MINISO Group Holding Limited logo

MINISO Group Holding Limited

MNSO | NYSE
Chart Builder DCF Calculator
$10.48
+$0.25 (+2.44%)
Nov 2, 2026, 2:10 PM ET · Market open
Fiscal Year
Period Ending
FY 2025
Dec 31, 2025
FY 2024
Dec 31, 2024
FY 2023
Dec 31, 2023
FY 2022
Jun 30, 2023
FY 2021
Jun 30, 2022
FY 2020
Jun 30, 2021
Net Income
1.17B 2.64B 2.25B 1.78B 639.74M -1.43B
Depreciation & Amortization
1.17B 853.9M 570.48M 56.97M 80.27M 265.02M
Stock-Based Compensation
n/a 85.18M 82.73M 62.88M 82.84M 281.32M
Other Working Capital
23.92M 566.31M 38.21M -83.22M 232.46M 450.5M
Other Non-Cash Items
1.59B -1.02B 826.93M -267.6M -13.93M 1.31B
Deferred Income Tax
n/a 712.1M n/a 551.79M 267.07M 213.26M
Change in Working Capital
-1.31B -1.1B -1.54B -519.84M 350.28M 277.21M
Operating Cash Flow
2.62B 2.17B 2.2B 1.67B 1.41B 916.32M
Capital Expenditures
-970.47M -762.54M -529.53M -174.15M -1.23B -180.28M
Cash Acquisitions
-162.25M n/a 4.57M n/a -683.48M -8.82M
Purchase of Investments
-30.55B n/a n/a n/a n/a n/a
Sales Maturities Of Investments
24.66B n/a n/a n/a n/a n/a
Other Investing Acitivies
n/a 229.28M 879.11M -119.26M -1.15B -329.69M
Investing Cash Flow
-7.02B -533.25M 354.15M -293.41M -2.13B -518.8M
Debt Repayment
4.03B -161.99M -346.21M -346.21M -322.31M -632.04M
Common Stock Repurchased
-520.67M -313.42M -321.77M -36.4M -85.54M n/a
Dividend Paid
-1.32B -1.24B -2.22B -370.79M -306.26M n/a
Other Financial Acitivies
-873.03M -963K 244.3M 427.45M -19.46M -10.64M
Financial Cash Flow
4.92B -1.72B -2.64B -325.96M -733.56M 3.54B
Net Cash Flow
812.48M -87.32M 1.14B 1.14B -1.42B 3.92B
Free Cash Flow
1.65B 1.41B 1.67B 1.49B 172.06M 736.04M
Adj. Free Cash Flow
1.65B 1.32B 1.58B 1.43B 89.22M 454.72M
Maintenance CapEx
-180.15M -500.51M -8M -27.63M -1.13B -171.56M
Growth CapEx
-790.32M -262.03M -521.53M -146.51M -102.5M -8.72M
Owner Earnings
2.44B 1.67B 2.19B 1.64B 274.56M 744.76M

© 2026 bestshares.com. All rights reserved.

All data is for informational purposes only. bestshares.com is not a broker, dealer, or registered investment adviser, and nothing on this site is a recommendation to buy or sell any security.