Valuation China Unicom (Hong Kong) Limited

Equities

Market Closed - Hong Kong S.E. Other stock markets 04:08:20 2026-03-13 EDT			5-day change	1st Jan Change
7.790 ^HKD	+0.13%		-0.64%	+0.13%

03-13	Diary - Hong Kong corporate earnings week ahead	RE
02-24	Trump's Shelving of China Security Measures Puts America at Risk, Democrat Legislators Warn	MT

Data adjusted to current consolidation scope

Fiscal Period: December	2020	2021	2022	2023	2024	2025	2026	2027
Capitalization ¹	114,653	97,217	130,729	136,094	212,485	209,991	209,991	-
Change	-	-15.21%	34.47%	4.1%	56.13%	-1.17%	0%	-
Enterprise Value (EV) ¹	94,216	57,769	97,616	66,529	163,002	166,993	134,380	113,202
Change	-	-38.68%	68.98%	-31.85%	145.01%	2.45%	-19.53%	-15.76%
P/E ratio	9.14x	6.76x	7.77x	7.29x	10.4x	9.62x	9.42x	8.82x
PBR	0.35x	0.29x	0.38x	0.39x	0.59x	0.57x	0.55x	0.54x
PEG	-	0.5x	0.5x	0.7x	1.06x	1.48x	4.4x	1.31x
Capitalization / Revenue	0.38x	0.3x	0.37x	0.37x	0.55x	0.53x	0.52x	0.5x
EV / Revenue	0.31x	0.18x	0.28x	0.18x	0.42x	0.42x	0.33x	0.27x
EV / EBITDA	1x	0.6x	0.98x	0.67x	1.64x	1.66x	1.34x	1.11x
EV / EBIT	8.47x	5.42x	7.91x	4.45x	10.2x	8.88x	6.83x	5.3x
EV / FCF	1.83x	1.39x	3.71x	2.33x	5.82x	4.59x	3.47x	2.75x
FCF Yield	54.7%	72.2%	27%	42.9%	17.2%	21.8%	28.8%	36.4%
Dividend per Share ²	0.164	0.216	0.274	0.3366	0.4043	0.4575	0.5053	0.5489
Rate of return	4.38%	6.8%	6.41%	7.57%	5.82%	6.67%	7.36%	8%
EPS ²	0.41	0.47	0.55	0.61	0.67	0.7136	0.7289	0.7782
Distribution rate	40%	46%	49.8%	55.2%	60.3%	64.1%	69.3%	70.5%
Net sales ¹	303,838	327,854	354,944	372,597	389,589	397,874	407,099	418,142
EBITDA ¹	94,139	96,320	99,169	99,810	99,420	100,312	100,066	101,570
EBIT ¹	11,123	10,668	12,340	14,960	16,028	18,802	19,675	21,378
Net income ¹	12,493	14,368	16,745	18,726	20,613	21,897	22,466	23,892
Net Debt ¹	-20,437	-39,448	-33,113	-69,565	-49,483	-42,998	-75,611	-96,789
Reference price ²	3.747	3.177	4.272	4.448	6.944	6.863	6.863	6.863
Nbr of stocks (in thousands)	30,598,124	30,598,124	30,598,124	30,598,124	30,598,124	30,598,124	30,598,124	-
Announcement Date	3/11/21	3/11/22	3/8/23	3/19/24	3/18/25	-	-	-

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 UNICOM (HONG KONG) LIMITED	9.62x	0.42x	1.66x	6.67%	30.45B
T-MOBILE US, INC.	20.59x	3.42x	8.67x	1.9%	240B
AT&T INC.	12.08x	2.61x	6.98x	4%	194B
SOFTBANK GROUP CORP.	6.59x	4.71x	25.03x	0.31%	128B
KDDI CORPORATION	13.61x	2.21x	7.18x	3.06%	62.78B
VODAFONE GROUP PLC	15.61x	1.33x	4.71x	3.83%	33.41B
ADVANCED INFO SERVICE	20.97x	5.47x	10.09x	4.47%	33.3B
TELENOR ASA	20.5x	4.01x	8.92x	5.62%	24.09B
VODACOM GROUP LIMITED	14.02x	1.98x	5.29x	5.01%	16.65B
TRUE CORPORATION	19.12x	4.57x	7.59x	3.41%	14.18B
Average	15.27x	3.07x	8.61x	3.83%	77.62B
Weighted average by Cap.	14.79x	3.22x	10.35x	2.85%