|
Market Closed -
Hong Kong S.E.
04:08:08 2026-08-21 EDT
|
5-day change | 1st Jan Change | ||
| 457.00 HKD | +1.24% |
|
+3.86% | -23.71% |
| 08-20 | European Stocks Close Mostly Lower in Thursday Trading Amid Rising Oil Prices, Middle East Tensions | MT |
| 08-20 | Shein Seeking at Least $400 Million From Hong Kong IPO Cornerstone Investors | MT |
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 | 3,517,842 | - | - |
| Change | - | -21.7% | -10.33% | 43.58% | 35.86% | -27.65% | - | - |
| Enterprise Value (EV) 1 | 3,530,001 | 2,764,940 | 2,547,303 | 3,501,974 | 4,755,014 | 3,480,384 | 3,458,687 | 3,414,203 |
| Change | - | -21.67% | -7.87% | 37.48% | 35.78% | -26.81% | -0.62% | -1.29% |
| P/E | 16.1x | 15.3x | 22.4x | 19.1x | 22.3x | 15.8x | 14.6x | 13.1x |
| PBR | 4.4x | 3.9x | 3.12x | 3.79x | 4.31x | 2.62x | 2.25x | 2x |
| PEG | - | -0.9x | -0.6x | 0.3x | 1.2x | 6.23x | 1.71x | 1.2x |
| Capitalization / Revenue | 6.34x | 5.01x | 4.09x | 5.42x | 6.47x | 4.26x | 3.89x | 3.54x |
| EV / Revenue | 6.3x | 4.99x | 4.18x | 5.3x | 6.33x | 4.21x | 3.82x | 3.44x |
| EV / EBITDA | 20.4x | 16.9x | 10.8x | 12.6x | 14.1x | 9.72x | 8.76x | 7.59x |
| EV / EBIT | 13x | 11.7x | 15.9x | 16.8x | 19.7x | 13.2x | 12.4x | 11.2x |
| EV / FCF | 24.9x | 21.6x | 12.9x | 19.3x | 21.2x | 28.1x | 17.7x | 14.5x |
| FCF Yield | 4.02% | 4.63% | 7.78% | 5.19% | 4.71% | 3.56% | 5.65% | 6.89% |
| Dividend per Share 2 | 1.298 | 2.4 | 3.129 | 3.164 | 4.649 | 5.056 | 5.315 | 5.896 |
| Rate of return | 0.35% | 0.81% | 1.17% | 0.81% | 0.86% | 1.29% | 1.36% | 1.5% |
| EPS 2 | 23.16 | 19.34 | 11.89 | 20.49 | 24.15 | 24.77 | 26.88 | 29.82 |
| Distribution rate | 5.6% | 12.4% | 26.3% | 15.4% | 19.2% | 20.4% | 19.8% | 19.8% |
| Net sales 1 | 560,118 | 554,552 | 609,015 | 660,257 | 751,766 | 826,198 | 904,936 | 993,552 |
| EBITDA 1 | 173,173 | 164,037 | 235,454 | 277,012 | 336,427 | 358,186 | 394,613 | 449,837 |
| EBIT 1 | 271,620 | 235,706 | 160,074 | 208,099 | 241,562 | 263,564 | 279,194 | 305,495 |
| Net income 1 | 224,822 | 188,243 | 115,216 | 194,073 | 224,842 | 226,101 | 243,246 | 267,023 |
| Net Debt 1 | -20,243 | -14,832 | 54,740 | -76,798 | -107,145 | -37,458 | -59,155 | -103,640 |
| Reference price 2 | 372.14 | 295.44 | 266.50 | 391.85 | 538.28 | 391.85 | 391.85 | 391.85 |
| Nbr of stocks (in thousands) | 9,540,009 | 9,408,797 | 9,352,822 | 9,132,925 | 9,032,821 | 8,977,496 | - | - |
| 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 (Y) | EV / Sales (Y) | EV / EBITDA (Y) | Dividend Yield (Y) | Capi.($) | ||
|---|---|---|---|---|---|---|
 | 15.82x | 4.21x | 9.72x | 1.29% | 523B | |
| 22.2x | 6.57x | 19.73x | -.--% | 331B | |
| 24.02x | 2.82x | 14.34x | -.--% | 161B | |
| 35.4x | 7.03x | 19.77x | -.--% | 110B | |
| 37.46x | 4.37x | 28.89x | -.--% | 110B | |
| 3.02x | 81.86x | 2.28x | 0.14% | 107B | |
| 86.51x | 5.15x | 24.59x | -.--% | 96.84B | |
| 10.59x | 8.06x | 94.05x | 0.63% | 94.47B | |
| 8.48x | 2.73x | 59.22x | 0.73% | 36.95B | |
| 196.69x | 2.99x | 87.07x | -.--% | 31.52B | |
| Average | 44.02x | 12.58x | 35.97x | 0.28% | 160.23B | |
| Weighted average by Cap. | 27.30x | 10.16x | 22.30x | 0.48% |
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
- Valuation Tencent Holdings Limited
Select your edition
All financial news and data tailored to specific country editions
