investorscraft@gmail.com

Intrinsic ValueChina Mobile Limited (600941.SS)

Previous Close$96.38
Intrinsic Value
Upside potential
Previous Close
$96.38

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 Mobile Limited operates as the dominant telecommunications service provider in Mainland China and Hong Kong, generating revenue through mobile voice and data services, wireline broadband, and a comprehensive suite of digital solutions. The company's extensive infrastructure supports nearly one billion mobile customers and over 240 million broadband subscribers, creating a massive ecosystem for telecommunications and digital services. Its diversified revenue streams include traditional telecom services alongside emerging growth areas such as mobile cloud computing, Internet of Things (IoT) connectivity, digital content delivery, and fintech solutions including e-payment and internet finance services. As the market leader in the world's largest telecommunications market, China Mobile maintains an unparalleled scale advantage with nationwide network coverage and significant government backing through its state-owned enterprise structure. The company leverages its extensive customer base to cross-sell value-added services while continuously expanding into enterprise digital transformation solutions, 5G network applications, and cloud infrastructure services to maintain its competitive positioning in an evolving digital economy.

Revenue Profitability And Efficiency

China Mobile generated CNY 1.04 trillion in revenue with net income of CNY 138.4 billion, demonstrating robust profitability in a capital-intensive industry. The company maintains strong operational efficiency with substantial operating cash flow of CNY 315.7 billion, significantly exceeding its capital expenditure requirements. This cash generation capability supports ongoing network investments while maintaining healthy profit margins in a competitive market environment characterized by evolving consumer demands and technological transitions.

Earnings Power And Capital Efficiency

The company exhibits strong earnings power with diluted EPS of CNY 6.4, supported by its massive scale and market leadership position. Capital expenditures of CNY 156 billion reflect ongoing investments in 5G infrastructure and network expansion, which are essential for maintaining technological competitiveness. The significant operating cash flow coverage of capital investments indicates efficient capital allocation and sustainable investment capacity for future growth initiatives.

Balance Sheet And Financial Health

China Mobile maintains a conservative financial structure with CNY 167.3 billion in cash and equivalents against total debt of CNY 88.4 billion, indicating strong liquidity and minimal financial leverage. The substantial cash position provides strategic flexibility for network investments and potential acquisitions while the low debt level ensures financial stability. This robust balance sheet position supports the company's ability to weather economic cycles and invest in next-generation technologies.

Growth Trends And Dividend Policy

The company demonstrates commitment to shareholder returns with a dividend per share of CNY 4.79, supported by strong cash generation capabilities. Growth initiatives focus on 5G network expansion, cloud services, and digital transformation solutions for enterprise customers. The dividend policy appears sustainable given the company's stable cash flows and conservative financial management, balancing shareholder returns with necessary capital investments for future growth.

Valuation And Market Expectations

With a market capitalization of approximately CNY 1.75 trillion, the market appears to value China Mobile at reasonable multiples relative to its earnings and cash flow generation. The low beta of 0.219 suggests the stock is perceived as a defensive investment with stable returns. Valuation metrics likely reflect the company's mature market position, regulated environment, and steady growth prospects in digital services expansion.

Strategic Advantages And Outlook

China Mobile's strategic advantages include unparalleled scale, nationwide infrastructure, and government support as a state-owned enterprise. The outlook remains positive as the company leverages its 5G investments to capture growth in enterprise digital services, cloud computing, and IoT applications. Continued expansion into value-added services and digital content should support revenue diversification beyond traditional telecommunications services in the evolving digital economy.

Sources

Company annual reportsExchange filingsFinancial databases

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