China Unicom (Hong Kong) Limited Website

China Unicom (Hong Kong) Limited

SEHK-762

Basic

  • Market Cap

    HK$216.63B

  • EV

    HK$179.36B

  • Shares Out

    30.6B

  • Revenue

    CN¥374.87B

  • Employees

    242,891

Margins

  • Gross

    54.65%

  • EBITDA

    23.86%

  • Operating

    4.26%

  • Pre-Tax

    6.31%

  • Net

    5.12%

  • FCF

    6.18%

Returns (5Yr Avg)

  • ROA

    2.45%

  • ROTA

    4.55%

  • ROE

    4.43%

  • ROCE

    3.95%

  • ROIC

    1.83%

Valuation (TTM)

  • P/E

  • P/B

  • EV/Sales

  • EV/EBITDA

  • P/FCF

  • EV/Gross Profit

Valuation (NTM)

  • Price Target

    HK$7.95

  • P/E

  • PEG

  • EV/Sales

  • EV/EBITDA

  • P/FCF

Financial Health

  • Cash

    CN¥83.24B

  • Net Debt

    -CN¥36.82B

  • Debt/Equity

    0.13

  • EBIT/Interest

    8.41

Growth (CAGR)

  • Rev 3Yr

    6.28%

  • Rev 5Yr

    5.33%

  • Rev 10Yr

    2.22%

  • Dil EPS 3Yr

    14.44%

  • Dil EPS 5Yr

    12.94%

  • Dil EPS 10Yr

    3.58%

  • Rev Fwd 2Yr

    4.82%

  • EBITDA Fwd 2Yr

    3.33%

  • EPS Fwd 2Yr

    10.93%

  • EPS LT Growth Est

    9%

Dividends

  • Yield

  • Payout

    55%

  • DPS

    CN¥0.34

  • DPS Growth 3Yr

    27.08%

  • DPS Growth 5Yr

    20.23%

  • DPS Growth 10Yr

    7.72%

  • DPS Growth Fwd 2Yr

    18.23%

Select a metric from the list below to chart it

Dec '14

Dec '15

Dec '16

Dec '17

Dec '18

Dec '19

Dec '20

Dec '21

Dec '22

Dec '23

LTM

Dec '24 (E)

Dec '25 (E)

Dec '26 (E)

Total Revenues

290,515

303,838

327,854

354,944

372,597

374,871

Total Revenues % Chg.

-0.1%

4.6%

7.9%

8.3%

5%

3.2%

Cost of Goods Sold, Total

126,467

133,920

148,365

154,798

161,199

170,018

Gross Profit

164,048

169,918

179,489

200,146

211,398

204,853

Selling General & Admin Expenses, Total

9,012

9,460

9,863

11,731

12,327

2,037

Depreciation & Amortization

83,080

83,017

85,652

86,829

84,847

84,737

Other Operating Expenses

58,499

63,954

69,557

87,364

98,078

102,123

Other Operating Expenses, Total

150,591

156,431

165,072

185,924

195,252

188,897

Operating Income

13,457

13,487

14,417

14,222

16,146

15,956

Interest Expense, Total

-2,016

-1,612

-1,303

-1,060

-1,981

-1,897

Interest And Investment Income

1,477

1,750

2,244

2,334

2,688

2,090

Net Interest Expenses

-539

138

941

1,274

707

193

Income (Loss) On Equity Invest.

2,005

2,375

3,310

3,746

4,322

4,323

Currency Exchange Gains (Loss)

-39

-46

-8

15

55

Other Non Operating Income (Expenses)

1,342

2,197

3,040

3,117

2,768

3,166

EBT, Excl. Unusual Items

16,226

18,151

21,700

22,374

23,998

23,638

Gain (Loss) On Sale Of Investments

120

241

-24

96

128

Gain (Loss) On Sale Of Assets

-2,179

-2,365

-3,749

-1,882

-1,181

EBT, Incl. Unusual Items

14,167

16,027

17,927

20,588

22,945

23,638

Income Tax Expense

2,795

3,450

3,420

3,751

4,023

4,284

Earnings From Continuing Operations

11,372

12,577

14,507

16,837

18,922

19,354

Minority Interest

-42

-84

-139

-92

-196

-170

Net Income

11,330

12,493

14,368

16,745

18,726

19,184

Net Income to Common Incl Extra Items

11,330

12,493

14,368

16,745

18,726

19,184

Net Income to Common Excl. Extra Items

11,330

12,493

14,368

16,745

18,726

19,184

Total Shares Outstanding

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

Weighted Avg. Shares Outstanding Dil

30,598

30,598

30,598

30,598

30,598

EPS

0.4

0.4

0.5

0.5

0.6

EPS Diluted

0.4

0.4

0.5

0.5

0.6

EBITDA

81,609

79,596

83,852

83,984

84,122

89,459.5

Effective Tax Rate

19.7%

21.5%

19.1%

18.2%

17.5%

18.1%