Tencent Holdings Limited (700)

Basic

  • Market Cap

    HK$2,988.25B

  • EV

    HK$3,066.45B

  • Shares Out

    9,367.55M

  • Revenue

    CN¥598.77B

  • Employees

    105,309

Margins

  • Gross

    46.35%

  • EBITDA

    25.09%

  • Operating

    21.65%

  • Pre-Tax

    39.3%

  • Net

    32.48%

  • FCF

    29.55%

Returns (5Yr Avg)

  • ROA

    6.12%

  • ROE

    24.41%

  • ROCE

    13.09%

  • ROIC

    10.1%

Valuation (TTM)

  • P/E

    —

  • P/B

    —

  • EV/Sales

    —

  • EV/EBITDA

    —

  • EV/FCF

    —

  • EV/Gross Profit

    —

Valuation (NTM)

  • Price Target

    HK$414.75

  • P/E

    —

  • EV/Sales

    —

  • EV/EBITDA

    —

  • EV/FCF

    —

Per Share

  • Rev

    CN¥63.18

  • Earnings (Dil)

    CN¥20.06

  • FCF

    CN¥18.36

  • Book Value

    CN¥81.31

Growth (CAGR)

  • Rev 3Yr

    9.65%

  • Rev 5Yr

    15.27%

  • Rev 10Yr

    26.82%

  • Dil EPS 3Yr

    16.9%

  • Dil EPS 5Yr

    17.61%

  • Dil EPS 10Yr

    28.67%

  • Rev Fwd 2Yr

    10.96%

  • EBITDA Fwd 2Yr

    25.53%

  • EPS Fwd 2Yr

    25.57%

  • EPS LT Growth Est

    8.25%

Dividends

  • Yield

    —

  • Payout

    10.35%

  • DPS

    CN¥2.12

  • DPS Growth 3Yr

    25.55%

  • DPS Growth 5Yr

    23.71%

  • DPS Growth 10Yr

    29.44%

  • DPS Growth Fwd 2Yr

    -8.2%

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

307,863.0

369,723.0

474,569.0

552,433.0

547,358.0

592,689.0

Other Revenues, Total

4,831.0

7,566.0

7,495.0

7,685.0

7,194.0

6,084.0

Total Revenues

312,694.0

377,289.0

482,064.0

560,118.0

554,552.0

598,773.0

Total Revenues % Chg.

31.5%

20.7%

27.8%

16.2%

-1.0%

8.1%

Cost of Goods Sold, Total

170,574.0

209,705.0

260,440.0

314,187.0

315,665.0

321,265.0

Gross Profit

142,120.0

167,584.0

221,624.0

245,931.0

238,887.0

277,508.0

Selling General & Admin Expenses, Total

65,755.0

74,842.0

101,383.0

130,441.0

135,925.0

133,173.0

Other Operating Expenses

-1,936.0

-4,678.0

-5,141.0

-8,360.0

12,296.0

14,707.0

Other Operating Expenses, Total

63,819.0

70,164.0

96,242.0

122,081.0

148,221.0

147,880.0

Operating Income

78,301.0

97,420.0

125,382.0

123,850.0

90,666.0

129,628.0

Interest Expense, Total

-4,898.0

-7,690.0

-7,449.0

-7,918.0

-9,985.0

-11,696.0

Interest And Investment Income

5,255.0

7,328.0

8,722.0

7,310.0

9,540.0

13,112.0

Net Interest Expenses

357.0

-362.0

1,273.0

-608.0

-445.0

1,416.0

Income (Loss) On Equity Invest.

1,487.0

-1,681.0

3,672.0

-16,444.0

-16,129.0

1,645.0

Currency Exchange Gains (Loss)

229.0

77.0

-438.0

804.0

633.0

633.0

Other Non Operating Income (Expenses)

—

—

—

—

—

-1,320.0

EBT, Excl. Unusual Items

80,374.0

95,454.0

129,889.0

107,602.0

74,725.0

132,002.0

Impairment of Goodwill

-784.0

-20.0

-4,205.0

-8,702.0

-8,826.0

-4,932.0

Gain (Loss) On Sale Of Investments

15,273.0

14,180.0

55,005.0

149,160.0

152,906.0

116,631.0

Gain (Loss) On Sale Of Assets

—

—

—

—

—

—

Asset Writedown

-397.0

-214.0

-667.0

2.0

-8,580.0

-8,580.0

Legal Settlements

—

—

—

—

—

-17.0

Other Unusual Items

—

—

—

—

—

191.0

EBT, Incl. Unusual Items

94,466.0

109,400.0

180,022.0

248,062.0

210,225.0

235,295.0

Income Tax Expense

14,482.0

13,512.0

19,897.0

20,252.0

21,516.0

38,193.0

Earnings From Continuing Operations

79,984.0

95,888.0

160,125.0

227,810.0

188,709.0

197,102.0

Minority Interest

-1,265.0

-2,578.0

-278.0

-2,988.0

-466.0

-2,643.0

Net Income

78,719.0

93,310.0

159,847.0

224,822.0

188,243.0

194,459.0

Net Income to Common Incl Extra Items

78,719.0

93,310.0

159,847.0

224,822.0

188,243.0

194,459.0

Net Income to Common Excl. Extra Items

78,719.0

93,310.0

159,847.0

224,822.0

188,243.0

194,459.0

Total Shares Outstanding

9,457.0

9,474.6

9,512.4

9,538.5

9,482.8

9,452.0

Weighted Avg. Shares Outstanding

9,444.0

9,468.0

9,490.0

9,528.0

9,528.0

9,477.8

Weighted Avg. Shares Outstanding Dil

9,568.0

9,603.0

9,650.0

9,696.0

9,695.0

9,637.3

EPS

8.3

9.9

16.8

23.6

19.8

20.5

EPS Diluted

8.2

9.6

16.5

23.2

19.3

20.1

EBITDA

87,104.0

110,605.0

144,667.0

146,995.0

114,083.0

150,227.0