CHINA TELECOM CORPORATION LIMITED Toevoegen aan een lijst
Financiën China Telecom Corporation Limited
Aandelen
728
CNE1000002V2
geintegreerde telecommunicatiediensten
|
Beurs gesloten -
Andere beurzen
|
Variatie 5 dagen | Verschil t.o.v. 1 jan (%) | ||
| 4,4 HKD | -0,90% |
|
-0,90% | +17,65% |
| 25/04 | Agentschap verbiedt Chinese telecombedrijven Amerikaanse breedbanddiensten aan te bieden | RE |
| 24/04 | China Telecom boekt meer dan 7% winstgroei in Q1 | MT |
Totale waarde
| Fiscaal tijdperk: december | 2019 | 2020 | 2021 | 2022 | 2023 | 2024 | 2025 | 2026 |
|---|---|---|---|---|---|---|---|---|
| Marktkapitalisatie 1 | 232.169 | 146.451 | 365.593 | 362.387 | 467.705 | 528.511 | - | - |
| Bedrijfswaarde 1 | 328.918 | 207.348 | 349.281 | 311.076 | 398.410 | 462.609 | 446.962 | 430.539 |
| K/w-verhouding | 11,5 x | 6,96 x | 6,83 x | 9,04 x | 10,3 x | 11,2 x | 10,3 x | 9,63 x |
| Dividendrendement | 3,96% | 5,79% | 8,02% | - | 6,86% | 6,48% | 7,21% | 8,01% |
| Marktkapitalisatie/omzet | 0,62 x | 0,37 x | 0,83 x | 0,76 x | 0,92 x | 0,97 x | 0,9 x | 0,87 x |
| Bedrijfswaarde/omzet | 0,88 x | 0,53 x | 0,79 x | 0,65 x | 0,78 x | 0,85 x | 0,76 x | 0,71 x |
| Bedrijfswaarde/EBITDA | 2,81 x | 1,74 x | 2,82 x | 2,5 x | 3,11 x | 3,21 x | 2,98 x | 2,79 x |
| Bedrijfswaarde/FCF | 15,2 x | 4,37 x | 6,63 x | 6,58 x | 8,01 x | 12,1 x | 16,3 x | 9,45 x |
| FCF Yield | 6,6% | 22,9% | 15,1% | 15,2% | 12,5% | 8,26% | 6,14% | 10,6% |
| Price to Book | 0,66 x | 0,4 x | 0,42 x | - | 0,7 x | 0,83 x | 0,81 x | 0,78 x |
| Aantal aandelen (in duizenden) | 80.932.368 | 80.932.368 | 91.507.139 | 91.507.139 | 91.507.139 | 91.507.139 | - | - |
| Referentieprijs 2 | 2,869 | 1,810 | 2,119 | 2,711 | 3,399 | 4,073 | 4,073 | 4,073 |
| Datum van publicatie | 24/03/20 | 9/03/21 | 17/03/22 | 22/03/23 | 4/03/24 | - | - | - |
1CNY in Miljoen2CNY
Geschatte gegevens
Evolutie van de resultatenrekening (Jaargegevens)
| Fiscaal tijdperk: december | 2019 | 2020 | 2021 | 2022 | 2023 | 2024 | 2025 | 2026 |
|---|---|---|---|---|---|---|---|---|
| Omzet 1 | 375.734 | 393.561 | 439.552 | 474.967 | 507.843 | 546.486 | 585.786 | 608.002 |
| EBITDA 1 | 117.215 | 118.880 | 123.912 | 124.436 | 128.247 | 144.038 | 149.738 | 154.106 |
| Bedrijfsresultaat (EBIT) 1 | 29.070 | 28.640 | 30.947 | 41.304 | 42.569 | 46.858 | 49.353 | 52.685 |
| Operationele Marge | 7,74% | 7,28% | 7,04% | 8,7% | 8,38% | 8,57% | 8,43% | 8,67% |
| Resultaat voor belastingen (EBT) 1 | 27.034 | 27.387 | 33.864 | 35.714 | 39.204 | 43.032 | 47.347 | 50.651 |
| Nettowinst (verlies) 1 | 20.517 | 20.850 | 25.948 | 27.593 | 30.446 | 33.416 | 36.396 | 39.006 |
| Nettomarge | 5,46% | 5,3% | 5,9% | 5,81% | 6% | 6,11% | 6,21% | 6,42% |
| WPA 2 | 0,2500 | 0,2600 | 0,3100 | 0,3000 | 0,3300 | 0,3634 | 0,3957 | 0,4230 |
| Free Cash Flow 1 | 21.700 | 47.460 | 52.686 | 47.270 | 49.761 | 38.202 | 27.459 | 45.576 |
| FCF-marge | 5,78% | 12,06% | 11,99% | 9,95% | 9,8% | 6,99% | 4,69% | 7,5% |
| Kasstroomconversie (ebitda) | 18,51% | 39,92% | 42,52% | 37,99% | 38,8% | 26,52% | 18,34% | 29,57% |
| Kasstroomconversie (nettowinst) | 105,77% | 227,63% | 203,04% | 171,31% | 163,44% | 114,32% | 75,44% | 116,84% |
| Dividend per aandeel 2 | 0,1136 | 0,1048 | 0,1700 | - | 0,2332 | 0,2637 | 0,2936 | 0,3264 |
| Datum van publicatie | 24/03/20 | 9/03/21 | 17/03/22 | 22/03/23 | 4/03/24 | - | - | - |
1CNY in Miljoen2CNY
Geschatte gegevens
Evolutie van de resultatenrekening (Kwartaalgegevens)
| Fiscaal tijdperk: december | 2019 S2 | 2020 S1 | 2020 S2 | 2021 S1 | 2021 Q4 | 2021 S2 | 2022 Q1 | 2022 Q2 | 2022 S1 | 2022 Q3 | 2022 Q4 | 2022 S2 | 2023 Q1 | 2023 Q2 | 2023 S1 | 2023 Q3 | 2023 Q4 | 2023 S2 | 2024 S1 | 2024 S2 |
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
| Omzet 1 | 185.246 | 193.803 | 199.758 | 219.237 | 110.311 | 220.315 | 119.629 | 122.690 | 242.319 | 118.663 | 120.466 | 239.129 | - | 130.076 | 260.664 | 123.590 | 126.740 | 249.164 | 273.294 | 265.650 |
| EBITDA 1 | 53.928 | 63.154 | 55.726 | 66.348 | 27.564 | 57.564 | 32.361 | 37.487 | 69.848 | 30.610 | 29.901 | 60.511 | - | 39.472 | 73.300 | 32.302 | 33.530 | - | - | - |
| Bedrijfsresultaat (EBIT) 1 | 9.126 | 18.978 | 9.662 | 21.251 | 2.693 | 9.696 | - | 14.001 | 23.113 | - | 3.110 | 10.314 | - | 15.506 | 25.508 | 8.329 | 5.838 | 15.375 | 26.954 | 13.100 |
| Operationele Marge | 4,93% | 9,79% | 4,84% | 9,69% | 2,44% | 4,4% | - | 11,41% | 9,54% | - | 2,58% | 4,31% | - | 11,92% | 9,79% | 6,74% | 4,61% | 6,17% | 9,86% | 4,93% |
| Resultaat voor belastingen (EBT) 1 | 8.516 | 18.246 | 9.141 | 23.415 | - | 10.449 | - | - | - | - | 3.883 | 11.789 | - | - | - | 8.834 | 13.025 | - | - | - |
| Nettowinst (verlies) 1 | 6.608 | 13.949 | 6.901 | 17.743 | 2.621 | 8.205 | 7.223 | 11.068 | 18.291 | 6.252 | 3.050 | 9.302 | - | 12.169 | 20.153 | 6.948 | 3.345 | - | - | - |
| Nettomarge | 3,57% | 7,2% | 3,45% | 8,09% | 2,38% | 3,72% | 6,04% | 9,02% | 7,55% | 5,27% | 2,53% | 3,89% | - | 9,36% | 7,73% | 5,62% | 2,64% | - | - | - |
| WPA | 0,0780 | 0,1720 | 0,0880 | 0,2200 | - | 0,0900 | - | - | - | - | - | 0,1000 | 0,0900 | 0,1300 | 0,2200 | - | - | 0,1100 | 0,2400 | 0,1200 |
| Dividend per aandeel | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - |
| Datum van publicatie | 24/03/20 | 18/08/20 | 9/03/21 | 10/08/21 | 17/03/22 | 17/03/22 | 20/04/22 | 16/08/22 | 16/08/22 | 20/10/22 | 22/03/23 | 22/03/23 | 20/04/23 | 8/08/23 | 8/08/23 | 20/10/23 | 4/03/24 | 4/03/24 | - | - |
1CNY in Miljoen
Geschatte gegevens
Balans
| Fiscaal tijdperk: december | 2019 | 2020 | 2021 | 2022 | 2023 | 2024 | 2025 | 2026 |
|---|---|---|---|---|---|---|---|---|
| Nettoschuldpositie 1 | 96.749 | 60.897 | - | - | - | - | - | - |
| Nettokaspositie 1 | - | - | 16.312 | 51.311 | 69.295 | 65.902 | 81.549 | 97.972 |
| Hefboom (schuld/ebitda) | 0,8254 x | 0,5123 x | - | - | - | - | - | - |
| Free Cash Flow 1 | 21.700 | 47.460 | 52.686 | 47.270 | 49.761 | 38.202 | 27.459 | 45.576 |
| ROE (netto-inkomsten/eigen vermogen) | 5,9% | 5,82% | 6,55% | 6,41% | 6,9% | 7,29% | 7,78% | 8,17% |
| ROA (netto-inkomsten/totale activa) | 3% | 2,94% | 3,51% | - | 3,71% | 3,93% | 4,13% | 4,37% |
| Totale activa 1 | 683.262 | 709.111 | 738.666 | - | 821.746 | 849.555 | 882.336 | 893.616 |
| Nettoactief per aandeel 2 | 4,360 | 4,490 | 5,080 | - | 4,840 | 4,900 | 5,020 | 5,200 |
| Cashflow per aandeel 2 | 1,390 | 1,630 | 1,630 | - | 1,510 | 1,480 | 1,530 | 1,580 |
| Capex 1 | 77.600 | 84.800 | 84.847 | 89.949 | 88.862 | 94.683 | 94.686 | 92.678 |
| Capex/omzet | 20,65% | 21,55% | 19,3% | 18,94% | 17,5% | 17,33% | 16,16% | 15,24% |
| Datum van publicatie | 24/03/20 | 9/03/21 | 17/03/22 | 22/03/23 | 4/03/24 | - | - | - |
1CNY in Miljoen2CNY
Geschatte gegevens
WPA & Dividend
Historische koers/winstverhouding
Evolutie van de historische prestaties
Historische marktkapitalisatie/EBITDA
Trading rating
Beleggingsrating
ESG Refinitiv
B-
Verkoop
Koop
Gemiddeld advies
Kopen
Aantal analisten
17
Laatste slotkoers
4,073
CNY
Gemiddelde koersdoel
5,015
CNY
Spread / Gemiddelde doel
+23,13%
Herzieningen van WPA
| Vaira. 1 jan. | Kapi. | |
|---|---|---|
| +17,65% | 72,93 mld. | |
| +9,65% | 199 mld. | |
| +5,25% | 167 mld. | |
| +0,46% | 116 mld. | |
| -2,38% | 89,84 mld. | |
| +2,80% | 58,42 mld. | |
| -5,07% | 50,97 mld. | |
| -13,54% | 40,2 mld. | |
| -34,49% | 36,67 mld. | |
| -14,53% | 29,72 mld. |
