Also trades as: NDVLY (OTC) · $vol 0M · NWWDF (OTC) · $vol 0M

HK$5.82 ($0.74)

-0.23 (-3.80%)

Weekly Expected Move ±5.1%

HK$5 HK$6 HK$6 HK$6 HK$6

HKSE · Real Estate · Real Estate - Diversified · Tech Score Sell · Power 33 · HK$14.6B mcap · 1.37B float · 0.405% daily turnover

Revenue

$27.7B -22.6% ▼

5Y CAGR: -14.1%

Gross Profit

$10.6B -17.3% ▼

5Y CAGR: -10.9%

Operating Income

$467M -4.4% ▼

5Y CAGR: -45.2%

Net Income

-$15.3B +12.5% ▲

EPS (Diluted)

$-6.48 -42.7% ▼

EBITDA

$1.7B -54.2% ▼

5Y CAGR: -33.5%

View Full Income Statement

Line Item	FY2020	FY2021	FY2022	FY2023	FY2024
Revenue	$68.5B	$68.2B	$95.6B	$35.8B	$27.7B
YoY Growth	+15.6%	-0.4%	+40.1%	-62.6%	-22.6%
Cost of Revenue	$50.4B	$51.3B	$74.8B	$22.9B	$17.1B
Gross Profit	$18.1B	$17.4B	$20.8B	$12.8B	$10.6B
Gross Margin	26.4%	25.5%	21.7%	35.9%	38.3%
R&D Expenses	$0	$0	$0	$0	$0
SG&A Expenses	$9.1B	$9.3B	$6.9B	$5.5B	$4.7B
Operating Expenses	$10.1B	$9.7B	$10.7B	$12.4B	$16.0B
Operating Income	$8.5B	$8.1B	$10.0B	$489M	$467M
Operating Margin	12.3%	11.9%	10.5%	1.4%	1.7%
Interest Expense	$5.4B	$4.8B	$7.8B	$5.5B	$5.4B
Income Before Tax	$10.3B	$9.2B	$6.5B	-$4.7B	-$13.8B
Tax Expense	$5.7B	$4.9B	$5.3B	$5.1B	$2.5B
Net Income	$1.2B	$1.2B	$901M	-$17.5B	-$15.3B
Net Margin	1.7%	1.8%	0.9%	-48.9%	-55.3%
EPS (Diluted)	$0.45	$0.50	$0.22	$-4.54	$-6.48
EBITDA	$12.1B	$11.2B	$9.8B	$3.7B	$1.7B
Shares Outstanding	2.55B	2.52B	2.52B	2.52B	2.52B

Line Item	FY2021 Q2	FY2021 Q4	FY2022 Q2	FY2022 Q4	FY2023 Q2	FY2023 Q4	FY2024 Q2	FY2024 Q4
Revenue	$36.0B	$32.7B	$40.4B	$55.8B	$17.1B	$18.7B	$16.8B	$2.8B
Cost of Revenue	$26.2B	$25.1B	$31.5B	$43.3B	$9.8B	$13.1B	$10.1B	$7.0B
Gross Profit	$9.8B	$7.6B	$8.9B	$12.5B	$7.3B	$5.6B	$6.7B	$4.0B
Gross Margin	27.2%	23.3%	22.0%	22.5%	42.5%	29.9%	39.8%	141.7%
R&D Expenses	$0	$0	$0	$0	$0	$0	$0	$0
SG&A Expenses	$5.2B	$5.4B	$3.5B	$6.4B	$3.0B	-$2.9B	$2.8B	$1.9B
Operating Expenses	$2.8B	$6.6B	$1.8B	$6.9B	$1.5B	$10.9B	$5.9B	$10.0B
Operating Income	$5.2B	$2.1B	$4.3B	$5.8B	$4.1B	-$4.3B	$731M	-$264M
Operating Margin	14.5%	6.4%	10.6%	10.4%	23.9%	-22.9%	4.4%	-9.5%
Interest Expense	$1.3B	$1.4B	$2.6B	$2.8B	$2.5B	$3.0B	$0	$0
Income Before Tax	$6.1B	$2.3B	$4.9B	$4.6B	$3.9B	-$8.6B	-$3.7B	-$10.1B
Tax Expense	$3.9B	$985M	$2.8B	$3.2B	$2.3B	$2.7B	$2.0B	$544M
Net Income	$1.4B	-$181M	$1.2B	-$308M	$14M	-$12.3B	-$5.7B	-$9.6B
Net Margin	4.0%	-0.6%	3.0%	-0.6%	0.1%	-65.8%	-34.0%	-344.6%
EPS (Diluted)	$0.57	$-0.07	$0.48	$-0.12	$0.01	$-4.89	$-2.64	$-3.84
EBITDA	$7.2B	$4.0B	$5.9B	$7.8B	$4.7B	-$935M	$2.6B	-$5.9B
Shares Outstanding	2.53B	2.52B	2.52B	2.52B	2.52B	2.52B	2.52B	2.52B

0017.HK HKSE