HKEX: 0941 - China Mobile Limited

Rentabilidade por seis meses: +16.57%
Rendimento de dividendos: +7.74%
Setor: Communication Services

Relatórios China Mobile Limited

Relatórios

IFRS
Relatórios Anual Trimestral
2014 2015 2016 2017 2018 2019 2020 2021 2022 2023
Финансовый отчет link link link link link link link link link link


Capitalização

IFRS
Relatórios Anual Trimestral
2013 2014 2015 2016 2017 2018 2019 2020 2021 2022 2023 LTM Média de 5 anos CAGR 5
Капитализация, млрд ¥
1 969.76 776.39 1 702.86 1 480.48 1 454.67 1 135.95 1 046.59 1 096.69 1 349.54 1 410 1216.69 -1.49
Выручка, млрд ¥
668.34 708.42 740.51 736.82 745.92 768.07 848.26 827.57 1 009.31 1 009.31 839.83 6.23
Чистая прибыль, млрд ¥
108.54 108.74 114.28 117.78 106.64 107.84 116.15 110.78 131.77 131.77 114.64 4.32
EV, млрд ¥
1 625.91 1 592.23 1 907.18 1 515.22 1 216.99 758.92 790.74 876.82 1 169.07 1 150 962.51 -0.80
EBIT, млрд ¥
142.69 144.07 144.6 148.21 153.87 145.22 145.04 154.71 -19.78 170.36 119.11 3.24
EBITDA, млрд ¥
281.6 283.63 298.95 308.49 328.04 317.44 347.75 156.88 377.49 172.12 305.52 2.85
Баланс стоимость, млрд ¥
920.37 982.14 988.88 1 055.81 1 107.29 1 152.77 1 206.35 1 262.05 1 341.73 1 341.73 1214.04 3.92
FCF, млрд ¥
61.18 62.94 51.27 10.99 42.63 117.31 314.76 91.16 122.52 122.52 137.68 23.51
Операционный денежный поток, млрд ¥
235.09 253.7 245.51 206.15 247.59 307.76 314.76 280.75 303.78 303.78 290.93 4.18
Операционная прибыль, млрд ¥
115.64 129.14 136.42 127.44 121.99 119.56 117.96 142.43 134.35 144.43 127.26 1.95
Операционные расходы, млрд ¥
421.06 431.07 462.33 474.99 375.55 368.99 403 104.62 453.18 864.88 341.07 3.83
CAPEX, млрд ¥
173.91 190.77 194.24 195.16 204.97 190.45 202.67 189.59 181.26 181.26 193.79 -2.43


Balanço Patrimonial

IFRS
Relatórios Anual Trimestral
2012 2013 2014 2015 2016 2017 2018 2019 2020 2021 2022 2023 LTM Média de 5 anos CAGR 5
Наличность, млрд ¥
79.84 90.41 120.64 57.3 175.93 212.73 243.94 223.48 141.56 141.56 199.53 -4.25
Short Term Investments ¥
342.5 367.19 345 368.31 245.06 238.99 255.93 108.3 222.36 222.36 214.13 -1.93
Long term investments ¥
54.07 70.58 115.94 124.07 132.54 145.91 155.74 162.92 248.85 169.19 13.43
Total Receivables ¥
44.92 103.21 57.09 73.63 73.18 90.29 53.97 93.39 116.06 54.88 85.38 9.66
Total Current Assets ¥
488.7 586.65 558.2 535.12 529.87 579.74 595.37 456.37 498.1 498.1 531.89 -1.23
Чистые активы, млрд ¥
673.64 712.21 726.14 738.68 817.12 842.29 850.4 922.87 498.65 922.87 786.27 -9.41
Активы, млрд ¥
1 427.9 1 520.99 1 522.11 1 535.91 1 629.24 1 727.88 1 841.33 1 900.24 1 992.66 1 992.66 1818.27 4.11
Short Term Debt ¥
0.068 12.27 5 0.507 22.67 24.17 26.06 30.92 35.18 11.49 27.80 9.19
Long Term Debt ¥
28.62 4.99 4.99 5 51.64 42.46 30.92 81.74 83.83 81.74 58.12 10.17
Задолженность, млрд ¥
507.53 538.86 533.23 480.1 521.95 575.11 631.04 634.12 646.67 646.67 601.78 4.38
Чистый долг, млрд ¥
-74.85 -85.42 -120.64 -57.3 -101.63 -146.1 -186.96 -110.82 -38.63 -222 -116.8280 -17.59
Долг, млрд ¥
28.69 5.06 5.06 17.26 74.3 66.63 56.98 112.66 102.93 112.33 82.70 6.74
Interest income ¥
23.5 24.41 25.62 29.6 19.47 14.34 20.17 19.6 7.33 16.18 -17.75
Расходы на обслуживание долга ¥
0.208 0.142 3.24 2.98 2.51 2.06 3.55 3.55 2.87 1.84
Чист. проц. доходы, млрд ¥
15.77 15.67 11.3 6.82 11.35 8.26 8.28 3.6 8.04 7.66 -12.00
Goodwill ¥
35.3 35.34 35.34 35.34 35.34 35.34 35.34 35.34 35.3 35.3 35.32 -0.02
Амортизация, млрд ¥
116.74 137.53 139.03 150.74 154.62 182.82 172.4 193.05 176.66 207.13 186.41 2.53
Себестоимость, млрд ¥
131.63 148.21 141.77 134.39 248.38 279.52 321.09 597.65 411.7 411.7 371.67 10.64
Товарно материальные запасы ¥
9.99 8.83 10.22 8.86 7.34 8.04 10.2 11.7 12.03 12.03 9.86 10.39


Promoção

IFRS
Relatórios Anual Trimestral
2015 2016 2017 2018 2019 2020 2021 2022 2023 2024 2025 LTM Média de 5 anos CAGR 5
EPS 9.85 5.58 5.75 5.21 5.27 5.67 5.19 6.15 6.16 5.50 3.37
Цена акции ао 79.25 75.35 65.5 44.2 46.8 51.75 64.8 76.5 84.05 84.05 64.78 12.42
Число акций ао, млн 19993.72 8783.4 20477.78 19993.72 20475.48 20475.48 21353.33 21336.56 21408.82 21378.25 21009.93 0.90
FCF/акцию 3.06 7.17 2.5 0.5495 2.08 5.73 14.74 4.27 5.72 5.73 6.51 22.42


Eficiência

IFRS
Relatórios Anual Trimestral
2010 2011 2012 2013 2014 2015 2016 2017 2018 2019 2020 2021 2022 2023 2024 2025 LTM Média da indústria Média de 5 anos CAGR 5
ROE, % 11.79 11.07 11.56 11.16 9.63 9.36 9.63 8.98 10.12 9.99 7.02 9.54 1.00
ROA, % 7.6 7.15 7.51 7.67 6.55 6.24 6.31 5.92 6.77 6.71 4.28 6.36 0.66
ROIC, % 27.79 26.28 24.5 22.27 18.55 16.69 14.08 13.57 16.07 14.69 15.02 -2.52
ROS, % 15.43 15.99 14.3 14.04 13.69 13.39 13.06 13.06 13.06 13.06 9.67 13.25 -0.94
ROCE, % 14.72 14.99 14.57 13.12 12.58 12.78 -1.45 11.88 0 0 0.00 9.78 -1.97
Ebit margin, % 19.94 19.43 18.28 -2.39 16.88 0 0 14.43 -3.28
Рентаб EBITDA, % 40.04 40.37 41.87 43.98 41.33 41 18.96 37.4 17.05 17.05 21.94 31.15 -16.23
Чистая рентаб, % 16.24 15.35 15.43 15.99 14.3 14.04 13.69 13.39 13.06 13.06 9.67 13.70 -1.80
Operation Margin, % 18.42 17.3 16.35 15.57 13.91 17.21 13.31 14.31 14.31 14.31 11.89 14.61 0.57
Доходность FCF, % 2.37 3.11 8.11 3.01 0.7421 2.93 10.33 30.08 8.31 9.08 12.15 25.38


Chances

IFRS
Relatórios Anual Trimestral
2014 2015 2016 2017 2018 2019 2020 2021 2022 2023 2024 2025 LTM Média da indústria Média de 5 anos CAGR 5
P/E
18.15 7.14 14.9 12.57 13.64 10.53 9.01 8.92 9.17 9.15 15.83 10.25 -7.63
P/BV
2.14 0.7905 1.72 1.4 1.31 0.9854 0.8676 0.7801 0.8973 0.896 1.72 0.9681 -7.29
P/S
2.95 1.1 2.3 2.01 1.95 1.48 1.23 1.19 1.2 1.19 1.93 1.41 -9.25
P/FCF
33.21 134.75 34.13 9.68 3.32 12.03 11.02 11.51 11.51 11.51 -15.98 9.88 28.23
E/P
0.0671 0.0796 0.0733 0.0949 0.111 0.1144 0.0976 0.0935 0.0935 0.0935 0.05 0.1020 -3.37
EV/EBIT
7.33 4.13 3.94 -44.33 6.86 0 0 0 -4.4140 -1.32
EV/EBITDA
6.14 6.77 4.09 4.91 3.71 2.39 2.27 5.59 3.1 6.36 4.36 3.41 -3.53
EV/S
2.48 2.85 1.45 0.8035 0.7205 1.06 1.16 1.14 1.14 1.14 2.22 1.04 9.61
EV/FCF
40.63 31.17 25.4 5.26 1.94 9.62 9.54 9.39 9.39 9.39 -21.94 7.98 37.08
Debt/EBITDA
0.0195 0.0613 0.2265 0.2099 0.1639 0.7181 0.2727 0.6526 0.6526 0.6526 1.27 0.4920 31.83
Netdebt/Ebitda
-0.4035 -0.1858 -0.3098 -0.4602 -0.5376 -0.7064 -0.1023 -1.29 -1.29 -1.29 0.71 -0.7853 19.13
Debt/Ratio
0.0039 0.0121 0.0456 0.0386 0.0309 0.0593 0.0517 0.0564 0.0564 0.0564 0.20 0.0509 12.79
Debt/Equity
0.0059 0.0188 0.0671 0.0578 0.0472 0.0893 0.0767 0.1217 0.1217 0.1217 2.42 0.0913 20.86
Debt/Net Income
0.0463 0.1591 0.6968 0.6179 0.4906 1.02 0.7812 0.8525 0.8525 0.8525 3.22 0.7994 11.68
Бета
0.38 1.06 0.0312 0.8089 0.8089 0.93 0.5700 20.79
Индекс Альтмана
-1.03 -5.33 -2.54 -1.53 -0.8748 -1.63 -0.4462 -0.5028 -0.497 -0.497 2.80 -0.7902 -10.69


Dividendos

IFRS
Relatórios Anual Trimestral
2015 2016 2017 2018 2019 2020 2021 2022 2023 2024 LTM Média da indústria Média de 5 anos CAGR 5
Див.выплата, млрд
47.91 46.99 106.04 59.93 53.27 59.73 57.59 91.16 91.09 183.48 70.57 11.33
Дивиденд
2.69 2.87 3.41 2.92 3.25 3.39 4.63 4.64 5 5 4.18 9.00
Див доход, ао, %
3.04 3.45 4.6 4.11 5.86 6.92 9.28 10.41 6.34 7.74 3.41 7.76 1.59
Дивиденды / прибыль, %
44.14 43.21 92.79 50.88 49.95 55.38 49.58 78.39 69.18 69.13 36.85 60.50 6.73


Pague pela sua assinatura

Mais funcionalidades e dados para análise de empresas e portfólio estão disponíveis por assinatura

Inscrever-se

Descansar

IFRS
Relatórios Anual
2018 2019 2020 2022 2023 2024 CAGR 5
Всего задолженность
474.4 462.07 517.27 2.93
Персонал, чел
449934 450698 451830 0.14