Valuation CITIC Telecom International Holdings Limited

Stocks

Market Closed - Hong Kong S.E. Other stock markets 04:08:11 2026-07-17 EDT			5-day change	1st Jan Change
2.580 ^HKD	+0.39%		+0.39%	+4.45%

07-13	CITIC Telecom International Holdings Limited Announces Company Secretary Changes, Effective July 13, 2026	CI
04-08	CITIC Telecom International Holdings Limited, 2025 Earnings Call, Mar 12, 2026

Data adjusted to current consolidation scope

Fiscal Period: December	2021	2022	2023	2024	2025	2026	2027	2028
Market Cap ¹	9,686	9,774	12,136	8,623	9,141	9,548	-	-
Change	-	0.9%	24.17%	-28.95%	6.01%	4.45%	-	-
Enterprise Value (EV) ¹	13,835	12,308	14,684	11,243	10,753	10,013	8,860	7,702
Change	-	-11.04%	19.31%	-23.43%	-4.36%	-6.88%	-11.51%	-13.07%
P/E	9.01x	8.2x	9.85x	9.47x	9.92x	9.92x	9.56x	8.9x
PBR	0.96x	0.94x	1.13x	0.8x	0.83x	0.84x	0.82x	0.8x
PEG	-	0.8x	3.18x	-0.4x	8.13x	2.25x	2.49x	1.2x
Capitalization / Revenue	1.02x	0.97x	1.22x	0.9x	0.96x	0.96x	0.92x	0.88x
EV / Revenue	1.46x	1.22x	1.47x	1.17x	1.12x	1x	0.85x	0.71x
EV / EBITDA	5.51x	4.63x	5.71x	5.62x	5.59x	5.19x	4.46x	3.76x
EV / EBIT	8.52x	6.97x	8.29x	8.97x	8.77x	8.15x	6.88x	5.7x
EV / FCF	7.43x	5.13x	9.35x	-	-	5.06x	4.3x	3.66x
FCF Yield	13.5%	19.5%	10.7%	-	-	19.8%	23.3%	27.3%
Dividend per Share ²	0.225	0.245	0.253	0.188	0.19	0.2	0.21	0.22
Rate of return	8.56%	9.25%	7.71%	8.07%	7.69%	7.75%	8.14%	8.53%
EPS ²	0.292	0.323	0.333	0.246	0.249	0.26	0.27	0.29
Distribution rate	77.1%	75.9%	76%	76.4%	76.3%	76.9%	77.8%	75.9%
Net sales ¹	9,486	10,111	9,987	9,573	9,567	9,969	10,418	10,878
EBITDA ¹	2,509	2,657	2,571	2,001	1,925	1,928	1,986	2,051
EBIT ¹	1,624	1,765	1,771	1,254	1,226	1,229	1,287	1,352
Net income ¹	1,076	1,191	1,231	910	920	959.6	1,009	1,065
Net Debt ¹	4,149	2,534	2,548	2,620	1,612	464.6	-688.2	-1,846
Reference price ²	2.630	2.650	3.280	2.330	2.470	2.580	2.580	2.580
Nbr of stocks (in thousands)	3,683,013	3,688,281	3,700,035	3,700,891	3,700,891	3,700,891	-	-
Announcement Date	3/15/22	3/16/23	3/13/24	3/12/25	3/12/26	-	-	-

¹HKD in Million²HKD

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.($)
CITIC TELECOM INTERNATIONAL HOLDINGS LIMITED	9.92x	1x	5.19x	7.75%	1.22B
CHINA MOBILE LIMITED	11.39x	1.32x	4.09x	7.04%	224B
VERIZON COMMUNICATIONS, INC.	9.11x	2.38x	6.37x	6.47%	182B
DEUTSCHE TELEKOM AG	13.7x	2.13x	5.55x	4.17%	149B
AMÉRICA MÓVIL, S.A.B. DE C.V.	13.45x	2.04x	5.15x	2.39%	79.13B
CHINA TELECOM CORPORATION LIMITED	12.16x	0.82x	3.08x	6.63%	77.03B
NTT, INC.	12.03x	1.75x	7.5x	3.57%	75.8B
SAUDI TELECOM COMPANY	15.41x	2.68x	8.39x	5.1%	57.37B
SINGAPORE TELECOMMUNICATIONS LIMITED	23.9x	5.38x	19.65x	4.48%	56.14B
ORANGE	16.05x	1.79x	5.62x	4.78%	50.1B
Average	13.71x	2.13x	7.06x	5.24%	95.21B
Weighted average by Cap.	12.82x	2.05x	6.29x	5.4%