Also trades as: HKTTY (OTC) · $vol 0M · HKTTF (OTC) · $vol 0M

HK$11.87 ($1.51)

-0.10 (-0.84%)

Weekly Expected Move ±1.3%

HK$12 HK$12 HK$12 HK$12 HK$12

HKSE · Communication Services · Telecommunications Services · Tech Score Sell · Power 36 · HK$90.7B mcap · 3.53B float · 0.255% daily turnover

Revenue

$36.6B +5.2% ▲

5Y CAGR: +2.4%

Gross Profit

$11.6B -32.1% ▼

5Y CAGR: +0.4%

Operating Income

$8.3B +0.5% ▲

5Y CAGR: +2.6%

Net Income

$5.3B +4.3% ▲

5Y CAGR: -0.1%

EPS (Diluted)

$0.70 +4.5% ▲

5Y CAGR: +0.0%

EBITDA

$14.3B +4.7% ▲

5Y CAGR: +2.1%

View Full Income Statement

Line Item	FY2021	FY2022	FY2023	FY2024	FY2025
Revenue	$34.0B	$34.1B	$34.3B	$34.8B	$36.6B
YoY Growth	+4.9%	+0.5%	+0.6%	+1.2%	+5.2%
Cost of Revenue	$22.4B	$22.9B	$17.5B	$17.7B	$25.0B
Gross Profit	$11.6B	$11.2B	$16.9B	$17.0B	$11.6B
Gross Margin	34.1%	32.9%	49.2%	49.0%	31.7%
R&D Expenses	$0	$0	$0	$0	$0
SG&A Expenses	$4.5B	$4.1B	$9.1B	$1.4B	$3.3B
Operating Expenses	$4.5B	$4.1B	$9.1B	$8.8B	$3.3B
Operating Income	$7.1B	$7.1B	$7.7B	$8.2B	$8.3B
Operating Margin	20.8%	20.9%	22.6%	23.7%	22.7%
Interest Expense	$1.2B	$1.6B	$2.2B	$2.2B	$1.7B
Income Before Tax	$5.8B	$5.6B	$5.5B	$6.0B	$6.7B
Tax Expense	$997M	$641M	$496M	$914M	$904M
Net Income	$4.8B	$4.9B	$5.0B	$5.1B	$5.3B
Net Margin	14.2%	14.4%	14.5%	14.6%	14.5%
EPS (Diluted)	$0.63	$0.65	$0.66	$0.67	$0.70
EBITDA	$12.8B	$13.1B	$13.2B	$13.7B	$14.3B
Shares Outstanding	7.57B	7.58B	7.58B	7.58B	7.58B

Line Item	FY2022 Q4	FY2023 Q2	FY2023 Q4	FY2024 Q2	FY2024 Q4	FY2025 Q2	FY2025 Q4	FY2026 Q2
Revenue	$18.0B	$16.4B	$17.9B	$16.7B	$18.1B	$17.3B	$19.2B	$18.7B
Cost of Revenue	$11.9B	$11.0B	$12.1B	$8.5B	$9.2B	$9.0B	$16.0B	$13.2B
Gross Profit	$6.0B	$5.4B	$5.8B	$8.2B	$8.9B	$8.3B	$3.3B	$5.5B
Gross Margin	33.6%	33.1%	32.4%	49.1%	49.0%	47.9%	17.0%	29.2%
R&D Expenses	$0	$0	$0	$0	$0	$0	$0	$0
SG&A Expenses	$1.8B	$2.1B	$1.4B	$4.7B	$4.1B	$4.7B	$1.4B	$1.8B
Operating Expenses	$1.8B	$2.1B	$1.4B	$4.7B	$4.1B	$4.7B	-$1.4B	$1.8B
Operating Income	$4.2B	$3.3B	$4.4B	$3.5B	$4.8B	$3.6B	$4.7B	$3.6B
Operating Margin	23.6%	20.2%	24.7%	21.0%	26.3%	20.9%	24.3%	19.3%
Interest Expense	$962M	$2.1B	$131M	$1.1B	$1.1B	$885M	$835M	$768M
Income Before Tax	$3.3B	$2.4B	$3.2B	$2.3B	$3.7B	$2.7B	$3.9B	$2.8B
Tax Expense	$206M	$379M	$117M	$342M	$572M	$414M	$490M	$411M
Net Income	$3.0B	$2.0B	$3.0B	$2.0B	$3.1B	$2.1B	$3.2B	$2.2B
Net Margin	16.6%	11.9%	16.9%	11.9%	17.0%	12.0%	16.7%	11.5%
EPS (Diluted)	$0.39	$0.26	$0.40	$0.26	$0.41	$0.27	$0.42	$0.28
EBITDA	$7.2B	$6.0B	$5.4B	$6.2B	$5.6B	$5.0B	$9.3B	$6.6B
Shares Outstanding	7.58B	7.58B	7.58B	7.58B	7.58B	7.58B	7.58B	7.58B

6823.HK HKSE