Log in
E-mail
Password
Remember
Forgot password ?
Become a member for free
Sign up
Sign up
Settings
Settings
Dynamic quotes 

4-Traders Homepage  >  Equities  >  Stock Exchange of Hong Kong  >  CK Hutchison Holdings Ltd    0001   KYG217651051

SummaryChartsNewsAnalysisCalendarCompanyFinancialsConsensusRevisions 
Income Statement Evolution
Annual Income Statement Data
Actuals in M HKD Estimates in M HKD
Fiscal Period December 201320142015201620172018
Sales32 31431 218396 087310 499327 159354 952
Operating income (EBITDA)19 41022 65092 09365 47169 59576 601
Operating profit (EBIT)19 08522 25762 07946 61349 63153 312
Pre-Tax Profit (EBT)37 49455 92747 26145 30750 90356 531
Net income35 26053 869124 88031 17235 57239 003
P/E ratio8,055,602,8311,29,979,03
EPS ( HKD )15,223,336,98,039,0610,0
Dividend per Share ( HKD )3,4810,72,552,763,083,20
Yield2,84%8,18%2,44%3,05%3,42%3,55%
Reference price ( HKD )122.5130.3104.690.390.390.3
Announcement Date02/28/2014
04:05am
02/26/2015
09:16am
03/17/2016
08:00am
---
Finances - Leverage
Actuals in M HKD Estimates in M HKD
Fiscal Period December 201320142015201620172018
Debt20 3924 695187 208175 159161 691146 869
Finance------
Operating income (EBITDA)19 41022 65092 09365 47169 59576 601
Leverage
(Debt/EBITDA)
1,05x0,21x2,03x2,68x2,32x1,92x
Capital Expenditure1627 86722 49428 08825 88325 158
Book Value Per Share (BVPS)156  HKD174  HKD102  HKD113  HKD119  HKD125  HKD
Cash Flow per Share3,06  HKD4,39  HKD11,5  HKD13,6  HKD14,4  HKD14,9  HKD
Announcement Date02/28/2014
04:05am
02/26/2015
09:16am
03/17/2016
08:00am
---
Balance Sheet Analysis
Assessed data source :
© 2016 Thomson Reuters
Advertisement
Financial Ratios

Size 2016e 2017e
Capitalization 348 529 M HKD -
Entreprise Value (EV) 523 688 M HKD 510 219 M HKD
Valuation 2016e 2017e
P/E ratio (Price / EPS) 11,2x 9,97x
Capitalization / Revenue 1,12x 1,07x
EV / Revenue 1,69x 1,56x
EV / EBITDA 8,00x 7,33x
Yield (DPS / Price) 3,05% 3,42%
Price to book (Price / BVPS) 0,80x 0,76x
Profitability 2016e 2017e
Operating Margin (EBIT / Sales) 15,0% 15,2%
operating Leverage (Delta EBIT / Delta Sales) -1,15x 1,21x
Net Margin (Net Profit / Revenue) 10,0% 10,9%
ROA (Net Profit / Asset) 3,69% 3,99%
ROE (Net Profit / Equities) 7,27% 7,68%
Rate of Dividend 34,4% 34,1%
Balance Sheet Analysis 2016e 2017e
CAPEX / Sales   9,05% 7,91%
Cash Flow / Sales 16,9% 17,0%
Capital Intensity (Assets / Sales) 2,72x 2,73x
Financial Leverage (Net Debt / EBITDA) 2,68x 2,32x
Price Earning Ratio Help 
The blue ligne is the average P/E ratio (without estimates)
EPS & Dividend