NYSE: CHU - China Unicom (Hong Kong) Limited

Rentabilidade por seis meses: +1.34%
Setor: Telecom

Relatórios China Unicom (Hong Kong) Limited

Capitalização

IFRS
Relatórios Anual Trimestral
2011 2012 2013 2014 2015 2016 2017 2018 2019 2020 LTM Média de 5 anos CAGR 5
Капитализация, млрд $
481.34 648.72 365.78 -187.49 0.0603 43.16 38.19 32.94 17.4 17.4
Выручка, млрд $
248.93 295.04 284.68 277.05 274.2 274.83 290.88 290.52 303.84 312.29
Чистая прибыль, млрд $
7.1 10.41 12.06 10.56 0.625 1.83 10.2 11.33 12.49 13.17
EV, млрд $
564.77 723.93 443.81 -82.14 114.93 72.65 44.82 10.86 17.4 17.4
EBIT, млрд $
0.889 1.53 0.86 2.57 2.17 0.113 0.398 1.08 1.23 17.69
EBITDA, млрд $
62.59 69.06 76.44 78.91 82.5 85.32 90.43 99.26 100.66 101.37
Баланс стоимость, млрд $
50.13 2.83 3.81 4.79 4.07 98.18 1.59 313.92 320.05 326.59
FCF, млрд $
-16.16 5.72 18.51 -4.16 -23.7 23.57 40.21 37.49 51.57 51.57
Операционный денежный поток, млрд $
66.49 70.62 78.48 88.09 84.3 74.59 85.05 92.39 93.68 105.55
Операционная прибыль, млрд $
11.6 15.77 19.97 16.78 7.22 11.38 13.28 13.84 13.99 13.72
Операционные расходы, млрд $
101 114.48 127.83 134.59 131.78 133.93 143.48 155.82 169.57 208.99
CAPEX, млрд $
86.78 72.76 69.59 88.47 98.29 61.49 52.18 56.19 53.98 53.98


Balanço Patrimonial

IFRS
Relatórios Anual Trimestral
2010 2011 2012 2013 2014 2015 2016 2017 2018 2019 2020 Média de 5 anos CAGR 5
Наличность, млрд $
15.11 18.25 21.51 25.31 21.76 23.63 32.84 30.06 34.95 23.09
Short Term Investments $
0.304 0.032 0.054 0.056 0.308 1.88 5.69 4.49 0.202 36.18
Long term investments $
6.5 1.44 0.8971 37.75 39.89 43.63 45.11
Total Receivables $
12.62 18.08 18.91 20.57 25.25 48.47 29.33 32.43 35.2 31.54
Total Current Assets $
38.8 48.17 52.21 56.57 56.67 82.22 76.72 75.91 83.6 108.64
Чистые активы, млрд $
31.19 32.71 33.63 36.16 5.91 231.22 227.41 304.05 384.48 410.47
Активы, млрд $
456.23 516.12 529.17 545.07 610.35 614.15 571.98 540.32 562.5 580.62
Short Term Debt $
32.37 101.24 94.47 102.72 86.44 98.13 40.87 32.52 6 1.42
Long Term Debt $
5.32 5.48 0.4419 2.25 0.6232 40.68 40.37 21.45 4.17 6.87
Задолженность, млрд $
250.34 306.62 310.27 317.53 379.13 386.47 267.64 226.03 241.74 253.1
Чистый долг, млрд $
22.75 83.43 75.22 78.03 105.36 114.87 29.49 6.63 -22.08 -16.19
Долг, млрд $
42.1 37.85 101.68 96.72 103.34 127.11 138.5 62.32 36.69 12.87
Interest income $
6.6 2.77 2.15 3.5 1.43
Чист. проц. доходы, млрд $
-4.12 -3.86 0.007 -0.812
Goodwill $
2.77 2.77 2.77 2.77 2.77 2.77 2.77 2.77 2.77 2.77
Амортизация, млрд $
58.02 61.06 68.2 73.87 76.74 76.81 77.49 75.78 83.08 83.02
Себестоимость, млрд $
18.81 23.06 28.3 4 127.89 131.62 123.96 125.85 110.71 83.72
Товарно материальные запасы $
4.65 5.8 5.54 4.38 3.95 2.43 2.24 2.39 2.36 1.95


Promoção

IFRS
Relatórios Anual Trimestral
2011 2012 2013 2014 2015 2016 2017 2018 2019 2020 2021 2024 LTM Média de 5 anos CAGR 5
EPS 3 4.3 4.9 4.4 0.3 0.7 3.3 3.7 4.1 4.32
Цена акции ао 15.06 13.45 12.06 11.55 13.53 10.66 9.36 5.68 6.03 6.03
Число акций ао, млн 22400 22780 39823 24288 -13940 5 3737 3060 3060 3060
FCF/акцию -0.5076 -0.7095 0.1437 0.762 0.2987 -4740 6.31 13.14 12.25 16.85


Eficiência

IFRS
Relatórios Anual Trimestral
2011 2012 2013 2014 2015 2016 2017 2018 2019 2020 2022 2023 2024 LTM Média da indústria Média de 5 anos CAGR 5
ROE, % 3.42 4.86 5.4 4.6 0.27 0.69 3.3 3.57 3.86 3.98 15.24
ROA, % 1.46 1.99 2.24 1.83 0.1 0.31 1.83 2.05 2.19 2.32 4.84
ROIC, % 2.78 3.74 4.17 3.68 0.93 1.13 2.77 3.26 3.39 4 14.54
ROS, % 3.81 0.3418 1.21 3.53 3.91 4.11 4.22 4.22 4.22 4.22 10.60
ROCE, % 0.4318 0.7293 0.3929 1.13 0.9372 0.0496 0.1308 0.344 0.3838 5.4 31.52
Рентаб EBITDA, % 156.64 141.69 166.59 184.49 194.76 184.4 181.67 202.04 4.13 4.13 29.29
Чистая рентаб, % 4.7 5.3 7 6.1 2.6 4.1 4.6 4.8 4.6 4.4 10.62
Operation Margin, % 5.6 5.07 0.2861 0.9422 4.5 4.88 3.66 4.39 4.39 4.39 18.36
Чистая процентная маржа, % 2.85 3.53 4.23 3.81 0.23 0.67 3.51 3.9 4.11 4.22 18.26
Доходность FCF, % -3.52 -3.36 0.8824 5.06 2.22 -39303.48 54.6 105.29 113.82 250.41


Chances

IFRS
Relatórios Anual Trimestral
2012 2013 2014 2015 2016 2017 2018 2019 2020 2021 2022 2023 2024 LTM Média da indústria Média de 5 anos CAGR 5
P/E
33.9 21.7 16.4 20.1 48.8 66.2 38.9 18.1 9.2 9.7 11.27
P/BV
1.1 1 0.9 0.8 0.8 1.2 0.7 0.6 0.3 0.4 1.76
P/S
1 0.8 0.7 0.7 0.7 0.8 0.8 0.7 0.4 0.4 1.16
P/FCF
1.98 -8.52 -1.16 1.44 0.9498 0.8786 0.3994 0.3374 0.3374 0.3374 3.00
E/P
0.0531 0.046 0.0049 0.0151 0.0391 0.0496 0.6066 0.7571 0.7571 0.7571 0.76
EV/EBITDA
9.02 10.48 5.81 -1.04 1.49 0.93 0.5832 0.1288 0.17 0.17 3.69
EV/Ebit
0 0
EV/S
2.3 2.5 3.29 3.6 1.5 1.06 0.2603 0.0557 0.0557 0.0557 1.35
EV/FCF
-7.64 19.55 6.19 -33.82 -6 2.69 1.11 0.2897 0.3374 0.3374 11.11
Debt/EBITDA
1.4 1.35 1.61 1.8 0.8 0.4774 0.1526 0 0 0 1.98
Netdebt/Ebitda
1.33 1.34 1.49 0.3786 0.0863 -0.2619 -0.1607 0 0 0 1.76
Debt/Ratio
0.1828 0.1896 0.2083 0.2255 0.109 0.0679 0.0229 0 0 0 0.30
Debt/Equity
2.67 17.49 0.5498 0.609 0.205 0.1169 0.0402 0 0 0 0.54
Debt/Net Income
115.42 53.18 77.93 1025.94 121.73 24.59 7.88 0 0 0 7.49
Бета
1.08 0 0 0 0 0 0.81
Индекс Альтмана
3.16 2.89 9.07 35.42 -10.51 0 0 0 0 0 1.35


Dividendos

IFRS
Relatórios Anual Trimestral
2010 2011 2012 2013 2014 2015 2016 2018 2019 2020 2021 LTM Média da indústria Média de 5 anos CAGR 5
Див.выплата, млрд
3.67 2.07 2.28 2.69 3.68 4.64 4.07 1.59 4.1 5.45
Дивиденд
1 1.18 1.63 2.03 1.72 0.52 1.37 1.49 0.23 1.49
Див доход, ао, %
0.97 1.28 1.93 2.71 2.26 0.77 2.12 3.67 3.81 3.45 3.64
Дивиденды / прибыль, %
49.9 33.6 28.2 31.9 52 104.2 27.8 37.8 36.9 36.9 59.96


Pague pela sua assinatura

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

Inscrever-se