Valuation CITIC Telecom International Holdings Limited

Stocks

Market Closed - Hong Kong S.E. Other stock markets 12:08:05 10/08/2026 +04			5-day change	1st Jan Change
2.655 ^HKD	0.00%		-4.50%	+7.49%

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	9,826	-	-
Change	-	0.9%	24.17%	-28.95%	6.01%	7.49%	-	-
Enterprise Value (EV) ¹	13,835	12,308	14,684	11,243	10,753	10,290	9,138	7,980
Change	-	-11.04%	19.31%	-23.43%	-4.36%	-4.3%	-11.2%	-12.67%
P/E	9.01x	8.2x	9.85x	9.47x	9.92x	10.2x	9.83x	9.16x
PBR	0.96x	0.94x	1.13x	0.8x	0.83x	0.87x	0.85x	0.83x
PEG	-	0.8x	3.18x	-0.4x	8.13x	2.31x	2.56x	1.24x
Capitalization / Revenue	1.02x	0.97x	1.22x	0.9x	0.96x	0.99x	0.94x	0.9x
EV / Revenue	1.46x	1.22x	1.47x	1.17x	1.12x	1.03x	0.88x	0.73x
EV / EBITDA	5.51x	4.63x	5.71x	5.62x	5.59x	5.34x	4.6x	3.89x
EV / EBIT	8.52x	6.97x	8.29x	8.97x	8.77x	8.37x	7.1x	5.9x
EV / FCF	7.43x	5.13x	9.35x	-	-	5.2x	4.43x	3.79x
FCF Yield	13.5%	19.5%	10.7%	-	-	19.2%	22.6%	26.4%
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%	7.53%	7.91%	8.29%
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	2.655	2.655	2.655
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	15/03/22	16/03/23	13/03/24	12/03/25	12/03/26	-	-	-

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 (N)	EV / Sales (N)	EV / EBITDA (N)	Dividend Yield (N)	Capi.($)
CITIC TELECOM INTERNATIONAL HOLDINGS LIMITED	10.21x	1.03x	5.34x	7.53%	1.25B
CHINA MOBILE LIMITED	11.44x	1.35x	4.34x	6.76%	230B
VERIZON COMMUNICATIONS, INC.	10.36x	2.5x	6.61x	6%	196B
DEUTSCHE TELEKOM AG	14.01x	2.18x	5.65x	3.88%	161B
NTT, INC.	12.66x	1.83x	7.95x	3.4%	81.84B
CHINA TELECOM CORPORATION LIMITED	11.6x	0.87x	3.24x	6.77%	79.05B
AMÉRICA MÓVIL, S.A.B. DE C.V.	11.76x	1.89x	4.78x	2.7%	71.51B
SAUDI TELECOM COMPANY	15.4x	2.73x	8.58x	5.06%	57.95B
SINGAPORE TELECOMMUNICATIONS LIMITED	23.14x	5.21x	18.5x	4.65%	54.9B
ORANGE	12.64x	1.78x	5.46x	4.79%	50.56B
Average	13.32x	2.14x	7.04x	5.15%	98.32B
Weighted average by Cap.	12.73x	2.07x	6.35x	5.25%