Tiangong International Company Limited (0826.HK)

Growth (Per Share)

Revenue 5Y—
Revenue 3Y—
Earnings 5Y—
Earnings 3Y—
Dividend 5Y—
Dividend 3Y—

Capital Efficiency

ROIC—
ROE—
ROA—
ROTA—

Capital Structure

Market Cap6.24B
EV6.24B
Cash—
Current Ratio—
Debt/Equity—
Net Debt/EBITDA—
Show More

Select a metric from the list below to chart it

Income Statement
Dec '14
Dec '15
Dec '16
Dec '17
Dec '18
Dec '19
Dec '20
Dec '21
Dec '22
TTM
Revenue
660.6
499.5
491.7
567.8
731.4
782.1
760.4
836.8
738.0
782.1
Revenue % Chg.
33.5%
-24.4%
-1.6%
15.5%
28.8%
6.9%
-2.8%
10.0%
-11.8%
6.9%
Cost of Revenue
528.3
442.5
437.5
495.2
635.1
633.6
583.6
632.1
570.7
633.6
Gross Profit
132.4
57.0
54.2
72.6
96.3
148.5
176.8
204.7
167.3
148.5
Gross Profit Margin
20.0%
11.4%
11.0%
12.8%
13.2%
19.0%
23.3%
24.5%
22.7%
19.0%
R&D Expenses
—
—
—
—
—
37.7
44.8
39.9
42.0
37.7
Selling, General, & Admin Expenses
28.3
26.7
30.5
32.9
37.9
33.1
28.2
51.3
53.4
33.1
Other Expenses
-3.2
-1.0
-5.2
-7.8
-0.2
-6.4
-3.3
-9.5
-1.5
-6.4
Operating Income
99.4
31.1
33.1
48.8
58.6
85.6
108.9
125.4
90.2
87.1
Operating Income Margin
15.0%
6.2%
6.7%
8.6%
8.0%
10.9%
14.3%
15.0%
12.2%
11.1%
Total Other Income/Expenses Net
-20.1
-18.6
-14.0
-17.0
-17.7
-20.0
-18.3
-16.0
-14.6
-21.5
Income Before Tax
79.3
12.4
19.1
31.8
40.9
65.6
90.6
109.5
75.6
65.6
Income Before Tax Margin
12.0%
2.5%
3.9%
5.6%
5.6%
8.4%
11.9%
13.1%
10.3%
8.4%
Income Tax Expense
11.9
1.9
2.2
6.3
2.0
6.8
11.9
11.7
-0.7
6.8
Net Income
67.5
10.6
16.1
24.6
37.7
57.6
78.2
96.8
73.3
58.8
Net Income Margin
10.2%
2.1%
3.3%
4.3%
5.2%
7.4%
10.3%
11.6%
9.9%
7.5%
Weighted Avg. Shares Out
1,941.2
2,220.1
2,220.1
2,220.5
2,431.9
2,539.4
2,567.1
2,723.0
2,787.7
2,539.4
EPS
0.0
0.0
0.0
0.0
0.0
0.0
0.0
0.0
0.0
0.0
EPS % Chg.
-4.2%
-85.7%
51.5%
52.0%
44.7%
45.5%
31.2%
14.3%
-25.0%
45.3%
Weighted Avg. Shares Out Dil
2,015.3
2,220.1
2,222.4
2,226.3
2,435.4
2,549.6
2,567.1
2,723.0
2,787.7
2,549.6
EPS Diluted
0.0
0.0
0.0
0.0
0.0
0.0
0.0
0.0
0.0
0.0
Interest Income
1.4
1.2
1.4
0.8
1.1
3.9
3.5
4.0
6.7
—
Interest Expense
22.0
21.7
16.4
17.2
20.7
22.8
22.1
23.2
25.7
22.8
EBIT
58.6
-8.1
4.0
15.4
21.2
46.6
72.0
90.3
56.7
42.8
EBIT Margin
8.9%
-1.6%
0.8%
2.7%
2.9%
6.0%
9.5%
10.8%
7.7%
5.5%
Depreciation & Amortization
34.5
32.9
27.9
32.6
36.2
37.4
38.8
45.4
59.2
35.3
EBITDA
93.1
24.8
31.9
47.9
57.4
84.0
110.8
135.8
115.9
78.1
EBITDA Margin
14.1%
5.0%
6.5%
8.4%
7.9%
10.7%
14.6%
16.2%
15.7%
10.0%