$190.55B Market Cap.
HSBC Market Cap. (MRY)
HSBC Shares Outstanding (MRY)
HSBC Assets (MRY)
Total Assets
$3.02T
Total Liabilities
$2.82T
Total Investments
$2.28T
HSBC Income (MRY)
Revenue
$65.85B
Net Income
$27.08B
Operating Expense
$36.46B
HSBC Cash Flow (MRY)
CF Operations
$65.31B
CF Investing
$180.00M
CF Financing
-$26.46B
HSBC Dividends (MRY)
Period | Dividends | Yield % | Growth % | Payout Ratio | Coverage Ratio |
|---|---|---|---|---|---|
2024 | $4.09 | 8.30% | 54.53% | 65.52% | 1.53 |
2023 | $2.65 | 6.50% | 96.30% | 46.09% | 2.17 |
2022 | $1.35 | 4.30% | 22.73% | 36.00% | 2.78 |
2021 | $1.10 | 3.60% | 4.76% | 35.48% | 2.82 |
2020 | $1.05 | 4.10% | - | 110.53% | 0.90 |
HSBC Balance Sheet (MRY)
Metric | 2024 | 2023 | 2022 | 2021 |
|---|---|---|---|---|
Total Assets | $3,017,048,000,000 (-0.71%) | $3,038,677,000,000 (2.43%) | $2,966,530,000,000 (0.29%) | $2,957,939,000,000 (-0.88%) |
Assets Current | - | - | - | - |
Assets Non-Current | - | - | - | - |
Goodwill & Intangible Assets | $12,384,000,000 (-0.82%) | $12,487,000,000 (-41.43%) | $21,321,000,000 (3.39%) | $20,622,000,000 (0.88%) |
Shareholders Equity | $184,973,000,000 (-0.19%) | $185,329,000,000 (-1.15%) | $187,484,000,000 (-5.43%) | $198,250,000,000 (0.92%) |
Property Plant & Equipment Net | $0 (0%) | $0 (0%) | $0 (0%) | $0 (0%) |
Cash & Equivalents | $267,674,000,000 (-6.36%) | $285,868,000,000 (-12.58%) | $327,002,000,000 (-18.86%) | $403,018,000,000 (32.36%) |
Accumulated Other Comprehensive Income | $0 (0%) | $0 (0%) | $0 (0%) | $0 (0%) |
Deferred Revenue | $0 (0%) | $0 (0%) | $0 (0%) | $0 (0%) |
Total Investments | $2,280,225,000,000 (2.92%) | $2,215,587,000,000 (8.33%) | $2,045,251,000,000 (-6.51%) | $2,187,705,000,000 (0.10%) |
Investments Current | - | - | - | - |
Investments Non-Current | - | - | - | - |
Inventory | $0 (0%) | $0 (0%) | $0 (0%) | $0 (0%) |
Trade & Non-Trade Receivables | $0 (0%) | $0 (0%) | $0 (0%) | $0 (0%) |
Trade & Non-Trade Payables | $0 (0%) | $0 (0%) | $0 (0%) | $0 (0%) |
Accumulated Retained Earnings (Deficit) | $152,402,000,000 (0.17%) | $152,148,000,000 (0.05%) | $152,068,000,000 (5.27%) | $144,458,000,000 (2.76%) |
Tax Assets | $8,154,000,000 (-12.23%) | $9,290,000,000 (6.44%) | $8,728,000,000 (56.02%) | $5,594,000,000 (2.89%) |
Tax Liabilities | $3,046,000,000 (-24.13%) | $4,015,000,000 (12.88%) | $3,557,000,000 (-33.77%) | $5,371,000,000 (7.36%) |
Total Debt | $244,512,000,000 (3.90%) | $235,343,000,000 (14.54%) | $205,476,000,000 (-8.29%) | $224,059,000,000 (-11.41%) |
Debt Current | - | - | - | - |
Debt Non-Current | - | - | - | - |
Total Liabilities | $2,824,775,000,000 (-0.75%) | $2,846,067,000,000 (2.73%) | $2,770,502,000,000 (0.70%) | $2,751,162,000,000 (-1.01%) |
Liabilities Current | - | - | - | - |
Liabilities Non-Current | - | - | - | - |
HSBC Income Statement (MRY)
Metric | 2024 | 2023 | 2022 | 2021 |
|---|---|---|---|---|
Revenues | $65,854,000,000 (-0.31%) | $66,058,000,000 (7.24%) | $61,596,000,000 (-3.67%) | $63,940,000,000 (1.37%) |
Cost of Revenue | $0 (0%) | $0 (0%) | $9,869,000,000 (-31.41%) | $14,388,000,000 (13.78%) |
Selling General & Administrative Expense | $28,963,000,000 (1.26%) | $28,603,000,000 (-2.90%) | $29,457,000,000 (-2.89%) | $30,334,000,000 (3.92%) |
Research & Development Expense | $0 (0%) | $0 (0%) | $0 (0%) | $0 (0%) |
Operating Expenses | $36,457,000,000 (2.65%) | $35,517,000,000 (-3.81%) | $36,922,000,000 (9.59%) | $33,692,000,000 (-22.10%) |
Interest Expense | $0 (0%) | $0 (0%) | $0 (0%) | $0 (0%) |
Income Tax Expense | $7,310,000,000 (26.27%) | $5,789,000,000 (574.71%) | $858,000,000 (-79.63%) | $4,213,000,000 (57.32%) |
Net Loss Income from Discontinued Operations | $0 (0%) | $0 (0%) | $0 (0%) | $0 (0%) |
Consolidated Income | $24,999,000,000 (1.79%) | $24,559,000,000 (47.32%) | $16,670,000,000 (13.46%) | $14,693,000,000 (140.91%) |
Net Income to Non-Controlling Interests | -$2,082,000,000 (-302.92%) | $1,026,000,000 (61.57%) | $635,000,000 (-18.17%) | $776,000,000 (-10.80%) |
Net Income | $27,081,000,000 (15.08%) | $23,533,000,000 (46.76%) | $16,035,000,000 (15.22%) | $13,917,000,000 (166.15%) |
Preferred Dividends Income Statement Impact | $0 (0%) | $0 (0%) | $0 (0%) | $7,000,000 (-92.22%) |
Net Income Common Stock | $22,917,000,000 (2.16%) | $22,432,000,000 (51.34%) | $14,822,000,000 (17.57%) | $12,607,000,000 (223.42%) |
Weighted Average Shares | $19,262,728,193 (-5.08%) | $20,293,607,410 (-1.64%) | $20,631,520,439 (-0.30%) | $20,693,676,408 (0.27%) |
Weighted Average Shares Diluted | - | - | - | - |
Earning Before Interest & Taxes (EBIT) | $34,391,000,000 (17.29%) | $29,322,000,000 (73.57%) | $16,893,000,000 (-6.82%) | $18,130,000,000 (129.29%) |
Gross Profit | $65,854,000,000 (-0.31%) | $66,058,000,000 (27.71%) | $51,727,000,000 (4.39%) | $49,552,000,000 (-1.74%) |
Operating Income | $29,397,000,000 (-3.75%) | $30,541,000,000 (106.29%) | $14,805,000,000 (-6.65%) | $15,860,000,000 (120.89%) |
HSBC Cash Flow Statement (MRY)
Metric | 2024 | 2023 | 2022 | 2021 |
|---|---|---|---|---|
Net Cash Flow from Investing | $180,000,000 (100.29%) | -$62,912,000,000 (-82.46%) | -$34,480,000,000 (-225.22%) | $27,536,000,000 (222.76%) |
Net Cash Flow from Financing | -$26,459,000,000 (-50.69%) | -$17,558,000,000 (-179.32%) | -$6,286,000,000 (41.76%) | -$10,794,000,000 (-132.48%) |
Net Cash Flow from Operations | $65,305,000,000 (66.97%) | $39,111,000,000 (47.96%) | $26,434,000,000 (-74.66%) | $104,312,000,000 (-42.75%) |
Net Cash Flow / Change in Cash & Cash Equivalents | -$37,718,000,000 (8.80%) | -$41,359,000,000 (-188.58%) | -$14,332,000,000 (-111.84%) | $121,054,000,000 (-21.97%) |
Net Cash Flow - Business Acquisitions and Disposals | $0 (0%) | -$453,000,000 (54.20%) | -$989,000,000 (-833.02%) | -$106,000,000 (82.42%) |
Net Cash Flow - Investment Acquisitions and Disposals | $0 (0%) | -$58,764,000,000 (-102.07%) | -$29,081,000,000 (-193.19%) | $31,207,000,000 (270.37%) |
Capital Expenditure | $0 (0%) | -$1,145,000,000 (10.89%) | -$1,285,000,000 (-18.32%) | -$1,086,000,000 (24.90%) |
Issuance (Repayment) of Debt Securities | $2,361,000,000 (-23.59%) | $3,090,000,000 (-44.05%) | $5,523,000,000 (739.24%) | -$864,000,000 (75.58%) |
Issuance (Purchase) of Equity Shares | -$8,287,000,000 (-87.07%) | -$4,430,000,000 (-86.45%) | -$2,376,000,000 (-2349.48%) | -$97,000,000 (-107.37%) |
Payment of Dividends & Other Cash Distributions | -$17,100,000,000 (-40.21%) | -$12,196,000,000 (-74.98%) | -$6,970,000,000 (-9.20%) | -$6,383,000,000 (-215.52%) |
Effect of Exchange Rate Changes on Cash | $0 (0%) | $0 (0%) | $0 (0%) | $0 (0%) |
Share Based Compensation | $0 (0%) | $482,000,000 (20.50%) | $400,000,000 (-14.35%) | $467,000,000 (7.85%) |
Depreciation Amortization & Accretion | $4,080,000,000 (17.71%) | $3,466,000,000 (-10.51%) | $3,873,000,000 (-9.64%) | $4,286,000,000 (-18.22%) |
HSBC Financial Metrics (MRY)
Metric | 2024 | 2023 | 2022 | 2021 |
|---|---|---|---|---|
Gross Margin | 100.00% (0.00%) | 100.00% (19.05%) | 84.00% (8.39%) | 77.50% (-3.13%) |
Profit Margin | 34.80% (2.35%) | 34.00% (41.08%) | 24.10% (22.34%) | 19.70% (217.74%) |
EBITDA Margin | 58.40% (17.74%) | 49.60% (47.18%) | 33.70% (-3.99%) | 35.10% (68.75%) |
Return on Average Equity (ROAE) | 12.40% (0.00%) | 12.40% (61.04%) | 7.70% (20.31%) | 6.40% (220.00%) |
Return on Average Assets (ROAA) | 0.80% (14.29%) | 0.70% (40.00%) | 0.50% (25.00%) | 0.40% (300.00%) |
Return on Sales (ROS) | 52.20% (17.57%) | 44.40% (62.04%) | 27.40% (-3.52%) | 28.40% (127.20%) |
Return on Invested Capital (ROIC) | 1.20% (20.00%) | 1.00% (66.67%) | 0.60% (0.00%) | 0.60% (100.00%) |
Dividend Yield | 8.30% (27.69%) | 6.50% (51.16%) | 4.30% (19.44%) | 3.60% (-12.20%) |
Price to Earnings Ratio (P/E) | 7.91 (12.26%) | 7.05 (-15.15%) | 8.31 (-14.57%) | 9.73 (-64.34%) |
Price to Sales Ratio (P/S) | 2.89 (16.14%) | 2.49 (19.36%) | 2.09 (6.92%) | 1.95 (15.09%) |
Price to Book Ratio (P/B) | 1.03 (15.99%) | 0.89 (29.45%) | 0.69 (9.06%) | 0.63 (15.62%) |
Debt to Equity Ratio (D/E) | 15.27 (-0.56%) | 15.36 (3.93%) | 14.78 (6.49%) | 13.88 (-1.91%) |
Earnings Per Share (EPS) | 6.25 (8.70%) | 5.75 (53.33%) | 3.75 (20.97%) | 3.1 (226.32%) |
Sales Per Share (SPS) | 17.09 (5.03%) | 16.28 (9.03%) | 14.93 (-3.37%) | 15.45 (1.10%) |
Free Cash Flow Per Share (FCFPS) | 16.95 (81.22%) | 9.35 (53.47%) | 6.09 (-75.56%) | 24.94 (-43.05%) |
Book Value Per Share (BVPS) | 48.01 (5.15%) | 45.66 (0.50%) | 45.44 (-5.15%) | 47.9 (0.65%) |
Tangible Assets Book Value Per Share (TABVPS) | 779.92 (4.60%) | 745.6 (4.46%) | 713.76 (0.57%) | 709.71 (-1.16%) |
Enterprise Value Over EBIT (EV/EBIT) | 4 (300.00%) | 1 (133.33%) | -3 (-175.00%) | 4 (-85.71%) |
Enterprise Value Over EBITDA (EV/EBITDA) | 3.64 (177.44%) | 1.31 (154.08%) | -2.43 (-174.26%) | 3.27 (-80.64%) |
Asset Turnover | 0.02 (0.00%) | 0.02 (4.76%) | 0.02 (-4.55%) | 0.02 (0.00%) |
Current Ratio | - | - | - | - |
Dividends | $4.09 (54.53%) | $2.65 (96.30%) | $1.35 (22.73%) | $1.1 (4.76%) |
Free Cash Flow (FCF) | $65,305,000,000 (72.01%) | $37,966,000,000 (50.96%) | $25,149,000,000 (-75.64%) | $103,226,000,000 (-42.90%) |
Enterprise Value (EV) | $140,021,907,285 (225.52%) | $43,014,568,880 (185.37%) | -$50,383,364,624 (-168.80%) | $73,232,868,740 (-66.99%) |
Earnings Before Tax (EBT) | $34,391,000,000 (17.29%) | $29,322,000,000 (73.57%) | $16,893,000,000 (-6.82%) | $18,130,000,000 (129.29%) |
Earnings Before Interest Taxes & Depreciation Amortization (EBITDA) | $38,471,000,000 (17.33%) | $32,788,000,000 (57.89%) | $20,766,000,000 (-7.36%) | $22,416,000,000 (70.49%) |
Invested Capital | $2,981,502,000,000 (0.20%) | $2,975,665,000,000 (5.38%) | $2,823,683,000,000 (2.37%) | $2,758,358,000,000 (-5.28%) |
Working Capital | - | - | - | - |
Tangible Asset Value | $3,004,664,000,000 (-0.71%) | $3,026,190,000,000 (2.75%) | $2,945,209,000,000 (0.27%) | $2,937,317,000,000 (-0.89%) |
Market Capitalization | $190,546,907,285 (15.81%) | $164,540,568,880 (27.97%) | $128,575,635,376 (3.04%) | $124,782,868,740 (16.68%) |
Average Equity | $185,151,000,000 (1.97%) | $181,581,000,000 (-5.85%) | $192,867,000,000 (-2.27%) | $197,346,500,000 (3.76%) |
Average Assets | $3,027,862,500,000 (1.13%) | $2,993,981,500,000 (1.07%) | $2,962,234,500,000 (-0.30%) | $2,971,051,500,000 (4.26%) |
Invested Capital Average | $2,978,583,500,000 (2.85%) | $2,896,000,000,000 (3.76%) | $2,791,020,500,000 (-1.56%) | $2,835,264,500,000 (-0.90%) |
Shares | 19,262,728,193 (-5.08%) | 20,293,607,410 (-1.64%) | 20,631,520,439 (-0.30%) | 20,693,676,408 (0.27%) |
