CK Hutchison Holdings Limited (1)

Basic

  • Market Cap

    HK$152.63B

  • EV

    HK$499.78B

  • Shares Out

    3,830.04M

  • Revenue

    HK$264.52B

  • Employees

    300,817

Margins

  • Gross

    59.6%

  • EBITDA

    17.63%

  • Operating

    9.65%

  • Pre-Tax

    16.2%

  • Net

    10.89%

  • FCF

    9.92%

Returns (5Yr Avg)

  • ROA

    1.93%

  • ROE

    5.8%

  • ROCE

    3.61%

  • ROIC

    3.11%

Valuation (TTM)

  • P/E

    —

  • P/B

    —

  • EV/Sales

    —

  • EV/EBITDA

    —

  • EV/FCF

    —

  • EV/Gross Profit

    —

Valuation (NTM)

  • Price Target

    HK$64.6

  • P/E

    —

  • EV/Sales

    —

  • EV/EBITDA

    —

  • EV/FCF

    —

Per Share

  • Rev

    HK$69.03

  • Earnings (Dil)

    HK$7.52

  • FCF

    HK$6.85

  • Book Value

    HK$140.3

Growth (CAGR)

  • Rev 3Yr

    -1.41%

  • Rev 5Yr

    0.21%

  • Rev 10Yr

    31.3%

  • Dil EPS 3Yr

    -5.65%

  • Dil EPS 5Yr

    -4.86%

  • Dil EPS 10Yr

    -5.31%

  • Rev Fwd 2Yr

    0.53%

  • EBITDA Fwd 2Yr

    -33.86%

  • EPS Fwd 2Yr

    -22.24%

  • EPS LT Growth Est

    4.27%

Dividends

  • Yield

    —

  • Payout

    37.81%

  • DPS

    HK$2.84

  • DPS Growth 3Yr

    -0.83%

  • DPS Growth 5Yr

    -0.68%

  • DPS Growth 10Yr

    -1.21%

  • DPS Growth Fwd 2Yr

    -3.11%

Select a metric from the list below to chart it

Dec '13
Dec '15
Dec '17
Dec '19
Dec '21
LTM
Metric
Dec '13
Dec '14
Dec '15
Dec '16
Dec '17
Dec '18
Dec '19
Dec '20
Dec '21
Dec '22
LTM

Revenues

277,129.0

299,021.0

266,396.0

280,847.0

262,497.0

264,516.0

Interest And Invest. Income

—

—

—

—

—

—

Total Revenues

277,129.0

299,021.0

266,396.0

280,847.0

262,497.0

264,516.0

Total Revenues % Chg.

11.5%

7.9%

-10.9%

5.4%

-6.5%

-4.4%

Cost of Goods Sold, Total

111,853.0

111,158.0

101,377.0

110,243.0

107,585.0

106,872.0

Gross Profit

165,276.0

187,863.0

165,019.0

170,604.0

154,912.0

157,644.0

Selling General & Admin Expenses, Total

73,603.0

65,270.0

60,053.0

63,085.0

60,176.0

60,277.0

Depreciation & Amortization

19,739.0

38,129.0

41,658.0

45,256.0

39,788.0

38,790.0

Other Operating Expenses

31,729.0

32,031.0

28,157.0

29,583.0

29,311.0

33,040.0

Other Operating Expenses, Total

125,071.0

135,430.0

129,868.0

137,924.0

129,275.0

132,107.0

Operating Income

40,205.0

52,433.0

35,151.0

32,680.0

25,637.0

25,537.0

Interest Expense, Total

-10,666.0

-14,523.0

-10,868.0

-10,543.0

-9,145.0

-10,388.0

Net Interest Expenses

-10,666.0

-14,523.0

-10,868.0

-10,543.0

-9,145.0

-10,388.0

Income (Loss) On Equity Invest.

13,047.0

8,376.0

-13,876.0

12,111.0

19,244.0

16,261.0

Other Non Operating Income (Expenses)

869.0

218.0

18.0

-65.0

93.0

42.0

EBT, Excl. Unusual Items

43,455.0

46,504.0

10,425.0

34,183.0

35,829.0

31,452.0

Merger & Related Restructuring Charges

-145.0

—

—

—

—

—

Impairment of Goodwill

—

—

—

-15,472.0

-12,039.0

-11,865.0

Gain (Loss) On Sale Of Investments

-3,626.0

-225.0

11,517.0

751.0

1,462.0

1,664.0

Gain (Loss) On Sale Of Assets

914.0

7,518.0

16,759.0

25,316.0

26,268.0

20,602.0

Asset Writedown

—

—

—

—

—

826.0

Other Unusual Items

8,600.0

—

2,998.0

-2,076.0

413.0

162.0

EBT, Incl. Unusual Items

49,198.0

53,797.0

41,699.0

42,702.0

51,933.0

42,841.0

Income Tax Expense

2,618.0

6,020.0

4,302.0

2,230.0

8,274.0

7,443.0

Earnings From Continuing Operations

46,580.0

47,777.0

37,397.0

40,472.0

43,659.0

35,398.0

Earnings Of Discontinued Operations

—

—

—

—

—

—

Minority Interest

-7,580.0

-7,947.0

-8,254.0

-6,988.0

-6,979.0

-6,598.0

Net Income

39,000.0

39,830.0

29,143.0

33,484.0

36,680.0

28,800.0

Net Income to Common Incl Extra Items

39,000.0

39,830.0

29,143.0

33,484.0

36,680.0

28,800.0

Net Income to Common Excl. Extra Items

39,000.0

39,830.0

29,143.0

33,484.0

36,680.0

28,800.0

Total Shares Outstanding

3,856.2

3,856.2

3,856.2

3,834.6

3,830.0

3,830.0

Weighted Avg. Shares Outstanding

3,857.2

3,856.2

3,856.2

3,847.6

3,834.1

3,831.9

Weighted Avg. Shares Outstanding Dil

3,857.2

3,856.2

3,856.2

3,847.6

3,834.1

3,831.9

EPS

10.1

10.3

7.6

8.7

9.6

7.5

EPS Diluted

10.1

10.3

7.6

8.7

9.6

7.5

EBITDA

58,332.0

71,707.0

55,555.0

55,983.0

47,379.0

46,638.0