Valuation CK Hutchison Holdings Limited

Equities

Market Closed - Hong Kong S.E. Other stock markets 01:39:20 10/04/2026 pm IST			5-day change	1st Jan Change
64.10 ^HKD	+1.75%		+5.51%	+21.06%

10/04	Panama president seeks to calm China tensions	RE
09/04	Panama Seeks Respect from China Following Ship Scrutiny Tied to Port Ruling	MT

Data adjusted to current consolidation scope

Fiscal Period: December	2020	2021	2022	2023	2024	2025	2026	2027
Capitalization ¹	2,08,623	1,92,882	1,79,438	1,60,287	1,58,947	2,45,506	2,45,506	-
Change	-	-7.54%	-6.97%	-10.67%	-0.84%	54.46%	0%	-
Enterprise Value (EV) ¹	3,93,726	3,61,051	3,28,246	2,92,097	2,88,561	3,16,590	3,70,169	3,55,313
Change	-	-8.3%	-9.09%	-11.01%	-1.21%	9.71%	0.21%	-4.01%
P/E ratio	7.16x	5.78x	4.9x	6.82x	9.3x	17.1x	9.03x	9.31x
PBR	0.42x	0.37x	0.16x	0.29x	0.3x	0.36x	0.43x	0.41x
PEG	-	0.4x	0.5x	-0.2x	-0.3x	-0.6x	0.2x	-3.09x
Capitalization / Revenue	0.52x	0.43x	0.39x	0.35x	0.33x	0.4x	0.48x	0.46x
EV / Revenue	0.97x	0.81x	0.72x	0.63x	0.61x	0.62x	0.72x	0.67x
EV / EBITDA	3.22x	2.66x	2.31x	2.29x	5.51x	5.52x	5.78x	5.36x
EV / EBIT	6.75x	5.25x	4.19x	4.65x	4.62x	16.7x	11.9x	10.7x
EV / FCF	8.55x	28.8x	10.6x	11.2x	9.05x	7.59x	8.26x	8.49x
FCF Yield	11.7%	3.47%	9.4%	8.95%	11%	13.2%	12.1%	11.8%
Dividend per Share ²	2.314	2.66	2.926	2.531	2.202	2.312	2.417	2.595
Rate of return	4.28%	5.29%	6.25%	6.05%	5.31%	4.37%	3.77%	4.05%
EPS ²	7.56	8.7	9.57	6.14	4.46	3.09	7.098	6.884
Distribution rate	30.6%	30.6%	30.6%	41.2%	49.4%	74.8%	34%	37.7%
Net sales ¹	4,03,846	4,45,383	4,57,229	4,61,558	4,76,682	5,07,297	5,16,741	5,32,775
EBITDA ¹	1,22,348	1,35,653	1,42,132	1,27,309	52,370	57,351	64,070	66,334
EBIT ¹	58,304	68,818	78,261	62,770	62,498	18,960	31,090	33,138
Net income ¹	29,143	33,484	36,680	23,500	17,088	11,841	25,942	25,695
Net Debt ¹	1,85,103	1,68,169	1,48,808	1,31,810	1,29,614	1,13,789	1,24,663	1,09,807
Reference price ²	54.10	50.30	46.85	41.85	41.50	64.10	64.10	64.10
Nbr of stocks (in thousands)	38,56,241	38,34,635	38,30,045	38,30,045	38,30,045	38,30,044	38,30,044	-
Announcement Date	18/03/21	17/03/22	16/03/23	21/03/24	20/03/25	19/03/26	-	-

¹HKD in Million²HKD

Estimates

Add to a list 0 selected To use this feature you must be a member Log in Sign up	P/E (Y)	EV / Sales (Y)	EV / EBITDA (Y)	Dividend Yield (Y)	Capi.($)
CK HUTCHISON HOLDINGS LIMITED	13.73x	0.83x	6.52x	3.75%	3.08TCr
ULTA BEAUTY, INC.	18.68x	1.72x	11.58x	-.--%	2.33TCr
PUIG BRANDS SA	15.54x	2.01x	9.72x	2.52%	1.14TCr
MAO GEPING COSMETICS CO., LTD.	20.41x	4.3x	13.36x	1.95%	461.74Cr
BATH & BODY WORKS, INC.	7.22x	0.91x	5.33x	4.44%	370.49Cr
POYA INTERNATIONAL CO., LTD.	17.44x	2.13x	8.3x	4.69%	169.72Cr
DOUGLAS AG	6.36x	0.71x	4.31x	1.2%	134.05Cr
HONASA CONSUMER LIMITED	59.6x	4.34x	46.68x	0.16%	117.03Cr
Average	19.87x	2.12x	13.22x	2.34%	975.89Cr
Weighted average by Cap.	16.20x	1.56x	9.45x	2.3%