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 938233 028314 360401 230
EBITDA30 90843 04968 74690 201113 512141 480
Operating profit (EBIT)30 54240 62756 11776 96096 444119 976
Pre-Tax Profit (EBT)29 01336 21651 64077 58297 177123 115
Net income23 81028 80641 09561 82877 30597 103
P/E ratio35,441,839,245,836,929,3
EPS ( CNY )2,553,064,336,558,1410,2
Dividend per Share ( CNY )0,360,470,520,690,901,09
Yield0,40%0,37%0,31%0,23%0,30%0,36%
Reference price ( CNY )89.97127.7169.88300.099300.099300.099
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 37467 334122 758205 210
Operating income (EBITDA)30 90843 04968 74690 201113 512141 480
Leverage
(Debt/EBITDA)
------
Capital Expenditure4 7185 4408 39915 16318 68521 767
Book Value Per Share (BVPS)8,54  CNY12,8  CNY18,6  CNY25,0  CNY32,8  CNY42,3  CNY
Cash Flow per Share3,50  CNY4,89  CNY-12,6  CNY12,6  CNY14,6  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 2 846 312 M CNY -
Entreprise Value (EV) 2 778 977 M CNY 2 723 554 M CNY
Valuation 2017e 2018e
P/E ratio (Price / EPS) 45,8x 36,9x
Capitalization / Revenue 12,2x 9,05x
EV / Revenue 11,9x 8,66x
EV / EBITDA 30,8x 24,0x
Yield (DPS / Price) 0,23% 0,30%
Price to book (Price / BVPS) 12,0x 9,15x
Profitability 2017e 2018e
Operating Margin (EBIT / Sales) 33,0% 30,7%
operating Leverage (Delta EBIT / Delta Sales) 0,70x 0,73x
Net Margin (Net Profit / Revenue) 26,5% 24,6%
ROA (Net Profit / Asset) 14,6% 15,0%
ROE (Net Profit / Equities) 29,9% 29,2%
Rate of Dividend 10,6% 11,0%
Balance Sheet Analysis 2017e 2018e
CAPEX / CA   6,51% 5,94%
Cash Flow / Sales 51,5% 37,9%
Capital Intensity (Assets / Sales) 1,82x 1,64x
Financial Leverage (Net Debt / EBITDA) -0,75x -1,08x
EPS & Dividend