Also trades as: JNBYF (OTC) · $vol 0M

HK$22.98 ($2.93)

-0.08 (-0.35%)

Weekly Expected Move ±5.7%

HK$20 HK$22 HK$23 HK$24 HK$26

HKSE · Consumer Cyclical · Apparel - Manufacturers · Tech Score Strong Buy · Power 68 · HK$12.2B mcap · 199M float · 0.618% daily turnover

Revenue

$6.1B +9.3% ▲

5Y CAGR: +8.0%

Gross Profit

$3.9B +7.5% ▲

5Y CAGR: +8.5%

Operating Income

$1.2B +0.9% ▲

5Y CAGR: +6.6%

Net Income

$1.0B +12.1% ▲

5Y CAGR: +9.1%

EPS (Diluted)

$1.90 +11.8% ▲

5Y CAGR: +8.1%

EBITDA

$1.6B +22.7% ▲

5Y CAGR: +11.7%

View Full Income Statement

Line Item	FY2022	FY2023	FY2024	FY2025	FY2026
Revenue	$4.1B	$4.5B	$5.2B	$5.5B	$6.1B
YoY Growth	-1.0%	+9.3%	+17.3%	+5.9%	+9.3%
Cost of Revenue	$1.5B	$1.5B	$1.8B	$1.9B	$2.2B
Gross Profit	$2.6B	$2.9B	$3.5B	$3.6B	$3.9B
Gross Margin	63.8%	65.3%	66.3%	65.6%	64.5%
R&D Expenses	$0	$168M	$0	$201M	$0
SG&A Expenses	$1.9B	$2.1B	$2.3B	$2.5B	$2.7B
Operating Expenses	$1.8B	$2.1B	$2.3B	$2.4B	$2.7B
Operating Income	$776M	$858M	$1.2B	$1.2B	$1.2B
Operating Margin	19.0%	19.2%	22.8%	21.6%	19.9%
Interest Expense	$38M	$45M	$38M	$0	$27M
Income Before Tax	$776M	$851M	$1.2B	$1.2B	$1.4B
Tax Expense	$217M	$230M	$365M	$321M	$359M
Net Income	$559M	$621M	$849M	$893M	$1.0B
Net Margin	13.7%	13.9%	16.2%	16.1%	16.5%
EPS (Diluted)	$1.10	$1.22	$1.64	$1.70	$1.90
EBITDA	$851M	$962M	$1.7B	$1.3B	$1.6B
Shares Outstanding	506M	508M	519M	525M	528M

Line Item	FY2023 Q2	FY2023 Q4	FY2024 Q2	FY2024 Q4	FY2025 Q2	FY2025 Q4	FY2026 Q2	FY2026 Q4
Revenue	$2.4B	$2.1B	$3.0B	$2.3B	$3.2B	$2.4B	$3.4B	$2.7B
Cost of Revenue	$834M	$714M	$1.0B	$740M	$1.1B	$809M	$1.1B	$1.1B
Gross Profit	$1.5B	$1.4B	$1.9B	$1.5B	$2.1B	$1.6B	$2.2B	$1.6B
Gross Margin	64.7%	66.1%	65.5%	67.3%	65.1%	66.2%	66.5%	58.6%
R&D Expenses	$79M	$79M	$99M	$97M	$101M	$100M	$117M	$0
SG&A Expenses	$1.0B	$1.1B	$1.2B	$1.2B	$1.3B	$1.2B	$1.2B	$1.2B
Operating Expenses	$1.0B	$1.0B	$1.1B	$1.1B	$1.2B	$1.2B	$1.3B	$1.2B
Operating Income	$508M	$337M	$803M	$391M	$826M	$371M	$927M	$360M
Operating Margin	21.5%	16.0%	27.0%	17.3%	26.2%	15.5%	27.5%	13.5%
Interest Expense	$0	$0	$0	$0	$0	$0	$14M	$13M
Income Before Tax	$515M	$336M	$808M	$405M	$837M	$382M	$933M	$423M
Tax Expense	$143M	$87M	$234M	$131M	$233M	$88M	$257M	$101M
Net Income	$372M	$250M	$574M	$275M	$600M	$293M	$674M	$323M
Net Margin	15.8%	11.9%	19.3%	12.2%	19.0%	12.3%	20.0%	12.1%
EPS (Diluted)	$0.74	$0.49	$1.11	$0.53	$1.16	$0.55	$1.29	$0.61
EBITDA	$563M	$398M	$865M	$455M	$895M	$447M	$958M	$580M
Shares Outstanding	504M	513M	516M	522M	519M	532M	523M	537M

3306.HK HKSE