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 608269 098302 678
EBITDA22 65092 09369 93952 47954 58556 137
Operating profit (EBIT)22 25762 07953 92545 73549 47652 723
Pre-Tax Profit (EBT)55 92747 26146 46349 42754 04057 037
Net income53 869124 88033 00834 82938 00740 755
P/E ratio5,602,8310,311,110,19,48
EPS ( HKD )23,336,98,559,089,9710,6
Dividend per Share ( HKD )10,72,552,682,863,103,29
Yield8,18%2,44%3,05%2,84%3,07%3,26%
Reference price ( HKD )130.3104.687.9100.8100.8100.8
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 153151 025137 310118 956
Finance------
Operating income (EBITDA)22 65092 09369 93952 47954 58556 137
Leverage
(Debt/EBITDA)
0,21x2,03x2,16x2,88x2,52x2,12x
Capital Expenditure7 86722 49420 04623 24223 19723 560
Book Value Per Share (BVPS)174  HKD102  HKD102  HKD114  HKD122  HKD129  HKD
Cash Flow per Share4,39  HKD11,5  HKD10,5  HKD13,6  HKD14,5  HKD15,3  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
Financial Ratios

Size 2017e 2018e
Capitalization 388 854 M HKD -
Entreprise Value (EV) 539 879 M HKD 526 164 M HKD
Valuation 2017e 2018e
P/E ratio (Price / EPS) 11,1x 10,1x
Capitalization / Revenue 1,50x 1,45x
EV / Revenue 2,09x 1,96x
EV / EBITDA 10,3x 9,64x
Yield (DPS / Price) 2,84% 3,07%
Price to book (Price / BVPS) 0,88x 0,83x
Profitability 2017e 2018e
Operating Margin (EBIT / Sales) 17,7% 18,4%
operating Leverage (Delta EBIT / Delta Sales) -32,0x 2,02x
Net Margin (Net Profit / Revenue) 13,5% 14,1%
ROA (Net Profit / Asset) 4,26% 4,49%
ROE (Net Profit / Equities) 8,28% 8,48%
Rate of Dividend 31,5% 31,0%
Balance Sheet Analysis 2017e 2018e
CAPEX / CA   8,99% 8,62%
Cash Flow / Sales 20,3% 20,8%
Capital Intensity (Assets / Sales) 3,16x 3,15x
Financial Leverage (Net Debt / EBITDA) 2,88x 2,52x
EPS & Dividend