First Time Loading...

Sun Hung Kai Properties Ltd
HKEX:16

Watchlist Manager
Sun Hung Kai Properties Ltd Logo
Sun Hung Kai Properties Ltd
HKEX:16
Watchlist
Price: 72.85 HKD 1.18% Market Closed
Updated: Apr 26, 2024
Financials Section:
Income Statement Balance Sheet Cash Flow Statement

Income Statement

71.3B
+0.2%
Revenue
Growth Rates:
1 Year
+10%
3 Years
-21%
5 Years
+6%
7 Years
-31%
10 Years
+31%
27.6B
+0.3%
Operating Income
Growth Rates:
1 Year
+1%
3 Years
-17%
5 Years
-2%
7 Years
-21%
10 Years
+38%
24.6B
+3%
Net Income
Growth Rates:
1 Year
+31%
3 Years
+14%
5 Years
-34%
7 Years
-36%
10 Years
-33%

Earnings Waterfall
Sun Hung Kai Properties Ltd

Revenue
71.3B HKD
Cost of Revenue
-37.1B HKD
Gross Profit
34.2B HKD
Operating Expenses
-6.6B HKD
Operating Income
27.6B HKD
Other Expenses
-3B HKD
Net Income
24.6B HKD

Income Statement
Sun Hung Kai Properties 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
18 074
N/A
21 764
+20%
24 339
+12%
22 945
-6%
26 133
+14%
25 598
-2%
25 913
+1%
30 994
+20%
28 132
-9%
24 471
-13%
27 672
+13%
34 234
+24%
32 384
-5%
33 211
+3%
51 454
+55%
62 553
+22%
67 460
+8%
68 400
+1%
63 757
-7%
53 793
-16%
54 522
+1%
75 100
+38%
74 687
-1%
66 783
-11%
69 592
+4%
91 184
+31%
102 625
+13%
78 207
-24%
87 030
+11%
85 644
-2%
67 590
-21%
85 302
+26%
86 901
+2%
82 653
-5%
90 012
+9%
85 262
-5%
79 345
-7%
77 747
-2%
65 022
-16%
71 195
+9%
71 309
+0%
Gross Profit
Cost of Revenue
(10 270)
(12 976)
(15 014)
(13 351)
(12 425)
(11 512)
(13 544)
(17 387)
(14 524)
(11 371)
(14 465)
(17 689)
(15 949)
(17 142)
(31 079)
(37 259)
(37 385)
(39 098)
(36 282)
(29 907)
(29 704)
(44 989)
(46 241)
(38 989)
(41 315)
(56 445)
(61 358)
(42 433)
(44 666)
(43 752)
(33 541)
(40 455)
(41 293)
(40 517)
(42 980)
(40 493)
(39 177)
(37 906)
(31 037)
(36 737)
(37 077)
Gross Profit
7 804
N/A
8 788
+13%
9 325
+6%
9 594
+3%
13 708
+43%
14 086
+3%
12 369
-12%
13 607
+10%
13 608
+0%
13 100
-4%
13 207
+1%
16 545
+25%
16 435
-1%
16 069
-2%
20 375
+27%
25 294
+24%
30 075
+19%
29 302
-3%
27 475
-6%
23 886
-13%
24 818
+4%
30 111
+21%
28 446
-6%
27 794
-2%
28 277
+2%
34 739
+23%
41 267
+19%
35 774
-13%
42 364
+18%
41 892
-1%
34 049
-19%
44 847
+32%
45 608
+2%
42 136
-8%
47 032
+12%
44 769
-5%
40 168
-10%
39 841
-1%
33 985
-15%
34 458
+1%
34 232
-1%
Operating Income
Operating Expenses
(2 233)
(1 203)
(1 378)
(1 385)
(1 633)
(1 772)
(1 910)
(2 045)
(1 917)
(2 372)
(2 937)
(2 562)
(2 066)
(2 227)
(2 881)
(3 928)
(4 456)
(4 314)
(4 198)
(4 586)
(4 802)
(5 129)
(5 520)
(5 016)
(4 753)
(5 883)
(6 394)
(6 248)
(6 935)
(6 439)
(5 881)
(6 989)
(7 425)
(6 681)
(13 629)
(7 524)
(7 039)
(6 479)
(6 671)
(6 913)
(6 593)
Selling, General & Administrative
(1 662)
(1 836)
(1 954)
(2 003)
(2 234)
(2 307)
(2 454)
(2 561)
(2 441)
(2 775)
(2 917)
(2 878)
(2 834)
(2 890)
(3 586)
(4 502)
(4 831)
(4 846)
(5 043)
(5 571)
(5 725)
(6 138)
(6 320)
(5 610)
(5 462)
(6 646)
(7 485)
(7 175)
(7 706)
(7 595)
(6 790)
(7 729)
(8 240)
(7 512)
(7 813)
(7 774)
(7 269)
(7 080)
(6 815)
(7 324)
(7 244)
Other Operating Expenses
(571)
633
576
618
601
535
544
516
524
403
(20)
316
768
663
705
574
375
532
845
985
923
1 009
800
594
709
763
1 091
927
771
1 156
909
740
815
831
(5 816)
250
230
601
144
411
651
Operating Income
5 571
N/A
7 585
+36%
7 947
+5%
8 209
+3%
12 075
+47%
12 314
+2%
10 459
-15%
11 562
+11%
11 691
+1%
10 728
-8%
10 270
-4%
13 983
+36%
14 369
+3%
13 842
-4%
17 494
+26%
21 366
+22%
25 619
+20%
24 988
-2%
23 277
-7%
19 300
-17%
20 016
+4%
24 982
+25%
22 926
-8%
22 778
-1%
23 524
+3%
28 856
+23%
34 873
+21%
29 526
-15%
35 429
+20%
35 453
+0%
28 168
-21%
37 858
+34%
38 183
+1%
35 455
-7%
33 403
-6%
37 245
+12%
33 129
-11%
33 362
+1%
27 314
-18%
27 545
+1%
27 639
+0%
Pre-Tax Income
Interest Income Expense
1 103
900
2 808
12 870
19 278
11 379
10 031
14 305
17 301
20 485
5 756
(1 535)
15 215
21 091
24 618
34 781
30 010
24 105
26 293
24 989
22 590
15 629
13 163
14 424
12 453
10 982
12 498
19 731
27 282
23 926
17 103
16 642
11 173
(4 932)
(4 089)
(548)
4 449
(1 518)
(3 982)
1 047
1 452
Non-Reccuring Items
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
Gain/Loss on Disposition of Assets
0
0
0
0
0
0
0
0
22
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
Total Other Income
0
0
0
0
0
0
0
0
0
22
0
0
0
0
0
0
0
0
0
0
(43)
(81)
(74)
(67)
(60)
(52)
(42)
(32)
(25)
(23)
(20)
(17)
(15)
(12)
(14)
(21)
(35)
(58)
(70)
(70)
(69)
Pre-Tax Income
6 674
N/A
8 485
+27%
10 755
+27%
21 079
+96%
31 353
+49%
23 693
-24%
20 490
-14%
25 867
+26%
29 014
+12%
31 235
+8%
16 026
-49%
12 448
-22%
29 584
+138%
34 933
+18%
42 112
+21%
56 147
+33%
55 629
-1%
49 093
-12%
49 570
+1%
44 289
-11%
42 563
-4%
40 530
-5%
36 015
-11%
37 135
+3%
35 917
-3%
39 786
+11%
47 329
+19%
49 225
+4%
62 686
+27%
59 356
-5%
45 251
-24%
54 483
+20%
49 341
-9%
30 511
-38%
29 300
-4%
36 676
+25%
37 543
+2%
31 786
-15%
23 262
-27%
28 522
+23%
29 022
+2%
Net Income
Tax Provision
(991)
(1 285)
(1 338)
(2 899)
(4 784)
(3 655)
(3 042)
(4 453)
(4 754)
(3 084)
(923)
(1 885)
(4 066)
(4 292)
(5 867)
(7 359)
(6 606)
(5 284)
(4 500)
(3 342)
(4 996)
(6 195)
(4 645)
(4 771)
(4 970)
(6 390)
(7 950)
(6 750)
(7 806)
(8 402)
(6 706)
(8 474)
(8 464)
(6 197)
(6 949)
(9 230)
(8 558)
(5 655)
(3 855)
(3 947)
(3 764)
Income from Continuing Operations
5 683
7 200
9 417
18 180
26 569
20 038
17 448
21 414
24 260
28 151
15 103
10 563
25 518
30 641
36 245
48 788
49 023
43 809
45 070
40 947
37 567
34 335
31 370
32 364
30 947
33 396
39 379
42 475
54 880
50 954
38 545
46 009
40 877
24 314
22 351
27 446
28 985
26 131
19 407
24 575
25 258
Income to Minority Interest
(136)
(277)
(274)
(280)
(224)
(188)
(193)
(188)
(318)
(549)
(435)
(207)
(415)
(602)
(626)
(691)
(814)
(729)
(606)
(618)
(726)
(815)
(1 181)
(1 282)
(837)
(730)
(778)
(675)
(621)
(829)
(983)
(926)
(845)
(624)
(521)
(694)
(691)
(571)
(623)
(668)
(616)
Net Income (Common)
5 547
N/A
6 923
+25%
9 143
+32%
17 900
+96%
26 345
+47%
19 850
-25%
17 255
-13%
21 226
+23%
23 942
+13%
27 602
+15%
14 668
-47%
10 356
-29%
25 103
+142%
30 039
+20%
35 619
+19%
48 097
+35%
48 209
+0%
43 080
-11%
44 464
+3%
40 329
-9%
36 841
-9%
33 520
-9%
30 189
-10%
31 082
+3%
30 110
-3%
32 666
+8%
38 601
+18%
41 782
+8%
54 154
+30%
49 951
-8%
37 389
-25%
44 912
+20%
39 862
-11%
23 521
-41%
21 680
-8%
26 686
+23%
28 294
+6%
25 560
-10%
18 784
-27%
23 907
+27%
24 642
+3%
EPS (Diluted)
2.31
N/A
2.88
+25%
3.81
+32%
7.46
+96%
10.97
+47%
8.19
-25%
6.92
-16%
8.52
+23%
9.52
+12%
10.76
+13%
5.72
-47%
4.04
-29%
9.79
+142%
11.71
+20%
13.87
+18%
18.71
+35%
18.75
+0%
16.49
-12%
16.98
+3%
15.14
-11%
13.8
-9%
12.41
-10%
10.86
-12%
10.98
+1%
10.44
-5%
11.29
+8%
13.32
+18%
14.43
+8%
18.7
+30%
17.24
-8%
12.91
-25%
15.5
+20%
13.76
-11%
8.12
-41%
7.48
-8%
9.21
+23%
9.76
+6%
8.82
-10%
6.48
-27%
8.25
+27%
8.5
+3%

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 131,600+ 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.