Suspension of trading

Valuation China Telecom Corporation Limited Börse Stuttgart

Stocks

Delayed Börse Stuttgart			5-day change	1st Jan Change
- ^EUR	-.--%		-.--%	-8.13%

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	539,653	-	-
Change	-	-0.7%	28.69%	33.59%	-10.85%	-2.99%	-	-
Enterprise Value (EV) ¹	349,219	297,138	397,794	533,517	466,500	462,694	440,888	415,595
Change	-	-14.91%	33.88%	34.12%	-12.56%	-0.82%	-4.71%	-5.74%
P/E	6.83x	9.05x	10.3x	12.7x	13.5x	11.8x	11.2x	10.6x
PBR	0.42x	0.58x	0.7x	0.93x	0.96x	0.76x	0.75x	0.73x
PEG	-	-2.81x	1x	1.4x	-	-1.28x	2.04x	1.8x
Capitalization / Revenue	0.83x	0.75x	0.92x	1.18x	1.05x	1.03x	1.02x	1x
EV / Revenue	0.79x	0.62x	0.78x	1.01x	0.88x	0.89x	0.83x	0.77x
EV / EBITDA	2.82x	2.28x	2.8x	3.79x	3.24x	3.31x	3.11x	2.88x
EV / EBIT	11.3x	8.89x	9.34x	13.4x	11.8x	12.9x	11.6x	10.4x
EV / FCF	6.63x	6.36x	7.99x	10.4x	10.4x	10.9x	9.34x	8.06x
FCF Yield	15.1%	15.7%	12.5%	9.66%	9.58%	9.2%	10.7%	12.4%
Dividend per Share ²	0.17	0.196	0.2332	0.2598	0.272	0.2525	0.2762	0.3032
Rate of return	8.03%	7.22%	6.87%	5.68%	5.62%	6.53%	7.14%	7.84%
EPS ²	0.31	0.3	0.33	0.36	0.36	0.3269	0.3448	0.3652
Distribution rate	54.8%	65.3%	70.7%	72.2%	75.6%	77.2%	80.1%	83%
Net sales ¹	439,552	481,448	507,843	529,417	529,559	522,615	530,475	538,963
EBITDA ¹	123,912	130,359	142,072	140,847	143,872	139,843	141,627	144,485
EBIT ¹	30,947	33,427	42,569	39,803	39,674	35,903	38,089	39,892
Net income ¹	25,948	27,593	30,446	33,012	33,185	29,707	31,531	33,486
Net Debt ¹	-16,312	-65,816	-69,295	-90,477	-89,784	-76,959	-98,765	-124,058
Reference price ²	2.118	2.716	3.395	4.576	4.844	3.869	3.869	3.869
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 (Y)	EV / Sales (Y)	EV / EBITDA (Y)	Dividend Yield (Y)	Capi.($)
CHINA MOBILE LIMITED	11.08x	1.31x	4.16x	7.01%	223B
VERIZON COMMUNICATIONS, INC.	10.98x	2.58x	6.82x	5.67%	207B
DEUTSCHE TELEKOM AG	14.03x	2.22x	5.13x	3.91%	160B
NTT, INC.	13.92x	1.87x	8.14x	3.02%	92.98B
CHINA TELECOM CORPORATION LIMITED	11.84x	0.88x	3.32x	6.53%	80.46B
AMÉRICA MÓVIL, S.A.B. DE C.V.	11.82x	1.81x	4.56x	2.77%	69.74B
SAUDI TELECOM COMPANY	15.35x	2.69x	8.4x	5.04%	58.22B
SINGAPORE TELECOMMUNICATIONS LIMITED	23.81x	5.38x	19.64x	4.58%	56.66B
EMIRATES TELECOMMUNICATIONS GROUP COMPANY	15.19x	2.81x	6.29x	4.33%	51.81B
Average	14.22x	2.39x	7.38x	4.76%	111.06B
Weighted average by Cap.	13.09x	2.16x	6.43x	5.14%