GUANGZHOU, China, Nov. 29, 2024 /PRNewswire/ -- MINISO Group Holding Limited (NYSE: MNSO; HKEX: 9896) ("MINISO", "MINISO Group" or the "Company"), a global value retailer offering a variety of trendy lifestyle products featuring IP design, today announced its unaudited financial results for the quarter and the nine months ended September 30, 2024.
Financial Highlights
Highlights for the Nine Months Ended September 30, 2024
- Revenue in the first nine months of 2024 was RMB12,281.3 million (US$1,750.1 million), increasing 22.8% year over year.
- Gross profit increased 34.1% year over year to RMB5,419.8 million (US$772.3 million).
- Gross margin was 44.1%, compared to 40.4% in the same period of 2023.
- Operating profit increased 14.3% year over year to RMB2,347.4 million (US$334.5 million).
- Profit for the period increased 11.6% year over year to RMB1,825.7 million (US$260.2 million).
- Adjusted net profit(1) increased 13.7% year over year to RMB1,928.1 million (US$274.8 million). Adjusted net profit for the first nine months of 2024 included a net foreign exchange loss of RMB21.7 million (US$3.1 million), compared to a net foreign exchange gain of RMB47.8 million in the same period of last year. Excluding net foreign exchange loss and gain, adjusted net profit would have increased 18.3% year over year.
- Adjusted net margin(1) was 15.7%, compared to 17.0% in the same period of 2023. Excluding net foreign exchange loss and gain, adjusted net profit margin would have been 15.9%, compared to 16.5% in the same period of 2023.
- Adjusted EBITDA(1) increased 20.6% year over year to RMB3,107.1 million (US$442.8 million).
- Adjusted EBITDA margin(1) was 25.3%, compared to 25.8% in the same period of 2023.
- Cash position(2) was RMB6,284.1 million (US$895.5 million) as of September 30, 2024, compared to RMB6,887.0 million as of December 31, 2023.
- Net cash from operating activities was RMB2,031.1 million (US$289.4 million). Capital expenditure was RMB565.5 million (US$80.6 million) and free cash flow was RMB1,465.6 million (US$208.8 million) in the first nine months of 2024.
Highlights for September Quarter
- Revenue was RMB4,522.6 million (US$644.5 million), increasing 19.3% year over year.
- Gross profit increased 28.2% year over year to RMB2,030.0 million (US$289.3 million).
- Gross margin was 44.9%, another record high for the Company, compared to 41.8% in the same period of 2023.
- Operating profit increased 8.2% year over year to RMB852.6 million (US$121.5 million).
- Profit for the period increased 4.9% year over year to RMB648.3 million (US$92.4 million).
- Adjusted net profit(1) increased 6.9% year over year to RMB686.2 million (US$97.8 million).
- Adjusted net margin(1) was 15.2%, compared to 16.9% in the same period of 2023.
- Adjusted EBITDA(1) increased 12.4% year over year to RMB1,139.8 million (US$162.4 million).
- Adjusted EBITDA margin(1) was 25.2%, compared to 26.8% in the same period of 2023.
- Basic and diluted earnings per ADS both increased 6.1% year over year to RMB2.08(US$0.30).
- Adjusted basic and diluted earnings per ADS(1) both increased 7.8% year over year to RMB2.20 (US$0.31).
Operational Highlights
- Total number of stores on group level was 7,420 as of September 30, 2024, an increase of 859 net new stores in the first nine months of 2024.
- Number of MINISO stores was 7,186 as of September 30, 2024, an increase of 773 net new stores in the first nine months of 2024.
-Number of MINISO stores in mainland China was 4,250 as of September 30, 2024, a net increase of 324 in the first nine months of 2024, compared to 3,926 as of December 31, 2023.
-Number of MINISO stores in overseas markets was 2,936 as of September 30, 2024, a net increase of 449 in the first nine months of 2024, compared to 2,487 as of December 31, 2023.
- Number of TOP TOY stores was 234 as of September 30, 2024, with a record opening of 86 net new stores in the first nine months of 2024.
Notes:
(1) See the sections titled "Non-IFRS Financial Measures" and "Reconciliation of Non-IFRS Financial Measures" in this press release for more information.
(2) "Cash position" refers to the combined balance of the Company's cash and cash equivalents, restricted cash, term deposits with original maturity over three months, and other investments recorded as current assets.
The following table provides a breakdown of the Company's store network and its growth. The directly operated stores of the Company has more than doubled from a year ago. For the first nine months of 2024, the Company had a net increase of 202 directly operated stores, 184 of which were located in overseas markets.
As of
September 30,
2023
December31,
2023
September 30,
2024
YoY
Year to Date(3)
Number of MINISO stores(1)
6,115
6,413
7,186
1,071
773
Mainland China
3,802
3,926
4,250
448
324
—Directly operated stores
20
26
29
9
3
—Third-party stores
3,782
3,900
4,221
439
321
Overseas
2,313
2,487
2,936
623
449
—Directly operated stores
202
238
422
220
184
—Third-party stores
2,111
2,249
2,514
403
265
Number of TOP TOY stores(2)
122
148
234
112
86
—Directly operated stores
9
14
29
20
15
—Third-party stores
113
134
205
92
71
Notes:
(1) "MINISO stores" refers to the offline stores operated under the "MINISO" brand, including those directly operated by the Company, and those operated by third parties under the MINISO Retail Partner model and the distributor model.
(2) "TOP TOY stores" refers to the offline stores operated under the "TOP TOY" brand, including those directly operated by the Company, and those operated by third parties under the MINISO Retail Partner model.
(3) "Year to Date" refers to the nine months ended September 30, 2024.
Mr. Guofu Ye, Founder, Chairman, and CEO of MINISO, commented, "MINISO's global footprints continue to expand steadily. As of September 30, 2024, the Group's total number of stores reached 7,420 with a net increase of 859 stores in the first nine months of 2024, representing only one step away from our annual target of 900 to 1,100 net new stores. Both the net growth of stores of MINISO overseas and TOP TOY for the first nine months of 2024 exceeded their net growth of stores for the whole year of 2023. On the group level, revenue grew 23% year over year to RMB12.28 billion, mainly attributable to 19% growth in average store count and low-single digit same-store sales growth. We are well on track to reach our annual target."
"In the past September, we entered into share purchase agreements to acquire 29.4% stake in Yonghui Superstores Co., Ltd. (the "Yonghui"). We believe that the retail industry will have two important trends going forward, including quality retailing and interest-driven consumption, which require enterprises to emphasize more on product innovation and consumer experience. Despite short-term macro headwinds and uncertainties, MINISO Group remains focused on our long-term strategies, especially IP strategy and globalization strategy, leveraging global store network, global design capabilities and global supply chain integration capabilities to bring joy and happiness to our consumers around the world. Meanwhile, MINISO's core business is committed to its five-year development plan. Moving forward, MINISO Group will stick to our dividend policy of paying out no less than 50% of adjusted net profit each year. We will continue to carry out dynamic share buybacks to bring predictable returns to the Company's shareholders." Mr. Ye continued.
Mr. Eason Zhang, CFO of MINISO, commented, "Thanks to higher overseas revenue contribution and MINISO brand upgrade, the Company's gross margin for the first nine months of 2024 reached 44.1%, representing 3.7 percentage points increase year over year. Overseas revenue contribution increased from 32% last year to 37% this year. With effective execution of IP strategy, each of our business segment had improvement in gross margin, especially MINISO overseas and TOP TOY both had middle to high single digit improvement. We continue to invest in strategic markets, especially the U.S. market. As of September 30, 2024, our overseas directly operated stores has more than doubled from a year ago. Despite that our overseas markets are at investment stage, our margins maintained at healthy level under effective expenses control. For the first nine months of 2024, adjusted net margin was 15.7% while adjusted EBITDA margin was 25.3%. We believe that our margins will gradually stabilize under lean operation and disciplined expense management.
MINISO Group generated RMB2.03 billion net cash from operating activities and RMB1.47 billion free cash flow for the first nine months of 2024. As of September 30, 2024, our cash position was RMB6.28 billion. Turning to capital allocation, the Company has distributed over RMB600 million cash dividends at the end of September this year. From year to date, the Company has returned about RMB1.6 billion to shareholders through dividends and share buybacks. Our capital allocation strategy will continue to balance growth of the Company and our commitment to bring stable and foreseeable returns to shareholders."
"We published the notice of the extraordinary shareholder meeting (the "EGM") regarding the stake transaction of Yonghui last Friday, announcing the convening of EGM on January 17, 2025. So far, the transaction is moving forward as planned and is expected to be closed during the first half of 2025. It is expected that no more than 40% of consideration for the transaction will be funded by internal financial resources. We will leverage borrowing facilities to optimize capital structure and enhance our return on capital while maintain strong cash reserves. Our financial strategy will remain disciplined in terms of budgeting, cost controls and capital allocation as we are committed to delivering stable profit and healthy cash flows." Mr. Zhang concluded.
Unaudited Financial Results for the Nine Months Ended September 30, 2024
Revenue was RMB12,281.3 million (US$1,750.1 million), representing an increase of 22.8% year over year, primarily driven by an 18.5% year-over-year increase in average store count, and a low-single digit same-store sales growth on group level.
Revenue from mainland China increased by 14.0% to RMB7,738.4 million (US$1,102.7 million), including (i) an increase of 11.8% in revenue from MINISO's offline stores in mainland China, which was primarily due to a 14.7% year-over-year growth in average store count, while same-store sales down mid-single digit compared to prior year's level, and (ii) an increase of 42.5% in revenue from TOP TOY, which was powered by a mid-single digit same-store sales growth and a rapid growth in average store count.
Revenue from overseas markets increased 41.5% to RMB4,542.9 million (US$647.4 million). The year-over-year increase was primarily due to an increase of 22.5% in average store count, coupled with a high-single digit same-store sales growth. Revenue from overseas markets contributed 37.0% of the Company's total revenue for the first nine months of 2024, compared to 32.1% for the same period in 2023.
For more information on the composition and year-over-year change of revenue, please refer to the "Unaudited Additional Information" in this press release.
Cost of sales was RMB6,861.6 million (US$977.8 million), representing an increase of 15.2% year over year.
Gross profit was RMB5,419.8 million (US$772.3 million), representing an increase of 34.1% year over year.
Gross margin was 44.1%, with an increase of 3.7 percentage points. The year-over-year increase was primarily due to (i) higher revenue contribution from overseas directly operated markets, which accounted for 19.9% of group revenue in the first nine months of 2024, compared to 14.9% in the same period of 2023 on a comparable basis(1), and (ii) improved gross margin of TOP TOY brand, due to a shift in product mix towards more profitable products.
Selling and distribution expenses were RMB2,518.5 million (US$358.9 million), increased by 61.6% year over year. Excluding share-based compensation expenses, selling and distribution expenses were RMB2,457.8 million (US$350.2 million), increased by 62.7% year over year. The year-over-year increase was mainly attributable to the Company's investments into directly operated stores both in mainland China and overseas markets to pursue the future success of the Company's business, especially in strategic overseas markets such as the U.S. market. For the first nine months of 2024, revenue from directly operated stores increased 103.7%, while related expenses including rental and related expenses, depreciation and amortization expenses and payroll excluding share-based compensation expenses increased 75.2%. For the first nine months of 2024, we added 18 and 184 directly operated store in mainland China and overseas markets, respectively. Promotion and advertising expenses increased 38.4%, as a percentage of revenue stabilizing at around 3% in both comparative periods. Licensing expenses increased 38.0%, due to the Company's growing IP library and enriched offerings of IP products. Logistics expenses increased 52.3%, mainly reflecting the rising freight costs caused by the tension in international shipping.
General and administrative expenses were RMB654.8 million (US$93.3 million), increased by 33.6% year over year. Excluding share-based compensation expenses, general and administrative expenses were RMB613.1 million (US$87.4 million), increased by 28.1% year over year. The year-over-year increase was primarily due to the increase in personnel-related expenses in relation to the growth of the Company's business.
Other net income was RMB78.5 million (US$11.2 million), compared to RMB42.2 million in the same period of 2023. The year-over-year increase was mainly due to an increase in investment income in wealth management products and an increase in fair value of an investment, partially offset by a net foreign exchange loss.
Operating profit was RMB2,347.4 million (US$334.5 million), representing an increase of 14.3% year over year.
Net finance income was RMB41.9 million (US$6.0 million), compared to RMB120.1 million in the same period of 2023. The year-over-year decrease was mainly due to (i) a decrease of RMB50.2 million in finance income as a result of reduced bank deposit principal and lower interest rate, and (ii) an increase of RMB28.1 million in finance costs due to an increase in lease liabilities, in line with the Company's investment in directly operated stores.
Profit for the period was RMB1,825.7 million (US$260.2 million), compared to RMB1,636.2 million in the same period of 2023, representing an increase of 11.6% year over year.
Adjusted net profit, which represents profit for the period excluding equity-settled share-based payment expenses, was RMB1,928.1 million (US$274.8 million), representing an increase of 13.7% year over year. Adjusted net profit included a net foreign exchange loss of RMB21.7 million (US$3.1 million) for the first nine months of 2024, compared to a net foreign exchange gain of RMB47.8 million in the same period of last year. Excluding net foreign exchange loss and gain, adjusted net profit would have increased 18.3% year over year.
Adjusted net margin was 15.7%, compared to 17.0% in the same period of 2023. Excluding net foreign exchange loss and gain, adjusted net margin would have been 15.9%, compared to 16.5% in the same period of 2023.
Adjusted EBITDA increased 20.6% year over year to RMB3,107.1 million (US$442.8 million).
Adjusted EBITDA margin was 25.3%, compared to 25.8% in the same period of 2023.
Basic earnings per ADS increased 12.3% year over year to RMB5.84 (US$0.83), compared to RMB 5.20 in the same period of 2023.
Diluted earnings per ADS increased 12.4% year over year to RMB5.80 (US$0.83), compared to RMB 5.16 in the same period of 2023.
Adjusted basic earnings per ADS increased 14.1% year over year to RMB6.16 (US$0.88), compared to RMB5.40 in the same period of 2023.
Adjusted diluted earnings per ADS increased 14.2% year over year to RMB6.12 (US$0.87), compared to RMB5.36 in the same period of 2023.
Cash position, which was the combined balance of the Company's cash and cash equivalents, restricted cash, term deposits, and other investments recorded as current assets was RMB6,284.1 million (US$895.5 million) as of September 30, 2024, compared to RMB6,887.0 million as of December 31, 2023.
Net cash from operating activities was RMB2,031.1 million (US$289.4 million). Capital expenditure was RMB565.5 million (US$80.6 million) and free cash flow was RMB1,465.6 million (US$208.8 million) in the first nine months of 2024.
Unaudited Financial Results for the September Quarter 2024
Revenue was RMB4,522.6 million (US$644.5 million), representing an increase of 19.3% year over year.
Revenue from mainland China increased by 8.7% year over year, primarily driven by (i) an increase of 5.7% in revenue from MINISO brand in mainland China, and (ii) an increase of 50.4% in revenue from TOP TOY.
Revenue from overseas markets increased 39.8% to RMB1,810.9 million (US$258.1 million), primarily driven by (i) an increase of 55.4% in revenue from overseas directly operated markets on a comparable basis(1), and (ii) an increase of 26.5% in revenue from overseas distributor markets on a comparable basis(1).
For more information on the composition and year-over-year change of revenue, please refer to the "Unaudited Additional Information" in this press release.
Cost of sales was RMB2,492.6 million (US$355.2 million), representing an increase of 12.9% year over year.
Gross profit was RMB2,030.0 million (US$289.3 million), representing an increase of 28.2% year over year.
Gross margin was 44.9%, an increase of 3.1 percentage points year over year.
Selling and distribution expenses were RMB996.5 million (US$142.0 million), representing an increase of 55.5% year over year. Excluding share-based compensation expenses, selling and distribution expenses were RMB977.2 million (US$139.3 million), representing an increase of 57.4% year over year.
General and administrative expenses were RMB236.2 million (US$33.7 million), representing an increase of 38.5% year over year. Excluding share-based compensation expenses, general and administrative expenses were RMB217.6 million (US$31.0 million), representing an increase of 30.4% year over year.
Other net income was RMB36.8 million (US$5.2 million), compared to RMB1.0 million in the same period of 2023. The year-over-year increase was mainly due to an increase in investment income in wealth management products and an increase in fair value of an investment, partially offset by a net foreign exchange loss.
Operating profit was RMB852.6 million (US$121.5 million), representing an increase of 8.2% year over year.
Net finance income was RMB7.8 million (US$1.1 million), compared to RMB57.9 million in the same period of last year. The year-over-year decrease was mainly due to (i) a decrease of RMB44.3 million in finance income as a result of reduced bank deposit principal and lower interest rate, and (ii) an increase of RMB5.7 million in finance costs due to an increase in lease liabilities, in line with the Company's investment in directly operated stores.
Profit for the period was RMB648.3 million (US$92.4 million), representing an increase of 4.9% year over year.
Adjusted net profit, which represents profit for the period excluding equity-settled share-based payment expenses, was RMB686.2 million (US$97.8 million), representing an increase of 6.9% year over year.
Adjusted net margin was 15.2%, compared to 16.9% in the same period of 2023.
Adjusted EBITDA was RMB1,139.8 million (US$162.4 million), representing an increase of 12.4% year over year.
Adjusted EBITDA margin was 25.2%, compared to 26.8% in the same period of 2023.
Basic and diluted earnings per ADS were both RMB2.08 (US$0.30), representing an increase of 6.1% year over year from RMB1.96 in the same period of 2023.
Adjusted basic and diluted earnings per ADS were both RMB2.20 (US$0.31), representing an increase of 7.8% year over year from RMB2.04 in the same period of 2023.
Note:
(1) "Comparable basis" refers to the basis that excludes the impacts from market transitions from overseas distributor markets to directly operated markets, or vice versa.
Conference Call
The Company's management will hold an earnings conference call at 4:00 A.M. Eastern Time on Friday, November 29, 2024 (5:00 P.M. Beijing Time on the same day) to discuss the financial results. Simultaneous interpretation in English will be provided during the conference call. The conference call can be accessed by the following Zoom link or dialing the following numbers:
Access 1
Join Zoom meeting.
Zoom link:
Meeting Number: 951 3395 8059
Meeting Passcode: 9896
Access 2
Listeners may access the call by dialing the following numbers with the same meeting number and passcode with access 1.
United States:
+1 689 278 1000 (or +1 719 359 4580)
Hong Kong, China:
+852 5803 3730 (or +852 5803 3731)
United Kingdom:
+44 203 481 5237 (or +44 131 460 1196)
France:
+33 1 7037 9729 (or +33 1 7037 2246)
Singapore:
+65 3158 7288 (or +65 3165 1065)
Canada:
+1 438 809 7799 (or +1 204 272 7920)
Access 3
Listeners can also access the meeting through the Company's investor relations website at .
The replay will be available approximately two hours after the conclusion of the live event at the Company's investor relations website at .
About MINISO Group
MINISO Group is a global value retailer offering a variety of trendy lifestyle products featuring IP design. The Company serves consumers primarily through its large network of MINISO stores, and promotes a relaxing, treasure-hunting and engaging shopping experience full of delightful surprises that appeals to all demographics. Aesthetically pleasing design, quality and affordability are at the core of every product in MINISO's wide product portfolio, and the Company continually and frequently rolls out products with these qualities. Since the opening of its first store in China in 2013, the Company has built its flagship brand "MINISO" as a globally recognized retail brand and established a massive store network worldwide. For more information, please visit .
Exchange Rate
The U.S. dollar (US$) amounts disclosed in this press release, except for those transaction amounts that were actually settled in U.S. dollars, are presented solely for the convenience of the readers. The conversion of Renminbi (RMB) into US$ in this press release is based on the exchange rate set forth in the H.10 statistical release of the Board of Governors of the Federal Reserve System as of September 30, 2024, which was RMB7.0176 to US$1.0000. The percentages stated in this press release are calculated based on the RMB amounts.
Non-IFRS Financial Measures
In evaluating the business, MINISO considers and uses adjusted net profit, adjusted net margin, adjusted EBITDA, adjusted EBITDA margin, adjusted basic and diluted net earnings per share and adjusted basic and diluted net earnings per ADS as supplemental measures to review and assess its operating performance. The presentation of these non-IFRS financial measures is not intended to be considered in isolation or as a substitute for the financial information prepared and presented in accordance with IFRS. MINISO defines adjusted net profit as profit for the period excluding equity-settled share-based payment expenses. MINISO calculates adjusted net margin by dividing adjusted net profit by revenue for the same period. MINISO defines adjusted EBITDA as adjusted net profit plus depreciation and amortization, finance costs and income tax expense. Adjusted EBITDA margin is computed by dividing adjusted EBITDA by revenue for the period. MINISO computes adjusted basic and diluted net earnings per ADS by dividing adjusted net profit attributable to the equity shareholders of the Company by the number of ADSs represented by the number of ordinary shares used in the basic and diluted earnings per share calculation on an IFRS basis. MINISO computes adjusted basic and diluted net earnings per share in the same way as it calculates adjusted basic and diluted net earnings per ADS, except that it uses the number of ordinary shares used in the basic and diluted earnings per share calculation on an IFRS basis as the denominator instead of the number of ADSs represented by these ordinary shares.
MINISO presents these non-IFRS financial measures because they are used by the management to evaluate its operating performance and formulate business plans. These non-IFRS financial measures enable the management to assess its operating results without considering the impacts of the aforementioned non-cash and other adjustment items that MINISO does not consider to be indicative of its operating performance in the future. Accordingly, MINISO believes that the use of these non-IFRS financial measures provides useful information to investors and others in understanding and evaluating its operating results in the same manner as the management and board of directors.
These non-IFRS financial measures are not defined under IFRS and are not presented in accordance with IFRS. These non-IFRS financial measures have limitations as analytical tools. One of the key limitations of using these non-IFRS financial measures is that they do not reflect all items of income and expense that affect MINISO's operations. Further, these non-IFRS financial measures may differ from the non-IFRS information used by other companies, including peer companies, and therefore their comparability may be limited.
These non-IFRS financial measures should not be considered in isolation or construed as alternatives to profit, net profit margin, basic and diluted earnings per share and basic and diluted earnings per ADS, as applicable, or any other measures of performance or as indicators of MINISO's operating performance. Investors are encouraged to review MINISO's historical non-IFRS financial measures in light of the most directly comparable IFRS measures, as shown below. The non-IFRS financial measures presented here may not be comparable to similarly titled measures presented by other companies. Other companies may calculate similarly titled measures differently, limiting the usefulness of such measures when analyzing MINISO's data comparatively. MINISO encourages you to review its financial information in its entirety and not rely on a single financial measure.
For more information on the non-IFRS financial measures, please see the table captioned "Reconciliation of Non-IFRS Financial Measures" set forth at the end of this press release.
Safe Harbor Statement
This announcement contains forward-looking statements. These statements are made under the "safe harbor" provisions of the U.S. Private Securities Litigation Reform Act of 1995. These forward-looking statements can be identified by words or phrases such as "may", "will", "expect", "anticipate", "aim", "estimate", "intend", "plan", "believe", "is/are likely to", "potential", "continue" or other similar expressions. Among other things, the quotations from management in this announcement, as well as MINISO's strategic and operational plans, contain forward-looking statements. MINISO may also make written or oral forward-looking statements in its periodic reports to the U.S. Securities and Exchange Commission (the "SEC") and The Stock Exchange of Hong Kong Limited (the "HKEX"), in its annual report to shareholders, in press releases and other written materials and in oral statements made by its officers, directors or employees to third parties. Statements that are not historical facts, including statements about MINISO's beliefs and expectations, are forward-looking statements. Forward-looking statements involve inherent risks and uncertainties. A number of factors could cause actual results to differ materially from those contained in any forward-looking statement, including but not limited to the following: MINISO's mission, goals and strategies; future business development, financial conditions and results of operations; the expected growth of the retail market and the market of branded variety retail of lifestyle products in China and globally; expectations regarding demand for and market acceptance of MINISO's products; expectations regarding MINISO's relationships with consumers, suppliers, MINISO Retail Partners, local distributors, and other business partners; competition in the industry; proposed use of proceeds; and relevant government policies and regulations relating to MINISO's business and the industry. Further information regarding these and other risks is included in MINISO's filings with the SEC and the HKEX. All information provided in this press release and in the attachments is as of the date of this press release, and MINISO undertakes no obligation to update any forward-looking statement, except as required under applicable law.
Investor Relations Contact:
Email:
Phone: +86 (20) 36228788 Ext.8039
MINISO GROUP HOLDING LIMITED
UNAUDITED CONDENSED CONSOLIDATED STATEMENTS OF FINANCIAL POSITION
(Expressed in thousands)
As at
As at
December 31, 2023
September 30, 2024
(Audited)
(Unaudited)
RMB'000
RMB'000
US$'000
ASSETS
Non-current assets
Property, plant and equipment
769,306
1,277,392
182,027
Right-of-use assets
2,900,860
3,843,144
547,644
Intangible assets
19,554
10,191
1,452
Goodwill
21,643
22,029
3,139
Deferred tax assets
104,130
115,147
16,408
Other investments
90,603
120,450
17,164
Trade and other receivables
135,796
195,405
27,845
Prepayments
-
72,000
10,260
Term deposits
100,000
104,075
14,831
Interests in equity-accounted investees
15,783
34,365
4,897
4,157,675
5,794,198
825,667
Current assets
Other investments
252,866
3,612,614
514,793
Inventories
1,922,241
2,297,067
327,329
Trade and other receivables
1,518,357
1,759,469
250,721
Cash and cash equivalents
6,415,441
1,716,150
244,549
Restricted cash
7,970
618,931
88,197
Term deposits
210,759
336,393
47,936
10,327,634
10,340,624
1,473,525
Total assets
14,485,309
16,134,822
2,299,192
MINISO GROUP HOLDING LIMITED
UNAUDITED CONDENSED CONSOLIDATED STATEMENTS OF FINANCIAL POSITION(CONTINUED)
(Expressed in thousands)
As at
As at
December 31, 2023
September 30, 2024
(Audited)
(Unaudited)
RMB'000
RMB'000
US$'000
EQUITY
Share capital
95
95
14
Additional paid-in capital
6,331,375
4,942,844
704,350
Other reserves
1,114,568
1,047,906
149,325
Retained earnings
1,722,157
3,534,024
503,594
Equity attributable to equity shareholders of the Company
9,168,195
9,524,869
1,357,283
Non-controlling interests
23,022
40,094
5,713
Total equity
9,191,217
9,564,963
1,362,996
LIABILITIES
Non-current liabilities
Contract liabilities
40,954
35,736
5,092
Loans and borrowings
6,533
5,911
842
Other payables
12,411
45,518
6,486
Lease liabilities
797,986
1,608,605
229,224
Deferred income
29,229
35,548
5,066
887,113
1,731,318
246,710
Current liabilities
Contract liabilities
324,028
381,289
54,333
Loans and borrowings
726
739
105
Trade and other payables
3,389,826
3,674,473
523,608
Lease liabilities
447,319
482,256
68,721
Deferred income
6,644
6,573
937
Current taxation
238,436
293,211
41,782
4,406,979
4,838,541
689,486
Total liabilities
5,294,092
6,569,859
936,196
Total equity and liabilities
14,485,309
16,134,822
2,299,192
MINISO GROUP HOLDING LIMITED
UNAUDITED CONDENSED CONSOLIDATED STATEMENTS OF PROFIT OR LOSS
AND OTHER COMPREHENSIVE INCOME
(Expressed in thousands, except for per ordinary share and per ADS data)
Three months ended September 30,
Nine months ended September 30,
2023
2024
2023
2024
(Unaudited)
(Unaudited)
(Unaudited)
(Unaudited)
RMB'000
RMB'000
US$ '000
RMB'000
RMB'000
US$ '000
Revenue
3,791,154
4,522,577
644,462
9,997,484
12,281,320
1,750,074
Cost of sales
(2,207,456)
(2,492,601)
(355,193)
(5,956,394)
(6,861,558)
(977,764)
Gross profit
1,583,698
2,029,976
289,269
4,041,090
5,419,762
772,310
Other income
13,437
5,327
759
17,061
18,025
2,569
Selling and distribution expenses
(640,889)
(996,461)
(141,995)
(1,558,855)
(2,518,549)
(358,890)
General and administrative expenses
(170,552)
(236,208)
(33,659)
(490,257)
(654,781)
(93,306)
Other net income
953
36,758
5,238
42,209
78,454
11,180
Reversal of credit loss on trade and other
receivables
1,666
13,170
1,877
6,454
9,564
1,362
Impairment loss on non-current assets
-
-
-
(3,448)
(5,104)
(727)
Operating profit
788,313
852,562
121,489
2,054,254
2,347,371
334,498
Finance income
69,366
25,067
3,572
149,907
99,673
14,203
Finance costs
(11,481)
(17,227)
(2,455)
(29,758)
(57,822)
(8,240)
-
-
-
Net finance income
57,885
7,840
1,117
120,149
41,851
5,963
Share of profit of an equity-accounted
investees, net of tax
-
2,009
286
-
2,310
329
Profit before taxation
846,198
862,411
122,892
2,174,403
2,391,532
340,790
Income tax expense
(227,923)
(214,090)
(30,508)
(538,210)
(565,832)
(80,630)
Profit for the period
618,275
648,321
92,384
1,636,193
1,825,700
260,160
Attributable to:
Equity shareholders of the Company
612,591
641,765
91,450
1,617,427
1,811,867
258,189
Non-controlling interests
5,684
6,556
934
18,766
13,833
1,971
Earnings per share for ordinary shares
-Basic
0.49
0.52
0.07
1.30
1.46
0.21
-Diluted
0.49
0.52
0.07
1.29
1.45
0.21
Earnings per ADS
(Each ADS represents 4 ordinary
shares)
-Basic
1.96
2.08
0.30
5.20
5.84
0.83
-Diluted
1.96
2.08
0.30
5.16
5.80
0.83
MINISO GROUP HOLDING LIMITED
UNAUDITED CONDENSED CONSOLIDATED STATEMENTS OF PROFIT OR LOSS
AND OTHER COMPREHENSIVE INCOME (CONTINUED)
(Expressed in thousands)
Three months ended September 30,
Nine months ended September 30,
2023
2024
2023
2024
(Unaudited)
(Unaudited)
(Unaudited)
(Unaudited)
RMB'000
RMB'000
US$ '000
RMB'000
RMB'000
US$ '000
Profit for the period
618,275
648,321
92,384
1,636,193
1,825,700
260,160
Items that may be reclassified
subsequently to profit or loss:
Exchange differences on translation of
financial statements of foreign operations
(17,880)
8,863
1,263
36,952
15,708
2,238
Other comprehensive (loss)/income
for the period
(17,880)
8,863
1,263
36,952
15,708
2,238
Total comprehensive income for the
period
600,395
657,184
93,647
1,673,145
1,841,408
262,398
Attributable to:
Equity shareholders of the Company
596,574
645,096
91,924
1,653,673
1,823,139
259,795
Non-controlling interests
3,821
12,088
1,723
19,472
18,269
2,603
MINISO GROUP HOLDING LIMITED
RECONCILIATION OF NON-IFRS FINANCIAL MEASURES
(Expressed in thousands, except for per share, per ADS data and percentages)
Three months ended September 30,
Nine months ended September 30,
2023
2024
2023
2024
(Unaudited)
(Unaudited)
(Unaudited)
(Unaudited)
RMB'000
RMB'000
US$'000
RMB'000
RMB'000
US$'000
Reconciliation of profit for the period to
adjusted net profit:
Profit for the period
618,275
648,321
92,384
1,636,193
1,825,700
260,160
Add back:
Equity-settled share-based payment
expenses
23,769
37,883
5,398
60,071
102,390
14,590
Adjusted net profit
642,044
686,204
97,782
1,696,264
1,928,090
274,750
Adjusted net margin
16.9 %
15.2 %
15.2 %
17.0 %
15.7 %
15.7 %
Attributable to:
Equity shareholders of the Company
636,360
679,461
96,821
1,677,498
1,913,891
272,727
Non-controlling interests
5,684
6,743
961
18,766
14,199
2,023
Adjusted net earnings per share(1)
-Basic
0.51
0.55
0.08
1.35
1.54
0.22
-Diluted
0.51
0.55
0.08
1.34
1.53
0.22
Adjusted net earnings per ADS (Each ADS
represents 4 ordinary shares)
-Basic
2.04
2.20
0.31
5.40
6.16
0.88
-Diluted
2.04
2.20
0.31
5.36
6.12
0.87
Reconciliation of adjusted net profit for
the period to adjusted EBITDA:
Adjusted net profit
642,044
686,204
97,782
1,696,264
1,928,090
274,750
Add back:
Depreciation and amortization
132,868
222,259
31,672
311,872
555,390
79,142
Finance costs
11,481
17,227
2,455
29,758
57,822
8,240
Income tax expense
227,923
214,090
30,508
538,210
565,832
80,630
Adjusted EBITDA
1,014,316
1,139,780
162,417
2,576,104
3,107,134
442,762
Adjusted EBITDA margin
26.8 %
25.2 %
25.2 %
25.8 %
25.3 %
25.3 %
Note:
(1) Adjusted basic and diluted net earnings per share are computed by dividing adjusted net profit attributable to the equity shareholders of the Company by the number of ordinary shares used in the basic and diluted earnings per share calculation on an IFRS basis.
MINISO GROUP HOLDING LIMITED
UNAUDITED ADDITIONAL INFORMATION
(Expressed in thousands, except for percentages)
Three months ended September 30,
Nine months ended September 30,
2023
2024
YoY
2023
2024
YoY
RMB'000
RMB'000
US$'000
RMB'000
RMB'000
US$'000
Revenue
Mainland China
2,495,777
2,711,673
386,410
8.7 %
6,786,431
7,738,402
1,102,713
14.0 %
-MINISO Brand(1)
2,306,566
2,438,555
347,491
5.7 %
6,259,026
7,031,354
1,001,960
12.3 %
-TOP TOY Brand
180,664
271,645
38,709
50.4 %
491,531
700,417
99,808
42.5 %
-Others(2)
8,547
1,473
210
(82.8) %
35,874
6,631
945
(81.5) %
Overseas
1,295,377
1,810,904
258,052
39.8 %
3,211,053
4,542,918
647,361
41.5 %
3,791,154
4,522,577
644,462
19.3 %
9,997,484
12,281,320
1,750,074
22.8 %
Notes:
(1) "MINISO Brand" refers to the revenue generated from MINISO brand including revenue from offline stores, e-commerce and others in mainland China.
(2) "Others" refers to revenue generated from other operating segments such as "WonderLife", which was a secondary brand targeting on lower-tier cities in mainland China, aggregated and presented as "others". As the MINISO brand increasingly penetrated into lower-tier cities in mainland China, "WonderLife" has become marginalized.
MINISO GROUP HOLDING LIMITED
UNAUDITED ADDITIONAL INFORMATION
NUMBER OF MINISO STORES IN MAINLAND CHINA
As of
September 30,
2023
December 31,
2023
September 30,
2024
YoY
YTD(1)
By City Tiers
First-tier cities
499
522
563
64
41
Second-tier cities
1,554
1,617
1,771
217
154
Third- or lower-tier cities
1,749
1,787
1,916
167
129
Total
3,802
3,926
4,250
448
324
Note:
(1) "YTD" refers to the period starting from January 1, 2024 to September 30, 2024.
MINISO GROUP HOLDING LIMITED
UNAUDITED ADDITIONAL INFORMATION
NUMBER OF MINISO STORES IN OVERSEAS MARKETS
As of
September 30,
2023
December 31,
2023
September 30,
2024
YoY
YTD(1)
By Regions
Asia excluding China
1,264
1,333
1,572
308
239
North America
140
172
294
154
122
Latin America
514
552
598
84
46
Europe
218
231
260
42
29
Others
177
199
212
35
13
Total
2,313
2,487
2,936
623
449
Note:
(1) "YTD" refers to the period starting from January 1, 2024 to September 30, 2024.