CompanyGraph
Dream International Ltd.
1126 · HKEX · Hong Kong
Price data from its DR1 listing on FSX, quoted in EUR
dream-i.com.hkFinancials as of FY2025
At a glance
- Depends onUpstream position: supplies 5 industries, depends on 2
- ScaleRevenue is $761.67M, above the global median of $520.53M
- PositionP/E ratio is 5.99×, lower than 95% of its Leisure peers (median 24.75×)
- Interpretations4 currently firing — 4
Sign in to view price data.
Sign inWhat the company actually pays, and whether its own cash supports it.
Dividends view
Yield
11.48%Above 5Y avg (8.29%)
Annual Rate
HKD 0.70Paid semi-annual
Payout Ratio
63.5%Moderate
Payback Period
1.1 yr
Last Ex-Dividend
May 11, 2026
The reported statements, read against the company's own industry.
Financials view
Market Capitalization
5.90BHKD751.62M · vs all stocks (USD)
Trailing P/E
5.99xvs Leisure peers
Revenue (TTM)
5.97BHKD761.67M · vs all stocks (USD)
Profit Margin
11.60%vs Leisure peers
Beta
0.4420xvs all stocks
52-Week Change
-67.88%vs all stocks
Forward Annual Dividend Yield
11.48%vs all stocks
Market Capitalization
5.90BHKD751.62M · vs all stocks (USD)
Enterprise Value
2.32BHKD296.25M · vs all stocks (USD)
Trailing P/E
5.99xvs Leisure peers
Price to Sales (TTM)
0.6917xvs Leisure peers
Price to Book (MRQ)
0.9833xvs Leisure peers
Enterprise to Revenue
0.3890xvs Leisure peers
Enterprise to EBITDA
2.40xvs Leisure peers
Profit Margin
11.60%vs Leisure peers
Operating Margin
12.78%vs Leisure peers
Return on Assets (TTM)
9.85%vs Leisure peers
Return on Equity (TTM)
16.98%vs Leisure peers
Revenue (TTM)
5.97BHKD761.67M · vs all stocks (USD)
Revenue per Share (TTM)
8.83HKDUpdated Aug 19, 2026Quarterly Revenue Growth
7.60%vs Leisure peers
Gross Profit (TTM)
1.21BHKD153.73M · vs all stocks (USD)
EBITDA (TTM)
1.05BHKD134.49M · vs all stocks (USD)
Net Income (TTM)
692.90MHKD88.34M · vs all stocks (USD)
Quarterly Earnings Growth (YoY)
-16.00%vs Leisure peers
Operating Cash Flow (TTM)
859.62MHKD109.59M · vs all stocks (USD)
Levered Free Cash Flow (TTM)
502.02MHKD64.00M · vs all stocks (USD)
Forward Annual Dividend Rate
0.7000HKDUpdated Aug 19, 2026Forward Annual Dividend Yield
11.48%vs all stocks
Trailing Annual Dividend Rate
0.6000HKDUpdated Aug 19, 2026Trailing Annual Dividend Yield
9.84%vs all stocks
5-Year Average Dividend Yield
8.29%vs all stocks
Payout Ratio
63.50%vs Leisure peers
Revenue
5.97BHKDFY2025 · Dec 31, 2025Cost of Goods Sold
4.77BHKDFY2025 · Dec 31, 2025Gross Profit
1.21BHKDFY2025 · Dec 31, 2025Operating Income
763.80MHKD97.38M · vs all stocks (USD)
Pre-tax Income
871.24MHKDFY2025 · Dec 31, 2025Income Tax Expense
178.33MHKDFY2025 · Dec 31, 2025Net Income
692.90MHKDFY2025 · Dec 31, 2025EBIT
877.44MHKDFY2025 · Dec 31, 2025EBITDA (Income Statement)
1.05BHKDFY2025 · Dec 31, 2025Selling, General & Administrative
445.49MHKDFY2025 · Dec 31, 2025Non-operating Interest Income
44.21MHKDFY2025 · Dec 31, 2025Non-operating Interest Expense
6.21MHKDFY2025 · Dec 31, 2025EPS (Basic)
1.02HKDFY2025 · Dec 31, 2025EPS (Diluted)
1.02HKDFY2025 · Dec 31, 2025Basic Shares Outstanding
676.87MSharesFY2025 · Dec 31, 2025Diluted Shares Outstanding
676.87MSharesFY2025 · Dec 31, 2025Preferred Stock Dividends
0.00HKDFY2025 · Dec 31, 2025Operating Cash Flow
519.82MHKDFY2025 · Dec 31, 2025Free Cash Flow
337.23MHKDFY2025 · Dec 31, 2025Cash & Cash Equivalents (End of Period)
1.66BHKDFY2025 · Dec 31, 2025Starting Profit (CF Statement)
871.24MHKDFY2025 · Dec 31, 2025Other Non-cash Items
-38.00MHKDFY2025 · Dec 31, 2025Change in Accounts Receivable (CF)
-230.96MHKDFY2025 · Dec 31, 2025Change in Other Assets/Liabilities
-82.46MHKDFY2025 · Dec 31, 2025Capital Expenditures
-182.59MHKDFY2025 · Dec 31, 2025Net Intangibles (CF)
-4.28MHKDFY2025 · Dec 31, 2025Purchase of Investments
-134.70MHKDFY2025 · Dec 31, 2025Sale of Investments
199.50MHKDFY2025 · Dec 31, 2025Net Investing Cash Flow
-117.79MHKDFY2025 · Dec 31, 2025Long-term Debt Issuance
133.99MHKDFY2025 · Dec 31, 2025Long-term Debt Payments
-192.21MHKDFY2025 · Dec 31, 2025Common Dividends Paid
-439.96MHKDFY2025 · Dec 31, 2025Net Financing Cash Flow
-498.18MHKDFY2025 · Dec 31, 2025Shares Outstanding
676.87MSharesUpdated Aug 19, 2026Float Shares
191.76MSharesUpdated Aug 19, 2026% Held by Insiders
71.67%vs all stocks
% Held by Institutions
4.85%vs all stocks
Total Cash (MRQ)
1.80BHKD229.23M · vs all stocks (USD)
Total Cash per Share (MRQ)
2.66HKDUpdated Aug 19, 2026Total Debt (MRQ)
121.45MHKD15.48M · vs all stocks (USD)
Total Debt to Equity (MRQ)
0.0289xvs Leisure peers
Current Ratio (MRQ)
3.26xvs Leisure peers
Book Value per Share (MRQ)
6.21HKDUpdated Aug 19, 2026Total Assets
5.55BHKD706.95M · vs all stocks (USD)
Total Current Assets
4.08BHKDFY2025 · Dec 31, 2025Total Liabilities
1.34BHKDFY2025 · Dec 31, 2025Total Non-current Assets
1.47BHKDFY2025 · Dec 31, 2025Total Non-current Liabilities
92.35MHKDFY2025 · Dec 31, 2025Total Current Liabilities
1.25BHKDFY2025 · Dec 31, 2025Cash
952.73MHKDFY2025 · Dec 31, 2025Cash Equivalents
705.62MHKDFY2025 · Dec 31, 2025Cash & Cash Equivalents
1.66BHKDFY2025 · Dec 31, 2025Other Short-term Investments
139.66MHKDFY2025 · Dec 31, 2025Accounts Receivable
1.06BHKDFY2025 · Dec 31, 2025Inventory
922.01MHKDFY2025 · Dec 31, 2025Accounts Payable
753.63MHKDFY2025 · Dec 31, 2025Short-term Debt
62.47MHKDFY2025 · Dec 31, 2025Long-term Debt
58.98MHKDFY2025 · Dec 31, 2025Common Stock (Book)
236.47MHKDFY2025 · Dec 31, 2025Total Shareholders' Equity
4.20BHKD535.83M · vs all stocks (USD)
52-Week Low
5.88HKDUpdated Aug 19, 202652-Week High
19.62HKDUpdated Aug 19, 202652-Week Change
-67.88%vs all stocks
Beta
0.4420xvs all stocks
50-Day MA
6.70HKDUpdated Aug 19, 2026200-Day MA
7.78HKDUpdated Aug 19, 2026Avg 10-Day Volume
692.05KSharesUpdated Aug 19, 2026Avg 30-Day Volume
437.60KSharesUpdated Aug 19, 2026Diluted EPS (TTM)
1.02HKDUpdated Aug 19, 20264 interpretations currently present — each is a set of fired observations whose alignment reads as one structural pattern. Click an observation to see the numbers behind it.
Screen for these patternsIs this company financially stable?
MRQ Cash Elevated Relative To Total Debt With EBITDA And FCF Elevated Relative To Total Liabilities
Cash covers most of its debt, with earnings high against its liabilities.
Reads
How does this company use capital?
Industry-Benchmarked Return on Capital Elevated
It earns more on its assets and its equity than its industry, and gets more sales from those assets.
Reads
Low Fixed-Asset Share With Elevated Turnover
It owns few buildings and machines, yet gets more sales and profit from its assets than its industry does.
Reads
How is this stock valued?
Down-Close Streak With Profitability
A run of down weeks on a company profitable three years running and funded by equity.
Reads
An interpretation is present only while every observation it reads stays fired (score ≥ 70). It describes what the aligned readings show — never a verdict, never a prediction.
Shared structure with peers — never a ranking.
Relationships view
Structural observations derived from financial data, industry benchmarks, and supply chain position.
Peer Positioning
P/E ratio is 5.99×, lower than 95% of its Leisure peers (median 24.75×)Notable
P/E ratio: 5.99Industry median: 24.75Industry P5: 8.43Peers compared: 60.00
Financial Health
Altman Z-Score 4.85: safe zoneNotable
Altman Z-Score: 4.85
Supply Chain
Upstream position: supplies 5 industries, depends on 2Notable
Outgoing: 5.00Incoming: 2.00
Scale
Revenue is $761.67M, above the global median of $520.53MNotable
Revenue (USD): 761,671,034.01Global Median: 520,528,949.311
Levered free cash flow is $64M, above the global median of $16.24MNotable
Levered free cash flow (USD): 64,002,864.334Global Median: 16,239,329.704
Companies that share the same coordination system — how they create, deliver, or capture value.
Shuhua Sports Co., Ltd.
Tier 1ProductionPerishable CapacityRuleFlow
Shenzhen Topway Video Communication Co., Ltd.
Tier 1ProductionPerishable CapacityFlowInterface
Formosa International Hotels Corporation
Tier 1ProductionPerishable CapacityInterfaceRule
Shanghai Phoenix Enterprise Group Co., Ltd.
Tier 1ProductionPerishable CapacityFlow
Mubang High-Tech Co., Ltd.
Tier 1ProductionPerishable CapacityFlowRule
Yunnan Tourism Co., Ltd.
Tier 1ProductionPerishable CapacityFlowAttention
Imperial Hotel Ltd.
Tier 1ProductionPerishable CapacityFlowAttention
Phenix Optical Co. Ltd.
Tier 1ProductionPerishable CapacityFlowRule
Huatian Hotel Group Co. Ltd.
Tier 1ProductionPerishable CapacityFlowRule
Fujita Kanko Inc.
Tier 1ProductionPerishable CapacityAttentionFlow
Companies that share active interpretations — structural patterns currently present in both stocks.
Games Workshop Group PLC
4 interpretationsMRQ Cash Elevated Relative To Total Debt With EBITDA And FCF Elevated Relative To Total LiabilitiesDown-Close Streak With ProfitabilityIndustry-Benchmarked Return on Capital ElevatedLow Fixed-Asset Share With Elevated Turnover
Deckers Outdoor Corporation
3 interpretationsMRQ Cash Elevated Relative To Total Debt With EBITDA And FCF Elevated Relative To Total LiabilitiesIndustry-Benchmarked Return on Capital ElevatedLow Fixed-Asset Share With Elevated Turnover
Ies Holdings Inc.
3 interpretationsMRQ Cash Elevated Relative To Total Debt With EBITDA And FCF Elevated Relative To Total LiabilitiesIndustry-Benchmarked Return on Capital ElevatedLow Fixed-Asset Share With Elevated Turnover