Subscribe

Wharf (Holdings) Limited (0004.HK)

HKD18.89 +0.14 (+0.75%)
HK HKSE Real Estate Real Estate - Development
Address Ocean Centre
Kowloon, HK
CEO Tin Hoi Ng
IPO 2000-01-04
ISIN HK0004000045

Explore sections of this company profile

Also trades on Hong Kong Stock Exchange · 0004.HK (HKD) Other OTC · WARFF (USD) Other OTC · WARFY (USD)
Description

Established in Hong Kong in 1886, The Wharf (Holdings) Limited (Stock code: 0004) stands as the 17th company ever incorporated in the territory and a distinguished, long-standing enterprise. For over five decades, it has been a foundational component of the original Hang Seng Index, recognized as a leading local blue-chip stock with high trading volume and broad ownership. Driven by its enduring "Building for Tomorrow" ethos and a proven track record of strong management and successful execution, the Group has consistently delivered robust results over many years. Following the independent listing of Wharf Real Estate Investment Company Limited in November 2017, which primarily holds its Hong Kong investment properties, The Wharf (Holdings) Limited's operations are now predominantly property-centric. These encompass Investment Properties, Hotels, and Development Properties across both Hong Kong and Mainland China. Additionally, the Group maintains significant interests in logistics through Modern Terminals and Hong Kong Air Cargo Terminals. In Hong Kong, Wharf's prestigious Peak Portfolio sets a new standard for luxurious living, offering an exclusive collection of prime residences that exemplify an unparalleled lifestyle in the city's most desirable locations. Beyond the renowned Mount Nicholson, ongoing developments include 1 Plantation Road, 11 Plantation Road, and 77 Peak Road. The Hong Kong development pipeline also extends to projects in Kowloon Tong and Kowloon East. On the Mainland, Wharf spearheads its investment property strategy with the International Finance Square (IFS) series, situated in the core or emerging central business districts of high-growth cities like Changsha, Chengdu, Chongqing, Suzhou, and Wuxi. These IFS complexes are iconic landmarks, distinguished by their prime locations, exceptional planning and design, a critical mass of retailers and shoppers, and superior retail management. Notable examples include Changsha IFS, opened in 2018, and Chengdu IFS, launched in 2014, both comparable in size and prominence to Hong Kong's Harbour City. The more intimate Chongqing IFS, featuring the largest concentration of luxury brands in the city, opened its doors in 2017. The Group maintains a disciplined land acquisition approach, strategically targeting key Tier 1 and 2 cities to ensure a high-quality land bank that promises strong returns. As of June 2019, its development property land bank stood at 3.6 million square meters. Wharf Hotels manages a growing portfolio of 17 hotels across Asia, prominently featuring its contemporary Niccolo brand. The group owns four chic urban Niccolo hotels, including The Murray in Hong Kong and Niccolo Changsha, and oversees 13 Marco Polo hotels in Hong Kong, Mainland China, and the Philippines. Niccolo Suzhou is its newest venture, slated for completion in 2021. Furthermore, the Group owns and operates Modern Terminals and Hong Kong Air Cargo Terminals, which have been vital contributors to Hong Kong's enduring success as a global trade and transportation hub. CME2 represents a strategic long-term investment, channeling capital and profits from the CME1 divestment in Hong Kong into a forward-looking new economy infrastructure arena (CME2), targeting larger markets with greater growth potential. Wharf's commitment to "Building for Tomorrow" also extends to its robust Business-in-Community (BIC) initiatives. Led by the highly successful Project WeCan school improvement program, the Group actively supports various BIC endeavors, including the Wu Zhi Qiao (Bridge to China) Charitable Foundation, the Shanghai International Tower-running Grand Prix, and Operation Panda, all aimed at fostering community engagement and delivering tangible benefits to diverse segments of society.

Market Cap & Enterprise Value
Merger & Acquisition History

No mergers or acquisitions recorded for this company.

Technical Outlook
Loading outlook…
Loading forecast...
Signal Summary Loading…
Indicator 1D1W2W3W1M
Each column is computed on that timeframe's candles (1D = daily, 1W ≈ weekly, 1M ≈ monthly), not on the same last day. ▲ bullish · ▼ bearish · — neutral. The Net row counts signals per column; hover any cell (or the indicator name) to see the exact rule behind it.
Day Score & sub-scores
Statistical fingerprint & regime detail
Conditional historical analysis
Customize analysis (advanced)
Indicative levels generated algorithmically. Not financial advice.
Risk Profile
Loading risk profile…
Price Chart
Averages
Trend
Price
Levels
Draw
HKD18.89 +0.14 (+0.75%)
Loading historical data…
Volume Profile
Loading…
Liquidity & share structure
Average Volume
5M
Beta
0.28
Float Shares
957.24M
Free Float %
31.3%
Price Performance
1D5D1M3M6M YTD1Y3Y5Y10YMax
-1.07% -12.88% -7.89% -14.36% -6.02% +2.02% +12.93% +29.40% -17.24% -47.06% +316.14%
Rolling Volatility
Loading…
Drawdown
Loading…
Relative Strength
Loading…
Monthly Returns Heatmap
From To
Loading…
Annual Monthly Returns
Loading…
Daily Returns Distribution
vs.
Loading histogram data…

Revenue flow

Revenue by geography

Revenue by segment

From To

Revenue composition

From To

By product

By geography

Financial Statements

Income Statement

Balance Sheet

Cash Flow Statement

Key Metrics

Financial Ratios

Employees

Financial Growth (CAGR)

Market Data

Price Targets & DCF
Current price
18.89
DCF (Unlevered) 8.49 -55.0%
DCF (Levered) 13.50 -28.5%

DCF figures are point estimates: small changes in growth or discount-rate assumptions move them materially. Read them as a reference, not a precise target.

Ratings Trend (MoM) 14% Bullish
Rating 2026-05 Change
Strong Buy 1 0
Buy 0 0
Hold 2 0
Sell 4 0
Strong Sell 0 0
Quality scores
Altman Z-Score
1.20
Distress
Piotroski F-Score
4 / 9
Average
MOAT Score
3 / 10
No MOAT
Composite Rating
B
Overall Score
3 / 5
Medium
DCF Score
3 / 5
Medium
ROE Score
2 / 5
Medium
ROA Score
2 / 5
Medium
D/E Score
4 / 5
High
P/E Score
1 / 5
Low
P/Book Score
4 / 5
High
Operational MOAT
✗ Below peers
  • Revenue growth Real Estate - Development: +9.7%
    -9.2% Q4'25: -50.8% (vs Q4'23)
  • EPS growth Real Estate - Development: +20.5%
    +101.6% Q4'25: -296.3% (vs Q4'23)
  • FCF margin FCF growth · Real Estate - Development: +16.2%
    -24.4% Q4'25: +39.9% (vs Q4'23)
  • EBIT margin Real Estate - Development: +19.8%
    +2.9% Q4'25: -37.0% (vs Q4'23)
  • ROIC Real Estate - Development: +3.2%
    +0.1% Q4'25: -3.8% (vs Q4'23)
  • Share dilution Real Estate - Development: +0.0%
    +0.0% Q4'25: +0.0% (vs Q4'23)
  • Debt / EBITDA Net debt/EBITDA · Real Estate - Development: 1.93×
    17.49× Q4'25: -2.77× (vs Q4'23)
Valuation Multiples From To
Price Forecast (3Y) From To
Model
Adjust
P/E
Theoretical Return — If Invested Today

* These projections are based on analyst consensus estimates and user-defined valuation multiples. This table is for informational purposes only and does not constitute a recommendation to buy or sell any security. Past performance is not indicative of future results.

DCF Interactive Model (UFCF)
Projection years:
Market assumptions
WACC components (optional)
Ke (Cost of Equity) = Rf + β (0.30) × ERP
WACC = 79% × Ke + 21% × Kd (4.1%) × (1−t)

Modifying these values recalculates WACC automatically.

Business assumptions
Intrinsic value (base): 8.57 Current price: 18.89
Enterprise Value: Equity Value: Terminal Value: TV as % of EV:

Base values reflect the latest available data for this company and market conditions.

Consensus Estimates
Metric Dec 2015
actual
Dec 2016
actual
Dec 2017
actual
Dec 2018
actual
Dec 2019
actual
Dec 2020
actual
Dec 2021
actual
Dec 2022
actual
Dec 2023
actual
Dec 2024
actual
Dec 2025
actual
Dec 2026
6 Rev. Ana.
5 EPS Ana.
Dec 2027
6 Rev. Ana.
4 EPS Ana.
Dec 2028
2 Rev. Ana.
3 EPS Ana.
Revenue
40.88B
est: 42.14B (-3.0%)
46.63B
est: 43.91B (+6.2%)
43.27B
est: 26.02B (+66.3%)
21.06B
est: 21.57B (-2.4%)
16.87B
est: 20.23B (-16.6%)
21.00B
est: 20.27B (+3.6%)
22.38B
est: 24.78B (-9.7%)
18.06B
est: 18.93B (-4.6%)
18.95B
est: 16.29B (+16.3%)
12.12B
est: 11.67B (+3.8%)
11.00B
est: 11.82B (-6.9%)
12.88B
10.13B – 14.75B
+9.0% YoY
13.77B
10.85B – 16.67B
+6.9% YoY
16.05B
12.63B – 18.92B
+16.6% YoY
EBITDA
14.98B
est: 6.89B (+117.4%)
16.88B
est: 7.18B (+135.2%)
21.57B
est: 4.25B (+407.0%)
9.40B
est: 3.53B (+166.5%)
8.25B
est: 3.31B (+149.5%)
10.99B
est: 3.31B (+231.6%)
10.31B
est: 4.05B (+154.5%)
1.30B
est: 3.09B (-58.1%)
3.75B
est: 2.66B (+40.9%)
-5.29B
est: 903.81M (-684.9%)
1.02B
est: 914.74M (+11.9%)
996.85M
783.99M – 1.14B
+9.0% YoY
1.07B
839.96M – 1.29B
+6.9% YoY
1.24B
978.06M – 1.46B
+16.6% YoY
EBIT
21.91B
est: 5.17B (+323.6%)
27.10B
est: 5.39B (+402.8%)
31.74B
est: 3.19B (+893.8%)
11.69B
est: 2.65B (+341.3%)
7.54B
est: 2.48B (+203.5%)
10.26B
est: 2.49B (+312.4%)
9.55B
est: 3.04B (+214.1%)
580.00M
est: 2.32B (-75.0%)
3.04B
est: 2.00B (+52.3%)
-5.99B
est: 359.31M (-1,768.2%)
319.00M
est: 363.66M (-12.3%)
396.30M
311.68M – 453.84M
+9.0% YoY
423.67M
333.93M – 512.94M
+6.9% YoY
493.85M
388.83M – 582.26M
+16.6% YoY
Net Income
16.02B
est: 4.28B (+274.5%)
21.44B
est: 4.89B (+338.9%)
21.88B
est: 7.93B (+176.0%)
6.62B
est: 6.93B (-4.4%)
3.39B
est: 6.39B (-47.0%)
3.86B
est: 3.08B (+25.5%)
6.02B
est: 4.00B (+50.4%)
-1.71B
est: 3.56B (-148.0%)
945.00M
est: 3.50B (-73.0%)
-3.22B
est: 3.81B (-184.6%)
50.00M
est: 3.76B (-98.7%)
4.55B
4.22B – 4.80B
+21.0% YoY
4.79B
4.40B – 5.09B
+5.2% YoY
5.08B
3.68B – 6.27B
+6.1% YoY
SGA
3.19B
est: 3.82B (-16.5%)
3.01B
est: 3.98B (-24.4%)
2.31B
est: 2.36B (-2.2%)
1.97B
est: 1.96B (+0.6%)
1.75B
est: 1.84B (-4.9%)
1.79B
est: 1.84B (-2.7%)
2.02B
est: 2.25B (-10.0%)
1.52B
est: 1.72B (-11.3%)
1.45B
est: 1.48B (-1.9%)
1.42B
est: 1.16B (+22.2%)
1.42B
est: 1.18B (+20.7%)
1.28B
1.01B – 1.47B
+9.0% YoY
1.37B
1.08B – 1.66B
+6.9% YoY
1.60B
1.26B – 1.88B
+16.6% YoY
EPS
5.29
est: 1.40 (+277.8%)
7.07
est: 1.60 (+342.3%)
7.21
est: 2.59 (+178.0%)
2.18
est: 2.27 (-3.8%)
1.11
est: 2.09 (-46.9%)
1.27
est: 1.01 (+26.0%)
1.97
est: 1.31 (+50.5%)
-0.56
est: 1.16 (-148.1%)
0.31
est: 1.14 (-72.9%)
-1.05
est: 1.25 (-184.2%)
0.02
est: 1.23 (-98.7%)
1.49
1.38 – 1.57
+21.0% YoY
1.57
1.44 – 1.67
+5.2% YoY
1.66
1.20 – 2.05
+6.1% YoY
Historical Ratings (3M)
Date Rating Overall DCF ROE ROA D/E P/E P/B
2026-05-29 B 3/5 3/5 2/5 2/5 4/5 1/5 4/5
2026-05-28 B 3/5 3/5 2/5 2/5 4/5 1/5 4/5
2026-05-27 B 3/5 3/5 2/5 2/5 4/5 1/5 4/5
2026-05-26 B 3/5 3/5 2/5 2/5 4/5 1/5 4/5
2026-05-22 B 3/5 3/5 2/5 2/5 4/5 1/5 4/5
2026-05-21 B 3/5 3/5 2/5 2/5 4/5 1/5 4/5
2026-05-20 B 3/5 3/5 2/5 2/5 4/5 1/5 4/5
2026-05-19 B 3/5 3/5 2/5 3/5 4/5 1/5 4/5
2026-05-18 B 3/5 3/5 2/5 3/5 4/5 1/5 4/5
2026-05-15 B 3/5 3/5 2/5 3/5 4/5 1/5 4/5
2026-05-14 B 3/5 3/5 2/5 3/5 4/5 1/5 4/5
2026-05-13 B 3/5 3/5 2/5 3/5 4/5 1/5 4/5
2026-05-12 B 3/5 3/5 2/5 3/5 4/5 1/5 4/5
2026-05-11 B 3/5 3/5 2/5 3/5 4/5 1/5 4/5
2026-05-08 B 3/5 3/5 2/5 3/5 3/5 1/5 4/5
2026-05-07 B 3/5 3/5 2/5 3/5 3/5 1/5 4/5
2026-05-06 B 3/5 3/5 2/5 3/5 3/5 1/5 4/5
2026-05-05 B 3/5 3/5 2/5 3/5 3/5 1/5 5/5
2026-05-04 B 3/5 3/5 2/5 3/5 3/5 1/5 5/5
2026-04-30 B 3/5 3/5 2/5 3/5 3/5 1/5 4/5
2026-04-29 B 3/5 3/5 2/5 3/5 3/5 1/5 4/5
2026-04-28 B 3/5 3/5 2/5 3/5 3/5 1/5 4/5
2026-04-27 B 3/5 3/5 2/5 3/5 3/5 1/5 4/5
2026-04-24 B 3/5 3/5 2/5 4/5 2/5 1/5 4/5
2026-04-23 B 3/5 3/5 2/5 4/5 2/5 1/5 5/5
2026-04-22 B 3/5 3/5 2/5 4/5 2/5 1/5 5/5
2026-04-21 B 3/5 3/5 2/5 4/5 2/5 1/5 5/5
2026-04-20 B 3/5 3/5 2/5 4/5 2/5 1/5 5/5
2026-04-17 B 3/5 3/5 2/5 4/5 2/5 1/5 5/5
2026-04-16 B 3/5 3/5 2/5 4/5 2/5 1/5 5/5

Owner Earnings

Owner's Earnings (history) From To
Owner alignment
Owner's Earnings TTM
398.44M
OE per share TTM
0.13
Owner's Yield
0.59%
Maintenance CapEx ratio
Maint CapEx / Avg PPE
73.2%

Ownership Overview

Ownership breakdown

Ownership breakdown not available.

At a glance
Institutional holders
Total invested
Insider transactions (90d)
0
Beneficial owners (>5%)
0
Beneficial owners (>5%)

No beneficial ownership filings recorded.

Institutional Activity (13F)

Institutional ownership trend

Institutional history not available.

Top institutional holders

Top holders not available.

ETF Ownership

Insider Activity

Insider Activity — Latest Quarter

No insider activity available.

Insider buys vs sells (history)

Insider history not available.

Recent insider transactions

No recent insider transactions.

Executive team

Top executives
EBIT / Employee
49.8K
Shares Outstanding
3.06B

Executive compensation

Executive compensation (annual)

Executive compensation not available.

CEO compensation breakdown

No CEO compensation history available.

Proxy statements

Proxy statements (DEF 14A)

No proxy statements available for this company yet.

Recent SEC filings

Recent SEC filings

No SEC filings available for this company yet.

Executive team

NameTitleCompensationGender
Tin Hoi Ng Chairman & MD 13M male
Yiu Cheung Tsui CGMA FCCA FCIS FCMA Executive Vice Chairman & Group Chief Financial Officer 7M male
Yen Thean Leng MHKIS MRICS Executive Director 7M female
Chung Ying Hui FCCA FCIS HKICPA Company Secretary & Director 5M male
Angela Ng Investor Relations Manager female
Kwong Ching Woo Senior Counsel
ESG Score History

No data available for this company.

Senate Trading Activity

No Senate trading activity found for this company.

House Trading Activity

No House trading activity found for this company.

Market share among peers
Peer comparison — filtered group (TTM)
Your opinion

Share your view on this stock and instantly see how the community has voted over the last 6 months.

These are community opinions and do not constitute buy or sell advice to act on. The results shown are based on aggregated opinions and are not an investment recommendation, nor do they intend to influence any investment decision.

Dividend yield history

Dividend history

Earnings history

Earnings reports

Stock splits