Loading...
XHKG
0004
Market cap9.01bUSD
Jul 14, Last price  
23.15HKD
1D
-1.07%
1Q
30.06%
Jan 2017
42.55%
Name

Wharf Holdings Ltd

Chart & Performance

D1W1MN
P/E
P/S
5.84
EPS
Div Yield, %
1.73%
Shrs. gr., 5y
0.05%
Rev. gr., 5y
-6.41%
Revenues
12.12b
-36.07%
12,543,000,00013,364,000,00016,208,000,00015,940,000,00017,553,000,00019,380,000,00024,004,000,00030,856,000,00031,887,000,00038,136,000,00040,875,000,00046,627,000,00043,273,000,00021,055,000,00016,874,000,00020,997,000,00022,378,000,00018,064,000,00018,950,000,00012,115,000,000
Net income
-3.22b
L
13,888,000,00011,394,000,00013,962,000,0006,247,000,00017,501,000,00035,750,000,00030,568,000,00047,263,000,00029,380,000,00035,930,000,00016,024,000,00021,440,000,00021,876,000,0006,623,000,0003,386,000,0003,864,000,0006,019,000,000-1,434,000,000945,000,000-3,224,000,000
CFO
3.83b
+60.99%
5,041,000,0003,676,000,0004,126,000,000-431,000,0005,933,000,0001,467,000,000-40,000,00013,339,000,00015,805,000,00018,253,000,00024,053,000,00029,084,000,0005,208,000,000-8,091,000,0009,320,000,00010,267,000,0002,554,000,0006,183,000,0002,379,000,0003,830,000,000
Dividend
Aug 27, 20240.2 HKD/sh
Earnings
Aug 06, 2025

Profile

Founded in 1886 with Hong Kong as its base, The Wharf (Holdings) Limited (Stock code: 0004) is the 17th company incorporated in Hong Kong and a premier company with a long history. As one of the 30 constituent stocks in the original Hang Seng Index since more than 50 years ago, Wharf is among the top local blue chips that is most actively traded and widely held. Backed by a long standing mission of “Building for Tomorrow” and a proven track record in management and execution, the Group has produced consistent and productive performance over the years. Subsequent to the separate listing of Wharf Real Estate Investment Company Limited in November 2017 which focuses on its Hong Kong investment properties portfolio, The Wharf (Holdings) Limited's businesses are largely property-related, comprising Investment Properties, Hotels and Development Properties in Hong Kong and Mainland China. Other businesses include Logistics through Modern Terminals and Hong Kong Air Cargo Terminals. Wharf's Peak Portfolio redefines the concept of luxury living with a collection of the rare and most prestigious residences, epitomising a unique and exclusive lifestyle at the most sought-after addresses in town. Besides the highly-acclaimed Mount Nicholson, other properties under development include 1 Plantation Road, 11 Plantation Road and 77 Peak Road. Besides The Peak Portfolio, the development pipeline of Hong Kong Properties also includes the Kowloon Tong Residential Project and projects in Kowloon East. In the Mainland, Wharf spearheads its investment properties with the International Finance Square (IFS) series at the very heart of CBD or new CBD in high potential cities including Changsha, Chengdu, Chongqing, Suzhou and Wuxi. IFS developments are positioned as trendsetting landmarks with unrivalled locations, superior planning and design, retailer and shopper critical mass, as well as top-notch retail management. Changsha IFS, 2018's newest to the collection, and Chengdu IFS opened in 2014 are comparable to Harbour City in Hong Kong in scale and prominence. The boutique Chongqing IFS, featuring the largest cluster of first-tier brands in Chongqing, was opened in 2017. The Group continues to adopt a selective land acquisition policy with strategic focus on key Tier 1 or 2 cities in order to secure high quality land bank with returns. The development property landbank at the end of June 2019 totalled 3.6 million square metres. Wharf Hotels manages an expanding portfolio of 17 hotels in Asia, spearheaded by a prominent Niccolo brand in recent years. The Wharf Hotels owns four contemporary, urban, chic Niccolo hotels (including The Murray, Hong Kong and Niccolo Changsha) and manages 13 Marco Polo hotels in Hong Kong, Mainland China and the Philippines. Niccolo Suzhou is the newest addition under development and is scheduled to open in 2021. The Group also owns and operates Modern Terminals and Hong Kong Air Cargo Terminals, key components in Hong Kong's success as a hub for international trade and international transportation for decades. CME2 is the Group's long-term investment, representing a strategic initiative of reinvesting capital and profit released from the CME1 exit in Hong Kong in a progressive new economy infrastructure CME2 arena that covers much larger markets with greater growth potential. “Building for Tomorrow” also extends to Wharf's “Business-in-Community” (“BIC”) pursuit. With the flagship school improvement programme “Project Wecan” growing from strength to strength, the Group supports a series of BIC initiatives including Wu Zhi Qiao (Bridge to China) Charitable Foundation, Shanghai International Tower-running Grand Prix and Operation Panda with an aim of promoting BIC and to bring benefits to different segments of society.
IPO date
Dec 30, 1988
Employees
6,200
Domiciled in
HK
Incorporated in
HK

Valuation

Title
HKD in thousands, except ratios and share amounts
FYFYFYFYFYFYFYFYFYFY
2024‑122023‑122022‑122021‑122020‑122019‑122018‑122017‑122016‑122015‑12
Income
Revenues
12,115,000
-36.07%
18,950,000
4.90%
18,064,000
-19.28%
Cost of revenue
1,420,000
11,348,000
10,744,000
Unusual Expense (Income)
NOPBT
10,695,000
7,602,000
7,320,000
NOPBT Margin
88.28%
40.12%
40.52%
Operating Taxes
(3,705,000)
1,090,000
1,660,000
Tax Rate
14.34%
22.68%
NOPAT
14,400,000
6,512,000
5,660,000
Net income
(3,224,000)
-441.16%
945,000
-165.90%
(1,434,000)
-123.82%
Dividends
(1,222,000)
(1,222,000)
(1,222,000)
Dividend yield
1.83%
1.59%
1.74%
Proceeds from repurchase of equity
BB yield
Debt
Debt current
3,010,000
4,500,000
2,399,000
Long-term debt
13,844,000
14,932,000
17,565,000
Deferred revenue
4,708,000
Other long-term liabilities
33,725,000
377,000
(4,214,000)
Net debt
7,136,000
(62,338,000)
(74,570,000)
Cash flow
Cash from operating activities
3,830,000
2,379,000
6,183,000
CAPEX
(231,000)
(577,000)
(348,000)
Cash from investing activities
(2,587,000)
(3,549,000)
4,312,000
Cash from financing activities
(1,745,000)
(17,552,000)
FCF
(32,548,000)
(41,836,000)
2,649,000
Balance
Cash
9,718,000
11,593,000
14,648,000
Long term investments
70,177,000
79,886,000
Excess cash
9,112,250
80,822,500
93,630,800
Stockholders' equity
36,019,000
148,203,000
282,313,000
Invested Capital
183,936,750
87,189,500
80,189,200
ROIC
10.62%
7.78%
12.25%
ROCE
5.54%
4.16%
3.89%
EV
Common stock shares outstanding
3,056,000
3,056,000
3,056,000
Price
21.85
-13.12%
25.15
9.59%
22.95
-4.18%
Market cap
66,773,600
-13.12%
76,858,400
9.59%
70,135,200
-4.14%
EV
79,547,600
19,734,400
(312,800)
EBITDA
10,695,000
8,308,000
8,037,000
EV/EBITDA
7.44
2.38
Interest
849,000
354,000
Interest/NOPBT
11.17%
4.84%