Stock 1113 CK ASSET HOLDINGS LIMITED
Add to a list
To use this feature you must be a member
Log inSign up

Financials CK Asset Holdings Limited

Equities

1113

KYG2177B1014

Real Estate Development & Operations

Market Closed - Hong Kong S.E.
Other stock markets
 04:08:05 2024-05-31 am EDT 		5-day change 1st Jan Change
30.85 HKD -0.80% Intraday chart for CK Asset Holdings Limited -9.40% -21.30%
May. 31 CK Asset Holdings Limited Appoints Wong Yick-Ming, Rosanna as Independent Non-Executive Director and A Member of the Audit Committee, Effective from June 1, 2024 CI
May. 14 Ck Asset Offers Discounts on Some Hong Kong Properties MT

Valuation

Fiscal Period: December 2019 2020 2021 2022 2023 2024 2025 2026
Capitalization 1 207,754 146,997 179,082 172,703 139,108 108,309 - -
Enterprise Value (EV) 1 234,168 165,371 212,185 160,042 151,496 128,572 125,941 126,209
P/E ratio 7.13 x 9 x 8.52 x 8.04 x 8.07 x 7.29 x 6.39 x 5.66 x
Yield 3.73% 4.52% 4.48% 4.75% 5.23% 6.68% 6.79% 7.08%
Capitalization / Revenue 2.52 x 2.46 x 2.88 x 3.07 x 2.94 x 2.1 x 1.77 x 1.58 x
EV / Revenue 2.84 x 2.76 x 3.42 x 2.84 x 3.21 x 2.5 x 2.06 x 1.84 x
EV / EBITDA 6.53 x 5.58 x 7.21 x 8.01 x 9.96 x 6.16 x 5.6 x 4.89 x
EV / FCF 6.26 x 11.5 x 10.9 x - - 9.67 x 11 x 11.4 x
FCF Yield 16% 8.69% 9.21% - - 10.3% 9.12% 8.8%
Price to Book 0.58 x 0.41 x 0.47 x 0.45 x 0.35 x 0.28 x 0.27 x 0.27 x
Nbr of stocks (in thousands) 3,693,401 3,693,401 3,643,584 3,594,241 3,548,684 3,510,828 - -
Reference price 2 56.25 39.80 49.15 48.05 39.20 30.85 30.85 30.85
Announcement Date 3/19/20 3/18/21 3/17/22 3/16/23 3/21/24 - - -
1HKD in Million2HKD
Estimates

Income Statement Evolution (Annual data)

Fiscal Period: December 2019 2020 2021 2022 2023 2024 2025 2026
Net sales 1 82,382 59,825 62,094 56,341 47,243 51,512 61,247 68,530
EBITDA 1 35,847 29,655 29,431 19,980 15,203 20,873 22,495 25,785
EBIT 1 33,655 26,210 25,915 17,935 13,276 17,641 20,048 23,261
Operating Margin 40.85% 43.81% 41.74% 31.83% 28.1% 34.25% 32.73% 33.94%
Earnings before Tax (EBT) 1 37,510 25,206 30,061 22,683 20,326 18,051 20,777 24,294
Net income 1 29,134 16,332 20,824 21,683 17,340 15,319 16,991 19,917
Net margin 35.36% 27.3% 33.54% 38.49% 36.7% 29.74% 27.74% 29.06%
EPS 2 7.890 4.420 5.770 5.980 4.860 4.234 4.825 5.447
Free Cash Flow 1 37,432 14,365 19,547 - - 13,293 11,487 11,108
FCF margin 45.44% 24.01% 31.48% - - 25.81% 18.76% 16.21%
FCF Conversion (EBITDA) 104.42% 48.44% 66.42% - - 63.68% 51.06% 43.08%
FCF Conversion (Net income) 128.48% 87.96% 93.87% - - 86.77% 67.61% 55.77%
Dividend per Share 2 2.100 1.800 2.200 2.280 2.050 2.061 2.096 2.185
Announcement Date 3/19/20 3/18/21 3/17/22 3/16/23 3/21/24 - - -
1HKD in Million2HKD
Estimates

Income Statement Evolution (Quarterly data)

Fiscal Period: December 2019 S2 2020 S1 2020 S2 2021 S1 2021 S2 2022 S1 2022 S2 2023 S1 2023 S2 2024 S1 2024 S2
Net sales 1 55,546 29,248 30,577 24,264 37,830 35,715 20,626 24,605 22,638 22,539 19,187
EBITDA - - - - - - - - - - -
EBIT 1 - 10,006 - 11,192 14,723 11,642 6,293 8,015 5,261 4,780 6,475
Operating Margin - 34.21% - 46.13% 38.92% 32.6% 30.51% 32.57% 23.24% 21.21% 33.75%
Earnings before Tax (EBT) - - - - - - - 12,368 7,958 - -
Net income - - - - - - - - 6,867 - -
Net margin - - - - - - - - 30.33% - -
EPS 2 3.790 1.720 2.700 2.250 3.520 3.550 2.430 2.880 1.980 1.840 1.680
Dividend per Share - 0.3400 - - - - - - 1.620 - -
Announcement Date 3/19/20 8/6/20 3/18/21 8/5/21 3/17/22 8/4/22 3/16/23 8/3/23 3/21/24 - -
1HKD in Million2HKD
Estimates

Balance Sheet Analysis

Fiscal Period: December 2019 2020 2021 2022 2023 2024 2025 2026
Net Debt 1 26,414 18,374 33,103 - 12,388 20,263 17,632 17,900
Net Cash position 1 - - - 12,661 - - - -
Leverage (Debt/EBITDA) 0.7369 x 0.6196 x 1.125 x - 0.8148 x 0.9707 x 0.7838 x 0.6942 x
Free Cash Flow 1 37,432 14,365 19,547 - - 13,293 11,487 11,109
ROE (net income / shareholders' equity) 8.43% 4.56% 6.04% 5.65% 4.44% 3.93% 4.42% 4.95%
ROA (Net income/ Total Assets) 5.92% 3.18% 4.15% 4.04% 3.39% 3.06% 3.32% 3.86%
Assets 1 492,004 514,377 501,638 536,442 511,852 500,295 511,459 515,982
Book Value Per Share 2 96.40 96.00 104.0 106.0 111.0 111.0 113.0 116.0
Cash Flow per Share 2 11.30 6.580 6.900 1.810 - 4.230 5.150 6.040
Capex 1 4,483 9,932 5,811 6,620 - 6,873 6,873 6,873
Capex / Sales 5.44% 16.6% 9.36% 11.75% - 13.34% 11.22% 10.03%
Announcement Date 3/19/20 3/18/21 3/17/22 3/16/23 3/21/24 - - -
1HKD in Million2HKD
Estimates

EPS & Dividend

Year-on-year evolution of the PER

Year-on-year evolution of the Yield

Change in Enterprise Value/EBITDA

Ratings for CK Asset Holdings Limited

Trading Rating
Investor Rating
ESG Refinitiv
B+
More Ratings

Analysts' Consensus

Sell
Consensus
Buy
Mean consensus
OUTPERFORM
Number of Analysts
12
Last Close Price
30.85 HKD
Average target price
39.52 HKD
Spread / Average Target
+28.09%
Consensus

EPS Revisions

Estimates Revisions

Quarterly earnings - Rate of surprise

Company calendar

Sector Other Real Estate Development & Operations

1st Jan change Capi.
CK ASSET HOLDINGS LIMITED Stock CK Asset Holdings Limited
-21.30% 13.85B
SUN HUNG KAI PROPERTIES LIMITED Stock Sun Hung Kai Properties Limited
-10.83% 26.36B
CHINA RESOURCES LAND LIMITED Stock China Resources Land Limited
+1.43% 25.9B
DLF LIMITED Stock DLF Limited
+12.29% 24.19B
MITSUBISHI ESTATE CO., LTD. Stock Mitsubishi Estate Co., Ltd.
+35.85% 21.26B
CHINA OVERSEAS LAND & INVESTMENT LTD. Stock China Overseas Land & Investment Ltd.
+7.12% 20.63B
EMAAR PROPERTIES Stock Emaar Properties
-3.28% 18.43B
POLY DEVELOPMENTS AND HOLDINGS GROUP CO., LTD. Stock Poly Developments and Holdings Group Co., Ltd.
+3.23% 16.74B
MACROTECH DEVELOPERS LIMITED Stock Macrotech Developers Limited
+34.62% 16.42B
HENDERSON LAND DEVELOPMENT COMPANY LIMITED Stock Henderson Land Development Company Limited
+1.04% 15.04B
Other Real Estate Development & Operations
  1. Stock Market
  2. Equities
  3. 1113 Stock
  4. Financials CK Asset Holdings Limited