MINISO Group Announces September Quarter and First Nine Months of 2025 Unaudited Financial Results
MINISO Group (NYSE: MNSO) reported unaudited results for the September quarter and first nine months of 2025.
Key September quarter metrics: revenue RMB5,796.6M (+28.2% YoY), gross profit RMB2,590.1M, adjusted operating profit RMB1,022.3M (+14.8% YoY) and adjusted EBITDA RMB1,353.8M (+18.8% YoY). The group reached 8,138 stores (+718 YoY) and MINISO brand added 102 net new stores in mainland China in the quarter. TOP TOY revenue rose 111.4% YoY. Cash position was RMB7,766.2M as of September 30, 2025.
Notable headwinds: reported profit for the period fell to RMB443.2M from RMB648.3M year ago and adjusted net margin narrowed to 13.2%.
MINISO Group (NYSE: MNSO) ha riportato risultati non auditorati per il trimestre di settembre e per i primi nove mesi del 2025.
Principali metriche del trimestre di settembre: entrate RMB5.796,6M (+28,2% YoY), utile lordo RMB2.590,1M, utile operativo rettificato RMB1.022,3M (+14,8% YoY) e EBITDA rettificato RMB1.353,8M (+18,8% YoY). Il gruppo ha raggiunto 8.138 negozi (+718 YoY) e il marchio MINISO ha aggiunto 102 nuovi negozi netti nella Cina continentale nel trimestre. Le entrate di TOP TOY sono aumentate del 111,4% YoY. La posizione di cassa era RMB7.766,2M al 30 settembre 2025.
Nota ai headwinds: l’utile riportato per il periodo è sceso a RMB443,2M da RMB648,3M un anno prima e il margine netto rettificato è diminuito al 13,2%.
MINISO Group (NYSE: MNSO) presentó resultados no auditados para el trimestre de septiembre y los primeros nueve meses de 2025.
Métricas clave del trimestre de septiembre: ingresos RMB5,796.6M (+28,2% interanual), beneficio bruto RMB2,590.1M, beneficio operativo ajustado RMB1,022.3M (+14,8% interanual) y EBITDA ajustado RMB1,353.8M (+18,8% interanual). El grupo alcanzó 8,138 tiendas (+718 interanual) y la marca MINISO añadió 102 tiendas netas nuevas en la China continental en el trimestre. Los ingresos de TOP TOY aumentaron 111,4% interanual. La posición de caja era RMB7,766.2M al 30 de septiembre de 2025.
Vientos de cabeza notables: el beneficio reportado para el periodo cayó a RMB443.2M desde RMB648.3M hace un año y el margen neto ajustado se estrechó al 13,2%.
MINISO Group (NYSE: MNSO) 는 2025년 9월 분기 및 최초 9개월에 대한 비감사 실적을 발표했습니다.
9월 분기의 주요 지표: 매출 RMB5,796.6M (+전년동기대비 28.2%), 총이익 RMB2,590.1M, 조정 영업이익 RMB1,022.3M (+전년동기대비 14.8%), 조정된 EBITDA RMB1,353.8M (+18.8% YoY). 그룹은 8,138개 매장에 도달했고 (+전년동기대비 718) MINISO 브랜드는 분기 내 대륙 중국에서 순증 102개 신규 매장을 추가했습니다. TOP TOY 매출은 전년동기대비 111.4% 증가했습니다. 현금 보유액은 2025년 9월 30일 기준 RMB7,766.2M였습니다.
유의한 제약 요인: 기간의 보고된 이익은 작년 648.3M에서 RMB443.2M으로 감소했고 조정 순이익 마진은 13.2%로 축소되었습니다.
MINISO Group (NYSE: MNSO) a publié des résultats non audités pour le trimestre de septembre et les premiers neuf mois de 2025.
Indicateurs clés du trimestre de septembre : chiffre d'affaires RMB5 796,6 M (+28,2% en glissement annuel), bénéfice brut RMB2 590,1 M, résultat opérationnel ajusté RMB1 022,3 M (+14,8% en glissement annuel) et EBITDA ajusté RMB1 353,8 M (+18,8% en glissement annuel). Le groupe a atteint 8 138 magasins (+718 en glissement annuel) et la marque MINISO a ajouté 102 magasins nets supplémentaires en Chine continentale au cours du trimestre. Les revenus de TOP TOY ont augmenté de 111,4% en glissement annuel. La position de trésorerie s'élevait à RMB7 766,2 M au 30 septembre 2025.
Menaces notables : le bénéfice déclaré pour la période est tombé à RMB443,2 M contre RMB648,3 M l'année précédente et la marge nette ajustée s'est resserrée à 13,2%.
MINISO Group (NYSE: MNSO) legte ungerichtete Ergebnisse für das Septemberquartal und die ersten neun Monate 2025 vor.
Wichtige Kennzahlen zum Septemberquartal: Umsatz RMB5.796,6 Mio. (+28,2% YoY), Bruttogewinn RMB2.590,1 Mio., operativer bereinigter Gewinn RMB1.022,3 Mio. (+14,8% YoY) und bereinigtes EBITDA RMB1.353,8 Mio. (+18,8% YoY). Die Gruppe erreichte 8.138 Filialen (+718 YoY) und die MINISO-Marke verzeichnete im Quartal 102 Netto-Neueröffnungen in Festlandchina. TOP TOY-Umsatz stieg um 111,4% YoY. Die Cash-Position lag zum 30. September 2025 bei RMB7.766,2 Mio.
Hinweis auf Gegenwind: Der berichtete Gewinn für den Zeitraum fiel auf RMB443,2 Mio. von RMB648,3 Mio. im Vorjahr, und die bereinigte Nettomarge schmolz auf 13,2%.
مجموعة MINISO (بورصة نيويورك: MNSO) أصدرت نتائج غير مدققة للربع الخاص بشهر سبتمبر وأول التسعة أشهر من عام 2025.
المقاييس الرئيسية للربع سبتمبر: الإيرادات RMB5,796.6 مليون (زيادة 28.2% على أساس سنوي)، الربح الإجمالي RMB2,590.1 مليون، الربح التشغيلي المعدل RMB1,022.3 مليون (+14.8% على أساس سنوي) وEBITDA المعدل RMB1,353.8 مليون (+18.8% على أساس سنوي). حققت المجموعة 8,138 متجرًا (+718 على أساس سنوي) وأضافت علامة MINISO 102 متجرًا صافيًا جديدًا في الصين القارية خلال الربع. ارتفع إيرادات TOP TOY بنسبة 111.4% على أساس سنوي. بلغت السيولة النقدية RMB7,766.2 مليون حتى 30 سبتمبر 2025.
جهة معاكسة ملحوظة: تراجع الربح المُعلن للفترة إلى RMB443.2 مليون من RMB648.3 مليون قبل عام وانخفض هامش صافي مقيَّد إلى 13.2%.
- Revenue +28.2% YoY to RMB5,796.6M in September quarter
- TOP TOY revenue +111.4% YoY in September quarter
- Adjusted operating profit +14.8% YoY to RMB1,022.3M
- Group store count reached 8,138 (+718 YoY)
- Cash position RMB7,766.2M as of September 30, 2025
- Profit for the period down to RMB443.2M from RMB648.3M (≈31.6% decline)
- Adjusted net margin contracted to 13.2% from 15.2% (≈200 bps)
- Selling and distribution expenses +43.5% YoY in September quarter
- General and administrative expenses +45.6% YoY in September quarter
Insights
Strong top-line and cash generation with margin compression narrowing; international expansion and TOP TOY drive growth.
Revenue rose
Key dependencies include continued SSSG momentum and successful scaling of directly operated overseas stores, which increased operating expenses (selling, distribution and G&A) as reported. Margin percentages contracted versus prior year but the sequential narrowing of adjusted operating margin compression suggests operational leverage beginning to return. Notable items: TOP TOY revenue jumped
Watch for quarterly SSSG trends and margin trajectory over the next two quarters to confirm sustainable recovery, the integration and performance of directly operated overseas stores given higher related expenses, and any further updates to finance costs or share of losses from equity investees (notably Yonghui) that materially affect net profit. A reasonable near-term horizon to monitor is the next two fiscal quarters ending December 31, 2025 and March 31, 2026.
MINISO Group Momentum Further Accelerated: Same-Store GMV(1) Increased Mid-single Digit in September Quarter; Revenue Increased
MINISO Brand Added 102 Net New Stores in Mainland China with Strong Same-Store GMV(1) Growth ("SSSG") of High-single Digit for September Quarter;
TOP TOY Brand Revenue(2) Increased
MINISO Group Achieved the Milestone of 8,000 Stores Globally with Quarterly Revenue Surpassed
Financial Highlights for the September Quarter
- Revenue increased
28.2% year over year toRMB5,796 .6 million (US .3 million), above the high end of the Company's previous guidance range of$814 25% -28% . - All three of the Company's operating segments delivered an upward momentum in SSSG during the September Quarter, lifting group-level SSSG to a mid-single digit level.
- MINISO Brand's SSSG was mid-single digit year over year, underpinned by (i) an exceptional high-single-digit growth in mainland
China , and (ii) a low-single-digit growth in overseas markets. - TOP TOY Brand's SSSG advanced at a mid-single digit rate year over year.
- MINISO Brand's SSSG was mid-single digit year over year, underpinned by (i) an exceptional high-single-digit growth in mainland
- Gross profit increased
27.6% year over year toRMB2,590 .1 million (US ).$363.8 million - Gross margin was
44.7% , compared to44.9% in the same period last year. - Operating profit was RMB846.6 million (
US .9 million), compared to$118 RMB852.6 million in the same period last year. - Adjusted operating profit(3) increased
14.8% year over year toRMB1,022 .3 million (US ), with adjusted operating margin of$143.6 million 17.6% . - Profit for the period was
RMB443 .2 million (US ), compared to$62.3 million RMB648.3 million in the same period last year. - Adjusted net profit(3) increased
11.7% year over year toRMB766.8 million (US ).$107.7 million - Adjusted net margin(3) was
13.2% , compared to15.2% in the same period last year. - Adjusted EBITDA(3) increased
18.8% year over year toRMB1,353 .8 million (US .2 million).$190 - Adjusted EBITDA margin(3) was
23.4% , compared to25.2% in the same period last year. - Adjusted basic and diluted earnings per ADS(3) were both
RMB2 .48 (US ), increased by$0.35 12.7% year over year. - Net cash from operating activities was
RMB1,299.6 million (USD182.6 million ) in the September Quarter, with an operating cash flow to adjusted net profit ratio of 1.7. Capital expenditure wasRMB330.3 million (US ) and free cash flow was$46.4 million RMB969.3 million (US ) for the September Quarter.$136.2 million
Financial Highlights for the First Nine Months
- Revenue increased
23.7% year over year toRMB15,189 .8 million (US .7 million).$2,133 - Gross profit increased
24.5% year over year toRMB6,747 .0 million (US ).$947.7 million - Gross margin was
44.4% , compared to44.1% in the same period last year. - Operating profit was RMB2,392.5 million (
US .1 million), compared to$336 RMB2,347.4 million in the same period last year. - Adjusted operating profit(3) increased
6.5% year over year toRMB2,608 .8 million (US .5 million), with adjusted operating margin of$366 17.2% . - Profit for the period was
RMB1,349 .2 million (US ), compared with$189.5 million RMB1,825.7 million in the same period last year. - Adjusted net profit(3) increased
6.1% year over year to RMB2,045.5 million (US .3 million), compared with$287 RMB1,928.1 million in the same period last year. - Adjusted net margin(3) was
13.5% , compared to15.7% in the same period last year. - Adjusted EBITDA(3) increased
14.0% year over year toRMB3,540 .6 million (US ).$497.3 million - Adjusted EBITDA margin(3) was
23.3% , compared to25.3% in the same period last year. - Adjusted basic earnings per ADS(3) increased
7.8% year over year to RMB6.64 (US ).$0.93 - Adjusted diluted earnings per ADS(3) increased
8.5% year over year to RMB6.64 (US ).$0.93 - Cash Position(4) was
RMB7,766 .2 million (US .9 million) as of September 30, 2025, compared to$1,090 RMB6,698 .1 million as of December 31, 2024. - Net cash from operating activities was
RMB2,313.8 million (US ). Capital expenditure was$325.0 million RMB765.0 million (US ) and free cash flow was$107.5 million RMB1,548.8 million (US ) for the First Nine Months.$217.6 million
Operational Highlights
- Total number of stores on group level was 8,138 as of September 30, 2025, achieving the milestone of 8,000 stores, with a year-over-year increase of 718 net new stores.
- Number of MINISO stores was 7,831 as of September 30, 2025, representing a year-over-year increase of 645 net new stores.
- Number of MINISO stores in mainland
China was 4,407 as of September 30, 2025, representing a year-over-year increase of 157 net new stores. - Number of MINISO stores in overseas markets reached 3,424 as of September 30, 2025, representing a year-over-year increase of 488 net new stores.
- Number of MINISO stores in mainland
- Number of TOP TOY stores was 307 as of September 30, 2025, representing a year-over-year increase of 73 net new stores.
Notes: |
(1) "Same-store GMV" refers to the GMV generated by those stores that opened prior to the beginning of the comparative periods and remained open as of the end of the comparative periods and closed for less than 30 days during both comparative periods. "SSSG" refers to the year-over-year growth of same-store GMV. |
(2) Represents only revenue generated from external parties. |
(3) See the sections titled "Non-IFRS Financial Measures" and "Reconciliation of Non-IFRS Financial Measures" in this press release for more information. |
(4) "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 changes on a year-over-year basis. The number of directly operated stores reached 700 on group level. |
As of |
YoY | |||
September 30, 2024 | September 30, 2025 | |||
Number of stores on group level | 7,420 | 8,138 | 718 | |
Number of MINISO stores | 7,186 | 7,831 | 645 | |
Mainland | 4,250 | 4,407 | 157 | |
—Directly operated stores | 29 | 21 | (8) | |
—Stores operated under MINISO Retail Partner model | 4,196 | 4,358 | 162 | |
—Stores operated under distributor model | 25 | 28 | 3 | |
Overseas | 2,936 | 3,424 | 488 | |
—Directly operated stores | 422 | 637 | 215 | |
—Stores operated under MINISO Retail Partner model | 372 | 429 | 57 | |
—Stores operated under distributor model | 2,142 | 2,358 | 216 | |
Number of TOP TOY stores | 234 | 307 | 73 | |
—Directly operated stores | 29 | 42 | 13 | |
—Stores operated under TOP TOY Retail Partner model(1) | 205 | 258 | 53 | |
—Stores operated under distributor model | - | 7 | 7 | |
Note: | ||||
(1) TOP TOY Retail Partner model is a hybrid store operation model similar to MINISO Retail Partner model, taking advantageous elements from the franchise store model and the directly operated chain store model, both of which are industry norms. | ||||
Mr. Guofu Ye, Founder, Chairman, and CEO of MINISO, commented, "We are thrilled to see two significant milestones achieved by MINISO Group in the September Quarter: quarterly revenue surpassed
"MINISO overseas had also shown sequential improvement in its same-store GMV, with growth accelerating to low-single digit in the September Quarter. Our strategic markets, such as
Mr. Eason Zhang, CFO of MINISO, commented, "The year-over-year revenue growth on group level reached
" Net cash from operating cash flow was
Operational Updates
October 2025: According to the Company's preliminary estimates, the SSSG for MINISO mainland
Financial Results for the September Quarter
Revenue was
Revenue from MINISO brand increased by
Revenue from TOP TOY brand(1) increased by
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
Gross profit was
Gross margin was
Selling and distribution expenses were
General and administrative expenses were
Other net income was
Operating profit was
Adjusted operating profit(2) was
Net finance cost was
Share of loss of equity-accounted investees, net of tax was
Other gain was
Effective tax rate was
Adjusted effective tax rate(2) was
Profit for the period was
Adjusted net profit(2) was
Adjusted net margin(2) was
Adjusted EBITDA(2) was
Adjusted EBITDA margin(2) was
Basic and diluted earnings per ADS were both
Adjusted basic and diluted earnings per ADS(2) were both
Net cash from operating activities was
Financial Results for the First Nine Months
Revenue was
Revenue from MINISO brand increased by
Revenue from TOP TOY brand(1) increased by
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
Gross profit was
Gross margin reached
Selling and distribution expenses were
General and administrative expenses were
Other net income was
Operating profit was
Adjusted operating profit(2) was
Net finance cost was
Share of loss of equity-accounted investees, net of tax was
Other expenses was
Effective tax rate was
Adjusted effective tax rate(2) was
Profit for the period was
Adjusted net profit(2) was
Adjusted net margin(2) was
Adjusted EBITDA(2) increased
Adjusted EBITDA margin(2) was
Basic earnings per ADS was
Diluted earnings per ADS was
Adjusted basic earnings per ADS(2) increased
Adjusted diluted earnings per ADS(2) increased
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
Net cash from operating activities was
Notes: |
(1) Revenue from TOP TOY brand only represents revenue generated from external parties. |
(2) See the sections titled "Non-IFRS Financial Measures" and "Reconciliation of Non-IFRS Financial Measures" in this press release for more information. |
Conference Call
The Company's management will hold an earnings conference call at 4:00 A.M. Eastern Time on Friday, November 21, 2025 (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 via the following methods:
Access 1
Join Zoom meeting.
Zoom link: https://zoom.us/j/97158482833?pwd=msvkC9gwjBFY7o1WCnQWqSJ4cpKEAD.1
Meeting Number: 971 5848 2833
Meeting Passcode: 9896
Access 2
Listeners of the meeting may access the call by dialing the following numbers and using the same meeting number and passcode as access 1.
+1 689 278 1000 (or +1 719 359 4580) | |
+852 5803 3730 (or +852 5803 3731) | |
+44 203 481 5237 (or +44 131 460 1196) | |
+33 1 7037 9729 (or +33 1 7037 2246) | |
+65 3158 7288 (or +65 3165 1065) | |
+1 438 809 7799 (or +1 204 272 7920) |
Access 3
Listeners of the meeting can also access the call through the Company's investor relations website at https://ir.miniso.com/.
The replay will be available approximately two hours after the conclusion of the live event at the Company's investor relations website at https://ir.miniso.com/.
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
Exchange Rate
The
Non-IFRS Financial Measures
In evaluating the business, MINISO considers and uses adjusted operating profit, adjusted operating margin, adjusted effective tax rate, 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 operating profit as operating profit for the period excluding equity-settled share-based payment expenses. MINISO calculates adjusted operating margin by dividing adjusted operating profit by revenue for the same period. MINISO defines adjusted effective tax rate as the effective tax rate excluding the tax impact of adjusted items under non-IFRS financial measures. MINISO defines adjusted net profit as profit for the period excluding equity-settled share-based payment expenses, gain or loss from fair value change of derivatives, issuance cost of derivatives and interest expenses related to the Equity Linked Securities, interest expenses related to the bank loans used for acquisition of the equity interest in Yonghui, and share of profit or loss of Yonghui, net of tax. 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 excluding interest expenses related to the Equity Linked Securities and interest expenses related to the bank loans used for acquisition of the equity interest in Yonghui 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
Investor Relations Contact:
MINISO Group Holding Limited
Email: ir@miniso.com
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, 2024 | September 30, 2025 | |||||
(Audited) | (Unaudited) | |||||
RMB'000 | RMB'000 | US$'000 | ||||
ASSETS | ||||||
Non-current assets | ||||||
Property, plant and equipment | 1,436,939 | 1,919,666 | 269,654 | |||
Right-of-use assets | 4,172,083 | 5,008,473 | 703,536 | |||
Intangible assets | 8,802 | 98,185 | 13,792 | |||
Goodwill | 21,418 | 225,840 | 31,724 | |||
Deferred tax assets | 181,948 | 216,410 | 30,399 | |||
Other investments | 123,399 | 147,944 | 20,782 | |||
Trade and other receivables | 341,288 | 149,312 | 20,974 | |||
Term deposits | 140,183 | - | - | |||
Financial derivative assets | - | 1,108,926 | 155,770 | |||
Interests in equity-accounted investees | 38,567 | 6,030,265 | 847,066 | |||
6,464,627 | 14,905,021 | 2,093,697 | ||||
Current assets | ||||||
Other investments | 100,000 | 4,396,781 | 617,612 | |||
Inventories | 2,750,389 | 3,287,721 | 461,823 | |||
Trade and other receivables | 2,207,013 | 2,709,889 | 380,656 | |||
Cash and cash equivalents | 6,328,121 | 3,099,079 | 435,325 | |||
Restricted cash | 1,026 | 7,138 | 1,003 | |||
Term deposits | 268,952 | 263,182 | 36,969 | |||
11,655,501 | 13,763,790 | 1,933,388 | ||||
Total assets | 18,120,128 | 28,668,811 | 4,027,085 | |||
MINISO GROUP HOLDING LIMITED | ||||||
UNAUDITED CONDENSED CONSOLIDATED STATEMENTS OF FINANCIAL POSITION (CONTINUED) | ||||||
(Expressed in thousands) | ||||||
As at | As at | |||||
December 31, 2024 | September 30, 2025 | |||||
(Audited) | (Unaudited) | |||||
RMB'000 | RMB'000 | US$'000 | ||||
EQUITY | ||||||
Share capital | 94 | 94 | 13 | |||
Additional paid-in capital | 4,683,577 | 2,902,595 | 407,725 | |||
Other reserves | 1,329,126 | 2,204,724 | 309,696 | |||
Retained earnings | 4,302,177 | 5,636,230 | 791,717 | |||
Equity attributable to equity shareholders of the Company | 10,314,974 | 10,743,643 | 1,509,151 | |||
Non-controlling interests | 40,548 | 84,197 | 11,827 | |||
Total equity | 10,355,522 | 10,827,840 | 1,520,978 | |||
LIABILITIES | ||||||
Non-current liabilities | ||||||
Contract liabilities | 35,145 | 23,271 | 3,269 | |||
Loans and borrowings | 4,310 | 5,622,289 | 789,758 | |||
Other payables | 59,842 | 71,585 | 10,055 | |||
Lease liabilities | 1,903,137 | 2,308,889 | 324,328 | |||
Financial derivative liabilities | - | 1,464,479 | 205,714 | |||
Deferred income | 34,983 | 33,294 | 4,677 | |||
2,037,417 | 9,523,807 | 1,337,801 | ||||
MINISO GROUP HOLDING LIMITED | ||||||
UNAUDITED CONDENSED CONSOLIDATED STATEMENTS OF FINANCIAL POSITION (CONTINUED) | ||||||
(Expressed in thousands) | ||||||
As at | As at | |||||
December 31, 2024 | September 30, 2025 | |||||
(Audited) | (Unaudited) | |||||
RMB'000 | RMB'000 | US$'000 | ||||
Current liabilities | ||||||
Contract liabilities | 323,292 | 287,242 | 40,349 | |||
Loans and borrowings | 566,955 | 1,886,022 | 264,928 | |||
Trade and other payables | 3,943,988 | 4,292,129 | 602,913 | |||
Lease liabilities | 635,357 | 1,168,637 | 164,157 | |||
Deferred income | 5,376 | 1,294 | 182 | |||
Current taxation | 252,221 | 252,315 | 35,442 | |||
Redemption liabilities arising from preferred shares | - | 429,525 | 60,335 | |||
5,727,189 | 8,317,164 | 1,168,306 | ||||
Total liabilities | 7,764,606 | 17,840,971 | 2,506,107 | |||
Total equity and liabilities | 18,120,128 | 28,668,811 | 4,027,085 | |||
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, | |||||||||||
2024 | 2025 | 2024 | 2025 | |||||||||
(Unaudited) | (Unaudited) | (Unaudited) | (Unaudited) | |||||||||
RMB'000 | RMB'000 | US$'000 | RMB'000 | RMB'000 | US$'000 | |||||||
Revenue | 4,522,577 | 5,796,645 | 814,250 | 12,281,320 | 15,189,757 | 2,133,693 | ||||||
Cost of sales | (2,492,601) | (3,206,573) | (450,425) | (6,861,558) | (8,442,767) | (1,185,948) | ||||||
Gross profit | 2,029,976 | 2,590,072 | 363,825 | 5,419,762 | 6,746,990 | 947,745 | ||||||
Other income | 5,327 | 3,549 | 499 | 18,025 | 8,919 | 1,253 | ||||||
Selling and distribution expenses | (996,461) | (1,429,853) | (200,850) | (2,518,549) | (3,610,875) | (507,217) | ||||||
General and administrative expenses | (236,208) | (343,802) | (48,294) | (654,781) | (847,458) | (119,042) | ||||||
Other net income | 36,758 | 34,280 | 4,815 | 78,454 | 132,519 | 18,615 | ||||||
Reversal of credit loss/(credit loss) on trade and other receivables | 13,170 | (7,678) | (1,079) | 9,564 | (21,128) | (2,968) | ||||||
Impairment loss on non-current assets | - | - | - | (5,104) | (16,450) | (2,311) | ||||||
Operating profit | 852,562 | 846,568 | 118,916 | 2,347,371 | 2,392,517 | 336,075 | ||||||
Finance income | 25,067 | 20,276 | 2,848 | 99,673 | 86,112 | 12,096 | ||||||
Finance costs | (17,227) | (124,805) | (17,531) | (57,822) | (319,041) | (44,815) | ||||||
Net finance income/(cost) | 7,840 | (104,529) | (14,683) | 41,851 | (232,929) | (32,719) | ||||||
Share of profit/(loss) of equity-accounted investees, net of tax | 2,009 | (145,105) | (20,383) | 2,310 | (284,051) | (39,900) | ||||||
Other gain/(expenses) | - | 73,214 | 10,284 | - | (11,198) | (1,573) | ||||||
Profit before taxation | 862,411 | 670,148 | 94,134 | 2,391,532 | 1,864,339 | 261,883 | ||||||
Income tax expense | (214,090) | (226,950) | (31,879) | (565,832) | (515,151) | (72,363) | ||||||
Profit for the period | 648,321 | 443,198 | 62,255 | 1,825,700 | 1,349,188 | 189,520 | ||||||
Attributable to: | ||||||||||||
Equity shareholders of the Company | 641,765 | 440,539 | 61,881 | 1,811,867 | 1,346,569 | 189,152 | ||||||
Non-controlling interests | 6,556 | 2,659 | 374 | 13,833 | 2,619 | 368 | ||||||
Earnings per share for ordinary shares | ||||||||||||
-Basic | 0.52 | 0.36 | 0.05 | 1.46 | 1.10 | 0.15 | ||||||
-Diluted | 0.52 | 0.36 | 0.05 | 1.45 | 1.09 | 0.15 | ||||||
Earnings per ADS | ||||||||||||
(Each ADS represents 4 ordinary shares) | ||||||||||||
-Basic | 2.08 | 1.44 | 0.20 | 5.84 | 4.40 | 0.62 | ||||||
-Diluted | 2.08 | 1.44 | 0.20 | 5.80 | 4.36 | 0.61 | ||||||
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, | ||||||||||||
2024 | 2025 | 2024 | 2025 | ||||||||||
(Unaudited) | (Unaudited) | (Unaudited) | (Unaudited) | ||||||||||
RMB'000 | RMB'000 | US$'000 | RMB'000 | RMB'000 | US$'000 | ||||||||
Profit for the period | 648,321 | 443,198 | 62,255 | 1,825,700 | 1,349,188 | 189,520 | |||||||
Items that may be reclassified subsequently to profit or loss: | |||||||||||||
Exchange differences on translation of financial statements of foreign operations | 8,863 | (17,451) | (2,451) | 15,708 | (5,776) | (811) | |||||||
Other comprehensive income/(loss) for the period | 8,863 | (17,451) | (2,451) | 15,708 | (5,776) | (811) | |||||||
Total comprehensive income for the period | 657,184 | 425,747 | 59,804 | 1,841,408 | 1,343,412 | 188,709 | |||||||
Attributable to: | |||||||||||||
Equity shareholders of the Company | 645,096 | 425,972 | 59,836 | 1,823,139 | 1,343,373 | 188,704 | |||||||
Non-controlling interests | 12,088 | (225) | (32) | 18,269 | 39 | 5 | |||||||
MINISO GROUP HOLDING LIMITED | ||||||||||||
RECONCILIATION OF NON-IFRS FINANCIAL MEASURES | ||||||||||||
(Expressed in thousands, except for percentages) | ||||||||||||
Three months ended September 30, | Nine months ended September 30, | |||||||||||
2024 | 2025 | 2024 | 2025 | |||||||||
(Unaudited) | (Unaudited) | (Unaudited) | (Unaudited) | |||||||||
RMB'000 | RMB'000 | US$'000 | RMB'000 | RMB'000 | US$'000 | |||||||
Reconciliation of operating profit for the period to adjusted operating profit | ||||||||||||
Operating profit | 852,562 | 846,568 | 118,916 | 2,347,371 | 2,392,517 | 336,075 | ||||||
Add back: | ||||||||||||
Equity-settled share-based payment expenses | 37,883 | 175,728 | 24,684 | 102,390 | 216,314 | 30,385 | ||||||
Adjusted operating profit | 890,445 | 1,022,296 | 143,600 | 2,449,761 | 2,608,831 | 366,460 | ||||||
Adjusted operating margin | 19.7 % | 17.6 % | 17.6 % | 19.9 % | 17.2 % | 17.2 % | ||||||
MINISO GROUP HOLDING LIMITED | |||||||||
RECONCILIATION OF NON-IFRS FINANCIAL MEASURES (CONTINUED) | |||||||||
(Expressed in percentages) | |||||||||
Three months ended September 30, | Nine months ended September 30, | ||||||||
2024 | 2025 | 2024 | 2025 | ||||||
(Unaudited) | (Unaudited) | (Unaudited) | (Unaudited) | ||||||
Reconciliation of effective tax rate to adjusted effective tax rate: | |||||||||
Effective tax rate | 24.8 % | 33.9 % | 23.7 % | 27.6 % | |||||
Impact on effective tax rate as a result of adjusted items | (1.0) % | (11.1) % | (1.0) % | (7.5) % | |||||
Adjusted effective tax rate | 23.8 % | 22.8 % | 22.7 % | 20.1 % | |||||
MINISO GROUP HOLDING LIMITED | ||||||||||||
RECONCILIATION OF NON-IFRS FINANCIAL MEASURES (CONTINUED) | ||||||||||||
(Expressed in thousands, except for per share, per ADS data and percentages) | ||||||||||||
Three months ended September 30, | Nine months ended September 30, | |||||||||||
2024 | 2025 | 2024 | 2025 | |||||||||
(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 | 648,321 | 443,198 | 62,255 | 1,825,700 | 1,349,188 | 189,520 | ||||||
Add back: | ||||||||||||
Equity-settled share-based payment expenses | 37,883 | 175,728 | 24,684 | 102,390 | 216,314 | 30,385 | ||||||
Gain from fair value change of derivatives(1) | - | (73,214) | (10,284) | - | (33,466) | (4,701) | ||||||
Issuance cost of derivatives(2) | - | - | - | - | 44,664 | 6,274 | ||||||
Interest expenses related to the Equity Linked Securities and the bank loans used for acquisition of the equity interest in Yonghui | - | 75,306 | 10,578 | - | 203,657 | 28,608 | ||||||
—Interest expenses related to the Equity Linked Securities(3) | - | 51,092 | 7,177 | - | 140,977 | 19,803 | ||||||
—Interest expenses related to the bank loans used for acquisition of the equity interest in Yonghui | - | 24,214 | 3,401 | - | 62,680 | 8,805 | ||||||
Share of loss of Yonghui, net of tax | - | 145,804 | 20,481 | - | 265,139 | 37,244 | ||||||
Adjusted net profit | 686,204 | 766,822 | 107,714 | 1,928,090 | 2,045,496 | 287,330 | ||||||
Adjusted net margin | 15.2 % | 13.2 % | 13.2 % | 15.7 % | 13.5 % | 13.5 % | ||||||
Attributable to: | ||||||||||||
Equity shareholders of the Company | 679,461 | 763,224 | 107,209 | 1,913,891 | 2,041,853 | 286,818 | ||||||
Non-controlling interests | 6,743 | 3,598 | 505 | 14,199 | 3,643 | 512 | ||||||
Adjusted net earnings per share(4) | ||||||||||||
-Basic | 0.55 | 0.62 | 0.09 | 1.54 | 1.66 | 0.23 | ||||||
-Diluted | 0.55 | 0.62 | 0.09 | 1.53 | 1.66 | 0.23 | ||||||
Adjusted net earnings per ADS (Each ADS represents 4 ordinary shares) | ||||||||||||
-Basic | 2.20 | 2.48 | 0.35 | 6.16 | 6.64 | 0.93 | ||||||
-Diluted | 2.20 | 2.48 | 0.35 | 6.12 | 6.64 | 0.93 | ||||||
MINISO GROUP HOLDING LIMITED | ||||||||||||
RECONCILIATION OF NON-IFRS FINANCIAL MEASURES (CONTINUED) | ||||||||||||
(Expressed in thousands, except for percentages) | ||||||||||||
Three months ended September 30, | Nine months ended September 30, | |||||||||||
2024 | 2025 | 2024 | 2025 | |||||||||
(Unaudited) | (Unaudited) | (Unaudited) | (Unaudited) | |||||||||
RMB'000 | RMB'000 | US$'000 | RMB'000 | RMB'000 | US$'000 | |||||||
Reconciliation of adjusted net profit for the period to adjusted EBITDA: | ||||||||||||
Adjusted net profit | 686,204 | 766,822 | 107,714 | 1,928,090 | 2,045,496 | 287,330 | ||||||
Add back: | ||||||||||||
Depreciation and amortization | 222,259 | 310,554 | 43,623 | 555,390 | 864,570 | 121,445 | ||||||
Finance costs excluding interest expenses related to the Equity Linked Securities and the bank loans used for acquisition of the equity interest in Yonghui | 17,227 | 49,499 | 6,953 | 57,822 | 115,384 | 16,207 | ||||||
Income tax expense | 214,090 | 226,950 | 31,879 | 565,832 | 515,151 | 72,363 | ||||||
Adjusted EBITDA | 1,139,780 | 1,353,825 | 190,169 | 3,107,134 | 3,540,601 | 497,345 | ||||||
Adjusted EBITDA margin | 25.2 % | 23.4 % | 23.4 % | 25.3 % | 23.3 % | 23.3 % | ||||||
Notes: |
(1) The gain or loss from fair value change of derivatives was a non-cash gain or expense that was related to the fair value of the Equity Linked Securities and call spread. It was determined primarily by movements in the underlying share price. |
(2) The issuance cost of derivatives was a one-off expense that was related to the Equity Linked Securities. |
(3) For the three months ended September 30, 2025, the |
For the nine months ended September 30, 2025, the |
(4) 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, | |||||||||||||||
2024 | 2025 | YoY | 2024 | 2025 | YoY | |||||||||||
RMB'000 | RMB'000 | US$'000 | RMB'000 | RMB'000 | US$'000 | |||||||||||
Revenue | ||||||||||||||||
MINISO Brand | 4,249,307 | 5,221,476 | 733,456 | 22.9 % | 11,573,972 | 13,870,480 | 1,948,375 | 19.8 % | ||||||||
-Mainland China | 2,438,555 | 2,909,171 | 408,648 | 19.3 % | 7,031,354 | 8,024,158 | 1,127,147 | 14.1 % | ||||||||
-Overseas | 1,810,752 | 2,312,305 | 324,808 | 27.7 % | 4,542,618 | 5,846,322 | 821,228 | 28.7 % | ||||||||
TOP TOY Brand | 271,797 | 574,523 | 80,703 | 111.4 % | 700,717 | 1,316,581 | 184,939 | 87.9 % | ||||||||
Others(1) | 1,473 | 646 | 91 | (56.1) % | 6,631 | 2,696 | 379 | (59.3) % | ||||||||
4,522,577 | 5,796,645 | 814,250 | 28.2 % | 12,281,320 | 15,189,757 | 2,133,693 | 23.7 % | |||||||||
Note: |
(1) "Others" refers to revenue generated from other operating segments such as "WonderLife", which was a secondary brand targeting on lower-tier cities in mainland |
MINISO GROUP HOLDING LIMITED | |||||||
UNAUDITED ADDITIONAL INFORMATION | |||||||
NUMBER OF MINISO STORES IN MAINLAND | |||||||
As of | |||||||
September 30, 2024 | September 30, 2025 | YoY | |||||
By City Tiers | |||||||
First-tier cities | 563 | 584 | 21 | ||||
Second-tier cities | 1,771 | 1,817 | 46 | ||||
Third- or lower-tier cities | 1,916 | 2,006 | 90 | ||||
Total | 4,250 | 4,407 | 157 | ||||
MINISO GROUP HOLDING LIMITED | |||||||
UNAUDITED ADDITIONAL INFORMATION | |||||||
NUMBER OF MINISO STORES IN OVERSEAS MARKETS | |||||||
As of | |||||||
September 30, 2024 | September 30, 2025 | YoY | |||||
By Regions | |||||||
1,572 | 1,748 | 176 | |||||
294 | 421 | 127 | |||||
598 | 684 | 86 | |||||
260 | 337 | 77 | |||||
Others | 212 | 234 | 22 | ||||
Total | 2,936 | 3,424 | 488 | ||||
*For identification purpose only |
View original content:https://www.prnewswire.com/news-releases/miniso-group-announces-september-quarter-and-first-nine-months-of-2025-unaudited-financial-results-302622688.html
SOURCE MINISO Group Holding Limited