Loading...
XHKG0012
Market cap14bUSD
Dec 20, Last price  
23.25HKD
1D
-0.21%
1Q
-8.64%
Jan 2017
-24.98%
Name

Henderson Land Development Co Ltd

Chart & Performance

D1W1MN
XHKG:0012 chart
P/E
12.15
P/S
4.12
EPS
1.91
Div Yield, %
7.74%
Shrs. gr., 5y
—
Rev. gr., 5y
4.46%
Revenues
27.34b
+7.49%
6,727,118,0005,833,261,0006,773,000,0008,355,900,00013,492,000,00015,230,000,0007,092,000,00015,188,000,00015,592,000,00023,289,000,00023,371,000,00023,641,000,00025,568,000,00027,960,000,00021,982,000,00024,373,000,00025,423,000,00023,885,000,00025,437,000,00027,341,000,000
Net income
9.26b
+0.24%
3,059,056,00010,853,521,00013,548,700,0009,817,700,00015,472,000,00014,320,000,00015,820,000,00017,184,000,00020,208,000,00015,948,000,00016,752,000,00021,326,000,00021,916,000,00030,433,000,00031,157,000,00016,994,000,00010,192,000,00013,195,000,0009,239,000,0009,261,000,000
CFO
14.46b
+29.91%
3,712,970,000-4,018,780,000158,000,000613,600,000-442,000,000-4,740,000,000-17,282,000,000-600,000,0002,642,000,000-1,350,000,0004,409,000,000-778,000,0006,330,000,000-797,000,0003,824,000,0006,744,000,0007,072,000,000685,000,00011,131,000,00014,460,000,000
Dividend
Sep 03, 20240.5 HKD/sh
Earnings
Mar 19, 2025

Profile

Henderson Land Development Company Limited, an investment holding company, engages in the property development and investment activities in Hong Kong and Mainland China. The company operates through Property Development, Property Leasing, Department Stores and Supermarket-Cum-Stores Operations, Other Businesses, and Utility and Energy segments. The Property Development segment develops and sells real estate properties. Its property portfolio primarily includes offices, shopping arcades, shopping malls, commercial complexes, and residential properties. The Property Leasing segment leases properties. The Department Stores and Supermarket-Cum-Stores Operations segment operates and manages department stores and supermarket-cum-stores. The Other Businesses segment operates and manages hotels; provides construction, finance, project management, property management, agency, and cleaning and security guard services; trades in building materials; and disposes leasehold land, as well as engages in the food and beverage and travel operations. The Utility and Energy segment is involved in production, distribution, and marketing gas; and water supply and environmentally friendly energy businesses. The company was incorporated in 1976 and is headquartered in Central, Hong Kong. Henderson Land Development Company Limited is a subsidiary of Henderson Development Limited.
URL
https://www.hld.com/
IPO date
Jul 23, 1981
Employees
9,881
Domiciled in
HK
Incorporated in
HK

Valuation

Title
HKD in thousands, except ratios and share amounts
FYFYFYFYFYFYFYFYFYFY
2023‑122022‑122021‑122020‑122019‑122018‑122017‑122016‑122015‑122014‑12
Income
Revenues
27,341,000
7.49%
25,437,000
6.50%
23,885,000
-6.05%
Cost of revenue
21,171,000
18,916,000
14,664,000
Unusual Expense (Income)
NOPBT
6,170,000
6,521,000
9,221,000
NOPBT Margin
22.57%
25.64%
38.61%
Operating Taxes
666,000
1,277,000
2,018,000
Tax Rate
10.79%
19.58%
21.88%
NOPAT
5,504,000
5,244,000
7,203,000
Net income
9,261,000
0.24%
9,239,000
-29.98%
13,195,000
29.46%
Dividends
(8,715,000)
(8,715,000)
(8,715,000)
Dividend yield
7.49%
6.61%
5.42%
Proceeds from repurchase of equity
BB yield
Debt
Debt current
33,795,000
36,226,000
34,500,000
Long-term debt
129,152,000
113,865,000
124,981,000
Deferred revenue
3,914,000
6,140,000
Other long-term liabilities
1,372,000
(13,041,000)
(15,312,000)
Net debt
36,643,000
34,384,000
40,866,000
Cash flow
Cash from operating activities
14,460,000
11,131,000
685,000
CAPEX
(3,186,000)
(54,850,000)
Cash from investing activities
16,000
12,146,000
(50,044,000)
Cash from financing activities
(5,417,000)
(21,305,000)
52,051,000
FCF
(127,676,000)
496,000
8,497,000
Balance
Cash
22,105,000
11,745,000
11,335,000
Long term investments
104,199,000
103,962,000
107,280,000
Excess cash
124,936,950
114,435,150
117,420,750
Stockholders' equity
347,070,000
345,152,000
352,179,000
Invested Capital
404,241,050
381,110,850
392,382,250
ROIC
1.40%
1.36%
2.04%
ROCE
1.15%
1.29%
1.78%
EV
Common stock shares outstanding
4,841,000
4,841,000
4,841,000
Price
24.05
-11.74%
27.25
-17.92%
33.20
9.39%
Market cap
116,426,050
-11.74%
131,917,250
-17.92%
160,721,200
9.39%
EV
173,597,050
183,505,250
218,746,200
EBITDA
6,709,000
7,061,000
9,726,000
EV/EBITDA
25.88
25.99
22.49
Interest
1,845,000
3,650,000
2,093,000
Interest/NOPBT
29.90%
55.97%
22.70%