HKEX: 0762 - China Unicom (Hong Kong) Limited

Rentabilidad a seis meses: +41.26%
Rendimiento de dividendos: +5.34%
Sector: Communication Services

Informes China Unicom (Hong Kong) Limited

Informes

NIIF
Informes Anual Trimestral
2014 2015 2016 2017 2018 2019 2020 2021 2022 2023
Финансовый отчет enlace enlace enlace enlace enlace enlace enlace enlace enlace enlace


Capitalización

NIIF
Informes Anual Trimestral
2014 2015 2016 2017 2018 2019 2020 2021 2022 2023 LTM promedio de 5 años CAGR 5
Капитализация, млрд ¥
273.96 213.02 327.95 298.57 257.58 159.91 131.66 118.75 169.34 174.41 167.45 -8.05
Выручка, млрд ¥
277.05 274.2 274.83 290.88 290.52 303.84 327.85 354.94 372.6 372.6 329.95 5.10
Чистая прибыль, млрд ¥
10.56 0.625 1.83 10.2 11.33 12.49 14.37 16.75 18.73 18.73 14.73 10.58
EV, млрд ¥
399.26 363.85 366.43 305.2 244.49 151.47 106.47 137.33 124.16 143.41 152.78 -12.67
EBIT, млрд ¥
19.97 16.78 7.22 11.38 13.28 13.84 11.12 14.42 29.91 31.91 20.24 18.18
EBITDA, млрд ¥
93.52 84.03 88.87 89.06 96.92 94.14 104.88 116.74 116.76 108.48 105.89 3.79
Баланс стоимость, млрд ¥
231.22 227.41 304.05 313.92 320.05 326.59 332.34 341.62 351.47 351.47 334.41 1.89
FCF, млрд ¥
-4.16 -23.7 23.57 40.21 37.49 51.57 38.59 28.07 23.02 23.02 35.75 -9.29
Операционный денежный поток, млрд ¥
84.3 74.59 85.05 92.39 93.68 105.55 110.64 100.54 102.39 102.39 102.56 1.79
Операционная прибыль, млрд ¥
16.78 7.22 11.38 13.28 13.84 11.12 10.67 29.91 16.15 25.41 16.34 3.14
Операционные расходы, млрд ¥
264.32 266.98 263.45 277.59 276.67 292.72 307.14 226.25 236.91 347.19 267.94 -3.06
CAPEX, млрд ¥
88.47 98.29 61.49 52.18 56.19 53.98 72.05 72.47 79.38 79.38 66.81 7.15


Balance

NIIF
Informes Anual Trimestral
2013 2014 2015 2016 2017 2018 2019 2020 2021 2022 2023 LTM promedio de 5 años CAGR 5
Наличность, млрд ¥
21.76 23.63 32.84 30.06 34.95 23.09 34.28 55.3 47.73 47.73 39.07 6.43
Short Term Investments ¥
0.308 1.88 5.69 4.49 0.202 36.18 40.98 29.51 37.54 37.54 28.88 184.33
Long term investments ¥
6.5 8.94 37.83 37.75 39.89 43.63 45.11 47.95 42.87 4.90
Total Receivables ¥
25.25 48.47 29.33 32.43 35.2 31.54 17.96 56.12 41.84 38.69 36.53 3.52
Total Current Assets ¥
56.67 82.22 76.72 75.91 83.6 108.64 126.23 146.24 158.1 158.1 124.56 13.59
Чистые активы, млрд ¥
454.63 451.12 416.6 384.48 410.47 402.15 387.9 411.66 146.24 411.66 351.68 -18.65
Активы, млрд ¥
610.35 614.15 571.98 540.32 562.5 580.62 591.08 642.66 661.05 661.05 607.58 3.28
Short Term Debt ¥
106.38 134.09 49.86 32.52 15 9.16 7.26 18.22 13.68 1.04 12.66 -1.83
Long Term Debt ¥
40.68 40.37 21.45 4.17 6.87 5.48 1.84 37.96 1.25 1.25 10.68 -28.88
Задолженность, млрд ¥
379.13 386.47 267.64 226.03 241.74 253.1 258.74 299.13 307.15 307.15 271.97 4.91
Чистый долг, млрд ¥
111.27 125.3 150.83 38.48 6.63 -13.08 -8.45 1.53 0.879 -2.19 -4.2622 -30.05
Долг, млрд ¥
147.06 174.46 71.32 36.69 21.86 14.64 9.1 56.18 45.54 56.18 29.46 15.81
Interest income ¥
6.6 2.77 2.15 3.5 1.43 1.99 3.14 5.13 2.11 2.76 8.09
Расходы на обслуживание долга ¥
1.57 2.02 1.61 1.3 1.06 1.98 1.98 1.59 -0.40
Чист. проц. доходы, млрд ¥
-4.12 -3.86 0.007 -0.812 -0.381 -0.162 0.637 0.069 2.31 -0.1298 -161.07
Goodwill ¥
2.77 2.77 2.77 2.77 2.77 2.77 2.77 2.77 2.77 2.77 2.77 0.00
Амортизация, млрд ¥
73.87 76.74 76.81 77.49 75.78 83.08 83.02 85.65 86.83 84.85 84.69 0.42
Себестоимость, млрд ¥
128.49 133.04 119.97 121.77 107.11 83.72 95.33 104.36 110.27 110.27 100.16 0.58
Товарно материальные запасы ¥
3.95 2.43 2.24 2.39 2.36 1.95 1.85 1.88 2.22 2.22 2.05 -1.22


Promoción

NIIF
Informes Anual Trimestral
2015 2016 2017 2018 2019 2020 2021 2022 2023 2024 2025 LTM promedio de 5 años CAGR 5
EPS 0.5121 0.1138 0.09 0.33 0.26 0.41 0.047 0.5473 0.612 0.612 0.3753 18.67
Цена акции ао 10.56 8.36 7.34 4.45 3.9 4.83 4.9 7.38 8.97 8.97 6.00 18.13
Число акций ао, млн 23947.08 23947.08 30598.12 30598.12 30598.12 30598.12 30598 30598 30598 30598 30598.05 -0.00
FCF/акцию -0.1739 -0.9897 0.7701 1.31 1.23 1.69 1.26 0.9173 0.7522 0.7522 1.17 -9.37


Eficiencia

NIIF
Informes Anual Trimestral
2013 2014 2015 2016 2017 2018 2019 2020 2021 2022 2023 2024 2025 LTM Promedio de la industria promedio de 5 años CAGR 5
ROE, % 4.57 0.2748 0.6012 3.25 3.54 3.83 4.32 4.97 5.4 5.4 7.02 4.41 8.81
ROA, % 1.73 0.1018 0.3196 1.89 2.01 2.15 2.43 2.71 2.87 2.87 4.28 2.43 7.38
ROIC, % 3.62 4.32 4.02 1.17 0.9108 3.36 4.51 5.26 6.75 6.61 5.30 14.49
ROS, % 0.6651 3.51 3.9 4.11 4.38 4.72 5.03 5.03 5.03 5.03 9.67 4.84 2.81
ROCE, % 3.17 3.74 4.23 4.32 3.4 4.34 7.64 8.03 0 0 0.00 5.55 13.20
Ebit margin, % 6.32 5.85 7.76 8.43 8.56 0 0 7.38 6.26
Рентаб EBITDA, % 30.64 32.34 30.62 33.36 30.98 31.99 32.89 31.34 29.11 29.11 21.94 31.26 -1.24
Чистая рентаб, % 3.81 0.2279 0.6651 3.51 3.9 4.11 4.38 4.72 5.03 5.03 9.67 4.43 5.22
Operation Margin, % 4.14 4.57 4.76 3.66 3.25 8.43 4.33 6.82 6.82 6.82 11.89 5.93 15.98
Доходность FCF, % 6.74 -1.52 -11.13 7.19 13.47 14.56 32.25 29.31 23.63 13.59 22.67 -1.37


Impares

NIIF
Informes Anual Trimestral
2015 2016 2017 2018 2019 2020 2021 2022 2023 2024 2025 LTM Promedio de la industria promedio de 5 años CAGR 5
P/E
25.94 340.83 179.4 29.28 22.73 12.8 9.16 8.15 6.75 6.75 15.83 11.92 -21.56
P/BV
1.18 0.9367 1.08 0.9511 0.8048 0.4897 0.3962 0.3972 0.357 0.357 1.72 0.4890 -15.00
P/S
0.9889 0.7769 1.19 1.03 0.8866 0.5263 0.4016 0.3844 0.3391 0.3391 1.93 0.5076 -17.49
P/FCF
13.92 7.43 6.87 3.1 3.41 4.23 7.36 7.58 7.58 7.58 -15.98 6.03 17.32
E/P
0.0056 0.0342 0.044 0.0781 0.1091 0.141 0.1106 0.1074 0.1074 0.1074 0.05 0.1151 -0.31
EV/EBITDA
4.27 4.33 4.12 3.43 2.52 1.61 1.02 1.18 1.06 1.29 4.36 1.48 -15.90
EV/EBIT
10.2 5.99 3.87 4.59 3.89 0 0 0 5.71 -17.53
EV/S
1.33 1.05 0.8416 0.4985 0.3248 0.3869 0.3332 0.3849 0.3849 0.3849 2.22 0.3629 3.45
EV/FCF
15.55 7.59 6.52 2.94 2.76 4.89 5.39 6.23 6.23 6.23 -21.94 5.10 17.68
Debt/EBITDA
0.8025 0.412 0.2256 0.1555 0.0867 0.4812 0.3901 0.5179 0.5179 0.5179 1.27 0.3988 42.97
Netdebt/Ebitda
0.433 0.0745 -0.135 -0.0897 0.0138 0.0075 -0.0187 0 0 0 0.71 -0.0444 -32.66
Debt/Ratio
0.1247 0.0679 0.0389 0.0252 0.0154 0.0874 0.0689 0.085 0.085 0.085 0.20 0.0683 40.73
Debt/Equity
0.2346 0.1169 0.0683 0.0448 0.0274 0.1644 0.1296 0.1365 0.1365 0.1365 2.42 0.1189 37.87
Debt/Net Income
39.01 3.6 1.93 1.17 0.633 3.35 2.43 3 3 3 3.22 2.48 36.50
Бета
2.17 0.521 1.68 1.68 0.99 1.46 -8.18
Индекс Альтмана
3.7 3.11 8.18 36.56 -17.16 -27.14 1.44 1.4 1.43 1.43 2.80 -8.0060 -160.84


Dividendos

NIIF
Informes Anual Trimestral
2014 2015 2016 2017 2018 2019 2020 2021 2022 2023 2024 LTM Promedio de la industria promedio de 5 años CAGR 5
Див.выплата, млрд
3.68 4.64 4.07 1.59 1.59 4.1 5.45 8.69 9.55 9.55 7.47 18.43
Дивиденд
0.2535 0.2023 0.0641 0.1556 0.1619 0.3425 0.3037 0.3446 0.4171 0.4171 0.3140 20.84
Див доход, ао, %
2.27 1.8 0.6564 1.85 3.1 7.96 12.69 6.07 5.54 5.34 3.41 7.07 12.31
Дивиденды / прибыль, %
43.96 651.36 87.04 15.6 36.19 43.6 60.48 47.69 50.98 50.98 36.85 47.79 7.09


Paga tu suscripción

Más funciones y datos para el análisis de empresas y carteras están disponibles mediante suscripción

Suscribir

Descansar

NIIF
Informes Anual
2023 CAGR 5
Персонал, чел
244658 0.00