Market Closed -
Other stock markets
|
5-day change | 1st Jan Change | ||
755.90 GBX | +0.79% | +1.57% | +18.95% |
07:05am | HSBC Expects $3 Billion in Savings from Restructuring | MT |
03:17am | HSBC Buys Back About 1.9 Million Shares | MT |
Projected Income Statement: HSBC Holdings plc
Fiscal Period: december | 2019 | 2020 | 2021 | 2022 | 2023 | 2024 | 2025 | 2026 |
---|---|---|---|---|---|---|---|---|
Net sales 1 | 55,409 | 50,366 | 49,552 | 51,727 | 66,058 | 66,667 | 65,754 | 66,370 |
Change | - | -9.1% | -1.62% | 4.39% | 27.71% | 0.92% | -1.37% | 0.94% |
EBITDA | - | - | - | - | - | - | - | - |
Change | - | - | - | - | - | - | - | - |
EBIT 1 | 22,614 | 18,907 | 14,932 | 18,397 | 33,988 | 33,820 | 31,165 | 30,906 |
Change | - | -16.39% | -21.02% | 23.21% | 84.75% | -0.49% | -7.85% | -0.83% |
Interest Paid | - | - | - | - | - | - | - | - |
Earnings before Tax (EBT) 1 | 13,347 | 8,777 | 18,906 | 17,528 | 30,348 | 32,160 | 30,700 | 30,701 |
Change | - | -34.24% | 115.4% | -7.29% | 73.14% | 5.97% | -4.54% | 0% |
Net income 1 | 5,969 | 3,898 | 12,607 | 14,822 | 22,432 | 23,297 | 22,170 | 22,245 |
Change | - | -34.7% | 223.42% | 17.57% | 51.34% | 3.85% | -4.84% | 0.34% |
Announcement Date | 18/02/20 | 23/02/21 | 22/02/22 | 21/02/23 | 21/02/24 | - | - | - |
Forecast Balance Sheet: HSBC Holdings plc
Fiscal Period: December | 2019 | 2020 | 2021 | 2022 | 2023 | 2024 | 2025 | 2026 |
---|---|---|---|---|---|---|---|---|
Net Debt | - | - | - | - | - | - | - | - |
Change | - | - | - | - | - | - | - | - |
Announcement Date | 18/02/20 | 23/02/21 | 22/02/22 | 21/02/23 | 21/02/24 | - | - | - |
Cash Flow Forecast: HSBC Holdings plc
Fiscal Period: December | 2018 | 2019 | 2020 | 2021 | 2022 | 2023 |
---|---|---|---|---|---|---|
CAPEX 1 | 1,196 | 1,343 | 1,446 | 1,086 | 1,285 | 1,145 |
Change | - | 12.29% | 7.67% | -24.9% | 18.32% | -10.89% |
Free Cash Flow (FCF) 1 | - | - | - | - | - | - |
Change | - | - | - | - | - | - |
Announcement Date | 19/02/19 | 18/02/20 | 23/02/21 | 22/02/22 | 21/02/23 | 21/02/24 |
Forecast Financial Ratios: HSBC Holdings plc
Fiscal Period: December | 2018 | 2019 | 2020 | 2021 | 2022 | 2023 | 2024 | 2025 | 2026 |
---|---|---|---|---|---|---|---|---|---|
Profitability | |||||||||
EBITDA Margin (%) | - | - | - | - | - | - | - | - | - |
EBIT Margin (%) | - | 40.81% | 37.54% | 30.13% | 35.57% | 51.45% | 50.73% | 47.4% | 46.57% |
EBT Margin (%) | - | 24.09% | 17.43% | 38.15% | 33.89% | 45.94% | 48.24% | 46.69% | 46.26% |
Net margin (%) | - | 10.77% | 7.74% | 25.44% | 28.65% | 33.96% | 34.94% | 33.72% | 33.52% |
FCF margin (%) | - | - | - | - | - | - | - | - | - |
FCF / Net Income (%) | - | - | - | - | - | - | - | - | - |
Profitability | |||||||||
ROA | - | 0.45% | 0.14% | 0.5% | 0.5% | 0.75% | 0.78% | 0.71% | 0.71% |
ROE | - | 6.35% | 2.05% | 7.1% | 8.7% | 13.6% | 13.76% | 12.74% | 12.6% |
Financial Health | |||||||||
Leverage (Debt/EBITDA) | - | - | - | - | - | - | - | - | - |
Debt / Free cash flow | - | - | - | - | - | - | - | - | - |
Capital Intensity | |||||||||
CAPEX / Current Assets (%) | - | - | - | - | - | - | - | - | - |
CAPEX / EBITDA (%) | - | - | - | - | - | - | - | - | - |
CAPEX / FCF (%) | - | - | - | - | - | - | - | - | - |
Items per share | |||||||||
Cash flow per share 1 | - | - | - | - | - | - | - | - | - |
Change | - | - | - | - | - | - | - | - | - |
Dividend per Share 1 | - | 0.51 | 0.15 | 0.25 | 0.32 | 0.61 | 0.8665 | 0.6493 | 0.6719 |
Change | - | - | -70.59% | 66.67% | 28% | 90.62% | 42.05% | -25.07% | 3.47% |
Book Value Per Share 1 | - | 8.775 | 8.62 | 8.76 | 8.5 | 9.515 | 9.483 | 10.11 | 10.74 |
Change | - | - | -1.77% | 1.62% | -2.97% | 11.94% | -0.33% | 6.57% | 6.23% |
EPS 1 | - | 0.3 | 0.19 | 0.62 | 0.74 | 1.14 | 1.245 | 1.242 | 1.307 |
Change | - | - | -36.67% | 226.32% | 19.35% | 54.05% | 9.19% | -0.19% | 5.16% |
Nbr of stocks (in thousands) | - | 2,02,58,598 | 2,02,61,513 | 2,01,14,611 | 1,97,35,210 | 1,89,86,604 | 1,77,27,043 | 1,77,27,043 | 1,77,27,043 |
Announcement Date | - | 18/02/20 | 23/02/21 | 22/02/22 | 21/02/23 | 21/02/24 | - | - | - |
2024 * | 2025 * | |
---|---|---|
P/E ratio | 7.74x | 7.76x |
PBR | 1.02x | 0.95x |
EV / Sales | 2.56x | 2.6x |
Yield | 8.99% | 6.74% |
EPS & Dividend
Year-on-year evolution of the PER
Year-on-year evolution of the Yield
Quarterly revenue - Rate of surprise
- Stock Market
- Equities
- HSBA Stock
- Financials HSBC Holdings plc
MarketScreener is also available in this country: United States.
Switch edition