MIMI Chart
About

Mint Incorporation Limited, through its subsidiary, provides design, fit out, and repair and maintenance services for residential and non-residential buildings in Hong Kong. The company offers design services, such as conceptualized design with layout plans and detailed design drawings. Its fit out works services include installation of materials to cover floors or walls, installation or construction of partition walls, windows, furniture, or fixtures, as well as installation of other systems comprising plumbing or electrical wiring. The company also offers repair and maintenance works, such as replacement of fixtures and fittings, and repainting walls and ceilings. It serves retail stores, food and beverage outlet chains, offices, and other premises of a premier charitable organization, as well as residential properties. Mint Incorporation Limited was founded in 2018 and is headquartered in Kowloon, Hong Kong.

Fundamentals
Scroll to Statements
Sector Industrials Industry Engineering & Constructi Market Cap 7.50M
Enterprise Value 4.40M Income -1.46M Sales 3.27M
Book/sh 0.23 Cash/sh 0.18 Dividend Yield
Payout 0.00% Employees 16 IPO
P/E Forward P/E PEG
P/S 2.30 P/B 1.29 P/C
EV/EBITDA -2.71 EV/Sales 1.35 Quick Ratio 8.36
Current Ratio 9.59 Debt/Eq 21.60 LT Debt/Eq
EPS (ttm) -0.07 EPS next Y EPS Growth
Revenue Growth -33.80% Earnings ROA -21.00%
ROE -41.76% ROIC Gross Margin 22.23%
Oper. Margin -92.86% Profit Margin -44.73% Shs Outstand 20.11M
Shs Float 12.70M Short Float 7.43% Short Ratio 0.10
Short Interest 52W High 13.69 52W Low 0.25
Beta Avg Volume 8.07M Volume 432.41K
Target Price Recom None Prev Close $0.31
Price $0.30 Change -3.23%
Valuation Models

Price estimates from analyst targets and simple models.

1. Analyst consensus
Mean price target
2. Current target
$0.30
Latest analyst target
3. DCF / Fair value
$-1.73
Simplified: (Free Cash Flow ÷ Shares) × 18 (P/FCF multiple). Not a …
Ratings
Current target
$0.30
Low
High
Mean
Insider Transactions

No recent insider transactions.

Financials
Line Item2025-03-312024-03-312023-03-312022-03-31
TaxEffectOfUnusualItems0.000.000.000.00
TaxRateForCalcs0.110.140.140.03
NormalizedEBITDA-1.54M956.94K952.09K316.90K
NetIncomeFromContinuingOperationNetMinorityInterest-1.46M783.44K819.42K256.58K
ReconciledDepreciation63.38K44.57K2.44K51.50K
ReconciledCostOfRevenue2.54M2.82M1.41M1.49M
EBITDA-1.54M956.94K952.09K316.90K
EBIT-1.60M912.37K949.65K265.41K
NetInterestIncome-9.38K110.0038.00-347.00
InterestExpense34.27K0.000.00348.00
InterestIncome24.88K110.0038.001.00
NormalizedIncome-1.46M783.44K819.42K256.58K
NetIncomeFromContinuingAndDiscontinuedOperation-1.46M783.44K819.42K256.58K
TotalExpenses4.89M3.49M1.72M1.86M
RentExpenseSupplemental60.50K43.48K40.11K
TotalOperatingIncomeAsReported-1.63M890.79K925.07K262.90K
DilutedAverageShares22.75M22.75M22.75M
BasicAverageShares22.75M22.75M22.75M
DilutedEPS0.030.040.01
BasicEPS0.030.040.01
DilutedNIAvailtoComStockholders-1.46M783.44K819.42K256.58K
NetIncomeCommonStockholders-1.46M783.44K819.42K256.58K
NetIncome-1.46M783.44K819.42K256.58K
NetIncomeIncludingNoncontrollingInterests-1.46M783.44K819.42K256.58K
NetIncomeContinuousOperations-1.46M783.44K819.42K256.58K
TaxProvision-174.62K128.93K130.22K8.48K
PretaxIncome-1.64M912.37K949.65K265.06K
OtherIncomeExpense1.16K21.47K54.002.51K
OtherNonOperatingIncomeExpenses1.16K21.47K54.002.51K
NetNonOperatingInterestIncomeExpense-9.38K110.0038.00-347.00
InterestExpenseNonOperating34.27K0.000.00348.00
InterestIncomeNonOperating24.88K110.0038.001.00
OperatingIncome-1.63M890.79K949.56K262.90K
OperatingExpense2.35M670.59K314.22K356.09K
OtherOperatingExpenses-24.49K
DepreciationAmortizationDepletionIncomeStatement40.11K38.64K
DepreciationAndAmortizationInIncomeStatement40.11K38.64K
DepreciationIncomeStatement40.11K38.64K
SellingGeneralAndAdministration2.35M670.59K338.71K317.45K
SellingAndMarketingExpense57.64K767.002.08K1.38K
GeneralAndAdministrativeExpense2.30M669.83K336.63K316.07K
OtherGandA605.49K370.78K67.11K67.66K
RentAndLandingFees60.50K43.48K40.11K
SalariesAndWages1.63M255.57K229.41K248.40K
GrossProfit726.17K1.56M1.26M618.99K
CostOfRevenue2.54M2.82M1.41M1.50M
TotalRevenue3.27M4.38M2.67M2.12M
OperatingRevenue3.27M4.38M2.67M2.12M
Line Item2025-03-312024-03-312023-03-312022-03-31
OrdinarySharesNumber23.01M23.01M22.75M22.75M
ShareIssued23.01M23.01M22.75M22.75M
TotalDebt198.82K42.18K0.00
TangibleBookValue5.80M1.20M409.10K138.67K
InvestedCapital5.90M1.20M409.10K138.67K
WorkingCapital6.21M1.15M404.04K136.29K
NetTangibleAssets5.80M1.20M409.10K138.67K
CapitalLeaseObligations95.13K42.18K0.00
CommonStockEquity5.80M1.20M409.10K138.67K
TotalCapitalization5.80M1.20M409.10K138.67K
TotalEquityGrossMinorityInterest5.80M1.20M409.10K138.67K
StockholdersEquity5.80M1.20M409.10K138.67K
OtherEquityInterest-4.00K-4.00K
GainsLossesNotAffectingRetainedEarnings5.08K463.00-717.00-105.00
OtherEquityAdjustments5.08K463.00-717.00-105.00
RetainedEarnings-269.14K1.19M408.54K137.49K
AdditionalPaidInCapital6.06M1.28K1.28K1.28K
CapitalStock4.00K4.00K4.00K4.00K
CommonStock4.00K4.00K4.00K4.00K
TotalLiabilitiesNetMinorityInterest1.78M913.75K548.90K277.84K
TotalNonCurrentLiabilitiesNetMinorityInterest1.05M0.000.00-1.00
CurrentLiabilities722.45K913.75K548.90K277.85K
CurrentDeferredLiabilities4.50K20.45K28.94K0.00
CurrentDeferredRevenue4.50K20.45K28.94K0.00
CurrentDebtAndCapitalLeaseObligation198.82K42.18K
CurrentCapitalLeaseObligation95.13K42.18K0.00
CurrentDebt103.69K
LineOfCredit103.69K0.00
PayablesAndAccruedExpenses519.13K851.12K519.96K277.85K
CurrentAccruedExpenses173.52K240.19K66.91K10.09K
Payables345.61K610.93K453.05K267.76K
DuetoRelatedPartiesCurrent0.004.83K254.40K223.22K
TotalTaxPayable0.00242.74K138.50K13.40K
IncomeTaxPayable0.00242.74K138.50K13.40K
AccountsPayable345.61K363.36K60.15K31.14K
TotalAssets7.58M2.11M958.00K416.52K
TotalNonCurrentAssets644.55K50.81K5.07K2.38K
NonCurrentPrepaidAssets455.15K0.00
NetPPE189.41K50.81K5.07K2.38K
AccumulatedDepreciation-37.41K-31.84K-27.11K-24.82K
GrossPPE226.81K82.65K32.18K27.21K
Leases25.72K25.82K25.82K25.82K
OtherProperties199.19K54.94K6.36K1.39K
MachineryFurnitureEquipment1.91K1.89K0.00
Properties0.000.000.000.00
CurrentAssets6.93M2.06M952.93K414.13K
OtherCurrentAssets1.11K64.00128.00
CurrentDeferredAssets174.91K478.34K0.00
CurrentDeferredTaxesAssets174.91K0.00
PrepaidAssets669.41K36.80K33.70K34.13K
Receivables1.57M1.23M626.24K287.22K
OtherReceivables595.87K223.42K65.85K95.14K
AccruedInterestReceivable1.53K0.00
LoansReceivable127.18K0.00
AccountsReceivable840.74K1.00M560.39K192.09K
AllowanceForDoubtfulAccountsReceivable-38.20K-10.68K-6.03K-574.00
GrossAccountsReceivable878.94K1.02M566.42K192.66K
CashCashEquivalentsAndShortTermInvestments4.52M317.32K292.94K92.65K
CashAndCashEquivalents4.52M317.32K292.94K92.65K
Line Item2025-03-312024-03-312023-03-312022-03-31
FreeCashFlow-3.27M748.25K717.37K-185.65K
RepurchaseOfCapitalStock-4.86K-250.39K0.00
RepaymentOfDebt-92.26K0.000.00
IssuanceOfDebt1.16M0.000.00
IssuanceOfCapitalStock6.05M4.00K0.001.16K
CapitalExpenditure-7.23K-8.22K-5.14K-1.54K
InterestPaidSupplementalData34.27K0.000.000.00
IncomeTaxPaidSupplementalData354.33K25.10K4.96K0.00
EndCashPosition4.52M317.32K292.94K92.65K
BeginningCashPosition317.32K292.94K92.65K234.91K
EffectOfExchangeRateChanges8.95K956.00-424.00-1.73K
ChangesInCash4.19M23.43K200.71K-140.53K
FinancingCashFlow7.59M-724.82K-516.66K45.12K
CashFlowFromContinuingFinancingActivities7.59M-724.82K-516.66K45.12K
NetOtherFinancingCharges480.36K-478.42K31.72K43.97K
CashDividendsPaid0.000.00-548.38K0.00
CommonStockDividendPaid0.000.00-548.38K0.00
NetCommonStockIssuance6.04M-246.39K0.001.16K
CommonStockPayments-4.86K-250.39K0.00
CommonStockIssuance6.05M4.00K0.001.16K
NetIssuancePaymentsOfDebt1.06M0.000.00
NetLongTermDebtIssuance1.06M0.000.00
LongTermDebtPayments-92.26K0.000.00
LongTermDebtIssuance1.16M0.000.00
InvestingCashFlow-135.55K-8.22K-5.14K-1.54K
CashFlowFromContinuingInvestingActivities-135.55K-8.22K-5.14K-1.54K
NetOtherInvestingChanges-128.32K
NetPPEPurchaseAndSale-7.23K-8.22K-5.14K-1.54K
PurchaseOfPPE-7.23K-8.22K-5.14K-1.54K
OperatingCashFlow-3.26M756.47K722.52K-184.11K
CashFlowFromContinuingOperatingActivities-3.26M756.47K722.52K-184.11K
ChangeInWorkingCapital-1.90M-77.87K-103.89K-493.34K
ChangeInOtherWorkingCapital-190.66K-8.58K28.94K-168.04K
ChangeInOtherCurrentLiabilities-50.79K-39.89K0.00-40.41K
ChangeInPayablesAndAccruedExpense-442.17K580.01K211.33K-7.34K
ChangeInAccruedExpense-67.98K173.10K56.94K-11.03K
ChangeInPayable-374.19K406.90K154.38K3.68K
ChangeInAccountPayable-19.86K303.07K29.12K-4.80K
ChangeInTaxPayable-354.33K103.83K125.26K8.48K
ChangeInIncomeTaxPayable-354.33K103.83K125.26K8.48K
ChangeInPrepaidAssets-978.02K-2.92K-45.92K-9.30K
ChangeInReceivables-234.57K-606.48K-298.23K-268.24K
ChangesInAccountReceivables142.27K-447.37K-374.61K-187.33K
ProvisionandWriteOffofAssets35.35K6.33K4.53K1.16K
DepreciationAmortizationDepletion63.38K44.57K2.44K51.50K
DepreciationAndAmortization63.38K44.57K2.44K51.50K
Depreciation63.38K44.57K2.44K51.50K
NetIncomeFromContinuingOperations-1.46M783.44K819.42K256.58K
SEC Filings

No SEC filings found for this symbol (may be non-US or ticker not in SEC index).

Public Trades for MIMI
Date User Broker Pattern Type Position Size Entry Price Trade P&L Status