CHINA COMMUNICATIONS SERVICES CORPORATION LIMITED Financials China Communications Services Corporation Limited
Equities
552
CNE1000002G3
Construction & Engineering
|
Market Closed -
Other stock markets
|
5-day change | 1st Jan Change | ||
| 4.18 HKD | +2.96% |
|
+10.88% | +29.01% |
| May. 31 | China Communications Services Corporation Limited Announces CFO Changes | CI |
| May. 31 | China Communications Services Corporation Limited Announces Board Changes | CI |
Valuation
| Fiscal Period: December | 2019 | 2020 | 2021 | 2022 | 2023 | 2024 | 2025 | 2026 |
|---|---|---|---|---|---|---|---|---|
| Capitalization 1 | 35,157 | 19,936 | 21,445 | 17,433 | 20,396 | 26,084 | - | - |
| Enterprise Value (EV) 1 | 17,481 | 801.4 | 1,087 | -3,771 | -4,815 | 604.3 | 1,783 | -171.6 |
| P/E ratio | 11.5 x | 6.47 x | 6.79 x | 5.19 x | 5.69 x | 6.81 x | 6.43 x | 5.99 x |
| Yield | 3.12% | 5.57% | 5.59% | 7.7% | 7.38% | 6.41% | 7.06% | 7.94% |
| Capitalization / Revenue | 0.3 x | 0.16 x | 0.16 x | 0.12 x | 0.14 x | 0.17 x | 0.16 x | 0.15 x |
| EV / Revenue | 0.15 x | 0.01 x | 0.01 x | -0.03 x | -0.03 x | 0 x | 0.01 x | -0 x |
| EV / EBITDA | 3.95 x | 0.18 x | 0.23 x | -0.9 x | -1.09 x | 0.12 x | 0.33 x | -0.03 x |
| EV / FCF | 4.12 x | 0.3 x | 0.32 x | -1.12 x | - | 0.22 x | 0.37 x | -0.04 x |
| FCF Yield | 24.3% | 328% | 316% | -89.3% | - | 452% | 267% | -2,301% |
| Price to Book | 1.02 x | 0.54 x | 0.56 x | 0.43 x | 0.48 x | 0.58 x | 0.55 x | 0.53 x |
| Nbr of stocks (in thousands) | 6,926,018 | 6,926,018 | 6,926,018 | 6,926,018 | 6,926,018 | 6,926,018 | - | - |
| Reference price 2 | 5.076 | 2.878 | 3.096 | 2.517 | 2.945 | 3.766 | 3.766 | 3.766 |
| Announcement Date | 3/31/20 | 3/29/21 | 3/30/22 | 3/29/23 | 3/27/24 | - | - | - |
1CNY in Million2CNY
Estimates
Income Statement Evolution (Annual data)
| Fiscal Period: December | 2019 | 2020 | 2021 | 2022 | 2023 | 2024 | 2025 | 2026 |
|---|---|---|---|---|---|---|---|---|
| Net sales 1 | 117,413 | 122,649 | 133,991 | 140,746 | 148,615 | 156,291 | 164,598 | 173,873 |
| EBITDA 1 | 4,420 | 4,442 | 4,722 | 4,204 | 4,431 | 5,029 | 5,370 | 5,513 |
| EBIT 1 | 3,169 | 3,092 | 3,193 | 3,243 | 3,414 | 3,778 | 3,958 | 3,759 |
| Operating Margin | 2.7% | 2.52% | 2.38% | 2.3% | 2.3% | 2.42% | 2.4% | 2.16% |
| Earnings before Tax (EBT) 1 | 3,494 | 3,488 | 3,578 | 3,835 | 4,109 | 4,403 | 4,680 | 5,042 |
| Net income 1 | 3,049 | 3,081 | 3,157 | 3,358 | 3,584 | 3,828 | 4,062 | 4,354 |
| Net margin | 2.6% | 2.51% | 2.36% | 2.39% | 2.41% | 2.45% | 2.47% | 2.5% |
| EPS 2 | 0.4400 | 0.4450 | 0.4560 | 0.4850 | 0.5180 | 0.5532 | 0.5858 | 0.6287 |
| Free Cash Flow 1 | 4,243 | 2,630 | 3,432 | 3,367 | - | 2,732 | 4,764 | 3,948 |
| FCF margin | 3.61% | 2.14% | 2.56% | 2.39% | - | 1.75% | 2.89% | 2.27% |
| FCF Conversion (EBITDA) | 95.99% | 59.21% | 72.69% | 80.1% | - | 54.32% | 88.71% | 71.62% |
| FCF Conversion (Net income) | 139.15% | 85.35% | 108.69% | 100.26% | - | 71.38% | 117.27% | 90.68% |
| Dividend per Share 2 | 0.1585 | 0.1602 | 0.1732 | 0.1939 | 0.2174 | 0.2416 | 0.2659 | 0.2992 |
| Announcement Date | 3/31/20 | 3/29/21 | 3/30/22 | 3/29/23 | 3/27/24 | - | - | - |
1CNY in Million2CNY
Estimates
Income Statement Evolution (Quarterly data)
| Fiscal Period: December | 2019 S2 | 2020 S1 | 2020 S2 | 2021 S1 | 2023 S1 | 2023 S2 |
|---|---|---|---|---|---|---|
| Net sales 1 | 61,364 | 53,834 | 68,815 | 64,099 | 73,170 | 75,445 |
| EBITDA | - | - | - | - | - | - |
| EBIT | - | - | 1,428 | 1,949 | 2,284 | - |
| Operating Margin | - | - | 2.07% | 3.04% | 3.12% | - |
| Earnings before Tax (EBT) | - | - | - | - | - | - |
| Net income 1 | - | 1,588 | 1,493 | 1,811 | 2,034 | 1,550 |
| Net margin | - | 2.95% | 2.17% | 2.83% | 2.78% | 2.05% |
| EPS | - | - | 0.2160 | 0.2620 | 0.2940 | - |
| Dividend per Share | - | - | - | - | - | - |
| Announcement Date | 3/31/20 | 8/26/20 | 3/29/21 | 8/30/21 | 9/11/23 | 3/27/24 |
1CNY in Million
Estimates
Balance Sheet Analysis
| Fiscal Period: December | 2019 | 2020 | 2021 | 2022 | 2023 | 2024 | 2025 | 2026 |
|---|---|---|---|---|---|---|---|---|
| Net Debt 1 | - | - | - | - | - | - | - | - |
| Net Cash position 1 | 17,676 | 19,135 | 20,358 | 21,204 | 25,212 | 25,479 | 24,300 | 26,255 |
| Leverage (Debt/EBITDA) | - | - | - | - | - | - | - | - |
| Free Cash Flow 1 | 4,243 | 2,630 | 3,432 | 3,367 | - | 2,732 | 4,764 | 3,948 |
| ROE (net income / shareholders' equity) | 9.12% | 8.65% | 8.41% | 8.53% | 8.64% | 8.71% | 8.79% | 8.95% |
| ROA (Net income/ Total Assets) | 3.62% | 3.39% | 3.25% | 3.19% | 3.09% | 3% | 3.07% | 3.15% |
| Assets 1 | 84,233 | 90,899 | 97,272 | 105,146 | 116,030 | 127,588 | 132,470 | 138,214 |
| Book Value Per Share 2 | 4.990 | 5.300 | 5.500 | 5.830 | 6.150 | 6.470 | 6.790 | 7.130 |
| Cash Flow per Share 2 | 0.6900 | 0.7900 | 0.6500 | 0.7100 | 0.7700 | 0.7800 | 0.8100 | - |
| Capex 1 | 946 | 3,962 | 1,074 | 1,226 | - | 1,340 | 1,379 | 1,539 |
| Capex / Sales | 0.81% | 3.23% | 0.8% | 0.87% | - | 0.86% | 0.84% | 0.89% |
| Announcement Date | 3/31/20 | 3/29/21 | 3/30/22 | 3/29/23 | 3/27/24 | - | - | - |
1CNY in Million2CNY
Estimates
EPS & Dividend
Year-on-year evolution of the PER
Year-on-year evolution of the Yield
Change in Enterprise Value/EBITDA
Trading Rating
Investor Rating
ESG Refinitiv
B
Sell
Buy
Mean consensus
BUY
Number of Analysts
8
Last Close Price
3.766
CNY
Average target price
4.282
CNY
Spread / Average Target
+13.70%
EPS Revisions
| 1st Jan change | Capi. | |
|---|---|---|
| +29.01% | 3.6B | |
| +20.73% | 21.41B | |
| +55.67% | 5.21B | |
| -2.12% | 2.34B | |
| +42.02% | 1.72B | |
| -21.61% | 1.22B | |
| -27.97% | 1.15B | |
| +4.57% | 1.14B | |
| -34.78% | 837M | |
| +6.06% | 691M |
- Stock Market
- Equities
- 552 Stock
- Financials China Communications Services Corporation Limited
