|
Delayed
Other stock markets
|
5-day change | 1st Jan Change | ||
| 458.60 HKD | -0.35% |
|
+1.55% | -23.37% |
| 07-10 | Top Midday Stories: SK Hynix Marks Record-Setting Debut in US Market; Meta Faces $2 Billion Manus Deal Rollback | MT |
| 07-10 | Wall Street Meets SK Hynix |  |
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 | 3,573,066 | - | - |
| Change | - | -21.7% | -10.33% | 43.58% | 35.86% | -26.51% | - | - |
| Enterprise Value (EV) 1 | 3,530,001 | 2,764,940 | 2,547,303 | 3,501,974 | 4,755,014 | 3,488,932 | 3,400,773 | 3,256,550 |
| Change | - | -21.67% | -7.87% | 37.48% | 35.78% | -26.63% | -2.53% | -4.24% |
| P/E | 16.1x | 15.3x | 22.4x | 19.1x | 22.3x | 15.4x | 13.8x | 12.2x |
| PBR | 4.4x | 3.9x | 3.12x | 3.79x | 4.31x | 2.65x | 2.25x | 1.98x |
| PEG | - | -0.9x | -0.6x | 0.3x | 1.2x | 2.31x | 1.1x | 1x |
| Capitalization / Revenue | 6.34x | 5.01x | 4.09x | 5.42x | 6.47x | 4.32x | 3.95x | 3.61x |
| EV / Revenue | 6.3x | 4.99x | 4.18x | 5.3x | 6.33x | 4.22x | 3.76x | 3.29x |
| EV / EBITDA | 20.4x | 16.9x | 10.8x | 12.6x | 14.1x | 9.84x | 8.57x | 7.2x |
| EV / EBIT | 13x | 11.7x | 15.9x | 16.8x | 19.7x | 12.8x | 11.4x | 9.7x |
| EV / FCF | 24.9x | 21.6x | 12.9x | 19.3x | 21.2x | 17.9x | 13.6x | 11.5x |
| FCF Yield | 4.02% | 4.63% | 7.78% | 5.19% | 4.71% | 5.57% | 7.37% | 8.73% |
| Dividend per Share 2 | 1.298 | 2.4 | 3.129 | 3.164 | - | 5.297 | 5.775 | 6.512 |
| Rate of return | 0.35% | 0.81% | 1.17% | 0.81% | - | 1.33% | 1.45% | 1.64% |
| EPS 2 | 23.16 | 19.34 | 11.89 | 20.49 | 24.15 | 25.77 | 28.89 | 32.59 |
| Distribution rate | 5.6% | 12.4% | 26.3% | 15.4% | - | 20.6% | 20% | 20% |
| Net sales 1 | 560,118 | 554,552 | 609,015 | 660,257 | 751,766 | 826,401 | 903,503 | 990,182 |
| EBITDA 1 | 173,173 | 164,037 | 235,454 | 277,012 | 336,427 | 354,407 | 396,724 | 452,362 |
| EBIT 1 | 271,620 | 235,706 | 160,074 | 208,099 | 241,562 | 271,604 | 298,783 | 335,690 |
| Net income 1 | 224,822 | 188,243 | 115,216 | 194,073 | 224,842 | 235,853 | 261,454 | 290,552 |
| Net Debt 1 | -20,243 | -14,832 | 54,740 | -76,798 | -107,145 | -84,134 | -172,293 | -316,516 |
| Reference price 2 | 372.14 | 295.44 | 266.50 | 391.85 | 538.28 | 398.00 | 398.00 | 398.00 |
| 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.($) | ||
|---|---|---|---|---|---|---|
 | 15.45x | 4.22x | 9.84x | 1.33% | 527B | |
| 20.44x | 6.05x | 18.17x | -.--% | 309B | |
| 24.62x | 2.62x | 13.54x | -.--% | 152B | |
| 4.92x | 106.94x | 3.87x | 0.11% | 124B | |
| 32.75x | 3.99x | 26.22x | -.--% | 98.65B | |
| 10.94x | 8.31x | 95.04x | 0.64% | 95.75B | |
| 29.23x | 5.56x | 15.69x | -.--% | 88.21B | |
| 75.26x | 4.42x | 21.6x | -.--% | 83.58B | |
| 7.56x | 2.96x | 45.51x | 0.69% | 39.79B | |
| 721.62x | 4.67x | 220.62x | -.--% | 27.91B | |
| Average | 94.28x | 14.97x | 47.01x | 0.28% | 154.51B | |
| Weighted average by Cap. | 33.90x | 12.95x | 23.41x | 0.52% |
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
Choose MarketScreener Select your edition
All financial news and data tailored to specific country editions
