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 201420152016201720182019
Sales31 218396 087259 842258 738270 345281 856
EBITDA22 65092 09369 93952 24854 75956 696
Operating profit (EBIT)22 25762 07953 92546 08250 12053 419
Pre-Tax Profit (EBT)55 92747 26146 46348 20752 71754 656
Net income53 869124 88033 00834 76138 22940 999
P/E ratio5,602,8310,311,110,09,35
EPS ( HKD )23,336,98,559,0510,010,8
Dividend per Share ( HKD )10,72,552,682,863,113,31
Yield8,18%2,44%3,05%2,84%3,09%3,30%
Reference price ( HKD )130.3104.687.9100.5100.5100.5
Announcement Date02/26/2015
09:16am
03/17/2016
08:00am
03/22/2017
08:48am
---
Finances - Leverage
Actuals in M HKD Estimates in M HKD
Fiscal Period December 201420152016201720182019
Debt4 695187 208151 153152 701140 986123 328
Finance------
Operating income (EBITDA)22 65092 09369 93952 24854 75956 696
Leverage
(Debt/EBITDA)
0,21x2,03x2,16x2,92x2,57x2,18x
Capital Expenditure7 86722 49420 04624 45824 50225 085
Book Value Per Share (BVPS)174  HKD102  HKD102  HKD114  HKD121  HKD128  HKD
Cash Flow per Share4,39  HKD11,5  HKD10,5  HKD13,7  HKD14,7  HKD15,5  HKD
Announcement Date02/26/2015
09:16am
03/17/2016
08:00am
03/22/2017
08:48am
---
Balance Sheet Analysis
Assessed data source :
© 2018 Thomson Reuters
Financial Ratios

Size 2017e 2018e
Capitalization 387 697 M HKD -
Entreprise Value (EV) 540 398 M HKD 528 683 M HKD
Valuation 2017e 2018e
P/E ratio (Price / EPS) 11,1x 10,0x
Capitalization / Revenue 1,50x 1,43x
EV / Revenue 2,09x 1,96x
EV / EBITDA 10,3x 9,65x
Yield (DPS / Price) 2,84% 3,09%
Price to book (Price / BVPS) 0,88x 0,83x
Profitability 2017e 2018e
Operating Margin (EBIT / Sales) 17,8% 18,5%
operating Leverage (Delta EBIT / Delta Sales) -34,2x 1,95x
Net Margin (Net Profit / Revenue) 13,4% 14,1%
ROA (Net Profit / Asset) 4,27% 4,50%
ROE (Net Profit / Equities) 8,30% 8,58%
Rate of Dividend 31,6% 31,0%
Balance Sheet Analysis 2017e 2018e
CAPEX / CA   9,45% 9,06%
Cash Flow / Sales 20,4% 21,0%
Capital Intensity (Assets / Sales) 3,15x 3,14x
Financial Leverage (Net Debt / EBITDA) 2,92x 2,57x
EPS & Dividend