Also trades as: KBDCY (OTC) · $vol 0M · KBDCF (OTC) · $vol 0M

HK$56.80 ($7.24)

+1.05 (+1.88%)

Weekly Expected Move ±8.0%

HK$48 HK$52 HK$57 HK$61 HK$66

HKSE · Basic Materials · Chemicals - Specialty · Tech Score Buy · Power 64 · HK$63.7B mcap · 741M float · 4.83% daily turnover

Revenue

$45.4B +5.3% ▲

5Y CAGR: +0.8%

Gross Profit

$7.9B -6.7% ▼

5Y CAGR: -8.3%

Operating Income

$4.2B -17.3% ▼

5Y CAGR: -14.4%

Net Income

$4.4B +170.0% ▲

5Y CAGR: -1.3%

EPS (Diluted)

$3.96 +169.4% ▲

5Y CAGR: -1.4%

EBITDA

$6.5B -7.1% ▼

5Y CAGR: -8.3%

View Full Income Statement

Line Item	FY2021	FY2022	FY2023	FY2024	FY2025
Revenue	$56.8B	$49.4B	$39.7B	$43.1B	$45.4B
YoY Growth	+30.4%	-13.0%	-19.6%	+8.5%	+5.3%
Cost of Revenue	$37.9B	$37.0B	$32.1B	$34.6B	$37.4B
Gross Profit	$18.8B	$12.4B	$7.6B	$8.5B	$7.9B
Gross Margin	33.2%	25.1%	19.1%	19.7%	17.5%
R&D Expenses	$0	$0	$0	$0	$0
SG&A Expenses	$3.7B	$3.7B	$3.5B	$3.4B	$0
Operating Expenses	$3.6B	$3.7B	$3.5B	$3.4B	$3.7B
Operating Income	$15.2B	$8.6B	$4.1B	$5.1B	$4.2B
Operating Margin	26.7%	17.5%	10.3%	11.7%	9.2%
Interest Expense	$275M	$504M	$1.1B	$1.1B	$803M
Income Before Tax	$15.6B	$6.8B	$2.8B	$2.7B	$5.7B
Tax Expense	$3.0B	$2.6B	$444M	$619M	$598M
Net Income	$10.8B	$3.7B	$2.1B	$1.6B	$4.4B
Net Margin	19.0%	7.4%	5.2%	3.8%	9.7%
EPS (Diluted)	$9.72	$3.30	$1.86	$1.47	$3.96
EBITDA	$17.5B	$8.9B	$5.9B	$7.0B	$6.5B
Shares Outstanding	1.11B	1.11B	1.11B	1.11B	1.11B

Line Item	FY2022 Q4	FY2023 Q2	FY2023 Q4	FY2024 Q2	FY2024 Q4	FY2025 Q2	FY2025 Q4	FY2026 Q2
Revenue	$21.5B	$18.7B	$21.0B	$20.4B	$22.7B	$21.6B	$23.8B	$29.1B
Cost of Revenue	$17.4B	$14.8B	$17.3B	$15.8B	$18.8B	$17.4B	$20.1B	$21.2B
Gross Profit	$4.2B	$3.9B	$3.7B	$4.6B	$3.9B	$4.2B	$3.7B	$7.9B
Gross Margin	19.4%	20.7%	17.7%	22.5%	17.2%	19.6%	15.6%	27.1%
R&D Expenses	$0	$0	$0	$0	$0	$0	$0	$0
SG&A Expenses	$1.5B	$1.8B	$1.7B	$1.7B	$1.7B	$1.8B	$1.9B	$1.9B
Operating Expenses	$1.5B	$1.8B	$2.6B	$1.7B	$1.7B	$1.8B	$1.9B	$1.9B
Operating Income	$2.7B	$2.1B	$1.1B	$2.9B	$2.2B	$2.4B	$1.8B	$6.0B
Operating Margin	12.3%	11.1%	5.3%	14.0%	9.7%	11.2%	7.4%	20.6%
Interest Expense	$391M	$515M	$634M	$615M	$501M	$450M	$353M	$449M
Income Before Tax	$2.1B	$1.7B	$974M	$2.1B	$583M	$3.2B	$2.5B	$4.5B
Tax Expense	$969M	$287M	$157M	$417M	$201M	$318M	$280M	$803M
Net Income	$1.2B	$1.4B	$673M	$1.5B	$123M	$2.6B	$1.8B	$2.7B
Net Margin	5.8%	7.4%	3.2%	7.4%	0.5%	11.9%	7.7%	9.3%
EPS (Diluted)	$1.12	$1.25	$0.61	$1.36	$0.11	$2.33	$1.64	$2.42
EBITDA	$3.6B	$3.1B	$2.5B	$3.8B	$3.2B	$3.5B	$3.0B	$7.3B
Shares Outstanding	1.11B	1.11B	1.11B	1.11B	1.11B	1.11B	1.11B	1.12B

0148.HK HKSE