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 087285 200287 818303 488
Operating income (EBITDA)19 41022 65092 09353 07155 36054 206
Operating profit (EBIT)19 08522 25762 07936 43840 93546 658
Pre-Tax Profit (EBT)37 49455 92747 26143 24549 25251 084
Net income35 26053 869124 88032 14135 27239 526
P/E ratio8,055,602,8311,510,59,34
EPS ( HKD )15,223,336,98,258,9810,1
Dividend per Share ( HKD )3,4810,72,552,743,033,34
Yield2,84%8,18%2,44%2,90%3,20%3,53%
Reference price ( HKD )122.5130.3104.694.594.594.5
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 847165 019152 632
Finance------
Operating income (EBITDA)19 41022 65092 09353 07155 36054 206
Leverage
(Debt/EBITDA)
1,05x0,21x2,03x3,37x2,98x2,82x
Capital Expenditure1627 86722 49426 22222 76022 410
Book Value Per Share (BVPS)156  HKD174  HKD102  HKD113  HKD120  HKD127  HKD
Cash Flow per Share3,06  HKD4,39  HKD11,5  HKD12,7  HKD13,3  HKD14,7  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 364 551 M HKD -
Entreprise Value (EV) 543 397 M HKD 529 569 M HKD
Valuation 2016e 2017e
P/E ratio (Price / EPS) 11,5x 10,5x
Capitalization / Revenue 1,28x 1,27x
EV / Revenue 1,91x 1,84x
EV / EBITDA 10,2x 9,57x
Yield (DPS / Price) 2,90% 3,20%
Price to book (Price / BVPS) 0,83x 0,79x
Profitability 2016e 2017e
Operating Margin (EBIT / Sales) 12,8% 14,2%
operating Leverage (Delta EBIT / Delta Sales) -1,48x 13,4x
Net Margin (Net Profit / Revenue) 11,3% 12,3%
ROA (Net Profit / Asset) 3,51% 3,70%
ROE (Net Profit / Equities) 7,52% 7,77%
Rate of Dividend 33,2% 33,7%
Balance Sheet Analysis 2016e 2017e
CAPEX / CA   9,19% 7,91%
Cash Flow / Sales 17,1% 17,8%
Capital Intensity (Assets / Sales) 3,21x 3,31x
Financial Leverage (Net Debt / EBITDA) 3,37x 2,98x
Price Earning Ratio Help 
The blue ligne is the average P/E ratio (without estimates)
EPS & Dividend