China United Network Communications Limited Website

China United Network Communications Limited

SHSE-600050

Basic

  • Market Cap

    CN¥152.96B

  • EV

    CN¥341.06B

  • Shares Out

    31.8B

  • Revenue

    CN¥374.87B

  • Employees

    242,891

Margins

  • Gross

    24.51%

  • EBITDA

    20.26%

  • Operating

    4.23%

  • Pre-Tax

    6.23%

  • Net

    2.23%

  • FCF

    5.25%

Returns (5Yr Avg)

  • ROA

    1.05%

  • ROTA

    2.03%

  • ROE

    1.87%

  • ROCE

    3.96%

  • ROIC

    2.07%

Valuation (TTM)

  • P/E

  • P/B

  • EV/Sales

  • EV/EBITDA

  • P/FCF

  • EV/Gross Profit

Valuation (NTM)

  • Price Target

    CN¥4.6

  • P/E

  • PEG

  • EV/Sales

  • EV/EBITDA

  • P/FCF

Financial Health

  • Cash

    CN¥59.68B

  • Net Debt

    -CN¥13.91B

  • Debt/Equity

    0.13

  • EBIT/Interest

    7.66

Growth (CAGR)

  • Rev 3Yr

    6.28%

  • Rev 5Yr

    5.33%

  • Rev 10Yr

    1.92%

  • Dil EPS 3Yr

    12.54%

  • Dil EPS 5Yr

    13.63%

  • Dil EPS 10Yr

    4.03%

  • Rev Fwd 2Yr

    5.85%

  • EBITDA Fwd 2Yr

    6.61%

  • EPS Fwd 2Yr

    10.71%

  • EPS LT Growth Est

    15%

Dividends

  • Yield

  • Payout

    49.15%

  • DPS

    CN¥0.13

  • DPS Growth 3Yr

    25.42%

  • DPS Growth 5Yr

    19.89%

  • DPS Growth 10Yr

    9.47%

  • DPS Growth Fwd 2Yr

    88.61%

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)

Operating Revenues

264,386.4

275,813.7

296,153.2

319,348.4

335,170.1

337,444.6

Other Revenues, Total

26,128.1

28,024.4

31,701.3

35,595.4

37,426.7

37,426.7

Total Revenues

290,514.6

303,838.1

327,854.5

354,943.9

372,596.8

374,871.3

Total Revenues % Chg.

-0.1%

4.6%

7.9%

8.3%

5%

3.2%

Cost of Goods Sold, Total

214,497.1

224,888.6

247,824.9

269,186.1

281,404.8

282,990.9

Gross Profit

76,017.4

78,949.5

80,029.6

85,757.7

91,192

91,880.4

Selling General & Admin Expenses, Total

56,522

56,220.2

56,992.1

57,436.4

59,830.5

59,056.7

Provision for Bad Debts

3,211.4

5,139.1

2,559.1

5,517.1

5,820.5

6,225.1

R&D Expenses

1,709

2,963.7

4,792.2

6,836.1

8,099.1

8,319.2

Other Operating Expenses

1,236.3

1,353.8

1,427.1

1,397

1,542.2

2,406.4

Other Operating Expenses, Total

62,678.6

65,676.9

65,770.4

71,186.6

75,292.2

76,007.5

Operating Income

13,338.8

13,272.6

14,259.1

14,571.2

15,899.8

15,873

Interest Expense, Total

-1,877.6

-1,456

-1,229.3

-963

-1,846.1

-2,072

Interest And Investment Income

3,443.8

4,212.9

5,592.3

6,076.1

6,911.3

6,910.4

Net Interest Expenses

1,566.1

2,757

4,362.9

5,113.2

5,065.2

4,838.4

Currency Exchange Gains (Loss)

-39.2

-46.4

-7.5

15.5

54.8

54.8

Other Non Operating Income (Expenses)

-157.2

-186.3

-320.6

-1,085.6

-371.1

-124.4

EBT, Excl. Unusual Items

14,708.5

15,796.9

18,294

18,614.3

20,648.6

20,641.7

Gain (Loss) On Sale Of Investments

96.1

154.2

-39

23.7

113.6

51.4

Gain (Loss) On Sale Of Assets

-2,126.9

-2,258

-3,523.4

-1,340.1

-778.4

-619.7

Asset Writedown

-10.9

-127.7

-298.7

-675.9

-567.8

-555.3

Other Unusual Items

1,368.4

2,394.1

3,374.4

3,745.5

3,293.5

3,840.5

EBT, Incl. Unusual Items

14,035.2

15,959.5

17,807.3

20,367.5

22,709.5

23,358.5

Income Tax Expense

2,771.1

3,434.6

3,391.1

3,716.2

3,996.9

4,257.6

Earnings From Continuing Operations

11,264.1

12,524.9

14,416.2

16,651.3

18,712.7

19,100.9

Minority Interest

-6,282

-7,003.6

-8,110.7

-9,351.8

-10,540

-10,747.5

Net Income

4,982.1

5,521.3

6,305.5

7,299.5

8,172.7

8,353.4

Preferred Dividend and Other Adjustments

123.1

94.4

45.4

186.9

211.7

211.7

Net Income to Common Incl Extra Items

4,859

5,426.9

6,260.1

7,112.6

7,961

8,141.7

Net Income to Common Excl. Extra Items

4,859

5,426.9

6,260.1

7,112.6

7,961

8,141.7

Total Shares Outstanding

31,025.5

31,015.6

30,991.4

31,804.4

31,804

31,800.6

Weighted Avg. Shares Outstanding

30,234

30,461.4

30,349.9

30,391.7

30,451.4

30,314.6

Weighted Avg. Shares Outstanding Dil

30,234

30,461.4

30,349.9

30,391.7

30,451.4

30,314.6

EPS

0.2

0.2

0.2

0.2

0.3

0.3

EPS Diluted

0.2

0.2

0.2

0.2

0.3

0.3

EBITDA

82,565.4

80,829.9

84,149

84,286.4

77,894.7

75,937.7

Effective Tax Rate

19.7%

21.5%

19%

18.2%

17.6%

18.2%