Valuation CITIC Telecom International Holdings Limited

Stocks

Market Closed - Hong Kong S.E. 08:08:17 13/11/2026 GMT			5-day change	1st Jan Change
2.365 ^HKD	-1.05%		-1.66%	-4.25%

08-13	CITIC Telecom International Holdings Limited Reports Earnings Results for the Half Year Ended June 30, 2026	CI
08-13	CITIC Telecom International Holdings Limited Announces Interim (Semi-Annual) Ordinary Dividend for the Period Ended June 30, 2026, Payable on September 30, 2026	CI

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	8,753	-	-
Change	-	0.9%	24.17%	-28.95%	6.01%	-4.25%	-	-
Enterprise Value (EV) ¹	13,835	12,308	14,684	11,243	10,753	9,217	8,064	6,907
Change	-	-11.04%	19.31%	-23.43%	-4.36%	-14.28%	-12.51%	-14.36%
P/E	9.01x	8.2x	9.85x	9.47x	9.92x	9.1x	8.76x	8.16x
PBR	0.96x	0.94x	1.13x	0.8x	0.83x	0.77x	0.76x	0.74x
PEG	-	0.8x	3.18x	-0.4x	8.13x	2.06x	2.28x	1.1x
Capitalization / Revenue	1.02x	0.97x	1.22x	0.9x	0.96x	0.88x	0.84x	0.8x
EV / Revenue	1.46x	1.22x	1.47x	1.17x	1.12x	0.92x	0.77x	0.63x
EV / EBITDA	5.51x	4.63x	5.71x	5.62x	5.59x	4.78x	4.06x	3.37x
EV / EBIT	8.52x	6.97x	8.29x	8.97x	8.77x	7.5x	6.27x	5.11x
EV / FCF	7.43x	5.13x	9.35x	-	-	7.32x	6.01x	4.99x
FCF Yield	13.5%	19.5%	10.7%	-	-	13.7%	16.6%	20.1%
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%	8.46%	8.88%	9.3%
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	960	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	2.365	2.365	2.365
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	9.1x	0.92x	4.78x	8.46%	1.12B
CHINA MOBILE LIMITED	11.62x	1.35x	4.26x	6.72%	227B
VERIZON COMMUNICATIONS, INC.	10.27x	2.51x	6.56x	6.08%	192B
DEUTSCHE TELEKOM AG	12.88x	2.11x	5.57x	4.19%	141B
JIO PLATFORMS LIMITED	37.75x	8.27x	15.27x	-	133B
NTT, INC.	13.5x	1.82x	7.86x	3.2%	85.2B
CHINA TELECOM CORPORATION LIMITED	11.68x	0.96x	3.63x	6.54%	85.39B
AMÉRICA MÓVIL, S.A.B. DE C.V.	14.26x	2.07x	5.18x	2.34%	75.87B
SAUDI TELECOM COMPANY	14.51x	2.69x	8.43x	5.29%	55.23B
EMIRATES TELECOMMUNICATIONS GROUP COMPANY	14.55x	2.73x	5.98x	4.22%	53.04B
Average	15.01x	2.54x	6.75x	5.23%	105B
Weighted average by Cap.	15.50x	2.74x	6.87x	5.26%