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 938222 866289 462353 105
EBITDA30 90843 04968 74685 677107 990133 779
Operating profit (EBIT)30 54240 62756 11772 36091 434111 616
Pre-Tax Profit (EBT)29 01336 21651 64072 03592 577115 072
Net income23 81028 80641 09557 60274 00491 947
P/E ratio35,441,839,239,931,125,2
EPS ( CNY )2,553,064,336,107,829,66
Dividend per Share ( CNY )0,360,470,520,661,892,81
Yield0,40%0,37%0,31%0,27%0,78%1,15%
Reference price ( CNY )89.97127.7169.88243.49243.49243.49
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 37439 93877 658126 433
Operating income (EBITDA)30 90843 04968 74685 677107 990133 779
Leverage
(Debt/EBITDA)
------
Capital Expenditure4 7185 4408 39911 39213 96914 147
Book Value Per Share (BVPS)8,54  CNY12,8  CNY18,6  CNY24,3  CNY31,6  CNY40,5  CNY
Cash Flow per Share3,50  CNY4,89  CNY-9,97  CNY11,2  CNY13,3  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
Advertisement
Financial Ratios

Size 2017e 2018e
Capitalization 2 308 276 M CNY -
Entreprise Value (EV) 2 268 338 M CNY 2 230 618 M CNY
Valuation 2017e 2018e
P/E ratio (Price / EPS) 39,9x 31,1x
Capitalization / Revenue 10,4x 7,97x
EV / Revenue 10,2x 7,71x
EV / EBITDA 26,5x 20,7x
Yield (DPS / Price) 0,27% 0,78%
Price to book (Price / BVPS) 10,0x 7,71x
Profitability 2017e 2018e
Operating Margin (EBIT / Sales) 32,5% 31,6%
operating Leverage (Delta EBIT / Delta Sales) 0,62x 0,88x
Net Margin (Net Profit / Revenue) 25,8% 25,6%
ROA (Net Profit / Asset) 14,0% 14,9%
ROE (Net Profit / Equities) 28,7% 28,5%
Rate of Dividend 10,8% 24,2%
Balance Sheet Analysis 2017e 2018e
CAPEX / CA   5,11% 4,83%
Cash Flow / Sales 42,4% 36,6%
Capital Intensity (Assets / Sales) 1,85x 1,72x
Financial Leverage (Net Debt / EBITDA) -0,47x -0,72x
Price Earning Ratio Help 
The blue ligne is the average P/E ratio (without estimates)
EPS & Dividend