China Unicom (Hong Kong) Limited (762)

Basic

  • Market Cap

    HK$178.08B

  • EV

    HK$144.02B

  • Shares Out

    30.6B

  • Revenue

    CN¥372.66B

  • Employees

    244,658

Margins

  • Gross

    56.51%

  • EBITDA

    23.22%

  • Operating

    4.44%

  • Pre-Tax

    6.08%

  • Net

    4.92%

  • FCF

    7.91%

Returns (5Yr Avg)

  • ROA

    1.49%

  • ROTA

    4.19%

  • ROE

    4%

  • ROCE

    3.92%

  • ROIC

    1.7%

Valuation (TTM)

  • P/E

  • P/B

  • EV/Sales

  • EV/EBITDA

  • P/FCF

  • EV/Gross Profit

Valuation (NTM)

  • Price Target

    HK$7.56

  • P/E

  • PEG

  • EV/Sales

  • EV/EBITDA

  • P/FCF

Financial Health

  • Cash

    CN¥87.81B

  • Net Debt

    -CN¥34.04B

  • Debt/Equity

    0.15

  • EBIT/Interest

    9.52

Growth (CAGR)

  • Rev 3Yr

    7.65%

  • Rev 5Yr

    5.23%

  • Rev 10Yr

    2.76%

  • Dil EPS 3Yr

    13.92%

  • Dil EPS 5Yr

    49.19%

  • Dil EPS 10Yr

    3.75%

  • Rev Fwd 2Yr

    6.02%

  • EBITDA Fwd 2Yr

    3.15%

  • EPS Fwd 2Yr

    12.55%

  • EPS LT Growth Est

    9%

Dividends

  • Yield

  • Payout

    52.1%

  • DPS

    CN¥0.31

  • DPS Growth 3Yr

    22.79%

  • DPS Growth 5Yr

    39.43%

  • DPS Growth 10Yr

    10.03%

  • DPS Growth Fwd 2Yr

    19.73%

Select a metric from the list below to chart it

Dec '13

Dec '14

Dec '15

Dec '16

Dec '17

Dec '18

Dec '19

Dec '20

Dec '21

Dec '22

LTM

Total Revenues

290,877

290,515

303,838

327,854

354,944

372,659

Total Revenues % Chg.

5.8%

-0.1%

4.6%

7.9%

8.3%

7.3%

Cost of Goods Sold, Total

144,719

126,467

133,920

148,365

154,798

162,079

Gross Profit

146,158

164,048

169,918

179,489

200,146

210,580

Selling General & Admin Expenses, Total

2,882

9,012

9,460

9,863

11,731

20,081

Depreciation & Amortization

75,777

83,080

83,017

85,652

86,829

86,599

Other Operating Expenses

54,215

58,499

63,954

69,557

87,364

87,364

Other Operating Expenses, Total

132,874

150,591

156,431

165,072

185,924

194,044

Operating Income

13,284

13,457

13,487

14,417

14,222

16,536

Interest Expense, Total

-1,567

-2,016

-1,612

-1,303

-1,060

-1,737

Interest And Investment Income

1,915

1,477

1,750

2,244

2,334

2,652

Net Interest Expenses

348

-539

138

941

1,274

915

Income (Loss) On Equity Invest.

3,075

2,005

2,375

3,310

3,746

4,100

Currency Exchange Gains (Loss)

80

-39

-46

-8

15

15

Other Non Operating Income (Expenses)

442

1,342

2,197

3,040

3,117

2,878

EBT, Excl. Unusual Items

17,229

16,226

18,151

21,700

22,374

24,444

Gain (Loss) On Sale Of Investments

120

241

-24

96

96

Gain (Loss) On Sale Of Assets

-4,148

-2,179

-2,365

-3,749

-1,882

-1,882

EBT, Incl. Unusual Items

13,081

14,167

16,027

17,927

20,588

22,658

Income Tax Expense

2,824

2,795

3,450

3,420

3,751

4,166

Earnings From Continuing Operations

10,257

11,372

12,577

14,507

16,837

18,492

Minority Interest

-60

-42

-84

-139

-92

-168

Net Income

10,197

11,330

12,493

14,368

16,745

18,324

Net Income to Common Incl Extra Items

10,197

11,330

12,493

14,368

16,745

18,324

Net Income to Common Excl. Extra Items

10,197

11,330

12,493

14,368

16,745

18,324

Total Shares Outstanding

30,598

30,598

30,598.1

30,598.1

30,598

30,598

Weighted Avg. Shares Outstanding

30,598

30,598

30,598

30,598

30,598

30,598

Weighted Avg. Shares Outstanding Dil

30,598

30,598

30,598

30,598

30,598

30,598

EPS

0.3

0.4

0.4

0.5

0.5

0.6

EPS Diluted

0.3

0.4

0.4

0.5

0.5

0.6

EBITDA

84,536

81,609

79,596

83,852

83,984

86,543.3