Loading...

Hydoo International Holding

DB:16H
Snowflake Description

Undervalued with moderate growth potential.

The Snowflake is generated from 30 checks in 5 different areas, read more below.
16H
DB
HK$1B
Market Cap
  1. Home
  2. DE
  3. Real Estate
Company description

Hydoo International Holding Limited, together with its subsidiaries, develops, operates, and sells commercial trade and logistics centers, and residential properties in the People’s Republic of China. The last earnings update was 35 days ago. More info.


Add to Portfolio Compare Print
  • Hydoo International Holding has significant price volatility in the past 3 months.
16H Share Price and Events
7 Day Returns
-10%
DB:16H
0.5%
DE Real Estate
-0.2%
DE Market
1 Year Returns
-48.1%
DB:16H
12.4%
DE Real Estate
-10.3%
DE Market
16H Shareholder Return
  7 Day 30 Day 90 Day 1 Year 3 Year 5 Year
Hydoo International Holding (16H) -10% -20.6% -34.1% -48.1% -72.4% -88.8%
DE Real Estate 0.5% 5.3% 3.8% 12.4% 47.8% 138.7%
DE Market -0.2% -2.4% 4.2% -10.3% 11.2% 10.8%
1 Year Return vs Industry and Market
  • 16H underperformed the Real Estate industry which returned 12.4% over the past year.
  • 16H underperformed the Market in Germany which returned -10.3% over the past year.
Price Volatility
16H
Industry
5yr Volatility vs Market
Related Companies

Sorry, no analysis for Hydoo International Holding's competitors could be found in our database.

Value

 Is Hydoo International Holding undervalued based on future cash flows and its price relative to the stock market?

Value is all about what a company is worth versus what price it is available for. If you went into a grocery store and all the bananas were on sale at half price, they could be considered undervalued.
INTRINSIC VALUE BASED ON FUTURE CASH FLOWS
Here we compare the current share price of Hydoo International Holding to its discounted cash flow analysis.value.

The discounted cash flow value is simply looking at what the company is worth today, based on estimates of how much money it is expected to make in the future.
Raw Data

Below are the data sources, inputs and calculation used to determine the intrinsic value for Hydoo International Holding.

DB:16H Discounted Cash Flow Data Sources
Data Point Source Value
Valuation Model 2 Stage Free Cash Flow to Equity
Levered Free Cash Flow Extrapolated from most recent financials. See below
Discount Rate (Cost of Equity) See below 12.1%
Perpetual Growth Rate 10-Year DE Government Bond Rate 0.2%

An important part of a discounted cash flow is the discount rate, below we explain how it has been calculated.

Calculation of Discount Rate/ Cost of Equity for DB:16H
Data Point Calculation/ Source Result
Risk-Free Rate 10-Year DE Govt Bond Rate 0.2%
Equity Risk Premium S&P Global 6%
Real Estate Unlevered Beta Simply Wall St/ S&P Global 0.99
Re-levered Beta = Unlevered beta (1 + (1- tax rate) (Debt/Equity))
= 0.989 (1 + (1- 25%) (241.79%))
2.194
Levered Beta Levered Beta limited to 0.8 to 2.0
(practical range for a stable firm)
2
Discount Rate/ Cost of Equity = Cost of Equity = Risk Free Rate + (Levered Beta * Equity Risk Premium)
= 0.23% + (2 * 5.96%)
12.15%

Discounted Cash Flow Calculation for DB:16H using 2 Stage Free Cash Flow to Equity Model

The calculations below outline how an intrinsic value for Hydoo International Holding is arrived at by discounting future cash flows to their present value using the 2 stage method. We try to start with analysts estimates of free cash flow, however if these are not available we use the most recent financial results. In the 1st stage we continue to grow the free cash flow over a 10 year period, with the growth rate trending towards the perpetual growth rate used in the 2nd stage. The 2nd stage assumes the company grows at a stable rate into perpetuity.

DB:16H DCF 1st Stage: Next 10 year cash flow forecast
Levered FCF (CNY, Millions) Source Present Value
Discounted (@ 12.15%)
2019 854.91 Est @ 56.32% 762.31
2020 1,192.55 Est @ 39.49% 948.19
2021 1,523.05 Est @ 27.71% 1,079.79
2022 1,819.56 Est @ 19.47% 1,150.27
2023 2,068.77 Est @ 13.7% 1,166.15
2024 2,268.53 Est @ 9.66% 1,140.24
2025 2,423.41 Est @ 6.83% 1,086.14
2026 2,540.88 Est @ 4.85% 1,015.44
2027 2,628.84 Est @ 3.46% 936.79
2028 2,694.34 Est @ 2.49% 856.12
Present value of next 10 years cash flows CN¥10,141.43
DB:16H DCF 2nd Stage: Terminal Value
Calculation Result
Terminal Value = FCF2028 × (1 + g) ÷ (Discount Rate – g)
= CN¥2,694.34 × (1 + 0.23%) ÷ (12.15% – 0.23%)
CN¥22,655.06
Present Value of Terminal Value = Terminal Value ÷ (1 + r)10
= CN¥22,655.06 ÷ (1 + 12.15%)10
CN¥7,198.63
DB:16H Total Equity Value
Calculation Result
Total Equity Value = Present value of next 10 years cash flows + Terminal Value
= CN¥10,141.43 + CN¥7,198.63
CN¥17,340.06
Equity Value per Share
(CNY)
= Total value / Shares Outstanding
= CN¥17,340.06 / 4,014.84
CN¥55.99
DB:16H Discount to Share Price
Calculation Result
Exchange Rate CNY/HKD
(Reporting currency to currency of SEHK:1396)
1.135
Value per Share
(HKD)
= Value per Share in CNY x Exchange Rate (CNY/HKD)
= CN¥4.32 x 1.135
HK$4.9
Non-primary Listing Adjustment Factor 1 share in DB:16H represents 0.07714x of SEHK:1396
(This could be a different class, a depositary receipt, a different currency, or all of these things.)
0.07714x
Value per Share
(Listing Adjusted, EUR)
= Value per Share (HKD) x Listing Adjustment Factor
= HK$ 4.90 x 0.07714
€0.38
Value per share (EUR) From above. €0.38
Current discount Discount to share price of €0.03
= -1 x (€0.03 - €0.38) / €0.38
92.9%

Learn more about our DCF calculations in Simply Wall St’s analysis model .

Current Discount
Amount off the current price Hydoo International Holding is available for.
Intrinsic value
>50%
Share price is €0.027 vs Future cash flow value of €0.37807
Current Discount Checks
For Hydoo International Holding to be considered undervalued it must be available for at least 20% below the current price. Less than 40% is even better.
  • Hydoo International Holding's share price is below the future cash flow value, and at a moderate discount (> 20%).
  • Hydoo International Holding's share price is below the future cash flow value, and at a substantial discount (> 40%).
PRICE RELATIVE TO MARKET
We can also value a company based on what the stock market is willing to pay for it. This is similar to the price of fruit (e.g. Mangoes or Avocados) increasing when they are out of season, or how much your home is worth.

The amount the stock market is willing to pay for Hydoo International Holding's earnings, growth and assets is considered below, and whether this is a fair price.
Price based on past earnings
Are Hydoo International Holding's earnings available for a low price, and how does this compare to other companies in the same industry?
Raw Data
DB:16H PE (Price to Earnings) Ratio Data Sources
Data Point Source Value
Earnings Per Share * Company Filings (2018-12-31) in CNY CN¥0.03
SEHK:1396 Share Price ** SEHK (2019-05-17) in HKD HK$0.35
SEHK:1396 Share Price converted to CNY reporting currency Exchange rate (HKD/ CNY) 0.881 CN¥0.31
Germany Real Estate Industry PE Ratio Median Figure of 32 Publicly-Listed Real Estate Companies 16.04x
Germany Market PE Ratio Median Figure of 424 Publicly-Listed Companies 20.17x

* Trailing twelve months (TTM) annual GAAP earnings per share excluding extraordinary items.

** Primary Listing of Hydoo International Holding.

DB:16H PE (Price to Earnings) Ratio Calculation
Calculation Outcome
PE Ratio

= SEHK:1396 Share Price ÷ EPS (both in CNY)

= 0.31 ÷ 0.03

11.57x

Learn more about our ratios and growth rates in Simply Wall St’s analysis model >

  • Hydoo International Holding is good value based on earnings compared to the DE Real Estate industry average.
  • Hydoo International Holding is good value based on earnings compared to the Germany market.
Price based on expected Growth
Does Hydoo International Holding's expected growth come at a high price?
Raw Data
DB:16H PEG (Price to Earnings to Growth) Ratio Data Sources
Data Point Source Value
PE Ratio See PE Ratio Section 11.57x
Net Income Annual Growth Rate See Future Growth Section.
Line of Best Fit* through Consensus Estimate Earnings of 0 Analysts
27.4%per year
Germany Real Estate Industry PEG Ratio Median Figure of 19 Publicly-Listed Real Estate Companies 1.05x
Germany Market PEG Ratio Median Figure of 273 Publicly-Listed Companies 1.53x

*Line of best fit is calculated by linear regression .

Learn more about our ratios and growth rates in Simply Wall St’s analysis model >

  • Unable to calculate PEG ratio for Hydoo International Holding, we can't assess if its growth is good value.
Price based on value of assets
What value do investors place on Hydoo International Holding's assets?
Raw Data
DB:16H PB (Price to Book) Ratio Data Sources
Data Point Source Value
Book Value per Share Company Filings (2018-12-31) in CNY CN¥1.30
SEHK:1396 Share Price * SEHK (2019-05-17) in HKD HK$0.35
SEHK:1396 Share Price converted to CNY reporting currency Exchange rate (HKD/ CNY) 0.881 CN¥0.31
Germany Real Estate Industry PB Ratio Median Figure of 42 Publicly-Listed Real Estate Companies 1.37x
Germany Market PB Ratio Median Figure of 576 Publicly-Listed Companies 1.77x
DB:16H PB (Price to Book) Ratio Calculation
Calculation Outcome
PB Ratio

= SEHK:1396 Share Price ÷ Book Value per Share (both in CNY)

= 0.31 ÷ 1.30

0.24x

* Primary Listing of Hydoo International Holding.

Learn more about our ratios and growth rates in Simply Wall St’s analysis model >

  • Hydoo International Holding is good value based on assets compared to the DE Real Estate industry average.
X
Value checks
We assess Hydoo International Holding's value by looking at:
  1. Is the discounted cash flow value less than 20%, or 40% of the share price? (2 checks) ( Click here or on bar chart for details of DCF calculation. )
  2. Is the PE ratio less than the market average, and/ or less than the Real Estate industry average (and greater than 0)? (2 checks)
  3. Is the PEG ratio within a reasonable range (0 to 1)? (1 check)
  4. Is the PB ratio less than the Real Estate industry average (and greater than 0)? (1 check)
  5. Hydoo International Holding has a total score of 5/6, see the detailed checks below.

    Note: We use GAAP Earnings per Share in all our calculations including PE and PEG Ratio.

    Full details on the Value part of the Simply Wall St company analysis model.

Future Performance

 How is Hydoo International Holding expected to perform in the next 1 to 3 years based on estimates from 0 analysts?

  • No analysts cover Hydoo International Holding, future earnings growth has been estimated based on fundamentals.
The future performance of a company is measured in the same way as past performance, by looking at estimated growth and how much profit it is expected to make.

Future estimates come from professional analysts. Just like forecasting the weather, they don’t always get it right!
Annual Growth Rate
27.4%
Expected annual growth in earnings.
Earnings growth vs Low Risk Savings
Is Hydoo International Holding expected to grow at an attractive rate?
  • Hydoo International Holding's earnings growth is expected to exceed the low risk savings rate of 0.2%.
Growth vs Market Checks
  • Hydoo International Holding's earnings growth is expected to exceed the Germany market average.
  • Unable to compare Hydoo International Holding's revenue growth to the Germany market average as no estimate data is available.
Annual Growth Rates Comparison
Raw Data
DB:16H Future Growth Rates Data Sources
Data Point Source Value (per year)
DB:16H Future Earnings Growth Rate Line of Best Fit* through Consensus Estimate Earnings of 0 Analysts 27.4%
Germany Real Estate Industry Earnings Growth Rate Market Cap Weighted Average -4.7%
Germany Real Estate Industry Revenue Growth Rate Market Cap Weighted Average 3.8%
Germany Market Earnings Growth Rate Market Cap Weighted Average 13.1%
Germany Market Revenue Growth Rate Market Cap Weighted Average 4.9%

*Line of best fit is calculated by linear regression .

Industry and Market average data is calculated daily.

Learn more about our growth rate calculations in Simply Wall St’s analysis model.

Analysts growth expectations
Raw Data
DB:16H Analysts Growth Expectations Data Sources
Data Point Source Value
Past Financials Company Filings (4 months ago) See Below
Future Estimates Average of up to 0 Analyst Estimates (S&P Global) See Below
All numbers in CNY Millions and using Trailing twelve months (TTM) annual period rather than quarterly.
DB:16H Past Financials Data
Date (Data in CNY Millions) Revenue Cash Flow Net Income *
2018-12-31 2,842 578 107
2018-09-30 2,415 386 169
2018-06-30 1,989 194 231
2018-03-31 1,891 223 239
2017-12-31 1,792 253 246
2017-09-30 2,138 227 240
2017-06-30 2,483 201 234
2017-03-31 2,409 -41 292
2016-12-31 2,336 -283 350
2016-09-30 2,566 -818 398
2016-06-30 2,795 -1,354 446
2016-03-31 2,981 -1,532 502

*GAAP earnings excluding extraordinary items.

Super high growth metrics
High Growth Checks
  • Hydoo International Holding's earnings are expected to grow significantly at over 20% yearly.
  • Unable to determine if Hydoo International Holding is high growth as no revenue estimate data is available.
Past and Future Earnings per Share
The accuracy of the analysts who estimate the future performance data can be gauged below. We look back 3 years and see if they were any good at predicting what actually occurred. We also show the highest and lowest estimates looking forward to see if there is a wide range.
Raw Data
DB:16H Past and Future Earnings per Share
Data Point Source Value
Past Financials Company Filings (4 months ago) See Below
Future Estimates Average of up to 0 Analyst Estimates (S&P Global) See Below

All data from Hydoo International Holding Company Filings, last reported 4 months ago, and in Trailing twelve months (TTM) annual period rather than quarterly.

DB:16H Past Financials Data
Date (Data in CNY Millions) EPS *
2018-12-31 0.03
2018-09-30 0.04
2018-06-30 0.06
2018-03-31 0.06
2017-12-31 0.06
2017-09-30 0.06
2017-06-30 0.06
2017-03-31 0.07
2016-12-31 0.09
2016-09-30 0.10
2016-06-30 0.11
2016-03-31 0.12

*GAAP earnings excluding extraordinary items.

Performance in 3 years
In the same way as past performance we look at the future estimated return (profit) compared to the available funds. We do this looking forward 3 years.
  • Unable to establish if Hydoo International Holding will efficiently use shareholders’ funds in the future without estimates of Return on Equity.
X
Future performance checks
We assess Hydoo International Holding's future performance by looking at:
  1. Is the annual earnings growth rate expected to beat the low risk savings rate, plus a premium to keep pace with inflation?
  2. Is the annual earnings growth rate expected to beat the average growth rate in earnings of the Germany market? (1 check)
  3. Is the annual revenue growth rate expected to beat the average growth rate in revenue of the Germany market? (1 check)
  4. Is the annual earnings growth rate expected to be above 20%? (1 check)
  5. Is the annual revenue growth rate expected to be above 20%? (1 check)
  6. Is the Return on Equity in 3 years expected to be over 20%? (1 check)
Some of the above checks will fail if the company is expected to be loss making in the relevant year.
Hydoo International Holding has a total score of 3/6, see the detailed checks below.

Note 1: We use GAAP Net Income Excluding Exceptional Items for our Earnings in all our calculations.

Full details on the Future part of the Simply Wall St company analysis model.

Past Performance

  How has Hydoo International Holding performed over the past 5 years?

The past performance of a company can be measured by how much growth it has experienced and how much profit it makes relative to the funds and assets it has available.
Past earnings growth
Below we compare Hydoo International Holding's growth in the last year to its industry (Real Estate).
Past Earnings growth analysis
We also check if the company has grown in the past 5 years, and whether it has maintained that growth in the year.
  • Hydoo International Holding's year on year earnings growth rate was negative over the past 5 years and the most recent earnings are below average.
  • Hydoo International Holding's 1-year earnings growth is negative, it can't be compared to the 5-year average.
  • Hydoo International Holding's 1-year earnings growth is negative, it can't be compared to the DE Real Estate industry average.
Earnings and Revenue History
Hydoo International Holding's revenue and profit over the past 5 years is shown below, any years where they have experienced a loss will show up in red.
Raw Data

All data from Hydoo International Holding Company Filings, last reported 4 months ago, and in Trailing twelve months (TTM) annual period rather than quarterly.

DB:16H Past Revenue, Cash Flow and Net Income Data
Date (Data in CNY Millions) Revenue Net Income * G+A Expenses R&D Expenses
2018-12-31 2,842.20 107.00 594.42
2018-09-30 2,415.46 169.24 610.96
2018-06-30 1,988.71 231.49 627.51
2018-03-31 1,890.57 238.53 618.23
2017-12-31 1,792.42 245.57 608.96
2017-09-30 2,137.70 239.92 631.80
2017-06-30 2,482.97 234.26 654.63
2017-03-31 2,409.38 292.27 678.31
2016-12-31 2,335.78 350.28 701.98
2016-09-30 2,565.55 398.36 667.27
2016-06-30 2,795.32 446.44 632.55
2016-03-31 2,980.84 501.66 643.36
2015-12-31 3,166.35 556.88 654.17
2015-09-30 3,251.30 559.56 647.65
2015-06-30 3,336.24 562.24 641.14
2015-03-31 3,348.21 537.15 625.56
2014-12-31 3,360.19 512.05 609.98
2014-09-30 4,450.50 1,051.78 574.32
2014-06-30 5,540.82 1,591.50 538.66
2014-03-31 5,148.64 1,384.64 490.30
2013-12-31 4,756.46 1,177.78 441.94
2013-09-30 2,956.53 644.83 390.57
2013-06-30 1,156.60 111.89 339.21
2013-03-31 1,381.86 164.20 294.57
2012-12-31 1,607.11 216.51 249.94

*GAAP earnings excluding extraordinary items.

Performance last year
We want to ensure a company is making the most of what it has available. This is done by comparing the return (profit) to a company's available funds, assets and capital.
  • Hydoo International Holding has not efficiently used shareholders’ funds last year (Return on Equity less than 20%).
  • Hydoo International Holding used its assets less efficiently than the DE Real Estate industry average last year based on Return on Assets.
  • Hydoo International Holding's use of capital deteriorated last year versus 3 years ago (Return on Capital Employed).
X
Past performance checks
We assess Hydoo International Holding's performance over the past 5 years by checking for:
  1. Has earnings increased in past 5 years? (1 check)
  2. Has the earnings growth in the last year exceeded that of the Real Estate industry? (1 check)
  3. Is the recent earnings growth over the last year higher than the average annual growth over the past 5 years? (1 check)
  4. Is the Return on Equity (ROE) higher than 20%? (1 check)
  5. Is the Return on Assets (ROA) above industry average? (1 check)
  6. Has the Return on Capital Employed (ROCE) increased from 3 years ago? (1 check)
The above checks will fail if the company has reported a loss in the most recent earnings report. Some checks require at least 3 or 5 years worth of data.
Hydoo International Holding has a total score of 0/6, see the detailed checks below.

Note: We use GAAP Net Income excluding extraordinary items in all our calculations.

Full details on the Past part of the Simply Wall St company analysis model.

Health

 How is Hydoo International Holding's financial health and their level of debt?

A company's financial position is much like your own financial position, it includes everything you own (assets) and owe (liabilities).

The boxes below represent the relative size of what makes up Hydoo International Holding's finances.

The net worth of a company is the difference between its assets and liabilities.
Net Worth
  • Hydoo International Holding is able to meet its short term (1 year) commitments with its holdings of cash and other short term assets.
  • Hydoo International Holding's cash and other short term assets cover its long term commitments.
Balance sheet
This treemap shows a more detailed breakdown of Hydoo International Holding's finances. If any of them are yellow this indicates they may be out of proportion and red means they relate to one of the checks below.
Assets
Liabilities and shares
The 'shares' portion represents any funds contributed by the owners (shareholders) and any profits.
  • High level of physical assets or inventory.
  • Debt is covered by short term assets, assets are 3.7x debt.
Historical Debt
Nearly all companies have debt. Debt in itself isn’t bad, however if the debt is too high, or the company can’t afford to pay the interest on its debts this may have impacts in the future.

The graphic below shows equity (available funds) and debt, we ideally want to see the red area (debt) decreasing.

If there is any debt we look at the companies capability to repay it, and whether the level has increased over the past 5 years.
Raw Data

All data from Hydoo International Holding Company Filings, last reported 4 months ago.

DB:16H Past Debt and Equity Data
Date (Data in CNY Millions) Total Equity Total Debt Cash & Short Term Investments
2018-12-31 5,278.89 2,994.23 1,468.60
2018-09-30 5,278.89 2,994.23 1,468.60
2018-06-30 5,244.04 3,650.80 1,295.41
2018-03-31 5,244.04 3,650.80 1,295.41
2017-12-31 5,219.26 3,763.93 1,185.34
2017-09-30 5,219.26 3,763.93 1,185.34
2017-06-30 5,202.02 4,598.56 2,152.08
2017-03-31 5,202.02 4,598.56 2,152.08
2016-12-31 5,107.28 4,314.59 1,829.08
2016-09-30 5,107.28 4,314.59 1,829.08
2016-06-30 4,933.41 3,924.46 1,862.76
2016-03-31 4,933.41 3,924.46 1,862.76
2015-12-31 4,838.58 3,874.97 2,455.52
2015-09-30 4,838.58 3,874.97 2,455.52
2015-06-30 4,543.91 2,696.28 2,741.25
2015-03-31 4,543.91 2,696.28 2,741.25
2014-12-31 4,373.16 1,562.10 2,403.44
2014-09-30 4,373.16 1,562.10 2,403.44
2014-06-30 4,047.44 1,751.79 4,502.88
2014-03-31 4,047.44 1,751.79 4,502.88
2013-12-31 4,431.79 883.86 4,578.68
2013-09-30 4,431.79 883.86 4,578.68
2013-06-30 735.50 1,405.22 2,964.95
2013-03-31 735.50 1,405.22 2,964.95
2012-12-31 1,056.07 1,331.64 1,373.10
  • Hydoo International Holding's level of debt (56.7%) compared to net worth is high (greater than 40%).
  • The level of debt compared to net worth has increased over the past 5 years (20.2% vs 56.7% today).
  • Debt is not well covered by operating cash flow (19.3%, less than 20% of total debt).
  • Interest payments on debt are not well covered by earnings (EBIT is 2x annual interest expense, ideally 3x coverage).
X
Financial health checks
We assess Hydoo International Holding's financial health by checking for:
  1. Are short term assets greater than short term liabilities? (1 check)
  2. Are short term assets greater than long term liabilities? (1 check)
  3. Has the debt to equity ratio increased in the past 5 years? (1 check)
  4. Is the debt to equity ratio over 40%? (1 check)
  5. Is the debt covered by operating cash flow? (1 check)
  6. Are earnings greater than 5x the interest on debt (if company pays interest at all)? (1 check)
  7. Hydoo International Holding has a total score of 2/6, see the detailed checks below.
For companies that are loss making and have been so on average in the past we replace the last 2 checks with:
  1. Does cash and short term investments cover stable operating expenses (recurring G&A and R&D) for more than 3 years? (1 check)
  2. Does cash and short term investments cover growing operating expenses (recurring G&A and R&D) for more than 3 years? (1 check)


Full details on the Health part of the Simply Wall St company analysis model.

Dividends

 What is Hydoo International Holding's current dividend yield, its reliability and sustainability?

Dividends are regular cash payments to you from the company, similar to a bank paying you interest on a savings account.
Annual Dividend Income
Dividend payments
0%
Current annual income from Hydoo International Holding dividends.
If you bought €2,000 of Hydoo International Holding shares you are expected to receive €0 in your first year as a dividend.
Dividend Amount
Here we look how much dividend is being paid, if any. Is it above what you can get in a savings account? It is up there with the best dividend paying companies?
  • Unable to evaluate Hydoo International Holding's dividend yield against the bottom 25% of dividend payers as the company has not reported any payouts.
  • Unable to evaluate Hydoo International Holding's dividend against the top 25% market benchmark as the company has not reported any payouts.
Annualized Historical and Future Dividends
It is important to see if the dividend for a company is stable, and not wildly increasing/decreasing each year. This graph shows you the historical rate to count toward your assessment of the stock.

We also check to see if the dividend has increased in the past 10 years.
Raw Data
DB:16H Annualized Past and Future Dividends
Data Point Source Value
Past Annualized Dividend Yield S&P Global Market Data See Below
Past Dividends per Share Company Filings/ Annualized Dividend Payments See Below
Future Dividends per Share Estimates Average of up to 0 Analyst Estimates (S&P Global) See Below
Germany Real Estate Industry Average Dividend Yield Market Cap Weighted Average of 25 Stocks 2.7%
Germany Market Average Dividend Yield Market Cap Weighted Average of 326 Stocks 3.1%
Germany Minimum Threshold Dividend Yield 10th Percentile 0.8%
Germany Bottom 25% Dividend Yield 25th Percentile 1.5%
Germany Top 25% Dividend Yield 75th Percentile 3.8%

Industry and Market average data is calculated daily.

Note all dividend per share amounts are annualized and not quarterly or other period.

DB:16H Past Annualized Dividends Data
Date (Data in CN¥) Dividend per share (annual) Avg. Yield (%)
2017-08-31 0.000 0.000
2017-08-28 0.000 0.000
2017-04-06 0.000 0.000
2017-03-30 0.000 0.000
2016-04-11 0.013 1.868
2016-03-30 0.013 1.426
2015-05-15 0.048 5.506
2014-04-07 0.153 10.367
2014-03-24 0.153 5.478

Learn more about our ratios and growth rates in Simply Wall St’s analysis model >

  • Unable to perform a dividend volatility check as Hydoo International Holding has not reported any payouts.
  • Unable to verify if Hydoo International Holding's dividend has been increasing as the company has not reported any payouts.
Current Payout to shareholders
What portion of Hydoo International Holding's earnings are paid to the shareholders as a dividend.
  • Unable to calculate sustainability of dividends as Hydoo International Holding has not reported any payouts.
Future Payout to shareholders
  • Insufficient estimate data to determine if a dividend will be paid in 3 years and that it will be sustainable.
X
Income/ dividend checks
We assess Hydoo International Holding's dividend by checking for:
  1. Firstly is the company paying a notable dividend (greater than 0.8%) - if not then the rest of the checks are ignored.
  2. Is current dividend yield above the bottom 25% of dividend payers? (1 check)
  3. Is current dividend yield above the top 25% of dividend payers? (1 check)
  4. Have they paid a dividend for 10 years, and during this period has the dividend been volatile (drop of more than 25%)? (1 check)
  5. If they have paid a dividend for 10 years has it increased in this time? (1 check)
  6. How sustainable is the dividend, can Hydoo International Holding afford to pay it from its earnings today and in 3 years (Payout ratio less than 90%)? (2 checks)
  7. Hydoo International Holding has a total score of 0/6, see the detailed checks below.


Full details on the Dividends part of the Simply Wall St company analysis model.

Management

 What is the CEO of Hydoo International Holding's salary, the management and board of directors tenure and is there insider trading?

Management is one of the most important areas of a company. We look at unreasonable CEO compensation, how long the team and board of directors have been around for and insider trading.
CEO
Dewen Wang
COMPENSATION CN¥3,151,000
AGE 39
TENURE AS CEO 5 years
CEO Bio

Mr. Dewen Wang has been the Chief Executive Officer of Hydoo International Holding Limited since May 13, 2014. Mr. Wang has been an Executive Director of Hydoo International Holding Limited since January 26, 2015 and previously served as its Executive Director until March 2013.

CEO Compensation
  • Dewen's compensation has been consistent with company performance over the past year.
  • Dewen's remuneration is lower than average for companies of similar size in Germany.
Management Team Tenure

Average tenure and age of the Hydoo International Holding management team in years:

4.9
Average Tenure
43
Average Age
  • The tenure for the Hydoo International Holding management team is about average.
Management Team

Jianli Wang

TITLE
Chairman of the Board
COMPENSATION
CN¥4M
AGE
58

Dewen Wang

TITLE
CEO & Executive Director
COMPENSATION
CN¥3M
AGE
39
TENURE
5 yrs

Dehong Huang

TITLE
Executive Director
COMPENSATION
CN¥2M
AGE
40

Sze Hon Chan

TITLE
CFO & Company Secretary
AGE
45
TENURE
4.7 yrs

Dekai Wang

TITLE
Chief Operating Officer
AGE
41
TENURE
4.8 yrs

Wenbin Huang

TITLE
Vice President of Sales & Marketing
AGE
54
TENURE
7.5 yrs
Board of Directors Tenure

Average tenure and age of the Hydoo International Holding board of directors in years:

4.8
Average Tenure
50
Average Age
  • The tenure for the Hydoo International Holding board of directors is about average.
Board of Directors

Jianli Wang

TITLE
Chairman of the Board
COMPENSATION
CN¥4M
AGE
58
TENURE
4.8 yrs

Dewen Wang

TITLE
CEO & Executive Director
COMPENSATION
CN¥3M
AGE
39
TENURE
4.3 yrs

Dehong Huang

TITLE
Executive Director
COMPENSATION
CN¥2M
AGE
40
TENURE
6.2 yrs

Nelson Lam

TITLE
Independent Non-Executive Director
COMPENSATION
CN¥273K
AGE
50
TENURE
5.7 yrs

Lihua Zhao

TITLE
Independent Non-Executive Director
COMPENSATION
CN¥240K
AGE
75
TENURE
4.5 yrs

Zheng Yue

TITLE
Independent Non-Executive Director
AGE
44
TENURE
0.2 yrs

Bing Yuan

TITLE
Non Executive Director
COMPENSATION
CN¥260K
AGE
50
TENURE
7.8 yrs
Who owns this company?
Recent Insider Trading
  • No 3 month insider trading information.
Recent Insider Transactions
Announced Type Name Entity Role Start End Shares Max Price (€) Value (€)
X
Management checks
We assess Hydoo International Holding's management by checking for:
  1. Is the CEO's compensation unreasonable compared to market cap? (1 check)
  2. Has the CEO's compensation increased more than 20% whilst the EPS is down more then 20%? (1 check)
  3. Is the average tenure of the management team less than 2 years? (1 check)
  4. Is the average tenure of the board of directors team less than 3 years? (1 check)
  5. Hydoo International Holding has a total score of 0/6, this is not included on the snowflake, see the detailed checks below.


Note: We use the top 6 management executives and board members in our calculations.

Note 2: Insider trading include any internal stakeholders and these transactions .

Full details on the Management part of the Simply Wall St company analysis model.

News

Simply Wall St News

Company Info

Description

Hydoo International Holding Limited, together with its subsidiaries, develops, operates, and sells commercial trade and logistics centers, and residential properties in the People’s Republic of China. The company’s trade centers are used for the wholesale and retail sale of a range of products, including hardware, electric tools, building materials, furniture and home furnishings, home electronics, apparel, and small goods. It is also provides property management, investment management, and finance leasing services. Hydoo International Holding Limited was founded in 1995 and is headquartered in Shenzhen, the People’s Republic of China. Hydoo International Holding Limited is a subsidiary of Most Trend Holdings Limited.

Details
Name: Hydoo International Holding Limited
16H
Exchange: DB
Founded: 1995
HK$160,394,086
4,014,844,000
Website: http://www.hydoo.com.cn
Address: Hydoo International Holding Limited
China Resources Land Building,
Level 42, Block E,
Shenzhen,
Guangdong Province, China
Listings
Exchange Symbol Ticker Symbol Security Exchange Country Currency Listed on
SEHK 1396 Ordinary Shares The Stock Exchange of Hong Kong Ltd. HK HKD 31. Oct 2013
DB 16H Ordinary Shares Deutsche Boerse AG DE EUR 31. Oct 2013
Number of employees
Current staff
Staff numbers
1,074
Hydoo International Holding employees.
Industry
Real Estate Development
Real Estate
Company Analysis and Financial Data Status
Area Date (UTC time)
Company Analysis updated: 2019/05/19 22:24
End of day share price update: 2019/05/17 00:00
Last earnings filing: 2019/04/14
Last earnings reported: 2018/12/31
Last annual earnings reported: 2018/12/31


All dates and times in UTC. All financial data provided by Standard & Poor’s Capital IQ.

Unless specified all financial data is based on a yearly period but updated quarterly. This is known as Trailing Twelve Month (TTM) or Last Twelve Month (LTM) Data. Learn more here.