Henderson Land Devel
0012
End-of-day quote Stock Exchange of Hong Kong - 05/26
49.55HKD
0%
Income Statement Evolution
Annual Income Statement Data
Actuals in M HKD Estimates in M HKD
Fiscal Period December 20162017
Sales25 56825 240
EBITDA10 6368 845
Operating profit (EBIT)10 5309 187
Pre-Tax Profit (EBT)24 44113 548
Net income21 91611 985
EPS ( HKD )6,033,47
Dividend per Share ( HKD )1,551,54
Yield3,76%3,11%
Announcement Date03/21/2017
09:47am
-
Finances - Leverage
Actuals in M HKD Estimates in M HKD
Fiscal Period December 20162017
Debt33 43428 674
Finance--
Operating income (EBITDA)10 6368 845
Leverage
(Debt/EBITDA)
3,14x3,24x
Capital Expenditure3 4142 058
Book Value Per Share (BVPS)72,5  HKD72,9  HKD
Cash Flow per Share1,74  HKD1,49  HKD
Announcement Date03/21/2017
09:47am
-
Balance Sheet Analysis
Financial Ratios
Size 2017e 2018e
Capitalization 180 233 M HKD -
Entreprise Value (EV) 208 907 M HKD 203 964 M HKD
Valuation 2017e 2018e
P/E ratio (Price / EPS) 14,3x 14,3x
Capitalization / Revenue 7,14x 7,11x
EV / Revenue 8,28x 8,04x
EV / EBITDA 23,6x 24,5x
Yield (DPS / Price) 3,11% 3,15%
Price to book (Price / BVPS) 0,68x 0,67x
Profitability 2017e 2018e
Operating Margin (EBIT / Sales) 36,4% 35,3%
operating Leverage (Delta EBIT / Delta Sales) -9,93x -
Net Margin (Net Profit / Revenue) 47,5% 47,1%
ROA (Net Profit / Asset) 3,32% 3,20%
ROE (Net Profit / Equities) 4,52% 4,44%
Rate of Dividend 44,4% 45,3%
Balance Sheet Analysis 2017e 2018e
CAPEX / CA   8,15% 14,1%
Cash Flow / Sales 21,4% 54,5%
Capital Intensity (Assets / Sales) 14,3x 14,7x
Financial Leverage (Net Debt / EBITDA) 3,24x 2,85x
Price Earning Ratio
BNA & Dividende