China State Construction International Holdings Ltd
HKEX:3311

Watchlist Manager
China State Construction International Holdings Ltd Logo
China State Construction International Holdings Ltd
HKEX:3311
Watchlist
Price: 9.35 HKD -0.32% Market Closed
Market Cap: 49.4B HKD

Income Statement

Earnings Waterfall
China State Construction International Holdings Ltd

Revenue
110B HKD
Cost of Revenue
-93.2B HKD
Gross Profit
16.8B HKD
Operating Expenses
-2.5B HKD
Operating Income
14.3B HKD
Other Expenses
-5.2B HKD
Net Income
9.2B HKD

Income Statement
China State Construction International Holdings Ltd

Rotate your device to view
Income Statement
Currency: HKD
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
14
7
5
1
2
8
20
19
13
0
16
(44)
193
(85)
223
222
295
445
422
480
571
622
640
761
1 025
0
1 735
1 079
2 224
2 452
2 631
2 527
2 627
2 898
2 988
3 034
3 203
3 279
3 191
0
Revenue
6 863
N/A
8 014
+17%
10 295
+28%
10 330
+0%
10 168
-2%
10 770
+6%
11 021
+2%
11 084
+1%
11 342
+2%
10 838
-4%
11 983
+11%
13 056
+9%
16 379
+25%
19 266
+18%
19 765
+3%
24 462
+24%
27 192
+11%
30 060
+11%
34 440
+15%
37 198
+8%
38 002
+2%
39 829
+5%
46 208
+16%
50 328
+9%
50 153
0%
54 292
+8%
55 626
+2%
56 063
+1%
61 670
+10%
62 129
+1%
62 458
+1%
70 827
+13%
77 310
+9%
94 749
+23%
101 975
+8%
103 275
+1%
113 734
+10%
115 191
+1%
115 107
0%
109 995
-4%
Gross Profit
Cost of Revenue
(6 531)
(7 654)
(9 836)
(9 588)
(9 090)
(9 649)
(9 878)
(10 140)
(10 349)
(9 781)
(10 667)
(11 683)
(14 581)
(17 049)
(17 355)
(21 128)
(23 457)
(25 924)
(29 696)
(31 911)
(32 889)
(34 955)
(40 225)
(43 400)
(42 537)
(45 826)
(46 930)
(47 119)
(52 434)
(52 178)
(53 174)
(60 598)
(65 327)
(81 562)
(87 957)
(87 848)
(97 395)
(98 726)
(97 260)
(93 174)
Gross Profit
331
N/A
360
+9%
459
+28%
742
+62%
1 079
+45%
1 121
+4%
1 144
+2%
945
-17%
993
+5%
1 057
+6%
1 316
+25%
1 373
+4%
1 798
+31%
2 218
+23%
2 410
+9%
3 334
+38%
3 735
+12%
4 137
+11%
4 743
+15%
5 287
+11%
5 113
-3%
4 874
-5%
5 983
+23%
6 928
+16%
7 615
+10%
8 466
+11%
8 696
+3%
8 944
+3%
9 236
+3%
9 952
+8%
9 284
-7%
10 229
+10%
11 983
+17%
13 187
+10%
14 019
+6%
15 427
+10%
16 339
+6%
16 465
+1%
17 847
+8%
16 821
-6%
Operating Income
Operating Expenses
(185)
(190)
(257)
(403)
(655)
(528)
(615)
(380)
(319)
(353)
(454)
(423)
(510)
(596)
(683)
(766)
(896)
(686)
(831)
(735)
(642)
(509)
(890)
(955)
(1 198)
(1 074)
(1 150)
(1 433)
(1 541)
(1 490)
(1 765)
(1 896)
(2 089)
(2 239)
(2 273)
(2 693)
(2 760)
(2 733)
(2 863)
(2 502)
Selling, General & Administrative
(173)
(206)
(255)
(290)
(343)
(374)
(412)
(410)
(366)
(382)
(472)
(518)
(554)
(634)
(710)
(890)
(980)
(1 002)
(1 033)
(1 062)
(1 007)
(1 203)
(1 106)
(1 124)
(1 377)
(1 354)
(1 379)
(1 544)
(1 664)
(1 700)
(1 903)
(1 985)
(2 261)
(2 506)
(2 417)
(2 566)
(2 605)
(2 557)
(2 805)
(2 574)
Depreciation & Amortization
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
(18)
0
(18)
0
(18)
0
(17)
(9)
(18)
(18)
(18)
(17)
(17)
(17)
(17)
(17)
Other Operating Expenses
(11)
16
(3)
(114)
(312)
(154)
(203)
30
47
29
18
96
44
38
27
125
84
314
202
327
365
693
216
170
197
280
247
111
141
210
155
98
189
286
162
(109)
(137)
(159)
(41)
88
Operating Income
147
N/A
171
+16%
202
+18%
338
+67%
423
+25%
594
+40%
528
-11%
565
+7%
674
+19%
705
+5%
862
+22%
950
+10%
1 288
+36%
1 622
+26%
1 727
+6%
2 568
+49%
2 839
+11%
3 451
+22%
3 912
+13%
4 552
+16%
4 471
-2%
4 366
-2%
5 093
+17%
5 975
+17%
6 417
+7%
7 392
+15%
7 546
+2%
7 511
0%
7 695
+2%
8 461
+10%
7 519
-11%
8 333
+11%
9 893
+19%
10 948
+11%
11 746
+7%
12 734
+8%
13 579
+7%
13 732
+1%
14 983
+9%
14 318
-4%
Pre-Tax Income
Interest Income Expense
30
68
69
59
107
62
24
40
34
264
459
516
540
582
803
391
389
4
(75)
(58)
642
1 390
1 165
576
446
(402)
(478)
(22)
(365)
(886)
200
255
(508)
(1 122)
(1 277)
(1 167)
(1 513)
(1 336)
(2 103)
(1 629)
Non-Reccuring Items
0
0
0
0
0
18
18
(10)
14
0
13
0
16
0
8
0
87
141
244
28
77
(153)
(198)
6
(28)
(30)
(816)
(810)
9
3
575
576
41
310
314
45
38
119
90
2
Total Other Income
0
(1)
0
(1)
0
(1)
1
0
0
(1)
(1)
0
0
(1)
(16)
(92)
(122)
(56)
(34)
(14)
(58)
(20)
(48)
(46)
(45)
(50)
(46)
(48)
(55)
(67)
(49)
(66)
(41)
12
(3)
(37)
(1)
22
(31)
(21)
Pre-Tax Income
177
N/A
238
+34%
271
+14%
396
+46%
530
+34%
673
+27%
571
-15%
595
+4%
722
+21%
968
+34%
1 333
+38%
1 466
+10%
1 844
+26%
2 203
+19%
2 522
+14%
2 867
+14%
3 193
+11%
3 539
+11%
4 048
+14%
4 508
+11%
5 132
+14%
5 583
+9%
6 012
+8%
6 511
+8%
6 790
+4%
6 911
+2%
6 206
-10%
6 631
+7%
7 284
+10%
7 512
+3%
8 244
+10%
9 099
+10%
9 385
+3%
10 148
+8%
10 779
+6%
11 576
+7%
12 104
+5%
12 538
+4%
12 939
+3%
12 670
-2%
Net Income
Tax Provision
(30)
(40)
(49)
(58)
(82)
(78)
(66)
(74)
(110)
(151)
(213)
(203)
(334)
(455)
(385)
(460)
(499)
(580)
(660)
(701)
(660)
(739)
(1 005)
(1 212)
(1 256)
(1 367)
(1 649)
(1 603)
(1 561)
(1 655)
(1 760)
(1 964)
(1 949)
(1 992)
(2 309)
(2 489)
(2 391)
(2 593)
(2 862)
(2 943)
Income from Continuing Operations
147
198
222
339
448
596
504
520
613
817
1 120
1 263
1 510
1 748
2 137
2 407
2 693
2 959
3 388
3 807
4 473
4 843
5 007
5 299
5 534
5 543
4 557
5 028
5 724
5 856
6 484
7 135
7 436
8 156
8 469
9 086
9 713
9 945
10 077
9 727
Income to Minority Interest
(16)
0
0
(18)
(43)
(48)
(15)
(8)
0
(44)
(84)
(38)
(3)
(6)
(5)
10
79
77
70
57
51
63
123
72
(44)
(24)
(39)
(48)
(50)
(69)
(62)
(101)
(170)
(240)
(217)
(199)
(244)
(296)
(345)
(272)
Net Income (Common)
131
N/A
198
+51%
222
+12%
322
+45%
405
+26%
548
+35%
489
-11%
512
+5%
613
+20%
773
+26%
1 036
+34%
1 225
+18%
1 507
+23%
1 741
+16%
2 131
+22%
2 418
+13%
2 772
+15%
3 036
+10%
3 457
+14%
3 863
+12%
4 524
+17%
4 906
+8%
5 130
+5%
5 370
+5%
5 490
+2%
5 519
+1%
4 500
-18%
4 839
+8%
5 413
+12%
5 449
+1%
6 015
+10%
6 618
+10%
6 801
+3%
7 515
+10%
7 957
+6%
8 592
+8%
9 164
+7%
9 321
+2%
9 361
+0%
9 155
-2%
EPS (Diluted)
0.07
N/A
0.09
+29%
0.09
N/A
0.14
+56%
0.16
+14%
0.2
+25%
0.17
-15%
0.18
+6%
0.21
+17%
0.25
+19%
0.33
+32%
0.38
+15%
0.43
+13%
0.47
+9%
0.56
+19%
0.62
+11%
0.7
+13%
0.77
+10%
0.87
+13%
0.96
+10%
1.11
+16%
1.2
+8%
1.2
N/A
1.2
N/A
1.19
-1%
1.09
-8%
0.89
-18%
0.96
+8%
1.07
+11%
1.08
+1%
1.19
+10%
1.31
+10%
1.35
+3%
1.49
+10%
1.58
+6%
1.71
+8%
1.82
+6%
1.85
+2%
1.86
+1%
1.76
-5%