CK Infrastructure Holdings Limited (1038)

Basic

  • Market Cap

    HK$98.64B

  • EV

    HK$112.63B

  • Shares Out

    2,519.61M

  • Revenue

    HK$7,653M

  • Employees

    2,418

Margins

  • Gross

    47.35%

  • EBITDA

    46.75%

  • Operating

    43.09%

  • Pre-Tax

    100.35%

  • Net

    99.02%

  • FCF

    30.85%

Returns (5Yr Avg)

  • ROA

    1.34%

  • ROE

    7.35%

  • ROCE

    2.31%

  • ROIC

    2.13%

Valuation (TTM)

  • P/E

    —

  • P/B

    —

  • EV/Sales

    —

  • EV/EBITDA

    —

  • EV/FCF

    —

  • EV/Gross Profit

    —

Valuation (NTM)

  • Price Target

    HK$49.9

  • P/E

    —

  • EV/Sales

    —

  • EV/EBITDA

    —

  • EV/FCF

    —

Per Share

  • Rev

    HK$3.04

  • Earnings (Dil)

    HK$3.01

  • FCF

    HK$0.94

  • Book Value

    HK$48.79

Growth (CAGR)

  • Rev 3Yr

    1.87%

  • Rev 5Yr

    0.34%

  • Rev 10Yr

    5.01%

  • Dil EPS 3Yr

    0.69%

  • Dil EPS 5Yr

    -6.39%

  • Dil EPS 10Yr

    -2.98%

  • Rev Fwd 2Yr

    1.73%

  • EBITDA Fwd 2Yr

    -1.05%

  • EPS Fwd 2Yr

    4.84%

  • EPS LT Growth Est

    6.1%

Dividends

  • Yield

    —

  • Payout

    84.45%

  • DPS

    HK$2.54

  • DPS Growth 3Yr

    1.07%

  • DPS Growth 5Yr

    1.22%

  • DPS Growth 10Yr

    3.74%

  • DPS Growth Fwd 2Yr

    1.18%

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

7,149.0

6,733.0

7,182.0

7,048.0

6,615.0

6,414.0

Gain (Loss) on Sale of Investment, Total

—

515.0

57.0

—

526.0

526.0

Interest And Invest. Income

136.0

196.0

165.0

45.0

203.0

514.0

Other Revenues, Total

228.0

544.0

213.0

355.0

196.0

199.0

Total Revenues

7,513.0

7,988.0

7,617.0

7,448.0

7,540.0

7,653.0

Total Revenues % Chg.

10.6%

6.3%

-4.6%

-2.2%

1.2%

5.5%

Cost of Goods Sold, Total

3,696.0

3,364.0

3,614.0

4,258.0

4,022.0

4,029.0

Gross Profit

3,817.0

4,624.0

4,003.0

3,190.0

3,518.0

3,624.0

Selling General & Admin Expenses, Total

—

—

—

—

—

—

Depreciation & Amortization

195.0

220.0

325.0

324.0

306.0

295.0

Amortization of Goodwill and Intangible Assets

32.0

81.0

70.0

45.0

36.0

31.0

Other Operating Expenses

—

—

—

—

—

—

Other Operating Expenses, Total

227.0

301.0

395.0

369.0

342.0

326.0

Operating Income

3,590.0

4,323.0

3,608.0

2,821.0

3,176.0

3,298.0

Interest Expense, Total

-799.0

-695.0

-301.0

-383.0

-519.0

-652.0

Net Interest Expenses

-799.0

-695.0

-301.0

-383.0

-519.0

-652.0

Income (Loss) On Equity Invest.

8,299.0

7,492.0

5,433.0

5,476.0

5,526.0

5,509.0

Currency Exchange Gains (Loss)

-51.0

-26.0

-391.0

189.0

111.0

-37.0

Other Non Operating Income (Expenses)

297.0

363.0

—

—

—

—

EBT, Excl. Unusual Items

11,336.0

11,457.0

8,349.0

8,103.0

8,294.0

8,118.0

Gain (Loss) On Sale Of Investments

—

—

—

—

—

—

Gain (Loss) On Sale Of Assets

—

—

—

—

—

—

Asset Writedown

22.0

16.0

-2.0

12.0

—

—

Other Unusual Items

-796.0

-796.0

-796.0

-434.0

-438.0

-438.0

EBT, Incl. Unusual Items

10,562.0

10,677.0

7,551.0

7,681.0

7,856.0

7,680.0

Income Tax Expense

105.0

129.0

188.0

161.0

121.0

118.0

Earnings From Continuing Operations

10,457.0

10,548.0

7,363.0

7,520.0

7,735.0

7,562.0

Minority Interest

-14.0

-42.0

-43.0

-5.0

13.0

16.0

Net Income

10,443.0

10,506.0

7,320.0

7,515.0

7,748.0

7,578.0

Net Income to Common Incl Extra Items

10,443.0

10,506.0

7,320.0

7,515.0

7,748.0

7,578.0

Net Income to Common Excl. Extra Items

10,443.0

10,506.0

7,320.0

7,515.0

7,748.0

7,578.0

Total Shares Outstanding

2,519.6

2,519.6

2,519.6

2,519.6

2,519.6

2,519.6

Weighted Avg. Shares Outstanding

2,519.6

2,519.6

2,519.6

2,519.6

2,519.6

2,519.6

Weighted Avg. Shares Outstanding Dil

2,519.6

2,519.6

2,519.6

2,519.6

2,519.6

2,519.6

EPS

4.1

4.2

2.9

3.0

3.1

3.0

EPS Diluted

4.1

4.2

2.9

3.0

3.1

3.0

EBITDA

3,811.0

4,592.0

3,967.0

3,138.0

3,472.0

3,578.0