| Breakdown | TTM | Dec 2024 | Dec 2023 | Dec 2022 | Dec 2021 | Dec 2020 |
|---|---|---|---|---|---|---|
Income Statement | ||||||
| Total Revenue | 1.16B | 1.55B | 1.49B | 1.63B | 1.54B | 1.14B |
| Gross Profit | 272.65M | 383.96M | 366.73M | 352.13M | 316.85M | 201.66M |
| EBITDA | 153.13M | 220.01M | 218.50M | 192.62M | 160.62M | 54.14M |
| Net Income | 118.42M | 171.05M | 141.07M | 118.03M | 89.69M | 1.69M |
Balance Sheet | ||||||
| Total Assets | 1.45B | 1.42B | 1.36B | 1.26B | 1.30B | 1.15B |
| Cash, Cash Equivalents and Short-Term Investments | 350.80M | 423.55M | 294.48M | 213.65M | 135.69M | 109.31M |
| Total Debt | 67.72M | 12.00M | 15.24M | 22.17M | 29.00M | 22.55M |
| Total Liabilities | 357.47M | 305.83M | 292.24M | 242.13M | 281.49M | 225.72M |
| Stockholders Equity | 1.08B | 1.10B | 1.05B | 998.86M | 998.60M | 924.59M |
Cash Flow | ||||||
| Free Cash Flow | 107.42M | 197.09M | 161.51M | 182.14M | 64.55M | 119.37M |
| Operating Cash Flow | 166.84M | 264.07M | 229.15M | 240.08M | 120.26M | 170.46M |
| Investing Cash Flow | -28.30M | -31.35M | -56.57M | -53.77M | -71.35M | -71.30M |
| Financing Cash Flow | -84.30M | -102.64M | -90.79M | -106.41M | -22.62M | -51.90M |
Name | Overall Rating | Market Cap | P/E Ratio | ROE | Dividend Yield | Revenue Growth | EPS Growth |
|---|---|---|---|---|---|---|---|
82 Outperform | $13.83B | 11.09 | 14.55% | 10.03% | -0.14% | -14.24% | |
81 Outperform | HK$12.16B | 9.28 | 12.52% | 5.18% | 14.63% | 15.55% | |
74 Outperform | $23.20B | 7.87 | 8.72% | 7.71% | 5.75% | 0.93% | |
73 Outperform | HK$355.50M | 5.53 | 28.87% | 5.45% | 31.25% | 147.52% | |
62 Neutral | HK$500.61M | -2.81 | -10.55% | 11.32% | -1.38% | -275.02% | |
61 Neutral | $18.38B | 12.79 | -2.54% | 3.03% | 1.52% | -15.83% | |
49 Neutral | $331.18M | -9.90 | -2.53% | 4.15% | 2.32% | -88.07% |
Stella International Holdings Limited reported a 3.7% increase in consolidated revenue for the third quarter of 2025, driven by a rise in shipment volumes, particularly in the sports segment. The company is addressing challenges in expanding its production facilities in Indonesia and the Philippines, which will aid future operations. Stella plans to return up to US$60 million annually to shareholders through share repurchases and special dividends in 2025 and 2026.