|
End-of-day quote
Thailand S.E.
2026-10-22
|
5-day change | 1st Jan Change | ||
| 1.650 THB | -4.07% |
|
-7.30% | -32.38% |
| 07:51am | Linmon Media Signs Tencent Deal for Game Adaptations, Derivative Products | MT |
| 10-22 | China's blue chips slump to 15-month lows as AI stocks slide | RE |
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 | 2,959,004 | - | - |
| Change | - | -21.7% | -10.33% | 43.58% | 35.86% | -39.14% | - | - |
| Enterprise Value (EV) 1 | 3,530,001 | 2,764,940 | 2,547,303 | 3,501,974 | 4,755,014 | 2,922,429 | 2,952,696 | 2,933,541 |
| Change | - | -21.67% | -7.87% | 37.48% | 35.78% | -38.54% | 1.04% | -0.65% |
| P/E | 16.1x | 15.3x | 22.4x | 19.1x | 22.3x | 13.2x | 12.5x | 11.3x |
| PBR | 4.4x | 3.9x | 3.12x | 3.79x | 4.31x | 2.18x | 1.88x | 1.67x |
| PEG | - | -0.9x | -0.6x | 0.3x | 1.2x | 6.21x | 2.15x | 1.1x |
| Capitalization / Revenue | 6.34x | 5.01x | 4.09x | 5.42x | 6.47x | 3.59x | 3.28x | 2.98x |
| EV / Revenue | 6.3x | 4.99x | 4.18x | 5.3x | 6.33x | 3.54x | 3.27x | 2.96x |
| EV / EBITDA | 20.4x | 16.9x | 10.8x | 12.6x | 14.1x | 8.21x | 7.63x | 6.67x |
| EV / EBIT | 13x | 11.7x | 15.9x | 16.8x | 19.7x | 11.1x | 10.8x | 9.84x |
| EV / FCF | 24.9x | 21.6x | 12.9x | 19.3x | 21.2x | 24.1x | 17.6x | 15.3x |
| FCF Yield | 4.02% | 4.63% | 7.78% | 5.19% | 4.71% | 4.16% | 5.67% | 6.52% |
| Dividend per Share 2 | 1.298 | 2.4 | 3.129 | 3.164 | 4.649 | 5.021 | 5.174 | 5.722 |
| Rate of return | 0.35% | 0.81% | 1.17% | 0.81% | 0.86% | 1.54% | 1.59% | 1.76% |
| EPS 2 | 23.16 | 19.34 | 11.89 | 20.49 | 24.15 | 24.67 | 26.1 | 28.72 |
| Distribution rate | 5.6% | 12.4% | 26.3% | 15.4% | 19.2% | 20.4% | 19.8% | 19.9% |
| Net sales 1 | 560,118 | 554,552 | 609,015 | 660,257 | 751,766 | 824,528 | 902,568 | 991,971 |
| EBITDA 1 | 173,173 | 164,037 | 235,454 | 277,012 | 336,427 | 356,105 | 386,795 | 439,495 |
| EBIT 1 | 271,620 | 235,706 | 160,074 | 208,099 | 241,562 | 263,000 | 273,145 | 298,074 |
| Net income 1 | 224,822 | 188,243 | 115,216 | 194,073 | 224,842 | 224,971 | 235,886 | 256,335 |
| Net Debt 1 | -20,243 | -14,832 | 54,740 | -76,798 | -107,145 | -36,575 | -6,308 | -25,463 |
| Reference price 2 | 372.14 | 295.44 | 266.50 | 391.85 | 538.28 | 325.77 | 325.77 | 325.77 |
| 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.($) | ||
|---|---|---|---|---|---|---|
 | 15.74x | 7.63x | 16.31x | 0.27% | 3,946B | |
| 22.16x | 6.51x | 11.65x | 0.33% | 1,659B | |
| 32.37x | 15.14x | 23.92x | 0.55% | 555B | |
| 13.21x | 3.51x | 8.13x | 1.54% | 439B | |
| 18.72x | 5.52x | 16.55x | -.--% | 275B | |
| 19.25x | 1.41x | 9.49x | 1.07% | 253B | |
| 104.3x | 13.85x | 74.39x | -.--% | 217B | |
| 21.75x | 2.48x | 12.6x | -.--% | 141B | |
| 8.07x | 0.9x | 3.88x | -.--% | 113B | |
| Average | 28.40x | 6.33x | 19.66x | 0.42% | 844.21B | |
| Weighted average by Cap. | 20.96x | 7.39x | 16.56x | 0.38% |
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
- TENCENT06 Stock
- Valuation Tencent Holdings Limited
Select your edition
All financial news and data tailored to specific country editions
