First Time Loading...

Towngas Smart Energy Co Ltd
HKEX:1083

Watchlist Manager
Towngas Smart Energy Co Ltd Logo
Towngas Smart Energy Co Ltd
HKEX:1083
Watchlist
Price: 3.07 HKD 1.32% Market Closed
Updated: May 6, 2024
Financials Section:
Income Statement Balance Sheet Cash Flow Statement

Income Statement

19.8B
+0.2%
Revenue
Growth Rates:
1 Year
-1%
3 Years
+55%
5 Years
+68%
7 Years
-
10 Years
-
1.7B
+9%
Operating Income
Growth Rates:
1 Year
+3%
3 Years
-9%
5 Years
+4%
7 Years
-
10 Years
-
1.6B
+52%
Net Income
Growth Rates:
1 Year
+63%
3 Years
+9%
5 Years
+29%
7 Years
-
10 Years
-

Earnings Waterfall
Towngas Smart Energy Co Ltd

Revenue
19.8B HKD
Cost of Revenue
-15.1B HKD
Gross Profit
4.7B HKD
Operating Expenses
-3.1B HKD
Operating Income
1.7B HKD
Other Expenses
-89.3m HKD
Net Income
1.6B HKD

Income Statement
Towngas Smart Energy Co Ltd

Rotate your device to view
Income Statement
Currency: HKD
Dec-2001 Mar-2002 Jun-2002 Sep-2002 Dec-2002 Mar-2003 Jun-2003 Sep-2003 Dec-2003 Mar-2004 Jun-2004 Sep-2004 Dec-2004 Mar-2005 Jun-2005 Sep-2005 Dec-2005 Jun-2017 Dec-2017 Jun-2018 Dec-2018 Jun-2019 Dec-2019 Jun-2020 Dec-2020 Jun-2021 Dec-2021 Jun-2022 Dec-2022 Jun-2023 Dec-2023
Revenue
Revenue
1 008
N/A
984
-2%
989
+1%
1 009
+2%
1 150
+14%
1 261
+10%
1 354
+7%
1 431
+6%
1 458
+2%
1 520
+4%
1 603
+5%
1 697
+6%
1 800
+6%
1 857
+3%
1 910
+3%
2 141
+12%
2 324
+9%
4 036
+74%
8 760
+117%
10 308
+18%
11 787
+14%
12 715
+8%
12 924
+2%
11 975
-7%
12 826
+7%
15 035
+17%
17 125
+14%
19 513
+14%
20 073
+3%
19 795
-1%
19 842
+0%
Gross Profit
Cost of Revenue
(880)
(810)
(776)
(778)
(888)
(991)
(1 067)
(1 100)
(1 073)
(1 124)
(1 194)
(1 254)
(1 353)
(1 382)
(1 409)
(1 512)
(1 635)
(2 532)
(5 552)
(6 806)
(8 099)
(8 913)
(8 905)
(8 151)
(8 743)
(10 441)
(12 254)
(14 556)
(15 507)
(15 187)
(15 125)
Gross Profit
128
N/A
174
+36%
214
+23%
231
+8%
262
+13%
270
+3%
287
+6%
331
+15%
384
+16%
397
+3%
410
+3%
443
+8%
447
+1%
475
+6%
501
+5%
630
+26%
690
+9%
1 504
+118%
3 207
+113%
3 502
+9%
3 688
+5%
3 802
+3%
4 019
+6%
3 825
-5%
4 083
+7%
4 594
+13%
4 871
+6%
4 957
+2%
4 566
-8%
4 608
+1%
4 717
+2%
Operating Income
Operating Expenses
(61)
(70)
(77)
(86)
(82)
(82)
(83)
(87)
(100)
(107)
(113)
(116)
(90)
(99)
(91)
(112)
(145)
(843)
(1 918)
(2 078)
(2 091)
(2 113)
(2 263)
(2 216)
(2 259)
(2 499)
(2 765)
(2 933)
(2 953)
(3 075)
(3 053)
Selling, General & Administrative
(60)
(69)
(76)
(79)
(81)
(81)
(81)
(85)
(103)
(110)
(117)
(125)
(126)
(141)
(154)
(182)
(222)
(405)
(914)
(978)
(969)
(984)
(1 091)
(1 038)
(1 018)
(1 155)
(1 304)
(1 385)
(1 356)
(1 384)
(1 306)
Depreciation & Amortization
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
(249)
(521)
(570)
(588)
(625)
(693)
(718)
(762)
(839)
(868)
(897)
(918)
(984)
(1 070)
Other Operating Expenses
(1)
(1)
(1)
(7)
(1)
(1)
(1)
(2)
3
4
4
9
36
42
63
71
77
(189)
(484)
(530)
(534)
(504)
(479)
(460)
(478)
(505)
(594)
(651)
(679)
(707)
(677)
Operating Income
67
N/A
104
+56%
136
+31%
145
+7%
180
+24%
188
+5%
205
+9%
244
+19%
285
+17%
290
+2%
297
+2%
328
+10%
357
+9%
376
+5%
409
+9%
518
+27%
544
+5%
661
+21%
1 289
+95%
1 424
+10%
1 597
+12%
1 689
+6%
1 756
+4%
1 609
-8%
1 824
+13%
2 095
+15%
2 106
+0%
2 024
-4%
1 612
-20%
1 533
-5%
1 664
+9%
Pre-Tax Income
Interest Income Expense
2
0
(0)
(1)
(1)
(2)
(3)
(5)
(10)
(11)
(13)
(17)
(27)
(19)
(31)
(98)
(303)
217
723
384
199
419
442
309
335
326
9
573
(51)
(750)
140
Non-Reccuring Items
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
233
0
0
0
(148)
0
0
0
(69)
(0)
(0)
692
339
Gain/Loss on Disposition of Assets
0
0
0
0
0
0
0
0
(0)
0
0
0
(0)
0
0
0
0
0
0
0
62
0
6
0
0
0
27
(2)
2
5
(18)
Total Other Income
(2)
0
(2)
0
(1)
(1)
(1)
(0)
(0)
(0)
2
2
2
2
(1)
(0)
0
(7)
(328)
228
34
(99)
(42)
(119)
43
111
72
(221)
21
130
71
Pre-Tax Income
69
N/A
105
+53%
136
+30%
145
+6%
178
+23%
187
+5%
202
+8%
238
+18%
274
+15%
279
+2%
286
+3%
313
+10%
332
+6%
359
+8%
378
+5%
420
+11%
241
-43%
871
+261%
1 918
+120%
2 036
+6%
1 892
-7%
2 009
+6%
2 014
+0%
1 798
-11%
2 203
+22%
2 532
+15%
2 145
-15%
2 373
+11%
1 584
-33%
1 611
+2%
2 196
+36%
Net Income
Tax Provision
0
(0)
(0)
(1)
(9)
(10)
(11)
(11)
(23)
(23)
(26)
(31)
(20)
(28)
(30)
(34)
(35)
(198)
(405)
(450)
(479)
(491)
(501)
(477)
(555)
(642)
(618)
(580)
(383)
(348)
(385)
Income from Continuing Operations
69
105
136
144
170
177
190
227
251
255
260
282
312
332
348
386
206
673
1 512
1 586
1 413
1 518
1 513
1 322
1 648
1 890
1 527
1 793
1 201
1 262
1 811
Income to Minority Interest
(37)
(46)
(48)
(47)
(37)
(35)
(36)
(37)
(42)
(39)
(38)
(35)
(27)
(33)
(30)
(52)
(50)
(71)
(147)
(159)
(189)
(202)
(204)
(188)
(201)
(246)
(274)
(276)
(236)
(224)
(237)
Net Income (Common)
32
N/A
59
+86%
88
+48%
97
+11%
133
+36%
142
+7%
155
+9%
190
+23%
209
+10%
216
+3%
222
+3%
247
+11%
285
+16%
299
+5%
318
+6%
334
+5%
156
-53%
602
+286%
1 365
+127%
1 427
+4%
1 224
-14%
1 316
+8%
1 308
-1%
1 134
-13%
1 447
+28%
1 644
+14%
1 253
-24%
1 517
+21%
965
-36%
1 039
+8%
1 575
+52%
EPS (Diluted)
0.05
N/A
0.09
+80%
0.12
+33%
0.13
+8%
0.17
+31%
0.18
+6%
0.19
+6%
0.23
+21%
0.34
+48%
0.2
-41%
0.2
N/A
0.23
+15%
0.28
+22%
0.3
+7%
0.31
+3%
0.33
+6%
0.18
-45%
0.22
+22%
0.5
+127%
0.52
+4%
0.44
-15%
0.47
+7%
0.46
-2%
0.39
-15%
0.5
+28%
0.55
+10%
0.42
-24%
0.43
+2%
0.27
-37%
0.28
+4%
0.42
+50%

See Also

Summary
Intrinsic value, competitors valuation, and company profile.
DCF Valuation
Stock valuation using Discount Cash Flow valuation method.
Relative Valuation
Stock valuation using valuation multiples.
Wall Street Estimates
Price targets and financial estimates made by Wall st analysts.
Profitability Analysis
Detailed analysis of the company's profitability.
Solvency Analysis
Analysis of the financial position and solvency of the company.
Financials
Income Statement, Balance Sheet, Cash Flow Statement.
Discount Rate
Stock discount rate: cost of equity and WACC.
Summary
DCF Valuation
Relative Valuation
Wall Street Estimates
Profitability Analysis
Solvency Analysis
Financials
Discount Rate
Discover More
ALPHA SPREAD
Join more than 134,600+ value investors using Alpha Spread
Create a free account
or see our plans & pricing

Company

About Us Careers Pricing Affiliate Program Terms of Service Privacy Policy

Help

What is Intrinsic Value? Help Center Contact Us

Tools

Stock Screener Intrinsic Value Calculator DCF Value Calculator Discount Rate Calculator

Stocks

Most Undervalued Stocks High Profitability Stocks High Solvency Stocks Most Popular Stocks

© 2024 Alpha Spread Limited. All Rights Reserved.

www.alphaspread.com is not operated by a broker, a dealer, or a registered investment adviser. Under no circumstances does any information posted on www.alphaspread.com represent a recommendation to buy or sell a security. The information on this site, and in its related newsletters, is not intended to be, nor does it constitute, investment advice or recommendations. The information on this site is in no way guaranteed for completeness, accuracy or in any other way. In no event shall Alpha Spread Limited be liable to any member, guest or third party for any damages of any kind arising out of the use of any content or other material published or available on www.alphaspread.com, or relating to the use of, or inability to use, www.alphaspread.com or any content, including, without limitation, any investment losses, lost profits, lost opportunity, special, incidental, indirect, consequential or punitive damages. Past performance is a poor indicator of future performance.