China State Construction International Holdings Ltd
XMUN:C4S1
China State Construction International Holdings Ltd
XMUN:C4S1
Price:
1.35
EUR
Market Closed
Market Cap:
€6.8B
Income Statement
Earnings Waterfall
China State Construction International Holdings Ltd
China State Construction International Holdings Ltd
Income Statement
China State Construction International Holdings Ltd
China State Construction International Holdings Ltd
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%
|
|
Switch to:
Switch to:
See Also
Discover More
