Sun Hung Kai Properties Limited logo

Sun Hung Kai Properties Limited

SUHJF | OTC
Chart Builder DCF Calculator
$14.30
-$0.60 (-4.03%)
At close: Sep 11, 2026, 04:00 PM ET
TTM
Period Ending
Q2 2026
Dec 30, 2025
Q4 2025
Jun 29, 2025
Q2 2025
Dec 30, 2024
Q4 2024
Jun 29, 2024
Q2 2024
Dec 30, 2023
Q4 2023
Jun 29, 2023
Q2 2023
Dec 30, 2022
Q4 2022
Jun 29, 2022
Q2 2022
Dec 30, 2021
Q4 2021
Jun 29, 2021
Q2 2021
Dec 30, 2020
Net Income
22B 19.28B 17.42B 19.05B 24.64B 23.91B 18.78B 25.56B 28.29B 26.69B 21.68B
Depreciation & Amortization
2.6B 2.21B 4.8B 4.81B 4.68B 4.84B 4.57B 5.06B 4.87B 5.2B 5.37B
Stock-Based Compensation
6M 9M 10M 11M 9.5M 10M 11.5M 14M 14M 13.5M 12.5M
Other Working Capital
10.14B 5.52B 12.59B 216M -8.06B 544M 5.96B 809M -2.5B 614M -5.97B
Other Non-Cash Items
-11.49B -11.17B 10.67B 6.1B 1.16B 5.54B 10.09B 10.23B 6.59B 14.18B 21.26B
Deferred Income Tax
n/a n/a n/a n/a -5.58B -9.68B -9.15B -5.04B n/a n/a n/a
Change in Working Capital
10.14B 5.52B 6.93B -5.45B -7.65B 1.52B -5.23B -15.54B -26.07B -19.85B 1.45B
Operating Cash Flow
24.79B 17.38B 39.83B 24.52B 17.27B 26.14B 19.07B 15.19B 3.95B 15.81B 39.02B
Capital Expenditures
n/a n/a -4.4B -4.4B -4.48B -4.48B -4.03B -4.03B -3.08B -3.08B -1.45B
Cash Acquisitions
999.76K n/a n/a n/a 16M 15M 2.97B 2.97B -21M -54M -46M
Purchase of Investments
-3.9B -1.07B -713.4M -5.95B -14.27B -12.85B -10.12B -9.68B -6.92B -8.99B -13.23B
Sales Maturities Of Investments
n/a n/a n/a n/a 1.26B 1.26B -606M 1.22B 14M -1.81B n/a
Other Investing Acitivies
175.29M -2.61B -2.63B 353M 2.26B n/a -1.43B n/a 1.46B n/a 975M
Investing Cash Flow
-3.61B -3.24B -7.03B -9.61B -15.22B -16.06B -13.22B -9.52B -8.55B -9.59B 7.49B
Debt Repayment
-7.42B -5.05B -5.05B 9.78B 9.78B n/a n/a n/a n/a n/a n/a
Common Stock Repurchased
n/a n/a n/a n/a n/a n/a n/a n/a n/a -1.9B -1.9B
Dividend Paid
-8.46B -8.46B -10.87B -13.48B -14.34B -14.34B -14.34B -14.34B -14.34B -14.34B -14.34B
Other Financial Acitivies
-1.23B -389.38M -9.67B -9.41B -1.27B 157.5M 131M -1.67B 3.82B 5.98B -2.25B
Financial Cash Flow
-18.77B -15.56B -25.58B -13.11B -10.66B -13.66B -7.04B -8.84B -930M -16.79B -46.18B
Net Cash Flow
-11.92B n/a 18.52B -2.53B -8.23B -4.01B -2.1B -3.32B -5.43B -9.63B 1.17B
Free Cash Flow
24.5B 17.1B 35.44B 20.12B 12.79B 21.65B 15.04B 11.16B 865M 12.73B 37.57B
Adj. Free Cash Flow
24.5B 17.09B 35.43B 20.11B 12.78B 21.64B 15.03B 11.15B 851M 12.71B 37.56B
Maintenance CapEx
-4.4B -4.4B -5.73B -5.73B -5.37B -5.37B -7.12B -7.12B -4.53B -5.33B -2.25B
Growth CapEx
n/a n/a -3.15B -3.15B -3.15B -3.15B n/a n/a n/a -736.96M -820.96M
Owner Earnings
60.22B 37.5B 51.37B 44.92B 30.97B 35.96B 15.9B 23.88B 38.44B 58.34B 67.44B

© 2026 bestshares.com. All rights reserved.