Henderson Land Development Company Limited (12)

Basic

  • Market Cap

    HK$107.96B

  • EV

    HK$263.98B

  • Shares Out

    4,841.39M

  • Revenue

    HK$26.32B

  • Employees

    9,881

Margins

  • Gross

    39.27%

  • EBITDA

    26.8%

  • Operating

    26.03%

  • Pre-Tax

    43.7%

  • Net

    39.57%

  • FCF

    —

Returns (5Yr Avg)

  • ROA

    1.3%

  • ROE

    5%

  • ROCE

    2.37%

  • ROIC

    2.21%

Valuation (TTM)

  • P/E

    —

  • P/B

    —

  • EV/Sales

    —

  • EV/EBITDA

    —

  • EV/FCF

    —

  • EV/Gross Profit

    —

Valuation (NTM)

  • Price Target

    HK$24.25

  • P/E

    —

  • EV/Sales

    —

  • EV/EBITDA

    —

  • EV/FCF

    —

Per Share

  • Rev

    HK$5.44

  • Earnings (Dil)

    HK$2.15

  • FCF

    —

  • Book Value

    HK$66.98

Growth (CAGR)

  • Rev 3Yr

    -0.84%

  • Rev 5Yr

    -1.38%

  • Rev 10Yr

    4.47%

  • Dil EPS 3Yr

    -5.43%

  • Dil EPS 5Yr

    -20.49%

  • Dil EPS 10Yr

    -6.71%

  • Rev Fwd 2Yr

    10.16%

  • EBITDA Fwd 2Yr

    16.5%

  • EPS Fwd 2Yr

    10.23%

  • EPS LT Growth Est

    11.2%

Dividends

  • Yield

    —

  • Payout

    83.67%

  • DPS

    HK$1.8

  • DPS Growth 3Yr

    —

  • DPS Growth 5Yr

    4.12%

  • DPS Growth 10Yr

    12.38%

  • DPS Growth Fwd 2Yr

    —

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

Total Revenues

21,982.0

24,184.0

25,020.0

23,527.0

25,551.0

26,323.0

Total Revenues % Chg.

-21.4%

10.0%

3.5%

-6.0%

8.6%

8.6%

Cost of Goods Sold, Total

10,077.0

11,397.0

9,721.0

11,368.0

15,129.0

15,985.0

Gross Profit

11,905.0

12,787.0

15,299.0

12,159.0

10,422.0

10,338.0

Selling General & Admin Expenses, Total

2,547.0

3,253.0

3,034.0

3,219.0

3,737.0

3,790.0

Provision for Bad Debts

—

—

—

—

—

—

Other Operating Expenses

-364.0

-186.0

-386.0

-481.0

-291.0

-304.0

Other Operating Expenses, Total

2,183.0

3,067.0

2,648.0

2,738.0

3,446.0

3,486.0

Operating Income

9,722.0

9,720.0

12,651.0

9,421.0

6,976.0

6,852.0

Interest Expense, Total

-1,094.0

-54.0

-974.0

-236.0

-800.0

-1,579.0

Interest And Investment Income

660.0

635.0

354.0

109.0

204.0

421.0

Net Interest Expenses

-434.0

581.0

-620.0

-127.0

-596.0

-1,158.0

Income (Loss) On Equity Invest.

12,212.0

5,821.0

3,160.0

3,820.0

4,618.0

4,579.0

Currency Exchange Gains (Loss)

89.0

-25.0

-100.0

85.0

54.0

13.0

Other Non Operating Income (Expenses)

-144.0

-138.0

-91.0

-105.0

-131.0

-144.0

EBT, Excl. Unusual Items

21,445.0

15,959.0

15,000.0

13,094.0

10,921.0

10,142.0

Gain (Loss) On Sale Of Investments

-93.0

346.0

-366.0

2,061.0

-253.0

1,477.0

Gain (Loss) On Sale Of Assets

1,678.0

251.0

229.0

162.0

56.0

20.0

Asset Writedown

10,465.0

2,530.0

-2,413.0

59.0

-12.0

-158.0

Other Unusual Items

—

—

264.0

2.0

68.0

22.0

EBT, Incl. Unusual Items

33,495.0

19,086.0

12,714.0

15,378.0

10,780.0

11,503.0

Income Tax Expense

2,123.0

2,037.0

2,431.0

2,018.0

1,277.0

777.0

Earnings From Continuing Operations

31,372.0

17,049.0

10,283.0

13,360.0

9,503.0

10,726.0

Minority Interest

-215.0

-55.0

-91.0

-165.0

-264.0

-311.0

Net Income

31,157.0

16,994.0

10,192.0

13,195.0

9,239.0

10,415.0

Net Income to Common Incl Extra Items

31,157.0

16,994.0

10,192.0

13,195.0

9,239.0

10,415.0

Net Income to Common Excl. Extra Items

31,157.0

16,994.0

10,192.0

13,195.0

9,239.0

10,415.0

Total Shares Outstanding

4,841.1

4,841.0

4,841.0

4,841.4

4,841.4

4,841.0

Weighted Avg. Shares Outstanding

4,841.0

4,841.0

4,841.0

4,841.0

4,841.0

4,841.0

Weighted Avg. Shares Outstanding Dil

4,841.0

4,841.0

4,841.0

4,841.0

4,841.0

4,841.0

EPS

6.4

3.5

2.1

2.7

1.9

2.2

EPS Diluted

6.4

3.5

2.1

2.7

1.9

2.2

EBITDA

9,790.0

9,785.0

12,728.0

9,570.0

7,165.0

7,055.0