Also trades as: 0371.HK (HKSE) · $vol 5M · BJWTF (OTC) · $vol 0M

$16.44

+0.00 (+0.00%)

OTC · Utilities · Regulated Water · Tech Score Strong Sell · Power 37 · $2.4B mcap · 59M float · 0.0000% daily turnover · Short 89% of daily vol

Revenue

$23.9B -1.6% ▼

5Y CAGR: -1.2%

Gross Profit

$9.1B +1.4% ▲

5Y CAGR: -1.3%

Operating Income

$5.9B -4.8% ▼

5Y CAGR: -5.7%

Net Income

$1.8B +0.8% ▲

5Y CAGR: -16.2%

EPS (Diluted)

$11.20 +0.0% ▲

5Y CAGR: -17.2%

EBITDA

$7.8B -8.0% ▼

5Y CAGR: -4.3%

View Full Income Statement

Line Item	FY2021	FY2022	FY2023	FY2024	FY2025
Revenue	$27.9B	$24.3B	$27.0B	$24.3B	$23.9B
YoY Growth	+9.9%	-12.8%	+11.2%	-10.2%	-1.6%
Cost of Revenue	$17.4B	$15.1B	$17.1B	$15.3B	$14.8B
Gross Profit	$10.4B	$9.8B	$10.0B	$9.0B	$9.1B
Gross Margin	37.5%	40.5%	36.8%	37.0%	38.2%
R&D Expenses	$0	$0	$0	$0	$0
SG&A Expenses	$3.2B	$3.5B	$3.7B	$3.1B	$3.2B
Operating Expenses	$1.7B	$5.0B	$2.6B	$2.8B	$3.2B
Operating Income	$8.7B	$6.0B	$7.3B	$6.2B	$5.9B
Operating Margin	31.3%	24.9%	27.1%	25.7%	24.9%
Interest Expense	$2.7B	$2.7B	$3.2B	$3.0B	$2.5B
Income Before Tax	$6.9B	$3.7B	$4.4B	$3.7B	$3.6B
Tax Expense	$1.5B	$1.1B	$1.1B	$812M	$722M
Net Income	$4.4B	$1.4B	$2.2B	$1.8B	$1.8B
Net Margin	15.8%	5.9%	8.1%	7.5%	7.6%
EPS (Diluted)	$28.70	$9.10	$14.00	$11.20	$11.20
EBITDA	$10.5B	$7.2B	$8.9B	$8.5B	$7.8B
Shares Outstanding	144M	144M	143M	143M	143M

Line Item	FY2022 Q4	FY2023 Q2	FY2023 Q4	FY2024 Q2	FY2024 Q4	FY2025 Q2	FY2025 Q4	FY2026 Q2
Revenue	$14.3B	$13.7B	$10.8B	$11.3B	$13.0B	$11.5B	$11.4B	$9.8B
Cost of Revenue	$9.2B	$8.8B	$6.9B	$7.5B	$7.7B	$6.9B	$7.2B	$6.0B
Gross Profit	$5.2B	$5.0B	$3.9B	$3.8B	$5.2B	$4.6B	$4.2B	$3.8B
Gross Margin	36.1%	36.3%	36.5%	33.3%	40.3%	40.0%	37.1%	38.9%
R&D Expenses	$0	$0	$0	$0	$0	$0	$0	$0
SG&A Expenses	$2.1B	$1.4B	$1.8B	$1.2B	$1.8B	$1.3B	$1.8B	$1.0B
Operating Expenses	$2.1B	$1.4B	$1.8B	$905M	$2.0B	$1.6B	$1.8B	$1.0B
Operating Income	$3.1B	$3.5B	$2.1B	$3.0B	$3.0B	$3.0B	$2.4B	$2.8B
Operating Margin	21.5%	25.8%	19.5%	26.7%	22.9%	26.1%	21.5%	28.4%
Interest Expense	$1.8B	$1.8B	$1.5B	$1.6B	$1.4B	$957M	$1.2B	$1.1B
Income Before Tax	$1.2B	$2.2B	$2.0B	$2.4B	$1.3B	$2.1B	$1.5B	$1.5B
Tax Expense	$546M	$627M	$337M	$476M	$336M	$449M	$253M	$394M
Net Income	$658M	$1.5B	$295M	$1.3B	$532M	$1.1B	$714M	$741M
Net Margin	4.6%	11.1%	2.7%	11.3%	4.1%	9.2%	6.3%	7.6%
EPS (Diluted)	$4.58	$10.50	$2.05	$7.70	$3.70	$6.44	$4.19	$4.48
EBITDA	$4.3B	$5.1B	$3.8B	$4.1B	$4.3B	$3.7B	$3.3B	$3.6B
Shares Outstanding	144M	143M	144M	143M	143M	143M	143M	143M

BJWTY OTC