investorscraft@gmail.com

Intrinsic ValueCK Hutchison Holdings Limited (0001.HK)

Previous CloseHK$63.25
Intrinsic Value
Upside potential
Previous Close
HK$63.25

VALUATION INPUT DATA

This valuation is based on fiscal year data as of 2024 and quarterly data as of .

Data is not available at this time.

Stock Valuation Context

Business Model And Market Position

CK Hutchison Holdings Limited is a globally diversified conglomerate operating across four core divisions: ports and logistics, retail, infrastructure, and telecommunications. Its extensive port network, comprising 291 berths across 52 ports in 26 countries, establishes it as a critical node in global trade flows, providing integrated logistics and ship repair services. The retail segment, anchored by 12 brands and over 16,000 stores, dominates the health and beauty landscape in Asia and Europe, while also operating supermarkets and beverage manufacturing. Its infrastructure investments are geographically dispersed, covering energy, transportation, water, and waste management assets in stable, regulated markets. The telecommunications division provides mobile services and operates as an integrated energy company in North America and Asia Pacific. This multi-sector diversification mitigates regional and cyclical risks, creating a resilient revenue base. The company leverages its scale and operational expertise to maintain leading positions in niche, often infrastructure-heavy sectors, providing essential services that generate stable, long-term cash flows. Its entrenched market positions across these diverse industries provide a defensive moat against economic volatility.

Revenue Profitability And Efficiency

The company reported robust revenue of HKD 281.4 billion for the period, demonstrating the scale of its global operations. Net income stood at HKD 17.1 billion, translating to a net profit margin of approximately 6.1%. Strong operating cash flow of HKD 54.2 billion significantly exceeded capital expenditures, indicating healthy conversion of earnings into cash and solid operational efficiency across its diverse business portfolio.

Earnings Power And Capital Efficiency

Diluted earnings per share were HKD 4.46, reflecting the earnings power of its vast asset base. The substantial operating cash flow of HKD 54.2 billion provides significant internal funding capacity for investments and shareholder returns. Capital expenditures of HKD 20.4 billion indicate ongoing investment to maintain and grow its extensive infrastructure and retail networks, supporting future earnings stability.

Balance Sheet And Financial Health

The balance sheet is characterized by a significant cash position of HKD 121.3 billion, providing ample liquidity. Total debt is substantial at HKD 324.7 billion, which is typical for a capital-intensive conglomerate with major infrastructure assets. The company's ability to generate strong operating cash flow is crucial for servicing this debt and funding its operations, indicating a managed financial structure.

Growth Trends And Dividend Policy

The company maintains a consistent dividend policy, with a dividend per share of HKD 1.514, offering income to shareholders. Its growth is driven by the steady, utility-like characteristics of its infrastructure and ports businesses, complemented by the expansion potential in retail and telecommunications. This balanced approach supports both income and long-term capital appreciation for investors.

Valuation And Market Expectations

With a market capitalization of approximately HKD 198.8 billion, the market valuation reflects a discount to the sum of its parts, a common characteristic for conglomerates. A beta of 0.78 indicates lower volatility than the broader market, aligning with its defensive, diversified business model and stable cash flow generation from essential services assets.

Strategic Advantages And Outlook

The company's primary strategic advantage lies in its unparalleled diversification across defensive, cash-generative sectors and its entrenched market positions in infrastructure and retail. Its outlook is stable, supported by long-term contracts and essential service provision. Management's focus on operational efficiency and prudent capital allocation across its vast portfolio should continue to drive sustainable value over the long term.

Sources

Company DescriptionFinancial Data Provided

show cash flow forecast

FINANCIAL STATEMENTS FORECAST and PRESENT VALUE CALCULATION

Fiscal year2025202620272028202920302031203220332034203520362037203820392040204120422043204420452046204720482049

INCOME STATEMENT

Revenue growth rate, %NaN
Revenue, $NaN
Variable operating expenses, $mNaN
Fixed operating expenses, $mNaN
Total operating expenses, $mNaN
Operating income, $mNaN
EBITDA, $mNaN
Interest expense (income), $mNaN
Earnings before tax, $mNaN
Tax expense, $mNaN
Net income, $mNaN

BALANCE SHEET

Cash and short-term investments, $mNaN
Total assets, $mNaN
Adjusted assets (=assets-cash), $mNaN
Average production assets, $mNaN
Working capital, $mNaN
Total debt, $mNaN
Total liabilities, $mNaN
Total equity, $mNaN
Debt-to-equity ratioNaN
Adjusted equity ratioNaN

CASH FLOW

Net income, $mNaN
Depreciation, amort., depletion, $mNaN
Funds from operations, $mNaN
Change in working capital, $mNaN
Cash from operations, $mNaN
Maintenance CAPEX, $mNaN
New CAPEX, $mNaN
Total CAPEX, $mNaN
Free cash flow, $mNaN
Issuance/(repurchase) of shares, $mNaN
Retained Cash Flow, $mNaN
Pot'l extraordinary dividend, $mNaN
Cash available for distribution, $mNaN
Discount rate, %NaN
PV of cash for distribution, $mNaN
Current shareholders' claim on cash, %NaN
HomeMenuAccount