Valuation China Telecom Corporation Limited

Stocks

Delayed Hong Kong S.E. 03:50:45 2026-10-06 EDT			5-day change	1st Jan Change
4.500 ^HKD	+0.90%		+0.11%	-16.51%

08-26	Nomura Adjusts China Telecom's Price Target to HK$5 From HK$5.50, Keeps at Neutral	MT
08-20	China Telecom's AI Push Drives Cloud Revenue Upward	MT

Data adjusted to current consolidation scope

Fiscal Period: December	2021	2022	2023	2024	2025	2026	2027	2028
Market Cap ¹	365,531	362,954	467,089	623,994	556,284	540,397	-	-
Change	-	-0.7%	28.69%	33.59%	-10.85%	-2.86%	-	-
Enterprise Value (EV) ¹	349,219	297,138	397,794	533,517	466,500	463,072	447,691	423,336
Change	-	-14.91%	33.88%	34.12%	-12.56%	-0.73%	-3.32%	-5.44%
P/E	6.83x	9.05x	10.3x	12.7x	13.5x	11.7x	11.1x	10.5x
PBR	0.42x	0.58x	0.7x	0.93x	0.96x	0.75x	0.74x	0.73x
PEG	-	-2.81x	1x	1.4x	-	-1.22x	2.19x	1.7x
Capitalization / Revenue	0.83x	0.75x	0.92x	1.18x	1.05x	1.04x	1.02x	1x
EV / Revenue	0.79x	0.62x	0.78x	1.01x	0.88x	0.89x	0.85x	0.78x
EV / EBITDA	2.82x	2.28x	2.8x	3.79x	3.24x	3.32x	3.18x	2.99x
EV / EBIT	11.3x	8.89x	9.34x	13.4x	11.8x	13x	12.1x	10.9x
EV / FCF	6.63x	6.36x	7.99x	10.4x	10.4x	12.6x	10.6x	9.09x
FCF Yield	15.1%	15.7%	12.5%	9.66%	9.58%	7.93%	9.43%	11%
Dividend per Share ²	0.17	0.196	0.2332	0.2598	0.272	0.2485	0.2637	0.2861
Rate of return	8.03%	7.22%	6.87%	5.68%	5.62%	6.52%	6.92%	7.51%
EPS ²	0.31	0.3	0.33	0.36	0.36	0.3254	0.3419	0.363
Distribution rate	54.8%	65.3%	70.7%	72.2%	75.6%	76.4%	77.1%	78.8%
Net sales ¹	439,552	481,448	507,843	529,417	529,559	521,631	529,661	539,615
EBITDA ¹	123,912	130,359	142,072	140,847	143,872	139,533	140,917	141,598
EBIT ¹	30,947	33,427	42,569	39,803	39,674	35,648	37,021	38,999
Net income ¹	25,948	27,593	30,446	33,012	33,185	29,134	30,549	32,226
Net Debt ¹	-16,312	-65,816	-69,295	-90,477	-89,784	-77,325	-92,706	-117,061
Reference price ²	2.118	2.716	3.395	4.576	4.844	3.811	3.811	3.811
Nbr of stocks (in thousands)	91,507,139	91,507,139	91,507,139	91,507,139	91,507,139	91,507,139	-	-
Announcement Date	3/17/22	3/22/23	3/4/24	3/25/25	3/24/26	-	-	-

¹CNY in Million²CNY

Estimates

Add to a list 0 selected To use this feature you must be a member Log in Sign up	P/E (N)	EV / Sales (N)	EV / EBITDA (N)	Dividend Yield (N)	Capi.($)
CHINA TELECOM CORPORATION LIMITED	11.71x	0.9x	3.37x	6.52%	80.6B
CHINA MOBILE LIMITED	11x	1.3x	4.14x	7.03%	222B
VERIZON COMMUNICATIONS, INC.	10.13x	2.47x	6.52x	6.15%	190B
DEUTSCHE TELEKOM AG	12.91x	2.14x	5.52x	4.2%	144B
NTT, INC.	13.31x	1.84x	8.01x	3.15%	87.61B
AMÉRICA MÓVIL, S.A.B. DE C.V.	11.93x	1.82x	4.59x	2.74%	66.56B
SAUDI TELECOM COMPANY	14.95x	2.66x	8.3x	5.12%	57.33B
SINGAPORE TELECOMMUNICATIONS LIMITED	22.97x	5.3x	19.35x	4.76%	54.48B
EMIRATES TELECOMMUNICATIONS GROUP COMPANY	14.51x	2.7x	6.02x	4.47%	50.24B
ORANGE	10.52x	1.7x	5.27x	5.61%	41.8B
Average	13.39x	2.28x	7.11x	4.98%	99.53B
Weighted average by Cap.	12.48x	2.08x	6.32x	5.36%