investorscraft@gmail.com

Intrinsic ValueChina Telecom Corporation Limited (601728.SS)

Previous Close$6.00
Intrinsic Value
Upside potential
Previous Close
$6.00

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, offering an integrated portfolio of wireline and mobile services. The company generates revenue through subscription-based telecommunications services including local and long-distance voice, broadband internet access, and value-added services, supplemented by system integration, IT solutions, and equipment sales. As one of China's three major state-owned telecommunications operators alongside China Mobile and China Unicom, it maintains a dominant market position with approximately 372 million mobile subscribers and 170 million broadband customers, benefiting from extensive network infrastructure and government support. The company leverages its scale to provide competitive bundled services while expanding into emerging areas such as cloud computing, IoT, and digital transformation solutions for enterprise clients, positioning itself as a key enabler of China's digital economy development.

Revenue Profitability And Efficiency

China Telecom reported robust revenue of CNY 529.4 billion with net income of CNY 33.0 billion, demonstrating solid operational scale in the competitive telecommunications market. The company maintains healthy profitability metrics despite industry pricing pressures, supported by its diversified service portfolio and growing digital services segment. Operating cash flow of CNY 145.0 billion indicates strong cash generation capabilities from core operations.

Earnings Power And Capital Efficiency

The company exhibits substantial earnings power with diluted EPS of CNY 0.36 and significant operating cash flow generation. Capital expenditures of CNY 90.3 billion reflect ongoing investments in 5G network expansion and digital infrastructure, essential for maintaining competitive positioning. The balance between investment requirements and cash generation demonstrates disciplined capital allocation in a capital-intensive industry.

Balance Sheet And Financial Health

China Telecom maintains a conservative financial structure with cash and equivalents of CNY 82.2 billion against total debt of CNY 60.7 billion, indicating strong liquidity and manageable leverage. The balance sheet supports ongoing network investments while providing financial flexibility. The state-backed ownership structure contributes to financial stability and access to capital markets when needed.

Growth Trends And Dividend Policy

The company demonstrates commitment to shareholder returns with a dividend per share of CNY 0.2739, representing a sustainable payout ratio. Growth is driven by 5G subscriber acquisition, cloud services expansion, and digital transformation offerings. The dividend policy reflects management's confidence in stable cash flow generation despite substantial capital investment requirements for network modernization.

Valuation And Market Expectations

With a market capitalization of approximately CNY 625.6 billion, the market values China Telecom at reasonable multiples relative to earnings and cash flow. The low beta of 0.366 indicates defensive characteristics, reflecting the stable nature of telecommunications services. Valuation incorporates expectations for steady growth in digital services and market share stability in the oligopolistic Chinese telecommunications sector.

Strategic Advantages And Outlook

China Telecom benefits from strategic advantages including extensive network infrastructure, government backing, and scale economics in the protected Chinese market. The outlook remains positive driven by 5G adoption, cloud computing demand, and digital transformation trends. The company is well-positioned to capitalize on China's digital infrastructure development while maintaining stable core telecommunications services revenue.

Sources

Company annual reportsExchange disclosuresFinancial data providers

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