*2025 P = 2025 Projection
Last Updated: April 24, 2025
2020 | 2021 | 2022 | 2023 | 2024 | 2025P | |
---|---|---|---|---|---|---|
Net Sales | 3,160.2 | 3,513.4 | 4,031.4 | 4,181.0 | 4,509.8 | 4,650.0 |
2020 | 2021 | 2022 | 2023 | 2024 | 2025P | |
---|---|---|---|---|---|---|
Operating Profit | 110.5 | 281.9 | 353.4 | 375.4 | 279.8 | 466.0 |
Operating Profit Ratio | 3.5% | 8.0% | 8.8% | 9.0% | 6.2% | 10.0% |
2020 | 2021 | 2022 | 2023 | 2024 | 2025P | |
---|---|---|---|---|---|---|
Net Income Attributable to u8国际. | 83.3 | 214.7 | 244.0 | 264.5 | 160.0 | 333.0 |
Net Income Attributable to u8国际. Ratio | 2.6% | 6.1% | 6.1% | 6.3% | 3.5% | 7.2% |
2021 | 2022 | 2023 | 2024 | 2025P | |
---|---|---|---|---|---|
Regular Dividend | 100 | 120 | 140 | 155 | 160 |
Payout Ratio (Consolidated) | 48.7% | 50.3% | 52.6% | 92.4% | 43.5% |