Valuation CK Hutchison Holdings Limited

Stocks

Market Closed - Hong Kong S.E. Other stock markets 09:08:03 22/07/2026 BST			5-day change	1st Jan Change
71.45 ^HKD	+0.14%		+1.49%	+34.94%

07-21	CK Hutchison Clarifies No Decision Made on AS Watson IPO	MT
07-20	CK Hutchison's AS Watson Reportedly Mulling Delaying $2 Billion Dual IPO in London, Hong Kong	MT

Data adjusted to current consolidation scope

Fiscal Period: December	2021	2022	2023	2024	2025	2026	2027	2028
Market Cap ¹	192,882	179,438	160,287	158,947	202,801	273,657	-	-
Change	-	-6.97%	-10.67%	-0.84%	27.59%	34.94%	-	-
Enterprise Value (EV) ¹	361,051	328,246	292,097	288,561	316,590	407,642	388,343	365,706
Change	-	-9.09%	-11.01%	-1.21%	9.71%	28.76%	-4.73%	-5.83%
P/E	5.78x	4.9x	6.82x	9.3x	17.1x	8.17x	10.6x	9.74x
PBR	0.37x	0.16x	0.29x	0.3x	0.36x	0.46x	0.44x	0.43x
PEG	-	0.5x	-0.2x	-0.3x	-0.6x	0x	-0.5x	1.1x
Capitalization / Revenue	0.43x	0.39x	0.35x	0.33x	0.4x	0.53x	0.54x	0.53x
EV / Revenue	0.81x	0.72x	0.63x	0.61x	0.62x	0.79x	0.77x	0.71x
EV / EBITDA	2.66x	2.31x	2.29x	5.51x	5.52x	6.87x	6.5x	6.17x
EV / EBIT	5.25x	4.19x	4.65x	4.62x	16.7x	13.6x	12.4x	11.2x
EV / FCF	28.8x	10.6x	11.2x	9.05x	7.59x	5.4x	9.5x	8.65x
FCF Yield	3.47%	9.4%	8.95%	11%	13.2%	18.5%	10.5%	11.6%
Dividend per Share ²	2.66	2.926	2.531	2.202	2.312	2.687	2.621	2.804
Rate of return	5.29%	6.25%	6.05%	5.31%	4.37%	3.77%	3.67%	3.93%
EPS ²	8.7	9.57	6.14	4.46	3.09	8.732	6.728	7.324
Distribution rate	30.6%	30.6%	41.2%	49.4%	74.8%	30.8%	39%	38.3%
Net sales ¹	445,383	457,229	461,558	476,682	507,297	519,166	506,222	518,127
EBITDA ¹	135,653	142,132	127,309	52,370	57,351	59,306	59,711	59,255
EBIT ¹	68,818	78,261	62,770	62,498	18,960	29,957	31,431	32,661
Net income ¹	33,484	36,680	23,500	17,088	11,841	35,741	26,261	28,450
Net Debt ¹	168,169	148,808	131,810	129,614	113,789	133,985	114,687	92,050
Reference price ²	50.30	46.85	41.85	41.50	52.95	71.35	71.35	71.35
Nbr of stocks (in thousands)	3,834,635	3,830,045	3,830,045	3,830,045	3,830,045	3,830,044	-	-
Announcement Date	17/03/22	16/03/23	21/03/24	20/03/25	19/03/26	-	-	-

¹HKD in Million²HKD

Estimates

Add to a list 0 selected To use this feature you must be a member Log in Sign up	P/E (Y)	EV / Sales (Y)	EV / EBITDA (Y)	Dividend Yield (Y)	Capi.($)
CK HUTCHISON HOLDINGS LIMITED	8.17x	0.78x	6.87x	3.77%	34.85B
ULTA BEAUTY, INC.	17.01x	1.57x	10.5x	-.--%	21.04B
PUIG BRANDS SA	15.23x	1.97x	9.5x	2.59%	10.82B
BATH & BODY WORKS, INC.	7x	0.95x	5.52x	4.01%	4.09B
MAO GEPING COSMETICS CO., LTD.	14.8x	2.98x	9.34x	2.75%	3.37B
POYA INTERNATIONAL CO., LTD.	18.82x	2.32x	8.79x	4.92%	2.08B
HONASA CONSUMER LIMITED	80.47x	5.99x	64.46x	0.18%	1.53B
DOUGLAS AG	43.85x	0.69x	4.59x	-.--%	1.01B
THE BEAUTY TECH GROUP PLC	16.13x	1.88x	7.05x	-.--%	511M
THE HONEST COMPANY, INC.	140.59x	1.01x	14.61x	-.--%	428M
Average	36.20x	2.01x	14.12x	1.82%	7.97B
Weighted average by Cap.	14.56x	1.40x	9.39x	2.45%