|
Market Closed -
Other stock markets
|
5-day change | 1st Jan Change | ||
| 70.80 HKD | +0.50% |
|
+1.14% | +33.71% |
| Jul. 18 | Superdrug owner considers delay to London IPO - Financial Times | AN |
| Jul. 17 | CK Hutchison Executives Expected to Retire After Asset Sales | MT |
Company Valuation: CK Hutchison Holdings Limited
Data adjusted to current consolidation scope
| Fiscal Period: December | 2021 | 2022 | 2023 | 2024 | 2025 | 2026 | 2027 | 2028 |
|---|---|---|---|---|---|---|---|---|
| Market Cap 1 | 192,882 | 179,438 | 160,287 | 158,947 | 202,801 | 271,167 | - | - |
| Change | - | -6.97% | -10.67% | -0.84% | 27.59% | 33.71% | - | - |
| Enterprise Value (EV) 1 | 361,051 | 328,246 | 292,097 | 288,561 | 316,590 | 405,152 | 385,854 | 363,217 |
| Change | - | -9.09% | -11.01% | -1.21% | 9.71% | 27.97% | -4.76% | -5.87% |
| P/E | 5.78x | 4.9x | 6.82x | 9.3x | 17.1x | 8.11x | 10.5x | 9.67x |
| PBR | 0.37x | 0.16x | 0.29x | 0.3x | 0.36x | 0.45x | 0.44x | 0.43x |
| PEG | - | 0.5x | -0.2x | -0.3x | -0.6x | 0x | -0.5x | 1.09x |
| Capitalization / Revenue | 0.43x | 0.39x | 0.35x | 0.33x | 0.4x | 0.52x | 0.54x | 0.52x |
| EV / Revenue | 0.81x | 0.72x | 0.63x | 0.61x | 0.62x | 0.78x | 0.76x | 0.7x |
| EV / EBITDA | 2.66x | 2.31x | 2.29x | 5.51x | 5.52x | 6.83x | 6.46x | 6.13x |
| EV / EBIT | 5.25x | 4.19x | 4.65x | 4.62x | 16.7x | 13.5x | 12.3x | 11.1x |
| EV / FCF | 28.8x | 10.6x | 11.2x | 9.05x | 7.59x | 5.37x | 9.44x | 8.59x |
| FCF Yield | 3.47% | 9.4% | 8.95% | 11% | 13.2% | 18.6% | 10.6% | 11.6% |
| Dividend per Share 2 | 2.66 | 2.926 | 2.531 | 2.202 | 2.312 | 2.687 | 2.621 | 2.804 |
| Rate of return | 5.29% | 6.25% | 6.05% | 5.31% | 4.37% | 3.8% | 3.7% | 3.96% |
| EPS 2 | 8.7 | 9.57 | 6.14 | 4.46 | 3.09 | 8.732 | 6.728 | 7.324 |
| Distribution rate | 30.6% | 30.6% | 41.2% | 49.4% | 74.8% | 30.8% | 39% | 38.3% |
| Net sales 1 | 445,383 | 457,229 | 461,558 | 476,682 | 507,297 | 519,166 | 506,222 | 518,127 |
| EBITDA 1 | 135,653 | 142,132 | 127,309 | 52,370 | 57,351 | 59,306 | 59,711 | 59,255 |
| EBIT 1 | 68,818 | 78,261 | 62,770 | 62,498 | 18,960 | 29,957 | 31,431 | 32,661 |
| Net income 1 | 33,484 | 36,680 | 23,500 | 17,088 | 11,841 | 35,741 | 26,261 | 28,450 |
| Net Debt 1 | 168,169 | 148,808 | 131,810 | 129,614 | 113,789 | 133,985 | 114,687 | 92,050 |
| Reference price 2 | 50.30 | 46.85 | 41.85 | 41.50 | 52.95 | 70.80 | 70.80 | 70.80 |
| Nbr of stocks (in thousands) | 3,834,635 | 3,830,045 | 3,830,045 | 3,830,045 | 3,830,045 | 3,830,044 | - | - |
| Announcement Date | 3/17/22 | 3/16/23 | 3/21/24 | 3/20/25 | 3/19/26 | - | - | - |
1HKD in Million2HKD
Estimates
P/E, Detailed evolution
| P/E (Y) | EV / Sales (Y) | EV / EBITDA (Y) | Dividend Yield (Y) | Capi.($) | ||
|---|---|---|---|---|---|---|
 | 8.11x | 0.78x | 6.83x | 3.8% | 34.59B | |
| 16.66x | 1.53x | 10.29x | -.--% | 20.62B | |
| 15.16x | 1.96x | 9.46x | 2.6% | 10.79B | |
| 7.21x | 0.97x | 5.62x | 3.89% | 4.21B | |
| 14.61x | 2.94x | 9.2x | 2.79% | 3.32B | |
| 18.28x | 2.32x | 9.19x | 4.91% | 2.02B | |
| 83.3x | 6.21x | 66.82x | 0.17% | 1.58B | |
| 44.43x | 0.69x | 4.61x | -.--% | 1.03B | |
| 15.86x | 1.84x | 6.91x | -.--% | 506M | |
| 138.42x | 0.99x | 14.3x | -.--% | 422M | |
| Average | 36.20x | 2.02x | 14.32x | 1.82% | 7.91B | |
| Weighted average by Cap. | 14.51x | 1.39x | 9.40x | 2.47% |
Y-o-Y evolution of P/E
Historical PBR trend
Evolution Enterprise Value / Sales
Change in Enterprise Value/EBITDA
Year-on-year evolution of the Yield
- Stock Market
- Stocks
- 1 Stock
- Valuation CK Hutchison Holdings Limited
Choose MarketScreener Select your edition
All financial news and data tailored to specific country editions
