XSHG600050
Market cap21bUSD
Dec 20, Last price
5.27CNY
1D
-1.68%
1Q
17.37%
Jan 2017
-27.81%
Name
China United Network Communications Ltd
Chart & Performance
Profile
China United Network Communications Limited, together with its subsidiaries, provides various telecommunication services in the People's Republic of China. It offers mobile broadband, fixed-line broadband, GSM, and fixed-line local telephone services; and information and communication technology, data communications, and other related value-added services. In addition, it offers cloud computing, big data, and Internet of Things services. As of December 31, 2021, the company has approximately 317.12 million mobile billing users. China United Network Communications Limited was founded in 2001 and is based in Beijing, the People's Republic of China.
Valuation
Title CNY in thousands, except ratios and share amounts | FY | FY | FY | FY | FY | FY | FY | FY | FY | FY |
---|---|---|---|---|---|---|---|---|---|---|
2023‑12 | 2022‑12 | 2021‑12 | 2020‑12 | 2019‑12 | 2018‑12 | 2017‑12 | 2016‑12 | 2015‑12 | 2014‑12 | |
Income | ||||||||||
Revenues | 372,596,794 4.97% | 354,943,879 8.26% | 327,854,494 7.90% | |||||||
Cost of revenue | 328,000,969 | 312,746,662 | 287,330,130 | |||||||
Unusual Expense (Income) | ||||||||||
NOPBT | 44,595,825 | 42,197,217 | 40,524,364 | |||||||
NOPBT Margin | 11.97% | 11.89% | 12.36% | |||||||
Operating Taxes | 3,996,858 | 3,716,155 | 3,391,137 | |||||||
Tax Rate | 8.96% | 8.81% | 8.37% | |||||||
NOPAT | 40,598,968 | 38,481,063 | 37,133,227 | |||||||
Net income | 7,961,007 -52.19% | 16,651,299 15.50% | 14,416,187 15.10% | |||||||
Dividends | (11,043,966) | (3,210,585) | (3,527,682) | |||||||
Dividend yield | 8.28% | 2.36% | 2.96% | |||||||
Proceeds from repurchase of equity | (9,945) | |||||||||
BB yield | 0.01% | |||||||||
Debt | ||||||||||
Debt current | (10,540,166) | 13,365,330 | 15,946,650 | |||||||
Long-term debt | 63,366,997 | 74,686,134 | 22,665,027 | |||||||
Deferred revenue | 9,212,388 | 7,832,391 | 6,951,018 | |||||||
Other long-term liabilities | 939,702 | 1,218,877 | 1,098,475 | |||||||
Net debt | (68,674,029) | (37,144,534) | (59,792,808) | |||||||
Cash flow | ||||||||||
Cash from operating activities | 104,341,629 | 101,708,329 | 111,971,577 | |||||||
CAPEX | (79,371,818) | (72,467,180) | (72,047,047) | |||||||
Cash from investing activities | (85,539,277) | (56,126,867) | (74,779,778) | |||||||
Cash from financing activities | (26,506,953) | (24,949,156) | (25,910,331) | |||||||
FCF | 21,877,589 | 10,401,894 | 45,718,754 | |||||||
Balance | ||||||||||
Cash | 61,423,349 | 72,990,409 | 49,560,059 | |||||||
Long term investments | 60,077,511 | 52,205,589 | 48,844,427 | |||||||
Excess cash | 102,871,021 | 107,448,804 | 82,011,761 | |||||||
Stockholders' equity | 279,797,144 | 270,087,317 | 264,477,269 | |||||||
Invested Capital | 332,048,510 | 298,274,703 | 289,006,308 | |||||||
ROIC | 12.88% | 13.10% | 12.56% | |||||||
ROCE | 10.21% | 10.35% | 10.87% | |||||||
EV | ||||||||||
Common stock shares outstanding | 30,451,406 | 30,391,662 | 30,349,942 | |||||||
Price | 4.38 -2.23% | 4.48 13.99% | 3.93 -11.88% | |||||||
Market cap | 133,377,157 -2.04% | 136,154,646 14.15% | 119,275,273 -12.21% | |||||||
EV | 266,659,696 | 294,072,528 | 246,475,668 | |||||||
EBITDA | 123,177,131 | 125,048,337 | 122,860,379 | |||||||
EV/EBITDA | 2.16 | 2.35 | 2.01 | |||||||
Interest | 129,303 | 962,960 | 1,229,337 | |||||||
Interest/NOPBT | 0.29% | 2.28% | 3.03% |