Vitasoy International Holdings Ltd
HKEX:345

Watchlist Manager
Vitasoy International Holdings Ltd Logo
Vitasoy International Holdings Ltd
HKEX:345
Watchlist
Price: 10.4 HKD -0.57% Market Closed
Market Cap: 11.2B HKD
Have any thoughts about
Vitasoy International Holdings Ltd?
Write Note

Income Statement

Earnings Waterfall
Vitasoy International Holdings Ltd

Revenue
6.3B HKD
Cost of Revenue
-3.2B HKD
Gross Profit
3.1B HKD
Operating Expenses
-2.8B HKD
Operating Income
317m HKD
Other Expenses
-192.8m HKD
Net Income
124.2m HKD

Income Statement
Vitasoy International Holdings Ltd

Rotate your device to view
Income Statement
Currency: HKD
Sep-2004 Mar-2005 Sep-2005 Mar-2006 Sep-2006 Mar-2007 Sep-2007 Mar-2008 Sep-2008 Mar-2009 Sep-2009 Mar-2010 Sep-2010 Mar-2011 Sep-2011 Mar-2012 Sep-2012 Mar-2013 Sep-2013 Mar-2014 Sep-2014 Mar-2015 Sep-2015 Mar-2016 Sep-2016 Mar-2017 Sep-2017 Mar-2018 Sep-2018 Mar-2019 Sep-2019 Mar-2020 Sep-2020 Mar-2021 Sep-2021 Mar-2022 Sep-2022 Mar-2023 Sep-2023 Mar-2024 Sep-2024
Revenue
Revenue
2 360
N/A
2 380
+1%
2 408
+1%
2 520
+5%
2 584
+3%
2 694
+4%
2 557
-5%
2 416
-5%
2 665
+10%
2 809
+5%
2 933
+4%
3 012
+3%
3 161
+5%
3 329
+5%
3 566
+7%
3 717
+4%
3 906
+5%
4 051
+4%
4 243
+5%
4 494
+6%
4 897
+9%
5 052
+3%
5 440
+8%
5 552
+2%
5 448
-2%
5 406
-1%
6 039
+12%
6 465
+7%
7 266
+12%
7 526
+4%
7 763
+3%
7 233
-7%
6 958
-4%
7 520
+8%
6 714
-11%
6 501
-3%
6 539
+1%
6 341
-3%
6 090
-4%
6 217
+2%
6 269
+1%
Gross Profit
Cost of Revenue
(995)
(1 012)
(1 027)
(1 040)
(1 066)
(1 130)
(1 205)
(1 286)
(1 452)
(1 504)
(1 503)
(1 514)
(1 588)
(1 678)
(1 851)
(1 957)
(2 049)
(2 126)
(2 209)
(2 319)
(2 486)
(2 541)
(2 684)
(2 726)
(2 609)
(2 533)
(2 855)
(3 045)
(3 360)
(3 485)
(3 573)
(3 520)
(3 323)
(3 702)
(3 509)
(3 622)
(3 544)
(3 502)
(3 279)
(3 283)
(3 181)
Gross Profit
1 365
N/A
1 368
+0%
1 381
+1%
1 481
+7%
1 518
+3%
1 563
+3%
1 352
-14%
1 131
-16%
1 213
+7%
1 305
+8%
1 430
+10%
1 498
+5%
1 573
+5%
1 651
+5%
1 715
+4%
1 760
+3%
1 857
+6%
1 925
+4%
2 033
+6%
2 175
+7%
2 410
+11%
2 511
+4%
2 755
+10%
2 826
+3%
2 839
+0%
2 873
+1%
3 184
+11%
3 420
+7%
3 906
+14%
4 042
+3%
4 190
+4%
3 713
-11%
3 635
-2%
3 818
+5%
3 205
-16%
2 879
-10%
2 995
+4%
2 838
-5%
2 811
-1%
2 935
+4%
3 088
+5%
Operating Income
Operating Expenses
(1 177)
(1 171)
(1 168)
(1 247)
(1 270)
(1 313)
(1 088)
(830)
(915)
(998)
(1 061)
(1 118)
(1 164)
(1 225)
(1 289)
(1 335)
(1 413)
(1 481)
(1 572)
(1 705)
(1 897)
(1 984)
(2 118)
(2 224)
(2 201)
(2 220)
(2 417)
(2 607)
(2 938)
(3 079)
(3 205)
(3 014)
(2 721)
(3 025)
(3 291)
(3 061)
(3 030)
(2 821)
(2 750)
(2 751)
(2 771)
Selling, General & Administrative
(1 082)
(1 075)
(1 073)
(1 149)
(1 173)
(1 219)
(996)
(733)
(803)
(880)
(942)
(991)
(1 021)
(1 068)
(1 119)
(1 155)
(1 240)
(1 298)
(1 378)
(1 496)
(1 664)
(1 756)
(1 883)
(1 965)
(1 952)
(1 979)
(2 120)
(2 288)
(2 638)
(2 740)
(2 890)
(2 835)
(2 515)
(2 844)
(3 012)
(2 924)
(2 795)
(2 705)
(2 723)
(2 679)
(2 636)
Depreciation & Amortization
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
0
0
0
0
(0)
0
(0)
0
(16)
(7)
(15)
(15)
(14)
(14)
Other Operating Expenses
(95)
(95)
(95)
(98)
(97)
(94)
(93)
(97)
(112)
(118)
(119)
(127)
(143)
(157)
(170)
(180)
(173)
(183)
(194)
(209)
(233)
(228)
(236)
(259)
(249)
(241)
(296)
(319)
(301)
(339)
(315)
(179)
(206)
(181)
(279)
(121)
(228)
(101)
(12)
(58)
(122)
Operating Income
188
N/A
197
+5%
213
+8%
234
+10%
248
+6%
251
+1%
264
+5%
301
+14%
298
-1%
308
+3%
369
+20%
380
+3%
409
+7%
427
+4%
426
0%
425
0%
444
+4%
444
N/A
461
+4%
470
+2%
514
+9%
527
+3%
637
+21%
601
-6%
639
+6%
653
+2%
767
+17%
812
+6%
968
+19%
963
0%
985
+2%
699
-29%
914
+31%
793
-13%
(86)
N/A
(182)
-112%
(34)
+81%
17
N/A
61
+259%
184
+200%
317
+73%
Pre-Tax Income
Interest Income Expense
(9)
(9)
(9)
(8)
(7)
(8)
(9)
(9)
(9)
(7)
(5)
(5)
(6)
(7)
(9)
(17)
(24)
(21)
(16)
(13)
(9)
(3)
(5)
(2)
186
191
(14)
(10)
(19)
(7)
(20)
(16)
(33)
(26)
(30)
(17)
(64)
(43)
(24)
(35)
(57)
Non-Reccuring Items
(11)
(24)
(13)
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
0
(4)
0
(0)
0
(37)
4
74
(7)
(17)
(46)
Total Other Income
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
0
0
0
0
0
0
0
0
0
0
0
0
0
0
Pre-Tax Income
168
N/A
164
-3%
191
+17%
225
+18%
241
+7%
242
+1%
255
+5%
292
+14%
289
-1%
301
+4%
363
+21%
375
+3%
402
+7%
419
+4%
416
-1%
408
-2%
420
+3%
423
+1%
445
+5%
457
+3%
504
+10%
524
+4%
633
+21%
599
-5%
825
+38%
844
+2%
753
-11%
803
+7%
949
+18%
956
+1%
966
+1%
679
-30%
882
+30%
767
-13%
(116)
N/A
(236)
-104%
(94)
+60%
49
N/A
31
-37%
132
+325%
214
+63%
Net Income
Tax Provision
(38)
(40)
(40)
(40)
(37)
(41)
(52)
(56)
(57)
(57)
(69)
(74)
(81)
(88)
(93)
(86)
(87)
(89)
(97)
(116)
(121)
(115)
(140)
(34)
(105)
(190)
(157)
(161)
(184)
(208)
(208)
(109)
(172)
(177)
47
75
28
(28)
20
(14)
(87)
Income from Continuing Operations
131
124
152
185
204
201
203
236
232
244
295
301
321
331
324
322
334
334
348
341
384
409
493
565
720
653
596
642
764
748
757
570
710
590
(69)
(161)
(66)
21
51
118
127
Income to Minority Interest
(2)
(3)
(7)
(13)
(22)
(27)
(25)
(25)
(29)
(27)
(33)
(40)
(46)
(47)
(47)
(41)
(30)
(33)
(36)
(34)
(38)
(37)
(33)
(35)
(39)
(35)
(41)
(56)
(58)
(52)
(46)
(34)
(35)
(41)
(22)
3
16
25
16
(1)
(3)
Net Income (Common)
129
N/A
121
-6%
145
+20%
172
+19%
181
+5%
174
-4%
179
+3%
211
+18%
203
-4%
217
+7%
262
+20%
260
0%
275
+6%
284
+3%
277
-3%
281
+1%
304
+8%
301
-1%
312
+4%
307
-2%
346
+13%
372
+8%
460
+24%
531
+15%
681
+28%
618
-9%
555
-10%
586
+5%
707
+21%
696
-2%
711
+2%
536
-25%
675
+26%
548
-19%
(91)
N/A
(159)
-75%
(50)
+69%
46
N/A
67
+46%
116
+75%
124
+7%
EPS (Diluted)
0.13
N/A
0.12
-8%
0.14
+17%
0.17
+21%
0.18
+6%
0.17
-6%
0.17
N/A
0.21
+24%
0.2
-5%
0.21
+5%
0.26
+24%
0.26
N/A
0.27
+4%
0.27
N/A
0.27
N/A
0.28
+4%
0.3
+7%
0.29
-3%
0.3
+3%
0.3
N/A
0.33
+10%
0.36
+9%
0.44
+22%
0.5
+14%
0.64
+28%
0.58
-9%
0.52
-10%
0.55
+6%
0.66
+20%
0.65
-2%
0.66
+2%
0.5
-24%
0.63
+26%
0.51
-19%
-0.09
N/A
-0.15
-67%
-0.05
+67%
0.04
N/A
0.06
+50%
0.11
+83%
0.12
+9%

See Also

Discover More