HKBN Ltd Relative Valuation - HKBN Ltd

Watchlist Manager

Watchlist

Price: 5 HKD

Market Cap: 7.4B HKD

Section:

Relative Value

The Relative Value of one HKBN Ltd stock under the Base Case scenario is hidden HKD. Compared to the current market price of 5 HKD, HKBN Ltd is hidden .

Relative Value is the estimated value of a stock based on various valuation multiples like P/E and EV/EBIT ratios. It offers a quick snapshot of a stock's valuation in relation to its peers and historical norms.

What is Relative Valuation?

How is Relative Value calculated?

HKBN Ltd Relative Value

Show

Worst Case

Base Case

Best Case

Valuation Multiples

0.7

P/S

vs History	55
vs Industry	73

Median 5Y

0.7

Industry

1.4

Forward

0.7

More Details

63.6

P/E

vs History	38
vs Industry	100

Median 5Y

56.6

Industry

17.6

Forward

26.6

More Details

3.5

P/OCF

vs History	66
vs Industry	55

Median 5Y

4.1

Industry

6.7

More Details

9.1

P/FCFE

vs History	66
vs Industry	42

Median 5Y

Industry

16.2

More Details

3.1

P/B

vs History	4
vs Industry	29

Median 5Y

2.1

Industry

2.1

More Details

1.1

EV/S

vs History	95
vs Industry	52

Median 5Y

1.6

Industry

2.1

Forward

1.1

More Details

3.1

EV/GP

vs History	95
vs Industry	41

Median 5Y

4.3

Industry

4.2

More Details

EV/EBITDA

vs History	47
vs Industry	36

Median 5Y

12.9

Industry

8.3

Forward

4.7

More Details

EV/EBIT

vs History	95
vs Industry	19

Median 5Y

20.8

Industry

13.9

Forward

11.4

More Details

5.7

EV/OCF

vs History	95
vs Industry	39

Median 5Y

9.1

Industry

8.8

More Details

7.1

EV/FCFF

vs History	95
vs Industry	43

Median 5Y

12.1

Industry

15.6

More Details

0.8

EV/IC

vs History	95
vs Industry	44

Median 5Y

Industry

1.2

More Details

Multiples Across Competitors

All Multiples

P/S

P/E

EV/EBITDA

EV/EBIT

		Market Cap	P/S	P/E	EV/EBITDA	EV/EBIT
HK	HKBN Ltd HKEX:1310	7.4B HKD	0.7	63.6	13	13
US	AT&T Inc NYSE:T	193.9B USD	1.6	16.5	6.7	12.5
DE	Deutsche Telekom AG XETRA:DTE	149B EUR	1.3	12.3	5.2	10
US	Verizon Communications Inc NYSE:VZ	171.9B USD	1.3	9.7	5.8	9.1
CN	China Telecom Corp Ltd SSE:601728	697.3B CNY	1.3	21	17.4	17.4
JP	Nippon Telegraph and Telephone Corp TSE:9432	12.5T JPY	0.9	12.5	5.3	10.4
SG	Singapore Telecommunications Ltd SGX:Z74	68.9B SGD	4.9	17.1	19.9	54.6
SA	Saudi Telecom Company SJSC SAU:7010	189B SAR	2	6.7	5.9	9.2
FR	Orange SA PAR:ORA	35.1B EUR	0.9	16.1	4.2	9.7
AU	Telstra Corporation Ltd ASX:TLS	57.3B AUD	2.5	34	26	26
HK	China Unicom Hong Kong Ltd HKEX:762	287B HKD	0.4	6.6	6.7	6.7

			Revenue Growth	P/S to Growth
HK	HKBN Ltd HKEX:1310	Average P/S: 1.6 0.7	3%	0.2
US	AT&T Inc NYSE:T	1.6	2%	0.8
DE	Deutsche Telekom AG XETRA:DTE	1.3	3%	0.4
US	Verizon Communications Inc NYSE:VZ	1.3	3%	0.4
CN	China Telecom Corp Ltd SSE:601728	1.3	4%	0.3
JP	Nippon Telegraph and Telephone Corp TSE:9432	0.9	N/A	N/A
SG	Singapore Telecommunications Ltd SGX:Z74	4.9	N/A	N/A
SA	Saudi Telecom Company SJSC SAU:7010	2	6%	0.3
FR	Orange SA PAR:ORA	0.9	1%	0.9
AU	Telstra Corporation Ltd ASX:TLS	2.5	3%	0.8
HK	China Unicom Hong Kong Ltd HKEX:762	0.4	4%	0.1

			Earnings Growth	PEG
HK	HKBN Ltd HKEX:1310	Average P/E: 19.6 63.6	277%	0.2
US	AT&T Inc NYSE:T	16.5	19%	0.9
DE	Deutsche Telekom AG XETRA:DTE	12.3	4%	3.1
US	Verizon Communications Inc NYSE:VZ	9.7	8%	1.2
CN	China Telecom Corp Ltd SSE:601728	21	8%	2.6
JP	Nippon Telegraph and Telephone Corp TSE:9432	12.5	N/A	N/A
SG	Singapore Telecommunications Ltd SGX:Z74	17.1	N/A	N/A
SA	Saudi Telecom Company SJSC SAU:7010	6.7	-13%	N/A
FR	Orange SA PAR:ORA	16.1	16%	1
AU	Telstra Corporation Ltd ASX:TLS	34	17%	2
HK	China Unicom Hong Kong Ltd HKEX:762	6.6	4%	1.6

US	Johnson & Johnson NYSE:JNJ	Pharmaceuticals
US	Berkshire Hathaway Inc NYSE:BRK.A	Financial Services
US	Bank of America Corp NYSE:BAC	Banking
US	Mastercard Inc NYSE:MA	Technology
US	UnitedHealth Group Inc NYSE:UNH	Health Care
US	Exxon Mobil Corp NYSE:XOM	Energy
US	Pfizer Inc NYSE:PFE	Pharmaceuticals
US	Palantir Technologies Inc NYSE:PLTR	Technology
US	Nike Inc NYSE:NKE	Textiles, Apparel & Luxury Goods
US	Visa Inc NYSE:V	Technology
CN	Alibaba Group Holding Ltd NYSE:BABA	Retail
US	JPMorgan Chase & Co NYSE:JPM	Banking
US	Coca-Cola Co NYSE:KO	Beverages
US	Walmart Inc NYSE:WMT	Retail
US	Verizon Communications Inc NYSE:VZ	Telecommunication
US	Chevron Corp NYSE:CVX	Energy

	HKBN Ltd HKEX:1310	5 HKD
D	Datalex PLC ISEQ:DLE	0.37 EUR 5.71%
	Experian PLC LSE:EXPN	4 088 GBX 0.71%
	Bluechiip Ltd ASX:BCT	0.003 AUD
	S&P Global Inc NYSE:SPGI	524.38 USD -0.19%
T	Tennant Minerals Ltd ASX:TMS	0.007 AUD

	Johnson & Johnson NYSE:JNJ	163.7 USD 0.44%
	Berkshire Hathaway Inc NYSE:BRK.A	710 978.5 USD 0.21%
	Bank of America Corp NYSE:BAC	47.32 USD 0.64%
	Mastercard Inc NYSE:MA	552.66 USD -0.53%
	UnitedHealth Group Inc NYSE:UNH	282.65 USD -1.88%
	Exxon Mobil Corp NYSE:XOM	107.77 USD -3.48%

	Franklin Covey Co NYSE:FC	19.33 USD -3.3%
	Mohawk Industries Inc NYSE:MHK	111.17 USD -0.07%
	Ardmore Shipping Corp NYSE:ASC	9.99 USD -0.89%
	ASGN Inc NYSE:ASGN	48.41 USD -2.24%
	Skyworks Solutions Inc NASDAQ:SWKS	72.765 USD 0.78%
	Weatherford International PLC NASDAQ:WFRD	53.57 USD -0.25%

	Johnson & Johnson NYSE:JNJ	163.7 USD 0.44%
	Bank of America Corp NYSE:BAC	47.32 USD 0.64%
	Mastercard Inc NYSE:MA	552.66 USD -0.53%
	Salesforce Inc NYSE:CRM	262.38 USD 0.96%
	Abbvie Inc NYSE:ABBV	189.26 USD -1.12%
	Home Depot Inc NYSE:HD	359.4 USD 0.1%

HKBN Ltd
HKEX:1310

Relative Value

Valuation Multiples

Multiples Across Competitors

Competitors Multiples
HKBN Ltd Competitors

See Also

Company

Help

Tools

Stocks

			EBITDA Growth	EV/EBITDA to Growth
HK	HKBN Ltd HKEX:1310	Average EV/EBITDA: 10.6 13	9%	1.4
US	AT&T Inc NYSE:T	6.7	4%	1.7
DE	Deutsche Telekom AG XETRA:DTE	5.2	2%	2.6
US	Verizon Communications Inc NYSE:VZ	5.8	3%	1.9
CN	China Telecom Corp Ltd SSE:601728	17.4	53%	0.3
JP	Nippon Telegraph and Telephone Corp TSE:9432	5.3	2%	2.7
SG	Singapore Telecommunications Ltd SGX:Z74	19.9	N/A	N/A
SA	Saudi Telecom Company SJSC SAU:7010	5.9	6%	1
FR	Orange SA PAR:ORA	4.2	-2%	N/A
AU	Telstra Corporation Ltd ASX:TLS	26	39%	0.7
HK	China Unicom Hong Kong Ltd HKEX:762	6.7	87%	0.1

			EBIT Growth	EV/EBIT to Growth
HK	HKBN Ltd HKEX:1310	Average EV/EBIT: 16.2 13	14%	0.9
US	AT&T Inc NYSE:T	12.5	7%	1.8
DE	Deutsche Telekom AG XETRA:DTE	10	8%	1.2
US	Verizon Communications Inc NYSE:VZ	9.1	3%	3
CN	China Telecom Corp Ltd SSE:601728	17.4	8%	2.2
JP	Nippon Telegraph and Telephone Corp TSE:9432	10.4	N/A	N/A
SG	Singapore Telecommunications Ltd SGX:Z74	54.6	N/A	N/A
SA	Saudi Telecom Company SJSC SAU:7010	9.2	6%	1.5
FR	Orange SA PAR:ORA	9.7	3%	3.2
AU	Telstra Corporation Ltd ASX:TLS	26	10%	2.6
HK	China Unicom Hong Kong Ltd HKEX:762	6.7	16%	0.4

	Monolithic Power Systems Inc NASDAQ:MPWR	725.24 USD 1.64%
	NVIDIA Corp NASDAQ:NVDA	172.41 USD -0.34%
	Pro Medicus Ltd ASX:PME	327.98 AUD -0.76%
P	Plover Bay Technologies Ltd HKEX:1523	6.1 HKD 0.83%
S	SciClone Pharmaceuticals (Holdings) Ltd HKEX:6600	18.72 HKD
	Alfa Financial Software Holdings PLC LSE:ALFA	222.5 GBX 0.23%

	Salesforce Inc NYSE:CRM	262.38 USD 0.96%
	Accenture PLC NYSE:ACN	282.44 USD -0.09%
	ServiceNow Inc NYSE:NOW	963.4 USD 0.44%
	Spotify Technology SA NYSE:SPOT	695.48 USD -3.53%
	EOG Resources Inc NYSE:EOG	117.68 USD -0.63%
	Applied Materials Inc NASDAQ:AMAT	190.44 USD -1.08%

52 Week Range	2.35 5.32
Price Target

HKBN Ltd HKEX:1310

Relative Value

Valuation Multiples

Multiples Across Competitors

Competitors Multiples HKBN Ltd Competitors

See Also

Company

Help

Tools

Stocks

HKBN Ltd
HKEX:1310

Competitors Multiples
HKBN Ltd Competitors