China United Network Communications Limited (600050)

Basic

  • Market Cap

    CN¥143.44B

  • EV

    CN¥315.69B

  • Shares Out

    31.8B

  • Revenue

    CN¥372.66B

  • Employees

    244,508

Margins

  • Gross

    23.75%

  • EBITDA

    20.84%

  • Operating

    3.87%

  • Pre-Tax

    6.05%

  • Net

    2.16%

  • FCF

    6.25%

Returns (5Yr Avg)

  • ROA

    1.48%

  • ROE

    1.71%

  • ROCE

    3.88%

  • ROIC

    1.89%

Valuation (TTM)

  • P/E

  • P/B

  • EV/Sales

  • EV/EBITDA

  • EV/FCF

  • EV/Gross Profit

Valuation (NTM)

  • Price Target

    CN¥4.97

  • P/E

  • EV/Sales

  • EV/EBITDA

  • EV/FCF

Per Share

  • Rev

    CN¥11.98

  • Earnings (Dil)

    CN¥0.25

  • FCF

    CN¥0.75

  • Book Value

    CN¥5.06

Growth (CAGR)

  • Rev 3Yr

    7.65%

  • Rev 5Yr

    5.42%

  • Rev 10Yr

    2.48%

  • Dil EPS 3Yr

    12.78%

  • Dil EPS 5Yr

    4.18%

  • Dil EPS 10Yr

    -4.28%

  • Rev Fwd 2Yr

    7.43%

  • EBITDA Fwd 2Yr

    7.44%

  • EPS Fwd 2Yr

    12.86%

  • EPS LT Growth Est

    18%

Dividends

  • Yield

  • Payout

    48.41%

  • DPS

    CN¥0.12

  • DPS Growth 3Yr

    26.51%

  • DPS Growth 5Yr

    43.07%

  • DPS Growth 10Yr

    11.85%

  • DPS Growth Fwd 2Yr

    87.01%

Select a metric from the list below to chart it

Dec '13
Dec '15
Dec '17
Dec '19
Dec '21
LTM

Revenues

263,682.6

264,386.4

275,813.7

296,153.2

319,348.4

337,063.1

Other Revenues, Total

27,194.2

26,128.1

28,024.4

31,701.3

35,595.4

35,595.4

Total Revenues

290,876.8

290,514.6

303,838.1

327,854.5

354,943.9

372,658.6

Total Revenues % Chg.

5.8%

-0.1%

4.6%

7.9%

8.3%

7.3%

Cost of Goods Sold, Total

213,821.9

214,497.1

224,888.6

247,824.9

269,186.1

284,168.1

Gross Profit

77,054.9

76,017.4

78,949.5

80,029.6

85,757.7

88,490.5

Selling General & Admin Expenses, Total

58,094.8

56,522.0

56,220.2

56,992.1

57,436.4

57,787.6

Provision for Bad Debts

3,595.9

3,211.4

5,139.1

2,559.1

5,517.1

6,890.7

R&D Expenses

872.2

1,709.0

2,963.7

4,792.2

6,836.1

7,170.9

Other Operating Expenses

1,389.5

1,236.3

1,353.8

1,427.1

1,397.0

2,213.6

Other Operating Expenses, Total

63,952.5

62,678.6

65,676.9

65,770.4

71,186.6

74,062.8

Operating Income

13,102.4

13,338.8

13,272.6

14,259.1

14,571.2

14,427.7

Interest Expense, Total

-1,539.4

-1,877.6

-1,456.0

-1,229.3

-963.0

-1,626.7

Interest And Investment Income

4,210.8

3,443.8

4,212.9

5,592.3

6,076.1

6,715.5

Net Interest Expenses

2,671.4

1,566.1

2,757.0

4,362.9

5,113.2

5,088.8

Currency Exchange Gains (Loss)

80.5

-39.2

-46.4

-7.5

15.5

15.5

Other Non Operating Income (Expenses)

-152.2

-157.2

-186.3

-320.6

-1,085.6

-1,253.0

EBT, Excl. Unusual Items

15,702.1

14,708.5

15,796.9

18,294.0

18,614.3

18,278.9

Gain (Loss) On Sale Of Investments

24.7

96.1

154.2

-39.0

23.7

99.4

Gain (Loss) On Sale Of Assets

-3,971.8

-2,126.9

-2,258.0

-3,523.4

-1,340.1

186.1

Asset Writedown

-18.9

-10.9

-127.7

-298.7

-675.9

-494.3

Other Unusual Items

339.2

1,368.4

2,394.1

3,374.4

3,745.5

4,467.0

EBT, Incl. Unusual Items

12,075.4

14,035.2

15,959.5

17,807.3

20,367.5

22,537.1

Income Tax Expense

2,774.7

2,771.1

3,434.6

3,391.1

3,716.2

4,137.5

Earnings From Continuing Operations

9,300.7

11,264.1

12,524.9

14,416.2

16,651.3

18,399.6

Minority Interest

-5,219.9

-6,282.0

-7,003.6

-8,110.7

-9,351.8

-10,354.4

Net Income

4,080.8

4,982.1

5,521.3

6,305.5

7,299.5

8,045.3

Preferred Dividend and Other Adjustments

85.7

123.1

94.4

45.4

186.9

186.9

Net Income to Common Incl Extra Items

3,995.1

4,859.0

5,426.9

6,260.1

7,112.6

7,858.4

Net Income to Common Excl. Extra Items

3,995.1

4,859.0

5,426.9

6,260.1

7,112.6

7,858.4

Total Shares Outstanding

31,027.8

31,025.5

31,015.6

30,991.4

31,804.4

31,804.0

Weighted Avg. Shares Outstanding

30,234.0

30,234.0

30,461.4

30,349.9

30,391.7

31,103.1

Weighted Avg. Shares Outstanding Dil

30,234.0

30,234.0

30,461.4

30,349.9

30,391.7

31,103.1

EPS

0.1

0.2

0.2

0.2

0.2

0.3

EPS Diluted

0.1

0.2

0.2

0.2

0.2

0.3

EBITDA

84,541.0

82,565.4

80,829.9

84,149.0

80,655.1

77,657.2