Valuation China United Network Communications Limited

Stocks

End-of-day quote Shanghai S.E. Other stock markets 25/06/2026			5-day change	1st Jan Change
4.130 ^CNY	-1.20%		-3.50%	-19.18%

05-25	Declaration of Voting Results by China United Network Communications	CI
05-13	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	121,796	142,484	139,301	168,861	159,761	129,122	-	-
Change	-	16.99%	-2.23%	21.22%	-5.39%	-19.18%	-	-
Enterprise Value (EV) ¹	93,305	87,641	96,295	131,134	130,872	71,393	53,492	30,806
Change	-	-6.07%	9.87%	36.18%	-0.2%	-45.45%	-25.07%	-42.41%
P/E	19.1x	19.1x	16.8x	18.2x	17.5x	15.1x	14.2x	14.1x
PBR	0.82x	0.92x	0.88x	1.02x	0.95x	0.75x	0.73x	0.72x
PEG	-	1.4x	1.5x	1.5x	511x	-2.4x	2.34x	22.62x
Capitalization / Revenue	0.37x	0.4x	0.37x	0.43x	0.41x	0.33x	0.32x	0.32x
EV / Revenue	0.28x	0.25x	0.26x	0.34x	0.33x	0.18x	0.13x	0.08x
EV / EBITDA	1.05x	0.96x	1.07x	1.36x	1.5x	0.78x	0.57x	0.33x
EV / EBIT	5.27x	4.3x	4.22x	5.78x	5.23x	3.18x	2.35x	1.31x
EV / FCF	2.21x	2.83x	3.65x	7.5x	5.13x	1.59x	1.4x	0.82x
FCF Yield	45.2%	35.3%	27.4%	13.3%	19.5%	62.8%	71.4%	122%
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%	4.03%	4.29%	4.43%
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	327,854	354,944	372,600	389,589	392,223	390,655	401,893	403,173
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	4.130	4.130	4.130
Nbr of stocks (in thousands)	30,991,393	31,804,436	31,803,992	31,800,581	31,264,425	31,264,425	-	-
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	15.09x	0.18x	0.78x	4.03%	19B
CHINA MOBILE LIMITED	11.09x	1.28x	3.97x	7.23%	217B
VERIZON COMMUNICATIONS, INC.	9.55x	2.44x	6.53x	6.13%	192B
DEUTSCHE TELEKOM AG	13.07x	2.1x	5.52x	4.31%	144B
AMÉRICA MÓVIL, S.A.B. DE C.V.	13.01x	2.04x	5.14x	2.39%	78.85B
NTT, INC.	11.42x	1.71x	7.29x	3.77%	72.46B
CHINA TELECOM CORPORATION LIMITED	11.32x	0.72x	2.7x	7.12%	68.84B
SAUDI TELECOM COMPANY	15.66x	2.73x	8.55x	5.03%	58.3B
SINGAPORE TELECOMMUNICATIONS LIMITED	16.75x	5.39x	19.54x	4.29%	55.73B
ORANGE	17.32x	1.87x	5.83x	4.63%	51.48B
Average	13.43x	2.05x	6.58x	4.89%	95.81B
Weighted average by Cap.	12.30x	2.03x	6.19x	5.39%