Also trades as: 0288.HK (HKSE) · $vol 39M · WHGRF (OTC) · $vol 0M

$16.91

+0.02 (+0.12%)

Weekly Expected Move ±4.8%

$15 $16 $17 $18 $19

OTC · Consumer Defensive · Packaged Foods · Tech Score Neutral · Power 38 · $10.8B mcap · 373M float · 0.016% daily turnover · Short 51% of daily vol

Revenue

$28.1B +8.3% ▲

5Y CAGR: +1.9%

Gross Profit

$4.6B -10.8% ▼

5Y CAGR: +3.8%

Operating Income

$1.9B -21.1% ▼

5Y CAGR: +15.2%

Net Income

$1.6B -2.5% ▼

5Y CAGR: +13.7%

EPS (Diluted)

$2.40 -7.7% ▼

5Y CAGR: +16.5%

EBITDA

$2.6B -18.0% ▼

5Y CAGR: +4.4%

View Full Income Statement

Line Item	FY2021	FY2022	FY2023	FY2024	FY2025
Revenue	$27.3B	$28.1B	$26.2B	$25.9B	$28.1B
YoY Growth	+6.7%	+3.1%	-6.8%	-1.1%	+8.3%
Cost of Revenue	$22.8B	$23.0B	$22.8B	$20.7B	$23.5B
Gross Profit	$4.5B	$5.2B	$3.5B	$5.2B	$4.6B
Gross Margin	16.6%	18.4%	13.2%	20.0%	16.5%
R&D Expenses	$179M	$182M	$204M	$173M	$239M
SG&A Expenses	$2.8B	$2.9B	$2.9B	$2.8B	$2.5B
Operating Expenses	$3.0B	$3.0B	$3.1B	$2.8B	$2.8B
Operating Income	$1.5B	$1.6B	$385M	$2.4B	$1.9B
Operating Margin	5.6%	5.7%	1.5%	9.1%	6.6%
Interest Expense	$139M	$169M	$165M	$143M	$146M
Income Before Tax	$1.7B	$2.1B	$1.1B	$2.4B	$2.5B
Tax Expense	$402M	$482M	$197M	$557M	$586M
Net Income	$1.1B	$1.4B	$629M	$1.6B	$1.6B
Net Margin	3.9%	4.9%	2.4%	6.2%	5.6%
EPS (Diluted)	$1.51	$2.20	$0.98	$2.60	$2.40
EBITDA	$2.5B	$3.1B	$2.0B	$3.2B	$2.6B
Shares Outstanding	707M	642M	642M	642M	642M

Line Item	FY2022 Q4	FY2023 Q2	FY2023 Q4	FY2024 Q2	FY2024 Q4	FY2025 Q2	FY2025 Q4	FY2026 Q2
Revenue	$14.7B	$13.1B	$13.1B	$12.3B	$13.6B	$13.4B	$14.7B	$13.8B
Cost of Revenue	$12.8B	$11.6B	$11.2B	$9.5B	$11.1B	$10.7B	$12.6B	$11.1B
Gross Profit	$2.0B	$1.5B	$2.2B	$2.8B	$2.5B	$2.7B	$2.1B	$2.7B
Gross Margin	13.4%	11.6%	17.0%	23.0%	18.7%	20.0%	14.1%	19.6%
R&D Expenses	$0	$92M	$112M	$101M	$72M	$89M	$149M	$94M
SG&A Expenses	$0	$1.4B	$1.4B	$1.4B	$1.5B	$1.3B	$1.3B	$1.5B
Operating Expenses	$7.7B	$785M	$2.3B	$1.5B	$1.6B	$1.4B	$1.4B	$1.6B
Operating Income	$575M	$96M	$536M	$1.4B	$988M	$1.2B	$632M	$1.1B
Operating Margin	3.9%	0.7%	4.1%	11.1%	7.2%	9.3%	4.3%	8.2%
Interest Expense	$0	$0	$84M	$74M	$73M	$74M	$72M	$0
Income Before Tax	$1.1B	$657M	$400M	$1.2B	$1.2B	$1.2B	$1.2B	$1.2B
Tax Expense	$325M	$117M	$80M	$279M	$278M	$312M	$273M	$274M
Net Income	$536M	$420M	$44M	$784M	$828M	$788M	$781M	$770M
Net Margin	3.6%	3.2%	0.3%	6.4%	6.1%	5.9%	5.3%	5.6%
EPS (Diluted)	$0.84	$0.65	$0.06	$1.22	$1.29	$1.23	$1.21	$1.20
EBITDA	$729M	$1.9B	$175M	$1.8B	$1.4B	$1.6B	$1.0B	$1.5B
Shares Outstanding	642M	642M	642M	642M	641M	642M	642M	642M

WHGLY OTC