Company Valuation: China Communications Services Corporation Limited

Data adjusted to current consolidation scope
Fiscal Period: December 2021 2022 2023 2024 2025 2026 2027 2028
Market Cap 1 21,441 17,461 20,369 29,678 27,883 21,682 - -
Change - -18.57% 16.66% 45.7% -6.05% -22.24% - -
Enterprise Value (EV) 1 1,083 -3,744 -4,842 5,769 11,525 3,995 3,781 3,448
Change - -445.65% -29.34% 219.13% 99.79% -65.34% -5.34% -8.82%
P/E 6.79x 5.2x 5.68x 8.22x 7.73x 6.02x 5.75x 5.59x
PBR 0.56x 0.43x 0.48x 0.65x 0.58x 0.43x 0.41x 0.4x
PEG - 0.82x 0.83x 14.19x - -31.36x 1.22x 1.93x
Capitalization / Revenue 0.16x 0.12x 0.14x 0.2x 0.19x 0.14x 0.14x 0.14x
EV / Revenue 0.01x -0.03x -0.03x 0.04x 0.08x 0.03x 0.02x 0.02x
EV / EBITDA 0.23x -0.89x -1.09x 1.3x 2.26x 0.71x 0.71x 0.68x
EV / EBIT 0.34x -1.15x -1.42x 1.7x 2.82x 1.16x 1.05x 1.12x
EV / FCF 0.32x -1.11x -1.12x 1.11x 58.9x 1.08x 1.03x 0.81x
FCF Yield 317% -89.9% -89.5% 90.4% 1.7% 92.8% 97.4% 123%
Dividend per Share 2 0.1732 0.1939 0.2174 0.2187 0.2241 0.2295 0.2465 0.2617
Rate of return 5.59% 7.69% 7.39% 5.1% 5.57% 7.33% 7.87% 8.36%
EPS 2 0.456 0.485 0.518 0.521 0.521 0.52 0.5444 0.5602
Distribution rate 38% 40% 42% 42% 43% 44.1% 45.3% 46.7%
Net sales 1 133,991 140,746 148,615 150,000 150,093 150,093 155,106 158,503
EBITDA 1 4,722 4,204 4,431 4,428 5,090 5,628 5,308 5,089
EBIT 1 3,193 3,243 3,414 3,402 4,082 3,434 3,599 3,074
Net income 1 3,157 3,358 3,584 3,607 3,610 3,620 3,767 3,885
Net Debt 1 -20,358 -21,204 -25,212 -23,910 -16,358 -17,687 -17,901 -18,235
Reference price 2 3.096 2.521 2.941 4.285 4.026 3.131 3.131 3.131
Nbr of stocks (in thousands) 6,926,018 6,926,018 6,926,018 6,926,018 6,926,018 6,926,018 - -
Announcement Date 3/30/22 3/29/23 3/27/24 3/27/25 3/31/26 - - -
1CNY in Million2CNY
Estimates

P/E, Detailed evolution



P/E (N) EV / Sales (N) EV / EBITDA (N) Dividend Yield (N) Capi.($)
5.91x0.02x0.64x7.47% 3.2B
51.98x2.5x23.47x0.07% 95.5B
12.14x1.03x5.7x4.8% 67.59B
25.58x1.96x19.83x1.14% 55.51B
26.12x3.2x17.76x0.25% 46.32B
52.95x4.14x25.95x1.78% 40.92B
26.55x0.66x10.87x2.34% 32.27B
20.54x1.44x13.31x0.23% 30.41B
5.32x0.34x6.69x5.3% 28.58B
21.89x0.41x6.53x2.79% 27.36B
Average 24.90x 1.57x 13.08x 2.62% 42.76B
Weighted average by Cap. 30.01x 1.92x 15.76x 1.9%

Y-o-Y evolution of P/E

Valuation ratios - P/E - China Communications Services Corporation Limited

Historical PBR trend

Valuation ratios - PBR - China Communications Services Corporation Limited

Evolution Enterprise Value / Sales

Valuation ratios - VE_REV - China Communications Services Corporation Limited

Change in Enterprise Value/EBITDA

Valuation ratios - VE_EBITDA - China Communications Services Corporation Limited


Year-on-year evolution of the Yield

Valuation ratios - Yield - China Communications Services Corporation Limited
  1. Stock Market
  2. Stocks
  3. 552 Stock
  4. Valuation China Communications Services Corporation Limited