Also trades as: CKI.L (LSE) · $vol 0M · CKISY (OTC) · $vol 0M · CKISF (OTC) · $vol 0M

HK$64.85 ($8.26)

-0.05 (-0.08%)

Weekly Expected Move ±2.1%

HK$62 HK$64 HK$65 HK$66 HK$68

HKSE · Utilities · Regulated Electric · Tech Score Buy · Power 57 · HK$163.5B mcap · 607M float · 0.324% daily turnover

Revenue

$4.4B -11.5% ▼

5Y CAGR: -9.3%

Gross Profit

$146M -94.5% ▼

5Y CAGR: -46.0%

Operating Income

$146M -82.7% ▼

5Y CAGR: -46.0%

Net Income

$8.7B +7.2% ▲

5Y CAGR: +3.5%

EPS (Diluted)

$3.28 +1.9% ▲

5Y CAGR: +2.4%

EBITDA

$541M -94.6% ▼

5Y CAGR: -32.4%

View Full Income Statement

Line Item	FY2021	FY2022	FY2023	FY2024	FY2025
Revenue	$7.0B	$6.6B	$6.0B	$5.0B	$4.4B
YoY Growth	-1.9%	-6.1%	-9.4%	-16.6%	-11.5%
Cost of Revenue	$4.6B	$3.1B	$4.3B	$4.2B	$4.3B
Gross Profit	$2.4B	$3.5B	$1.7B	$2.7B	$146M
Gross Margin	34.4%	53.3%	28.9%	53.2%	3.3%
R&D Expenses	$0	$0	$0	$0	$0
SG&A Expenses	$0	$0	$0	$1.8B	$0
Operating Expenses	$369M	$1.3B	$1.7B	$1.8B	$0
Operating Income	$2.4B	$2.3B	$1.7B	$843M	$146M
Operating Margin	34.4%	34.0%	28.9%	16.9%	3.3%
Interest Expense	$455M	$519M	$769M	$865M	$815M
Income Before Tax	$8.1B	$8.3B	$8.6B	$8.7B	$8.8B
Tax Expense	$161M	$121M	$119M	$126M	$165M
Net Income	$7.5B	$7.7B	$8.0B	$8.1B	$8.7B
Net Margin	106.6%	117.1%	134.0%	162.5%	197.0%
EPS (Diluted)	$2.98	$3.08	$3.19	$3.22	$3.28
EBITDA	$8.9B	$9.3B	$9.9B	$9.9B	$541M
Shares Outstanding	2.52B	2.52B	2.52B	2.52B	2.52B

Line Item	FY2022 Q4	FY2023 Q2	FY2023 Q4	FY2024 Q2	FY2024 Q4	FY2025 Q2	FY2025 Q4	FY2026 Q2
Revenue	$3.2B	$3.2B	$2.8B	$2.3B	$2.7B	$2.4B	$2.2B	$2.1B
Cost of Revenue	$2.1B	$1.9B	$2.1B	$1.9B	$2.1B	$1.7B	$2.4B	$2.0B
Gross Profit	$986M	$1.1B	$660M	$560M	$643M	$720M	-$236M	$88M
Gross Margin	30.5%	33.7%	23.5%	24.6%	23.7%	30.1%	-10.7%	4.2%
R&D Expenses	$0	$0	$0	$0	$0	$0	$0	$0
SG&A Expenses	$0	$0	$0	-$505M	$0	$0	$0	$0
Operating Expenses	$1.8B	$3.0B	$0	$0	$2.3B	$0	$0	$0
Operating Income	$986M	$1.1B	$660M	$200M	$283M	$720M	-$236M	$88M
Operating Margin	30.5%	33.7%	23.5%	8.8%	10.4%	30.1%	-10.7%	4.2%
Interest Expense	$282M	$370M	$399M	$415M	$450M	$432M	$383M	$415M
Income Before Tax	$1.4B	$1.2B	$4.1B	$4.8B	$3.9B	$4.4B	$4.2B	$21.5B
Tax Expense	$68M	$50M	$69M	$53M	$73M	$54M	$111M	$59M
Net Income	$3.3B	$4.2B	$3.8B	$4.3B	$3.8B	$4.3B	$4.1B	$21.5B
Net Margin	103.2%	133.3%	134.8%	189.2%	140.2%	181.8%	187.2%	1035.7%
EPS (Diluted)	$1.33	$1.68	$1.50	$1.71	$1.51	$1.73	$1.55	$8.43
EBITDA	$1.8B	$1.6B	$1.7B	$1.1B	$8.9B	$720M	$3M	$244M
Shares Outstanding	2.52B	2.52B	2.52B	2.52B	2.52B	2.52B	2.52B	2.52B

1038.HK HKSE