MINISO Group Announces March Quarter 2023 Financial Results

GUANGZHOU,China,May 16,2023 -- MINISO Group Holding Limited (NYSE: MNSO; HKEX: 9896) ("MINISO","MINISO Group" or the "Company"),a global value retailer offering a variety of design-led lifestyle products,today announced its unaudited financial results for the third quarter of fiscal year 2023 ended March 31,2023.

Financial Highlights for the Third Quarter of Fiscal Year 2023 ended March 31,2023

Revenue was RMB2,954.1 million (US$430.2 million),representing an increase of 26.2% year over year and 18.4% quarter over quarter.

Gross profit was RMB1,161.7 million (US$169.2 million),representing an increase of 64.4% year over year and 16.5% quarter over quarter.

Gross margin was 39.3%,compared to 30.2% in the same period of 2022 and 40.0% in the previous quarter.

Operating profit was RMB575.9 million (US$83.9 million),representing an increase of 308.5% year over year and 28.7% quarter over quarter.

Profit for the period was RMB470.9 million (US$68.6 million),representing an increase of 408.2% year over year and 30.9% quarter over quarter.

Adjusted net profit(1) was RMB483.0 million (US$70.3 million),representing an increase of 336.3% year over year and 29.5% quarter over quarter.

Adjusted net margin(1) was 16.4%,compared to 4.7% in the same period of 2022 and 15.0% in the previous quarter.

Adjusted EBITDA(1) was RMB706.4 million (US$102.9 million),representing an increase of 164.3% year over year and 19.7% quarter over quarter.

Adjusted EBITDA margin(1) was 23.9%,compared to 11.4% in the same period of 2022 and 23.7% in the previous quarter.

Operational Highlights for the Third Quarter of Fiscal Year 2023 ended March 31,2023

Number of MINISO stores was 5,514 as of March 31,2023,increasing by 401 stores year over year and 74 stores quarter over quarter,respectively.

Number of MINISO stores in China was 3,383 as of March 31,increasing by 186 stores year over year and 58 stores quarter over quarter,respectively.

Number of MINISO stores in overseas markets was 2,131 as of March 31,increasing by 215 stores year over year and 16 stores quarter over quarter,respectively.

The Company entered two additional countries in the third quarter ended March 31,making its 106th entry into an overseas market.

Number of TOP TOY stores was 116 as of March 31,increasing by 24 stores year over year,compared to 117 stores as of December 31,2022.

Notes:

(1) See the sections titled "Non-IFRS Financial Measures" and "Reconciliation of Non-IFRS Financial Measures" in this press release for more information.

The following table provides a breakdown of the number of MINISO and TOP TOY stores as well as their year-over-year and quarter-over-quarter changes as of the relevant dates:

As of

March 31,

2022

December 31,

2022

March 31,

2023

YoY

QoQ

Number of MINISO stores(2)

5,113

5,440

5,514

401

74

China

3,197

3,325

3,383

186

58

—Directly operated stores

11

16

16

5

-

—Third-party stores

3,186

3,309

3,367

181

58

Overseas

1,916

2,115

2,131

215

16

—Directly operated stores

136

153

150

14

(3)

—Third-party stores

1,780

1,962

1,981

201

19

Number of TOP TOY stores(3)

92

117

116

24

(1)

—Directly operated stores

4

8

9

5

1

—Third-party stores

88

109

107

19

(2)

Mr. Guofu Ye,Founder,Chairman,and Chief Executive Officer of MINISO,commented,"We delivered a strong start to calendar year 2023 with the best March quarter performance in our history,shaking off three years of uncertainty caused by pandemic. We are pleased to see our domestic operations delivered a well-rounded and encouraging quarterly performance,while our overseas operations also moved further along its path of recovery. As a result,our revenues grew to over RMB2.9 billion,an increase of 26% year-over-year. Our margin profile continued to beat expectations,adjusted net profit margin expanded to 16.4%,an 11.7 percentage point increase compared to same period last year,and adjusted net profit grew to RMB483 million,an increase of 336% year-over-year. Both figures represent new all-time highs for MINISO."

"MINISO's China business has rebounded strongly in the past few months,as reflected by soaring foot traffic and transaction value in our domestic stores. As our retail partners in China regained confidence and adopted a more bullish business outlook during the quarter,our pace of store openings accelerated. We opened 58 new stores in the March quarter on a net basis,double the figure from the same period of last year. Now,we are confident that we will be able to exceed our goal of opening 250-350 stores in China during calendar year 2023. In overseas markets,our efforts to optimize product design and selection and enhance the in-store experience are also yielding solid results. Total overseas revenue increased by about 55% year-on-year to RMB800 million. The performance in the U.S. was particularly outstanding,as it became our single largest overseas market by revenue for two consecutive quarters. 2023 marks MINISO's tenth anniversary,and it is also the beginning of the next stage of our journey,as we execute on our vision to become a global super-brand." Mr. Ye continued.

Notes:

(2) "MINISO stores" are any of the offline stores operated under the "MINISO" brand name,including those directly operated by the Company,and those operated by third parties under the MINISO Retail Partner model and the distributor model.

(3) "TOP TOY stores" are any of the offline stores operated under the "TOP TOY" brand name,and those operated by third parties under the MINISO Retail Partner model.

Mr. Eason Jingjing Zhang,Chief Financial Officer and Vice President of MINISO,"For the March quarter,our gross profit margin reached 39.3%,over 900 basis points higher than that in the same period of 2022,thanks to our solid execution of MINISO's brand upgrade and the strong performance of our overseas business."

"Looking forward into the June quarter,we expect our sales will continue to grow strongly on a year-over-year basis,driven by better store-level performance and store network expansion,while our margin profile will also continue to improve strongly on a year-over-year basis. Despite various challenges raised by uncertainties of external environment,we will remain focused on our long-term strategic goals: delivering on our globalization strategy,bolstering the strength of our product offerings and optimizing our store network,we will also continue to carefully manage cost and capital allocation as we focus on consistently delivering solid profits and healthy cash flow." Mr. Zhang concluded.

Recent Developments

Operational Update

According to the Company's preliminary estimates,its major operations achieved the following updates:

April 2023:GMV of MINISO's offline stores in China increased by around 80% year over year,and average GMV per MINISO store increased by around 50%,excluding the effect of temporary store closures during the same period of 2022. Average GMV per MINISO store in April 2023 in China represented around 85% of the level from the same period in 2019,representing a solid sequential improvement from the previous two months. GMV of MINISO's overseas business increased by around 45%.

Labor Day Holiday: GMV of MINISO's offline stores in China increased by around 75% year over year,and average GMV per MINISO store increased by around 45%. Average GMV per MINISO store during the Labor Day Holiday in China recovered to a comparable level of the same period in 2019.

Inclusion of the Company's shares in the Shanghai-Hong Kong Stock Connect and Shenzhen-Hong Kong Stock Connect Programs

Effective from March 13,ordinary shares of the Company had been included in the Shanghai-Hong Kong Stock Connect and Shenzhen-Hong Kong Stock Connect programs while the Company had also been selected and included as a constituent stock of six indexes by Hang Seng Indexes Company Limited.

Resignation of Executive Director

The board of directors (the "Board") announces that Mr. Minxin Li has tendered resignation from his position as an executive director of the Company due to the reason of his age so that he could focus on his role as the Company's executive vice president. The Board approved his resignation as an executive director of the Company with immediate effect on May 16,2023.

Mr. Li will continue to serve as the Company's executive vice president. Mr. Li confirmed that his resignation is not due to any disagreement with the Board or the Company on any matter relating to its operations,policies or practices and there is no matter in respect of his resignation that needs to be brought to the attention of the shareholders of the Company.

After Mr. Li's resignation as an executive director,the Board now consists of three independent non-executive directors and one executive director. The Company believes that with the increased percentage of independent non-executive directors in the Board,the new board composition would be constructive to a better corporate governance.

The Company would like to thank Mr. Li for his contributions as an executive director of the Company,noting that through his efforts,he has aided in the building of a strong corporate board and management team.

Establishment of ESG Leadership Group

To better implement and manage environmental,social and governance ("ESG") matters,the Company established an ESG leadership group to assist the audit committee of the Board (the "Audit Committee") in taking charge of its responsibilities in relation to ESG matters in accordance with the provisions of the Audit Committee Charter. The ESG leadership group will report regularly to the Audit Committee and the Board on its activities and any significant ESG issues that arise,develop and recommend to the Audit Committee and the Board policies,procedures,and practices in relation to ESG matters,and review and assess the Company's ESG performance and make recommendations to the Audit Committee and the Board for improvement.

Unaudited Financial Results for the Third Quarter of Fiscal Year 2023 ended March 31,2023

Revenuewas RMB2,representing an increase of 26.2% year over year,primarily driven by a 18.1% year-over-year increase of revenue from China,and a 54.6% year-over-year increase of revenue from overseas markets.

Revenue from China was RMB2,153.2 million (US$313.5 million),18.1% higher than RMB1,823.0 million in the same period of 2022. The year-over-year increase was primarily driven by (i) an increase of 25.3% in revenue from MINISO's offline stores,which was the result of a 5.4% year-over-year increase in average store count and a year-over-year growth of 18.9% in average revenue per MINISO store in China,and (ii) an increase of 24.0% in revenue from TOP TOY,which was the result of a 28.7% year-over-year increase in average store count and a year-over-year decrease of 3.7% in average revenue per TOP TOY store,and (iii) partially offset by a year-over-year decrease of 26.9% in revenue from other sales channels. For more information on the composition and year-over-year change of revenue,please refer to the "Unaudited additional information" in this press release.

Revenue from overseas markets was RMB800.9 million (US$116.6 million),representing an increase of 54.6% year-over-year. The increase was primarily due to a year-over-year increase of 11.9% in average store count and a year-over-year growth of 38.1% in average revenue per MINISO store in overseas markets.

Revenue from overseas markets contributed 27.1% of our total revenue in the March quarter,five percentage points higher than the 22.1% contribution in the same period of 2022.

Cost of saleswas RMB1,792.4 million (US$261.0 million),representing an increase of 9.7% year over year.

Gross profitwas RMB1,representing an increase of 64.4% year over year.

Gross marginwas 39.3%,compared to 30.2% in the same period of 2022. The year-over-year increase was primarily attributable to (i) higher gross margin contributed by newly launched products in relation to our execution of strategic brand upgrade of MINISO in China,and the cost-saving measures the Company adopted to reduce costs of certain products,(ii) the increase in revenue contribution from MINISO brand's international operations,which typically have higher gross margin than domestic operations,from 22.1% in the same period of 2022 to 27.1% in this quarter,and (iii) higher gross margin of TOP TOY due to a product mix shift to more profitable exclusive products.

Other income was RMB0.8 million (US$0.1 million),compared to RMB2.3 million in the same period of 2022.

Selling and distribution expenses were RMB439.0 million (US$63.9 million),representing an increase of 21.3% year over year. Excluding share-based compensation expenses,selling and distribution expenses were RMB431.5 million (US$62.8 million),representing an increase of 22.8% year over year. The year-over-year increase was mainly attributable to (i) increased licensing expenses in relation to our IP products,(ii) increased personnel-related expenses and logistics expenses in relation to the growth of our business,and to a lesser extent,(iii) increased promotion and advertising expenses,mainly in connection with our strategic brand upgrade of MINISO in China.

General and administrative expenses were RMB155.2 million (US$22.6 million),representing a decrease of 21.9% year over year. Excluding share-based compensation expenses,general and administrative expenses were RMB150.6 million (US$21.9 million),representing a decrease of 21.2% year over year. The year-over-year decrease was primarily due to (i) decreased personnel-related expenses in relation to our cost control measures among our corporate crew,and (ii) decreased depreciation and amortization expenses due to the capitalization of the depreciation of land use right in construction cost of our headquarters building.

Other net income was RMB3.3 million (US$0.5 million),compared to RMB0.5 million in the same period of 2022. Other net income mainly consists of net foreign exchange loss,investment income from wealth management products and others. The year-over-year increase was mainly attributable to an increase in investment income and a decrease in other losses.

Operating profit was RMB575.9 million (US$83.9 million),representing an increase of 308.5% year over year.

Net finance incomewas RMB25.1 million (US$3.7 million),representing an increase of 444.9% year over year mainly due to an increase in interest income from bank deposits.

Profit for the periodwas RMB470.9 million (US$68.6 million),representing an increase of 408.2% year over year.

Adjusted net profit(1),which represents profit for the period excluding equity-settled share-based payment expenses,was RMB483.0 million (US$70.3 million),representing an increase of 336.3% year over year.

Adjusted net margin(1)was 16.4%,compared to 4.7% in the same period of 2022.

Adjusted EBITDA(1)was RMB706.4 million (US$102.9 million),representing an increase of 164.3% year over year.

Adjusted EBITDA margin(1)was 23.9%,compared to 11.4% in the same period of 2022 and 23.7% in the previous quarter.

Basic and diluted earnings per American Depositary Share ("ADS") were both RMB1.48 (US$0.22) in this quarter,representing an increase of 362.5% year-over-year from RMB0.32 in the same period of 2022. Each ADS represents four of the Company's ordinary shares.

Adjusted basic and diluted earnings per ADS(1)were both RMB1.52 (US$0.22) in this quarter,representing an increase of 322.2% year-over-year from RMB0.36 in the same period of 2022.

As of March 31,the combined balance of the Company's cash,cash equivalents,restricted cash,term deposits,and other investments amounted to RMB7,089.1 million (US$1,032.3 million),compared to RMB6,160.4 million and RMB5,828.3 million as of December 31,2022 and June 30,2022,respectively.

Conference Call

The Company's management will hold an earnings conference call at 5:00 A.M. U.S. Eastern Time on Tuesday,2023 (5:00 P.M. Beijing Time on the same day) to discuss the financial results. The conference call can be accessed via the following zoom link or by dialing the following numbers:

Access 1

Zoom link:

https://dooyle.zoom.us/j/84572519529?pwd=WWpSOVM3dlZKNmlva2ViTWF1Y2FDZz09

Meeting Number: 845 7251 9529

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 Toll Free:

1 213 338 8477 (or +1 646 518 9805)

Mainland China Toll Free:

400 182 3168 (or 400 616 8835)

Hong Kong,China (Charge Fees):

+852 5803 3730 (or +852 5803 3731)

United Kingdom (Charge Fees):

+44 203 481 5237 (or +44 131 460 1196)

France (Charge Fees):

+33 1 7037 9729 (or +33 1 7037 2246)

Singapore (Charge Fees):

+65 3158 7288 (or +65 3165 1065)

Canada (Charge Fees):

+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 http://ir.miniso.com/.

A replay will be available approximately two hours after the conclusion of the live event at the Company's investorrelations website at http://ir.miniso.com/.

About MINISO Group

MINISO Group is a global value retailer offering a variety of design-led lifestyle products. 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 https://ir.miniso.com/.

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 March 31,which was RMB6.8676 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:

Raine Hu

MINISO Group Holding Limited

Email: ir@miniso.com

Phone: +86 (20) 36228788 Ext.8039

Eric Yuan

Christensen Advisory

Email: miniso@christensencomms.com

Phone: +86 1380 111 0739

MINISO GROUP HOLDING LIMITED

UNAUDITED CONDENSED CONSOLIDATED STATEMENTS OF FINANCIAL POSITION

(Expressed in thousands)

As at

As at

June 30,2023

(Audited)

(Unaudited)

RMB'000

RMB'000

US$'000

ASSETS

Non-current assets

Property,plant and equipment

419,894

481,857

70,164

Right-of-use assets

2,342,589

2,337,032

340,298

Intangible assets

43,066

29,086

4,235

Goodwill

19,388

20,833

3,034

Deferred tax assets

154,333

178,795

26,035

Other receivables

28,274

30,286

4,410

Prepayments

201,682

-

-

3,209,226

3,077,889

448,176

Current assets

Other investments

210,523

205,390

29,907

Inventories

1,188,095

1,392,376

202,746

Trade and other receivables

1,056,198

1,002,213

145,934

Cash and cash equivalents

5,348,492

6,380,545

929,079

Restricted cash

32,376

23,976

3,491

Term deposits

236,878

479,206

69,778

8,072,562

9,483,706

1,935

Total assets

11,281,788

12,561,595

1,829,111

EQUITY

Share capital

92

95

14

Additional paid-in capital

7,982,824

7,985,742

1,162,814

Other reserves

993,307

1,020,636

148,616

Accumulated losses

(1,944,581)

(730,898)

(106,427)

Equity attributable to equity

shareholders of the Company

7,031,642

8,275,575

1,205,017

Non-controlling interests

(4,242)

8,663

1,261

Total equity

7,027,400

8,284,238

1,206,278

LIABILITIES

Non-current liabilities

Contract liabilities

51,658

49,074

7,146

Loans and borrowings

6,503

6,988

1,018

Lease liabilities

393,068

399,174

58,124

Deferred income

14,488

32,041

4,666

465,717

487,277

70,954

Current liabilities

Loans and borrowings

445

-

-

Trade and other payables

3,991

3,011,197

438,464

Contract liabilities

361,522

304,037

44,271

Lease liabilities

257,997

273,321

39,799

Deferred income

6,295

6,446

939

Current taxation

89,421

195,079

28,406

3,788,671

3,790,080

551,879

Total liabilities

4,254,388

4,277,357

622,833

Total equity and liabilities

11,111

MINISO GROUP HOLDING LIMITED

UNAUDITED CONDENSED CONSOLIDATED STATEMENTS OF PROFIT OR LOSS

(Expressed in thousands,except for per share and per ADS data)

Three months ended March 31,

Nine months ended March 31,

2022

2023

2022

2023

(Unaudited)

(Unaudited)

(Unaudited)

(Unaudited)

RMB'000

RMB'000

US$ '000

RMB'000

RMB'000

US$ '000

Revenue

2,341,035

2,954,148

430,157

7,767,943

8,221,026

1,197,074

Cost of sales

(1,634,519)

(1,792,403)

(260,994)

(5,470,085)

(5,073,621)

(738,776)

Gross profit

706,516

1,161,745

169,163

2,297,858

3,147,405

458,298

Other income

2,296

782

114

20,882

15,093

2,198

Selling and distribution expenses

(362,000)

(439,018)

(63,926)

(1,087,622)

(1,237,145)

(180,142)

General and administrative expenses

(198,722)

(155,206)

(22,600)

(631,418)

(469,114)

(68,308)

Other net income

499

3,290

479

46,463

76,140

11,087

(Credit loss)/reversal of credit loss on

trade and other receivables

(5,671)

4,328

630

(24,762)

612

89

Impairment loss on non-current assets

(1,931)

-

-

(11,467)

-

-

Operating profit

140,987

575,921

83,860

609,934

1,532,991

223,222

Finance income

12,744

33,727

4,911

39,181

98,411

14,330

Finance costs

(8,141)

(8,646)

(1,259)

(25,407)

(24,991)

(3,639)

Net finance income

4,603

25,081

3,652

13,774

73,420

10,691

Share of loss of an equity-accounted

investee,net of tax

-

-

-

(8,162)

-

-

Profit before taxation

145,590

601,002

87,512

615,546

1,606,411

233,913

Income tax expense

(52,918)

(130,075)

(18,940)

(184,256)

(371,573)

(54,105)

Profit for the period

92,672

470,927

68,572

431,290

1,234,838

179,808

Attributable to:

Equity shareholders of the Company

96,554

465,505

67,782

433,333

1,229,595

179,045

Non-controlling interests

(3,882)

5,422

790

(2,043)

5,243

763

Earnings per share for ordinary shares

-Basic

0.08

0.37

0.05

0.36

0.99

0.14

-Diluted

0.08

0.37

0.05

0.36

0.98

0.14

Earnings per ADS

(Each ADS represents 4 ordinary shares)

-Basic

0.32

1.48

0.22

1.44

3.96

0.58

-Diluted

0.32

1.48

0.22

1.44

3.92

0.57

MINISO GROUP HOLDING LIMITED

UNAUDITED CONDENSED CONSOLIDATED STATEMENTS OF PROFIT OR LOSS AND OTHER COMPREHENSIVE INCOME

(Expressed in thousands)

Three months ended March 31,

2022

2023

2022

2023

(Unaudited)

(Unaudited)

(Unaudited)

(Unaudited)

RMB'000

RMB'000

US$ '000

RMB'000

RMB'000

US$ '000

Profit for the period

92,808

Items that may be

reclassified subsequently to

profit or loss:

Exchange differences on

translation of financial

statements of foreign

operations

(11,139)

(7,967)

(1,160)

(1,962)

(21,601)

(3,145)

Other comprehensive loss

for the period

(11,145)

Total comprehensive

income for the period

81,533

462,960

67,412

429,328

1,213,237

176,663

Attributable to:

Equity shareholders of the

Company

83,963

455,899

66,384

429,508

1,202,597

175,115

Non-controlling interests

(2,430)

7,061

1,028

(180)

10,640

1,548

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 March 31,

2022

2023

2022

2023

(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

92,808

Add back:

Equity-settled share-based

payment expenses

18,027

12,089

1,760

68,427

38,669

5,631

Adjusted net profit

110,699

483,016

70,332

499,717

1,273,507

185,439

Attributable to:

Equity shareholders of the

Company

114,581

477,594

69,542

501,760

1,268,264

184,676

Non-controlling interests

(3,243

763

Adjusted net margin(4)

4.7%

16.4%

16.4%

6.4%

15.5%

15.5%

Adjusted net earnings per

share(5)

-Basic

0.09

0.38

0.06

0.42

1.02

0.15

-Diluted

0.09

0.38

0.06

0.41

1.01

0.15

Adjusted net earnings

per ADS(5)(Each ADS

represents 4 ordinary

shares)

-Basic

0.36

1.52

0.22

1.68

4.08

0.59

-Diluted

0.36

1.52

0.22

1.64

4.04

0.59

Reconciliation of adjusted net

profit for the period to adjusted

EBITDA:

Adjusted net profit

110,439

Add back:

Depreciation and amortization

95,467

84,625

12,322

271,358

284,141

41,374

Finance costs

8,141

8,646

1,259

25,407

24,991

3,639

Income tax expense

52,918

130,075

18,940

184,256

371,573

54,105

Adjusted EBITDA

267,225

706,362

102,853

980,738

1,212

284,557

Adjusted EBITDA margin(6)

11.4%

23.9%

23.9%

12.6%

23.8%

23.8%

Notes:

(4) Adjusted net margin is computed by dividing adjusted net profit by revenue for the period.

(5) 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.

(6) Adjusted EBITDA margin is computed by dividing adjusted EBITDA by revenue for the period.

MINISO GROUP HOLDING LIMITED

UNAUDITED ADDITIONAL INFORMATION

(Expressed in millions,except for percentages)

Three months ended March 31,

2022

2023

YOY

2022

2023

YOY

RMB

RMB

US$

RMB

RMB

US$

Revenue

Domestic Operations

1,823

2,153

313

18%

5,909

5,513

803

(7%)

-MINISO Brand

1,682

2,001

291

19%

5,415

5,087

741

(6%)

-TOP TOY Brand

111

138

20

24%

352

360

52

2%

-Others

30

14

2

(53%)

142

66

10

(54%)

International Operations

518

801

117

55%

1,859

2,708

394

46%

2,341

2,954

430

26%

7,768

8,221

1,197

6%