Henderson Land Development Company Limited Website

Henderson Land Development Company Limited

SEHK-12

Basic

  • Market Cap

    HK$111.35B

  • EV

    HK$268.38B

  • Shares Out

    4,841.39M

  • Revenue

    HK$27.57B

  • Employees

    9,835

Margins

  • Gross

    35.68%

  • EBITDA

    23.88%

  • Operating

    23.15%

  • Pre-Tax

    37.88%

  • Net

    33.59%

  • FCF

    52.45%

Returns (5Yr Avg)

  • ROA

    2.85%

  • ROTA

    4.12%

  • ROE

    4.12%

  • ROCE

    2.17%

  • ROIC

    1.74%

Valuation (TTM)

  • P/E

  • P/B

  • EV/Sales

  • EV/EBITDA

  • P/FCF

  • EV/Gross Profit

Valuation (NTM)

  • Price Target

    HK$25.19

  • P/E

  • PEG

  • EV/Sales

  • EV/EBITDA

  • P/FCF

Financial Health

  • Cash

    HK$22.23B

  • Net Debt

    HK$139.47B

  • Debt/Equity

    0.47

  • EBIT/Interest

    3.31

Growth (CAGR)

  • Rev 3Yr

    3.29%

  • Rev 5Yr

    4.63%

  • Rev 10Yr

    1.7%

  • Dil EPS 3Yr

    -3.14%

  • Dil EPS 5Yr

    -21.55%

  • Dil EPS 10Yr

    -5.5%

  • Rev Fwd 2Yr

    7.56%

  • EBITDA Fwd 2Yr

    4.17%

  • EPS Fwd 2Yr

    5.19%

  • EPS LT Growth Est

    11.2%

Dividends

  • Yield

  • Payout

    94.09%

  • DPS

    HK$1.8

  • DPS Growth 3Yr

  • DPS Growth 5Yr

    1.92%

  • DPS Growth 10Yr

    11.64%

  • DPS Growth Fwd 2Yr

    -0.03%

Select a metric from the list below to chart it

Dec '14

Dec '15

Dec '16

Dec '17

Dec '18

Dec '19

Dec '20

Dec '21

Dec '22

Dec '23

Dec '24 (E)

Dec '25 (E)

Dec '26 (E)

Total Revenues

24,184

25,020

23,527

25,551

27,570

Total Revenues % Chg.

10%

3.5%

-6%

8.6%

7.9%

Cost of Goods Sold, Total

11,397

9,721

11,368

15,129

17,732

Gross Profit

12,787

15,299

12,159

10,422

9,838

Selling General & Admin Expenses, Total

3,253

3,034

3,219

3,737

3,631

Provision for Bad Debts

Other Operating Expenses

-186

-386

-481

-291

-175

Other Operating Expenses, Total

3,067

2,648

2,738

3,446

3,456

Operating Income

9,720

12,651

9,421

6,976

6,382

Interest Expense, Total

-54

-974

-236

-800

-1,928

Interest And Investment Income

635

354

109

204

679

Net Interest Expenses

581

-620

-127

-596

-1,249

Income (Loss) On Equity Invest.

5,821

3,160

3,820

4,618

5,557

Currency Exchange Gains (Loss)

-25

-100

85

54

-45

Other Non Operating Income (Expenses)

-138

-91

-105

-131

-154

EBT, Excl. Unusual Items

15,959

15,000

13,094

10,921

10,491

Gain (Loss) On Sale Of Investments

346

-366

2,061

-253

1,589

Gain (Loss) On Sale Of Assets

251

229

162

56

64

Asset Writedown

2,530

-2,413

59

-12

-1,700

Other Unusual Items

264

2

68

EBT, Incl. Unusual Items

19,086

12,714

15,378

10,780

10,444

Income Tax Expense

2,037

2,431

2,018

1,277

666

Earnings From Continuing Operations

17,049

10,283

13,360

9,503

9,778

Minority Interest

-55

-91

-165

-264

-517

Net Income

16,994

10,192

13,195

9,239

9,261

Net Income to Common Incl Extra Items

16,994

10,192

13,195

9,239

9,261

Net Income to Common Excl. Extra Items

16,994

10,192

13,195

9,239

9,261

Total Shares Outstanding

4,841

4,841

4,841.4

4,841.4

4,841.4

Weighted Avg. Shares Outstanding

4,841

4,841

4,841

4,841

4,841

Weighted Avg. Shares Outstanding Dil

4,841

4,841

4,841

4,841

4,841

EPS

3.5

2.1

2.7

1.9

1.9

EPS Diluted

3.5

2.1

2.7

1.9

1.9

EBITDA

9,785

12,728

9,570

7,165

6,585

Effective Tax Rate

10.7%

19.1%

13.1%

11.8%

6.4%