Henderson Land Development Co Ltd
HKEX:12

Watchlist Manager
Henderson Land Development Co Ltd Logo
Henderson Land Development Co Ltd
HKEX:12
Watchlist
Price: 24.8 HKD -1.2% Market Closed
Market Cap: 120.1B HKD
Have any thoughts about
Henderson Land Development Co Ltd?
Write Note

Intrinsic Value

The intrinsic value of one Henderson Land Development Co Ltd stock under the Base Case scenario is 37.69 HKD. Compared to the current market price of 24.8 HKD, Henderson Land Development Co Ltd is Undervalued by 34%.

The Intrinsic Value is calculated as the average of DCF and Relative values:

Intrinsic Value
37.69 HKD
Undervaluation 34%
Intrinsic Value
Price
Worst Case
Base Case
Best Case

Valuation Backtest
Henderson Land Development Co Ltd

Backtest Intrinsic Value
Dive into the past to invest in the future

Uncover deeper insights with the Valuation Backtest. Learn how current stock valuations stack up against historical averages to gauge true investment potential.

Start backtest now and learn if your stock is truly undervalued or overvalued!

Run Backtest
Backtest Conclusion
Very Attractive
Current Valuation
+45%
Avg Valuation
-12%
Worst Valuation
-49%
Best Valuation
+45%

Stock is trading at its lowest valuation over the past 5 years.

Backtest Example
Register to View Results
Register to View Results

To access the results of this valuation backtest, please register an account with us. Registration is quick and gives you instant access to insights on 3 stocks per week for free.

Backtest Unavailable

The backtest for Henderson Land Development Co Ltd cannot be conducted due to limitations such as insufficient data or other constraints. Please select a different stock or adjust your settings.

Backtest In Progress...
Backtest In Progress...
How do you feel about Henderson Land Development Co Ltd?
Bearish
Neutral
Bullish

Fundamental Analysis

Company Quality
No Indicators Selected
Select Indicators

Select up to 3 indicators:

Insider Trading
0-3
Months
0-6
Months
0-12
Months
0-36
Months
No Periods Selected
Select Periods

Select up to 2 periods:

Investment Journal
AI Assistant
AI Assistant
Ask me anything about Henderson Land Development Co Ltd

Provide an overview of the primary business activities
of Henderson Land Development Co Ltd.

What unique competitive advantages
does Henderson Land Development Co Ltd hold over its rivals?

What risks and challenges
does Henderson Land Development Co Ltd face in the near future?

Is it considered overvalued or undervalued
based on the latest financial data?

Show all valuation multiples
for Henderson Land Development Co Ltd.

Provide P/S
for Henderson Land Development Co Ltd.

Provide P/E
for Henderson Land Development Co Ltd.

Provide P/OCF
for Henderson Land Development Co Ltd.

Provide P/FCFE
for Henderson Land Development Co Ltd.

Provide P/B
for Henderson Land Development Co Ltd.

Provide EV/S
for Henderson Land Development Co Ltd.

Provide EV/GP
for Henderson Land Development Co Ltd.

Provide EV/EBITDA
for Henderson Land Development Co Ltd.

Provide EV/EBIT
for Henderson Land Development Co Ltd.

Provide EV/OCF
for Henderson Land Development Co Ltd.

Provide EV/FCFF
for Henderson Land Development Co Ltd.

Provide EV/IC
for Henderson Land Development Co Ltd.

Show me price targets
for Henderson Land Development Co Ltd made by professional analysts.

What are the Revenue projections
for Henderson Land Development Co Ltd?

How accurate were the past Revenue estimates
for Henderson Land Development Co Ltd?

What are the Net Income projections
for Henderson Land Development Co Ltd?

How accurate were the past Net Income estimates
for Henderson Land Development Co Ltd?

What are the EPS projections
for Henderson Land Development Co Ltd?

How accurate were the past EPS estimates
for Henderson Land Development Co Ltd?

What are the EBIT projections
for Henderson Land Development Co Ltd?

How accurate were the past EBIT estimates
for Henderson Land Development Co Ltd?

Compare the revenue forecasts
for Henderson Land Development Co Ltd with those of its competitors based on recent analyst estimates.

Compare the intrinsic valuations
of Henderson Land Development Co Ltd and its key competitors using the latest financial data.

Compare historical revenue growth rates
of Henderson Land Development Co Ltd against its competitors.

Analyze the profit margins
(gross, operating, and net) of Henderson Land Development Co Ltd compared to its peers.

Compare the P/E ratios
of Henderson Land Development Co Ltd against its peers.

Discuss the investment returns and shareholder value creation
comparing Henderson Land Development Co Ltd with its peers.

Analyze the financial leverage
of Henderson Land Development Co Ltd compared to its main competitors.

Show all profitability ratios
for Henderson Land Development Co Ltd.

Provide ROE
for Henderson Land Development Co Ltd.

Provide ROA
for Henderson Land Development Co Ltd.

Provide ROIC
for Henderson Land Development Co Ltd.

Provide ROCE
for Henderson Land Development Co Ltd.

Provide Gross Margin
for Henderson Land Development Co Ltd.

Provide Operating Margin
for Henderson Land Development Co Ltd.

Provide Net Margin
for Henderson Land Development Co Ltd.

Provide FCF Margin
for Henderson Land Development Co Ltd.

Show all solvency ratios
for Henderson Land Development Co Ltd.

Provide D/E Ratio
for Henderson Land Development Co Ltd.

Provide D/A Ratio
for Henderson Land Development Co Ltd.

Provide Interest Coverage Ratio
for Henderson Land Development Co Ltd.

Provide Altman Z-Score Ratio
for Henderson Land Development Co Ltd.

Provide Quick Ratio
for Henderson Land Development Co Ltd.

Provide Current Ratio
for Henderson Land Development Co Ltd.

Provide Cash Ratio
for Henderson Land Development Co Ltd.

What is the historical Revenue growth
over the last 5 years for Henderson Land Development Co Ltd?

What is the historical Net Income growth
over the last 5 years for Henderson Land Development Co Ltd?

What is the current Free Cash Flow
of Henderson Land Development Co Ltd?

Discuss the annual earnings per share (EPS)
trend over the past five years for Henderson Land Development Co Ltd.

Business Breakdown

Henderson Land Development Co Ltd, a leading property developer in Hong Kong, has established itself as a titan in the real estate market since its inception in 1976. Known for its strategic focus on premium residential properties and commercial projects, the company operates with a commitment to quality and enduring value. Under the leadership of the Lee family, Henderson Land has not only expanded its portfolio to include some of the city's most iconic skyscrapers and developments, but it has also ventured into infrastructure, logistics, and even retail sectors. This diversification serves as a testament to its adaptability and vision in responding to the evolving needs of Hong Kong’s urba...

Read More
Financials
Annual
Quarterly
TTM
Annual
Quarterly
TTM

Balance Sheet Decomposition
Henderson Land Development Co Ltd

Current Assets 120.8B
Cash & Short-Term Investments 17.1B
Receivables 12.9B
Other Current Assets 90.8B
Non-Current Assets 414.1B
Long-Term Investments 406.7B
PP&E 5.5B
Intangibles 358m
Other Non-Current Assets 1.6B
Current Liabilities 56.3B
Accounts Payable 31.5B
Other Current Liabilities 24.8B
Non-Current Liabilities 156.3B
Long-Term Debt 127.8B
Other Non-Current Liabilities 28.5B
Efficiency

Earnings Waterfall
Henderson Land Development Co Ltd

Revenue
29.1B HKD
Cost of Revenue
-19.6B HKD
Gross Profit
9.4B HKD
Operating Expenses
-471m HKD
Operating Income
9B HKD
Other Expenses
-2.5B HKD
Net Income
6.5B HKD

Free Cash Flow Analysis
Henderson Land Development Co Ltd

Last Value
3-Years Average
FCF Margin
Conversion Rate
Fundamental Scores

Profitability Score
Profitability Due Diligence

Henderson Land Development Co Ltd's profitability score is 50/100. The higher the profitability score, the more profitable the company is.

Positive Net Income
Positive Gross Profit
Positive Operating Income
Positive 3-Years Revenue Growth
50/100
Profitability
Score

Henderson Land Development Co Ltd's profitability score is 50/100. The higher the profitability score, the more profitable the company is.

Solvency Score
Solvency Due Diligence

Henderson Land Development Co Ltd's solvency score is 50/100. The higher the solvency score, the more solvent the company is.

Low D/E
Long-Term Solvency
Short-Term Solvency
Low Altman Z-Score
50/100
Solvency
Score

Henderson Land Development Co Ltd's solvency score is 50/100. The higher the solvency score, the more solvent the company is.

Wall St
Price Targets

Price Targets Summary
Henderson Land Development Co Ltd

Wall Street analysts forecast Henderson Land Development Co Ltd stock price to rise over the next 12 months.

According to Wall Street analysts, the average 1-year price target for Henderson Land Development Co Ltd is 25.88 HKD with a low forecast of 19.7 HKD and a high forecast of 32.03 HKD.

Lowest
Price Target
19.7 HKD
21% Downside
Average
Price Target
25.88 HKD
4% Upside
Highest
Price Target
32.03 HKD
29% Upside
View Analyst Estimates
View Analyst Estimates
Want to learn more about Wall St estimates for Henderson Land Development Co Ltd?

Click here to dive deeper.

Dividends

Dividend Yield
Lowest
Average
Highest
Dividend Per Share
N/A
Growth 3Y
Growth 5Y
Growth 10Y
Dividend Safety Score
Very
Unsafe
Unsafe
Safe
Very
Safe
0
25
50
75
100
Shareholder Yield

Current shareholder yield for Henderson Land Development Co Ltd is .

Shareholder yield represents the total return a company provides to its shareholders, calculated as the sum of dividend yield, buyback yield, and debt paydown yield. What is shareholder yield?

Shareholder Yield
Dividend Yield
Lowest
Average
Highest
Buyback Yield
Lowest
Average
Highest
Debt Paydown Yield
Lowest
Average
Highest

Profile

Henderson Land Development Co Ltd Logo
Henderson Land Development Co Ltd

Country

Hong Kong

Industry

Real Estate

Market Cap

120.1B HKD

Dividend Yield

7.26%

Description

Henderson Land Development Co. Ltd. is an investment holding company, which engages in the property development and investment, construction, infrastructure, hotel operation, finance, department store operation, and project management. The company employs 10,059 full-time employees The firm operates its business through five segments. The Property Development segment engages in the development and sale of properties. The Property Leasing segment engages in the Leasing of properties. The Department Store Operation segment engages in the department store operation and management. The Other Businesses segment engages in the hotel operation and management, construction, provision of finance, investment holding, project management, property management, agency services, cleaning and security guard services, as well as the trading of building materials and disposal of leasehold land. The Utility and Energy segment engages in the production, distribution and marketing of gas, water supply and emerging environmentally-friendly energy businesses.

Contact

72/F-76/F, Two International Finance Centre, 8 Finance Street, Central
+85229088888.0
www.hld.com

IPO

1981-07-23

Employees

10 059

Officers

Chairman, MD & GM
Dr. Ka-Kit Lee DBA (Hon), GBS, J.P.
Executive Director of Human Resources Department, Deputy GM & Vice Chairman
Dr. Ko Yin Lam ACIB, DB (Hon), DB(Hon), FCILT, FCIT, FHKIOD, MBIM
Founder & Executive Director
Hon. Shau-Kee Lee A.C.S., DBA (Hon), DSSc (Hon), GBM, LLD (Hon)
CFO & Executive Director
Mr. Hau Chung Fung B.A., BBS, C.M.A., JP
Executive Director of Finance Department & Executive Director
Mr. Ping Ho Kwok ACIB, BSc, MSc, PG Diploma
Executive Director of Property Management Department & Executive Director
Mr. Kwok Lam Suen BBS, FHIREA, JP, MH
Show More
Executive Director of Group Business Development Department, Assistant GM & Executive Director
Mr. Ying Chee Yip F.C.A., FCS, LL.B.
Executive Director of Property Development Department & Executive Director
Mr. Ho Ming Wong FHKIS, JP, MCIArb, MEcon, MRICS, MSc, RPS (GP)
Chief Treasurer & Executive Director
Ms. Woon King Fung Lee
Show Less

See Also

Discover More
What is the Intrinsic Value of one Henderson Land Development Co Ltd stock?

The intrinsic value of one Henderson Land Development Co Ltd stock under the Base Case scenario is 37.69 HKD.

Is Henderson Land Development Co Ltd stock undervalued or overvalued?

Compared to the current market price of 24.8 HKD, Henderson Land Development Co Ltd is Undervalued by 34%.

Back to Top