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

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 087299 434306 868328 802
Operating income (EBITDA)19 41022 65092 09351 99354 35153 131
Operating profit (EBIT)19 08522 25762 07939 74444 58150 846
Pre-Tax Profit (EBT)37 49455 92747 26145 40549 50952 771
Net income35 26053 869124 88032 25335 16239 160
P/E ratio8,055,602,8311,110,29,04
EPS ( HKD )15,223,336,98,269,0010,1
Dividend per Share ( HKD )3,4810,72,552,773,033,31
Yield2,84%8,18%2,44%3,02%3,30%3,60%
Reference price ( HKD )122.5130.3104.691.791.791.7
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 208178 537168 008154 264
Finance------
Operating income (EBITDA)19 41022 65092 09351 99354 35153 131
Leverage
(Debt/EBITDA)
1,05x0,21x2,03x3,43x3,09x2,90x
Capital Expenditure1627 86722 49425 67022 76222 987
Book Value Per Share (BVPS)156  HKD174  HKD102  HKD113  HKD120  HKD126  HKD
Cash Flow per Share3,06  HKD4,39  HKD11,5  HKD13,1  HKD13,7  HKD15,0  HKD
Announcement Date02/28/2014
04:05am
02/26/2015
09:16am
03/17/2016
08:00am
---
Balance Sheet Analysis
Assessed data source :
© 2017 Thomson Reuters
Advertisement
Financial Ratios

Size 2016e 2017e
Capitalization 353 749 M HKD -
Entreprise Value (EV) 532 286 M HKD 521 757 M HKD
Valuation 2016e 2017e
P/E ratio (Price / EPS) 11,1x 10,2x
Capitalization / Revenue 1,18x 1,15x
EV / Revenue 1,78x 1,70x
EV / EBITDA 10,2x 9,60x
Yield (DPS / Price) 3,02% 3,30%
Price to book (Price / BVPS) 0,81x 0,77x
Profitability 2016e 2017e
Operating Margin (EBIT / Sales) 13,3% 14,5%
operating Leverage (Delta EBIT / Delta Sales) -1,47x 4,90x
Net Margin (Net Profit / Revenue) 10,8% 11,5%
ROA (Net Profit / Asset) 3,76% 4,00%
ROE (Net Profit / Equities) 7,50% 7,78%
Rate of Dividend 33,6% 33,7%
Balance Sheet Analysis 2016e 2017e
CAPEX / CA   8,57% 7,42%
Cash Flow / Sales 16,8% 17,2%
Capital Intensity (Assets / Sales) 2,86x 2,87x
Financial Leverage (Net Debt / EBITDA) 3,43x 3,09x
Price Earning Ratio Help 
The blue ligne is the average P/E ratio (without estimates)
EPS & Dividend