Also trades as: 0142.HK (HKSE) · $vol 3M · FPAFY (OTC) · $vol 0M

$0.62

+0.01 (+1.81%)

Weekly Expected Move ±7.2%

$1 $1 $1 $1 $1

OTC · Consumer Defensive · Packaged Foods · Tech Score Sell · Power 30 · $2.7B mcap · 2.30B float · 0.0017% daily turnover · Short 85% of daily vol

Revenue

$10.1B -3.9% ▼

5Y CAGR: +5.9%

Gross Profit

$3.7B +8.3% ▲

5Y CAGR: +9.9%

Operating Income

$2.2B +6.6% ▲

5Y CAGR: +16.8%

Net Income

$603M +20.3% ▲

EPS (Diluted)

$0.14 +16.7% ▲

EBITDA

$2.6B -10.6% ▼

5Y CAGR: +10.6%

View Full Income Statement

Line Item	FY2020	FY2021	FY2022	FY2023	FY2024
Revenue	$7.1B	$9.1B	$10.3B	$10.5B	$10.1B
YoY Growth	-6.0%	+27.7%	+13.2%	+2.0%	-3.9%
Cost of Revenue	$4.8B	$6.3B	$7.2B	$7.1B	$6.4B
Gross Profit	$2.3B	$2.8B	$3.1B	$3.4B	$3.7B
Gross Margin	32.4%	31.1%	29.7%	32.1%	36.2%
R&D Expenses	$0	$0	$0	$0	$0
SG&A Expenses	$1.2B	$1.4B	$1.3B	$1.4B	$1.4B
Operating Expenses	$1.2B	$1.4B	$1.3B	$1.3B	$1.5B
Operating Income	$1.1B	$1.4B	$1.8B	$2.1B	$2.2B
Operating Margin	15.2%	15.7%	17.2%	19.6%	21.8%
Interest Expense	$443M	$479M	$484M	$574M	$610M
Income Before Tax	$940M	$1.1B	$1.4B	$1.8B	$2.0B
Tax Expense	$342M	$282M	$323M	$478M	$424M
Net Income	$132M	$244M	$392M	$501M	$603M
Net Margin	1.9%	2.7%	3.8%	4.8%	6.0%
EPS (Diluted)	$0.03	$0.06	$0.09	$0.12	$0.14
EBITDA	$1.6B	$1.9B	$2.3B	$2.9B	$2.6B
Shares Outstanding	4.35B	4.32B	4.26B	4.24B	4.25B

Line Item	FY2022 Q4	FY2023 Q2	FY2023 Q4	FY2024 Q2	FY2024 Q4	FY2025 Q2	FY2025 Q4	FY2026 Q2
Revenue	$5.2B	$5.4B	$5.1B	$5.0B	$5.1B	$5.0B	$5.2B	$5.3B
Cost of Revenue	$3.7B	$3.8B	$3.4B	$3.2B	$3.2B	$3.2B	$3.3B	$3.5B
Gross Profit	$1.5B	$1.6B	$1.7B	$1.8B	$1.9B	$1.8B	$1.9B	$1.8B
Gross Margin	29.6%	30.4%	33.9%	35.8%	36.9%	36.5%	36.4%	34.7%
R&D Expenses	$0	$0	$0	$0	$0	$0	$0	$0
SG&A Expenses	$611M	$681M	$671M	$712M	$720M	$696M	$712M	$736M
Operating Expenses	$722M	$342M	$671M	$712M	$720M	$696M	$727M	$736M
Operating Income	$902M	$972M	$1.1B	$1.1B	$1.2B	$1.1B	$1.2B	$1.1B
Operating Margin	17.2%	18.0%	20.7%	21.5%	22.7%	22.7%	22.4%	20.8%
Interest Expense	$0	$0	$293M	$294M	$316M	$343M	$368M	$343M
Income Before Tax	$611M	$1.1B	$732M	$700M	$1.1B	$1.2B	$1.0B	$1.0B
Tax Expense	$151M	$242M	$236M	$201M	$223M	$229M	$242M	$203M
Net Income	$150M	$346M	$156M	$278M	$323M	$391M	$270M	$301M
Net Margin	2.9%	6.4%	3.1%	5.6%	6.4%	7.8%	5.2%	5.7%
EPS (Diluted)	$0.04	$0.08	$0.04	$0.07	$0.08	$0.09	$0.06	$0.07
EBITDA	$1.1B	$1.2B	$1.2B	$1.3B	$1.3B	$1.4B	$1.4B	$1.3B
Shares Outstanding	4.25B	4.24B	4.25B	4.24B	4.25B	4.26B	4.28B	4.26B

FPAFF OTC