Valuation China United Network Communications Limited

Stocks

End-of-day quote Shanghai S.E. Other stock markets 24/07/2026			5-day change	1st Jan Change
4.420 ^CNY	0.00%		+3.76%	-13.50%

25/05	Declaration of Voting Results by China United Network Communications	CI
13/05	China United Network Communications Receives Shareholder Proposals from China United Network Communications Group	CI

Data adjusted to current consolidation scope

Fiscal Period: December	2021	2022	2023	2024	2025	2026	2027	2028
Market Cap ¹	1,21,796	1,42,484	1,39,301	1,68,861	1,59,761	1,38,189	-	-
Change	-	16.99%	-2.23%	21.22%	-5.39%	-13.5%	-	-
Enterprise Value (EV) ¹	93,305	87,641	96,295	1,31,134	1,30,872	80,460	62,559	39,873
Change	-	-6.07%	9.87%	36.18%	-0.2%	-38.52%	-22.25%	-36.26%
P/E	19.1x	19.1x	16.8x	18.2x	17.5x	16.1x	15.2x	15.1x
PBR	0.82x	0.92x	0.88x	1.02x	0.95x	0.81x	0.78x	0.77x
PEG	-	1.4x	1.5x	1.5x	511x	-2.55x	2.5x	24.22x
Capitalization / Revenue	0.37x	0.4x	0.37x	0.43x	0.41x	0.35x	0.34x	0.34x
EV / Revenue	0.28x	0.25x	0.26x	0.34x	0.33x	0.21x	0.16x	0.1x
EV / EBITDA	1.05x	0.96x	1.07x	1.36x	1.5x	0.88x	0.67x	0.43x
EV / EBIT	5.27x	4.3x	4.22x	5.78x	5.23x	3.58x	2.75x	1.7x
EV / FCF	2.21x	2.83x	3.65x	7.5x	5.13x	1.79x	1.64x	1.06x
FCF Yield	45.2%	35.3%	27.4%	13.3%	19.5%	55.7%	61.1%	94.2%
Dividend per Share ²	0.096	0.0427	0.0524	0.0621	0.0523	0.1664	0.177	0.1829
Rate of return	2.44%	0.95%	1.2%	1.17%	1.02%	3.76%	4%	4.14%
EPS ²	0.206	0.234	0.261	0.292	0.2921	0.2737	0.2903	0.2921
Distribution rate	46.6%	18.2%	20.1%	21.3%	17.9%	60.8%	61%	62.6%
Net sales ¹	3,27,854	3,54,944	3,72,600	3,89,589	3,92,223	3,90,655	4,01,893	4,03,173
EBITDA ¹	89,038	91,127	90,154	96,422	87,011	91,601	93,846	92,066
EBIT ¹	17,696	20,401	22,800	22,700	25,036	22,452	22,781	23,445
Net income ¹	6,305	7,299	8,200	9,030	9,127	8,355	8,813	8,805
Net Debt ¹	-28,492	-54,843	-43,006	-37,727	-28,889	-57,729	-75,630	-98,316
Reference price ²	3.930	4.480	4.380	5.310	5.110	4.420	4.420	4.420
Nbr of stocks (in thousands)	3,09,91,393	3,18,04,436	3,18,03,992	3,18,00,581	3,12,64,425	3,12,64,425	-	-
Announcement Date	11/03/22	08/03/23	04/03/24	18/03/25	19/03/26	-	-	-

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 UNITED NETWORK COMMUNICATIONS LIMITED	16.15x	0.21x	0.88x	3.76%	2.04TCr
CHINA MOBILE LIMITED	11.47x	1.35x	4.31x	6.89%	23TCr
VERIZON COMMUNICATIONS, INC.	9.91x	2.49x	6.58x	6.09%	19TCr
DEUTSCHE TELEKOM AG	13.1x	2.11x	5.48x	4.28%	14TCr
AMÉRICA MÓVIL, S.A.B. DE C.V.	13.13x	2.03x	5.15x	2.41%	7.84TCr
CHINA TELECOM CORPORATION LIMITED	11.96x	0.84x	3.16x	6.65%	7.88TCr
NTT, INC.	12.08x	1.75x	7.5x	3.56%	7.53TCr
SAUDI TELECOM COMPANY	15.43x	2.68x	8.41x	5.09%	5.75TCr
SINGAPORE TELECOMMUNICATIONS LIMITED	23.63x	5.33x	19.45x	4.53%	5.55TCr
ORANGE	15.75x	1.78x	5.56x	4.87%	4.89TCr
Average	14.26x	2.06x	6.65x	4.81%	9.82TCr
Weighted average by Cap.	12.85x	2.03x	6.24x	5.31%