Company Valuation: China United Network Communications Limited

Data adjusted to current consolidation scope
Fiscal Period: December 2021 2022 2023 2024 2025 2026 2027 2028
Market Cap 1 121,796 142,484 139,301 168,861 159,761 133,499 - -
Change - 16.99% -2.23% 21.22% -5.39% -16.44% - -
Enterprise Value (EV) 1 93,305 87,641 96,295 131,134 130,872 75,770 57,869 35,183
Change - -6.07% 9.87% 36.18% -0.2% -42.1% -23.63% -39.2%
P/E 19.1x 19.1x 16.8x 18.2x 17.5x 16.4x 15.5x 14.6x
PBR 0.82x 0.92x 0.88x 1.02x 0.95x 0.79x 0.79x 0.79x
PEG - 1.4x 1.5x 1.5x 511x -1.5x 2.8x 2.2x
Capitalization / Revenue 0.37x 0.4x 0.37x 0.43x 0.41x 0.34x 0.34x 0.33x
EV / Revenue 0.28x 0.25x 0.26x 0.34x 0.33x 0.19x 0.15x 0.09x
EV / EBITDA 1.05x 0.96x 1.07x 1.36x 1.5x 0.87x 0.63x 0.37x
EV / EBIT 5.27x 4.3x 4.22x 5.78x 5.23x 3.8x 2.71x 1.53x
EV / FCF 2.21x 2.83x 3.65x 7.5x 5.13x 1.69x 1.51x 0.94x
FCF Yield 45.2% 35.3% 27.4% 13.3% 19.5% 59.2% 66% 107%
Dividend per Share 2 0.096 0.0427 0.0524 0.0621 0.0523 0.1513 0.1647 0.1772
Rate of return 2.44% 0.95% 1.2% 1.17% 1.02% 3.54% 3.86% 4.15%
EPS 2 0.206 0.234 0.261 0.292 0.2921 0.2606 0.275 0.2933
Distribution rate 46.6% 18.2% 20.1% 21.3% 17.9% 58.1% 59.9% 60.4%
Net sales 1 327,854 354,944 372,600 389,589 392,223 392,493 397,280 403,011
EBITDA 1 89,038 91,127 90,154 96,422 87,011 87,060 91,829 93,870
EBIT 1 17,696 20,401 22,800 22,700 25,036 19,932 21,348 23,064
Net income 1 6,305 7,299 8,200 9,030 9,127 7,575 8,307 8,877
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 4.270 4.270 4.270
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

P/E, Detailed evolution



P/E (Y) EV / Sales (Y) EV / EBITDA (Y) Dividend Yield (Y) Capi.($)
16.23x0.19x0.86x3.58% 19.72B
11.02x1.3x4.14x7.02% 222B
10.13x2.46x6.52x6.16% 190B
12.99x2.12x5.46x4.18% 145B
13.43x1.86x8.09x3.11% 88.6B
11.88x0.89x3.32x6.43% 80.71B
11.88x1.83x4.6x2.73% 67.16B
14.92x2.68x8.36x5.13% 57.19B
23.11x5.32x19.41x4.71% 54.84B
14.68x2.7x6.01x4.42% 50.62B
Average 14.03x 2.14x 6.68x 4.75% 97.62B
Weighted average by Cap. 12.69x 2.06x 6.26x 5.29%

Y-o-Y evolution of P/E

Valuation ratios - P/E - China United Network Communications Limited

Historical PBR trend

Valuation ratios - PBR - China United Network Communications Limited

Evolution Enterprise Value / Sales

Valuation ratios - VE_REV - China United Network Communications Limited

Change in Enterprise Value/EBITDA

Valuation ratios - VE_EBITDA - China United Network Communications Limited


Year-on-year evolution of the Yield

Valuation ratios - Yield - China United Network Communications Limited
  1. Stock Market
  2. Stocks
  3. 600050 Stock
  4. Valuation China United Network Communications Limited