CHINA UNICOM HONG KONG LIMITED Toevoegen aan een lijst
Financiën China Unicom Hong Kong Limited Börse Stuttgart
Aandelen
XCI
HK0000049939
draadloze telecommunicatiediensten
|
Beurs gesloten -
Andere beurzen
|
Variatie 5 dagen | Verschil t.o.v. 1 jan (%) | ||
| 0,725 EUR | +0,69% |
|
+3,60% | +30,91% |
Totale waarde
| Fiscaal tijdperk: Dezember | 2019 | 2020 | 2021 | 2022 | 2023 | 2024 | 2025 | 2026 |
|---|---|---|---|---|---|---|---|---|
| Marktkapitalisatie 1 | 200.710 | 114.601 | 97.234 | 130.524 | 136.273 | 178.730 | - | - |
| Bedrijfswaarde 1 | 183.910 | 94.164 | 57.786 | 97.411 | 66.708 | 105.590 | 78.319 | 59.178 |
| K/w-verhouding | 17,7 x | 9,14 x | 6,76 x | 7,76 x | 7,3 x | 8,62 x | 7,77 x | 6,93 x |
| Dividendrendement | 2,26% | 4,38% | 6,8% | 6,42% | 7,56% | 6,85% | 8,07% | 9,32% |
| Marktkapitalisatie/omzet | 0,69 x | 0,38 x | 0,3 x | 0,37 x | 0,37 x | 0,46 x | 0,44 x | 0,42 x |
| Bedrijfswaarde/omzet | 0,63 x | 0,31 x | 0,18 x | 0,27 x | 0,18 x | 0,27 x | 0,19 x | 0,14 x |
| Bedrijfswaarde/EBITDA | 1,95 x | 1 x | 0,6 x | 0,98 x | 0,67 x | 1,02 x | 0,74 x | 0,54 x |
| Bedrijfswaarde/FCF | 4,91 x | 1,83 x | 1,39 x | 3,7 x | 2,34 x | 3,09 x | 1,89 x | 1,44 x |
| FCF Yield | 20,4% | 54,8% | 72,2% | 27% | 42,8% | 32,3% | 52,8% | 69,3% |
| Price to Book | 0,63 x | 0,35 x | 0,29 x | 0,38 x | 0,39 x | 0,5 x | 0,48 x | 0,47 x |
| Aantal aandelen (in duizenden) | 30.598.124 | 30.598.124 | 30.598.124 | 30.598.124 | 30.598.124 | 30.598.124 | - | - |
| Referentieprijs 2 | 6,560 | 3,745 | 3,178 | 4,266 | 4,454 | 5,841 | 5,841 | 5,841 |
| Datum van publicatie | 23/03/20 | 11/03/21 | 11/03/22 | 8/03/23 | 19/03/24 | - | - | - |
1CNY in Miljoen2CNY
Geschatte gegevens
Evolutie van de resultatenrekening (Jaargegevens)
| Fiscaal tijdperk: Dezember | 2019 | 2020 | 2021 | 2022 | 2023 | 2024 | 2025 | 2026 |
|---|---|---|---|---|---|---|---|---|
| Omzet 1 | 290.515 | 303.838 | 327.854 | 354.944 | 372.597 | 392.003 | 409.384 | 424.473 |
| EBITDA 1 | 94.360 | 94.139 | 96.320 | 99.169 | 99.810 | 103.183 | 106.482 | 109.145 |
| Bedrijfsresultaat (EBIT) 1 | 14.886 | 11.123 | 10.668 | 12.340 | 14.960 | 17.646 | 20.238 | 22.252 |
| Operationele Marge | 5,12% | 3,66% | 3,25% | 3,48% | 4,02% | 4,5% | 4,94% | 5,24% |
| Resultaat voor belastingen (EBT) 1 | 14.167 | 16.027 | 17.927 | 20.588 | 22.945 | 26.048 | 28.919 | 32.080 |
| Nettowinst (verlies) 1 | 11.330 | 12.493 | 14.368 | 16.745 | 18.726 | 20.839 | 23.106 | 25.456 |
| Nettomarge | 3,9% | 4,11% | 4,38% | 4,72% | 5,03% | 5,32% | 5,64% | 6% |
| WPA 2 | 0,3700 | 0,4100 | 0,4700 | 0,5500 | 0,6100 | 0,6774 | 0,7515 | 0,8424 |
| Free Cash Flow 1 | 37.491 | 51.570 | 41.700 | 26.340 | 28.520 | 34.121 | 41.368 | 40.983 |
| FCF-marge | 12,91% | 16,97% | 12,72% | 7,42% | 7,65% | 8,7% | 10,1% | 9,65% |
| Kasstroomconversie (ebitda) | 39,73% | 54,78% | 43,29% | 26,56% | 28,57% | 33,07% | 38,85% | 37,55% |
| Kasstroomconversie (nettowinst) | 330,9% | 412,79% | 290,23% | 157,3% | 152,3% | 163,73% | 179,04% | 161% |
| Dividend per aandeel 2 | 0,1480 | 0,1640 | 0,2160 | 0,2740 | 0,3366 | 0,3999 | 0,4713 | 0,5443 |
| Datum van publicatie | 23/03/20 | 11/03/21 | 11/03/22 | 8/03/23 | 19/03/24 | - | - | - |
1CNY in Miljoen2CNY
Geschatte gegevens
Evolutie van de resultatenrekening (Kwartaalgegevens)
| Fiscaal tijdperk: december | 2019 S2 | 2020 S1 | 2020 S2 | 2021 S1 | 2021 Q3 | 2021 Q4 | 2021 S2 | 2022 Q1 | 2022 Q2 | 2022 S1 | 2022 Q3 | 2022 Q4 | 2022 S2 | 2023 Q2 | 2023 S1 | 2023 Q3 | 2023 Q4 | 2023 S2 | 2024 Q1 | 2024 S1 | 2024 S2 |
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
| Omzet 1 | 145.561 | 150.397 | 153.441 | 164.174 | 80.315 | 83.365 | 163.680 | 89.022 | 87.239 | 176.261 | 87.717 | 90.966 | 178.683 | 94.611 | 191.833 | 89.860 | 90.904 | 180.764 | 99.496 | 197.296 | 192.327 |
| EBITDA | 44.860 | 49.452 | 44.687 | 49.489 | - | 20.983 | 46.831 | 25.031 | 26.379 | 51.410 | 25.325 | 22.434 | - | 27.870 | 53.600 | 25.269 | 20.990 | 46.210 | - | - | - |
| Bedrijfsresultaat (EBIT) | 7.167 | 8.138 | 2.983 | 8.113 | - | - | 2.555 | - | 5.608 | 9.511 | - | -704 | 2.829 | - | 11.182 | 4.226 | -399 | 3.778 | - | 13.914 | 3.171 |
| Operationele Marge | 4,92% | 5,41% | 1,94% | 4,94% | - | - | 1,56% | - | 6,43% | 5,4% | - | -0,77% | 1,58% | - | 5,83% | 4,7% | -0,44% | 2,09% | - | 7,05% | 1,65% |
| Resultaat voor belastingen (EBT) | 5.427 | 9.736 | 6.291 | 11.289 | - | - | 6.638 | - | 7.667 | - | - | 1.287 | - | 8.774 | - | 6.051 | 1.574 | - | - | - | - |
| Nettowinst (verlies) 1 | 4.453 | 7.569 | 4.924 | 9.167 | 3.756 | 1.445 | 5.201 | 4.634 | 6.323 | 10.957 | 4.710 | 1.078 | - | 7.236 | 12.391 | 4.855 | 1.480 | 6.335 | 5.613 | - | - |
| Nettomarge | 3,06% | 5,03% | 3,21% | 5,58% | 4,68% | 1,73% | 3,18% | 5,21% | 7,25% | 6,22% | 5,37% | 1,19% | - | 7,65% | 6,46% | 5,4% | 1,63% | 3,5% | 5,64% | - | - |
| WPA | 0,1500 | 0,2500 | 0,1600 | 0,3000 | - | - | 0,1700 | - | - | - | - | - | 0,1900 | - | 0,4000 | - | - | 0,2100 | - | 0,4800 | 0,2000 |
| Dividend per aandeel | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - |
| Datum van publicatie | 23/03/20 | 12/08/20 | 11/03/21 | 19/08/21 | 21/10/21 | 11/03/22 | 11/03/22 | 21/04/22 | 8/08/22 | 8/08/22 | 28/10/22 | 8/03/23 | 8/03/23 | 9/08/23 | 9/08/23 | 24/10/23 | 19/03/24 | 19/03/24 | 19/04/24 | - | - |
1CNY in Miljoen
Geschatte gegevens
Balans
| Fiscaal tijdperk: december | 2019 | 2020 | 2021 | 2022 | 2023 | 2024 | 2025 | 2026 |
|---|---|---|---|---|---|---|---|---|
| Nettoschuldpositie 1 | - | - | - | - | - | - | - | - |
| Nettokaspositie 1 | 16.800 | 20.437 | 39.448 | 33.113 | 69.565 | 73.139 | 100.410 | 119.551 |
| Hefboom (schuld/ebitda) | - | - | - | - | - | - | - | - |
| Free Cash Flow 1 | 37.491 | 51.570 | 41.700 | 26.340 | 28.520 | 34.121 | 41.368 | 40.983 |
| ROE (netto-inkomsten/eigen vermogen) | 3,57% | 3,86% | 4,36% | 4,97% | 5,4% | 5,81% | 6,31% | 6,76% |
| ROA (netto-inkomsten/totale activa) | 2,05% | 2,19% | 2,45% | 2,71% | 2,87% | 2,43% | 3,17% | 3,43% |
| Totale activa 1 | 551.411 | 571.558 | 585.851 | 616.870 | 651.861 | 856.413 | 728.286 | 741.196 |
| Nettoactief per aandeel 2 | 10,50 | 10,70 | 10,90 | 11,20 | 11,50 | 11,80 | 12,10 | 12,40 |
| Cashflow per aandeel 2 | 3,060 | 3,450 | 3,620 | 3,290 | 3,350 | 2,960 | 3,660 | 3,530 |
| Capex 1 | 56.187 | 53.981 | 68.960 | 74.200 | 73.870 | 65.087 | 66.257 | 66.639 |
| Capex/omzet | 19,34% | 17,77% | 21,03% | 20,9% | 19,83% | 16,6% | 16,18% | 15,7% |
| Datum van publicatie | 23/03/20 | 11/03/21 | 11/03/22 | 8/03/23 | 19/03/24 | - | - | - |
1CNY in Miljoen2CNY
Geschatte gegevens
WPA & Dividend
Historische koers/winstverhouding
Evolutie van de historische prestaties
Historische marktkapitalisatie/EBITDA
Trading rating
Beleggingsrating
ESG Refinitiv
Verkoop
Koop
Gemiddeld advies
Kopen
Aantal analisten
14
Laatste slotkoers
5,841
CNY
Gemiddelde koersdoel
7,237
CNY
Spread / Gemiddelde doel
+23,89%
Herzieningen van WPA
| Vaira. 1 jan. | Kapi. | |
|---|---|---|
| +2,29% | 192 mld. | |
| +3,69% | 124 mld. | |
| +35,87% | 80,62 mld. | |
| -3,43% | 57,94 mld. | |
| -4,15% | 17,01 mld. | |
| +9,78% | 16,56 mld. | |
| -10,16% | 10,02 mld. | |
| +7,51% | 9,92 mld. | |
| +3,39% | 8,22 mld. |
