Hysan Development Future Growth

Future criteria checks 3/6

Hysan Development is forecast to grow earnings and revenue by 54.1% and 2.7% per annum respectively. EPS is expected to grow by 56.6% per annum. Return on equity is forecast to be 2.3% in 3 years.

Key information

54.1%

Earnings growth rate

56.6%

EPS growth rate

Real Estate earnings growth	96.3%
Revenue growth rate	2.7%
Future return on equity	2.3%
Analyst coverage	Good
Last updated	27 Nov 2024

Recent future growth updates

Recent updates

Earnings and Revenue Growth Forecasts

DB:HYN - Analysts future estimates and past financials data (HKD Millions)
Date	Revenue	Earnings	Free Cash Flow	Cash from Op	Avg. No. Analysts
12/31/2026	3,509	1,619	908	2,207	9
12/31/2025	3,421	1,601	846	2,010	11
12/31/2024	3,338	1,503	943	1,969	11
6/30/2024	3,271	-635	2,224	2,224	N/A
3/31/2024	3,352	-753	2,216	2,216	N/A
12/31/2023	3,432	-872	2,207	2,207	N/A
9/30/2023	3,481	-955	2,214	2,214	N/A
6/30/2023	3,529	-1,038	2,220	2,220	N/A
3/31/2023	3,600	-1,097	2,308	2,308	N/A
12/31/2022	3,671	-1,157	2,395	2,395	N/A
9/30/2022	3,752	-110	2,408	2,408	N/A
6/30/2022	3,833	937	2,421	2,421	N/A
3/31/2022	3,862	1,160	2,449	2,449	N/A
12/31/2021	3,891	1,383	2,476	2,476	N/A
9/30/2021	3,860	990	2,421	2,421	N/A
6/30/2021	3,829	596	2,365	2,365	N/A
3/31/2021	3,888	-975	2,203	2,203	N/A
12/31/2020	3,947	-2,547	2,040	2,040	N/A
9/30/2020	4,001	-1,555	2,303	2,303	N/A
6/30/2020	4,054	-564	2,565	2,565	N/A
3/31/2020	4,124	2,141	2,884	2,884	N/A
12/31/2019	4,193	4,845	3,202	3,202	N/A
9/30/2019	4,229	5,324	3,026	3,026	N/A
6/30/2019	4,264	5,803	2,850	2,850	N/A
3/31/2019	4,173	5,918	2,801	2,801	N/A
12/31/2018	4,082	6,033	2,751	2,751	N/A
9/30/2018	4,002	5,968	2,655	2,655	N/A
6/30/2018	3,921	5,903	2,558	2,558	N/A
3/31/2018	3,845	4,770	N/A	2,524	N/A
12/31/2017	3,768	3,636	N/A	2,490	N/A
9/30/2017	3,776	2,351	N/A	2,718	N/A
6/30/2017	3,784	1,065	N/A	2,946	N/A
3/31/2017	3,775	1,142	N/A	2,933	N/A
12/31/2016	3,766	1,218	N/A	2,919	N/A
9/30/2016	3,734	1,366	N/A	2,725	N/A
6/30/2016	3,702	1,513	N/A	2,531	N/A
3/31/2016	3,687	2,208	N/A	2,536	N/A
12/31/2015	3,672	2,903	N/A	2,540	N/A
9/30/2015	3,633	3,603	N/A	2,534	N/A
6/30/2015	3,594	4,303	N/A	2,527	N/A
3/31/2015	3,532	4,603	N/A	2,461	N/A
12/31/2014	3,469	4,902	N/A	2,395	N/A
9/30/2014	3,408	5,353	N/A	2,351	N/A
6/30/2014	3,347	5,803	N/A	2,307	N/A
3/31/2014	3,324	5,981	N/A	2,290	N/A
12/31/2013	3,300	6,158	N/A	2,273	N/A

Analyst Future Growth Forecasts

Earnings vs Savings Rate: HYN is forecast to become profitable over the next 3 years, which is considered faster growth than the savings rate (1%).

Earnings vs Market: HYN is forecast to become profitable over the next 3 years, which is considered above average market growth.

High Growth Earnings: HYN is expected to become profitable in the next 3 years.

Revenue vs Market: HYN's revenue (2.7% per year) is forecast to grow slower than the German market (5.6% per year).

High Growth Revenue: HYN's revenue (2.7% per year) is forecast to grow slower than 20% per year.

Earnings per Share Growth Forecasts

Future Return on Equity

Future ROE: HYN's Return on Equity is forecast to be low in 3 years time (2.3%).

Hysan Development Future Growth

Future criteria checks 3/6

Key information

Recent future growth updates

Hysan Development Company Limited Provides Earnings Guidance for the Year Ended 31 December 2023

Hysan Development Company Limited Provides Earnings Guidance for the Year Ended 31 December 2022

Hysan Development Company Limited Provides Earnings Guidance for the Six Months Ended 30 June 2022

Hysan Development Company Limited Provides Earnings Guidance for the Six Months Ended 30 June 2022

Recent updates

First half dividend of HK$0.27 announced

Hysan Development Company Limited Declares Interim Dividend for the Six Months Ended 30 June 2024, Payable on 20 September 2024

Hysan Development Company Limited Approves Retirement of Director and Changes in the Composition of Board Committees

Full year 2023 earnings released: HK$0.85 loss per share (vs HK$1.12 loss in FY 2022)

Hysan Development Company Limited to Report First Half, 2024 Results on Aug 20, 2024

Upcoming dividend of HK$0.81 per share

Full year 2023 earnings released: HK$0.85 loss per share (vs HK$1.12 loss in FY 2022)

Hysan Development Company Limited, Annual General Meeting, Jun 05, 2024

Hysan Development Company Limited Announces Second Interim Dividend for the financial year ended 31 December 2023, Payable on 22 March 2024

Hysan Development Company Limited Provides Earnings Guidance for the Year Ended 31 December 2023

New minor risk - Share price stability

Hysan Development Company Limited to Report Fiscal Year 2023 Final Results on Feb 22, 2024

Hysan Development Company Limited Announces Executive Changes, Effective 1 December 2023

Upcoming dividend of HK$0.27 per share at 8.5% yield

First half 2023 earnings released: EPS: HK$0.18 (vs HK$0.069 in 1H 2022)

Hysan Development Company Limited Declares Interim Dividend for the Six Months Ended 30 June 2023, Payable on September 05, 2023

Hysan Development Company Limited to Report Q2, 2023 Results on Aug 10, 2023

Hysan Development Company Limited Announces Change of Directors and Change in the Composition of Board Committees

Full year 2022 earnings released: HK$1.12 loss per share (vs HK$1.33 profit in FY 2021)

Executive Chairman of the Board recently bought €85k worth of stock

Upcoming dividend of HK$1.17 per share at 5.9% yield

Hysan Development Company Limited Declares Second Interim Dividend for 2022, Payable on 20 March 2023

Full year 2022 earnings released: HK$1.12 loss per share (vs HK$1.33 profit in FY 2021)

Hysan Development Company Limited Provides Earnings Guidance for the Year Ended 31 December 2022

Hysan Development Company Limited to Report Fiscal Year 2022 Results on Feb 17, 2023

Less than half of directors are independent

Upcoming dividend of HK$0.27 per share

First half 2022 earnings released: EPS: HK$0.07 (vs HK$0.50 in 1H 2021)

Hysan Development Company Limited Declares Cash Dividend for the Six Months Ended June 30, 2022, Payable on September 16, 2022

Hysan Development Company Limited Provides Earnings Guidance for the Six Months Ended 30 June 2022

Hysan Development Company Limited Provides Earnings Guidance for the Six Months Ended 30 June 2022

Now 22% undervalued

Less than half of directors are independent

Full year 2021 earnings released: EPS: HK$1.33 (vs HK$2.45 loss in FY 2020)

Hysan Development Company Limited to Report First Half, 2022 Results on Aug 11, 2022

Investor sentiment improved over the past week

Now 21% undervalued after recent price drop

Upcoming dividend of HK$1.17 per share

Full year 2021 earnings: Revenues and EPS in line with analyst expectations

Hysan Development Company Limited Announces Second Interim Dividend for the Financial Year Ended 31 December 2021, Payment Date Is 25 March 2022

Now 22% undervalued after recent price drop

Now 22% undervalued after recent price drop

Non-Executive Director recently sold €2.8m worth of stock

Company Secretary Ka Ki Cheung has left the company

Upcoming dividend of HK$0.27 per share

First half 2021 earnings released: EPS HK$0.50 (vs HK$2.52 loss in 1H 2020)

Full year 2020 earnings released: HK$2.45 loss per share (vs HK$4.63 profit in FY 2019)

Upcoming Dividend of HK$1.17 Per Share

Full year 2020 earnings released: HK$2.44 loss per share (vs HK$4.63 profit in FY 2019)

Revenue misses expectations

Hysan Development Company Limited, Annual General Meeting, May 21, 2021

New 90-day high: €3.46

Hysan Development Company Limited to Report Fiscal Year 2020 Results on Feb 25, 2021

New 90-day high: €2.84

New 90-day high: €2.74

Executive Chairman of the Board recently bought €177k worth of stock

First half earnings released

Earnings and Revenue Growth Forecasts

Analyst Future Growth Forecasts

Earnings per Share Growth Forecasts

Future Return on Equity

Discover growth companies