|
End-of-day quote
Thailand S.E.
2026-09-25
|
5-day change | 1st Jan Change | ||
| 18.50 THB | -1.07% |
|
+2.78% | -24.18% |
| 09-24 | Tencent Launches TenPayGo, Expands International Payment Services Ahead of APEC 2026 | MT |
| 09-23 | Wall Street's $100 Problem |  |
Company Valuation: Tencent Holdings Limited
Data adjusted to current consolidation scope
| Fiscal Period: December | 2021 | 2022 | 2023 | 2024 | 2025 | 2026 | 2027 | 2028 |
|---|---|---|---|---|---|---|---|---|
| Market Cap 1 | 3,550,244 | 2,779,772 | 2,492,563 | 3,578,772 | 4,862,159 | 3,362,066 | - | - |
| Change | - | -21.7% | -10.33% | 43.58% | 35.86% | -30.85% | - | - |
| Enterprise Value (EV) 1 | 3,530,001 | 2,764,940 | 2,547,303 | 3,501,974 | 4,755,014 | 3,324,607 | 3,349,200 | 3,323,183 |
| Change | - | -21.67% | -7.87% | 37.48% | 35.78% | -30.08% | 0.74% | -0.78% |
| P/E | 16.1x | 15.3x | 22.4x | 19.1x | 22.3x | 15.1x | 14.1x | 12.7x |
| PBR | 4.4x | 3.9x | 3.12x | 3.79x | 4.31x | 2.5x | 2.14x | 1.91x |
| PEG | - | -0.9x | -0.6x | 0.3x | 1.2x | 5.96x | 1.96x | 1.2x |
| Capitalization / Revenue | 6.34x | 5.01x | 4.09x | 5.42x | 6.47x | 4.07x | 3.72x | 3.38x |
| EV / Revenue | 6.3x | 4.99x | 4.18x | 5.3x | 6.33x | 4.02x | 3.7x | 3.34x |
| EV / EBITDA | 20.4x | 16.9x | 10.8x | 12.6x | 14.1x | 9.32x | 8.55x | 7.47x |
| EV / EBIT | 13x | 11.7x | 15.9x | 16.8x | 19.7x | 12.6x | 12.1x | 11.1x |
| EV / FCF | 24.9x | 21.6x | 12.9x | 19.3x | 21.2x | 26.7x | 19.6x | 15.6x |
| FCF Yield | 4.02% | 4.63% | 7.78% | 5.19% | 4.71% | 3.74% | 5.1% | 6.4% |
| Dividend per Share 2 | 1.298 | 2.4 | 3.129 | 3.164 | 4.649 | 5.05 | 5.298 | 5.872 |
| Rate of return | 0.35% | 0.81% | 1.17% | 0.81% | 0.86% | 1.35% | 1.42% | 1.57% |
| EPS 2 | 23.16 | 19.34 | 11.89 | 20.49 | 24.15 | 24.77 | 26.55 | 29.32 |
| Distribution rate | 5.6% | 12.4% | 26.3% | 15.4% | 19.2% | 20.4% | 20% | 20% |
| Net sales 1 | 560,118 | 554,552 | 609,015 | 660,257 | 751,766 | 826,047 | 904,932 | 993,653 |
| EBITDA 1 | 173,173 | 164,037 | 235,454 | 277,012 | 336,427 | 356,852 | 391,808 | 444,908 |
| EBIT 1 | 271,620 | 235,706 | 160,074 | 208,099 | 241,562 | 263,368 | 276,005 | 300,101 |
| Net income 1 | 224,822 | 188,243 | 115,216 | 194,073 | 224,842 | 226,102 | 240,761 | 263,195 |
| Net Debt 1 | -20,243 | -14,832 | 54,740 | -76,798 | -107,145 | -37,458 | -12,866 | -38,882 |
| Reference price 2 | 372.14 | 295.44 | 266.50 | 391.85 | 538.28 | 373.63 | 373.63 | 373.63 |
| Nbr of stocks (in thousands) | 9,540,009 | 9,408,797 | 9,352,822 | 9,132,925 | 9,032,821 | 8,998,443 | - | - |
| Announcement Date | 3/23/22 | 3/22/23 | 3/20/24 | 3/19/25 | 3/18/26 | - | - | - |
1CNY in Million2CNY
Estimates
P/E, Detailed evolution
| P/E (N) | EV / Sales (N) | EV / EBITDA (N) | Dividend Yield (N) | Capi.($) | ||
|---|---|---|---|---|---|---|
 | 15.16x | 4.04x | 9.36x | 1.34% | 503B | |
| 20.01x | 5.93x | 17.81x | -.--% | 299B | |
| 21.68x | 2.48x | 12.61x | -.--% | 141B | |
| 3.2x | 88.24x | 2.46x | 0.13% | 115B | |
| 36.89x | 4.3x | 28.14x | -.--% | 105B | |
| 28.49x | 5.51x | 15.47x | -.--% | 89.26B | |
| 9.96x | 7.15x | 85.96x | 0.69% | 85.14B | |
| 72.53x | 4.28x | 20.38x | -.--% | 81.26B | |
| 7.52x | 2.87x | 59.42x | 0.8% | 32.23B | |
| Average | 23.94x | 13.87x | 27.96x | 0.33% | 161.18B | |
| Weighted average by Cap. | 20.98x | 11.21x | 18.84x | 0.53% |
Y-o-Y evolution of P/E
Historical PBR trend
Evolution Enterprise Value / Sales
Change in Enterprise Value/EBITDA
Year-on-year evolution of the Yield
- Stock Market
- Stocks
- 700 Stock
- TENCENT80 Stock
- Valuation Tencent Holdings Limited
Select your edition
All financial news and data tailored to specific country editions
