890,392,804.00 | |
| Depreciation and Amortiz... | 0.00 | 0.00 | 94,300,486.00 | 115,557,710.00 | 125,648,266.00 | 155,525,376.00 | 200,950,200.00 | 263,621,640.00 | 363,068,621.00 | 452,238,681.00 | 675,474,979.00 | 819,848,266.00 | 1,023,448,672.00 | 1,163,294,436.00 | 1,118,488,387.00 | 1,266,263,279.00 | 1,335,836,602.00 | 1,344,595,702.00 | |
| Other Expenses | -11,182,467.00 | -10,854,268.00 | -4,041,388.00 | -8,601,735.00 | -27,769,484.00 | -22,786,442.00 | 3,246,088.00 | 3,598,967.00 | 3,586,111.00 | 6,572,409.00 | 5,650,370.00 | 2,655,407.00 | 4,624,279.00 | 8,593,622.00 | 7,300,664.00 | 7,014,578.00 | 76,745,523.00 | 0.00 | |
| Total Operating Expenses | 181,124,065.00 | 242,955,759.00 | 293,091,888.00 | 428,052,163.00 | 598,567,583.00 | 790,865,565.00 | 1,103,729,976.00 | 1,242,221,670.00 | 1,592,229,355.00 | 2,406,831,614.00 | 2,847,604,586.00 | 3,043,268,505.00 | 3,173,145,001.00 | 3,413,350,800.00 | 3,593,098,016.00 | 4,377,749,092.00 | 4,453,321,304.00 | 4,827,389,176.00 | |
| Cost and Exponses | 1,199,130,603.00 | 1,654,730,864.00 | 2,204,031,121.00 | 2,253,370,084.00 | 3,138,698,898.00 | 4,259,657,309.00 | 5,272,834,774.00 | 6,068,499,710.00 | 7,168,738,073.00 | 9,144,159,302.00 | 11,087,219,717.00 | 12,529,316,187.00 | 13,865,098,433.00 | 14,502,387,253.00 | 14,130,559,844.00 | 16,733,899,520.00 | 18,687,788,542.00 | 19,700,615,233.00 | |
| Operating Income | |||||||||||||||||||
| Operating Income |
159,041,040.00
+0% |
122,990,568.00
-23% |
220,012,969.00
+79% |
522,746,445.00
+138% |
463,469,872.00
-11% |
505,642,104.00
+9% |
775,117,058.00
+53% |
695,242,037.00
-10% |
812,653,634.00
+17% |
862,584,483.00
+6% |
1,056,235,609.00
+22% |
979,301,760.00
-7% |
1,095,483,260.00
+12% |
1,590,954,414.00
+45% |
2,381,116,930.00
+50% |
1,941,839,940.00
-18% |
729,771,020.00
-62% |
460,222,420.00
-37% |
|
| Operating Income Ratio | (0.12%) | (0.07%) | (0.09%) | (0.19%) | (0.13%) | (0.11%) | (0.13%) | (0.10%) | (0.10%) | (0.09%) | (0.09%) | (0.07%) | (0.07%) | (0.10%) | (0.14%) | (0.10%) | (0.04%) | (0.02%) | |
| Other Income and Exp... | |||||||||||||||||||
| Interest Income | 0.00 | 22,703,473.00 | 3,268,001.00 | 1,829,438.00 | 2,700,957.00 | 4,816,589.00 | 7,402,715.00 | 56,970,262.00 | 79,480,841.00 | 102,961,963.00 | 161,022,306.00 | 187,146,155.00 | 215,776,101.00 | 201,141,067.00 | 17,254,406.00 | 19,179,882.00 | 25,029,788.00 | 17,306,916.00 | |
| Interest Expenses | 45,346,407.00 | 28,091,321.00 | 28,465,727.00 | 29,331,701.00 | 5,989,635.00 | 43,982,615.00 | 48,322,993.00 | 60,762,712.00 | 82,701,752.00 | 107,591,408.00 | 200,201,111.00 | 233,836,679.00 | 248,719,646.00 | 218,108,568.00 | 160,915,285.00 | 147,680,087.00 | 123,460,993.00 | 155,881,886.00 | |
| Total Other Income/Exp... | -45,346,407.00 | -28,091,321.00 | -25,197,726.00 | -27,502,263.00 | -3,288,678.00 | 16,288,748.00 | -40,712,035.00 | -22,752,416.00 | -75,650,245.00 | -303,751,333.00 | -199,265,704.00 | -209,803,322.00 | -221,951,496.00 | -220,194,458.00 | -126,180,098.00 | -93,686,208.00 | -59,600,287.00 | -172,610,310.00 | |
| EBITDA | |||||||||||||||||||
| EBITDA | 159,041,040.00 | 122,990,568.00 | 317,581,456.00 | 640,133,593.00 | 591,819,095.00 | 728,392,205.00 | 983,678,216.00 | 958,863,677.00 | 1,175,722,255.00 | 1,314,823,164.00 | 1,703,634,169.00 | 1,785,663,708.00 | 1,967,215,140.00 | 2,692,667,438.00 | 3,529,373,950.00 | 3,189,895,210.00 | 2,026,164,020.00 | 1,788,089,698.00 | |
| EBITDA ratio | (0.12%) | (0.07%) | (0.13%) | (0.23%) | (0.16%) | (0.15%) | (0.16%) | (0.14%) | (0.15%) | (0.14%) | (0.14%) | (0.13%) | (0.13%) | (0.16%) | (0.21%) | (0.17%) | (0.10%) | (0.09%) | |
| Income Before Tax | |||||||||||||||||||
| Income Before Tax | 113,694,633.00 | 94,899,247.00 | 194,815,243.00 | 495,244,182.00 | 460,181,194.00 | 521,930,852.00 | 734,405,023.00 | 672,489,621.00 | 737,003,389.00 | 448,876,392.00 | 808,306,912.00 | 769,498,438.00 | 797,673,368.00 | 1,370,759,956.00 | 2,326,513,723.00 | 1,949,799,588.00 | 746,916,257.00 | 287,612,110.00 | |
| Income Before Tax Ratio | (0.08%) | (0.05%) | (0.08%) | (0.18%) | (0.13%) | (0.11%) | (0.12%) | (0.10%) | (0.09%) | (0.05%) | (0.07%) | (0.06%) | (0.05%) | (0.09%) | (0.14%) | (0.10%) | (0.04%) | (0.01%) | |
| Income Tax Expense | |||||||||||||||||||
| Income Tax Expense | 6,881,099.00 | 16,542,188.00 | 28,903,675.00 | 97,444,475.00 | 91,235,087.00 | 116,216,462.00 | 181,909,149.00 | 129,581,932.00 | 143,536,257.00 | 134,435,280.00 | 154,772,358.00 | 148,541,984.00 | 148,368,679.00 | 232,443,563.00 | 452,006,637.00 | 311,209,930.00 | 40,827,454.00 | 34,459,077.00 | |
| Net Income | |||||||||||||||||||
| Net Income | 106,813,534.00
+0% |
78,357,059.00
-27% |
165,911,568.00
+112% |
397,799,707.00
+140% |
368,946,107.00
-7% |
405,714,390.00
+10% |
536,561,755.00
+32% |
542,907,689.00
+1% |
593,467,132.00
+9% |
314,441,112.00
-47% |
653,534,554.00
+108% |
620,956,454.00
-5% |
649,304,689.00
+5% |
1,138,316,393.00
+75% |
1,874,329,244.00
+65% |
1,638,364,572.00
-13% |
706,039,502.00
-57% |
253,151,520.00
-64% |
|
| Net Income Ratio | (0.08%) | (0.04%) | (0.07%) | (0.14%) | (0.10%) | (0.09%) | (0.09%) | (0.08%) | (0.07%) | (0.03%) | (0.05%) | (0.05%) | (0.04%) | (0.07%) | (0.11%) | (0.09%) | (0.04%) | (0.01%) | |
| Earning Per Share | |||||||||||||||||||
| Basic EPS | 0.17 | 0.10 | 0.18 | 0.44 | 0.40 | 0.43 | 0.55 | 0.54 | 0.59 | 0.31 | 0.60 | 0.53 | 0.54 | 0.95 | 1.56 | 1.36 | 0.59 | 0.21 | |
| Diluted EPS | 0.17 | 0.10 | 0.18 | 0.44 | 0.40 | 0.43 | 0.54 | 0.54 | 0.59 | 0.31 | 0.60 | 0.52 | 0.54 | 0.95 | 1.56 | 1.36 | 0.59 | 0.21 | |
| Share Outstanding | |||||||||||||||||||
| Basic Share Outstanding | 635,794,845.00 | 762,334,783.00 | 903,841,686.00 | 904,114,563.00 | 912,749,023.00 | 937,275,733.00 | 983,101,828.00 | 999,024,220.00 | 998,379,563.00 | 998,824,774.00 | 1,093,392,635.00 | 1,180,225,239.00 | 1,194,413,726.00 | 1,195,019,702.00 | 1,197,868,874.00 | 1,200,503,307.00 | 1,202,935,874.00 | 1,203,283,154.00 | |
| Diluted Share Outstanding | 635,794,845.00 | 762,334,783.00 | 903,841,686.00 | 910,189,447.00 | 927,032,871.00 | 953,045,542.00 | 991,561,382.00 | 1,002,410,270.00 | 999,329,516.00 | 1,000,500,482.00 | 1,094,616,636.00 | 1,181,652,326.00 | 1,195,424,284.00 | 1,195,917,666.00 | 1,200,239,013.00 | 1,201,699,566.00 | 1,203,039,521.00 | 1,203,284,223.00 | |