CompanyGraph
Hysan Development Company Limited
0014 · HKEX · Hong Kong
Price data from its HYN listing on XSTU, quoted in EUR
hysan.com.hkFinancials as of FY2025
What stands out
- Dividend several times the last twelve months' earnings
At a glance
- Depends onDownstream position: depends on 13 industries, supplies 6
- ScaleMarket cap is $2.32B, above the global median of $1.18B
- FinancialsAltman Z-Score 1.06: distress zone
- Interpretations1 currently firing — 1
Sign in to view price data.
Sign inWhat the company actually pays, and whether its own cash supports it.
What stands out
- Dividend several times the last twelve months' earnings
Dividends view
Yield
3.48%Below 5Y avg (7.38%)
Annual Rate
HKD 0.54Paid semi-annual
Payout Ratio
348.4%High
Payback Period
1.6 yr
Last Ex-Dividend
Aug 26, 2026
The reported statements, read against the company's own industry.
Financials view
Market Capitalization
18.20BHKD2.32B · vs all stocks (USD)
Trailing P/E
50.90xvs Real Estate Services peers
Revenue (TTM)
2.92BHKD371.83M · vs all stocks (USD)
Profit Margin
29.00%vs Real Estate Services peers
Beta
0.8170xvs all stocks
52-Week Change
-1.13%vs all stocks
Forward Annual Dividend Yield
3.48%vs all stocks
Market Capitalization
18.20BHKD2.32B · vs all stocks (USD)
Enterprise Value
48.80BHKD6.22B · vs all stocks (USD)
Trailing P/E
50.90xvs Real Estate Services peers
Forward P/E
9.60xvs Real Estate Services peers
Price to Sales (TTM)
5.56xvs Real Estate Services peers
Price to Book (MRQ)
0.2482xvs Real Estate Services peers
Enterprise to Revenue
16.73xvs Real Estate Services peers
Enterprise to EBITDA
24.77xvs Real Estate Services peers
Profit Margin
29.00%vs Real Estate Services peers
Operating Margin
76.50%vs Real Estate Services peers
Return on Assets (TTM)
1.05%vs Real Estate Services peers
Return on Equity (TTM)
0.57%vs Real Estate Services peers
Revenue (TTM)
2.92BHKD371.83M · vs all stocks (USD)
Revenue per Share (TTM)
2.84HKDUpdated Sep 19, 2026Quarterly Revenue Growth
1.90%vs Real Estate Services peers
Gross Profit (TTM)
2.23BHKD284.64M · vs all stocks (USD)
EBITDA (TTM)
1.14BHKD145.06M · vs all stocks (USD)
Net Income (TTM)
313.00MHKD39.90M · vs all stocks (USD)
Quarterly Earnings Growth (YoY)
1.80%vs Real Estate Services peers
Operating Cash Flow (TTM)
2.41BHKD306.82M · vs all stocks (USD)
Levered Free Cash Flow (TTM)
243.75MHKD31.07M · vs all stocks (USD)
Forward Annual Dividend Rate
0.5400HKDUpdated Sep 19, 2026Forward Annual Dividend Yield
3.48%vs all stocks
Trailing Annual Dividend Rate
1.08HKDUpdated Sep 19, 2026Trailing Annual Dividend Yield
6.95%vs all stocks
5-Year Average Dividend Yield
7.38%vs all stocks
Payout Ratio
348.39%vs Real Estate Services peers
Minority Interest (Equity)
1.35BHKDFY2025 · Dec 31, 2025Revenue
3.46BHKDFY2025 · Dec 31, 2025Cost of Goods Sold
686.00MHKDFY2025 · Dec 31, 2025Gross Profit
2.78BHKDFY2025 · Dec 31, 2025Operating Income
2.47BHKD314.72M · vs all stocks (USD)
Pre-tax Income
592.00MHKDFY2025 · Dec 31, 2025Income Tax Expense
296.00MHKDFY2025 · Dec 31, 2025Net Income
296.00MHKDFY2025 · Dec 31, 2025EBIT
1.02BHKDFY2025 · Dec 31, 2025EBITDA (Income Statement)
1.14BHKDFY2025 · Dec 31, 2025Selling, General & Administrative
309.00MHKDFY2025 · Dec 31, 2025Non-operating Interest Expense
432.00MHKDFY2025 · Dec 31, 2025EPS (Basic)
0.3100HKDFY2025 · Dec 31, 2025EPS (Diluted)
0.3100HKDFY2025 · Dec 31, 2025Basic Shares Outstanding
1.03BSharesFY2025 · Dec 31, 2025Diluted Shares Outstanding
1.03BSharesFY2025 · Dec 31, 2025Minority Interests (P&L)
19.00MHKDFY2025 · Dec 31, 2025Preferred Stock Dividends
0.00HKDFY2025 · Dec 31, 2025Operating Cash Flow
1.05BHKDFY2025 · Dec 31, 2025Free Cash Flow
1.03BHKDFY2025 · Dec 31, 2025Cash & Cash Equivalents (End of Period)
3.83BHKDFY2025 · Dec 31, 2025Starting Profit (CF Statement)
592.00MHKDFY2025 · Dec 31, 2025Stock-based Compensation
4.00MHKDFY2025 · Dec 31, 2025Other Non-cash Items
401.00MHKDFY2025 · Dec 31, 2025Change in Accounts Receivable (CF)
50.00MHKDFY2025 · Dec 31, 2025Capital Expenditures
-16.00MHKDFY2025 · Dec 31, 2025Purchase of Investments
-2.83BHKDFY2025 · Dec 31, 2025Sale of Investments
3.79BHKDFY2025 · Dec 31, 2025Net Investing Cash Flow
945.00MHKDFY2025 · Dec 31, 2025Long-term Debt Issuance
6.46BHKDFY2025 · Dec 31, 2025Long-term Debt Payments
-4.50BHKDFY2025 · Dec 31, 2025Common Stock Repurchase
-2.00MHKDFY2025 · Dec 31, 2025Common Dividends Paid
-1.11BHKDFY2025 · Dec 31, 2025Other Financing Charges
-562.00MHKDFY2025 · Dec 31, 2025Net Financing Cash Flow
287.00MHKDFY2025 · Dec 31, 2025Shares Outstanding
1.03BSharesUpdated Sep 19, 2026Float Shares
591.96MSharesUpdated Sep 19, 2026% Held by Insiders
42.36%vs all stocks
% Held by Institutions
14.44%vs all stocks
Total Cash (MRQ)
2.86BHKD364.05M · vs all stocks (USD)
Total Cash per Share (MRQ)
2.78HKDUpdated Sep 19, 2026Total Debt (MRQ)
34.50BHKD4.40B · vs all stocks (USD)
Total Debt to Equity (MRQ)
0.4553xvs Real Estate Services peers
Current Ratio (MRQ)
0.3090xvs Real Estate Services peers
Book Value per Share (MRQ)
63.57HKDUpdated Sep 19, 2026Total Assets
115.42BHKD14.71B · vs all stocks (USD)
Total Current Assets
6.20BHKDFY2025 · Dec 31, 2025Total Liabilities
39.21BHKDFY2025 · Dec 31, 2025Total Non-current Assets
109.22BHKDFY2025 · Dec 31, 2025Total Non-current Liabilities
35.07BHKDFY2025 · Dec 31, 2025Total Current Liabilities
4.13BHKDFY2025 · Dec 31, 2025Cash & Cash Equivalents
3.83BHKDFY2025 · Dec 31, 2025Other Short-term Investments
420.00MHKDFY2025 · Dec 31, 2025Accounts Receivable
341.00MHKDFY2025 · Dec 31, 2025Accounts Payable
650.00MHKDFY2025 · Dec 31, 2025Short-term Debt
1.90BHKDFY2025 · Dec 31, 2025Other Current Liabilities
295.00MHKDFY2025 · Dec 31, 2025Long-term Debt
26.62BHKDFY2025 · Dec 31, 2025Other Non-current Liabilities
597.00MHKDFY2025 · Dec 31, 2025Common Stock (Book)
7.72BHKDFY2025 · Dec 31, 2025Retained Earnings
57.94BHKDFY2025 · Dec 31, 2025Total Shareholders' Equity
76.21BHKD9.71B · vs all stocks (USD)
52-Week Low
15.30HKDUpdated Sep 19, 202652-Week High
23.30HKDUpdated Sep 19, 202652-Week Change
-1.13%vs all stocks
Beta
0.8170xvs all stocks
50-Day MA
17.14HKDUpdated Sep 19, 2026200-Day MA
18.79HKDUpdated Sep 19, 2026Avg 10-Day Volume
1.28MSharesUpdated Sep 19, 2026Avg 30-Day Volume
1.71MSharesUpdated Sep 19, 2026Diluted EPS (TTM)
0.3100HKDUpdated Sep 19, 20261 interpretation currently present — each is a set of fired observations whose alignment reads as one structural pattern. Click an observation to see the numbers behind it.
Screen for these patternsIs this company financially stable?
Retained Earnings Heavy With Elevated Payout
Profits kept in the business fund much of what it owns, and it now pays out most of what it earns.
Reads
An interpretation is present only while every observation it reads stays fired (score ≥ 70). It describes what the aligned readings show — never a verdict, never a prediction.
Shared structure with peers — never a ranking.
Relationships view
Structural observations derived from financial data, industry benchmarks, and supply chain position.
Structural Tensions
Dividend several times the last twelve months' earningsSignificant
Payout Ratio: 3.48Dividend per Share: 1.08Earnings per Share: 0.31
Financial Health
Altman Z-Score 1.06: distress zoneCritical
Altman Z-Score: 1.06
High earnings qualityNotable
Earnings Quality Score: 0.67
Supply Chain
Downstream position: depends on 13 industries, supplies 6Notable
Outgoing: 6.00Incoming: 13.00
High connectivity hub: 19 industry connectionsNotable
Total Connections: 19.00
Scale
Market cap is $2.32B, above the global median of $1.18BNotable
Market cap (USD): 2,319,773,720.581Global Median: 1,180,223,658.953
Levered free cash flow is $31.07M, above the global median of $18.73MNotable
Levered free cash flow (USD): 31,070,812.5Global Median: 18,729,043.027
Companies that share the same coordination system — how they create, deliver, or capture value.
Savills PLC
Tier 1InterfaceExpertise LeverageSenseMakingFlow
International Workplace Group plc
Tier 1InterfaceExpertise LeverageProductionFlow
Opendoor Technologies Inc.
Tier 1InterfaceExpertise LeverageRiskFlow
Arabian Centres Co. Ltd.
Tier 1InterfaceExpertise LeverageFlowProduction
Fabege AB (publ)
Tier 1InterfaceExpertise LeverageFlowProduction
Hang Lung Group Limited
Tier 1InterfaceExpertise LeverageProductionFlow
Intea Fastigheter AB ser. B
Tier 1InterfaceExpertise LeverageRiskProduction
Cushman & Wakefield Ltd.
Tier 1InterfaceExpertise LeverageFlowSenseMaking
Airport City Ltd.
Tier 1InterfaceExpertise LeverageProductionFlow
Rasan Information Technology Co.
Tier 1InterfaceExpertise LeverageFlowSenseMaking
Companies that share active interpretations — structural patterns currently present in both stocks.
Qingdao Eastsoft Communication Co., Ltd.
1 interpretationRetained Earnings Heavy With Elevated Payout
Skp Resources Berhad
1 interpretationRetained Earnings Heavy With Elevated Payout
Gunze Limited
1 interpretationRetained Earnings Heavy With Elevated Payout