investorscraft@gmail.com

Intrinsic ValueCITIC Telecom International Holdings Limited (1883.HK)

Previous CloseHK$2.57
Intrinsic Value
Upside potential
Previous Close
HK$2.57

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

CITIC Telecom International Holdings operates as a specialized telecommunications provider with a diversified portfolio spanning carrier services, enterprise solutions, and consumer mobile offerings globally. The company generates revenue through a multi-faceted model including international voice hubbing, mobile roaming signaling, cloud computing services, and IoT solutions, positioning itself as an integrated communications enabler. Its strategic focus on the Greater Bay Area and Digital Macau infrastructure projects provides regional dominance while its MVNE and CPaaS platforms serve handset manufacturers and OTT operators worldwide. The company maintains a unique market position through its subsidiary relationship with CITIC Limited, leveraging this affiliation to secure large-scale infrastructure contracts while competing with both global telecom giants and niche technology providers in the evolving digital communications landscape.

Revenue Profitability And Efficiency

The company generated HKD 9.57 billion in revenue with net income of HKD 910 million, demonstrating a healthy net profit margin of approximately 9.5%. Operating cash flow of HKD 1.56 billion significantly exceeded capital expenditures of HKD 404 million, indicating strong cash generation efficiency. This operational performance reflects effective cost management and sustainable profitability in the competitive telecommunications sector.

Earnings Power And Capital Efficiency

With diluted EPS of HKD 0.25 and robust operating cash flow coverage, the company exhibits solid earnings quality. The capital expenditure ratio of approximately 4.2% of revenue suggests a capital-light model for certain operations while maintaining necessary infrastructure investments. This balance supports consistent earnings power without excessive capital intensity.

Balance Sheet And Financial Health

The company maintains HKD 1.61 billion in cash against total debt of HKD 4.23 billion, indicating moderate leverage. The debt structure appears manageable given the stable cash flow generation and telecommunications infrastructure assets. Current liquidity positions support ongoing operations while providing flexibility for strategic investments.

Growth Trends And Dividend Policy

The company demonstrates a shareholder-friendly approach with a dividend per share of HKD 0.188, representing a substantial payout ratio relative to earnings. This policy reflects management's confidence in sustainable cash generation and commitment to returning capital to investors while maintaining growth investments in digital infrastructure and expanding service offerings.

Valuation And Market Expectations

Trading at a market capitalization of approximately HKD 9.44 billion, the company's valuation reflects expectations for steady performance in the telecommunications sector. The low beta of 0.287 indicates relative stability compared to broader market movements, suggesting investor perception of defensive characteristics and predictable cash flows in the current economic environment.

Strategic Advantages And Outlook

The company benefits from its CITIC Limited affiliation, providing strategic advantages in securing large contracts and infrastructure projects. Its focus on high-growth areas including cloud computing, IoT, and Digital Macau initiatives positions it well for digital transformation trends. The diversified service portfolio across carrier, enterprise, and consumer segments provides resilience against sector-specific challenges.

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