Chevalier International Holdings Ltd
HKEX:25

Watchlist Manager
Chevalier International Holdings Ltd Logo
Chevalier International Holdings Ltd
HKEX:25
Watchlist
Price: 4.25 HKD
Market Cap: 1.3B HKD

Income Statement

Earnings Waterfall
Chevalier International Holdings Ltd

Revenue
9.3B HKD
Cost of Revenue
-8.6B HKD
Gross Profit
639m HKD
Operating Expenses
-638.4m HKD
Operating Income
577k HKD
Other Expenses
-473.7m HKD
Net Income
-473.1m HKD

Income Statement
Chevalier International Holdings Ltd

Rotate your device to view
Income Statement
Currency: HKD
Mar-2000 Sep-2000 Mar-2001 Sep-2001 Mar-2002 Sep-2002 Mar-2003 Sep-2003 Mar-2004 Sep-2004 Mar-2005 Sep-2005 Mar-2006 Sep-2006 Mar-2007 Sep-2007 Mar-2008 Sep-2008 Mar-2009 Sep-2009 Mar-2010 Sep-2010 Mar-2011 Sep-2011 Mar-2012 Sep-2012 Mar-2013 Sep-2013 Mar-2014 Sep-2014 Mar-2015 Sep-2015 Mar-2016 Sep-2016 Mar-2017 Sep-2017 Mar-2018 Sep-2018 Mar-2019 Sep-2019 Mar-2020 Sep-2020 Mar-2021 Sep-2021 Dec-2021 Mar-2022 Sep-2022 Mar-2023 Sep-2023 Mar-2024 Sep-2024 Mar-2025
Revenue
Interest Expense
52
76
84
66
58
50
51
49
43
33
27
51
80
103
122
137
126
106
87
58
37
21
14
21
32
42
74
110
117
116
115
107
105
105
94
85
92
114
123
124
113
92
87
82
0
89
109
137
165
217
263
0
Revenue
4 290
N/A
4 020
-6%
3 775
-6%
3 594
-5%
3 339
-7%
3 328
0%
3 332
+0%
3 245
-3%
3 199
-1%
3 450
+8%
4 290
+24%
5 240
+22%
5 237
0%
4 810
-8%
4 665
-3%
4 995
+7%
5 569
+11%
5 704
+2%
5 196
-9%
4 385
-16%
3 934
-10%
3 635
-8%
3 491
-4%
3 610
+3%
3 850
+7%
4 298
+12%
4 189
-3%
4 011
-4%
4 113
+3%
4 233
+3%
5 013
+18%
5 864
+17%
5 538
-6%
5 013
-9%
4 759
-5%
5 361
+13%
6 980
+30%
7 330
+5%
6 893
-6%
6 552
-5%
6 381
-3%
6 490
+2%
7 353
+13%
8 347
+14%
10 553
+26%
8 634
-18%
9 959
+15%
7 134
-28%
7 722
+8%
8 196
+6%
8 302
+1%
9 265
+12%
Gross Profit
Cost of Revenue
(3 554)
(3 351)
(3 115)
(2 974)
(2 798)
(2 815)
(2 837)
(2 742)
(2 750)
(2 984)
(3 742)
(4 511)
(4 439)
(4 049)
(3 911)
(4 239)
(4 885)
(5 192)
(4 851)
(3 887)
(3 086)
(2 914)
(2 858)
(2 840)
(2 913)
(3 241)
(3 088)
(2 908)
(3 047)
(3 098)
(3 799)
(4 464)
(4 326)
(4 176)
(4 015)
(4 672)
(6 106)
(6 395)
(6 005)
(5 656)
(5 537)
(5 651)
(6 471)
(7 357)
(9 317)
(7 598)
(8 782)
(6 281)
(6 858)
(7 342)
(7 546)
(8 626)
Gross Profit
736
N/A
670
-9%
660
-1%
620
-6%
541
-13%
514
-5%
496
-4%
503
+1%
449
-11%
467
+4%
549
+18%
729
+33%
798
+9%
762
-5%
754
-1%
756
+0%
683
-10%
512
-25%
344
-33%
498
+45%
847
+70%
721
-15%
633
-12%
770
+22%
937
+22%
1 057
+13%
1 102
+4%
1 103
+0%
1 067
-3%
1 136
+6%
1 213
+7%
1 400
+15%
1 212
-13%
837
-31%
744
-11%
689
-7%
875
+27%
935
+7%
887
-5%
896
+1%
844
-6%
839
-1%
882
+5%
990
+12%
1 236
+25%
1 036
-16%
1 176
+14%
853
-27%
863
+1%
855
-1%
756
-12%
639
-16%
Operating Income
Operating Expenses
(307)
(342)
(338)
(347)
(345)
(314)
(253)
(212)
(137)
(110)
(144)
(144)
(253)
(301)
(226)
(290)
(494)
(209)
(488)
(316)
(587)
(291)
(462)
(356)
(607)
(634)
(673)
(749)
(660)
(672)
(917)
(1 095)
(742)
(405)
(271)
(280)
(459)
(497)
(454)
(444)
(518)
(483)
(379)
(506)
(658)
(539)
(454)
(491)
(523)
(732)
(705)
(638)
Selling, General & Administrative
(401)
(361)
(358)
(361)
(359)
(335)
(264)
(229)
(223)
(228)
(240)
(311)
(386)
(417)
(461)
(501)
(513)
(497)
(476)
(546)
(616)
(577)
(530)
(572)
(668)
(696)
(742)
(762)
(735)
(734)
(993)
(1 171)
(819)
(474)
(339)
(354)
(524)
(557)
(520)
(511)
(596)
(620)
(558)
(618)
(775)
(665)
(787)
(615)
(622)
(634)
(613)
(562)
Other Operating Expenses
95
19
20
14
14
20
10
16
85
118
95
167
134
117
235
211
19
288
(12)
231
28
286
68
216
61
62
69
13
75
62
76
76
77
69
68
75
65
60
66
67
78
137
179
112
117
126
333
124
99
(98)
(92)
(76)
Operating Income
430
N/A
328
-24%
321
-2%
272
-15%
196
-28%
200
+2%
242
+21%
291
+20%
312
+7%
357
+14%
404
+13%
586
+45%
546
-7%
461
-16%
528
+14%
466
-12%
189
-59%
303
+60%
(144)
N/A
183
N/A
261
+43%
430
+65%
171
-60%
414
+142%
330
-20%
423
+28%
428
+1%
354
-17%
407
+15%
464
+14%
296
-36%
305
+3%
470
+54%
433
-8%
473
+9%
410
-13%
416
+1%
438
+5%
433
-1%
452
+4%
325
-28%
356
+9%
503
+41%
484
-4%
579
+20%
497
-14%
722
+45%
362
-50%
340
-6%
123
-64%
51
-58%
1
-99%
Pre-Tax Income
Interest Income Expense
(51)
(77)
(88)
(61)
(57)
(63)
(56)
(48)
(57)
(45)
(27)
(51)
(70)
(93)
(120)
(109)
230
(58)
(465)
(5)
373
19
228
23
262
333
774
758
206
219
364
322
15
32
272
259
139
185
406
407
50
103
318
218
9
381
99
128
142
(157)
(80)
(342)
Non-Reccuring Items
0
0
0
0
0
(7)
(20)
(55)
0
0
0
0
0
0
0
0
(7)
0
612
0
(85)
183
167
160
135
58
(22)
(14)
(2)
6
1 050
1 029
(22)
(18)
(2)
466
713
244
0
207
268
63
(30)
4
0
(29)
(9)
(43)
(42)
(127)
(129)
(22)
Gain/Loss on Disposition of Assets
0
0
0
0
0
0
(12)
0
1
0
0
0
0
0
0
0
0
0
0
0
0
378
378
0
44
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
(23)
0
0
0
0
0
0
0
Total Other Income
0
(0)
(0)
0
(1)
(0)
0
(12)
0
1
0
0
0
0
0
0
0
0
1
0
0
0
0
0
0
45
0
(0)
(1)
0
0
0
0
(0)
0
0
0
0
0
0
0
0
0
0
421
0
164
0
0
0
0
0
Pre-Tax Income
379
N/A
251
-34%
234
-7%
211
-10%
138
-35%
130
-6%
154
+19%
176
+14%
256
+45%
312
+22%
377
+21%
535
+42%
476
-11%
368
-23%
408
+11%
357
-12%
412
+15%
245
-41%
4
-98%
178
+4 340%
549
+209%
1 010
+84%
944
-6%
597
-37%
771
+29%
859
+11%
1 180
+37%
1 099
-7%
610
-44%
689
+13%
1 710
+148%
1 656
-3%
463
-72%
447
-4%
743
+66%
1 134
+53%
1 268
+12%
867
-32%
840
-3%
1 066
+27%
643
-40%
521
-19%
791
+52%
706
-11%
986
+40%
850
-14%
976
+15%
446
-54%
441
-1%
(161)
N/A
(157)
+3%
(364)
-132%
Net Income
Tax Provision
(80)
(59)
(49)
(40)
(23)
(25)
(52)
(74)
(39)
(42)
(73)
(134)
(110)
(54)
(67)
(64)
(113)
(96)
4
(17)
(94)
(44)
(58)
(70)
(67)
(83)
(97)
(100)
(84)
(101)
(120)
(122)
(103)
(107)
(132)
(118)
(296)
(299)
(140)
(151)
(76)
(69)
(106)
(136)
(169)
(157)
(141)
(154)
(174)
(162)
(158)
(139)
Income from Continuing Operations
298
192
184
171
116
104
102
102
217
270
304
400
365
314
341
294
299
149
8
160
455
965
886
527
704
776
1 083
999
526
588
1 590
1 534
360
340
611
1 016
971
569
699
915
567
452
685
570
817
693
835
293
266
(323)
(314)
(503)
Income to Minority Interest
(24)
(17)
(13)
(8)
(4)
(6)
0
(6)
(31)
(34)
(22)
(34)
(34)
(19)
(23)
(23)
(68)
(15)
128
45
(78)
(119)
(88)
(21)
(46)
(44)
(71)
(74)
(56)
(64)
(53)
(55)
(45)
(39)
(71)
(65)
(64)
(68)
(45)
(39)
(34)
(40)
(44)
(21)
616
(48)
587
(35)
(46)
(48)
(34)
30
Net Income (Common)
275
N/A
175
-36%
172
-2%
163
-5%
111
-32%
99
-11%
102
+3%
96
-6%
186
+93%
236
+27%
282
+20%
367
+30%
331
-10%
295
-11%
318
+8%
270
-15%
231
-15%
134
-42%
136
+2%
205
+51%
378
+84%
847
+124%
798
-6%
506
-37%
658
+30%
732
+11%
1 012
+38%
925
-9%
470
-49%
524
+12%
1 537
+193%
1 479
-4%
315
-79%
301
-5%
540
+80%
951
+76%
908
-5%
500
-45%
655
+31%
875
+34%
533
-39%
412
-23%
641
+56%
549
-14%
817
+49%
645
-21%
538
-17%
258
-52%
221
-14%
(370)
N/A
(349)
+6%
(473)
-36%
EPS (Diluted)
1.22
N/A
0.75
-39%
0.71
-5%
0.66
-7%
0.44
-33%
0.38
-14%
0.4
+5%
0.36
-10%
0.69
+92%
0.85
+23%
1.01
+19%
1.31
+30%
1.19
-9%
1
-16%
1.04
+4%
0.97
-7%
0.73
-25%
0.47
-36%
0.49
+4%
0.73
+49%
1.36
+86%
3.05
+124%
2.87
-6%
1.82
-37%
2.37
+30%
2.64
+11%
3.64
+38%
3.28
-10%
1.65
-50%
1.8
+9%
5.21
+189%
4.93
-5%
1.05
-79%
1
-5%
1.79
+79%
3.15
+76%
3.01
-4%
1.66
-45%
2.17
+31%
2.9
+34%
1.77
-39%
1.36
-23%
2.12
+56%
1.82
-14%
2.7
+48%
2.13
-21%
1.78
-16%
0.85
-52%
0.73
-14%
-1.23
N/A
-1.15
+7%
-1.57
-37%