Also trades as: CRPJY (OTC) · $vol 0M · CRPJF (OTC) · $vol 0M

HK$19.45 ($2.48)

+0.01 (+0.05%)

Weekly Expected Move ±2.4%

HK$19 HK$19 HK$19 HK$20 HK$20

HKSE · Utilities · Independent Power Producers · Tech Score Buy · Power 63 · HK$100.6B mcap · 2.15B float · 0.752% daily turnover

Revenue

$102.0B -3.1% ▼

5Y CAGR: +8.0%

Gross Profit

$26.7B -46.6% ▼

5Y CAGR: +10.5%

Operating Income

$20.7B -11.0% ▼

5Y CAGR: +8.0%

Net Income

$14.8B +2.8% ▲

5Y CAGR: +14.3%

EPS (Diluted)

$2.80 -5.7% ▼

5Y CAGR: +12.1%

EBITDA

$38.8B -0.5% ▼

5Y CAGR: +8.5%

View Full Income Statement

Line Item	FY2021	FY2022	FY2023	FY2024	FY2025
Revenue	$90.4B	$103.3B	$103.3B	$105.3B	$102.0B
YoY Growth	+30.0%	+14.3%	+0.0%	+1.9%	-3.1%
Cost of Revenue	$83.3B	$89.1B	$58.0B	$55.3B	$75.3B
Gross Profit	$7.1B	$14.2B	$45.3B	$50.0B	$26.7B
Gross Margin	7.9%	13.7%	43.9%	47.5%	26.2%
R&D Expenses	$0	$0	$0	$0	$0
SG&A Expenses	$2.7B	$3.0B	$7.4B	$7.8B	$5.1B
Operating Expenses	$22.1B	$21.7B	$27.1B	$26.8B	$6.0B
Operating Income	$6.0B	$13.6B	$18.2B	$23.2B	$20.7B
Operating Margin	6.7%	13.1%	17.6%	22.1%	20.3%
Interest Expense	$3.8B	$3.9B	$4.2B	$4.1B	$4.0B
Income Before Tax	$2.4B	$9.5B	$15.5B	$19.1B	$20.2B
Tax Expense	$955M	$1.9B	$3.4B	$4.2B	$3.7B
Net Income	$2.1B	$7.0B	$11.0B	$14.4B	$14.8B
Net Margin	2.4%	6.8%	10.6%	13.7%	14.5%
EPS (Diluted)	$0.44	$1.46	$2.29	$2.97	$2.80
EBITDA	$20.7B	$28.0B	$34.4B	$39.0B	$38.8B
Shares Outstanding	4.81B	4.81B	4.81B	4.85B	5.18B

Line Item	FY2022 Q4	FY2023 Q2	FY2023 Q4	FY2024 Q2	FY2024 Q4	FY2025 Q2	FY2025 Q4	FY2026 Q2
Revenue	$52.9B	$51.5B	$51.9B	$51.1B	$54.2B	$50.3B	$51.7B	$55.0B
Cost of Revenue	$46.2B	$40.2B	$39.7B	$26.3B	$29.0B	$23.4B	$39.5B	$42.1B
Gross Profit	$6.7B	$11.3B	$12.2B	$24.8B	$25.2B	$26.8B	$12.3B	$12.8B
Gross Margin	12.6%	21.9%	23.5%	48.6%	46.5%	53.4%	23.7%	23.3%
R&D Expenses	$0	$0	$0	$0	$0	$0	$0	$0
SG&A Expenses	$1.5B	$1.6B	$2.3B	$3.4B	$4.4B	$3.7B	$2.9B	$2.7B
Operating Expenses	$1.5B	$1.5B	$2.4B	$11.6B	$15.2B	$14.7B	$3.4B	$3.0B
Operating Income	$5.2B	$9.8B	$8.4B	$13.3B	$10.0B	$12.1B	$8.8B	$9.8B
Operating Margin	9.8%	19.0%	16.3%	26.0%	18.4%	24.2%	17.1%	17.9%
Interest Expense	$2.4B	$2.6B	$2.5B	$2.5B	$2.0B	$1.9B	$2.1B	$2.3B
Income Before Tax	$4.2B	$8.4B	$6.8B	$12.0B	$7.9B	$11.0B	$9.2B	$9.3B
Tax Expense	$1.0B	$1.6B	$1.8B	$2.1B	$2.2B	$2.4B	$1.3B	$2.2B
Net Income	$2.7B	$6.7B	$4.3B	$9.4B	$5.0B	$7.9B	$6.9B	$6.7B
Net Margin	5.1%	13.1%	8.2%	18.3%	9.3%	15.7%	13.4%	12.3%
EPS (Diluted)	$0.56	$1.40	$0.89	$1.95	$1.03	$1.52	$1.28	$1.28
EBITDA	$12.3B	$17.5B	$15.1B	$20.7B	$18.2B	$20.8B	$18.2B	$20.4B
Shares Outstanding	4.81B	4.81B	4.81B	4.81B	4.89B	5.18B	5.18B	5.18B

0836.HK HKSE