CK HUTCHISON HOLDINGS LIMITED Toevoegen aan een lijst
|
Beurs gesloten -
Andere beurzen
|
Variatie 5 dagen | Verschil t.o.v. 1 jan (%) | ||
| 42,75 HKD | -0,93% |
|
+2,76% | +2,15% |
| 01/11 | CK Asset, CK Hutchinson gaan investeren in koolstofsekwestratie in Australië | MT |
| 18/10 | Aandeelhouders CK Hutchison stemmen in met fusie Three UK-Vodafone | MT |
Voorlopige winst- en verliesrekening: CK Hutchison Holdings Limited
| Fiscaal tijdperk: December | 2019 | 2020 | 2021 | 2022 | 2023 | 2024 | 2025 | 2026 |
|---|---|---|---|---|---|---|---|---|
| Omzet 1 | 439.856 | 403.846 | 445.383 | 457.229 | 461.558 | 468.795 | 471.538 | 478.766 |
| Variatie | - | -8,19% | 10,29% | 2,66% | 0,95% | 1,57% | 0,59% | 1,53% |
| EBITDA 1 | 97.786 | 122.348 | 135.653 | 142.132 | 127.309 | 63.613 | 66.066 | 64.870 |
| Variatie | - | 25,12% | 10,87% | 4,78% | -10,43% | -50,03% | 3,86% | -1,81% |
| Bedrijfsresultaat (EBIT) 1 | 54.045 | 58.304 | 68.818 | 78.261 | 62.770 | 29.044 | 31.703 | 32.992 |
| Variatie | - | 7,88% | 18,03% | 13,72% | -19,79% | -53,73% | 9,16% | 4,07% |
| Betaalde rente 1 | -15.657 | -10.850 | -18.841 | -9.145 | -20.147 | -7.856 | -6.943 | -14.792 |
| Resultaat voor belastingen (EBT) 1 | 55.451 | 38.713 | 49.977 | 59.863 | 38.570 | 40.698 | 44.543 | 46.409 |
| Variatie | - | -30,19% | 29,1% | 19,78% | -35,57% | 5,52% | 9,45% | 4,19% |
| Nettowinst (verlies) 1 | 39.888 | 29.143 | 33.484 | 36.680 | 23.500 | 25.259 | 27.944 | 31.426 |
| Variatie | - | -26,94% | 14,9% | 9,54% | -35,93% | 7,49% | 10,63% | 12,46% |
| Datum van publicatie | 19-03-20 | 18-03-21 | 17-03-22 | 16-03-23 | 21-03-24 | - | - | - |
1HKD in Miljoen
Geschatte gegevens
Balansprognose: CK Hutchison Holdings Limited
| Fiscaal tijdperk: december | 2019 | 2020 | 2021 | 2022 | 2023 | 2024 | 2025 | 2026 |
|---|---|---|---|---|---|---|---|---|
| Nettoschuld 1 | 202.648 | 185.103 | 168.169 | 148.808 | 131.810 | 139.601 | 123.312 | 103.109 |
| Variatie | - | -8,66% | -9,15% | -11,51% | -11,42% | 5,91% | -11,67% | -16,38% |
| Datum van publicatie | 19-03-20 | 18-03-21 | 17-03-22 | 16-03-23 | 21-03-24 | - | - | - |
1HKD in Miljoen
Geschatte gegevens
Verwachte kasstroom: CK Hutchison Holdings Limited
| Fiscaal tijdperk: december | 2019 | 2020 | 2021 | 2022 | 2023 | 2024 | 2025 | 2026 |
|---|---|---|---|---|---|---|---|---|
| CAPEX 1 | 36.386 | 27.104 | 39.643 | 25.852 | 25.301 | 23.004 | 23.386 | 23.738 |
| Variatie | - | -25,51% | 46,26% | -34,79% | -2,13% | -9,08% | 1,66% | 1,51% |
| Vrije kasstroom (FCF) 1 | 32.884 | 46.067 | 12.541 | 30.862 | 26.136 | 40.302 | 49.696 | 51.085 |
| Variatie | - | 40,09% | -72,78% | 146,09% | -15,31% | 54,2% | 23,31% | 2,79% |
| Datum van publicatie | 19-03-20 | 18-03-21 | 17-03-22 | 16-03-23 | 21-03-24 | - | - | - |
1HKD in Miljoen
Geschatte gegevens
Verwachte financiële ratio's: CK Hutchison Holdings Limited
| Fiscaal tijdperk: december | 2019 | 2020 | 2021 | 2022 | 2023 | 2024 | 2025 | 2026 |
|---|---|---|---|---|---|---|---|---|
Winstgevendheid | ||||||||
| EBITDA-marge (%) | 22,23% | 30,3% | 30,46% | 31,09% | 27,58% | 13,57% | 14,01% | 13,55% |
| EBIT-marge (%) | 12,29% | 14,44% | 15,45% | 17,12% | 13,6% | 6,2% | 6,72% | 6,89% |
| EBT-marge (%) | 12,61% | 9,59% | 11,22% | 13,09% | 8,36% | 8,68% | 9,45% | 9,69% |
| Nettomarge (%) | 9,07% | 7,22% | 7,52% | 8,02% | 5,09% | 5,39% | 5,93% | 6,56% |
| FCF-marge (%) | 7,48% | 11,41% | 2,82% | 6,75% | 5,66% | 8,6% | 10,54% | 10,67% |
| Vrije kasstroom/nettoresultaat (%) | 82,44% | 158,07% | 37,45% | 84,14% | 111,22% | 159,55% | 177,84% | 162,55% |
Winstgevendheid | ||||||||
| ROA | 3,27% | 2,36% | 2,71% | 3,11% | 2,04% | 2,95% | 3,07% | 3,24% |
| ROE | 8,76% | 6,08% | 6,49% | 6,96% | 4,37% | 4,29% | 4,56% | 4,7% |
Financiële gezondheid | ||||||||
| Hefboom (schuld/ebitda) | 2,07x | 1,51x | 1,24x | 1,05x | 1,04x | 2,19x | 1,87x | 1,59x |
| Schuld/vrije kasstroom | 6,16x | 4,02x | 13,41x | 4,82x | 5,04x | 3,46x | 2,48x | 2,02x |
Kapitaalintensiteit | ||||||||
| Kapitaaluitgaven/omzet (%) | 8,27% | 6,71% | 8,9% | 5,65% | 5,48% | 4,91% | 4,96% | 4,96% |
| CAPEX / EBITDA (%) | 37,21% | 22,15% | 29,22% | 18,19% | 19,87% | 36,16% | 35,4% | 36,59% |
| CAPEX / FCF (%) | 110,65% | 58,84% | 316,11% | 83,77% | 96,81% | 57,08% | 47,06% | 46,47% |
Bestanddelen per aandeel | ||||||||
| Kasstroom per aandeel 1 | 17,96 | 18,98 | 13,56 | 14,79 | 13,43 | 16,75 | 17,57 | 18,15 |
| Variatie | - | 5,66% | -28,53% | 9,07% | -9,21% | 24,76% | 4,88% | 3,28% |
| Dividend per aandeel 1 | 3,17 | 2,314 | 2,66 | 2,926 | 2,531 | 2,534 | 2,68 | 2,949 |
| Variatie | - | -27% | 14,95% | 10% | -13,5% | 0,13% | 5,76% | 10,03% |
| Nettoactief per aandeel 1 | 120,4 | 128,2 | 137,1 | 299,8 | 143,2 | 151,4 | 156,9 | 163,1 |
| Variatie | - | 6,47% | 6,92% | 118,78% | -52,23% | 5,69% | 3,65% | 3,96% |
| WPA 1 | 10,33 | 7,56 | 8,7 | 9,57 | 6,14 | 6,57 | 7,282 | 8,32 |
| Variatie | - | -26,82% | 15,08% | 10% | -35,84% | 7,01% | 10,83% | 14,26% |
| Aantal aandelen (in duizend) | 3.856.241 | 3.856.241 | 3.834.635 | 3.830.045 | 3.830.045 | 3.830.044 | 3.830.044 | 3.830.044 |
| Datum van publicatie | 19-03-20 | 18-03-21 | 17-03-22 | 16-03-23 | 21-03-24 | - | - | - |
1HKD
Geschatte gegevens
| 2024 * | 2025 * | |
|---|---|---|
| K/w-verhouding | 6,57x | 5,93x |
| PBR-ratio | 0,29x | 0,28x |
| EV/omzet | 0,65x | 0,61x |
| Dividendrendement | 5,87% | 6,21% |
Meer waarderingsratio's
* Geschatte gegevens
WPA & Dividend
Historische koers/winstverhouding
Evolutie van de historische prestaties
Verkoop
Koop
Gemiddeld advies
Kopen
Aantal analisten
7
Laatste slotkoers
43,15HKD
Gemiddelde koersdoel
54,73HKD
Spread / Gemiddelde doel
+26,83%
