investorscraft@gmail.com

Intrinsic ValueChina Telecom Corporation Limited (0728.HK)

Previous CloseHK$5.38
Intrinsic Value
Upside potential
Previous Close
HK$5.38

VALUATION INPUT DATA

This valuation is based on fiscal year data as of 2024 and quarterly data as of .

Data is not available at this time.

Stock Valuation Context

Business Model And Market Position

China Telecom Corporation Limited operates as a comprehensive telecommunications service provider primarily in mainland China, serving as one of the nation's three dominant state-owned carriers alongside China Mobile and China Unicom. The company generates revenue through a diversified portfolio including wireline and mobile telecommunications services, internet access, value-added services, and integrated information solutions. Its core operations span wireline voice, CDMA mobile services, broadband internet, cloud computing products, and digital transformation services for enterprise clients. Operating in a highly regulated oligopolistic market, China Telecom maintains strategic positioning through extensive network infrastructure, government backing, and nationwide coverage capabilities. The company leverages its scale to serve massive subscriber bases while expanding into high-growth digital services including 5G, IoT, and smart city solutions, positioning itself as an integrated digital services provider rather than just a traditional telecom operator.

Revenue Profitability And Efficiency

China Telecom reported HKD 523.6 billion in revenue for the period, demonstrating its massive scale in the telecommunications market. The company achieved net income of HKD 33.0 billion, reflecting a net margin of approximately 6.3%. Strong operating cash flow of HKD 145.3 billion indicates efficient cash generation from core operations, significantly exceeding capital expenditure requirements and supporting ongoing investments in network infrastructure and digital transformation initiatives.

Earnings Power And Capital Efficiency

The company generated diluted EPS of HKD 0.36, supported by its substantial revenue base and operational scale. Capital expenditures of HKD 343 million represent a relatively modest investment level compared to operating cash flow, suggesting disciplined capital allocation. This balance allows for sustained network upgrades while maintaining financial flexibility for strategic investments in emerging technologies and service expansion.

Balance Sheet And Financial Health

China Telecom maintains a solid financial position with HKD 82.2 billion in cash and equivalents against total debt of HKD 60.7 billion, indicating comfortable liquidity and moderate leverage. The company's state-owned enterprise status provides additional financial stability and access to funding. This conservative balance sheet structure supports ongoing operations while providing capacity for strategic investments and dividend distributions to shareholders.

Growth Trends And Dividend Policy

The company demonstrates commitment to shareholder returns with a dividend per share of HKD 0.2999, representing a substantial payout from earnings. Growth is driven by expanding digital services, 5G adoption, and enterprise digital transformation solutions. The stable regulatory environment and ongoing digitalization trends in China provide a favorable backdrop for sustained, moderate growth in both consumer and enterprise segments.

Valuation And Market Expectations

With a market capitalization of approximately HKD 691.4 billion, the company trades at reasonable multiples relative to earnings and cash flow. The low beta of 0.366 reflects the defensive characteristics typical of telecommunications utilities, indicating lower volatility compared to the broader market. This valuation suggests market expectations of stable, predictable returns rather than aggressive growth prospects.

Strategic Advantages And Outlook

China Telecom benefits from strategic advantages including extensive network infrastructure, government support, and scale economies in the oligopolistic Chinese telecom market. The company is well-positioned to capitalize on digital transformation trends, 5G expansion, and growing demand for cloud services. Its outlook remains stable, supported by essential service nature, ongoing technological upgrades, and strategic positioning in China's digital economy development initiatives.

Sources

Company Annual ReportHong Kong Stock Exchange filingsFinancial statement data

show cash flow forecast

FINANCIAL STATEMENTS FORECAST and PRESENT VALUE CALCULATION

Fiscal year2025202620272028202920302031203220332034203520362037203820392040204120422043204420452046204720482049

INCOME STATEMENT

Revenue growth rate, %NaN
Revenue, $NaN
Variable operating expenses, $mNaN
Fixed operating expenses, $mNaN
Total operating expenses, $mNaN
Operating income, $mNaN
EBITDA, $mNaN
Interest expense (income), $mNaN
Earnings before tax, $mNaN
Tax expense, $mNaN
Net income, $mNaN

BALANCE SHEET

Cash and short-term investments, $mNaN
Total assets, $mNaN
Adjusted assets (=assets-cash), $mNaN
Average production assets, $mNaN
Working capital, $mNaN
Total debt, $mNaN
Total liabilities, $mNaN
Total equity, $mNaN
Debt-to-equity ratioNaN
Adjusted equity ratioNaN

CASH FLOW

Net income, $mNaN
Depreciation, amort., depletion, $mNaN
Funds from operations, $mNaN
Change in working capital, $mNaN
Cash from operations, $mNaN
Maintenance CAPEX, $mNaN
New CAPEX, $mNaN
Total CAPEX, $mNaN
Free cash flow, $mNaN
Issuance/(repurchase) of shares, $mNaN
Retained Cash Flow, $mNaN
Pot'l extraordinary dividend, $mNaN
Cash available for distribution, $mNaN
Discount rate, %NaN
PV of cash for distribution, $mNaN
Current shareholders' claim on cash, %NaN
HomeMenuAccount