Tencent Holdings Limited (700)

Basic

  • Market Cap

    HK$2,881.3B

  • EV

    HK$2,981.11B

  • Shares Out

    9,409.87M

  • Revenue

    CN¥584.24B

  • Employees

    104,503

Margins

  • Gross

    45.01%

  • EBITDA

    25.33%

  • Operating

    20%

  • Pre-Tax

    39.96%

  • Net

    33.93%

  • FCF

    27.95%

Returns (5Yr Avg)

  • ROA

    6.12%

  • ROE

    24.41%

  • ROCE

    13.09%

  • ROIC

    10.1%

Valuation (TTM)

  • P/E

    13.75

  • P/B

    3.4

  • EV/Sales

    4.76

  • EV/EBITDA

    18.46

  • EV/FCF

    23.04

  • EV/Gross Profit

    10.57

Valuation (NTM)

  • Price Target

    HK$413.07

  • P/E

    15.44

  • EV/Sales

    4.25

  • EV/EBITDA

    12.33

  • EV/FCF

    16.5

Per Share

  • Rev

    CN¥61.5

  • Earnings (Dil)

    CN¥20.38

  • FCF

    CN¥16.89

  • Book Value

    CN¥82.32

Growth (CAGR)

  • Rev 3Yr

    11.11%

  • Rev 5Yr

    15.95%

  • Rev 10Yr

    27.45%

  • Dil EPS 3Yr

    23.87%

  • Dil EPS 5Yr

    19.49%

  • Dil EPS 10Yr

    29.43%

  • Rev Fwd 2Yr

    11.58%

  • EBITDA Fwd 2Yr

    20.43%

  • EPS Fwd 2Yr

    23.89%

  • EPS LT Growth Est

    13.25%

Dividends

  • Yield

    0.8%

  • Payout

    10.17%

  • DPS

    CN¥2.12

  • DPS Growth 3Yr

    25.55%

  • DPS Growth 5Yr

    23.71%

  • DPS Growth 10Yr

    29.44%

  • DPS Growth Fwd 2Yr

    -7.93%

Select a metric from the list below to chart it

Dec '13
Dec '15
Dec '17
Dec '19
Dec '21
LTM

Revenues

307,863.0

369,723.0

474,569.0

552,433.0

547,358.0

578,186.0

Other Revenues, Total

4,831.0

7,566.0

7,495.0

7,685.0

7,194.0

6,055.0

Total Revenues

312,694.0

377,289.0

482,064.0

560,118.0

554,552.0

584,241.0

Total Revenues % Chg.

31.5%

20.7%

27.8%

16.2%

-1.0%

5.1%

Cost of Goods Sold, Total

170,574.0

209,705.0

260,440.0

314,187.0

315,665.0

321,273.0

Gross Profit

142,120.0

167,584.0

221,624.0

245,931.0

238,887.0

262,968.0

Selling General & Admin Expenses, Total

65,755.0

74,842.0

101,383.0

130,441.0

135,925.0

132,586.0

Other Operating Expenses

-1,936.0

-4,678.0

-5,141.0

-8,360.0

12,296.0

13,514.0

Other Operating Expenses, Total

63,819.0

70,164.0

96,242.0

122,081.0

148,221.0

146,100.0

Operating Income

78,301.0

97,420.0

125,382.0

123,850.0

90,666.0

116,868.0

Interest Expense, Total

-4,898.0

-7,690.0

-7,449.0

-7,918.0

-9,985.0

-11,364.0

Interest And Investment Income

5,255.0

7,328.0

8,722.0

7,310.0

9,540.0

11,922.0

Net Interest Expenses

357.0

-362.0

1,273.0

-608.0

-445.0

558.0

Income (Loss) On Equity Invest.

1,487.0

-1,681.0

3,672.0

-16,444.0

-16,129.0

-4,150.0

Currency Exchange Gains (Loss)

229.0

77.0

-438.0

804.0

633.0

-185.0

EBT, Excl. Unusual Items

80,374.0

95,454.0

129,889.0

107,602.0

74,725.0

113,091.0

Impairment of Goodwill

-784.0

-20.0

-4,205.0

-8,702.0

-8,826.0

-8,826.0

Gain (Loss) On Sale Of Investments

15,273.0

14,180.0

55,005.0

149,160.0

152,906.0

137,586.0

Gain (Loss) On Sale Of Assets

Asset Writedown

-397.0

-214.0

-667.0

2.0

-8,580.0

-8,580.0

Other Unusual Items

181.0

EBT, Incl. Unusual Items

94,466.0

109,400.0

180,022.0

248,062.0

210,225.0

233,452.0

Income Tax Expense

14,482.0

13,512.0

19,897.0

20,252.0

21,516.0

34,289.0

Earnings From Continuing Operations

79,984.0

95,888.0

160,125.0

227,810.0

188,709.0

199,163.0

Minority Interest

-1,265.0

-2,578.0

-278.0

-2,988.0

-466.0

-943.0

Net Income

78,719.0

93,310.0

159,847.0

224,822.0

188,243.0

198,220.0

Net Income to Common Incl Extra Items

78,719.0

93,310.0

159,847.0

224,822.0

188,243.0

198,220.0

Net Income to Common Excl. Extra Items

78,719.0

93,310.0

159,847.0

224,822.0

188,243.0

198,220.0

Total Shares Outstanding

9,457.0

9,474.6

9,512.4

9,538.5

9,482.8

9,454.5

Weighted Avg. Shares Outstanding

9,444.0

9,468.0

9,490.0

9,528.0

9,528.0

9,499.5

Weighted Avg. Shares Outstanding Dil

9,568.0

9,603.0

9,650.0

9,696.0

9,695.0

9,669.5

EPS

8.3

9.9

16.8

23.6

19.8

20.9

EPS Diluted

8.2

9.6

16.5

23.2

19.3

20.4

EBITDA

87,104.0

110,605.0

144,667.0

146,995.0

114,083.0

148,002.0