investorscraft@gmail.com

Intrinsic ValueChina United Network Communications Limited (600050.SS)

Previous Close$5.11
Intrinsic Value
Upside potential
Previous Close
$5.11

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 United Network Communications Limited (China Unicom) is a major state-owned telecommunications operator in China, providing a comprehensive suite of communication services. Its core revenue model is built on subscription fees from its massive mobile and fixed-line broadband subscriber base, which exceeded 317 million users. The company operates in a highly concentrated sector dominated by three large players, competing with China Mobile and China Telecom. Beyond its foundational voice and data services, China Unicom has strategically expanded into high-growth, value-added segments including cloud computing, big data analytics, and Internet of Things (IoT) solutions. This diversification aims to capture digital transformation demand from both consumer and enterprise clients. Its market position is solidified by extensive network infrastructure and government affiliations, though it typically ranks as the smallest of the three major carriers in terms of mobile subscriber count, necessitating a focus on innovation and service differentiation to maintain competitiveness.

Revenue Profitability And Efficiency

The company generated substantial revenue of CNY 389.6 billion, demonstrating its massive scale. However, net income of CNY 9.0 billion indicates relatively thin net margins, which is characteristic of the capital-intensive and competitive telecom industry. Strong operating cash flow of CNY 91.3 billion highlights solid core operational efficiency and its ability to convert sales into cash.

Earnings Power And Capital Efficiency

Diluted EPS of CNY 0.30 reflects the earnings power distributed across its vast share count. The significant capital expenditure of CNY 75.7 billion underscores the ongoing heavy investment required to maintain and upgrade network infrastructure, which is essential for future growth but pressures near-term free cash flow and capital returns.

Balance Sheet And Financial Health

The balance sheet appears conservatively managed with a strong liquidity position, evidenced by cash and equivalents of CNY 54.7 billion. Total debt of CNY 27.1 billion is modest relative to its market capitalization and cash balance, suggesting a low-risk financial structure and ample capacity to service obligations and fund operations.

Growth Trends And Dividend Policy

The company has established a shareholder return policy, paying a dividend of CNY 0.158 per share. Future growth is likely to be driven by the expansion of its higher-margin value-added services like cloud and IoT, alongside the continuous monetization of its extensive mobile and broadband user base in a maturing market.

Valuation And Market Expectations

With a market capitalization of approximately CNY 171.7 billion, the market values the company at a low earnings multiple, reflecting expectations of moderate growth and the competitive, regulated nature of the Chinese telecommunications sector. A beta of 0.75 suggests the stock is less volatile than the broader market.

Strategic Advantages And Outlook

Key strategic advantages include its state-backed status, extensive physical infrastructure, and a large, sticky customer base. The outlook hinges on successfully executing its digital transformation initiatives to improve profitability beyond its traditional low-margin connectivity services, while navigating industry competition and regulatory directives.

Sources

Company DescriptionPublic 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