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 842263 906270 238280 107
Operating income (EBITDA)22 65092 09369 93954 36054 18056 033
Operating profit (EBIT)22 25762 07953 92544 16648 74152 469
Pre-Tax Profit (EBT)55 92747 26146 46352 99457 51858 218
Net income53 869124 88033 00836 41639 42242 173
P/E ratio5,602,8310,310,49,518,93
EPS ( HKD )23,336,98,559,3410,210,8
Dividend per Share ( HKD )10,72,552,682,913,103,26
Yield8,18%2,44%3,05%3,00%3,20%3,37%
Reference price ( HKD )130.3104.687.996.8596.8596.85
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 153144 993129 678105 238
Finance------
Operating income (EBITDA)22 65092 09369 93954 36054 18056 033
Leverage
(Debt/EBITDA)
0,21x2,03x2,16x2,67x2,39x1,88x
Capital Expenditure7 86722 49420 04622 77122 84122 592
Book Value Per Share (BVPS)174  HKD102  HKD102  HKD115  HKD123  HKD130  HKD
Cash Flow per Share4,39  HKD11,5  HKD10,5  HKD13,3  HKD14,5  HKD15,2  HKD
Announcement Date02/26/2015
09:16am
03/17/2016
08:00am
03/22/2017
08:48am
---
Balance Sheet Analysis
Assessed data source :
© 2017 Thomson Reuters
Advertisement
Financial Ratios

Size 2017e 2018e
Capitalization 373 616 M HKD -
Entreprise Value (EV) 518 609 M HKD 503 295 M HKD
Valuation 2017e 2018e
P/E ratio (Price / EPS) 10,4x 9,51x
Capitalization / Revenue 1,42x 1,38x
EV / Revenue 1,97x 1,86x
EV / EBITDA 9,54x 9,29x
Yield (DPS / Price) 3,00% 3,20%
Price to book (Price / BVPS) 0,84x 0,79x
Profitability 2017e 2018e
Operating Margin (EBIT / Sales) 16,7% 18,0%
operating Leverage (Delta EBIT / Delta Sales) - 4,32x
Net Margin (Net Profit / Revenue) 13,8% 14,6%
ROA (Net Profit / Asset) 4,17% 4,53%
ROE (Net Profit / Equities) 8,37% 8,56%
Rate of Dividend 31,1% 30,5%
Balance Sheet Analysis 2017e 2018e
CAPEX / CA   8,63% 8,45%
Cash Flow / Sales 19,4% 20,6%
Capital Intensity (Assets / Sales) 3,31x 3,22x
Financial Leverage (Net Debt / EBITDA) 2,67x 2,39x
Price Earning Ratio Help 
The blue ligne is the average P/E ratio (without estimates)
EPS & Dividend