investorscraft@gmail.com

Intrinsic ValueChina Mobile Limited (0941.HK)

Previous CloseHK$79.80
Intrinsic Value
Upside potential
Previous Close
HK$79.80

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 Mobile Limited operates as the dominant telecommunications service provider in Mainland China, delivering comprehensive mobile and fixed-line connectivity solutions. The company generates revenue primarily through mobile voice and data services, wireline broadband subscriptions, and an expanding portfolio of digital services including cloud computing, IoT solutions, and fintech offerings. As the world's largest mobile network operator by subscriber base, it maintains an entrenched market position with nearly one billion mobile customers, benefiting from extensive network infrastructure and government affiliations. Its operations span consumer and enterprise segments, providing critical telecommunications infrastructure while diversifying into high-growth digital transformation services. The company leverages its massive scale to drive network efficiency and cross-selling opportunities across its broad service ecosystem, positioning it at the forefront of China's digital economy development while facing regulated competition in its core markets.

Revenue Profitability And Efficiency

The company reported HKD 1.04 trillion in revenue with net income of HKD 138.4 billion, reflecting a robust net margin of approximately 13.3%. Operating cash flow generation remains strong at HKD 315.7 billion, significantly exceeding capital expenditure requirements. This demonstrates efficient conversion of revenue to cash despite substantial infrastructure investments, supporting both growth initiatives and shareholder returns.

Earnings Power And Capital Efficiency

China Mobile exhibits substantial earnings power with diluted EPS of HKD 6.42, supported by its massive scale and market dominance. The company maintains disciplined capital allocation with capital expenditures of HKD 156.0 billion focused on network expansion and digital transformation. Strong operating cash flow coverage of investments indicates efficient capital deployment toward strategic growth areas.

Balance Sheet And Financial Health

The balance sheet remains exceptionally strong with HKD 242.3 billion in cash and equivalents against total debt of HKD 88.4 billion, resulting in a net cash position. This conservative financial structure provides significant flexibility for strategic investments and dividend payments while maintaining low financial risk in a capital-intensive industry.

Growth Trends And Dividend Policy

Growth is driven by expanding digital services and 5G adoption, though traditional voice services face maturity. The company maintains a shareholder-friendly dividend policy with HKD 5.24 per share distribution, representing a payout ratio of approximately 82% based on reported EPS, providing attractive income characteristics for investors.

Valuation And Market Expectations

With a market capitalization of HKD 1.82 trillion, the company trades at modest earnings multiples reflective of its regulated utility characteristics and mature growth profile. The low beta of 0.22 indicates defensive positioning within the market, with expectations centered on stable cash generation and dividend sustainability.

Strategic Advantages And Outlook

China Mobile's strategic advantages include unparalleled scale, nationwide infrastructure, and government backing as a state-owned enterprise. The outlook remains stable with focus on 5G deployment, digital service expansion, and maintaining leadership in China's telecommunications sector while navigating regulatory requirements and competitive dynamics.

Sources

Company annual reportsHong Kong Stock Exchange filingsBloomberg financial 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