01451.HK
MS Group Holdings Limited
HKSE · Consumer Cyclical · Packaging & Containers · HK
HKD 1.24
+5.08%Income statement
| Metric | TTM | 2025 | 2024 | 2023 | 2022 |
|---|---|---|---|---|---|
| Revenue | |||||
| Total Revenue | 612.3M | 291.5M | 421.1M | 234.0M | 260.1M |
| Cost of Revenue | 451.0M | 215.4M | 303.2M | 158.9M | 180.3M |
| Gross Profit | 161.2M | 76.1M | 117.9M | 75.1M | 79.8M |
| Operating Expenses | |||||
| R&D Expense | — | — | — | — | — |
| SG&A Expense | 94.4M | 44.4M | 55.7M | 47.5M | 54.5M |
| General & Admin Expense | 86.1M | 42.1M | 47.2M | 38.3M | 41.2M |
| Selling & Marketing Expense | 8.3M | 2.3M | 8.4M | 9.2M | 13.3M |
| Other Expenses | 1.6M | 604.0K | 88.0K | (932.0K) | — |
| Total Operating Expenses | 96.1M | 45.0M | 55.8M | 46.5M | 54.5M |
| Cost and Expenses | 547.1M | 260.5M | 359.0M | 205.4M | 234.8M |
| Operating Income (EBIT) | 65.2M | 31.0M | 62.1M | 28.6M | 27.7M |
| Non-Operating | |||||
| Interest Income | 4.9M | 2.2M | 4.0M | 4.7M | 1.5M |
| Interest Expense | 1.4M | 674.0K | 972.0K | 662.0K | 705.0K |
| Net Interest Income | 3.4M | 1.6M | 3.0M | 4.1M | 827.0K |
| Other Non-Op Income/Expense | 1.8M | 1.6M | 1.8M | (4.6M) | (7.5M) |
| Non-Operating Income (excl Interest) | (2.5M) | (905.0K) | (916.0K) | 164.0K | (341.0K) |
| EBT (Pre-Tax Income) | 67.0M | 32.6M | 65.2M | 24.0M | 20.2M |
| Income Tax Expense | 17.7M | 6.1M | 14.5M | 7.7M | 6.4M |
| Bottom Line | |||||
| Net Income | 49.3M | 26.5M | 49.4M | 16.3M | 13.8M |
| Earnings from Cont. Ops | 49.3M | 26.5M | 49.4M | 16.3M | 13.8M |
| Earnings from Discont. Ops | — | — | — | — | — |
| Bottom Line Net Income | 49.3M | 26.5M | 49.4M | 16.3M | 13.8M |
| Per Share | |||||
| Basic EPS | HK$0.24 | HK$0.13 | HK$0.25 | HK$0.08 | HK$0.07 |
| Diluted EPS | HK$0.24 | HK$0.13 | HK$0.25 | HK$0.08 | HK$0.07 |
| Revenue Per Share | HK$3.00 | HK$1.45 | HK$2.11 | HK$1.17 | HK$1.30 |
| Shares | |||||
| Basic Shares Outstanding | 204.4M | 201.7M | 200.0M | 200.0M | 200.0M |
| Diluted Shares Outstanding | 204.4M | 201.7M | 200.0M | 200.0M | 200.0M |
| Profitability Metrics | |||||
| EBITDA | 81.8M | 38.1M | 68.2M | 42.5M | 40.0M |
| D&A | 14.1M | 6.2M | 5.1M | 9.2M | 10.8M |
| EBIT | 67.7M | 31.9M | 63.1M | 33.3M | 29.2M |
As reported, in the filing currency · TTM sums the four latest quarters; MRQ is the latest quarter · Negatives in parentheses; a dash is a line the filing does not carry · Data as of Jun 1, 2026