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  >  Tencent Holdings Ltd    0700   KYG875721634

SummaryChartsNewsAnalysisCalendarCompanyFinancialsConsensusRevisions 
Income Statement Evolution
Annual Income Statement Data
Actuals in M CNY Estimates in M CNY
Fiscal Period December 201420152016201720182019
Sales78 932102 863151 938230 427305 918382 773
EBITDA30 90843 04968 74690 124115 886142 761
Operating profit (EBIT)30 54240 62756 11775 32894 935117 174
Pre-Tax Profit (EBT)29 01336 21651 64075 76195 685119 454
Net income23 81028 80641 09559 18574 70691 320
P/E ratio35,441,839,243,134,527,8
EPS ( CNY )2,553,064,336,448,049,99
Dividend per Share ( CNY )0,360,470,520,650,831,07
Yield0,40%0,37%0,31%0,24%0,30%0,39%
Reference price ( CNY )89.97127.7169.88277.778277.778277.778
Announcement Date03/18/2015
08:55am
03/17/2016
07:57am
03/22/2017
09:17am
---
Finances - Leverage
Actuals in M CNY Estimates in M CNY
Fiscal Period December 201420152016201720182019
Debt------
Finance22 75816 63814 37459 03498 327178 244
Operating income (EBITDA)30 90843 04968 74690 124115 886142 761
Leverage
(Debt/EBITDA)
------
Capital Expenditure4 7185 4408 39913 88917 86620 880
Book Value Per Share (BVPS)8,54  CNY12,8  CNY18,6  CNY24,8  CNY32,5  CNY42,0  CNY
Cash Flow per Share3,50  CNY4,89  CNY-12,5  CNY13,0  CNY14,9  CNY
Announcement Date03/18/2015
08:55am
03/17/2016
07:57am
03/22/2017
09:17am
---
Balance Sheet Analysis
Assessed data source :
© 2017 Thomson Reuters
Financial Ratios

Size 2017e 2018e
Capitalization 2 639 487 M CNY -
Entreprise Value (EV) 2 580 452 M CNY 2 541 160 M CNY
Valuation 2017e 2018e
P/E ratio (Price / EPS) 43,1x 34,5x
Capitalization / Revenue 11,5x 8,63x
EV / Revenue 11,2x 8,31x
EV / EBITDA 28,6x 21,9x
Yield (DPS / Price) 0,24% 0,30%
Price to book (Price / BVPS) 11,2x 8,55x
Profitability 2017e 2018e
Operating Margin (EBIT / Sales) 32,7% 31,0%
operating Leverage (Delta EBIT / Delta Sales) 0,66x 0,79x
Net Margin (Net Profit / Revenue) 25,7% 24,4%
ROA (Net Profit / Asset) 13,8% 14,4%
ROE (Net Profit / Equities) 29,8% 29,1%
Rate of Dividend 10,1% 10,4%
Balance Sheet Analysis 2017e 2018e
CAPEX / CA   6,03% 5,84%
Cash Flow / Sales 51,6% 40,2%
Capital Intensity (Assets / Sales) 1,86x 1,69x
Financial Leverage (Net Debt / EBITDA) -0,66x -0,85x
EPS & Dividend