Valuation PCCW Limited Börse Stuttgart
Stocks
TH3B
HK0008011667
Integrated Telecommunications Services
|
Market Closed -
Börse Stuttgart
23:55:42 18/09/2026 +04
|
5-day change | 1st Jan Change | ||
| 0.5725 EUR | -2.30% |
|
-2.72% | -6.30% |
| 09-16 | HKT Unit Reduces Shareholding in Investment Holding Subsidiary | MT |
| 09-16 | PCCW, HKT Complete 9% Stake Sale in Regional Link Telecom | MT |
Company Valuation: PCCW Limited
Data adjusted to current consolidation scope
| Fiscal Period: December | 2021 | 2022 | 2023 | 2024 | 2025 | 2026 | 2027 | 2028 |
|---|---|---|---|---|---|---|---|---|
| Market Cap 1 | 30,511 | 27,199 | 32,155 | 34,964 | 41,819 | 41,041 | - | - |
| Change | - | -10.86% | 18.22% | 8.74% | 19.61% | -1.86% | - | - |
| Enterprise Value (EV) 1 | 72,770 | 73,711 | 81,574 | 84,595 | 98,149 | 104,462 | 111,220 | 117,699 |
| Change | - | 1.29% | 10.67% | 3.7% | 16.02% | 6.43% | 6.47% | 5.83% |
| P/E | 29.4x | 173x | -68.2x | -116x | -165x | 48.2x | 37.9x | 35.3x |
| PBR | 3.6x | 2.38x | 3.84x | 4.67x | 11.5x | -7.57x | -4.69x | -3.38x |
| PEG | - | -2x | 0x | 3.2x | 10.5x | -0x | 1.4x | 4.94x |
| Capitalization / Revenue | 0.79x | 0.75x | 0.88x | 0.93x | 1.04x | 0.99x | 0.97x | 0.95x |
| EV / Revenue | 1.88x | 2.04x | 2.24x | 2.25x | 2.44x | 2.52x | 2.63x | 2.72x |
| EV / EBITDA | 5.91x | 5.95x | 6.36x | 6.58x | 7.39x | 7.36x | 7.45x | 7.58x |
| EV / EBIT | 15.5x | 15.8x | 16.4x | 15.7x | 17.7x | 16.7x | 16.2x | 15.9x |
| EV / FCF | - | - | - | - | - | - | - | - |
| FCF Yield | - | - | - | - | - | - | - | - |
| Dividend per Share 2 | 0.3705 | 0.3804 | 0.3825 | 0.3825 | 0.3825 | 0.4 | 0.41 | 0.42 |
| Rate of return | 9.38% | 10.8% | 9.19% | 8.46% | 7.08% | 7.55% | 7.74% | 7.92% |
| EPS 2 | 0.1344 | 0.0204 | -0.061 | -0.0388 | -0.0327 | 0.11 | 0.14 | 0.15 |
| Distribution rate | 276% | 1,865% | -627% | -986% | -1,170% | 364% | 293% | 280% |
| Net sales 1 | 38,654 | 36,065 | 36,347 | 37,557 | 40,252 | 41,386 | 42,312 | 43,211 |
| EBITDA 1 | 12,309 | 12,388 | 12,831 | 12,849 | 13,290 | 14,189 | 14,922 | 15,526 |
| EBIT 1 | 4,683 | 4,655 | 4,968 | 5,378 | 5,560 | 6,272 | 6,877 | 7,396 |
| Net income 1 | 1,039 | 158 | -471 | -300 | -253 | 861.3 | 1,055 | 1,178 |
| Net Debt 1 | 42,259 | 46,512 | 49,419 | 49,631 | 56,330 | 63,421 | 70,180 | 76,659 |
| Reference price 2 | 3.950 | 3.520 | 4.160 | 4.520 | 5.400 | 5.300 | 5.300 | 5.300 |
| Nbr of stocks (in thousands) | 7,724,279 | 7,726,853 | 7,729,502 | 7,735,365 | 7,744,238 | 7,743,520 | - | - |
| Announcement Date | 24/02/22 | 24/02/23 | 23/02/24 | 21/02/25 | 10/02/26 | - | - | - |
1HKD in Million2HKD
Estimates
P/E, Detailed evolution
| P/E (Y) | EV / Sales (Y) | EV / EBITDA (Y) | Dividend Yield (Y) | Capi.($) | ||
|---|---|---|---|---|---|---|
 | 11.03x | 1.31x | 4.14x | 7.04% | 222B | |
| 10.61x | 2.53x | 6.69x | 5.87% | 200B | |
| 13.18x | 2.12x | 4.91x | 4.16% | 149B | |
| 13.93x | 1.87x | 8.15x | 3.01% | 91.97B | |
| 11.64x | 0.87x | 3.26x | 6.65% | 79.55B | |
| 11.52x | 1.78x | 4.48x | 2.84% | 67.46B | |
| 15.29x | 2.68x | 8.37x | 5.06% | 58B | |
| 23.43x | 5.3x | 19.36x | 4.66% | 55.58B | |
| 14.98x | 2.77x | 6.2x | 4.39% | 51.14B | |
| Average | 13.96x | 2.36x | 7.28x | 4.85% | 108.34B | |
| Weighted average by Cap. | 12.80x | 2.12x | 6.33x | 5.26% |
Y-o-Y evolution of P/E
Historical PBR trend
Evolution Enterprise Value / Sales
Change in Enterprise Value/EBITDA
Year-on-year evolution of the Yield
- Stock Market
- Stocks
- 8 Stock
- TH3B Stock
- Valuation PCCW Limited
Select your edition
All financial news and data tailored to specific country editions
