Hong Kong and China Gas Co Ltd
HKEX:3

Watchlist Manager
Hong Kong and China Gas Co Ltd Logo
Hong Kong and China Gas Co Ltd
HKEX:3
Watchlist
Price: 7.18 HKD 1.56% Market Closed
Market Cap: 134B HKD
Financials Section:
Income Statement Balance Sheet Cash Flow Statement

Income Statement

Revenue
+
3Y
-5%
5Y
+44%
10Y
+80%
Operating Income
+
3Y
+20%
5Y
+29%
10Y
+21%
Net Income
+
3Y
+36%
5Y
-2%
10Y
-26%

Earnings Waterfall
Hong Kong and China Gas Co Ltd

Revenue
55.5B HKD
Cost of Revenue
-31.9B HKD
Gross Profit
23.6B HKD
Operating Expenses
-15.1B HKD
Operating Income
8.5B HKD
Other Expenses
-2.9B HKD
Net Income
5.6B HKD

Income Statement
Hong Kong and China Gas Co Ltd

Rotate your device to view
Income Statement
Currency: HKD
Dec-2001 Jun-2002 Dec-2002 Jun-2003 Dec-2003 Jun-2004 Dec-2004 Jun-2005 Dec-2005 Jun-2006 Dec-2006 Jun-2007 Dec-2007 Jun-2008 Dec-2008 Jun-2009 Dec-2009 Jun-2010 Dec-2010 Jun-2011 Dec-2011 Jun-2012 Dec-2012 Jun-2013 Dec-2013 Jun-2014 Dec-2014 Jun-2015 Dec-2015 Jun-2016 Dec-2016 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 Jun-2024 Dec-2024 Jun-2025
Revenue
Interest Expense
24
8
5
7
6
4
8
30
115
236
310
331
364
325
417
574
568
636
711
740
752
782
864
891
926
984
1 013
1 006
1 129
1 215
1 207
1 246
1 257
1 251
1 177
1 127
1 230
1 281
1 269
1 300
1 408
1 569
1 776
2 031
2 215
2 272
2 257
0
Revenue
6 857
N/A
6 818
-1%
6 878
+1%
7 180
+4%
7 289
+2%
7 580
+4%
8 154
+8%
8 724
+7%
9 351
+7%
9 932
+6%
13 465
+36%
13 811
+3%
14 226
+3%
15 000
+5%
12 352
-18%
12 074
-2%
12 352
+2%
16 504
+34%
19 375
+17%
19 435
+0%
22 427
+15%
24 492
+9%
24 923
+2%
25 535
+2%
28 246
+11%
30 907
+9%
31 615
+2%
30 890
-2%
29 591
-4%
28 670
-3%
28 557
0%
29 826
+4%
32 477
+9%
36 287
+12%
39 073
+8%
40 183
+3%
40 628
+1%
38 512
-5%
40 927
+6%
47 419
+16%
53 564
+13%
58 557
+9%
60 953
+4%
60 410
-1%
56 971
-6%
55 290
-3%
55 473
+0%
55 491
+0%
Gross Profit
Cost of Revenue
(1 868)
(1 737)
(1 803)
(2 083)
(2 185)
(2 413)
(2 953)
(3 407)
(3 917)
(4 411)
(5 593)
(5 559)
(5 634)
(6 340)
(5 609)
(4 836)
(4 757)
(6 399)
(10 041)
(11 474)
(11 152)
(12 217)
(12 644)
(12 939)
(14 722)
(16 261)
(16 298)
(15 449)
(14 098)
(12 905)
(12 710)
(13 721)
(15 692)
(18 534)
(20 598)
(21 618)
(21 804)
(20 130)
(21 987)
(27 084)
(32 592)
(37 467)
(39 309)
(38 026)
(34 996)
(33 559)
(32 365)
(31 881)
Gross Profit
4 989
N/A
5 080
+2%
5 075
0%
5 097
+0%
5 103
+0%
5 167
+1%
5 201
+1%
5 317
+2%
5 434
+2%
5 521
+2%
7 873
+43%
8 251
+5%
8 591
+4%
8 660
+1%
6 744
-22%
7 237
+7%
7 595
+5%
10 105
+33%
9 334
-8%
7 962
-15%
11 275
+42%
12 275
+9%
12 279
+0%
12 597
+3%
13 524
+7%
14 646
+8%
15 316
+5%
15 440
+1%
15 493
+0%
15 765
+2%
15 848
+1%
16 104
+2%
16 785
+4%
17 753
+6%
18 475
+4%
18 565
+0%
18 824
+1%
18 382
-2%
18 941
+3%
20 335
+7%
20 972
+3%
21 090
+1%
21 645
+3%
22 384
+3%
21 975
-2%
21 731
-1%
23 108
+6%
23 610
+2%
Operating Income
Operating Expenses
(1 800)
(1 675)
(1 684)
(1 722)
(1 825)
(1 841)
(1 871)
(1 942)
(2 126)
(2 205)
(2 685)
(2 955)
(1 030)
(1 154)
(3 104)
(3 943)
(3 892)
(5 436)
(4 656)
(3 159)
(5 600)
(6 335)
(6 295)
(6 535)
(6 869)
(7 387)
(8 087)
(8 405)
(8 727)
(8 798)
(8 934)
(9 057)
(9 566)
(10 222)
(10 320)
(10 736)
(11 996)
(11 807)
(10 864)
(11 378)
(12 207)
(13 999)
(13 309)
(14 681)
(16 665)
(15 057)
(14 930)
(15 114)
Selling, General & Administrative
(805)
(689)
(828)
(724)
(735)
(711)
(746)
(727)
(759)
(814)
(855)
(888)
(993)
(1 028)
(1 006)
(1 046)
(1 120)
(1 269)
(1 467)
(1 554)
(1 700)
(1 945)
(1 997)
(2 120)
(2 282)
(2 429)
(2 706)
(2 865)
(3 013)
(2 894)
(3 162)
(3 197)
(3 400)
(3 574)
(3 495)
(3 778)
(4 670)
(3 440)
(3 731)
(3 761)
(3 624)
(5 166)
(3 767)
(4 030)
(3 879)
(3 947)
(4 030)
(4 013)
Research & Development
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
(117)
(120)
(20)
(40)
(42)
(41)
(41)
(52)
(43)
(49)
(38)
(47)
(47)
(28)
0
(11)
0
0
0
0
0
0
0
0
0
0
0
Depreciation & Amortization
(457)
(438)
(415)
(429)
(441)
(430)
(450)
(455)
(504)
(546)
(603)
(650)
(688)
(700)
(708)
(771)
(836)
(981)
(1 152)
(1 202)
(1 311)
(1 424)
(1 465)
(1 528)
(1 649)
(1 823)
(1 952)
(2 026)
(2 075)
(2 151)
(2 223)
(2 288)
(2 375)
(2 454)
(2 537)
(2 636)
(2 754)
(2 821)
(2 941)
(3 138)
(3 289)
(3 439)
(3 525)
(3 605)
(3 542)
(3 491)
(3 568)
(3 615)
Other Operating Expenses
(537)
(549)
(440)
(570)
(649)
(700)
(675)
(761)
(862)
(845)
(1 227)
(1 417)
651
572
(1 390)
(2 125)
(1 935)
(3 186)
(2 038)
(404)
(2 589)
(2 849)
(2 713)
(2 867)
(2 899)
(3 093)
(3 388)
(3 474)
(3 588)
(3 710)
(3 499)
(3 534)
(3 744)
(4 148)
(4 260)
(4 322)
(4 562)
(5 547)
(4 193)
(4 479)
(5 295)
(5 394)
(6 016)
(7 047)
(9 244)
(7 620)
(7 333)
(7 487)
Operating Income
3 190
N/A
3 405
+7%
3 392
0%
3 374
-1%
3 279
-3%
3 326
+1%
3 331
+0%
3 375
+1%
3 308
-2%
3 317
+0%
5 187
+56%
5 297
+2%
7 561
+43%
7 505
-1%
3 640
-51%
3 295
-9%
3 703
+12%
4 668
+26%
4 678
+0%
4 802
+3%
5 675
+18%
5 939
+5%
5 984
+1%
6 062
+1%
6 655
+10%
7 259
+9%
7 230
0%
7 035
-3%
6 766
-4%
6 967
+3%
6 914
-1%
7 048
+2%
7 219
+2%
7 531
+4%
8 155
+8%
7 829
-4%
6 828
-13%
6 574
-4%
8 076
+23%
8 957
+11%
8 765
-2%
7 091
-19%
8 336
+18%
7 703
-8%
5 310
-31%
6 674
+26%
8 178
+23%
8 496
+4%
Pre-Tax Income
Interest Income Expense
467
253
190
428
521
578
387
1 703
2 612
1 980
1 617
2 302
2 747
1 952
1 205
2 051
1 920
1 716
2 414
1 899
2 254
2 423
3 371
3 427
2 791
2 523
2 680
3 358
3 109
2 863
2 932
2 997
3 601
3 900
4 185
3 627
3 576
2 239
849
2 115
1 148
379
62
(2 201)
(454)
1 389
276
(111)
Non-Reccuring Items
0
0
0
0
0
0
0
0
0
0
0
2 236
0
(2 236)
113
260
173
0
0
0
0
667
0
(38)
(35)
0
(35)
0
31
0
0
0
277
233
0
0
0
0
0
0
(1 532)
0
(214)
3 239
4 318
(1)
36
38
Gain/Loss on Disposition of Assets
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
260
0
42
0
125
0
664
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
Total Other Income
0
0
0
0
0
0
0
0
0
0
0
0
0
0
(1)
0
0
6
(47)
695
15
141
(118)
(1)
0
(3)
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
Pre-Tax Income
3 657
N/A
3 658
+0%
3 581
-2%
3 802
+6%
3 800
0%
3 904
+3%
3 718
-5%
5 078
+37%
5 920
+17%
5 297
-11%
6 804
+28%
9 834
+45%
10 308
+5%
7 221
-30%
4 957
-31%
5 606
+13%
6 056
+8%
6 390
+6%
7 087
+11%
7 395
+4%
8 069
+9%
9 170
+14%
9 901
+8%
9 450
-5%
9 411
0%
9 781
+4%
9 875
+1%
10 393
+5%
9 906
-5%
9 830
-1%
9 846
+0%
10 044
+2%
11 097
+10%
11 664
+5%
12 340
+6%
11 457
-7%
10 404
-9%
8 814
-15%
8 926
+1%
11 072
+24%
8 381
-24%
7 470
-11%
8 184
+10%
8 741
+7%
9 174
+5%
8 061
-12%
8 490
+5%
8 423
-1%
Net Income
Tax Provision
(470)
(474)
(482)
(632)
(735)
(657)
(653)
(643)
(629)
(618)
(915)
(969)
(974)
(818)
(563)
(705)
(747)
(908)
(1 039)
(1 103)
(1 344)
(1 498)
(1 485)
(1 466)
(1 655)
(1 847)
(1 771)
(1 761)
(1 727)
(1 545)
(1 576)
(1 618)
(1 750)
(1 933)
(1 908)
(1 911)
(2 290)
(1 997)
(1 713)
(2 179)
(2 155)
(2 056)
(1 859)
(2 154)
(2 003)
(1 648)
(1 729)
(1 771)
Income from Continuing Operations
3 187
3 184
3 099
3 170
3 065
3 248
3 065
4 436
5 292
4 679
5 890
8 865
9 334
6 403
4 395
4 902
5 309
5 482
6 048
6 292
6 725
7 671
8 417
7 985
7 756
7 933
8 103
8 632
8 179
8 286
8 270
8 426
9 347
9 731
10 432
9 546
8 114
6 817
7 212
8 893
6 226
5 414
6 324
6 587
7 171
6 413
6 761
6 652
Income to Minority Interest
(4)
(8)
(12)
(13)
(14)
(16)
(13)
(10)
(10)
(13)
(27)
(42)
(64)
(79)
(92)
(122)
(134)
(289)
(463)
(503)
(575)
(625)
(689)
(773)
(902)
(926)
(892)
(942)
(767)
(740)
(819)
(834)
(1 010)
(1 077)
(1 012)
(1 039)
(1 050)
(963)
(1 095)
(1 242)
(1 098)
(1 171)
(965)
(928)
(993)
(865)
(1 050)
(1 017)
Net Income (Common)
3 183
N/A
3 176
0%
3 087
-3%
3 158
+2%
3 051
-3%
3 232
+6%
3 052
-6%
4 426
+45%
5 281
+19%
4 666
-12%
5 863
+26%
8 823
+50%
9 270
+5%
6 324
-32%
4 303
-32%
4 779
+11%
5 175
+8%
5 193
+0%
5 585
+8%
5 788
+4%
6 150
+6%
7 047
+15%
7 728
+10%
7 212
-7%
6 854
-5%
6 961
+2%
7 109
+2%
7 580
+7%
7 302
-4%
7 436
+2%
7 341
-1%
7 482
+2%
8 225
+10%
8 543
+4%
9 313
+9%
8 413
-10%
6 966
-17%
5 743
-18%
6 007
+5%
7 540
+26%
5 017
-33%
4 132
-18%
5 248
+27%
5 548
+6%
6 070
+9%
5 496
-9%
5 712
+4%
5 635
-1%
EPS (Diluted)
0.17
N/A
0.17
N/A
0.17
N/A
0.18
+6%
0.17
-6%
0.18
+6%
0.17
-6%
0.25
+47%
0.3
+20%
0.27
-10%
0.34
+26%
0.51
+50%
0.54
+6%
0.37
-31%
0.25
-32%
0.27
+8%
0.3
+11%
0.31
+3%
0.33
+6%
0.34
+3%
0.36
+6%
0.41
+14%
0.46
+12%
0.42
-9%
0.4
-5%
0.41
+2%
0.42
+2%
0.45
+7%
0.41
-9%
0.44
+7%
0.39
-11%
0.44
+13%
0.44
N/A
0.48
+9%
0.5
+4%
0.45
-10%
0.37
-18%
0.31
-16%
0.32
+3%
0.4
+25%
0.27
-33%
0.2
-26%
0.26
+30%
0.29
+12%
0.32
+10%
0.29
-9%
0.3
+3%
0.3
N/A

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
Follow us
Join more than 302,600+ value investors using Alpha Spread
Create 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 Wide Economic Moat Stocks High Profitability Stocks High Solvency Stocks Most Popular Stocks

© 2025 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.