OTCMSUHJY
Market cap27bUSD
Dec 20, Last price
9.36USD
1D
1.41%
1Q
-10.60%
Jan 2017
-25.66%
Name
Sun Hung Kai Properties Ltd
Chart & Performance
Profile
Sun Hung Kai Properties Limited develops and invests in properties for sale and rent in Hong Kong, Mainland China, and internationally. It develops and sells properties, including residential estates, offices, shopping malls, industrial buildings, and hotels and serviced suites. The company's land bank comprises 57.1 million square feet of gross floor area in Hong Kong; and 70.6 million square feet of gross floor area in Mainland China. It also provides property management services; construction-related services, including landscaping, electrical and fire prevention systems installation, wooden doors production and installation, and construction plant and machinery leasing; and insurance products to individuals and businesses comprising householder's comprehensive, fire, employees' compensation, travel, personal accident, motor vehicles, contractors' all risks, third party liability, and property all risks. In addition, the company offers voice, multimedia, and mobile broadband services; and data center services, including infrastructure, facility management, and other value-added services. Further, it manages car parks, tunnels, bridges, and toll roads; offers transport facilities for private and the public sectors; operates an expressway; provides public bus transportation services; and offers airport freight forwarding and aviation support services. Additionally, the company provides container handling and storage, container freight station, and other port-related services; operates department stores and supermarkets; and offers mortgage and other loan financing facilities, as well as offers asset and project management, architectural and engineering, cleaning, and secretarial services. It also engages in the club and road management business. The company was formerly known as Sun Hung Kai (Holdings) Limited and changed its name to Sun Hung Kai Properties Limited in March 1973. The company was incorporated in 1972 and is based in Wan Chai, Hong Kong.
Valuation
Title HKD in thousands, except ratios and share amounts | FY | FY | FY | FY | FY | FY | FY | FY | FY | FY |
---|---|---|---|---|---|---|---|---|---|---|
2024‑06 | 2023‑06 | 2022‑06 | 2021‑06 | 2020‑06 | 2019‑06 | 2018‑06 | 2017‑06 | 2016‑06 | 2015‑06 | |
Income | ||||||||||
Revenues | 73,285,000 2.12% | 71,762,000 -8.58% | 78,498,000 -7.91% | |||||||
Cost of revenue | 46,520,000 | 44,131,000 | 45,044,000 | |||||||
Unusual Expense (Income) | ||||||||||
NOPBT | 26,765,000 | 27,631,000 | 33,454,000 | |||||||
NOPBT Margin | 36.52% | 38.50% | 42.62% | |||||||
Operating Taxes | 3,978,000 | 3,947,000 | 5,655,000 | |||||||
Tax Rate | 14.86% | 14.28% | 16.90% | |||||||
NOPAT | 22,787,000 | 23,684,000 | 27,799,000 | |||||||
Net income | 19,046,000 -20.33% | 23,907,000 -6.47% | 25,560,000 -4.46% | |||||||
Dividends | (13,475,000) | (14,344,000) | (14,344,000) | |||||||
Dividend yield | 6.88% | 5.02% | 5.34% | |||||||
Proceeds from repurchase of equity | (17,000) | 2,000 | (19,000) | |||||||
BB yield | 0.01% | 0.00% | 0.01% | |||||||
Debt | ||||||||||
Debt current | 11,372,000 | 8,886,000 | 16,672,000 | |||||||
Long-term debt | 120,849,000 | 119,168,000 | 110,100,000 | |||||||
Deferred revenue | 957,000 | 658,000 | ||||||||
Other long-term liabilities | 2,824,000 | (24,867,000) | (26,187,000) | |||||||
Net debt | 13,264,000 | 8,692,000 | 805,000 | |||||||
Cash flow | ||||||||||
Cash from operating activities | 24,516,000 | 26,136,000 | 15,192,000 | |||||||
CAPEX | (4,621,000) | (4,482,000) | (4,033,000) | |||||||
Cash from investing activities | (9,613,000) | (16,058,000) | (9,520,000) | |||||||
Cash from financing activities | (13,109,000) | (13,659,000) | (8,841,000) | |||||||
FCF | (213,693,000) | 20,295,000 | 19,981,000 | |||||||
Balance | ||||||||||
Cash | 16,969,000 | 15,890,000 | 21,021,000 | |||||||
Long term investments | 101,988,000 | 103,472,000 | 104,946,000 | |||||||
Excess cash | 115,292,750 | 115,773,900 | 122,042,100 | |||||||
Stockholders' equity | 619,592,000 | 606,796,000 | 606,744,000 | |||||||
Invested Capital | 628,256,250 | 612,323,100 | 601,011,900 | |||||||
ROIC | 3.67% | 3.90% | 4.71% | |||||||
ROCE | 3.49% | 3.67% | 4.47% | |||||||
EV | ||||||||||
Common stock shares outstanding | 2,897,780 | 2,897,780 | 2,897,780 | |||||||
Price | 67.55 -31.56% | 98.70 6.47% | 92.70 -19.88% | |||||||
Market cap | 195,745,058 -31.56% | 286,010,913 6.47% | 268,624,223 -19.88% | |||||||
EV | 221,884,058 | 299,443,913 | 274,227,223 | |||||||
EBITDA | 30,588,000 | 32,466,000 | 38,509,000 | |||||||
EV/EBITDA | 7.25 | 9.22 | 7.12 | |||||||
Interest | 4,046,000 | 4,565,000 | 2,915,000 | |||||||
Interest/NOPBT | 15.12% | 16.52% | 8.71% |