First Time Loading...

CK Hutchison Holdings Ltd
HKEX:1

Watchlist Manager
CK Hutchison Holdings Ltd Logo
CK Hutchison Holdings Ltd
HKEX:1
Watchlist
Price: 39.35 HKD -0.13% Market Closed
Updated: May 5, 2024
Financials Section:
Income Statement Balance Sheet Cash Flow Statement

Income Statement

275.6B
+4%
Revenue
Growth Rates:
1 Year
+5%
3 Years
+3%
5 Years
-1%
7 Years
+6%
10 Years
+1 520%
27.6B
+8%
Operating Income
Growth Rates:
1 Year
+8%
3 Years
-21%
5 Years
-40%
7 Years
-26%
10 Years
+316%
23.5B
-18%
Net Income
Growth Rates:
1 Year
-36%
3 Years
-19%
5 Years
-40%
7 Years
-29%
10 Years
-33%

Earnings Waterfall
CK Hutchison Holdings Ltd

Revenue
275.6B HKD
Cost of Revenue
-105.7B HKD
Gross Profit
169.8B HKD
Operating Expenses
-142.3B HKD
Operating Income
27.6B HKD
Other Expenses
-4.1B HKD
Net Income
23.5B HKD

Income Statement
CK Hutchison Holdings Ltd

Rotate your device to view
Income Statement
Currency: HKD
Dec-2003 Jun-2004 Dec-2004 Jun-2005 Dec-2005 Jun-2006 Dec-2006 Jun-2007 Dec-2007 Jun-2008 Dec-2008 Jun-2009 Dec-2009 Jun-2010 Dec-2010 Jun-2011 Dec-2011 Jun-2012 Dec-2012 Jun-2013 Dec-2013 Jun-2014 Dec-2014 Jun-2015 Dec-2015 Jun-2016 Dec-2016 Jun-2017 Dec-2017 Jun-2018 Dec-2018 Jun-2019 Dec-2019 Jun-2020 Dec-2020 Jun-2021 Dec-2021 Jun-2022 Dec-2022 Jun-2023 Dec-2023
Revenue
Revenue
14 336
N/A
18 294
+28%
18 431
+1%
15 875
-14%
14 358
-10%
11 844
-18%
10 951
-8%
10 601
-3%
13 277
+25%
20 052
+51%
12 856
-36%
14 710
+14%
0
N/A
5 104
N/A
23 983
+370%
29 157
+22%
32 971
+13%
22 908
-31%
19 199
-16%
14 640
-24%
17 013
+16%
9 915
-42%
1 562
-84%
26 910
+1 623%
166 760
+520%
269 226
+61%
259 842
-3%
249 085
-4%
248 515
0%
261 744
+5%
277 129
+6%
293 765
+6%
299 021
+2%
276 052
-8%
266 396
-3%
277 241
+4%
280 847
+1%
276 709
-1%
262 497
-5%
264 516
+1%
275 575
+4%
Gross Profit
Cost of Revenue
(6 382)
(11 176)
(10 176)
(4 759)
(3 640)
(4 204)
(4 908)
(4 529)
(6 521)
(10 288)
(6 035)
(7 607)
0
(11 553)
(15 113)
(18 206)
(21 160)
(13 462)
(9 810)
(7 225)
(7 983)
(3 620)
0
(11 067)
(68 243)
(106 220)
(101 943)
(100 549)
(101 328)
(108 224)
(109 564)
(106 906)
(131 993)
(109 980)
(119 652)
(126 216)
(130 414)
(131 345)
(131 402)
(133 716)
(105 739)
Gross Profit
7 954
N/A
7 118
-11%
8 255
+16%
11 116
+35%
10 718
-4%
7 640
-29%
6 043
-21%
6 072
+0%
6 756
+11%
9 764
+45%
6 821
-30%
7 103
+4%
0
N/A
5 691
N/A
8 870
+56%
10 951
+23%
11 811
+8%
9 446
-20%
9 389
-1%
7 415
-21%
9 030
+22%
6 295
-30%
1 562
-75%
15 843
+914%
98 517
+522%
163 006
+65%
157 899
-3%
148 536
-6%
147 187
-1%
153 520
+4%
167 565
+9%
186 859
+12%
167 028
-11%
166 072
-1%
146 744
-12%
151 025
+3%
150 433
0%
145 364
-3%
131 095
-10%
130 800
0%
169 836
+30%
Operating Income
Operating Expenses
(1 688)
(1 712)
(7 288)
(7 265)
(974)
(1 016)
(1 088)
(1 164)
(1 282)
(1 444)
(1 442)
(1 507)
0
(935)
(1 988)
(2 176)
(2 373)
(2 415)
(2 443)
(2 449)
(2 407)
(430)
(562)
(10 960)
(73 835)
(124 517)
(120 587)
(113 985)
(111 792)
(115 943)
(121 678)
(134 157)
(115 372)
(118 713)
(111 894)
(114 488)
(117 753)
(115 280)
(105 458)
(105 263)
(142 272)
Selling, General & Administrative
(1 404)
(1 389)
(615)
(633)
(649)
(674)
(696)
(722)
(825)
(942)
(944)
(943)
0
(581)
(1 254)
(1 379)
(1 503)
(1 589)
(1 607)
(1 605)
(1 609)
(1 349)
(990)
(3 751)
(20 178)
(33 188)
(32 792)
(32 781)
(33 572)
(35 286)
(36 478)
(37 782)
(46 481)
(44 311)
(53 585)
(53 577)
(55 760)
(56 284)
(50 815)
(51 682)
(39 226)
Depreciation & Amortization
0
0
0
0
0
0
0
0
0
0
0
(154)
0
(200)
(398)
(397)
(400)
(376)
(340)
(329)
(325)
(168)
(107)
(1 640)
(9 618)
(16 279)
(16 014)
(15 051)
(17 105)
(18 722)
(19 739)
(30 258)
(38 129)
(38 531)
(41 658)
(44 665)
(45 256)
(43 146)
(39 788)
(38 790)
(40 083)
Other Operating Expenses
(284)
(323)
(6 673)
(6 632)
(325)
(342)
(392)
(442)
(457)
(502)
(498)
(410)
0
(154)
(336)
(400)
(470)
(450)
(496)
(515)
(473)
1 087
535
(5 569)
(44 039)
(75 050)
(71 781)
(66 153)
(61 115)
(61 935)
(65 461)
(66 117)
(30 762)
(35 871)
(16 651)
(16 246)
(16 737)
(15 850)
(14 855)
(14 791)
(62 963)
Operating Income
6 266
N/A
5 406
-14%
967
-82%
3 851
+298%
9 744
+153%
6 624
-32%
4 955
-25%
4 908
-1%
5 474
+12%
8 320
+52%
5 379
-35%
5 596
+4%
0
N/A
(3 927)
N/A
6 882
N/A
8 775
+28%
9 438
+8%
7 031
-26%
6 946
-1%
4 966
-29%
6 623
+33%
5 865
-11%
1 000
-83%
4 883
+388%
24 682
+405%
38 489
+56%
37 312
-3%
34 551
-7%
35 395
+2%
37 577
+6%
45 887
+22%
52 702
+15%
51 656
-2%
47 359
-8%
34 850
-26%
36 537
+5%
32 680
-11%
30 084
-8%
25 637
-15%
25 537
0%
27 564
+8%
Pre-Tax Income
Interest Income Expense
2 714
6 148
10 035
9 499
4 720
11 084
14 537
20 870
23 695
13 715
8 710
9 667
0
8 421
21 319
40 916
38 654
21 658
25 169
26 233
30 073
31 036
18 143
23 635
20 941
3 623
6 774
9 834
9 982
11 290
2 677
(2 730)
(5 280)
(12 497)
(24 123)
(21 365)
(1 617)
9 149
10 857
8 452
6 038
Non-Reccuring Items
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
1 077
1 527
450
798
0
0
0
0
0
0
0
0
0
0
0
7 518
11 854
31 274
30 582
12 033
7 383
15 589
9 045
(12)
Total Other Income
0
0
0
0
0
0
0
0
0
0
0
0
0
8 683
0
0
0
0
0
0
0
(6)
(13)
357
1 638
2 506
2 377
1 825
1 041
745
634
601
(97)
(562)
(302)
(387)
(394)
(296)
(150)
(193)
(378)
Pre-Tax Income
8 980
N/A
11 554
+29%
11 002
-5%
13 350
+21%
14 464
+8%
17 708
+22%
19 492
+10%
25 778
+32%
29 169
+13%
22 035
-24%
14 089
-36%
15 263
+8%
0
N/A
13 177
N/A
28 201
+114%
49 691
+76%
48 092
-3%
29 766
-38%
33 642
+13%
31 649
-6%
37 494
+18%
36 895
-2%
19 130
-48%
28 875
+51%
47 261
+64%
44 618
-6%
46 463
+4%
46 210
-1%
46 418
+0%
49 612
+7%
49 198
-1%
50 573
+3%
53 797
+6%
46 154
-14%
41 699
-10%
45 367
+9%
42 702
-6%
46 320
+8%
51 933
+12%
42 841
-18%
33 212
-22%
Net Income
Tax Provision
837
1 153
(230)
(66)
(259)
(495)
(1 213)
(1 197)
(1 197)
(1 630)
(859)
(1 365)
0
(605)
(1 042)
(1 787)
(1 833)
(1 269)
(1 234)
(1 009)
(1 522)
(1 031)
305
(523)
(2 895)
(3 472)
(4 551)
(3 310)
(2 816)
(4 126)
(2 618)
(3 940)
(6 020)
(3 983)
(4 302)
(3 251)
(2 230)
(4 658)
(8 274)
(7 443)
(3 003)
Income from Continuing Operations
9 817
12 707
10 772
13 284
14 205
17 213
18 279
24 581
27 972
20 405
13 230
13 898
0
12 572
27 159
47 904
46 259
28 497
32 408
30 640
35 972
35 864
19 435
28 352
44 366
41 146
41 912
42 900
43 602
45 486
46 580
46 633
47 777
42 171
37 397
42 116
40 472
41 662
43 659
35 398
30 209
Income to Minority Interest
(2)
(56)
(72)
(253)
(210)
(171)
(204)
(185)
(294)
(290)
(201)
(325)
0
(229)
(323)
(152)
(204)
(303)
(372)
(590)
(712)
(568)
(491)
(1 379)
(6 177)
(9 513)
(8 904)
(8 894)
(8 502)
(8 285)
(7 580)
(7 329)
(7 947)
(7 665)
(8 254)
(7 673)
(6 988)
(7 390)
(6 979)
(6 598)
(6 709)
Net Income (Common)
9 815
N/A
12 651
+29%
10 700
-15%
13 031
+22%
13 995
+7%
17 042
+22%
18 075
+6%
24 396
+35%
27 678
+13%
20 115
-27%
13 029
-35%
13 573
+4%
0
N/A
12 343
N/A
26 836
+117%
47 752
+78%
46 055
-4%
28 194
-39%
32 036
+14%
30 050
-6%
35 260
+17%
43 193
+22%
53 869
+25%
134 382
+149%
118 570
-12%
31 633
-73%
33 008
+4%
34 006
+3%
35 100
+3%
37 201
+6%
39 000
+5%
39 304
+1%
39 830
+1%
34 506
-13%
29 143
-16%
34 443
+18%
33 484
-3%
34 272
+2%
36 680
+7%
28 800
-21%
23 500
-18%
EPS (Diluted)
4.24
N/A
5.46
+29%
4.62
-15%
5.63
+22%
6.04
+7%
7.35
+22%
7.8
+6%
10.53
+35%
11.95
+13%
8.69
-27%
5.63
-35%
5.86
+4%
0
N/A
5.33
N/A
11.59
+117%
20.62
+78%
19.88
-4%
12.17
-39%
13.83
+14%
12.97
-6%
15.22
+17%
18.64
+22%
23.25
+25%
52.59
+126%
36.9
-30%
8.19
-78%
8.55
+4%
8.81
+3%
9.1
+3%
9.64
+6%
10.11
+5%
10.19
+1%
10.33
+1%
8.95
-13%
7.56
-16%
8.93
+18%
8.7
-3%
8.93
+3%
9.57
+7%
7.52
-21%
6.14
-18%

See Also

Summary
Intrinsic value, competitors valuation, and company profile.
DCF Valuation
Stock valuation using Discount Cash Flow valuation method.
Relative Valuation
Stock valuation using valuation multiples.
Wall Street Estimates
Price targets and financial estimates made by Wall st analysts.
Profitability Analysis
Detailed analysis of the company's profitability.
Solvency Analysis
Analysis of the financial position and solvency of the company.
Financials
Income Statement, Balance Sheet, Cash Flow Statement.
Discount Rate
Stock discount rate: cost of equity and WACC.
Summary
DCF Valuation
Relative Valuation
Wall Street Estimates
Profitability Analysis
Solvency Analysis
Financials
Discount Rate
Discover More
ALPHA SPREAD
Join more than 134,500+ value investors using Alpha Spread
Create a free account
or see our plans & pricing

Company

About Us Careers Pricing Affiliate Program Terms of Service Privacy Policy

Help

What is Intrinsic Value? Help Center Contact Us

Tools

Stock Screener Intrinsic Value Calculator DCF Value Calculator Discount Rate Calculator

Stocks

Most Undervalued Stocks High Profitability Stocks High Solvency Stocks Most Popular Stocks

© 2024 Alpha Spread Limited. All Rights Reserved.

www.alphaspread.com is not operated by a broker, a dealer, or a registered investment adviser. Under no circumstances does any information posted on www.alphaspread.com represent a recommendation to buy or sell a security. The information on this site, and in its related newsletters, is not intended to be, nor does it constitute, investment advice or recommendations. The information on this site is in no way guaranteed for completeness, accuracy or in any other way. In no event shall Alpha Spread Limited be liable to any member, guest or third party for any damages of any kind arising out of the use of any content or other material published or available on www.alphaspread.com, or relating to the use of, or inability to use, www.alphaspread.com or any content, including, without limitation, any investment losses, lost profits, lost opportunity, special, incidental, indirect, consequential or punitive damages. Past performance is a poor indicator of future performance.